{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Instructions","FAQ","Inputs & Assumptions","Model","Data"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":13,"comments":2,"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":"Instructions","index":0,"n_rows":128,"n_cols":3,"rows_kept":128,"cut":false,"hidden":false,"merged":[[5,0,5,2],[6,0,6,2],[110,0,110,2],[107,0,108,2],[7,0,7,2],[46,0,46,2],[48,1,48,2],[50,1,50,2],[52,1,52,2],[56,0,57,2],[68,0,70,2],[74,0,74,2],[36,0,36,2],[42,0,42,2],[12,0,18,2]]}
["Payment in Lieu of Taxes Financial Agreement Forecasting Model (PFAF)"]
["Guide to the Payment in Lieu of Taxes Financial Agreement Forecasting Model"]
[]
["Introduction"]
[]
["The PILOT Financial Agreement Forecasting Model (PFAF model) produces 30-year project cash flow, PILOT payment, and municipality net benefit projections based on user-entered assumptions, 2023 Census data, and 2024 tax and budget information."]
["The Model allows municipalities to forecast and understand the net financial impact of PILOT payments relative to the projected impact of the proposed project on municipal spending."]
["The Model populates from user inputs on the \"Inputs/Assumptions\" tab and 2024 property tax and municipal budgeted expenditure data on the Data tab."]
["Cells that are highlighted in yellow or with blue font are meant for user entry. All other cells are formula cells that should not be changed."]
["For the Model to perform correctly, it is essential that operating expenses and debt service be entered as negative values."]
[]
["Interpreting and Using the Output"]
["The Model enables users to run their own project Net Cash Flow and PILOT calculations using different PILOT assumptions than those proposed by developers. These can be used in negotiations with developers to demonstrate project feasibility at PILOT levels that hold the municipal budget harmless or limit the net subsidy required from the municipality. \n\nFor example, the Net Cash Flow data column shows developers the net profits they would make each year using the municipality's PILOT assumptions, while the Internal Rate of Return (IRR) figure calculates the overall profitability of the project over the life of the investment under those assumptions. In addition, municipalities can use the Net Benefit/Loss and Change in Municipal Property Tax Revenues data columns to show developers the cost to municipal taxpayers of subsidizing the project with a reduced tax liability from the PILOT, which can inform negotiations in reaching a reasonable PILOT level."]
[]
[]
[]
[]
[]
[]
[]
["Inputs & Assumptions Tab"]
["Projection Options"]
[]
["Users have the option to select one of three projection methods, selected from a drop down box at the top of the Inputs & Assumptions Tab"]
[]
[null,"A: % of Actual Gross Revenues"]
[null,"This option calculates PILOT payments as a user-specified percentage of actual gross revenues."]
[]
[null,"B: % of Taxes"]
[null,"This option calculates PILOT payments as a user-specified percentage of the full tax liability."]
[]
[null,"C: Manual Entry"]
[null,"This option allows the user to manually enter PILOT payments for each year."]
[]
["The assumptions for these options are entered in the PILOT Methods Assumptions section."]
[]
["Users may also select the methodology for allocating the PILOT between the municipality, county, and school district from a drop down box at the top of the Inputs & Assumptions Tab"]
[null,"A. Share of Total Levy"]
[null,"The PILOT is allocated between the municipality, county, and school district based on their shares of the combined levy."]
[null,"B. User Entered Allocation (Default)"]
[null,"The user enters in the percentage PILOT allocation shares for the municipality, county, and school district"]
[]
["In addition, users can specify if the project is already subject to a PILOT agreement using the \"Existing PILOT Currently in Place?\" drop down box. The default answer is \"No\". If \"Yes\" is selected, the user should enter in the PILOT payments under the existing agreement for the life of the project in column J of the Project Budget and Valuation Assumptions section."]
[]
["Project Type"]
[]
["Users select from one of three project types, residential, commercial/industrial, and mixed-use. Each type has an assumptions section which is activated when that type is selected. This section projects the number of persons occupying the development. This number is multiplied by municipal spending per capita (municipal spending divided by daytime population) to estimate the municipal spending stemming from the project. Users can also indicate whether the project has affordable housing or not, which is strictly for informational purposes."]
[]
[null,"For Residential Projects, users enter in the number of studio, 1 bedroom, 2 bedroom, and 3 bedroom units. The number of persons occupying the units are calculated based on multipliers from \"Who Lives in New Jersey Housing: A Quick Guide to New Jersey Residential Demographic Multipliers,” published by Center for Urban Policy Research at Rutgers University.  This also produces a public school children estimate for informational purposes that can be used to separately calculate direct school district impacts."]
[]
[null,"For Commercial/Industrial Projects, users enter in the projected number of occupants in a commercial or industrial building"]
[]
[null,"For Mixed-Use Projects, users enter in the projected number of housing units for the residential portion and the projected occupancy in the commercial or industrial portion. "]
[]
["Project Assumptions"]
[]
["In this section, users enter projected gross revenue, operating expenses, debt service, equity, and the full property tax liability for the property before and after improvements (i.e. new construction)."]
[]
[null,"Net Rents/Gross Revenue","Projected project gross revenue from net rents (taking into account vacancies) and other forms of revenue."]
[null,"Operating Expenses","All project operating expenses excluding PILOT payments. Must be entered as negative values."]
[null,"Existing PILOT Payments (Municipal Portion)","The municipal portion of total PILOT payments for a property already subject to a PILOT agreement. This is only applicable if the project is currently subject to a PILOT agreement."]
[null,"Property Assessed Value Pre-Improvement","Projected full tax assessment for the development before improvements (i.e. assessed value of vacant land)"]
[null,"Property Assessed Value Post-Improvement","Estimated full tax assessment for the development after improvements (i.e. new construction)"]
[null,"Debt Service","Anticipated annual debt service on debt issued for the project"]
[null,"Equity (In)/Out","Total funds invested in the property (enter as negative values) and projected proceeds from sale of the property (enter as positive values)"]
[]
["Municipal Spending Assumptions"]
[]
["In this section, users enter projected annual growth rates for the municipal budget. These are used to grow the additional municipal spending impact from the project. Users also enter the percentage of spending in ten key budget areas that would be affected by new residents or jobs. These entries flow to the municipal spending per capita calculation. Municipal spending per capita is used to project the additional cost to the municipality from the project. Users can also add the value of additional benefits and costs not captured by the model in the \"Additional Net Benefit/Loss to Municipality\" section. This may include the value of affordable housing, community facilities, parks and green space, and other public benefits contributed by the project. In addition, users can enter other project-associated costs not accounted for in the core budget areas in the \"Additional Municipal Costs Outside Core Budget\" section."]
[]
[]
[]
["Projection Tab"]
[]
["The projection tab calculates the PILOT payments, the municipal, county and school district split, the project net cash flows, the internal rate of return, and the net cost or benefit to the municipality. It is populated by data in the \"Data\" tab and entries on the \"Inputs & Assumptions\" tab. Outputs are as follows:"]
[]
[null," Year ","The year of the payment."]
[null," Year Number","The sequential year of the payment."]
[null,"Net Rents/Gross Revenue","Projected gross revenue from net rents (taking into account vacancies) and other forms of project revenue."]
[null,"Operating Expenses","All project operating expenses excluding PILOT payments."]
[null,"Property Assessed Value Pre-Improvement","Projected full tax assessment for the development after improvements (i.e. new construction)."]
[null,"Municipal Property Tax Revenue Pre-Improvement","Property tax bill for property before improvements (i.e. vacant land)."]
[null,"Property Assessed Value Post-Improvement","Projected full tax assessment for the development before improvements (i.e. assessed value of vacant land)."]
[null,"Total Property Taxes without PILOT","Total property taxes (county, municipal, school) due on property post-improvement with no abatement or exemption."]
[null,"Municipal Property Taxes without PILOT","Total municipal property taxes due on property post-improvement with no abatement or exemption."]
[null,"PILOT Payments","Calculated PILOT payment based on selected projection option."]
[null,"Municipal PILOT","Calculated municipal portion of PILOT payment, based on the municipal percentage of the total levy."]
[null,"County PILOT","Calculated county portion of PILOT payment, based on the county percentage of the total levy."]
[null,"School PILOT","Calculated school district portion of PILOT payment, based on the school district percentage of the total levy."]
[null,"Project Net Operating Income before Debt Service","Total project net operating income before debt service. Calculated as the net rents/revenue minus operating expenses and the PILOT payment."]
[null,"Debt Service","Anticipated annual debt service on debt issued for the project."]
[null,"Project Cash Flow","Project Net Operating Income minus debt service."]
[null,"Equity (In)/Out","Total funds invested in the property (enter as negative values) and proceeds from sale of the property (enter as positive values)."]
[null,"Net Cash Flow","The sum of Project Cash Flow and Equity In/Out. Used to compute the Internal Rate of Return (IRR)."]
[null,"PILOT % of Annual Gross Revenue","Total PILOT payments divided by total annual gross revenue."]
[null,"PILOT % of Conventional Taxes","Total PILOT payments divided by total property tax liability without abatements or exemptions."]
[null,"Additional Municipal Costs","Calculated additional municipal spending due to the project."]
[null,"Net Benefit (Loss) to Municipality","Calculated net financial benefit or loss to the municipality. Calculated as the municipal PILOT payment less pre-improvement property taxes and additional municipal costs."]
[null,"Change in Municipal Property Tax Revenue due to Project","Calculated change in municipal property tax revenue from the PILOT."]
[null,"Adjust PILOT to IRR Target Button","Adjusts PILOT payments to produce the IRR entered in cell AB6."]
[null,"Adjust PILOT to Hold Municipality Harmless (Net Benefit/Loss) Button","Adjusts PILOT payments to produce no net financial impact to the municipality over the life of the project."]
[null,"Adjust PILOT to Hold Municipality Harmless (Chg. in Prop Tax) Button","Adjusts PILOT payments to produce no net change in municipal property tax revenues"]
[null,"Remove PILOT Adjustment Button","Removes PILOT adjustments and reverts back to original calculation."]
[]
[]
["Data Tab"]
[]
["This tab contains the raw source data used to calculate property tax liabilities and municipal spending. The data are based on the US Census Bureau's 2019-23 American Community Survey 5-Year Estimates (daytime population), DCA's 2024 Property Tax Information release, and the 2024 municipal User Friendly Budget submissions. Users have the option to enter in more recent tax and spending data on this tab, if desired"]
[]
[]
["The following 17 municipalities do not have 2024 User Friendly Budget data available to perform the Net Benefit/Loss calculation:"]
[null,"Aberdeen Township, Monmouth County"]
[null,"Belmar Borough, Monmouth County"]
[null,"City of Orange Township, Essex County"]
[null,"East Brunswick Township, Middlesex County"]
[null,"Estell Manor City, Atlantic County"]
[null,"High Bridge Borough, Hunterdon County"]
[null,"Hightstown Borough, Mercer County"]
[null,"Irvington Township, Essex County"]
[null,"Jackson Township, Ocean County"]
[null,"Lodi Borough, Bergen County"]
[null,"Paterson City, Passaic County"]
[null,"Roosevelt Borough, Monmouth County"]
[null,"South Brunswick Township, Middlesex County"]
[null,"Victory Gardens Borough, Morris County"]
[null,"Waterford Township, Camden County"]
[null,"Weehawken Township, Hudson County"]
[null,"West Cape May Borough, Cape May County"]

{"sheet":"FAQ","index":1,"n_rows":40,"n_cols":40,"rows_kept":40,"cut":false,"hidden":false,"merged":[[31,0,32,13],[39,0,40,13],[28,0,28,13],[4,0,4,13],[7,0,7,13],[16,0,16,13],[19,0,19,13],[22,0,22,13],[10,0,10,13],[25,0,25,13],[13,0,13,13],[35,0,36,13]]}
[{"$f":"Instructions!A1","v":"Payment in Lieu of Taxes Financial Agreement Forecasting Model (PFAF)"}]
["Frequently Asked Questions"]
[]
["Can I clear out existing data in the model?"]
["You may clear out or replace any data in blue font or in a yellow-highlighted cell. The data in the Inputs and Assumptions tab are examples and should be replaced with actual project data and user assumptions."]
[]
["Can I print the model outputs?"]
["Yes, all of the model's tabs have been formatted to print."]
[]
["I have received a pro forma from the developer. However would I integrate that into the model?"]
["You would find the data corresponding to total operating expenses, debt service, total revenue or net rents, and enter them in the Project Budget & Valuation Assumptions section of the Inputs and Assumptions tab. The model will then calculate the IRR and municipality net benefit based on this data and the user-entered municipal spending, tax assessment, and PILOT method assumptions."]
[]
["I have received a proposed PILOT schedule from the developer. How do I use the model to determine if this is a net benefit to my town?"]
["You can enter in the PILOT numbers in the Manual Entry column of the PILOT Method Assumptions section on the Inputs and Assumptions tab. Select \"Manual Entry\" in the PILOT Method drop down menu to activate the scenario. The model will show the projected net benefit/loss on the Model tab."]
[]
["I would like to add additional costs to my municipality from the project beyond the core budget areas included in the model. How do I do that?"]
["Additional costs can be entered in the \"Additional Municipal Costs Outside Core Budget\" column in the Municipal Spending Assumptions section of the Inputs and Assumptions tab. These costs are added to the core budget costs projected by the model."]
[]
["The project provides additional benefits to my municipality beyond the PILOT payment. How do I account for this in the net benefit calculation?"]
["The estimated monetary value of additional benefits (such as affordable housing, parks and green space, or other developer contributions) or losses (i.e. noise pollution, environmental contamination) from the project can be entered in the \"Additional Benefit/Loss to Municipality\" column in the Municipal Spending Assumptions section of the Inputs and Assumptions tab. These benefits/losses will be added to the existing net benefit calculation."]
[]
["My projection shows a net loss to my municipality during the latter half of the project. Can I remedy that through the PILOT assumptions?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
["Yes. You can adjust the % of Taxes, % of Gross Revenues, or Manual Entries on the Inputs & Assumptions tab in those net loss years to produce a net benefit."]
[]
["I have more recent tax and municipal budget information than is included in the model. How can I incorporate that into the calculation?"]
["You may enter more recent data for your municipality on the Data tab, replacing the data that is already there. Any data in blue font or yellow highlighting may be changed."]
[]
["I do not want to do a 30 year abatement, I would prefer a shorter timeframe. Does the model accommodate that?"]
["Yes. You may enter in data for any period of time less than 30 years, clearing out any data for years the PILOT would not be in effect on the Inputs and Assumptions tab."]
[]
["I want to calculate the fiscal impact of the project on the school district. Can I do that through this model?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
["The model produces two outputs that are relevant to that calculation, the projected number of new children from new developments (on the Inputs & Assumptions tab) and the School PILOT on the Model tab. However the calculation itself must be done outside the model based on school district data."]
[]
[]
["I have entered in an IRR Target and clicked \"Adjust PILOT to IRR Target\"  but the Current IRR is not matching. Why does this happen?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
["The model produces the IRR closest to the IRR Target that can be achieved through a PILOT. Because the PILOT is only one component of many that determine an IRR, In some cases, the target can only be approximated rather than exactly achieved."]
[]
[]
["My projection shows nothing in the municipalilty net benefit/loss column despite entering in all the assumptions. How do I fix that?"]
["The lack of a net benefit/loss projection is due to the fact that the Division of Local Government Services does not have 2021 UFB information on file for your municipality. Simply enter in the requisite budget information on the Data tab if this is case and be sure to submit your UFB to the Division."]

{"sheet":"Inputs & Assumptions","index":2,"n_rows":567,"n_cols":76,"rows_kept":567,"cut":false,"hidden":false,"merged":[[10,1,10,6],[37,12,37,16],[37,5,37,11],[26,1,26,6],[32,1,32,6],[37,2,37,4]]}
[{"$f":"\"Payment in Lieu of Taxes Financial Agreement Forecasting Model \"&\"- \"&VLOOKUP(Muni,$AL$4:$AM$567,2,FALSE)&IF(B11=\"\",\"\",\" - \")&B11","v":"Payment in Lieu of Taxes Financial Agreement Forecasting Model - Trenton City, Mercer County"}]
["Inputs/Assumptions"]
[null,null,null,null,null,null,null,"Existing PILOT Currently in Place?"]
[null,"Select Municipality",null,null,null,null,null,2,null,null,null,"Year 1 Municipal PILOT",{"$f":"-Model!K4","v":128045.97039165306},null,null,"Municipal Tax Rate (per $100 valuation)",{"$f":"VLOOKUP(Muni,Data!E4:H567,4,FALSE)","v":3.7232662581624396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3+1","v":1},"Aberdeen Township, Monmouth County",null,null,null,null,null,null,null,"% of Actual Gross Revenue"]
[null,495,null,null,null,"First Year",2025,"PILOT Allocation Methodology",null,null,null,"Average Municipal PILOT",{"$f":"-AVERAGE(Model!K4:K33)","v":203061.3423634099},null,null,"Total Tax Rate (per $100 valuation)",{"$f":"VLOOKUP(Muni,Data!E4:K567,7,FALSE)","v":5.8009912174620784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Absecon City, Atlantic County",null,null,null,null,null,null,null,"% of Taxes"]
[null,null,null,null,null,null,null,2,null,null,null,"IRR (Internal Rate of Return)",{"$f":"Model!AB4","v":4.5008723638992887E-2},null,null,"Mun. Spending/Daytime Pop. Ratio",{"$f":"VLOOKUP(Muni,Data!$E$4:$S$567,15,FALSE)","v":578.47937487764818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Alexandria Township, Hunterdon County",null,null,null,null,null,null,null,"Manual Entry"]
[null,"PILOT Method",null,null,null,"Project Type",null,"Includes Affordable Housing?",null,null,null,"Avg. Municipal Net Benefit (Loss)",{"$f":"IFERROR(AVERAGE(Model!Y4:Y33),\"No Data\")","v":-305245.31460347003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Allamuchy Township, Warren County"]
[null,3,null,null,null,1,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Allendale Borough, Bergen County",null,null,null,null,null,null,null,"Residential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL8+1","v":6},"Allenhurst Borough, Monmouth County",null,null,null,null,null,null,null,"Commercial/Industrial"]
[null,"Name of Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Allentown Borough, Monmouth County",null,null,null,null,null,null,null,"Mixed Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Alloway Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL11+1","v":9},"Alpha Borough, Warren County"]
[null,"Residential Projects",null,null,null,null,null,null,"PILOT Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Alpine Borough, Bergen County"]
[null,"Num. of Units","Num. of Units","Persons Multiplier","Total New Persons","Public School Multiplier","Total New Public School Children",null,"Entity","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Andover Borough, Sussex County"]
[null,"Studio",0,1.6439999999999999,{"$f":"ROUND(D15*C15,0)","v":0},5.0999999999999997E-2,{"$f":"ROUND(F15*C15,0)","v":0},null,"Municipal",0.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Andover Township, Sussex County",null,null,null,null,null,null,null,"Yes"]
[null,"1 Bedroom",15,1.6439999999999999,{"$f":"ROUND(D16*C16,0)","v":25},5.0999999999999997E-2,{"$f":"ROUND(F16*C16,0)","v":1},null,"County",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Asbury Park City, Monmouth County",null,null,null,null,null,null,null,"No"]
[null,"2 Bedroom",29,2.1070000000000002,{"$f":"ROUND(D17*C17,0)","v":61},0.115,{"$f":"ROUND(F17*C17,0)","v":3},null,"School",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Atlantic City, Atlantic County"]
[null,"3 Bedroom",12,3.4220000000000002,{"$f":"ROUND(D18*C18,0)","v":41},0.56000000000000005,{"$f":"ROUND(F18*C18,0)","v":7},null,"TOTAL",{"$f":"SUM(J15:J17)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Atlantic Highlands Borough, Monmouth County",null,null,null,null,null,null,null,"Share of Total Levy"]
[null,"TOTAL",{"$f":"SUM(C15:C18)","v":56},null,{"$f":"SUM(E15:E18)","v":127},null,{"$f":"SUM(G15:G18)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Audubon Borough, Camden County",null,null,null,null,null,null,null,"User Entered Allocation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Audubon Park Borough, Camden County"]
[null,"Commercial/Industrial Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL20+1","v":18},"Avalon Borough, Cape May County",null,null,null,null,null,null,null,"Yes"]
[null,null,"Num. of Persons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Avon-by-the-Sea Borough, Monmouth County",null,null,null,null,null,null,null,"No"]
[null,"Estimated Occupancy",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Barnegat Light Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Barnegat Township, Ocean County"]
[null,"Mixed-Use Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Barrington Borough, Camden County"]
[null,"Num. of Units","Num. of Units","Persons Multiplier","Total New Persons","Public School Multiplier","Total New Public School Children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Bass River Township, Burlington County"]
[null,"Residential Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Bay Head Borough, Ocean County"]
[null,"Studio",0,1.6439999999999999,{"$f":"ROUND(D28*C28,0)","v":0},5.0999999999999997E-2,{"$f":"ROUND(F28*C28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Bayonne City, Hudson County"]
[null,"1 Bedroom",0,1.6439999999999999,{"$f":"ROUND(D29*C29,0)","v":0},5.0999999999999997E-2,{"$f":"ROUND(F29*C29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Beach Haven Borough, Ocean County"]
[null,"2 Bedroom",0,2.1070000000000002,{"$f":"ROUND(D30*C30,0)","v":0},0.115,{"$f":"ROUND(F30*C30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Beachwood Borough, Ocean County"]
[null,"3 Bedroom",0,3.4220000000000002,{"$f":"ROUND(D31*C31,0)","v":0},0.56000000000000005,{"$f":"ROUND(F31*C31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Bedminster Township, Somerset County"]
[null,"TOTAL",{"$f":"SUM(C28:C31)","v":0},null,{"$f":"SUM(E28:E31)","v":0},null,{"$f":"SUM(G28:G31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Belleville Township, Essex County"]
[null,"Commercial/Industrial Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Bellmawr Borough, Camden County"]
[null,"Estimated Occupancy",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Belmar Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Belvidere Town, Warren County"]
[null,"TOTAL NEW PERSONS",{"$f":"C34+SUM(E28:E31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL35+1","v":33},"Bergenfield Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Berkeley Heights Township, Union County"]
[null,null,"PILOT Method Assumptions",null,null,"Project Budget & Valuation Assumptions",null,null,null,null,null,null,"Municipal Spending Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Berkeley Township, Ocean County"]
[null," Year ","% of Actual Gross Revenue","% of Taxes","Total PILOT Payments (Manual Entry)","Net Rents/Gross Revenue","Operating Expenses (not including PILOT)","Debt Service","Equity (In)/Out","Existing PILOT Payments (Municipal Portion)","Property Assessed Value Pre-Improvement","Property Assessed Value Post-Improvement","Additional Benefit/Loss to Municipality","Additional Municipal Costs Outside Core Budget","% Growth in Municipal Budget","Spending Area","% of Spending Applied in Municipal Cost Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Berlin Borough, Camden County"]
[null," 1 ",6.2799999999999995E-2,0.9,92341,1470394,{"$f":"-1066661+E40","v":-974320},-362569,-8630249,{"$f":"168285*$J$15","v":159870.75},6926200,{"$f":"K40+(1003240)","v":7929440},0,0,"--","General Government",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Berlin Township, Camden County"]
[null," 2 ",6.2799999999999995E-2,0.9,95111.23,1514505.82,{"$f":"G40*1.03","v":-1003549.6},-362569,null,{"$f":"J40*1.03","v":164666.8725},7133986,{"$f":"L40*1.03","v":8167323.2000000002},0,0,0.02,"Land-Use Administration",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Bernards Township, Somerset County"]
[null," 3 ",6.2799999999999995E-2,0.9,97964.566900000005,1559940.9946000001,{"$f":"G41*1.03","v":-1033656.088},-362569,null,{"$f":"J41*1.03","v":169606.87867500001},7348005.5800000001,8412342.8959999997,0,0,0.02,"Uniform Construction Code",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Bernardsville Borough, Somerset County"]
[null," 4 ",6.2799999999999995E-2,0.9,100903.50390700001,1606739.2244380002,-1064665.77064,-362569,null,174695.08503525003,7568445.7474000007,8664713.1828799993,0,0,0.02,"Public Safety",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Bethlehem Township, Hunterdon County"]
[null," 5 ",6.2799999999999995E-2,0.9,103930.60902421,1654941.4011711404,-1096605.7437592,-362569,null,179935.93758630753,7795499.1198220011,8924654.5783663988,0,0,0.02,"Public Works",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Beverly City, Burlington County",null,null,null,null,null,null,null,505756,519298,533225,547552,562291,577453,593049,609097,625605,642589,660061,678035,696526,715550,735120,755256,775972,797286,819215,841777,864991,888875,913450,938735,964752,991520,1019063,1047403,1076563,1106568]
[null," 6 ",6.2799999999999995E-2,0.9,107048.52729493631,1704589.6432062746,-1129503.9160719761,-362569,null,185334.01571389675,8029364.093416661,9192394.2157173902,0,0,0.02,"Health and Human Services",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Blairstown Township, Warren County",null,null,null,null,null,null,null,{"$f":"-AU44","v":-505756},{"$f":"-AV44","v":-519298},-533225,-547552,-562291,-577453,-593049,-609097,-625605,-642589,-660061,-678035,-696526,-715550,-735120,-755256,-775972,-797286,-819215,-841777,-864991,-888875,-913450,-938735,-964752,-991520,-1019063,-1047403,-1076563,-1106568]
[null," 7 ",6.2799999999999995E-2,0.9,110259.9831137844,1755727.3325024629,-1163389.0335541354,-362569,null,190894.03618531366,8270245.0162191615,9468166.0421889126,0,0,0.02,"Education (including Library)",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Bloomfield Township, Essex County"]
[null," 8 ",6.2799999999999995E-2,0.9,113567.78260719794,1808399.1524775368,-1198290.7045607595,-362569,null,196620.85727087306,8518352.3667057361,9752211.0234545805,0,0,0.02,"Landfill / Solid Waste Disposal ",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Bloomingdale Borough, Passaic County",null,null,null,null,null,null,null,"$42,635 $43,488 $44,357 $45,244 $46,148 $47,070 $48,011 $48,971 $49,950 $50,949 $51,967 $53,006 $54,066 $55,147 $56,249 $57,373 $58,520 $59,690 $60,883 $62,100 $63,342 $64,608 $65,900 $67,218 $68,562 $69,933 $71,331 $72,757 $74,212 $75,696"]
[null," 9 ",6.2799999999999995E-2,0.9,116974.81608541388,1862651.1270518629,-1234239.4256975823,-362569,null,202519.48298899925,8773902.9377069082,10044777.354158219,0,0,0.02,"Statutory Expenditures",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Bloomsbury Borough, Hunterdon County"]
[null," 10 ",6.2799999999999995E-2,0.8,120484.06056797631,1918530.6608634188,-1271266.6084685097,-362569,null,208595.06747866923,9037120.0258381162,10346120.674782965,0,0,0.02,"Court and Public Defender",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Bogota Borough, Bergen County",null,null,null,null,null,null,null,42635,43488,44357,45244,46148,47070,48011,48971,49950,50949,51967,53006,54066,55147,56249,57373,58520,59690,60883,62100,63342,64608,65900,67218,68562,69933,71331,72757,74212,75696]
[null," 11 ",6.2799999999999995E-2,0.8,124098.5823850156,1976086.5806893215,-1309404.6067225651,-362569,null,214852.91950302932,9308233.6266132593,10656504.295026455,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Boonton Town, Morris County"]
[null," 12 ",6.2799999999999995E-2,0.8,127821.53985656607,2035369.1781100011,-1348686.7449242421,-362569,null,221298.50708812021,9587480.6354116574,10976199.423877249,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"Boonton Township, Morris County"]
[null,{"$f":"B51+1","v":13},6.2799999999999995E-2,0.8,131656.18605226304,2096430.2534533013,-1389147.3472719695,-362569,null,227937.46230076381,9875105.0544740073,11305485.406593567,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"Bordentown City, Burlington County"]
[null,14,6.2799999999999995E-2,0.8,135605.87163383095,2159323.1610569004,-1430821.7676901286,-362569,null,234775.58616978672,10171358.206108227,11644649.968791375,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL52+1","v":50},"Bordentown Township, Burlington County"]
[null,15,6.2799999999999995E-2,0.8,139674.04778284588,2224102.8558886074,-1473746.4207208327,-362569,null,241818.85375488034,10476498.952291474,11993989.467855116,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"Bound Brook Borough, Somerset County"]
[null,16,6.2799999999999995E-2,0.8,143864.26921633127,2290825.9415652659,-1517958.8133424576,-362569,null,249073.41936752677,10790793.920860218,12353809.15189077,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"Bradley Beach Borough, Monmouth County"]
[null,17,6.2799999999999995E-2,0.8,148180.19729282122,2359550.7198122237,-1563497.5777427314,-362569,null,256545.62194855258,11114517.738486025,12724423.426447492,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"Branchburg Township, Somerset County"]
[null,18,6.2799999999999995E-2,0.8,152625.60321160586,2430337.2414065907,-1610402.5050750135,-362569,null,264241.99060700915,11447953.270640606,13106156.129240917,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"Branchville Borough, Sussex County"]
[null,19,6.2799999999999995E-2,0.8,157204.37130795405,2503247.3586487886,-1658714.580227264,-362569,null,272169.25032521941,11791391.868759824,13499340.813118145,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"Brick Township, Ocean County"]
[null,20,6.2799999999999995E-2,0.8,161920.50244719267,2578344.7794082523,-1708476.0176340819,-362569,null,280334.32783497602,12145133.624822618,13904321.03751169,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"Bridgeton City, Cumberland County"]
[null,21,6.2799999999999995E-2,0.8,166778.11752060844,2655695.1227905001,-1759730.2981631043,-362569,null,288744.35767002532,12509487.633567298,14321450.668637041,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"Bridgewater Township, Somerset County"]
[null,22,6.2799999999999995E-2,0.8,171781.4610462267,2735365.9764742153,-1812522.2071079975,-362569,null,297406.68840012606,12884772.262574317,14751094.188696153,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"Brielle Borough, Monmouth County"]
[null,23,6.2799999999999995E-2,0.8,176934.9048776135,2817426.9557684418,-1866897.8733212375,-362569,null,306328.88905212987,13271315.430451546,15193627.014357038,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"Brigantine City, Atlantic County"]
[null,24,6.2799999999999995E-2,0.8,182242.95202394191,2901949.7644414953,-1922904.8095208746,-362569,null,315518.75572369376,13669454.893365093,15649435.824787749,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"Brooklawn Borough, Camden County"]
[null,25,6.2799999999999995E-2,0.8,187710.24058466018,2989008.2573747402,-1980591.9538065009,-362569,null,324984.31839540455,14079538.540166046,16118918.899531381,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"Buena Borough, Atlantic County"]
[null,26,6.2799999999999995E-2,0.8,193341.54780219999,3078678.5050959825,-2040009.7124206959,-362569,null,334733.84794726671,14501924.696371028,16602486.466517324,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"Buena Vista Township, Atlantic County"]
[null,27,6.2799999999999995E-2,0.8,199141.794236266,3171038.8602488618,-2101210.0037933169,-362569,null,344775.86338568473,14936982.437262159,17100561.060512844,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"Burlington City, Burlington County"]
[null,28,6.2799999999999995E-2,0.8,205116.04806335398,3266170.0260563279,-2164246.3039071164,-362569,null,355119.1392872553,15385091.910380024,17613577.892328229,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL66+1","v":64},"Burlington Township, Burlington County"]
[null,29,6.2799999999999995E-2,0.8,211269.52950525461,3364155.1268380177,-2229173.6930243298,-362569,null,365772.71346587298,15846644.667691426,18141985.229098078,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"Butler Borough, Morris County"]
[null,30,6.2799999999999995E-2,0.8,217607.61539041225,3465079.7806431581,-2296048.9038150599,0,{"$f":"FV(0.03,30,0,I40)","v":20947879.514722083},376745.8948698492,16322044.007722169,18686244.785971019,0,0,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"Byram Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"Caldwell Borough, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"Califon Borough, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"Camden City, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"Cape May City, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"Cape May Point Borough, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"Carlstadt Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL75+1","v":73},"Carneys Point Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"Carteret Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"Cedar Grove Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,"Chatham Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"Chatham Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,"Cherry Hill Township, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,"Chesilhurst Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"Chester Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"Chester Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,"Chesterfield Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,"Cinnaminson Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"City of Orange Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,"Clark Township, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,"Clayton Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,"Clementon Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,"Cliffside Park Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,"Clifton City, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"Clinton Town, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"Clinton Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,"Closter Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"Collingswood Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,"Colts Neck Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,"Commercial Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"Corbin City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,"Cranbury Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"Cranford Township, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"Cresskill Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"Deal Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"Deerfield Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"Delanco Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"Delaware Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"Delran Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"Demarest Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"Dennis Township, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"Denville Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"Deptford Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"Dover Town, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"Downe Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"Dumont Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"Dunellen Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"Eagleswood Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"East Amwell Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"East Brunswick Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"East Greenwich Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"East Hanover Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"East Newark Borough, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"East Orange City, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"East Rutherford Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"East Windsor Township, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"Eastampton Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"Eatontown Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"Edgewater Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"Edgewater Park Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"Edison Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,"Egg Harbor City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,"Egg Harbor Township, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,"Elizabeth City, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,"Elk Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"Elmer Borough, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"Elmwood Park Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"Elsinboro Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Emerson Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"Englewood City, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Englewood Cliffs Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AL139+1","v":137},"Englishtown Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Essex Fells Borough, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"Estell Manor City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,"Evesham Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"Ewing Township, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Fair Haven Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"Fair Lawn Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Fairfield Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,"Fairfield Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Fairview Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,"Fanwood Borough, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"Far Hills Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,"Farmingdale Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"Fieldsboro Borough, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"Flemington Borough, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"Florence Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"Florham Park Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"Folsom Borough, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"Fort Lee Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"Frankford Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"Franklin Borough, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"Franklin Lakes Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"Franklin Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,"Franklin Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,"Franklin Township, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,"Franklin Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,"Fredon Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,"Freehold Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,"Freehold Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,"Frelinghuysen Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,"Frenchtown Borough, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,"Galloway Township, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,"Garfield City, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,"Garwood Borough, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,"Gibbsboro Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,"Glassboro Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,"Glen Gardner Borough, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,"Glen Ridge Borough, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Glen Rock Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,"Gloucester City, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,"Gloucester Township, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,"Green Brook Township, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,"Green Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"Greenwich Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,"Greenwich Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,"Greenwich Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,"Guttenberg Town, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,"Hackensack City, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"Hackettstown Town, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,"Haddon Heights Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,"Haddon Township, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,"Haddonfield Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,"Hainesport Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,"Haledon Borough, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,"Hamburg Borough, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,"Hamilton Township, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,"Hamilton Township, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,"Hammonton Town, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,"Hampton Borough, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,"Hampton Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,"Hanover Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,"Harding Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,"Hardwick Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,"Hardyston Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AL203+1","v":201},"Harmony Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,"Harrington Park Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,"Harrison Town, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,"Harrison Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,"Harvey Cedars Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,"Hasbrouck Heights Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,"Haworth Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,"Hawthorne Borough, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,"Hazlet Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"Helmetta Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,"High Bridge Borough, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,"Highland Park Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,"Highlands Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,"Hightstown Borough, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,"Hillsborough Township, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,"Hillsdale Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"Hillside Township, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,"Hi-nella Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,"Hoboken City, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,"Ho-Ho-Kus Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,"Holland Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,"Holmdel Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,"Hopatcong Borough, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,"Hope Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,"Hopewell Borough, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,"Hopewell Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,"Hopewell Township, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,"Howell Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,"Independence Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,"Interlaken Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,"Irvington Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,"Island Heights Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,"Jackson Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,"Jamesburg Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,"Jefferson Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,"Jersey City, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,"Keansburg Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,"Kearny Town, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,"Kenilworth Borough, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,"Keyport Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,"Kingwood Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,"Kinnelon Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,"Knowlton Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,"Lacey Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,"Lafayette Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,"Lake Como Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,"Lakehurst Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,"Lakewood Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,"Lambertville City, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,"Laurel Springs Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,"Lavallette Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,"Lawnside Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,"Lawrence Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,"Lawrence Township, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,"Lebanon Borough, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,"Lebanon Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,"Leonia Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,"Liberty Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,"Lincoln Park Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,"Linden City, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,"Lindenwold Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,"Linwood City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,"Little Egg Harbor Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,"Little Falls Township, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AL267+1","v":265},"Little Ferry Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,"Little Silver Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,"Livingston Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,"Loch Arbour Village, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,"Lodi Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,"Logan Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,"Long Beach Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,"Long Branch City, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,"Long Hill Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,"Longport Borough, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,"Lopatcong Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,"Lower Alloways Creek Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,"Lower Township, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,"Lumberton Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,"Lyndhurst Township, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,"Madison Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,"Magnolia Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,"Mahwah Township, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,"Manalapan Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,"Manasquan Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,"Manchester Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,"Mannington Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,"Mansfield Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,"Mansfield Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,"Mantoloking Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,"Mantua Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,"Manville Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,"Maple Shade Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,"Maplewood Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,"Margate City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,"Marlboro Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,"Matawan Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,"Maurice River Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,"Maywood Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,"Medford Lakes Borough, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,"Medford Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,"Mendham Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302,"Mendham Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,"Merchantville Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304,"Metuchen Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,"Middle Township, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306,"Middlesex Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,"Middletown Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,"Midland Park Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,"Milford Borough, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,"Millburn Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,"Millstone Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,"Millstone Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,"Milltown Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314,"Millville City, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,"Mine Hill Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,"Monmouth Beach Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,"Monroe Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318,"Monroe Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,"Montague Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,"Montclair Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,"Montgomery Township, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322,"Montvale Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,"Montville Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,"Moonachie Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,"Moorestown Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,"Morris Plains Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327,"Morris Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,"Morristown Town, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AL331+1","v":329},"Mount Arlington Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,"Mount Ephraim Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,"Mount Holly Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,"Mount Laurel Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"Mount Olive Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334,"Mountain Lakes Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,"Mountainside Borough, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,"Mullica Township, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,"National Park Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,"Neptune City Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,"Neptune Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,"Netcong Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,"New Brunswick City, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,"New Hanover Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,"New Milford Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344,"New Providence Borough, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,"Newark City, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346,"Newfield Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,"Newton Town, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,"North Arlington Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349,"North Bergen Township, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,"North Brunswick Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,"North Caldwell Borough, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,"North Haledon Borough, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,"North Hanover Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354,"North Plainfield Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355,"North Wildwood City, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,"Northfield City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,"Northvale Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,"Norwood Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359,"Nutley Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,"Oakland Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,"Oaklyn Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362,"Ocean City, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363,"Ocean Gate Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364,"Ocean Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365,"Ocean Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,"Oceanport Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,"Ogdensburg Borough, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368,"Old Bridge Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,"Old Tappan Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370,"Oldmans Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371,"Oradell Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372,"Oxford Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,373,"Palisades Park Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374,"Palmyra Borough, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,"Paramus Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376,"Park Ridge Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377,"Parsippany-Troy Hills Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378,"Passaic City, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379,"Paterson City, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,"Paulsboro Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381,"Peapack and Gladstone Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382,"Pemberton Borough, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383,"Pemberton Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384,"Pennington Borough, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,"Penns Grove Borough, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386,"Pennsauken Township, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387,"Pennsville Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388,"Pequannock Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,389,"Perth Amboy City, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,"Phillipsburg Town, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pilesgrove Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392,"Pine Beach Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AL395+1","v":393},"Pine Hill Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Piscataway Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,"Pitman Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,"Pittsgrove Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397,"Plainfield City, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398,"Plainsboro Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399,"Pleasantville City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,"Plumsted Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,"Pohatcong Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"Point Pleasant Beach Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403,"Point Pleasant Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404,"Pompton Lakes Borough, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405,"Port Republic City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406,"Princeton, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407,"Prospect Park Borough, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408,"Quinton Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409,"Rahway City, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,"Ramsey Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411,"Randolph Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412,"Raritan Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,413,"Raritan Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414,"Readington Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,"Red Bank Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416,"Ridgefield Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417,"Ridgefield Park Village, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418,"Ridgewood Village, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,"Ringwood Borough, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,"River Edge Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421,"River Vale Township, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422,"Riverdale Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423,"Riverside Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424,"Riverton Borough, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,"Robbinsville Township, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426,"Rochelle Park Township, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,427,"Rockaway Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,428,"Rockaway Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,"Rockleigh Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,"Rocky Hill Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431,"Roosevelt Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432,"Roseland Borough, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,"Roselle Borough, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434,"Roselle Park Borough, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,"Roxbury Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,"Rumson Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437,"Runnemede Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,438,"Rutherford Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,"Saddle Brook Township, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,"Saddle River Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441,"Salem City, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442,"Sandyston Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443,"Sayreville Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444,"Scotch Plains Township, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,"Sea Bright Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446,"Sea Girt Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447,"Sea Isle City, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448,"Seaside Heights Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449,"Seaside Park Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,"Secaucus Town, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451,"Shamong Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452,"Shiloh Borough, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,"Ship Bottom Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454,"Shrewsbury Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,"Shrewsbury Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,"Somerdale Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AL459+1","v":457},"Somers Point City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458,"Somerville Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,"South Amboy City, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,"South Bound Brook Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461,"South Brunswick Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462,"South Hackensack Township, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463,"South Harrison Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464,"South Orange Village Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,"South Plainfield Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466,"South River Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467,"South Toms River Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468,"Southampton Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469,"Sparta Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,"Spotswood Borough, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,471,"Spring Lake Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,472,"Spring Lake Heights Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473,"Springfield Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,"Springfield Township, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,"Stafford Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476,"Stanhope Borough, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477,"Stillwater Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478,"Stockton Borough, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479,"Stone Harbor Borough, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,"Stow Creek Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,481,"Stratford Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,482,"Summit City, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483,"Surf City Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484,"Sussex Borough, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,"Swedesboro Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486,"Tabernacle Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,487,"Tavistock Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488,"Teaneck Township, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489,"Tenafly Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,"Teterboro Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491,"Tewksbury Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,492,"Tinton Falls Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493,"Toms River Township, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494,"Totowa Borough, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495,"Trenton City, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496,"Tuckerton Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497,"Union Beach Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,498,"Union City, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499,"Union Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,"Union Township, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501,"Upper Deerfield Township, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502,"Upper Freehold Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,503,"Upper Pittsgrove Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504,"Upper Saddle River Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,"Upper Township, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506,"Ventnor City, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507,"Vernon Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508,"Verona Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509,"Victory Gardens Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,"Vineland City, Cumberland County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511,"Voorhees Township, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512,"Waldwick Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513,"Wall Township, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514,"Wallington Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515,"Walpack Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516,"Wanaque Borough, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,517,"Wantage Township, Sussex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518,"Warren Township, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,519,"Washington Borough, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520,"Washington Township, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AL523+1","v":521},"Washington Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522,"Washington Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,523,"Washington Township, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524,"Washington Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525,"Watchung Borough, Somerset County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526,"Waterford Township, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527,"Wayne Township, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528,"Weehawken Township, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529,"Wenonah Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530,"West Amwell Township, Hunterdon County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531,"West Caldwell Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532,"West Cape May Borough, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533,"West Deptford Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534,"West Long Branch Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,535,"West Milford Township, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536,"West New York Town, Hudson County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537,"West Orange Township, Essex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538,"West Wildwood Borough, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539,"West Windsor Township, Mercer County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540,"Westampton Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541,"Westfield Town, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542,"Westville Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543,"Westwood Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544,"Weymouth Township, Atlantic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545,"Wharton Borough, Morris County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546,"White Township, Warren County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547,"Wildwood City, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548,"Wildwood Crest Borough, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549,"Willingboro Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550,"Winfield Township, Union County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551,"Winslow Township, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552,"Woodbine Borough, Cape May County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553,"Woodbridge Township, Middlesex County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,554,"Woodbury City, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555,"Woodbury Heights Borough, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556,"Woodcliff Lake Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557,"Woodland Park Borough, Passaic County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558,"Woodland Township, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,559,"Woodlynne Borough, Camden County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,"Wood-Ridge Borough, Bergen County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561,"Woodstown Borough, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562,"Woolwich Township, Gloucester County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563,"Wrightstown Borough, Burlington County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564,"Wyckoff Township, Bergen County"]

{"sheet":"Model","index":3,"n_rows":35,"n_cols":28,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Inputs & Assumptions'!A1","v":"Payment in Lieu of Taxes Financial Agreement Forecasting Model - Trenton City, Mercer County"}]
["Projections"]
[" Year "," Year  Number","Net Rents/Gross Revenue","Operating Expenses","Property Assessed Value Pre-Improvement",{"$f":"IF(existpilot=2,\"Municipal Property Tax Revenue Pre-Improvement\", \"Municipal PILOT Revenue Pre-Improvement\")","v":"Municipal Property Tax Revenue Pre-Improvement"},"Property Assessed Value Post-Improvement","Total Property Taxes without PILOT","Municipal Property Taxes without PILOT","PILOT Payments","Municipal PILOT","County PILOT","School PILOT","Project Net Operating Income before Debt Service","Debt Service","Project Cash Flow","Equity (In)/Out","Net Cash Flow","PILOT % of Annual Gross Revenue","PILOT % of Conventional Taxes","Additional Municipal Costs Outside Core Budget","Additional Municipal Costs (Core Budget)","Total Additional Municipal Costs","Additional Net Benefit (Loss to Municipality)","Net Benefit (Loss) to Municipality",{"$f":"IF(existpilot=2,\"Change in Municipal Property Tax Revenue due to Project\", \"Change in Municipal PILOT Revenue due to Project\")","v":"Change in Municipal Property Tax Revenue due to Project"}]
[{"$f":"'Inputs & Assumptions'!G5","v":2025}," 1 ",{"$f":"'Inputs & Assumptions'!F40","v":1470394},{"$f":"'Inputs & Assumptions'!G40","v":-974320},{"$f":"'Inputs & Assumptions'!K40","v":6926200},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E4/100),'Inputs & Assumptions'!J40)","v":257880.86757284688},{"$f":"'Inputs & Assumptions'!L40","v":7929440},{"$f":"(G4/100)*'Inputs & Assumptions'!$Q$5","v":459986.117993925},{"$f":"(G4/100)*'Inputs & Assumptions'!$Q$4","v":295234.1639812357},{"$f":"IF(IF('Inputs & Assumptions'!$B$8=1,-C4*'Inputs & Assumptions'!$C40,IF('Inputs & Assumptions'!$B$8=2,-H4*'Inputs & Assumptions'!$D40,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E40,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C4*'Inputs & Assumptions'!$C40,IF('Inputs & Assumptions'!$B$8=2,-H4*'Inputs & Assumptions'!$D40,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E40,\"\")))*$AA$10)","v":-134785.23199121375},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J4","v":-128045.97039165306},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J4","v":-6739.2615995606875},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J4","v":0},{"$f":"J4+D4+C4","v":361288.76800878625},{"$f":"'Inputs & Assumptions'!H40","v":-362569},{"$f":"SUM(N4:O4)","v":-1280.2319912137464},{"$f":"'Inputs & Assumptions'!I40","v":-8630249},{"$f":"SUM(P4:Q4)","v":-8631529.2319912128},{"$f":"IFERROR(-J4/C4,\"--\")","v":9.1666065007891595E-2},{"$f":"IFERROR(-J4/H4,\"--\")","v":0.29302021673835349},{"$f":"'Inputs & Assumptions'!N40","v":0},{"$f":"IFERROR(IF(Type=1,'Inputs & Assumptions'!$Q$6*'Inputs & Assumptions'!E19,IF(Type=2,'Inputs & Assumptions'!$Q$6*'Inputs & Assumptions'!C23,IF(Type=3,'Inputs & Assumptions'!$Q$6*'Inputs & Assumptions'!C36,\"--\"))),\"No Data\")","v":73466.880609461325},{"$f":"IFERROR(V4+U4,\"--\")","v":73466.880609461325},{"$f":"'Inputs & Assumptions'!M40","v":0},{"$f":"IFERROR(-K4-F4-W4+X4,\"--\")","v":-203301.77779065515},{"$f":"-K4-F4","v":-129834.89718119382},"Current IRR",{"$f":"IRR(R4:R33,0.1)","v":4.5008723638992887E-2}]
[{"$f":"A4+1","v":2026}," 2 ",{"$f":"'Inputs & Assumptions'!F41","v":1514505.82},{"$f":"'Inputs & Assumptions'!G41","v":-1003549.6},{"$f":"'Inputs & Assumptions'!K41","v":7133986},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E5/100),'Inputs & Assumptions'!J41)","v":265617.29360003228},{"$f":"'Inputs & Assumptions'!L41","v":8167323.2000000002},{"$f":"(G5/100)*'Inputs & Assumptions'!$Q$5","v":473785.70153374277},{"$f":"(G5/100)*'Inputs & Assumptions'!$Q$4","v":304091.18890067283},{"$f":"IF(C5=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C5*'Inputs & Assumptions'!$C41,IF('Inputs & Assumptions'!$B$8=2,-H5*'Inputs & Assumptions'!$D41,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E41,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C5*'Inputs & Assumptions'!$C41,IF('Inputs & Assumptions'!$B$8=2,-H5*'Inputs & Assumptions'!$D41,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E41,\"\")))*$AA$10))","v":-138828.78895095014},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J5","v":-131887.34950340263},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J5","v":-6941.4394475475074},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J5","v":0},{"$f":"J5+D5+C5","v":372127.43104905006},{"$f":"'Inputs & Assumptions'!H41","v":-362569},{"$f":"SUM(N5:O5)","v":9558.4310490500648},{"$f":"'Inputs & Assumptions'!I41","v":0},{"$f":"SUM(P5:Q5)","v":9558.4310490500648},{"$f":"IFERROR(-J5/C5,\"--\")","v":9.1666065007891567E-2},{"$f":"IFERROR(-J5/H5,\"--\")","v":0.29302021673835343},{"$f":"'Inputs & Assumptions'!N41","v":0},{"$f":"IF(OR(C5>0),IFERROR(V4*((1+'Inputs & Assumptions'!O41)),\"No Data\"),\"--\")","v":74936.218221650546},{"$f":"IFERROR(V5+U5,\"--\")","v":74936.218221650546},{"$f":"'Inputs & Assumptions'!M41","v":0},{"$f":"IFERROR(-K5-F5-W5+X5,\"--\")","v":-208666.1623182802},{"$f":"-K5-F5","v":-133729.94409662965}]
[{"$f":"A5+1","v":2027}," 3 ",{"$f":"'Inputs & Assumptions'!F42","v":1559940.9946000001},{"$f":"'Inputs & Assumptions'!G42","v":-1033656.088},{"$f":"'Inputs & Assumptions'!K42","v":7348005.5800000001},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E6/100),'Inputs & Assumptions'!J42)","v":273585.81240803329},{"$f":"'Inputs & Assumptions'!L42","v":8412342.8959999997},{"$f":"(G6/100)*'Inputs & Assumptions'!$Q$5","v":487999.27257975499},{"$f":"(G6/100)*'Inputs & Assumptions'!$Q$4","v":313213.92456769297},{"$f":"IF(C6=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C6*'Inputs & Assumptions'!$C42,IF('Inputs & Assumptions'!$B$8=2,-H6*'Inputs & Assumptions'!$D42,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E42,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C6*'Inputs & Assumptions'!$C42,IF('Inputs & Assumptions'!$B$8=2,-H6*'Inputs & Assumptions'!$D42,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E42,\"\")))*$AA$10))","v":-142993.65261947867},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J6","v":-135843.96998850474},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J6","v":-7149.6826309739336},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J6","v":0},383291.25398052135,{"$f":"'Inputs & Assumptions'!H42","v":-362569},{"$f":"SUM(N6:O6)","v":20722.253980521346},{"$f":"'Inputs & Assumptions'!I42","v":0},{"$f":"SUM(P6:Q6)","v":20722.253980521346},9.1666065007891595E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N42","v":0},{"$f":"IF(OR(C6>0),IFERROR(V5*((1+'Inputs & Assumptions'!O42)),\"No Data\"),\"--\")","v":76434.942586083562},76434.942586083562,{"$f":"'Inputs & Assumptions'!M42","v":0},{"$f":"IFERROR(-K6-F6-W6+X6,\"--\")","v":-214176.78500561212},-137741.84241952855,"IRR Target",4.4999999999999998E-2]
[2028," 4 ",{"$f":"'Inputs & Assumptions'!F43","v":1606739.2244380002},{"$f":"'Inputs & Assumptions'!G43","v":-1064665.77064},{"$f":"'Inputs & Assumptions'!K43","v":7568445.7474000007},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E7/100),'Inputs & Assumptions'!J43)","v":281793.38678027428},{"$f":"'Inputs & Assumptions'!L43","v":8664713.1828799993},{"$f":"(G7/100)*'Inputs & Assumptions'!$Q$5","v":502639.25075714767},{"$f":"(G7/100)*'Inputs & Assumptions'!$Q$4","v":322610.34230472374},{"$f":"IF(C7=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C7*'Inputs & Assumptions'!$C43,IF('Inputs & Assumptions'!$B$8=2,-H7*'Inputs & Assumptions'!$D43,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E43,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C7*'Inputs & Assumptions'!$C43,IF('Inputs & Assumptions'!$B$8=2,-H7*'Inputs & Assumptions'!$D43,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E43,\"\")))*$AA$10))","v":-147283.46219806303},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J7","v":-139919.28908815989},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J7","v":-7364.1731099031522},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J7","v":0},394789.9915999372,{"$f":"'Inputs & Assumptions'!H43","v":-362569},{"$f":"SUM(N7:O7)","v":32220.991599937202},{"$f":"'Inputs & Assumptions'!I43","v":0},32220.991599937202,9.1666065007891581E-2,0.29302021673835349,{"$f":"'Inputs & Assumptions'!N43","v":0},{"$f":"IF(OR(C7>0),IFERROR(V6*((1+'Inputs & Assumptions'!O43)),\"No Data\"),\"--\")","v":77963.641437805229},77963.641437805229,{"$f":"'Inputs & Assumptions'!M43","v":0},-219837.73912991962,-141874.09769211439]
[2029," 5 ",{"$f":"'Inputs & Assumptions'!F44","v":1654941.4011711404},{"$f":"'Inputs & Assumptions'!G44","v":-1096605.7437592},{"$f":"'Inputs & Assumptions'!K44","v":7795499.1198220011},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E8/100),'Inputs & Assumptions'!J44)","v":290247.18838368257},{"$f":"'Inputs & Assumptions'!L44","v":8924654.5783663988},{"$f":"(G8/100)*'Inputs & Assumptions'!$Q$5","v":517718.42827986204},{"$f":"(G8/100)*'Inputs & Assumptions'!$Q$4","v":332288.65257386543},{"$f":"IF(C8=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C8*'Inputs & Assumptions'!$C44,IF('Inputs & Assumptions'!$B$8=2,-H8*'Inputs & Assumptions'!$D44,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E44,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C8*'Inputs & Assumptions'!$C44,IF('Inputs & Assumptions'!$B$8=2,-H8*'Inputs & Assumptions'!$D44,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E44,\"\")))*$AA$10))","v":-151701.96606400493},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J8","v":-144116.86776080469},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J8","v":-7585.0983032002468},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J8","v":0},406633.69134793547,{"$f":"'Inputs & Assumptions'!H44","v":-362569},44064.69134793547,{"$f":"'Inputs & Assumptions'!I44","v":0},{"$f":"SUM(P8:Q8)","v":44064.69134793547},9.1666065007891581E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N44","v":0},{"$f":"IF(OR(C8>0),IFERROR(V7*((1+'Inputs & Assumptions'!O44)),\"No Data\"),\"--\")","v":79522.914266561333},79522.914266561333,{"$f":"'Inputs & Assumptions'!M44","v":0},-225653.23488943922,-146130.32062287789]
[2030," 6 ",{"$f":"'Inputs & Assumptions'!F45","v":1704589.6432062746},{"$f":"'Inputs & Assumptions'!G45","v":-1129503.9160719761},{"$f":"'Inputs & Assumptions'!K45","v":8029364.093416661},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E9/100),'Inputs & Assumptions'!J45)","v":298954.60403519304},{"$f":"'Inputs & Assumptions'!L45","v":9192394.2157173902},{"$f":"(G9/100)*'Inputs & Assumptions'!$Q$5","v":533249.98112825793},{"$f":"(G9/100)*'Inputs & Assumptions'!$Q$4","v":342257.31215108145},{"$f":"IF(C9=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C9*'Inputs & Assumptions'!$C45,IF('Inputs & Assumptions'!$B$8=2,-H9*'Inputs & Assumptions'!$D45,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E45,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C9*'Inputs & Assumptions'!$C45,IF('Inputs & Assumptions'!$B$8=2,-H9*'Inputs & Assumptions'!$D45,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E45,\"\")))*$AA$10))","v":-156253.02504592508},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J9","v":-148440.37379362882},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J9","v":-7812.6512522962548},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J9","v":0},418832.70208837348,{"$f":"'Inputs & Assumptions'!H45","v":-362569},56263.70208837348,{"$f":"'Inputs & Assumptions'!I45","v":0},56263.70208837348,9.1666065007891581E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N45","v":0},{"$f":"IF(OR(C9>0),IFERROR(V8*((1+'Inputs & Assumptions'!O45)),\"No Data\"),\"--\")","v":81113.372551892564},81113.372551892564,{"$f":"'Inputs & Assumptions'!M45","v":0},-231627.60279345678,-150514.23024156422,"PILOT Adjustment Factor"]
[2031," 7 ",{"$f":"'Inputs & Assumptions'!F46","v":1755727.3325024629},{"$f":"'Inputs & Assumptions'!G46","v":-1163389.0335541354},{"$f":"'Inputs & Assumptions'!K46","v":8270245.0162191615},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E10/100),'Inputs & Assumptions'!J46)","v":307923.24215624883},{"$f":"'Inputs & Assumptions'!L46","v":9468166.0421889126},{"$f":"(G10/100)*'Inputs & Assumptions'!$Q$5","v":549247.48056210566},{"$f":"(G10/100)*'Inputs & Assumptions'!$Q$4","v":352525.0315156139},{"$f":"IF(C10=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C10*'Inputs & Assumptions'!$C46,IF('Inputs & Assumptions'!$B$8=2,-H10*'Inputs & Assumptions'!$D46,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E46,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C10*'Inputs & Assumptions'!$C46,IF('Inputs & Assumptions'!$B$8=2,-H10*'Inputs & Assumptions'!$D46,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E46,\"\")))*$AA$10))","v":-160940.61579730283},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J10","v":-152893.58500743768},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J10","v":-8047.0307898651417},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J10","v":0},431397.68315102463,{"$f":"'Inputs & Assumptions'!H46","v":-362569},68828.683151024627,{"$f":"'Inputs & Assumptions'!I46","v":0},68828.683151024627,9.1666065007891581E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N46","v":0},{"$f":"IF(OR(C10>0),IFERROR(V9*((1+'Inputs & Assumptions'!O46)),\"No Data\"),\"--\")","v":82735.64000293042},82735.64000293042,{"$f":"'Inputs & Assumptions'!M46","v":0},-237765.29715174157,-155029.65714881115,1.4596466574026028]
[2032," 8 ",{"$f":"'Inputs & Assumptions'!F47","v":1808399.1524775368},{"$f":"'Inputs & Assumptions'!G47","v":-1198290.7045607595},{"$f":"'Inputs & Assumptions'!K47","v":8518352.3667057361},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E11/100),'Inputs & Assumptions'!J47)","v":317160.93942093628},{"$f":"'Inputs & Assumptions'!L47","v":9752211.0234545805},{"$f":"(G11/100)*'Inputs & Assumptions'!$Q$5","v":565724.9049789689},{"$f":"(G11/100)*'Inputs & Assumptions'!$Q$4","v":363100.78246108233},{"$f":"IF(C11=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C11*'Inputs & Assumptions'!$C47,IF('Inputs & Assumptions'!$B$8=2,-H11*'Inputs & Assumptions'!$D47,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E47,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C11*'Inputs & Assumptions'!$C47,IF('Inputs & Assumptions'!$B$8=2,-H11*'Inputs & Assumptions'!$D47,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E47,\"\")))*$AA$10))","v":-165768.83427122192},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J11","v":-157480.39255766082},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J11","v":-8288.4417135610965},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J11","v":0},444339.61364555545,{"$f":"'Inputs & Assumptions'!H47","v":-362569},81770.613645555452,{"$f":"'Inputs & Assumptions'!I47","v":0},81770.613645555452,9.1666065007891567E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N47","v":0},{"$f":"IF(OR(C11>0),IFERROR(V10*((1+'Inputs & Assumptions'!O47)),\"No Data\"),\"--\")","v":84390.352802989029},84390.352802989029,{"$f":"'Inputs & Assumptions'!M47","v":0},-244070.89966626448,-159680.54686327546]
[2033," 9 ",{"$f":"'Inputs & Assumptions'!F48","v":1862651.1270518629},{"$f":"'Inputs & Assumptions'!G48","v":-1234239.4256975823},{"$f":"'Inputs & Assumptions'!K48","v":8773902.9377069082},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E12/100),'Inputs & Assumptions'!J48)","v":326675.76760356437},{"$f":"'Inputs & Assumptions'!L48","v":10044777.354158219},{"$f":"(G12/100)*'Inputs & Assumptions'!$Q$5","v":582696.652128338},{"$f":"(G12/100)*'Inputs & Assumptions'!$Q$4","v":373993.80593491485},{"$f":"IF(C12=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C12*'Inputs & Assumptions'!$C48,IF('Inputs & Assumptions'!$B$8=2,-H12*'Inputs & Assumptions'!$D48,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E48,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C12*'Inputs & Assumptions'!$C48,IF('Inputs & Assumptions'!$B$8=2,-H12*'Inputs & Assumptions'!$D48,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E48,\"\")))*$AA$10))","v":-170741.8992993586},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J12","v":-162204.80433439068},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J12","v":-8537.0949649679296},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J12","v":0},{"$f":"J12+D12+C12","v":457669.8020549221},{"$f":"'Inputs & Assumptions'!H48","v":-362569},95100.802054922096,{"$f":"'Inputs & Assumptions'!I48","v":0},95100.802054922096,9.1666065007891595E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N48","v":0},{"$f":"IF(OR(C12>0),IFERROR(V11*((1+'Inputs & Assumptions'!O48)),\"No Data\"),\"--\")","v":86078.159859048814},86078.159859048814,{"$f":"'Inputs & Assumptions'!M48","v":0},-250549.12312822251,-164470.96326917369]
[2034," 10 ",{"$f":"'Inputs & Assumptions'!F49","v":1918530.6608634188},{"$f":"'Inputs & Assumptions'!G49","v":-1271266.6084685097},{"$f":"'Inputs & Assumptions'!K49","v":9037120.0258381162},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E13/100),'Inputs & Assumptions'!J49)","v":336476.04063167132},{"$f":"'Inputs & Assumptions'!L49","v":10346120.674782965},{"$f":"(G13/100)*'Inputs & Assumptions'!$Q$5","v":600177.55169218814},{"$f":"(G13/100)*'Inputs & Assumptions'!$Q$4","v":385213.62011296226},{"$f":"IF(C13=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C13*'Inputs & Assumptions'!$C49,IF('Inputs & Assumptions'!$B$8=2,-H13*'Inputs & Assumptions'!$D49,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E49,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C13*'Inputs & Assumptions'!$C49,IF('Inputs & Assumptions'!$B$8=2,-H13*'Inputs & Assumptions'!$D49,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E49,\"\")))*$AA$10))","v":-175864.15627833936},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J13","v":-167070.94846442237},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J13","v":-8793.207813916968},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J13","v":0},471399.89611656964,{"$f":"'Inputs & Assumptions'!H49","v":-362569},108830.89611656964,{"$f":"'Inputs & Assumptions'!I49","v":0},108830.89611656964,9.1666065007891581E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N49","v":0},{"$f":"IF(OR(C13>0),IFERROR(V12*((1+'Inputs & Assumptions'!O49)),\"No Data\"),\"--\")","v":87799.723056229792},87799.723056229792,{"$f":"'Inputs & Assumptions'!M49","v":0},-257204.81522347874,-169405.09216724895]
[2035," 11 ",{"$f":"'Inputs & Assumptions'!F50","v":1976086.5806893215},{"$f":"'Inputs & Assumptions'!G50","v":-1309404.6067225651},{"$f":"'Inputs & Assumptions'!K50","v":9308233.6266132593},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E14/100),'Inputs & Assumptions'!J50)","v":346570.32185062143},{"$f":"'Inputs & Assumptions'!L50","v":10656504.295026455},{"$f":"(G14/100)*'Inputs & Assumptions'!$Q$5","v":618182.87824295391},{"$f":"(G14/100)*'Inputs & Assumptions'!$Q$4","v":396770.0287163512},{"$f":"IF(C14=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C14*'Inputs & Assumptions'!$C50,IF('Inputs & Assumptions'!$B$8=2,-H14*'Inputs & Assumptions'!$D50,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E50,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C14*'Inputs & Assumptions'!$C50,IF('Inputs & Assumptions'!$B$8=2,-H14*'Inputs & Assumptions'!$D50,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E50,\"\")))*$AA$10))","v":-181140.08096668954},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J14","v":-172083.07691835504},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J14","v":-9057.0040483344765},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J14","v":0},{"$f":"IFERROR(J14+D14+C14,\"--\")","v":485541.89300006675},{"$f":"'Inputs & Assumptions'!H50","v":-362569},{"$f":"IF(C14=\"\",\"--\",SUM(N14:O14))","v":122972.89300006675},{"$f":"'Inputs & Assumptions'!I50","v":0},{"$f":"IF(C14=\"\",\"--\",SUM(P14:Q14))","v":122972.89300006675},9.1666065007891581E-2,0.29302021673835349,{"$f":"'Inputs & Assumptions'!N50","v":0},{"$f":"IF(OR(C14>0),IFERROR(V13*((1+'Inputs & Assumptions'!O50)),\"No Data\"),\"--\")","v":89555.717517354395},89555.717517354395,{"$f":"'Inputs & Assumptions'!M50","v":0},-264042.96244962077,-174487.24493226639]
[2036," 12 ",{"$f":"'Inputs & Assumptions'!F51","v":2035369.1781100011},{"$f":"'Inputs & Assumptions'!G51","v":-1348686.7449242421},{"$f":"'Inputs & Assumptions'!K51","v":9587480.6354116574},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E15/100),'Inputs & Assumptions'!J51)","v":356967.4315061401},{"$f":"'Inputs & Assumptions'!L51","v":10976199.423877249},{"$f":"(G15/100)*'Inputs & Assumptions'!$Q$5","v":636728.36459024239},{"$f":"(G15/100)*'Inputs & Assumptions'!$Q$4","v":408673.12957784167},{"$f":"IF(C15=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C15*'Inputs & Assumptions'!$C51,IF('Inputs & Assumptions'!$B$8=2,-H15*'Inputs & Assumptions'!$D51,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E51,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C15*'Inputs & Assumptions'!$C51,IF('Inputs & Assumptions'!$B$8=2,-H15*'Inputs & Assumptions'!$D51,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E51,\"\")))*$AA$10))","v":-186574.28339569023},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J15","v":-177245.56922590573},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J15","v":-9328.7141697845127},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J15","v":0},{"$f":"IFERROR(J15+D15+C15,\"--\")","v":500108.14979006886},{"$f":"'Inputs & Assumptions'!H51","v":-362569},{"$f":"IF(C15=\"\",\"--\",SUM(N15:O15))","v":137539.14979006886},{"$f":"'Inputs & Assumptions'!I51","v":0},{"$f":"IF(C15=\"\",\"--\",SUM(P15:Q15))","v":137539.14979006886},9.1666065007891581E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N51","v":0},{"$f":"IF(OR(C15>0),IFERROR(V14*((1+'Inputs & Assumptions'!O51)),\"No Data\"),\"--\")","v":91346.83186770149},91346.83186770149,{"$f":"'Inputs & Assumptions'!M51","v":0},-271068.69414793584,-179721.86228023437]
[2037,{"$f":"B15+1","v":13},{"$f":"'Inputs & Assumptions'!F52","v":2096430.2534533013},{"$f":"'Inputs & Assumptions'!G52","v":-1389147.3472719695},{"$f":"'Inputs & Assumptions'!K52","v":9875105.0544740073},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E16/100),'Inputs & Assumptions'!J52)","v":367676.45445132436},{"$f":"'Inputs & Assumptions'!L52","v":11305485.406593567},{"$f":"(G16/100)*'Inputs & Assumptions'!$Q$5","v":655830.21552794974},{"$f":"(G16/100)*'Inputs & Assumptions'!$Q$4","v":420933.32346517697},{"$f":"IF(C16=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C16*'Inputs & Assumptions'!$C52,IF('Inputs & Assumptions'!$B$8=2,-H16*'Inputs & Assumptions'!$D52,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E52,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C16*'Inputs & Assumptions'!$C52,IF('Inputs & Assumptions'!$B$8=2,-H16*'Inputs & Assumptions'!$D52,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E52,\"\")))*$AA$10))","v":-192171.51189756094},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J16","v":-182562.93630268288},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J16","v":-9608.5755948780479},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J16","v":0},515111.39428377082,{"$f":"'Inputs & Assumptions'!H52","v":-362569},152542.39428377082,{"$f":"'Inputs & Assumptions'!I52","v":0},152542.39428377082,9.1666065007891581E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N52","v":0},{"$f":"IF(OR(C16>0),IFERROR(V15*((1+'Inputs & Assumptions'!O52)),\"No Data\"),\"--\")","v":93173.768505055516},93173.768505055516,{"$f":"'Inputs & Assumptions'!M52","v":0},-278287.28665369703,-185113.51814864148]
[2038,{"$f":"B16+1","v":14},{"$f":"'Inputs & Assumptions'!F53","v":2159323.1610569004},{"$f":"'Inputs & Assumptions'!G53","v":-1430821.7676901286},{"$f":"'Inputs & Assumptions'!K53","v":10171358.206108227},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E17/100),'Inputs & Assumptions'!J53)","v":378706.74808486406},{"$f":"'Inputs & Assumptions'!L53","v":11644649.968791375},{"$f":"(G17/100)*'Inputs & Assumptions'!$Q$5","v":675505.12199378829},{"$f":"(G17/100)*'Inputs & Assumptions'!$Q$4","v":433561.32316913229},{"$f":"IF(C17=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C17*'Inputs & Assumptions'!$C53,IF('Inputs & Assumptions'!$B$8=2,-H17*'Inputs & Assumptions'!$D53,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E53,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C17*'Inputs & Assumptions'!$C53,IF('Inputs & Assumptions'!$B$8=2,-H17*'Inputs & Assumptions'!$D53,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E53,\"\")))*$AA$10))","v":-197936.65725448777},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J17","v":-188039.82439176337},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J17","v":-9896.83286272439},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J17","v":0},530564.73611228401,{"$f":"'Inputs & Assumptions'!H53","v":-362569},167995.73611228401,{"$f":"'Inputs & Assumptions'!I53","v":0},167995.73611228401,9.1666065007891581E-2,0.29302021673835349,{"$f":"'Inputs & Assumptions'!N53","v":0},{"$f":"IF(OR(C17>0),IFERROR(V16*((1+'Inputs & Assumptions'!O53)),\"No Data\"),\"--\")","v":95037.243875156622},95037.243875156622,{"$f":"'Inputs & Assumptions'!M53","v":0},-285704.16756825731,-190666.92369310069]
[2039,15,{"$f":"'Inputs & Assumptions'!F54","v":2224102.8558886074},{"$f":"'Inputs & Assumptions'!G54","v":-1473746.4207208327},{"$f":"'Inputs & Assumptions'!K54","v":10476498.952291474},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E18/100),'Inputs & Assumptions'!J54)","v":390067.95052740996},{"$f":"'Inputs & Assumptions'!L54","v":11993989.467855116},{"$f":"(G18/100)*'Inputs & Assumptions'!$Q$5","v":695770.27565360197},{"$f":"(G18/100)*'Inputs & Assumptions'!$Q$4","v":446568.1628642063},{"$f":"IF(C18=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C18*'Inputs & Assumptions'!$C54,IF('Inputs & Assumptions'!$B$8=2,-H18*'Inputs & Assumptions'!$D54,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E54,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C18*'Inputs & Assumptions'!$C54,IF('Inputs & Assumptions'!$B$8=2,-H18*'Inputs & Assumptions'!$D54,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E54,\"\")))*$AA$10))","v":-203874.75697212241},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J18","v":-193681.01912351628},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J18","v":-10193.737848606121},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J18","v":0},546481.67819565232,{"$f":"'Inputs & Assumptions'!H54","v":-362569},183912.67819565232,{"$f":"'Inputs & Assumptions'!I54","v":0},183912.67819565232,9.1666065007891581E-2,0.29302021673835349,{"$f":"'Inputs & Assumptions'!N54","v":0},{"$f":"IF(OR(C18>0),IFERROR(V17*((1+'Inputs & Assumptions'!O54)),\"No Data\"),\"--\")","v":96937.988752659759},96937.988752659759,{"$f":"'Inputs & Assumptions'!M54","v":0},-293324.92015655345,-196386.93140389369]
[2040,16,{"$f":"'Inputs & Assumptions'!F55","v":2290825.9415652659},{"$f":"'Inputs & Assumptions'!G55","v":-1517958.8133424576},{"$f":"'Inputs & Assumptions'!K55","v":10790793.920860218},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E19/100),'Inputs & Assumptions'!J55)","v":401769.98904323223},{"$f":"'Inputs & Assumptions'!L55","v":12353809.15189077},{"$f":"(G19/100)*'Inputs & Assumptions'!$Q$5","v":716643.38392320997},{"$f":"(G19/100)*'Inputs & Assumptions'!$Q$4","v":459965.20775013248},{"$f":"IF(C19=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C19*'Inputs & Assumptions'!$C55,IF('Inputs & Assumptions'!$B$8=2,-H19*'Inputs & Assumptions'!$D55,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E55,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C19*'Inputs & Assumptions'!$C55,IF('Inputs & Assumptions'!$B$8=2,-H19*'Inputs & Assumptions'!$D55,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E55,\"\")))*$AA$10))","v":-209990.99968128611},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J19","v":-199491.4496972218},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J19","v":-10499.549984064306},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J19","v":0},562876.12854152219,{"$f":"'Inputs & Assumptions'!H55","v":-362569},200307.12854152219,{"$f":"'Inputs & Assumptions'!I55","v":0},200307.12854152219,9.1666065007891581E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N55","v":0},{"$f":"IF(OR(C19>0),IFERROR(V18*((1+'Inputs & Assumptions'!O55)),\"No Data\"),\"--\")","v":98876.74852771296},98876.74852771296,{"$f":"'Inputs & Assumptions'!M55","v":0},-301155.28787372337,-202278.53934601042]
[2041,17,{"$f":"'Inputs & Assumptions'!F56","v":2359550.7198122237},{"$f":"'Inputs & Assumptions'!G56","v":-1563497.5777427314},{"$f":"'Inputs & Assumptions'!K56","v":11114517.738486025},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E20/100),'Inputs & Assumptions'!J56)","v":413823.08871452929},{"$f":"'Inputs & Assumptions'!L56","v":12724423.426447492},{"$f":"(G20/100)*'Inputs & Assumptions'!$Q$5","v":738142.68544090621},{"$f":"(G20/100)*'Inputs & Assumptions'!$Q$4","v":473764.16398263641},{"$f":"IF(C20=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C20*'Inputs & Assumptions'!$C56,IF('Inputs & Assumptions'!$B$8=2,-H20*'Inputs & Assumptions'!$D56,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E56,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C20*'Inputs & Assumptions'!$C56,IF('Inputs & Assumptions'!$B$8=2,-H20*'Inputs & Assumptions'!$D56,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E56,\"\")))*$AA$10))","v":-216290.72967172469},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J20","v":-205476.19318813845},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J20","v":-10814.536483586235},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J20","v":0},579762.41239776765,{"$f":"'Inputs & Assumptions'!H56","v":-362569},217193.41239776765,{"$f":"'Inputs & Assumptions'!I56","v":0},217193.41239776765,9.1666065007891595E-2,0.2930202167383536,{"$f":"'Inputs & Assumptions'!N56","v":0},{"$f":"IF(OR(C20>0),IFERROR(V19*((1+'Inputs & Assumptions'!O56)),\"No Data\"),\"--\")","v":100854.28349826722},100854.28349826722,{"$f":"'Inputs & Assumptions'!M56","v":0},-309201.17902465805,-208346.89552639084]
[2042,18,{"$f":"'Inputs & Assumptions'!F57","v":2430337.2414065907},{"$f":"'Inputs & Assumptions'!G57","v":-1610402.5050750135},{"$f":"'Inputs & Assumptions'!K57","v":11447953.270640606},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E21/100),'Inputs & Assumptions'!J57)","v":426237.7813759651},{"$f":"'Inputs & Assumptions'!L57","v":13106156.129240917},{"$f":"(G21/100)*'Inputs & Assumptions'!$Q$5","v":760286.96600413346},{"$f":"(G21/100)*'Inputs & Assumptions'!$Q$4","v":487977.08890211553},{"$f":"IF(C21=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C21*'Inputs & Assumptions'!$C57,IF('Inputs & Assumptions'!$B$8=2,-H21*'Inputs & Assumptions'!$D57,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E57,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C21*'Inputs & Assumptions'!$C57,IF('Inputs & Assumptions'!$B$8=2,-H21*'Inputs & Assumptions'!$D57,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E57,\"\")))*$AA$10))","v":-222779.45156187646},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J21","v":-211640.47898378261},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J21","v":-11138.972578093824},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J21","v":0},597155.28476970084,{"$f":"'Inputs & Assumptions'!H57","v":-362569},234586.28476970084,{"$f":"'Inputs & Assumptions'!I57","v":0},234586.28476970084,9.1666065007891595E-2,0.2930202167383536,{"$f":"'Inputs & Assumptions'!N57","v":0},{"$f":"IF(OR(C21>0),IFERROR(V20*((1+'Inputs & Assumptions'!O57)),\"No Data\"),\"--\")","v":102871.36916823257},102871.36916823257,{"$f":"'Inputs & Assumptions'!M57","v":0},-317468.67156041507,-214597.30239218249]
[2043,19,{"$f":"'Inputs & Assumptions'!F58","v":2503247.3586487886},{"$f":"'Inputs & Assumptions'!G58","v":-1658714.580227264},{"$f":"'Inputs & Assumptions'!K58","v":11791391.868759824},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E22/100),'Inputs & Assumptions'!J58)","v":439024.91481724405},{"$f":"'Inputs & Assumptions'!L58","v":13499340.813118145},{"$f":"(G22/100)*'Inputs & Assumptions'!$Q$5","v":783095.57498425746},{"$f":"(G22/100)*'Inputs & Assumptions'!$Q$4","v":502616.40156917897},{"$f":"IF(C22=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C22*'Inputs & Assumptions'!$C58,IF('Inputs & Assumptions'!$B$8=2,-H22*'Inputs & Assumptions'!$D58,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E58,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C22*'Inputs & Assumptions'!$C58,IF('Inputs & Assumptions'!$B$8=2,-H22*'Inputs & Assumptions'!$D58,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E58,\"\")))*$AA$10))","v":-229462.83510873278},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J22","v":-217989.69335329614},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J22","v":-11473.14175543664},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J22","v":0},615069.94331279187,{"$f":"'Inputs & Assumptions'!H58","v":-362569},252500.94331279187,{"$f":"'Inputs & Assumptions'!I58","v":0},252500.94331279187,9.1666065007891595E-2,0.2930202167383536,{"$f":"'Inputs & Assumptions'!N58","v":0},{"$f":"IF(OR(C22>0),IFERROR(V21*((1+'Inputs & Assumptions'!O58)),\"No Data\"),\"--\")","v":104928.79655159723},104928.79655159723,{"$f":"'Inputs & Assumptions'!M58","v":0},-325964.01801554515,-221035.22146394791]
[2044,20,{"$f":"'Inputs & Assumptions'!F59","v":2578344.7794082523},{"$f":"'Inputs & Assumptions'!G59","v":-1708476.0176340819},{"$f":"'Inputs & Assumptions'!K59","v":12145133.624822618},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E23/100),'Inputs & Assumptions'!J59)","v":452195.66226176138},{"$f":"'Inputs & Assumptions'!L59","v":13904321.03751169},{"$f":"(G23/100)*'Inputs & Assumptions'!$Q$5","v":806588.44223378529},{"$f":"(G23/100)*'Inputs & Assumptions'!$Q$4","v":517694.89361625444},{"$f":"IF(C23=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C23*'Inputs & Assumptions'!$C59,IF('Inputs & Assumptions'!$B$8=2,-H23*'Inputs & Assumptions'!$D59,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E59,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C23*'Inputs & Assumptions'!$C59,IF('Inputs & Assumptions'!$B$8=2,-H23*'Inputs & Assumptions'!$D59,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E59,\"\")))*$AA$10))","v":-236346.72016199474},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J23","v":-224529.38415389499},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J23","v":-11817.336008099737},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J23","v":0},633522.04161217576,{"$f":"'Inputs & Assumptions'!H59","v":-362569},270953.04161217576,{"$f":"'Inputs & Assumptions'!I59","v":0},270953.04161217576,9.1666065007891581E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N59","v":0},{"$f":"IF(OR(C23>0),IFERROR(V22*((1+'Inputs & Assumptions'!O59)),\"No Data\"),\"--\")","v":107027.37248262917},107027.37248262917,{"$f":"'Inputs & Assumptions'!M59","v":0},-334693.65059049556,-227666.27810786638]
[2045,21,{"$f":"'Inputs & Assumptions'!F60","v":2655695.1227905001},{"$f":"'Inputs & Assumptions'!G60","v":-1759730.2981631043},{"$f":"'Inputs & Assumptions'!K60","v":12509487.633567298},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E24/100),'Inputs & Assumptions'!J60)","v":465761.53212961426},{"$f":"'Inputs & Assumptions'!L60","v":14321450.668637041},{"$f":"(G24/100)*'Inputs & Assumptions'!$Q$5","v":830786.0955007989},{"$f":"(G24/100)*'Inputs & Assumptions'!$Q$4","v":533225.74042474211},{"$f":"IF(C24=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C24*'Inputs & Assumptions'!$C60,IF('Inputs & Assumptions'!$B$8=2,-H24*'Inputs & Assumptions'!$D60,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E60,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C24*'Inputs & Assumptions'!$C60,IF('Inputs & Assumptions'!$B$8=2,-H24*'Inputs & Assumptions'!$D60,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E60,\"\")))*$AA$10))","v":-243437.12176685457},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J24","v":-231265.26567851185},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J24","v":-12171.856088342729},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J24","v":0},652527.70286054118,{"$f":"'Inputs & Assumptions'!H60","v":-362569},289958.70286054118,{"$f":"'Inputs & Assumptions'!I60","v":0},289958.70286054118,9.1666065007891567E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N60","v":0},{"$f":"IF(OR(C24>0),IFERROR(V23*((1+'Inputs & Assumptions'!O60)),\"No Data\"),\"--\")","v":109167.91993228176},109167.91993228176,{"$f":"'Inputs & Assumptions'!M60","v":0},-343664.18638338416,-234496.26645110242]
[2046,22,{"$f":"'Inputs & Assumptions'!F61","v":2735365.9764742153},{"$f":"'Inputs & Assumptions'!G61","v":-1812522.2071079975},{"$f":"'Inputs & Assumptions'!K61","v":12884772.262574317},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E25/100),'Inputs & Assumptions'!J61)","v":479734.37809350272},{"$f":"'Inputs & Assumptions'!L61","v":14751094.188696153},{"$f":"(G25/100)*'Inputs & Assumptions'!$Q$5","v":855709.678365823},{"$f":"(G25/100)*'Inputs & Assumptions'!$Q$4","v":549222.51263748435},{"$f":"IF(C25=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C25*'Inputs & Assumptions'!$C61,IF('Inputs & Assumptions'!$B$8=2,-H25*'Inputs & Assumptions'!$D61,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E61,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C25*'Inputs & Assumptions'!$C61,IF('Inputs & Assumptions'!$B$8=2,-H25*'Inputs & Assumptions'!$D61,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E61,\"\")))*$AA$10))","v":-250740.23541986023},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J25","v":-238203.22364886719},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J25","v":-12537.011770993013},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J25","v":0},672103.53394635767,{"$f":"'Inputs & Assumptions'!H61","v":-362569},309534.53394635767,{"$f":"'Inputs & Assumptions'!I61","v":0},309534.53394635767,9.1666065007891567E-2,0.29302021673835349,{"$f":"'Inputs & Assumptions'!N61","v":0},{"$f":"IF(OR(C25>0),IFERROR(V24*((1+'Inputs & Assumptions'!O61)),\"No Data\"),\"--\")","v":111351.27833092739},111351.27833092739,{"$f":"'Inputs & Assumptions'!M61","v":0},-352882.43277556292,-241531.15444463553]
[2047,23,{"$f":"'Inputs & Assumptions'!F62","v":2817426.9557684418},{"$f":"'Inputs & Assumptions'!G62","v":-1866897.8733212375},{"$f":"'Inputs & Assumptions'!K62","v":13271315.430451546},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E26/100),'Inputs & Assumptions'!J62)","v":494126.40943630773},{"$f":"'Inputs & Assumptions'!L62","v":15193627.014357038},{"$f":"(G26/100)*'Inputs & Assumptions'!$Q$5","v":881380.96871679754},{"$f":"(G26/100)*'Inputs & Assumptions'!$Q$4","v":565699.18801660882},{"$f":"IF(C26=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C26*'Inputs & Assumptions'!$C62,IF('Inputs & Assumptions'!$B$8=2,-H26*'Inputs & Assumptions'!$D62,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E62,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C26*'Inputs & Assumptions'!$C62,IF('Inputs & Assumptions'!$B$8=2,-H26*'Inputs & Assumptions'!$D62,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E62,\"\")))*$AA$10))","v":-258262.44248245604},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J26","v":-245349.32035833324},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J26","v":-12913.122124122803},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J26","v":0},692266.63996474817,{"$f":"'Inputs & Assumptions'!H62","v":-362569},329697.63996474817,{"$f":"'Inputs & Assumptions'!I62","v":0},329697.63996474817,9.1666065007891567E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N62","v":0},{"$f":"IF(OR(C26>0),IFERROR(V25*((1+'Inputs & Assumptions'!O62)),\"No Data\"),\"--\")","v":113578.30389754595},113578.30389754595,{"$f":"'Inputs & Assumptions'!M62","v":0},-362355.39297552046,-248777.0890779745]
[2048,24,{"$f":"'Inputs & Assumptions'!F63","v":2901949.7644414953},{"$f":"'Inputs & Assumptions'!G63","v":-1922904.8095208746},{"$f":"'Inputs & Assumptions'!K63","v":13669454.893365093},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E27/100),'Inputs & Assumptions'!J63)","v":508950.20171939698},{"$f":"'Inputs & Assumptions'!L63","v":15649435.824787749},{"$f":"(G27/100)*'Inputs & Assumptions'!$Q$5","v":907822.39777830138},{"$f":"(G27/100)*'Inputs & Assumptions'!$Q$4","v":582670.16365710704},{"$f":"IF(C27=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C27*'Inputs & Assumptions'!$C63,IF('Inputs & Assumptions'!$B$8=2,-H27*'Inputs & Assumptions'!$D63,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E63,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C27*'Inputs & Assumptions'!$C63,IF('Inputs & Assumptions'!$B$8=2,-H27*'Inputs & Assumptions'!$D63,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E63,\"\")))*$AA$10))","v":-266010.31575692969},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J27","v":-252709.79996908319},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J27","v":-13300.515787846485},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J27","v":0},713034.63916369108,{"$f":"'Inputs & Assumptions'!H63","v":-362569},350465.63916369108,{"$f":"'Inputs & Assumptions'!I63","v":0},350465.63916369108,9.1666065007891553E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N63","v":0},{"$f":"IF(OR(C27>0),IFERROR(V26*((1+'Inputs & Assumptions'!O63)),\"No Data\"),\"--\")","v":115849.86997549687},115849.86997549687,{"$f":"'Inputs & Assumptions'!M63","v":0},-372090.27172581066,-256240.40175031379]
[2049,25,{"$f":"'Inputs & Assumptions'!F64","v":2989008.2573747402},{"$f":"'Inputs & Assumptions'!G64","v":-1980591.9538065009},{"$f":"'Inputs & Assumptions'!K64","v":14079538.540166046},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E28/100),'Inputs & Assumptions'!J64)","v":524218.70777097892},{"$f":"'Inputs & Assumptions'!L64","v":16118918.899531381},{"$f":"(G28/100)*'Inputs & Assumptions'!$Q$5","v":935057.06971165049},{"$f":"(G28/100)*'Inputs & Assumptions'!$Q$4","v":600150.2685668203},{"$f":"IF(C28=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C28*'Inputs & Assumptions'!$C64,IF('Inputs & Assumptions'!$B$8=2,-H28*'Inputs & Assumptions'!$D64,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E64,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C28*'Inputs & Assumptions'!$C64,IF('Inputs & Assumptions'!$B$8=2,-H28*'Inputs & Assumptions'!$D64,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E64,\"\")))*$AA$10))","v":-273990.6252296376},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J28","v":-260291.09396815571},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J28","v":-13699.531261481881},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J28","v":0},734425.67833860172,{"$f":"'Inputs & Assumptions'!H64","v":-362569},371856.67833860172,{"$f":"'Inputs & Assumptions'!I64","v":0},371856.67833860172,9.1666065007891567E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N64","v":0},{"$f":"IF(OR(C28>0),IFERROR(V27*((1+'Inputs & Assumptions'!O64)),\"No Data\"),\"--\")","v":118166.86737500681},118166.86737500681,{"$f":"'Inputs & Assumptions'!M64","v":0},-382094.48117783002,-263927.61380282324]
[2050,26,{"$f":"'Inputs & Assumptions'!F65","v":3078678.5050959825},{"$f":"'Inputs & Assumptions'!G65","v":-2040009.7124206959},{"$f":"'Inputs & Assumptions'!K65","v":14501924.696371028},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E29/100),'Inputs & Assumptions'!J65)","v":539945.26900410838},{"$f":"'Inputs & Assumptions'!L65","v":16602486.466517324},{"$f":"(G29/100)*'Inputs & Assumptions'!$Q$5","v":963108.78180300002},{"$f":"(G29/100)*'Inputs & Assumptions'!$Q$4","v":618154.77662382496},{"$f":"IF(C29=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C29*'Inputs & Assumptions'!$C65,IF('Inputs & Assumptions'!$B$8=2,-H29*'Inputs & Assumptions'!$D65,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E65,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C29*'Inputs & Assumptions'!$C65,IF('Inputs & Assumptions'!$B$8=2,-H29*'Inputs & Assumptions'!$D65,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E65,\"\")))*$AA$10))","v":-282210.34398652677},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J29","v":-268099.82678720041},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J29","v":-14110.517199326339},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J29","v":0},756458.44868875993,{"$f":"'Inputs & Assumptions'!H65","v":-362569},393889.44868875993,{"$f":"'Inputs & Assumptions'!I65","v":0},393889.44868875993,9.1666065007891567E-2,0.2930202167383536,{"$f":"'Inputs & Assumptions'!N65","v":0},{"$f":"IF(OR(C29>0),IFERROR(V28*((1+'Inputs & Assumptions'!O65)),\"No Data\"),\"--\")","v":120530.20472250695},120530.20472250695,{"$f":"'Inputs & Assumptions'!M65","v":0},-392375.6469394149,-271845.44221690798]
[2051,27,{"$f":"'Inputs & Assumptions'!F66","v":3171038.8602488618},{"$f":"'Inputs & Assumptions'!G66","v":-2101210.0037933169},{"$f":"'Inputs & Assumptions'!K66","v":14936982.437262159},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E30/100),'Inputs & Assumptions'!J66)","v":556143.62707423163},{"$f":"'Inputs & Assumptions'!L66","v":17100561.060512844},{"$f":"(G30/100)*'Inputs & Assumptions'!$Q$5","v":992002.04525709024},{"$f":"(G30/100)*'Inputs & Assumptions'!$Q$4","v":636699.41992253985},{"$f":"IF(C30=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C30*'Inputs & Assumptions'!$C66,IF('Inputs & Assumptions'!$B$8=2,-H30*'Inputs & Assumptions'!$D66,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E66,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C30*'Inputs & Assumptions'!$C66,IF('Inputs & Assumptions'!$B$8=2,-H30*'Inputs & Assumptions'!$D66,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E66,\"\")))*$AA$10))","v":-290676.65430612257},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J30","v":-276142.82159081643},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J30","v":-14533.832715306129},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J30","v":0},779152.20214942237,{"$f":"'Inputs & Assumptions'!H66","v":-362569},416583.20214942237,{"$f":"'Inputs & Assumptions'!I66","v":0},416583.20214942237,9.1666065007891567E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N66","v":0},{"$f":"IF(OR(C30>0),IFERROR(V29*((1+'Inputs & Assumptions'!O66)),\"No Data\"),\"--\")","v":122940.8088169571},122940.8088169571,{"$f":"'Inputs & Assumptions'!M66","v":0},-402941.61430037231,-280000.8054834152]
[2052,28,{"$f":"'Inputs & Assumptions'!F67","v":3266170.0260563279},{"$f":"'Inputs & Assumptions'!G67","v":-2164246.3039071164},{"$f":"'Inputs & Assumptions'!K67","v":15385091.910380024},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E31/100),'Inputs & Assumptions'!J67)","v":572827.93588645849},{"$f":"'Inputs & Assumptions'!L67","v":17613577.892328229},{"$f":"(G31/100)*'Inputs & Assumptions'!$Q$5","v":1021762.1066148027},{"$f":"(G31/100)*'Inputs & Assumptions'!$Q$4","v":655800.40252021595},{"$f":"IF(C31=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C31*'Inputs & Assumptions'!$C67,IF('Inputs & Assumptions'!$B$8=2,-H31*'Inputs & Assumptions'!$D67,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E67,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C31*'Inputs & Assumptions'!$C67,IF('Inputs & Assumptions'!$B$8=2,-H31*'Inputs & Assumptions'!$D67,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E67,\"\")))*$AA$10))","v":-299396.95393530629},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J31","v":-284427.10623854096},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J31","v":-14969.847696765315},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J31","v":0},802526.76821390539,{"$f":"'Inputs & Assumptions'!H67","v":-362569},439957.76821390539,{"$f":"'Inputs & Assumptions'!I67","v":0},439957.76821390539,9.1666065007891581E-2,0.29302021673835366,{"$f":"'Inputs & Assumptions'!N67","v":0},{"$f":"IF(OR(C31>0),IFERROR(V30*((1+'Inputs & Assumptions'!O67)),\"No Data\"),\"--\")","v":125399.62499329624},125399.62499329624,{"$f":"'Inputs & Assumptions'!M67","v":0},-413800.45464121376,-288400.82964791753]
[2053,29,{"$f":"'Inputs & Assumptions'!F68","v":3364155.1268380177},{"$f":"'Inputs & Assumptions'!G68","v":-2229173.6930243298},{"$f":"'Inputs & Assumptions'!K68","v":15846644.667691426},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E32/100),'Inputs & Assumptions'!J68)","v":590012.77396305231},{"$f":"'Inputs & Assumptions'!L68","v":18141985.229098078},{"$f":"(G32/100)*'Inputs & Assumptions'!$Q$5","v":1052414.969813247},{"$f":"(G32/100)*'Inputs & Assumptions'!$Q$4","v":675474.41459582245},{"$f":"IF(C32=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C32*'Inputs & Assumptions'!$C68,IF('Inputs & Assumptions'!$B$8=2,-H32*'Inputs & Assumptions'!$D68,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E68,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C32*'Inputs & Assumptions'!$C68,IF('Inputs & Assumptions'!$B$8=2,-H32*'Inputs & Assumptions'!$D68,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E68,\"\")))*$AA$10))","v":-308378.86255336547},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J32","v":-292959.91942569718},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J32","v":-15418.943127668274},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J32","v":0},826602.57126032235,{"$f":"'Inputs & Assumptions'!H68","v":-362569},464033.57126032235,{"$f":"'Inputs & Assumptions'!I68","v":0},464033.57126032235,9.1666065007891581E-2,0.2930202167383536,{"$f":"'Inputs & Assumptions'!N68","v":0},{"$f":"IF(OR(C32>0),IFERROR(V31*((1+'Inputs & Assumptions'!O68)),\"No Data\"),\"--\")","v":127907.61749316216},127907.61749316216,{"$f":"'Inputs & Assumptions'!M68","v":0},-424960.4720305173,-297052.85453735513]
[2054,30,{"$f":"'Inputs & Assumptions'!F69","v":3465079.7806431581},{"$f":"'Inputs & Assumptions'!G69","v":-2296048.9038150599},{"$f":"'Inputs & Assumptions'!K69","v":16322044.007722169},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E33/100),'Inputs & Assumptions'!J69)","v":607713.15718194388},{"$f":"'Inputs & Assumptions'!L69","v":18686244.785971019},{"$f":"(G33/100)*'Inputs & Assumptions'!$Q$5","v":1083987.4189076445},{"$f":"(G33/100)*'Inputs & Assumptions'!$Q$4","v":695738.64703369711},{"$f":"IF(C33=\"\",\"--\",IF(IF('Inputs & Assumptions'!$B$8=1,-C33*'Inputs & Assumptions'!$C69,IF('Inputs & Assumptions'!$B$8=2,-H33*'Inputs & Assumptions'!$D69,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E69,\"\")))*$AA$10>0,0,IF('Inputs & Assumptions'!$B$8=1,-C33*'Inputs & Assumptions'!$C69,IF('Inputs & Assumptions'!$B$8=2,-H33*'Inputs & Assumptions'!$D69,IF('Inputs & Assumptions'!$B$8=3,-'Inputs & Assumptions'!E69,\"\")))*$AA$10))","v":-317630.22842996643},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,11,FALSE),'Inputs & Assumptions'!$J$15)*J33","v":-301748.71700846811},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,12,FALSE),'Inputs & Assumptions'!$J$16)*J33","v":-15881.511421498322},{"$f":"IF(pilotmeth=1,VLOOKUP(Muni,Data!$E$4:$Q$567,13,FALSE),'Inputs & Assumptions'!$J$17)*J33","v":0},851400.6483981316,{"$f":"'Inputs & Assumptions'!H69","v":0},851400.6483981316,{"$f":"'Inputs & Assumptions'!I69","v":20947879.514722083},21799280.163120214,9.1666065007891581E-2,0.29302021673835354,{"$f":"'Inputs & Assumptions'!N69","v":0},{"$f":"IF(OR(C33>0),IFERROR(V32*((1+'Inputs & Assumptions'!O69)),\"No Data\"),\"--\")","v":130465.76984302541},130465.76984302541,{"$f":"'Inputs & Assumptions'!M69","v":0},-436430.21001650119,-305964.44017347577]
[]
[null,"TOTAL",{"$f":"SUM(C4:C33)","v":69954605.802081704},-46353679.030983694,329516844.26512754,12268789.477485172,377246404.31833804,21884030.782698277,14045888.082115734,-6412463.4430550495,-6091840.2709022975,-320623.17215275252,0,17188463.328042962,-10514501,6673962.3280429579,12317630.514722083,18991592.842765044,null,null,null,{"$f":"SUM(V4:V33)","v":2980410.2315212269},{"$f":"SUM(W4:W33)","v":2980410.2315212269},{"$f":"SUM(X4:X33)","v":0},-9157359.4381041005,{"$f":"SUM(Z4:Z33)","v":-6176949.2065828722}]

{"sheet":"Data","index":4,"n_rows":567,"n_cols":39,"rows_kept":567,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Inputs & Assumptions'!A1","v":"Payment in Lieu of Taxes Financial Agreement Forecasting Model - Trenton City, Mercer County"}]
["Data"]
["Municode","Municipality","County","Census FIPS","ID","2024 Net Valuation Taxable","2024 Total Municipal Tax Levy","2024 Total Municipal Tax Rate","2024 Municipal Expenditures Applicable to Project","2020 Land Area (in Acres)","2024 CY Total Rate","2024 County Levy","2024 School Levy","2024 Total Levy","2024 Municipal Share of Levy","2024 County Share of Levy","2024 School Share of Levy","Daytime Pop. (2019-23 estimate)","Municipal Spending/Daytime Pop. Ratio","General Government Approp.","Land-Use Administration Approp.","Uniform Construction Code Approp.","Public Safety Approp.","Public Works Approp.","Health and Human Services Approp.","Education (including Library) Approp.","Landfill / Solid Waste Disposal  Approp.","Statutory Expenditures Approp.","Court and Public Defender Approp.","General Government Appl. to Project","Land-Use Admin. Appl. to Project","Uniform Construction Code Appl. to Project","Public Safety Appl. to Project","Public Works Appl. to Project","Health and Human Services Appl. to Project","Education (including Library) Appl. to Project","Landfill / Solid Waste Disposal  Appl. to Project","Statutory Expenditures Appl. to Project","Court and Public Defender Appl. to Project"]
["1330","Aberdeen Township","Monmouth",3402500070,1,3407588900,13829804.060000001,{"$f":"G4/(F4/100)","v":0.40585306695886936},{"$f":"IF(IFERROR(SUM(AD4:AM4),\"--\")=0,\"--\",IFERROR(SUM(AD4:AM4),\"--\"))","v":"--"},3484.4204335424001,1.8852552480729119,6828082.5099999998,43583862,64241748.57,{"$f":"G4/N4","v":0.21527751606777287},{"$f":"L4/N4","v":0.10628730789542393},{"$f":"M4/N4","v":0.67843517603680314},22158,{"$f":"IFERROR(I4/R4,\"--\")","v":"--"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A4,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T4*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U4*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V4*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W4*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X4*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y4*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z4*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA4*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB4*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC4*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0101","Absecon City","Atlantic",3400100100,{"$f":"E4+1","v":2},727055300,7698271.9299999997,{"$f":"G5/(F5/100)","v":1.0588289405221307},{"$f":"IF(IFERROR(SUM(AD5:AM5),\"--\")=0,\"--\",IFERROR(SUM(AD5:AM5),\"--\"))","v":3914659},3499.6675706342398,3.3455757271833386,4208635.71,12417278,24324185.640000004,0.31648631711396519,0.17302267678302422,0.51049100610301035,11177,{"$f":"IFERROR(I5/R5,\"--\")","v":350.24237272971283},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1176000},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":29000},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":160000},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3756500},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1091000},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":8400},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1863000},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1441738},{"$f":"VLOOKUP(A5,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":147200},{"$f":"IFERROR(T5*'Inputs & Assumptions'!$Q$40,\"--\")","v":117600},{"$f":"IFERROR(U5*'Inputs & Assumptions'!$Q$41,\"--\")","v":2900},{"$f":"IFERROR(V5*'Inputs & Assumptions'!$Q$42,\"--\")","v":80000},{"$f":"IFERROR(W5*'Inputs & Assumptions'!$Q$43,\"--\")","v":1878250},{"$f":"IFERROR(X5*'Inputs & Assumptions'!$Q$44,\"--\")","v":109100},{"$f":"IFERROR(Y5*'Inputs & Assumptions'!$Q$45,\"--\")","v":840},{"$f":"IFERROR(Z5*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA5*'Inputs & Assumptions'!$Q$47,\"--\")","v":931500},{"$f":"IFERROR(AB5*'Inputs & Assumptions'!$Q$48,\"--\")","v":720869},{"$f":"IFERROR(AC5*'Inputs & Assumptions'!$Q$49,\"--\")","v":73600}]
["1001","Alexandria Township","Hunterdon",3401900550,3,731363549,2442772.71,{"$f":"G6/(F6/100)","v":0.33400252355207272},519282.48700000002,17621.43754919296,3.0003912978714777,3607773.5700000003,15893222,21943768.280000001,0.11131965480269826,0.16440993743486615,0.72427040776243556,5390,96.341834322820034,{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":676941},{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":54952},{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":195500},{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":293820},{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1094681.8700000001},{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":24545},{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":139021},{"$f":"VLOOKUP(A6,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":40000},{"$f":"IFERROR(T6*'Inputs & Assumptions'!$Q$40,\"--\")","v":67694.100000000006},{"$f":"IFERROR(U6*'Inputs & Assumptions'!$Q$41,\"--\")","v":5495.2000000000007},{"$f":"IFERROR(V6*'Inputs & Assumptions'!$Q$42,\"--\")","v":97750},{"$f":"IFERROR(W6*'Inputs & Assumptions'!$Q$43,\"--\")","v":146910},{"$f":"IFERROR(X6*'Inputs & Assumptions'!$Q$44,\"--\")","v":109468.18700000002},{"$f":"IFERROR(Y6*'Inputs & Assumptions'!$Q$45,\"--\")","v":2454.5},{"$f":"IFERROR(Z6*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA6*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB6*'Inputs & Assumptions'!$Q$48,\"--\")","v":69510.5},{"$f":"IFERROR(AC6*'Inputs & Assumptions'!$Q$49,\"--\")","v":20000}]
["2101","Allamuchy Township","Warren",3404100670,4,600545000,2736680,0.45569940637254491,451910.19999999995,12794.99600023424,3.2096653439792191,5550371.7400000002,10988433,19275484.740000002,0.1419772336163827,0.28794978776756819,0.570072978616049,5787,78.090582339726964,{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":760203},{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":40835},{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":15738},{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":126414},{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1595238},{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":33126},{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":210538},{"$f":"VLOOKUP(A7,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":65250},{"$f":"IFERROR(T7*'Inputs & Assumptions'!$Q$40,\"--\")","v":76020.3},{"$f":"IFERROR(U7*'Inputs & Assumptions'!$Q$41,\"--\")","v":4083.5},{"$f":"IFERROR(V7*'Inputs & Assumptions'!$Q$42,\"--\")","v":7869},{"$f":"IFERROR(W7*'Inputs & Assumptions'!$Q$43,\"--\")","v":63207},{"$f":"IFERROR(X7*'Inputs & Assumptions'!$Q$44,\"--\")","v":159523.80000000002},{"$f":"IFERROR(Y7*'Inputs & Assumptions'!$Q$45,\"--\")","v":3312.6000000000004},{"$f":"IFERROR(Z7*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA7*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB7*'Inputs & Assumptions'!$Q$48,\"--\")","v":105269},{"$f":"IFERROR(AC7*'Inputs & Assumptions'!$Q$49,\"--\")","v":32625}]
["0201","Allendale Borough","Bergen",3400300700,5,2165626800,11918565,0.55035175035698669,2810424.8000000003,1982.1431424665598,2.1086579137273329,5095574.8999999994,28651521,45665660.899999999,0.26099622265622352,0.11158438966116002,0.62741938768261651,9385,299.45922216302614,{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1294100},{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":112500},{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":275850},{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2988579},{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2510546},{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":58000},{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":736932},{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1389505},{"$f":"VLOOKUP(A8,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":24500},{"$f":"IFERROR(T8*'Inputs & Assumptions'!$Q$40,\"--\")","v":129410},{"$f":"IFERROR(U8*'Inputs & Assumptions'!$Q$41,\"--\")","v":11250},{"$f":"IFERROR(V8*'Inputs & Assumptions'!$Q$42,\"--\")","v":137925},{"$f":"IFERROR(W8*'Inputs & Assumptions'!$Q$43,\"--\")","v":1494289.5},{"$f":"IFERROR(X8*'Inputs & Assumptions'!$Q$44,\"--\")","v":251054.6},{"$f":"IFERROR(Y8*'Inputs & Assumptions'!$Q$45,\"--\")","v":5800},{"$f":"IFERROR(Z8*'Inputs & Assumptions'!$Q$46,\"--\")","v":73693.2},{"$f":"IFERROR(AA8*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB8*'Inputs & Assumptions'!$Q$48,\"--\")","v":694752.5},{"$f":"IFERROR(AC8*'Inputs & Assumptions'!$Q$49,\"--\")","v":12250}]
["1301","Allenhurst Borough","Monmouth",3402500730,6,1165610700,3168642.2,0.27184395270221867,1168294.0550000002,160.30757355776001,0.58849813235242265,3326386,364569,6859597.2000000002,0.46192831847327714,0.48492439177040891,5.314728975631397E-2,569,2053.2408699472762,{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":863670},{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":46600},{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":66000},{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1280452.6000000001},{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":801200},{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":22900},{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":618086.51},{"$f":"VLOOKUP(A9,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":25175},{"$f":"IFERROR(T9*'Inputs & Assumptions'!$Q$40,\"--\")","v":86367},{"$f":"IFERROR(U9*'Inputs & Assumptions'!$Q$41,\"--\")","v":4660},{"$f":"IFERROR(V9*'Inputs & Assumptions'!$Q$42,\"--\")","v":33000},{"$f":"IFERROR(W9*'Inputs & Assumptions'!$Q$43,\"--\")","v":640226.30000000005},{"$f":"IFERROR(X9*'Inputs & Assumptions'!$Q$44,\"--\")","v":80120},{"$f":"IFERROR(Y9*'Inputs & Assumptions'!$Q$45,\"--\")","v":2290},{"$f":"IFERROR(Z9*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA9*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB9*'Inputs & Assumptions'!$Q$48,\"--\")","v":309043.255},{"$f":"IFERROR(AC9*'Inputs & Assumptions'!$Q$49,\"--\")","v":12587.5}]
["1302","Allentown Borough","Monmouth",3402500760,7,193244900,1905622.77,0.98611801398122279,841150.59299999999,381.55699258495997,3.2174503596213917,572094.96,3739841,6217558.7299999995,0.30649051384191756,9.2012795510819409E-2,0.60149669064726319,2671,314.91972781729692,{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2297672.9299999997},{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":9900},{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1450},{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":719800},{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":492803},{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2500},{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3000},{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":326676},{"$f":"VLOOKUP(A10,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":73200},{"$f":"IFERROR(T10*'Inputs & Assumptions'!$Q$40,\"--\")","v":229767.29299999998},{"$f":"IFERROR(U10*'Inputs & Assumptions'!$Q$41,\"--\")","v":990},{"$f":"IFERROR(V10*'Inputs & Assumptions'!$Q$42,\"--\")","v":725},{"$f":"IFERROR(W10*'Inputs & Assumptions'!$Q$43,\"--\")","v":359900},{"$f":"IFERROR(X10*'Inputs & Assumptions'!$Q$44,\"--\")","v":49280.3},{"$f":"IFERROR(Y10*'Inputs & Assumptions'!$Q$45,\"--\")","v":250},{"$f":"IFERROR(Z10*'Inputs & Assumptions'!$Q$46,\"--\")","v":300},{"$f":"IFERROR(AA10*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB10*'Inputs & Assumptions'!$Q$48,\"--\")","v":163338},{"$f":"IFERROR(AC10*'Inputs & Assumptions'!$Q$49,\"--\")","v":36600}]
["1701","Alloway Township","Salem",3403300880,8,288079088,832030.26,0.28882008262953124,286347.80900000001,21425.340152142082,3.4866674598747691,4498926.5599999996,4713403,10044359.82,8.2835568907367152E-2,0.44790575413695199,0.4692586769556808,3633,78.818554638040183,{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":396025},{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":4500},{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":55300},{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":46900},{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":772671},{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":30917.09},{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":119000},{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":110673},{"$f":"VLOOKUP(A11,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T11*'Inputs & Assumptions'!$Q$40,\"--\")","v":39602.5},{"$f":"IFERROR(U11*'Inputs & Assumptions'!$Q$41,\"--\")","v":450},{"$f":"IFERROR(V11*'Inputs & Assumptions'!$Q$42,\"--\")","v":27650},{"$f":"IFERROR(W11*'Inputs & Assumptions'!$Q$43,\"--\")","v":23450},{"$f":"IFERROR(X11*'Inputs & Assumptions'!$Q$44,\"--\")","v":77267.100000000006},{"$f":"IFERROR(Y11*'Inputs & Assumptions'!$Q$45,\"--\")","v":3091.7090000000003},{"$f":"IFERROR(Z11*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA11*'Inputs & Assumptions'!$Q$47,\"--\")","v":59500},{"$f":"IFERROR(AB11*'Inputs & Assumptions'!$Q$48,\"--\")","v":55336.5},{"$f":"IFERROR(AC11*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2102","Alpha Borough","Warren",3404101030,9,217462295,2115405.91,0.97276905405601466,331784.59000000003,1075.6285269964801,3.6437536079530477,1565266.31,4243118,7923790.2200000007,0.26696894431412649,0.1975400996923414,0.53549095599353203,3183,104.23644046497016,{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1362120},{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":31925},{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":42550},{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":80559.38},{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":616400},{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9000},{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":91849},{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":118201},{"$f":"VLOOKUP(A12,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T12*'Inputs & Assumptions'!$Q$40,\"--\")","v":136212},{"$f":"IFERROR(U12*'Inputs & Assumptions'!$Q$41,\"--\")","v":3192.5},{"$f":"IFERROR(V12*'Inputs & Assumptions'!$Q$42,\"--\")","v":21275},{"$f":"IFERROR(W12*'Inputs & Assumptions'!$Q$43,\"--\")","v":40279.69},{"$f":"IFERROR(X12*'Inputs & Assumptions'!$Q$44,\"--\")","v":61640},{"$f":"IFERROR(Y12*'Inputs & Assumptions'!$Q$45,\"--\")","v":900},{"$f":"IFERROR(Z12*'Inputs & Assumptions'!$Q$46,\"--\")","v":9184.9},{"$f":"IFERROR(AA12*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB12*'Inputs & Assumptions'!$Q$48,\"--\")","v":59100.5},{"$f":"IFERROR(AC12*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0202","Alpine Borough","Bergen",3400301090,10,1986151200,4036655,0.20324006550961476,1854297.5,4096.6235176371201,0.81747691364081454,4792149.53,7407523,16236327.530000001,0.24861872197031243,0.29514984353114981,0.4562314344985377,1928,961.77256224066389,{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":635700},{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":27750},{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":172800},{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2315840},{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":579400},{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":34650},{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1000},{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":932255},{"$f":"VLOOKUP(A13,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":32000},{"$f":"IFERROR(T13*'Inputs & Assumptions'!$Q$40,\"--\")","v":63570},{"$f":"IFERROR(U13*'Inputs & Assumptions'!$Q$41,\"--\")","v":2775},{"$f":"IFERROR(V13*'Inputs & Assumptions'!$Q$42,\"--\")","v":86400},{"$f":"IFERROR(W13*'Inputs & Assumptions'!$Q$43,\"--\")","v":1157920},{"$f":"IFERROR(X13*'Inputs & Assumptions'!$Q$44,\"--\")","v":57940},{"$f":"IFERROR(Y13*'Inputs & Assumptions'!$Q$45,\"--\")","v":3465},{"$f":"IFERROR(Z13*'Inputs & Assumptions'!$Q$46,\"--\")","v":100},{"$f":"IFERROR(AA13*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB13*'Inputs & Assumptions'!$Q$48,\"--\")","v":466127.5},{"$f":"IFERROR(AC13*'Inputs & Assumptions'!$Q$49,\"--\")","v":16000}]
["1901","Andover Borough","Sussex",3403701330,11,67770200,403993.45,0.59612255829258287,111151.56,862.63613090048,3.2509344962830262,395252.36,1403919,2203164.8099999996,0.18336960002551969,0.17940208476732164,0.63722831520715884,1024,108.5464453125,{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":230494},{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17816},{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":20387},{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":33840},{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":209835},{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5454},{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":40792.32},{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":34564},{"$f":"VLOOKUP(A14,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T14*'Inputs & Assumptions'!$Q$40,\"--\")","v":23049.4},{"$f":"IFERROR(U14*'Inputs & Assumptions'!$Q$41,\"--\")","v":1781.6000000000001},{"$f":"IFERROR(V14*'Inputs & Assumptions'!$Q$42,\"--\")","v":10193.5},{"$f":"IFERROR(W14*'Inputs & Assumptions'!$Q$43,\"--\")","v":16920},{"$f":"IFERROR(X14*'Inputs & Assumptions'!$Q$44,\"--\")","v":20983.5},{"$f":"IFERROR(Y14*'Inputs & Assumptions'!$Q$45,\"--\")","v":545.4},{"$f":"IFERROR(Z14*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA14*'Inputs & Assumptions'!$Q$47,\"--\")","v":20396.16},{"$f":"IFERROR(AB14*'Inputs & Assumptions'!$Q$48,\"--\")","v":17282},{"$f":"IFERROR(AC14*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1902","Andover Township","Sussex",3403701360,12,628677520,7149544.3799999999,1.1372355703127415,2370882.84,12828.471846726399,4.2126794974313704,4243823.6100000003,15090801,26484168.990000002,0.26995539798509643,0.16024001400996951,0.56980458800493394,7270,326.11868500687757,{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":856490},{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":100140},{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2373299.0699999998},{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1312441.1200000001},{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12631.93},{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":702000},{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1059826},{"$f":"VLOOKUP(A15,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":150300},{"$f":"IFERROR(T15*'Inputs & Assumptions'!$Q$40,\"--\")","v":85649},{"$f":"IFERROR(U15*'Inputs & Assumptions'!$Q$41,\"--\")","v":10014},{"$f":"IFERROR(V15*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W15*'Inputs & Assumptions'!$Q$43,\"--\")","v":1186649.5349999999},{"$f":"IFERROR(X15*'Inputs & Assumptions'!$Q$44,\"--\")","v":131244.11200000002},{"$f":"IFERROR(Y15*'Inputs & Assumptions'!$Q$45,\"--\")","v":1263.1930000000002},{"$f":"IFERROR(Z15*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA15*'Inputs & Assumptions'!$Q$47,\"--\")","v":351000},{"$f":"IFERROR(AB15*'Inputs & Assumptions'!$Q$48,\"--\")","v":529913},{"$f":"IFERROR(AC15*'Inputs & Assumptions'!$Q$49,\"--\")","v":75150}]
["1303","Asbury Park City","Monmouth",3402501960,13,3052187280,17612851.710000001,0.57705671684733584,19798252.954999998,914.54998496512007,1.581480543028801,6223286.2599999998,24433610,48269747.969999999,0.36488385480998403,0.12892725820461748,0.50618888698539855,19684,1005.8043565840276,{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3743490},{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":682550},{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1124326},{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":20481113.91},{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":29376738},{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1182567},{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":933380},{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2135000},{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8207270},{"$f":"VLOOKUP(A16,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":465051},{"$f":"IFERROR(T16*'Inputs & Assumptions'!$Q$40,\"--\")","v":374349},{"$f":"IFERROR(U16*'Inputs & Assumptions'!$Q$41,\"--\")","v":68255},{"$f":"IFERROR(V16*'Inputs & Assumptions'!$Q$42,\"--\")","v":562163},{"$f":"IFERROR(W16*'Inputs & Assumptions'!$Q$43,\"--\")","v":10240556.955},{"$f":"IFERROR(X16*'Inputs & Assumptions'!$Q$44,\"--\")","v":2937673.8000000003},{"$f":"IFERROR(Y16*'Inputs & Assumptions'!$Q$45,\"--\")","v":118256.70000000001},{"$f":"IFERROR(Z16*'Inputs & Assumptions'!$Q$46,\"--\")","v":93338},{"$f":"IFERROR(AA16*'Inputs & Assumptions'!$Q$47,\"--\")","v":1067500},{"$f":"IFERROR(AB16*'Inputs & Assumptions'!$Q$48,\"--\")","v":4103635},{"$f":"IFERROR(AC16*'Inputs & Assumptions'!$Q$49,\"--\")","v":232525.5}]
["0102","Atlantic City City","Atlantic",3400102080,14,2406105063,36006554.530000001,1.4964664296539907,55780485.388999999,6886.6991183283199,3.4517825072212989,13818883.139999999,33228076,83053513.670000002,0.43353439173044922,0.16638529219735537,0.40008031607219535,62193,896.8933061437782,{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":14076344},{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1082540},{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":5314784.66},{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":69448757.530000001},{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":39052382.239999995},{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3045728},{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1653119},{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":23376457.940000001},{"$f":"VLOOKUP(A17,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1638948},{"$f":"IFERROR(T17*'Inputs & Assumptions'!$Q$40,\"--\")","v":1407634.4000000001},{"$f":"IFERROR(U17*'Inputs & Assumptions'!$Q$41,\"--\")","v":108254},{"$f":"IFERROR(V17*'Inputs & Assumptions'!$Q$42,\"--\")","v":2657392.33},{"$f":"IFERROR(W17*'Inputs & Assumptions'!$Q$43,\"--\")","v":34724378.765000001},{"$f":"IFERROR(X17*'Inputs & Assumptions'!$Q$44,\"--\")","v":3905238.2239999995},{"$f":"IFERROR(Y17*'Inputs & Assumptions'!$Q$45,\"--\")","v":304572.79999999999},{"$f":"IFERROR(Z17*'Inputs & Assumptions'!$Q$46,\"--\")","v":165311.90000000002},{"$f":"IFERROR(AA17*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB17*'Inputs & Assumptions'!$Q$48,\"--\")","v":11688228.970000001},{"$f":"IFERROR(AC17*'Inputs & Assumptions'!$Q$49,\"--\")","v":819474}]
["1304","Atlantic Highlands Borough","Monmouth",3402502110,15,1164954000,6227360.7800000003,0.53455851303999991,2936731.7280000001,809.00143566591987,1.6645637896431962,2735260.67,10428781,19391402.449999999,0.32114029895759294,0.14105532990987973,0.53780437113252733,5675,517.48576704845811,{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7746509.6299999999},{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":58500},{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":96000},{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2041250},{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":820500},{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10000},{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1500},{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":555000},{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1324311.53},{"$f":"VLOOKUP(A18,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":129500},{"$f":"IFERROR(T18*'Inputs & Assumptions'!$Q$40,\"--\")","v":774650.96299999999},{"$f":"IFERROR(U18*'Inputs & Assumptions'!$Q$41,\"--\")","v":5850},{"$f":"IFERROR(V18*'Inputs & Assumptions'!$Q$42,\"--\")","v":48000},{"$f":"IFERROR(W18*'Inputs & Assumptions'!$Q$43,\"--\")","v":1020625},{"$f":"IFERROR(X18*'Inputs & Assumptions'!$Q$44,\"--\")","v":82050},{"$f":"IFERROR(Y18*'Inputs & Assumptions'!$Q$45,\"--\")","v":1000},{"$f":"IFERROR(Z18*'Inputs & Assumptions'!$Q$46,\"--\")","v":150},{"$f":"IFERROR(AA18*'Inputs & Assumptions'!$Q$47,\"--\")","v":277500},{"$f":"IFERROR(AB18*'Inputs & Assumptions'!$Q$48,\"--\")","v":662155.76500000001},{"$f":"IFERROR(AC18*'Inputs & Assumptions'!$Q$49,\"--\")","v":64750}]
["0401","Audubon Borough","Camden",3400702200,16,713845304,7371000,1.0325766603347999,2598268.5180000002,948.58305386367999,4.036330236894015,6106941.8499999996,15335212,28813153.849999998,0.25582065879955729,0.21194978799587397,0.53222955320456877,10665,243.62574008438821,{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":711509},{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":45800},{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":67710},{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2866783},{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1510125},{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":326016.18},{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":400000},{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1175981},{"$f":"VLOOKUP(A19,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":167373},{"$f":"IFERROR(T19*'Inputs & Assumptions'!$Q$40,\"--\")","v":71150.900000000009},{"$f":"IFERROR(U19*'Inputs & Assumptions'!$Q$41,\"--\")","v":4580},{"$f":"IFERROR(V19*'Inputs & Assumptions'!$Q$42,\"--\")","v":33855},{"$f":"IFERROR(W19*'Inputs & Assumptions'!$Q$43,\"--\")","v":1433391.5},{"$f":"IFERROR(X19*'Inputs & Assumptions'!$Q$44,\"--\")","v":151012.5},{"$f":"IFERROR(Y19*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z19*'Inputs & Assumptions'!$Q$46,\"--\")","v":32601.618000000002},{"$f":"IFERROR(AA19*'Inputs & Assumptions'!$Q$47,\"--\")","v":200000},{"$f":"IFERROR(AB19*'Inputs & Assumptions'!$Q$48,\"--\")","v":587990.5},{"$f":"IFERROR(AC19*'Inputs & Assumptions'!$Q$49,\"--\")","v":83686.5}]
["0402","Audubon Park Borough","Camden",3400702230,17,20700000,974000,4.7053140096618353,64961.794000000002,96.273699719679996,6.9113176328502419,137483.75,319159,1430642.75,0.6808128723959912,9.6099288239499342E-2,0.2230878393645094,1200,54.134828333333331,{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":150995.44},{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3000},{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":34202.020000000004},{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":76000},{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":8380.7999999999993},{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":19796},{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":41687.119999999995},{"$f":"VLOOKUP(A20,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T20*'Inputs & Assumptions'!$Q$40,\"--\")","v":15099.544000000002},{"$f":"IFERROR(U20*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V20*'Inputs & Assumptions'!$Q$42,\"--\")","v":1500},{"$f":"IFERROR(W20*'Inputs & Assumptions'!$Q$43,\"--\")","v":17101.010000000002},{"$f":"IFERROR(X20*'Inputs & Assumptions'!$Q$44,\"--\")","v":7600},{"$f":"IFERROR(Y20*'Inputs & Assumptions'!$Q$45,\"--\")","v":838.07999999999993},{"$f":"IFERROR(Z20*'Inputs & Assumptions'!$Q$46,\"--\")","v":1979.6000000000001},{"$f":"IFERROR(AA20*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB20*'Inputs & Assumptions'!$Q$48,\"--\")","v":20843.559999999998},{"$f":"IFERROR(AC20*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0501","Avalon Borough","Cape May",3400902320,18,9942643618,25775080,0.25923769361839755,4976338.4060000004,2732.755824416,0.61369932951769601,32102589.219999999,3140268,61017937.219999999,0.42241808186776331,0.52611724818317285,5.1464669949063874E-2,2636,1887.8370280728377,{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2717495.01},{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":88162},{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":244663.01},{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4296504},{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5597037},{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":60050},{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":5315080},{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":305000},{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2144468},{"$f":"VLOOKUP(A21,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":206477},{"$f":"IFERROR(T21*'Inputs & Assumptions'!$Q$40,\"--\")","v":271749.50099999999},{"$f":"IFERROR(U21*'Inputs & Assumptions'!$Q$41,\"--\")","v":8816.2000000000007},{"$f":"IFERROR(V21*'Inputs & Assumptions'!$Q$42,\"--\")","v":122331.505},{"$f":"IFERROR(W21*'Inputs & Assumptions'!$Q$43,\"--\")","v":2148252},{"$f":"IFERROR(X21*'Inputs & Assumptions'!$Q$44,\"--\")","v":559703.70000000007},{"$f":"IFERROR(Y21*'Inputs & Assumptions'!$Q$45,\"--\")","v":6005},{"$f":"IFERROR(Z21*'Inputs & Assumptions'!$Q$46,\"--\")","v":531508},{"$f":"IFERROR(AA21*'Inputs & Assumptions'!$Q$47,\"--\")","v":152500},{"$f":"IFERROR(AB21*'Inputs & Assumptions'!$Q$48,\"--\")","v":1072234},{"$f":"IFERROR(AC21*'Inputs & Assumptions'!$Q$49,\"--\")","v":103238.5}]
["1305","Avon-by-the-Sea Borough","Monmouth",3402502440,19,1387964600,4255048.7,0.30656752340801779,1764241.7520000003,272.35301487871999,0.86875770462733692,3369986.7,4433014,12058049.399999999,0.35288035061458617,0.27948025324892106,0.36763939613649288,2164,815.26883179297613,{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1612900},{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":29200},{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":170345},{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1701147.86},{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1196956},{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9900},{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":512914.22},{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":175000},{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":786616.6},{"$f":"VLOOKUP(A22,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":23000},{"$f":"IFERROR(T22*'Inputs & Assumptions'!$Q$40,\"--\")","v":161290},{"$f":"IFERROR(U22*'Inputs & Assumptions'!$Q$41,\"--\")","v":2920},{"$f":"IFERROR(V22*'Inputs & Assumptions'!$Q$42,\"--\")","v":85172.5},{"$f":"IFERROR(W22*'Inputs & Assumptions'!$Q$43,\"--\")","v":850573.93},{"$f":"IFERROR(X22*'Inputs & Assumptions'!$Q$44,\"--\")","v":119695.6},{"$f":"IFERROR(Y22*'Inputs & Assumptions'!$Q$45,\"--\")","v":990},{"$f":"IFERROR(Z22*'Inputs & Assumptions'!$Q$46,\"--\")","v":51291.421999999999},{"$f":"IFERROR(AA22*'Inputs & Assumptions'!$Q$47,\"--\")","v":87500},{"$f":"IFERROR(AB22*'Inputs & Assumptions'!$Q$48,\"--\")","v":393308.3},{"$f":"IFERROR(AC22*'Inputs & Assumptions'!$Q$49,\"--\")","v":11500}]
["1501","Barnegat Light Borough","Ocean",3402903130,20,1063983700,2794842,0.26267714439610307,630068.63800000004,531.72534229375992,1.0071918799131978,5603482.4300000006,2318033,10716357.43,0.2608014913888515,0.52289058727299287,0.21630792133815568,700,900.09805428571428,{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1786976.38},{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":35750},{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":35000},{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":97800},{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":292000},{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10100},{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":408500},{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":260872},{"$f":"VLOOKUP(A23,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":33000},{"$f":"IFERROR(T23*'Inputs & Assumptions'!$Q$40,\"--\")","v":178697.63800000001},{"$f":"IFERROR(U23*'Inputs & Assumptions'!$Q$41,\"--\")","v":3575},{"$f":"IFERROR(V23*'Inputs & Assumptions'!$Q$42,\"--\")","v":17500},{"$f":"IFERROR(W23*'Inputs & Assumptions'!$Q$43,\"--\")","v":48900},{"$f":"IFERROR(X23*'Inputs & Assumptions'!$Q$44,\"--\")","v":29200},{"$f":"IFERROR(Y23*'Inputs & Assumptions'!$Q$45,\"--\")","v":1010},{"$f":"IFERROR(Z23*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA23*'Inputs & Assumptions'!$Q$47,\"--\")","v":204250},{"$f":"IFERROR(AB23*'Inputs & Assumptions'!$Q$48,\"--\")","v":130436},{"$f":"IFERROR(AC23*'Inputs & Assumptions'!$Q$49,\"--\")","v":16500}]
["1533","Barnegat Township","Ocean",3402903050,21,2707085900,26569181.09,0.98146797225754823,9718881.3999999985,21912.950035902719,2.9769238235107354,13998805.989999998,40019898,80587885.079999998,0.32969200102006202,0.17370856644399232,0.49659943253594563,26837,362.14485225621337,{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":9013583},{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":189000},{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1327350},{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":9556016.1999999993},{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4478300},{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":47850},{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":958000},{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4520150},{"$f":"VLOOKUP(A24,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":330500},{"$f":"IFERROR(T24*'Inputs & Assumptions'!$Q$40,\"--\")","v":901358.3},{"$f":"IFERROR(U24*'Inputs & Assumptions'!$Q$41,\"--\")","v":18900},{"$f":"IFERROR(V24*'Inputs & Assumptions'!$Q$42,\"--\")","v":663675},{"$f":"IFERROR(W24*'Inputs & Assumptions'!$Q$43,\"--\")","v":4778008.0999999996},{"$f":"IFERROR(X24*'Inputs & Assumptions'!$Q$44,\"--\")","v":447830},{"$f":"IFERROR(Y24*'Inputs & Assumptions'!$Q$45,\"--\")","v":4785},{"$f":"IFERROR(Z24*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA24*'Inputs & Assumptions'!$Q$47,\"--\")","v":479000},{"$f":"IFERROR(AB24*'Inputs & Assumptions'!$Q$48,\"--\")","v":2260075},{"$f":"IFERROR(AC24*'Inputs & Assumptions'!$Q$49,\"--\")","v":165250}]
["0403","Barrington Borough","Camden",3400703250,22,496427666,6750350.9100000001,1.3597853972143445,2339520.9849999999,1011.9801373951999,4.7876572173155241,4938306.07,12078598,23767254.980000004,0.28401895446825381,0.20777772082453586,0.50820332470721019,9163,255.32260013096146,{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":865488.91},{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":23625},{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2397748.5799999996},{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1545488.54},{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":25650},{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":729525},{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":930717.9},{"$f":"VLOOKUP(A25,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":129000},{"$f":"IFERROR(T25*'Inputs & Assumptions'!$Q$40,\"--\")","v":86548.891000000003},{"$f":"IFERROR(U25*'Inputs & Assumptions'!$Q$41,\"--\")","v":2362.5},{"$f":"IFERROR(V25*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W25*'Inputs & Assumptions'!$Q$43,\"--\")","v":1198874.2899999998},{"$f":"IFERROR(X25*'Inputs & Assumptions'!$Q$44,\"--\")","v":154548.85400000002},{"$f":"IFERROR(Y25*'Inputs & Assumptions'!$Q$45,\"--\")","v":2565},{"$f":"IFERROR(Z25*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA25*'Inputs & Assumptions'!$Q$47,\"--\")","v":364762.5},{"$f":"IFERROR(AB25*'Inputs & Assumptions'!$Q$48,\"--\")","v":465358.95},{"$f":"IFERROR(AC25*'Inputs & Assumptions'!$Q$49,\"--\")","v":64500}]
["0301","Bass River Township","Burlington",3400503370,23,174973277,675519.98,0.38607037119159626,269049.8,48079.387256712958,2.1830717912427278,801531.27240000002,2342741,3819792.2524000001,0.17684730879685051,0.20983635219857644,0.61331633900457305,2010,133.85562189054727,{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":342100},{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":23700},{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":5900},{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":134400},{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":369063},{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":6000},{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3000},{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":66627},{"$f":"VLOOKUP(A26,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":180000},{"$f":"IFERROR(T26*'Inputs & Assumptions'!$Q$40,\"--\")","v":34210},{"$f":"IFERROR(U26*'Inputs & Assumptions'!$Q$41,\"--\")","v":2370},{"$f":"IFERROR(V26*'Inputs & Assumptions'!$Q$42,\"--\")","v":2950},{"$f":"IFERROR(W26*'Inputs & Assumptions'!$Q$43,\"--\")","v":67200},{"$f":"IFERROR(X26*'Inputs & Assumptions'!$Q$44,\"--\")","v":36906.300000000003},{"$f":"IFERROR(Y26*'Inputs & Assumptions'!$Q$45,\"--\")","v":600},{"$f":"IFERROR(Z26*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA26*'Inputs & Assumptions'!$Q$47,\"--\")","v":1500},{"$f":"IFERROR(AB26*'Inputs & Assumptions'!$Q$48,\"--\")","v":33313.5},{"$f":"IFERROR(AC26*'Inputs & Assumptions'!$Q$49,\"--\")","v":90000}]
["1502","Bay Head Borough","Ocean",3402903520,24,1672804200,4535631.53,0.27113941547970766,1545891.8749999998,374.71958948736005,1.0097528294106388,8406859.209999999,3948697,16891187.740000002,0.26852058006904844,0.4977068125346642,0.23377260739628719,1859,831.5717455621301,{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":559311},{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":55000},{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":174574},{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1683039.88},{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":353202},{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":8850},{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3000},{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":352000},{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":631037},{"$f":"VLOOKUP(A27,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":55260.27},{"$f":"IFERROR(T27*'Inputs & Assumptions'!$Q$40,\"--\")","v":55931.100000000006},{"$f":"IFERROR(U27*'Inputs & Assumptions'!$Q$41,\"--\")","v":5500},{"$f":"IFERROR(V27*'Inputs & Assumptions'!$Q$42,\"--\")","v":87287},{"$f":"IFERROR(W27*'Inputs & Assumptions'!$Q$43,\"--\")","v":841519.94},{"$f":"IFERROR(X27*'Inputs & Assumptions'!$Q$44,\"--\")","v":35320.200000000004},{"$f":"IFERROR(Y27*'Inputs & Assumptions'!$Q$45,\"--\")","v":885},{"$f":"IFERROR(Z27*'Inputs & Assumptions'!$Q$46,\"--\")","v":300},{"$f":"IFERROR(AA27*'Inputs & Assumptions'!$Q$47,\"--\")","v":176000},{"$f":"IFERROR(AB27*'Inputs & Assumptions'!$Q$48,\"--\")","v":315518.5},{"$f":"IFERROR(AC27*'Inputs & Assumptions'!$Q$49,\"--\")","v":27630.134999999998}]
["0901","Bayonne City","Hudson",3401703580,25,7570703976,94659974.290000007,1.2503457352193796,41369140.333000004,3725.7503689382402,2.7952121010258879,36861168.07,80096091.310000002,211617233.67000002,0.44731694412759687,0.17418793087278522,0.3784951249996179,78565,526.55941364475279,{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":8271442},{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1020350},{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":51888412.970000006},{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":9523515.4199999999},{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2248994},{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3306137.06},{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3900000},{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":20755780},{"$f":"VLOOKUP(A28,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1320000},{"$f":"IFERROR(T28*'Inputs & Assumptions'!$Q$40,\"--\")","v":827144.20000000007},{"$f":"IFERROR(U28*'Inputs & Assumptions'!$Q$41,\"--\")","v":102035},{"$f":"IFERROR(V28*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W28*'Inputs & Assumptions'!$Q$43,\"--\")","v":25944206.485000003},{"$f":"IFERROR(X28*'Inputs & Assumptions'!$Q$44,\"--\")","v":952351.54200000002},{"$f":"IFERROR(Y28*'Inputs & Assumptions'!$Q$45,\"--\")","v":224899.40000000002},{"$f":"IFERROR(Z28*'Inputs & Assumptions'!$Q$46,\"--\")","v":330613.70600000001},{"$f":"IFERROR(AA28*'Inputs & Assumptions'!$Q$47,\"--\")","v":1950000},{"$f":"IFERROR(AB28*'Inputs & Assumptions'!$Q$48,\"--\")","v":10377890},{"$f":"IFERROR(AC28*'Inputs & Assumptions'!$Q$49,\"--\")","v":660000}]
["1503","Beach Haven Borough","Ocean",3402903940,26,2188346100,10268387.75,0.46923051842667851,2937102.125,626.7986045632,1.3114970822028564,11018960.5,7412747,28700095.25,0.35778235788259272,0.38393463171520309,0.25828301040220414,1765,1664.0805240793202,{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3771237},{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":89400},{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":202250},{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2595606.44},{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1622603.69},{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":105000},{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1230518.3600000001},{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":240000},{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1362255},{"$f":"VLOOKUP(A29,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":110341},{"$f":"IFERROR(T29*'Inputs & Assumptions'!$Q$40,\"--\")","v":377123.7},{"$f":"IFERROR(U29*'Inputs & Assumptions'!$Q$41,\"--\")","v":8940},{"$f":"IFERROR(V29*'Inputs & Assumptions'!$Q$42,\"--\")","v":101125},{"$f":"IFERROR(W29*'Inputs & Assumptions'!$Q$43,\"--\")","v":1297803.22},{"$f":"IFERROR(X29*'Inputs & Assumptions'!$Q$44,\"--\")","v":162260.36900000001},{"$f":"IFERROR(Y29*'Inputs & Assumptions'!$Q$45,\"--\")","v":10500},{"$f":"IFERROR(Z29*'Inputs & Assumptions'!$Q$46,\"--\")","v":123051.83600000001},{"$f":"IFERROR(AA29*'Inputs & Assumptions'!$Q$47,\"--\")","v":120000},{"$f":"IFERROR(AB29*'Inputs & Assumptions'!$Q$48,\"--\")","v":681127.5},{"$f":"IFERROR(AC29*'Inputs & Assumptions'!$Q$49,\"--\")","v":55170.5}]
["1504","Beachwood Borough","Ocean",3402904180,27,829292300,9014362.8000000007,1.086994633858291,3209070.73,1768.37458868608,2.9030119717740055,4555491.95,10504600,24074454.75,0.37443684160697349,0.18922513499500959,0.43633802339801692,11549,277.86567927959129,{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":963091.31},{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":48517.75},{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":152103.79999999999},{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3118331.55},{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3406091.44},{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11150},{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":600000},{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1497914.32},{"$f":"VLOOKUP(A30,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":164021.69},{"$f":"IFERROR(T30*'Inputs & Assumptions'!$Q$40,\"--\")","v":96309.131000000008},{"$f":"IFERROR(U30*'Inputs & Assumptions'!$Q$41,\"--\")","v":4851.7750000000005},{"$f":"IFERROR(V30*'Inputs & Assumptions'!$Q$42,\"--\")","v":76051.899999999994},{"$f":"IFERROR(W30*'Inputs & Assumptions'!$Q$43,\"--\")","v":1559165.7749999999},{"$f":"IFERROR(X30*'Inputs & Assumptions'!$Q$44,\"--\")","v":340609.14400000003},{"$f":"IFERROR(Y30*'Inputs & Assumptions'!$Q$45,\"--\")","v":1115},{"$f":"IFERROR(Z30*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA30*'Inputs & Assumptions'!$Q$47,\"--\")","v":300000},{"$f":"IFERROR(AB30*'Inputs & Assumptions'!$Q$48,\"--\")","v":748957.16},{"$f":"IFERROR(AC30*'Inputs & Assumptions'!$Q$49,\"--\")","v":82010.845000000001}]
["1801","Bedminster Township","Somerset",3403504450,28,2759691800,8283033.7399999993,0.30014343413275352,2653513.1010000003,16718.591458709758,1.2699310426620825,8706611.1099999994,18056538,35046182.849999994,0.23634624562258141,0.24843250824961102,0.51522124612780773,13424,197.66933112336116,{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1396813},{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":109535.91},{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":284240},{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2946128.95},{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1539086.55},{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":127402.8},{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":894467.7},{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1192966.06},{"$f":"VLOOKUP(A31,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":70230},{"$f":"IFERROR(T31*'Inputs & Assumptions'!$Q$40,\"--\")","v":139681.30000000002},{"$f":"IFERROR(U31*'Inputs & Assumptions'!$Q$41,\"--\")","v":10953.591},{"$f":"IFERROR(V31*'Inputs & Assumptions'!$Q$42,\"--\")","v":142120},{"$f":"IFERROR(W31*'Inputs & Assumptions'!$Q$43,\"--\")","v":1473064.4750000001},{"$f":"IFERROR(X31*'Inputs & Assumptions'!$Q$44,\"--\")","v":153908.655},{"$f":"IFERROR(Y31*'Inputs & Assumptions'!$Q$45,\"--\")","v":12740.28},{"$f":"IFERROR(Z31*'Inputs & Assumptions'!$Q$46,\"--\")","v":89446.77},{"$f":"IFERROR(AA31*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB31*'Inputs & Assumptions'!$Q$48,\"--\")","v":596483.03},{"$f":"IFERROR(AC31*'Inputs & Assumptions'!$Q$49,\"--\")","v":35115}]
["0701","Belleville Township","Essex",3401304695,29,3130594800,59893979.800000004,1.9131821147853438,16611600.823999999,2109.3292185036798,4.0327464464580345,16319282.750000002,50035688,126248950.55000001,0.47441170432762858,0.12926272003771519,0.3963255756346562,44220,375.65809190411574,{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2032962.96},{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":255000},{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1246000},{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":16308000},{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3551000},{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":984500},{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1399714.28},{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":4300000},{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":9349566.1999999993},{"$f":"VLOOKUP(A32,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":375000},{"$f":"IFERROR(T32*'Inputs & Assumptions'!$Q$40,\"--\")","v":203296.296},{"$f":"IFERROR(U32*'Inputs & Assumptions'!$Q$41,\"--\")","v":25500},{"$f":"IFERROR(V32*'Inputs & Assumptions'!$Q$42,\"--\")","v":623000},{"$f":"IFERROR(W32*'Inputs & Assumptions'!$Q$43,\"--\")","v":8154000},{"$f":"IFERROR(X32*'Inputs & Assumptions'!$Q$44,\"--\")","v":355100},{"$f":"IFERROR(Y32*'Inputs & Assumptions'!$Q$45,\"--\")","v":98450},{"$f":"IFERROR(Z32*'Inputs & Assumptions'!$Q$46,\"--\")","v":139971.42800000001},{"$f":"IFERROR(AA32*'Inputs & Assumptions'!$Q$47,\"--\")","v":2150000},{"$f":"IFERROR(AB32*'Inputs & Assumptions'!$Q$48,\"--\")","v":4674783.0999999996},{"$f":"IFERROR(AC32*'Inputs & Assumptions'!$Q$49,\"--\")","v":187500}]
["0404","Bellmawr Borough","Camden",3400704750,30,825642300,10104222.810000001,1.2238014949088729,3773011.2490000003,1909.9496051776,3.7812028610937207,6839746.46,14275241,31219210.27,0.32365401695345319,0.21908774760304017,0.45725823544350663,16515,228.4596578262186,{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":976039.5},{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":28545},{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":211600},{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4445748.1500000004},{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2932858.49},{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":52300},{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1803621},{"$f":"VLOOKUP(A33,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":287104.75},{"$f":"IFERROR(T33*'Inputs & Assumptions'!$Q$40,\"--\")","v":97603.950000000012},{"$f":"IFERROR(U33*'Inputs & Assumptions'!$Q$41,\"--\")","v":2854.5},{"$f":"IFERROR(V33*'Inputs & Assumptions'!$Q$42,\"--\")","v":105800},{"$f":"IFERROR(W33*'Inputs & Assumptions'!$Q$43,\"--\")","v":2222874.0750000002},{"$f":"IFERROR(X33*'Inputs & Assumptions'!$Q$44,\"--\")","v":293285.84900000005},{"$f":"IFERROR(Y33*'Inputs & Assumptions'!$Q$45,\"--\")","v":5230},{"$f":"IFERROR(Z33*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA33*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB33*'Inputs & Assumptions'!$Q$48,\"--\")","v":901810.5},{"$f":"IFERROR(AC33*'Inputs & Assumptions'!$Q$49,\"--\")","v":143552.375}]
["1306","Belmar Borough","Monmouth",3402504930,31,1779900600,9998901.5,0.56176740993289176,"--",668.89842532735997,1.4543936110814277,5713653.1099999994,10174206,25886760.609999999,0.38625541645166084,0.22071719192987119,0.39302739161846795,8581,"--",{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A34,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T34*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U34*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V34*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W34*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X34*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y34*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z34*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA34*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB34*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC34*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["2103","Belvidere Town","Warren",3404104990,32,249096900,2252680.88,0.90433918687868053,870465.44500000007,927.64359954176007,3.1827314069344097,1408511.39,4266893,7928085.2699999996,0.28413933544889836,0.17766097891628757,0.53819968563481413,3304,263.45806446731234,{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1252950},{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":14400},{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":37800},{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":910451.89},{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":426200},{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":18300},{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1500},{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":384612},{"$f":"VLOOKUP(A35,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":64197},{"$f":"IFERROR(T35*'Inputs & Assumptions'!$Q$40,\"--\")","v":125295},{"$f":"IFERROR(U35*'Inputs & Assumptions'!$Q$41,\"--\")","v":1440},{"$f":"IFERROR(V35*'Inputs & Assumptions'!$Q$42,\"--\")","v":18900},{"$f":"IFERROR(W35*'Inputs & Assumptions'!$Q$43,\"--\")","v":455225.94500000001},{"$f":"IFERROR(X35*'Inputs & Assumptions'!$Q$44,\"--\")","v":42620},{"$f":"IFERROR(Y35*'Inputs & Assumptions'!$Q$45,\"--\")","v":1830},{"$f":"IFERROR(Z35*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA35*'Inputs & Assumptions'!$Q$47,\"--\")","v":750},{"$f":"IFERROR(AB35*'Inputs & Assumptions'!$Q$48,\"--\")","v":192306},{"$f":"IFERROR(AC35*'Inputs & Assumptions'!$Q$49,\"--\")","v":32098.5}]
["0203","Bergenfield Borough","Bergen",3400305170,33,2742259530,33593285,1.2250220897217559,9224566.3000000007,1858.64363010176,3.5260476294160243,9613263.1499999985,53486829,96693377.150000006,0.34742074369671549,9.9420078534303194E-2,0.55315917776898127,31142,296.2098227474151,{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2399480},{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":50450},{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":530800},{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10681300},{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5593950},{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":428283},{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1590000},{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1215000},{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3797575},{"$f":"VLOOKUP(A36,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":212025},{"$f":"IFERROR(T36*'Inputs & Assumptions'!$Q$40,\"--\")","v":239948},{"$f":"IFERROR(U36*'Inputs & Assumptions'!$Q$41,\"--\")","v":5045},{"$f":"IFERROR(V36*'Inputs & Assumptions'!$Q$42,\"--\")","v":265400},{"$f":"IFERROR(W36*'Inputs & Assumptions'!$Q$43,\"--\")","v":5340650},{"$f":"IFERROR(X36*'Inputs & Assumptions'!$Q$44,\"--\")","v":559395},{"$f":"IFERROR(Y36*'Inputs & Assumptions'!$Q$45,\"--\")","v":42828.3},{"$f":"IFERROR(Z36*'Inputs & Assumptions'!$Q$46,\"--\")","v":159000},{"$f":"IFERROR(AA36*'Inputs & Assumptions'!$Q$47,\"--\")","v":607500},{"$f":"IFERROR(AB36*'Inputs & Assumptions'!$Q$48,\"--\")","v":1898787.5},{"$f":"IFERROR(AC36*'Inputs & Assumptions'!$Q$49,\"--\")","v":106012.5}]
["2001","Berkeley Heights Township","Union",3403905320,34,1842504685,16323412.699999999,0.88593602137842042,4761626.9109999994,3981.0284089689599,4.2862997083776753,15227942.240000002,47423918,78975272.939999998,0.20669017139581664,0.19281911506110463,0.60049071354307881,18028,264.12396888173947,{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1999435},{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":176750},{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":543100},{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4793647.42},{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6154520.5600000005},{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":43879.35},{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1329169},{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2209902},{"$f":"VLOOKUP(A37,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":35853.620000000003},{"$f":"IFERROR(T37*'Inputs & Assumptions'!$Q$40,\"--\")","v":199943.5},{"$f":"IFERROR(U37*'Inputs & Assumptions'!$Q$41,\"--\")","v":17675},{"$f":"IFERROR(V37*'Inputs & Assumptions'!$Q$42,\"--\")","v":271550},{"$f":"IFERROR(W37*'Inputs & Assumptions'!$Q$43,\"--\")","v":2396823.71},{"$f":"IFERROR(X37*'Inputs & Assumptions'!$Q$44,\"--\")","v":615452.0560000001},{"$f":"IFERROR(Y37*'Inputs & Assumptions'!$Q$45,\"--\")","v":4387.9350000000004},{"$f":"IFERROR(Z37*'Inputs & Assumptions'!$Q$46,\"--\")","v":132916.9},{"$f":"IFERROR(AA37*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB37*'Inputs & Assumptions'!$Q$48,\"--\")","v":1104951},{"$f":"IFERROR(AC37*'Inputs & Assumptions'!$Q$49,\"--\")","v":17926.810000000001}]
["1505","Berkeley Township","Ocean",3402905305,35,5394444800,40444322.460000001,0.74974022275656615,12048812.522,27334.153978293762,2.4100356320264882,29224701.370000001,60339018,130008041.83000001,0.31109092861259657,0.22479148950043068,0.46411758188697266,48065,250.67746846978051,{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4281450},{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":317000},{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":12928644.050000001},{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6042746.1699999999},{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":17955},{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2277000},{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6107550.7599999998},{"$f":"VLOOKUP(A38,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":399000},{"$f":"IFERROR(T38*'Inputs & Assumptions'!$Q$40,\"--\")","v":428145},{"$f":"IFERROR(U38*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V38*'Inputs & Assumptions'!$Q$42,\"--\")","v":158500},{"$f":"IFERROR(W38*'Inputs & Assumptions'!$Q$43,\"--\")","v":6464322.0250000004},{"$f":"IFERROR(X38*'Inputs & Assumptions'!$Q$44,\"--\")","v":604274.61699999997},{"$f":"IFERROR(Y38*'Inputs & Assumptions'!$Q$45,\"--\")","v":1795.5},{"$f":"IFERROR(Z38*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA38*'Inputs & Assumptions'!$Q$47,\"--\")","v":1138500},{"$f":"IFERROR(AB38*'Inputs & Assumptions'!$Q$48,\"--\")","v":3053775.38},{"$f":"IFERROR(AC38*'Inputs & Assumptions'!$Q$49,\"--\")","v":199500}]
["0405","Berlin Borough","Camden",3400705440,36,804870579,6955397.5099999998,0.86416346819902823,2942621.8810000001,2299.9983707097599,3.4109480103135934,6313282.4900000012,14185037,27453717,0.25334993837082243,0.22996093716563049,0.51668912446354709,10819,271.98649422312599,{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4361681.3},{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":65844.42},{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":193000},{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2603479.7599999998},{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1033100},{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":20001},{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":376618.29},{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":460000},{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1296320},{"$f":"VLOOKUP(A39,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":160995},{"$f":"IFERROR(T39*'Inputs & Assumptions'!$Q$40,\"--\")","v":436168.13},{"$f":"IFERROR(U39*'Inputs & Assumptions'!$Q$41,\"--\")","v":6584.442},{"$f":"IFERROR(V39*'Inputs & Assumptions'!$Q$42,\"--\")","v":96500},{"$f":"IFERROR(W39*'Inputs & Assumptions'!$Q$43,\"--\")","v":1301739.8799999999},{"$f":"IFERROR(X39*'Inputs & Assumptions'!$Q$44,\"--\")","v":103310},{"$f":"IFERROR(Y39*'Inputs & Assumptions'!$Q$45,\"--\")","v":2000.1000000000001},{"$f":"IFERROR(Z39*'Inputs & Assumptions'!$Q$46,\"--\")","v":37661.828999999998},{"$f":"IFERROR(AA39*'Inputs & Assumptions'!$Q$47,\"--\")","v":230000},{"$f":"IFERROR(AB39*'Inputs & Assumptions'!$Q$48,\"--\")","v":648160},{"$f":"IFERROR(AC39*'Inputs & Assumptions'!$Q$49,\"--\")","v":80497.5}]
["0406","Berlin Township","Camden",3400705470,37,645332172,8487102,1.3151524700367798,2383476.2000000002,2139.1261615871999,3.8815314681072501,5860329.3299999991,10701340,25048771.330000002,0.33882308589864074,0.23395675791016926,0.42722015619118986,9913,240.43944315545247,{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":852780},{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":26810},{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":162000},{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2483055},{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1795832},{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":6110},{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":32600},{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":340000},{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1066081},{"$f":"VLOOKUP(A40,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":172990},{"$f":"IFERROR(T40*'Inputs & Assumptions'!$Q$40,\"--\")","v":85278},{"$f":"IFERROR(U40*'Inputs & Assumptions'!$Q$41,\"--\")","v":2681},{"$f":"IFERROR(V40*'Inputs & Assumptions'!$Q$42,\"--\")","v":81000},{"$f":"IFERROR(W40*'Inputs & Assumptions'!$Q$43,\"--\")","v":1241527.5},{"$f":"IFERROR(X40*'Inputs & Assumptions'!$Q$44,\"--\")","v":179583.2},{"$f":"IFERROR(Y40*'Inputs & Assumptions'!$Q$45,\"--\")","v":611},{"$f":"IFERROR(Z40*'Inputs & Assumptions'!$Q$46,\"--\")","v":3260},{"$f":"IFERROR(AA40*'Inputs & Assumptions'!$Q$47,\"--\")","v":170000},{"$f":"IFERROR(AB40*'Inputs & Assumptions'!$Q$48,\"--\")","v":533040.5},{"$f":"IFERROR(AC40*'Inputs & Assumptions'!$Q$49,\"--\")","v":86495}]
["1802","Bernards Township","Somerset",3403505560,38,8441804100,25430449.670000002,0.30124425263552373,7480438.6040000003,15488.943199110399,1.7784107829510045,26479711.719999999,98219793,150129954.38999999,0.16938957833783169,0.17637860364103186,0.6542318180211365,41116,181.93497918085419,{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4889484},{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":640958},{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1341520},{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6912394.04},{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5210928},{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1307168.19},{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2705102},{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":268957},{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3487278.13},{"$f":"VLOOKUP(A41,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T41*'Inputs & Assumptions'!$Q$40,\"--\")","v":488948.4},{"$f":"IFERROR(U41*'Inputs & Assumptions'!$Q$41,\"--\")","v":64095.8},{"$f":"IFERROR(V41*'Inputs & Assumptions'!$Q$42,\"--\")","v":670760},{"$f":"IFERROR(W41*'Inputs & Assumptions'!$Q$43,\"--\")","v":3456197.02},{"$f":"IFERROR(X41*'Inputs & Assumptions'!$Q$44,\"--\")","v":521092.80000000005},{"$f":"IFERROR(Y41*'Inputs & Assumptions'!$Q$45,\"--\")","v":130716.819},{"$f":"IFERROR(Z41*'Inputs & Assumptions'!$Q$46,\"--\")","v":270510.2},{"$f":"IFERROR(AA41*'Inputs & Assumptions'!$Q$47,\"--\")","v":134478.5},{"$f":"IFERROR(AB41*'Inputs & Assumptions'!$Q$48,\"--\")","v":1743639.0649999999},{"$f":"IFERROR(AC41*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1803","Bernardsville Borough","Somerset",3403505590,39,2590444100,13479201.01,0.52034324963816048,3699375.9240000001,8214.7345691072005,1.9547481715586912,8123288.6699999999,29034169,50636658.679999992,0.26619451917596398,0.16042307849211351,0.57338240233192272,10043,368.35367161206813,{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2727198.44},{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":271390},{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":200000},{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3980199.76},{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2155872},{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":167100},{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":918000},{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":163200},{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1807440},{"$f":"VLOOKUP(A42,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T42*'Inputs & Assumptions'!$Q$40,\"--\")","v":272719.84399999998},{"$f":"IFERROR(U42*'Inputs & Assumptions'!$Q$41,\"--\")","v":27139},{"$f":"IFERROR(V42*'Inputs & Assumptions'!$Q$42,\"--\")","v":100000},{"$f":"IFERROR(W42*'Inputs & Assumptions'!$Q$43,\"--\")","v":1990099.88},{"$f":"IFERROR(X42*'Inputs & Assumptions'!$Q$44,\"--\")","v":215587.20000000001},{"$f":"IFERROR(Y42*'Inputs & Assumptions'!$Q$45,\"--\")","v":16710},{"$f":"IFERROR(Z42*'Inputs & Assumptions'!$Q$46,\"--\")","v":91800},{"$f":"IFERROR(AA42*'Inputs & Assumptions'!$Q$47,\"--\")","v":81600},{"$f":"IFERROR(AB42*'Inputs & Assumptions'!$Q$48,\"--\")","v":903720},{"$f":"IFERROR(AC42*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1002","Bethlehem Township","Hunterdon",3401905650,40,528163394,2417670.09,0.45775040782171278,404634.12199999997,13236.829136664319,3.2587373652782912,2722505.78,12071282,17211457.870000001,0.14046864061492775,0.15817984743438818,0.70135151195068401,4000,101.1585305,{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":461053.53},{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":72972.14},{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":263406.59999999998},{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":820564},{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":6500},{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":17987.71},{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":175256},{"$f":"VLOOKUP(A43,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":80400},{"$f":"IFERROR(T43*'Inputs & Assumptions'!$Q$40,\"--\")","v":46105.353000000003},{"$f":"IFERROR(U43*'Inputs & Assumptions'!$Q$41,\"--\")","v":7297.2139999999999},{"$f":"IFERROR(V43*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W43*'Inputs & Assumptions'!$Q$43,\"--\")","v":131703.29999999999},{"$f":"IFERROR(X43*'Inputs & Assumptions'!$Q$44,\"--\")","v":82056.400000000009},{"$f":"IFERROR(Y43*'Inputs & Assumptions'!$Q$45,\"--\")","v":650},{"$f":"IFERROR(Z43*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA43*'Inputs & Assumptions'!$Q$47,\"--\")","v":8993.8549999999996},{"$f":"IFERROR(AB43*'Inputs & Assumptions'!$Q$48,\"--\")","v":87628},{"$f":"IFERROR(AC43*'Inputs & Assumptions'!$Q$49,\"--\")","v":40200}]
["0302","Beverly City","Burlington",3400505740,41,123566961,2378861.69,1.9251599867378788,1018343.066,346.40280703103997,4.7553261357216678,591332.30154999997,2905818,5876011.9915500004,0.40484289232576826,0.10063497188235243,0.4945221357918792,2618,388.97748892284187,{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":914133.21},{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":12000},{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":121600},{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1017900},{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":321750},{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":8000},{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2000},{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":118000},{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":416569.49},{"$f":"VLOOKUP(A44,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":111040},{"$f":"IFERROR(T44*'Inputs & Assumptions'!$Q$40,\"--\")","v":91413.320999999996},{"$f":"IFERROR(U44*'Inputs & Assumptions'!$Q$41,\"--\")","v":1200},{"$f":"IFERROR(V44*'Inputs & Assumptions'!$Q$42,\"--\")","v":60800},{"$f":"IFERROR(W44*'Inputs & Assumptions'!$Q$43,\"--\")","v":508950},{"$f":"IFERROR(X44*'Inputs & Assumptions'!$Q$44,\"--\")","v":32175},{"$f":"IFERROR(Y44*'Inputs & Assumptions'!$Q$45,\"--\")","v":800},{"$f":"IFERROR(Z44*'Inputs & Assumptions'!$Q$46,\"--\")","v":200},{"$f":"IFERROR(AA44*'Inputs & Assumptions'!$Q$47,\"--\")","v":59000},{"$f":"IFERROR(AB44*'Inputs & Assumptions'!$Q$48,\"--\")","v":208284.745},{"$f":"IFERROR(AC44*'Inputs & Assumptions'!$Q$49,\"--\")","v":55520}]
["2104","Blairstown Township","Warren",3404106160,42,701863369,2034392.8900000001,0.28985597195342444,1093153.01,19127.5313813184,3.1009348117154691,5833440.6499999994,13896492,21764325.539999999,9.3473739228033995E-2,0.26802763261737167,0.63849862815459435,7110,153.7486652601969,{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":804477},{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":83351},{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1208100.8899999999},{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":518501},{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":15001},{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":6275},{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":622664.13},{"$f":"VLOOKUP(A45,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":65000},{"$f":"IFERROR(T45*'Inputs & Assumptions'!$Q$40,\"--\")","v":80447.700000000012},{"$f":"IFERROR(U45*'Inputs & Assumptions'!$Q$41,\"--\")","v":8335.1},{"$f":"IFERROR(V45*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W45*'Inputs & Assumptions'!$Q$43,\"--\")","v":604050.44499999995},{"$f":"IFERROR(X45*'Inputs & Assumptions'!$Q$44,\"--\")","v":51850.100000000006},{"$f":"IFERROR(Y45*'Inputs & Assumptions'!$Q$45,\"--\")","v":1500.1000000000001},{"$f":"IFERROR(Z45*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA45*'Inputs & Assumptions'!$Q$47,\"--\")","v":3137.5},{"$f":"IFERROR(AB45*'Inputs & Assumptions'!$Q$48,\"--\")","v":311332.065},{"$f":"IFERROR(AC45*'Inputs & Assumptions'!$Q$49,\"--\")","v":32500}]
["0702","Bloomfield Township","Essex",3401306260,43,5314862400,70787675.820000008,1.331881627264706,26853582.172000002,3415.62928885376,3.3912495762825392,26538239.799999997,82914333,180240248.62,0.3927406689792215,0.14723814466074384,0.46002118636003464,61903,433.80098172948004,{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":13946555.869999999},{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":185010},{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":966500},{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":31029215.969999999},{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3917510},{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1780010},{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2292866},{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":5400000},{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":11189548},{"$f":"VLOOKUP(A46,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":697510},{"$f":"IFERROR(T46*'Inputs & Assumptions'!$Q$40,\"--\")","v":1394655.5870000001},{"$f":"IFERROR(U46*'Inputs & Assumptions'!$Q$41,\"--\")","v":18501},{"$f":"IFERROR(V46*'Inputs & Assumptions'!$Q$42,\"--\")","v":483250},{"$f":"IFERROR(W46*'Inputs & Assumptions'!$Q$43,\"--\")","v":15514607.984999999},{"$f":"IFERROR(X46*'Inputs & Assumptions'!$Q$44,\"--\")","v":391751},{"$f":"IFERROR(Y46*'Inputs & Assumptions'!$Q$45,\"--\")","v":178001},{"$f":"IFERROR(Z46*'Inputs & Assumptions'!$Q$46,\"--\")","v":229286.6},{"$f":"IFERROR(AA46*'Inputs & Assumptions'!$Q$47,\"--\")","v":2700000},{"$f":"IFERROR(AB46*'Inputs & Assumptions'!$Q$48,\"--\")","v":5594774},{"$f":"IFERROR(AC46*'Inputs & Assumptions'!$Q$49,\"--\")","v":348755}]
["1601","Bloomingdale Borough","Passaic",3403106340,44,729510100,8789160.1699999999,1.2048030822328573,3284832.8230000003,5632.4357133670401,4.5861477243426787,5970709.6799999997,18696541,33456410.850000001,0.26270481341844232,0.17846234931682756,0.5588328372647301,8316,395.00154196729198,{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4569001},{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":94150},{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":125650},{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3054088.64},{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1643692.03},{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":211450},{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":389632},{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1870892},{"$f":"VLOOKUP(A47,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":137450},{"$f":"IFERROR(T47*'Inputs & Assumptions'!$Q$40,\"--\")","v":456900.10000000003},{"$f":"IFERROR(U47*'Inputs & Assumptions'!$Q$41,\"--\")","v":9415},{"$f":"IFERROR(V47*'Inputs & Assumptions'!$Q$42,\"--\")","v":62825},{"$f":"IFERROR(W47*'Inputs & Assumptions'!$Q$43,\"--\")","v":1527044.32},{"$f":"IFERROR(X47*'Inputs & Assumptions'!$Q$44,\"--\")","v":164369.20300000001},{"$f":"IFERROR(Y47*'Inputs & Assumptions'!$Q$45,\"--\")","v":21145},{"$f":"IFERROR(Z47*'Inputs & Assumptions'!$Q$46,\"--\")","v":38963.200000000004},{"$f":"IFERROR(AA47*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB47*'Inputs & Assumptions'!$Q$48,\"--\")","v":935446},{"$f":"IFERROR(AC47*'Inputs & Assumptions'!$Q$49,\"--\")","v":68725}]
["1003","Bloomsbury Borough","Hunterdon",3401906370,45,88357895,669469.19999999995,0.7576789827326692,164115.42499999999,596.77185356927998,3.5403019843331496,444278.11000000004,2014389,3128136.3100000005,0.2140153540815489,0.14202645472313191,0.64395819119531905,1069,153.52238072965386,{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":292805},{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":9825},{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":44275},{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":207534.25},{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1900},{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":88200},{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":43343},{"$f":"VLOOKUP(A48,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":50000},{"$f":"IFERROR(T48*'Inputs & Assumptions'!$Q$40,\"--\")","v":29280.5},{"$f":"IFERROR(U48*'Inputs & Assumptions'!$Q$41,\"--\")","v":982.5},{"$f":"IFERROR(V48*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W48*'Inputs & Assumptions'!$Q$43,\"--\")","v":22137.5},{"$f":"IFERROR(X48*'Inputs & Assumptions'!$Q$44,\"--\")","v":20753.425000000003},{"$f":"IFERROR(Y48*'Inputs & Assumptions'!$Q$45,\"--\")","v":190},{"$f":"IFERROR(Z48*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA48*'Inputs & Assumptions'!$Q$47,\"--\")","v":44100},{"$f":"IFERROR(AB48*'Inputs & Assumptions'!$Q$48,\"--\")","v":21671.5},{"$f":"IFERROR(AC48*'Inputs & Assumptions'!$Q$49,\"--\")","v":25000}]
["0204","Bogota Borough","Bergen",3400306490,46,1214194600,9377880,0.77235395380608673,2667298.0999999996,482.96381028608005,2.3238528123910287,2680629.36,16157586,28216095.359999999,0.3323592396591617,9.5003554737064788E-2,0.57263720560377351,9959,267.82790440807304,{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1136875},{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":11125},{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":199050},{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3075990},{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1756669},{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":91862},{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":360045},{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":375000},{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1013241},{"$f":"VLOOKUP(A49,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T49*'Inputs & Assumptions'!$Q$40,\"--\")","v":113687.5},{"$f":"IFERROR(U49*'Inputs & Assumptions'!$Q$41,\"--\")","v":1112.5},{"$f":"IFERROR(V49*'Inputs & Assumptions'!$Q$42,\"--\")","v":99525},{"$f":"IFERROR(W49*'Inputs & Assumptions'!$Q$43,\"--\")","v":1537995},{"$f":"IFERROR(X49*'Inputs & Assumptions'!$Q$44,\"--\")","v":175666.90000000002},{"$f":"IFERROR(Y49*'Inputs & Assumptions'!$Q$45,\"--\")","v":9186.2000000000007},{"$f":"IFERROR(Z49*'Inputs & Assumptions'!$Q$46,\"--\")","v":36004.5},{"$f":"IFERROR(AA49*'Inputs & Assumptions'!$Q$47,\"--\")","v":187500},{"$f":"IFERROR(AB49*'Inputs & Assumptions'!$Q$48,\"--\")","v":506620.5},{"$f":"IFERROR(AC49*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1401","Boonton Town","Morris",3402706610,47,1100497100,10320979.15,0.93784701022837769,4248204,1494.6879466112,3.3796862663245544,3779262.1999999997,23093108,37193349.350000001,0.277495286936292,0.1016112360421232,0.62089347702158471,11670,364.02776349614396,{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":883660},{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":152730},{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":243340},{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4463065},{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5068605},{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":201300},{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":560920},{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":543500},{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1668915},{"$f":"VLOOKUP(A50,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":204145},{"$f":"IFERROR(T50*'Inputs & Assumptions'!$Q$40,\"--\")","v":88366},{"$f":"IFERROR(U50*'Inputs & Assumptions'!$Q$41,\"--\")","v":15273},{"$f":"IFERROR(V50*'Inputs & Assumptions'!$Q$42,\"--\")","v":121670},{"$f":"IFERROR(W50*'Inputs & Assumptions'!$Q$43,\"--\")","v":2231532.5},{"$f":"IFERROR(X50*'Inputs & Assumptions'!$Q$44,\"--\")","v":506860.5},{"$f":"IFERROR(Y50*'Inputs & Assumptions'!$Q$45,\"--\")","v":20130},{"$f":"IFERROR(Z50*'Inputs & Assumptions'!$Q$46,\"--\")","v":56092},{"$f":"IFERROR(AA50*'Inputs & Assumptions'!$Q$47,\"--\")","v":271750},{"$f":"IFERROR(AB50*'Inputs & Assumptions'!$Q$48,\"--\")","v":834457.5},{"$f":"IFERROR(AC50*'Inputs & Assumptions'!$Q$49,\"--\")","v":102072.5}]
["1402","Boonton Township","Morris",3402706640,48,872832300,4442716.41,0.50900000034370863,1734700.243,5203.8857212633602,2.5056716187061361,2683341.81,14744253,21870311.219999999,0.20313914901847474,0.1226933527834818,0.67416749819804356,5020,345.55781733067727,{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":676633},{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":94159},{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1850},{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2211488.81},{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1183275.3799999999},{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":66961},{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":818227},{"$f":"VLOOKUP(A51,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":33629},{"$f":"IFERROR(T51*'Inputs & Assumptions'!$Q$40,\"--\")","v":67663.3},{"$f":"IFERROR(U51*'Inputs & Assumptions'!$Q$41,\"--\")","v":9415.9},{"$f":"IFERROR(V51*'Inputs & Assumptions'!$Q$42,\"--\")","v":925},{"$f":"IFERROR(W51*'Inputs & Assumptions'!$Q$43,\"--\")","v":1105744.405},{"$f":"IFERROR(X51*'Inputs & Assumptions'!$Q$44,\"--\")","v":118327.538},{"$f":"IFERROR(Y51*'Inputs & Assumptions'!$Q$45,\"--\")","v":6696.1},{"$f":"IFERROR(Z51*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA51*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB51*'Inputs & Assumptions'!$Q$48,\"--\")","v":409113.5},{"$f":"IFERROR(AC51*'Inputs & Assumptions'!$Q$49,\"--\")","v":16814.5}]
["0303","Bordentown City","Burlington",3400506670,49,350420480,4391957,1.2533391313201787,814624.47,598.10127997567997,3.6813438396637097,1693442.7534,6814783,12900182.753400002,0.34045695971574091,0.13127277231430481,0.52827026796995413,5450,149.47237981651375,{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1764600},{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15000},{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":61200},{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":248500},{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":207000},{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":955428.94},{"$f":"VLOOKUP(A52,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T52*'Inputs & Assumptions'!$Q$40,\"--\")","v":176460},{"$f":"IFERROR(U52*'Inputs & Assumptions'!$Q$41,\"--\")","v":1500},{"$f":"IFERROR(V52*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W52*'Inputs & Assumptions'!$Q$43,\"--\")","v":30600},{"$f":"IFERROR(X52*'Inputs & Assumptions'!$Q$44,\"--\")","v":24850},{"$f":"IFERROR(Y52*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z52*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA52*'Inputs & Assumptions'!$Q$47,\"--\")","v":103500},{"$f":"IFERROR(AB52*'Inputs & Assumptions'!$Q$48,\"--\")","v":477714.47},{"$f":"IFERROR(AC52*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0304","Bordentown Township","Burlington",3400506700,50,1325560177,8522916.3499999996,0.64296713931833815,3686072.1319999998,5544.1015062937595,3.3638128164814352,7275150.7741,28791296,44589363.1241,0.19114236564176151,0.16315888508772783,0.64569874927051063,15381,239.65100656654312,{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1374075},{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":185900},{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":346775},{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3752220.35},{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2978976.07},{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3500},{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":400000},{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1686583.7},{"$f":"VLOOKUP(A53,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":278075},{"$f":"IFERROR(T53*'Inputs & Assumptions'!$Q$40,\"--\")","v":137407.5},{"$f":"IFERROR(U53*'Inputs & Assumptions'!$Q$41,\"--\")","v":18590},{"$f":"IFERROR(V53*'Inputs & Assumptions'!$Q$42,\"--\")","v":173387.5},{"$f":"IFERROR(W53*'Inputs & Assumptions'!$Q$43,\"--\")","v":1876110.175},{"$f":"IFERROR(X53*'Inputs & Assumptions'!$Q$44,\"--\")","v":297897.60700000002},{"$f":"IFERROR(Y53*'Inputs & Assumptions'!$Q$45,\"--\")","v":350},{"$f":"IFERROR(Z53*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA53*'Inputs & Assumptions'!$Q$47,\"--\")","v":200000},{"$f":"IFERROR(AB53*'Inputs & Assumptions'!$Q$48,\"--\")","v":843291.85},{"$f":"IFERROR(AC53*'Inputs & Assumptions'!$Q$49,\"--\")","v":139037.5}]
["1804","Bound Brook Borough","Somerset",3403506790,51,1251593600,9573456.8399999999,0.76490138971627852,4177686.2420000001,1063.2297724672001,2.2683281426175395,4354585.0199999996,14462208,28390249.859999999,0.33720931965055978,0.15338311714316133,0.50940756320627889,14679,284.60291859118468,{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1506000},{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":39925},{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":423342},{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4979550.88},{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2103771.02},{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":135500},{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":130502},{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1879940},{"$f":"VLOOKUP(A54,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":289400},{"$f":"IFERROR(T54*'Inputs & Assumptions'!$Q$40,\"--\")","v":150600},{"$f":"IFERROR(U54*'Inputs & Assumptions'!$Q$41,\"--\")","v":3992.5},{"$f":"IFERROR(V54*'Inputs & Assumptions'!$Q$42,\"--\")","v":211671},{"$f":"IFERROR(W54*'Inputs & Assumptions'!$Q$43,\"--\")","v":2489775.44},{"$f":"IFERROR(X54*'Inputs & Assumptions'!$Q$44,\"--\")","v":210377.10200000001},{"$f":"IFERROR(Y54*'Inputs & Assumptions'!$Q$45,\"--\")","v":13550},{"$f":"IFERROR(Z54*'Inputs & Assumptions'!$Q$46,\"--\")","v":13050.2},{"$f":"IFERROR(AA54*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB54*'Inputs & Assumptions'!$Q$48,\"--\")","v":939970},{"$f":"IFERROR(AC54*'Inputs & Assumptions'!$Q$49,\"--\")","v":144700}]
["1307","Bradley Beach Borough","Monmouth",3402506970,52,2257628400,9040282.0800000001,0.40043268768234841,2849972.807,390.69148636544003,0.91658723375379214,4655753.62,6997098,20693133.699999999,0.43687351616541292,0.22499026428268815,0.33813621955189899,4841,588.71572133856637,{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":881360},{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":41100},{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":251250},{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2927450},{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3252765},{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":39250},{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":706558.57},{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1419728.9},{"$f":"VLOOKUP(A55,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":117310},{"$f":"IFERROR(T55*'Inputs & Assumptions'!$Q$40,\"--\")","v":88136},{"$f":"IFERROR(U55*'Inputs & Assumptions'!$Q$41,\"--\")","v":4110},{"$f":"IFERROR(V55*'Inputs & Assumptions'!$Q$42,\"--\")","v":125625},{"$f":"IFERROR(W55*'Inputs & Assumptions'!$Q$43,\"--\")","v":1463725},{"$f":"IFERROR(X55*'Inputs & Assumptions'!$Q$44,\"--\")","v":325276.5},{"$f":"IFERROR(Y55*'Inputs & Assumptions'!$Q$45,\"--\")","v":3925},{"$f":"IFERROR(Z55*'Inputs & Assumptions'!$Q$46,\"--\")","v":70655.857000000004},{"$f":"IFERROR(AA55*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB55*'Inputs & Assumptions'!$Q$48,\"--\")","v":709864.45},{"$f":"IFERROR(AC55*'Inputs & Assumptions'!$Q$49,\"--\")","v":58655}]
["1805","Branchburg Township","Somerset",3403507180,53,4435386300,16212961.15,0.36553661966264361,4842952.3939999994,12845.170233127681,1.8039865594119728,15690004.560000001,48110807,80013772.710000008,0.20262713031620028,0.19609129814271445,0.60128157154108519,26932,179.82149094014554,{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4043300},{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":107400},{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":598900},{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4636450},{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4607635.79},{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":942793.15},{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2510329},{"$f":"VLOOKUP(A56,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T56*'Inputs & Assumptions'!$Q$40,\"--\")","v":404330},{"$f":"IFERROR(U56*'Inputs & Assumptions'!$Q$41,\"--\")","v":10740},{"$f":"IFERROR(V56*'Inputs & Assumptions'!$Q$42,\"--\")","v":299450},{"$f":"IFERROR(W56*'Inputs & Assumptions'!$Q$43,\"--\")","v":2318225},{"$f":"IFERROR(X56*'Inputs & Assumptions'!$Q$44,\"--\")","v":460763.57900000003},{"$f":"IFERROR(Y56*'Inputs & Assumptions'!$Q$45,\"--\")","v":94279.315000000002},{"$f":"IFERROR(Z56*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA56*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB56*'Inputs & Assumptions'!$Q$48,\"--\")","v":1255164.5},{"$f":"IFERROR(AC56*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1903","Branchville Borough","Sussex",3403707300,54,128280300,254855.61,0.19867088711205072,321238.30799999996,379.41755507072003,2.4519503540294187,706384.65999999992,2184129,3145369.2700000005,8.1025656488339745E-2,0.22457924630261292,0.69439509720904713,1638,196.11618315018313,{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1179250},{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":8600},{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":27001},{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":53448.18},{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":226275},{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":4112.18},{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":160000},{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":73330},{"$f":"VLOOKUP(A57,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":45050},{"$f":"IFERROR(T57*'Inputs & Assumptions'!$Q$40,\"--\")","v":117925},{"$f":"IFERROR(U57*'Inputs & Assumptions'!$Q$41,\"--\")","v":860},{"$f":"IFERROR(V57*'Inputs & Assumptions'!$Q$42,\"--\")","v":13500.5},{"$f":"IFERROR(W57*'Inputs & Assumptions'!$Q$43,\"--\")","v":26724.09},{"$f":"IFERROR(X57*'Inputs & Assumptions'!$Q$44,\"--\")","v":22627.5},{"$f":"IFERROR(Y57*'Inputs & Assumptions'!$Q$45,\"--\")","v":411.21800000000007},{"$f":"IFERROR(Z57*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA57*'Inputs & Assumptions'!$Q$47,\"--\")","v":80000},{"$f":"IFERROR(AB57*'Inputs & Assumptions'!$Q$48,\"--\")","v":36665},{"$f":"IFERROR(AC57*'Inputs & Assumptions'!$Q$49,\"--\")","v":22525}]
["1506","Brick Township","Ocean",3402907420,55,10575809000,84892987.480000004,0.80270915898726991,26854996.752999999,16375.48429479808,2.5334001755326714,54858258.290000007,128176318,267927563.77000004,0.31685051842174627,0.20475033444895044,0.47839914712930315,88508,303.4188633004926,{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6451641.1600000001},{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":738350},{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1945825},{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":30612473.559999999},{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8895854.1199999992},{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":511465},{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3111541.84},{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":13729526.050000001},{"$f":"VLOOKUP(A58,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":991165},{"$f":"IFERROR(T58*'Inputs & Assumptions'!$Q$40,\"--\")","v":645164.11600000004},{"$f":"IFERROR(U58*'Inputs & Assumptions'!$Q$41,\"--\")","v":73835},{"$f":"IFERROR(V58*'Inputs & Assumptions'!$Q$42,\"--\")","v":972912.5},{"$f":"IFERROR(W58*'Inputs & Assumptions'!$Q$43,\"--\")","v":15306236.779999999},{"$f":"IFERROR(X58*'Inputs & Assumptions'!$Q$44,\"--\")","v":889585.41200000001},{"$f":"IFERROR(Y58*'Inputs & Assumptions'!$Q$45,\"--\")","v":51146.5},{"$f":"IFERROR(Z58*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA58*'Inputs & Assumptions'!$Q$47,\"--\")","v":1555770.92},{"$f":"IFERROR(AB58*'Inputs & Assumptions'!$Q$48,\"--\")","v":6864763.0250000004},{"$f":"IFERROR(AC58*'Inputs & Assumptions'!$Q$49,\"--\")","v":495582.5}]
["0601","Bridgeton City","Cumberland",3401107600,56,492904646,15521260.359999999,3.1489377278054707,9513071.5430000015,3986.1593030028798,5.2842910736126436,6845295.8499999996,3679960,26046516.210000001,0.59590542684710157,0.26281041943612771,0.14128415371677069,33259,286.0299931747798,{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2965862},{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":27050},{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":206565},{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10887811.91},{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4381048},{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":285460.70999999996},{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":347314.77},{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1485234.39},{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4270934.6900000004},{"$f":"VLOOKUP(A59,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":574250},{"$f":"IFERROR(T59*'Inputs & Assumptions'!$Q$40,\"--\")","v":296586.2},{"$f":"IFERROR(U59*'Inputs & Assumptions'!$Q$41,\"--\")","v":2705},{"$f":"IFERROR(V59*'Inputs & Assumptions'!$Q$42,\"--\")","v":103282.5},{"$f":"IFERROR(W59*'Inputs & Assumptions'!$Q$43,\"--\")","v":5443905.9550000001},{"$f":"IFERROR(X59*'Inputs & Assumptions'!$Q$44,\"--\")","v":438104.80000000005},{"$f":"IFERROR(Y59*'Inputs & Assumptions'!$Q$45,\"--\")","v":28546.070999999996},{"$f":"IFERROR(Z59*'Inputs & Assumptions'!$Q$46,\"--\")","v":34731.477000000006},{"$f":"IFERROR(AA59*'Inputs & Assumptions'!$Q$47,\"--\")","v":742617.19499999995},{"$f":"IFERROR(AB59*'Inputs & Assumptions'!$Q$48,\"--\")","v":2135467.3450000002},{"$f":"IFERROR(AC59*'Inputs & Assumptions'!$Q$49,\"--\")","v":287125}]
["1806","Bridgewater Township","Somerset",3403507720,57,11208697600,27239043.920000002,0.24301702920417803,10669687.765999999,20408.01290359296,1.9233303975477047,40291321.189999998,148049923,215580288.11000001,0.12635220111637135,0.18689705604921225,0.68675074283441628,71326,149.59044059669685,{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":14253967.59},{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":353910.19},{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1016066.25},{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10921366.189999999},{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3035077.99},{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":464731.63},{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":312900.46000000002},{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5496421.8099999996},{"$f":"VLOOKUP(A60,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":221403.71},{"$f":"IFERROR(T60*'Inputs & Assumptions'!$Q$40,\"--\")","v":1425396.7590000001},{"$f":"IFERROR(U60*'Inputs & Assumptions'!$Q$41,\"--\")","v":35391.019},{"$f":"IFERROR(V60*'Inputs & Assumptions'!$Q$42,\"--\")","v":508033.125},{"$f":"IFERROR(W60*'Inputs & Assumptions'!$Q$43,\"--\")","v":5460683.0949999997},{"$f":"IFERROR(X60*'Inputs & Assumptions'!$Q$44,\"--\")","v":303507.79900000006},{"$f":"IFERROR(Y60*'Inputs & Assumptions'!$Q$45,\"--\")","v":46473.163},{"$f":"IFERROR(Z60*'Inputs & Assumptions'!$Q$46,\"--\")","v":31290.046000000002},{"$f":"IFERROR(AA60*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB60*'Inputs & Assumptions'!$Q$48,\"--\")","v":2748210.9049999998},{"$f":"IFERROR(AC60*'Inputs & Assumptions'!$Q$49,\"--\")","v":110701.855}]
["1308","Brielle Borough","Monmouth",3402507750,58,2479117000,10575778.800000001,0.42659458186120303,3156086.5060000001,1123.5288971033601,1.2405626672722587,5270197.18,14909024,30754999.980000004,0.34387185195504588,0.17136066276791456,0.48476748527703944,6371,495.38322178621883,{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2902437},{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":75500},{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":2800},{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3135422.2800000003},{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":828811.81},{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":94000},{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":185000},{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":961485.97},{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1338815},{"$f":"VLOOKUP(A61,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":56500},{"$f":"IFERROR(T61*'Inputs & Assumptions'!$Q$40,\"--\")","v":290243.7},{"$f":"IFERROR(U61*'Inputs & Assumptions'!$Q$41,\"--\")","v":7550},{"$f":"IFERROR(V61*'Inputs & Assumptions'!$Q$42,\"--\")","v":1400},{"$f":"IFERROR(W61*'Inputs & Assumptions'!$Q$43,\"--\")","v":1567711.1400000001},{"$f":"IFERROR(X61*'Inputs & Assumptions'!$Q$44,\"--\")","v":82881.181000000011},{"$f":"IFERROR(Y61*'Inputs & Assumptions'!$Q$45,\"--\")","v":9400},{"$f":"IFERROR(Z61*'Inputs & Assumptions'!$Q$46,\"--\")","v":18500},{"$f":"IFERROR(AA61*'Inputs & Assumptions'!$Q$47,\"--\")","v":480742.98499999999},{"$f":"IFERROR(AB61*'Inputs & Assumptions'!$Q$48,\"--\")","v":669407.5},{"$f":"IFERROR(AC61*'Inputs & Assumptions'!$Q$49,\"--\")","v":28250}]
["0103","Brigantine City","Atlantic",3400107810,59,3495385600,24243098.699999999,0.69357437130827571,8433547.0999999996,4174.3205837222395,1.8791071583060821,24560260.320000004,16878682,65682041.020000003,0.36909782831836851,0.37392657016430825,0.25697560151732324,8814,956.83538688450187,{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1724700},{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":51000},{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":427480},{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":9510300},{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":10076116},{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":18500},{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":5000},{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4374301},{"$f":"VLOOKUP(A62,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":179950},{"$f":"IFERROR(T62*'Inputs & Assumptions'!$Q$40,\"--\")","v":172470},{"$f":"IFERROR(U62*'Inputs & Assumptions'!$Q$41,\"--\")","v":5100},{"$f":"IFERROR(V62*'Inputs & Assumptions'!$Q$42,\"--\")","v":213740},{"$f":"IFERROR(W62*'Inputs & Assumptions'!$Q$43,\"--\")","v":4755150},{"$f":"IFERROR(X62*'Inputs & Assumptions'!$Q$44,\"--\")","v":1007611.6000000001},{"$f":"IFERROR(Y62*'Inputs & Assumptions'!$Q$45,\"--\")","v":1850},{"$f":"IFERROR(Z62*'Inputs & Assumptions'!$Q$46,\"--\")","v":500},{"$f":"IFERROR(AA62*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB62*'Inputs & Assumptions'!$Q$48,\"--\")","v":2187150.5},{"$f":"IFERROR(AC62*'Inputs & Assumptions'!$Q$49,\"--\")","v":89975}]
["0407","Brooklawn Borough","Camden",3400708170,60,120502800,2423203.59,2.0109106095460021,912764.35499999998,312.61536078079996,4.2392183999044004,1067407.28,1617766,5108376.87,0.47435881331128177,0.20895233596968346,0.31668885071903474,2303,396.33710594876248,{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":570200},{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":12000},{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":42500},{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":998450},{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":627229},{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":15000},{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":90000},{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":449692.91},{"$f":"VLOOKUP(A63,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T63*'Inputs & Assumptions'!$Q$40,\"--\")","v":57020},{"$f":"IFERROR(U63*'Inputs & Assumptions'!$Q$41,\"--\")","v":1200},{"$f":"IFERROR(V63*'Inputs & Assumptions'!$Q$42,\"--\")","v":21250},{"$f":"IFERROR(W63*'Inputs & Assumptions'!$Q$43,\"--\")","v":499225},{"$f":"IFERROR(X63*'Inputs & Assumptions'!$Q$44,\"--\")","v":62722.9},{"$f":"IFERROR(Y63*'Inputs & Assumptions'!$Q$45,\"--\")","v":1500},{"$f":"IFERROR(Z63*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA63*'Inputs & Assumptions'!$Q$47,\"--\")","v":45000},{"$f":"IFERROR(AB63*'Inputs & Assumptions'!$Q$48,\"--\")","v":224846.45499999999},{"$f":"IFERROR(AC63*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0104","Buena Borough","Atlantic",3400108680,61,292105300,3520611.39,1.2052541977156868,706422.40800000005,4846.5732161203196,3.4391608916373646,1504825.85,5020534,10045971.239999998,0.35045007654232552,0.1497939635749943,0.4997559598826804,5196,135.95504387990763,{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":557576.92000000004},{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":20860},{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":93596},{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":695111},{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1452490.26},{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":34171.9},{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":12165},{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":208685},{"$f":"VLOOKUP(A64,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T64*'Inputs & Assumptions'!$Q$40,\"--\")","v":55757.69200000001},{"$f":"IFERROR(U64*'Inputs & Assumptions'!$Q$41,\"--\")","v":2086},{"$f":"IFERROR(V64*'Inputs & Assumptions'!$Q$42,\"--\")","v":46798},{"$f":"IFERROR(W64*'Inputs & Assumptions'!$Q$43,\"--\")","v":347555.5},{"$f":"IFERROR(X64*'Inputs & Assumptions'!$Q$44,\"--\")","v":145249.02600000001},{"$f":"IFERROR(Y64*'Inputs & Assumptions'!$Q$45,\"--\")","v":3417.1900000000005},{"$f":"IFERROR(Z64*'Inputs & Assumptions'!$Q$46,\"--\")","v":1216.5},{"$f":"IFERROR(AA64*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB64*'Inputs & Assumptions'!$Q$48,\"--\")","v":104342.5},{"$f":"IFERROR(AC64*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0105","Buena Vista Township","Atlantic",3400108710,62,649845250,3733094.36,0.57445897465588924,780632.31300000008,26290.998544563197,2.8716113643979089,3473434.6899999995,11454501,18661030.050000001,0.20004760455331885,0.18613306343183342,0.61381933201484773,9308,83.866814890416848,{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1042238.13},{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":6000},{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":481000},{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1398000},{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":32500},{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":294200},{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":290317},{"$f":"VLOOKUP(A65,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T65*'Inputs & Assumptions'!$Q$40,\"--\")","v":104223.81300000001},{"$f":"IFERROR(U65*'Inputs & Assumptions'!$Q$41,\"--\")","v":600},{"$f":"IFERROR(V65*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W65*'Inputs & Assumptions'!$Q$43,\"--\")","v":240500},{"$f":"IFERROR(X65*'Inputs & Assumptions'!$Q$44,\"--\")","v":139800},{"$f":"IFERROR(Y65*'Inputs & Assumptions'!$Q$45,\"--\")","v":3250},{"$f":"IFERROR(Z65*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA65*'Inputs & Assumptions'!$Q$47,\"--\")","v":147100},{"$f":"IFERROR(AB65*'Inputs & Assumptions'!$Q$48,\"--\")","v":145158.5},{"$f":"IFERROR(AC65*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0305","Burlington City","Burlington",3400508920,63,606439609,9264000,1.5276047049888524,5851224.9370000008,1942.53982634624,4.3298753474972962,2822764.1275499999,14171315,26258079.127549998,0.35280570048553944,0.10750078533308834,0.53969351418137224,14297,409.26242827166544,{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1645900},{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":55500},{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":476900},{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6078711.6100000003},{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7674222.2199999997},{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":55000},{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":78837.5},{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":566000},{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2212446.3200000003},{"$f":"VLOOKUP(A66,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":466500},{"$f":"IFERROR(T66*'Inputs & Assumptions'!$Q$40,\"--\")","v":164590},{"$f":"IFERROR(U66*'Inputs & Assumptions'!$Q$41,\"--\")","v":5550},{"$f":"IFERROR(V66*'Inputs & Assumptions'!$Q$42,\"--\")","v":238450},{"$f":"IFERROR(W66*'Inputs & Assumptions'!$Q$43,\"--\")","v":3039355.8050000002},{"$f":"IFERROR(X66*'Inputs & Assumptions'!$Q$44,\"--\")","v":767422.22200000007},{"$f":"IFERROR(Y66*'Inputs & Assumptions'!$Q$45,\"--\")","v":5500},{"$f":"IFERROR(Z66*'Inputs & Assumptions'!$Q$46,\"--\")","v":7883.75},{"$f":"IFERROR(AA66*'Inputs & Assumptions'!$Q$47,\"--\")","v":283000},{"$f":"IFERROR(AB66*'Inputs & Assumptions'!$Q$48,\"--\")","v":1106223.1600000001},{"$f":"IFERROR(AC66*'Inputs & Assumptions'!$Q$49,\"--\")","v":233250}]
["0306","Burlington Township","Burlington",3400508950,64,2554803122,13556029,0.53060953633827601,6973748.4000000004,8624.6982904704,2.9277779380704074,12743690.16705,48499243,74798962.167050004,0.18123284878906545,0.17037255327940601,0.64839459793152854,32942,211.69778398397185,{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":9565126},{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":134588},{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":569955},{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6666008},{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4507045},{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":26500},{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":8500},{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3441521},{"$f":"VLOOKUP(A67,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":421661},{"$f":"IFERROR(T67*'Inputs & Assumptions'!$Q$40,\"--\")","v":956512.60000000009},{"$f":"IFERROR(U67*'Inputs & Assumptions'!$Q$41,\"--\")","v":13458.800000000001},{"$f":"IFERROR(V67*'Inputs & Assumptions'!$Q$42,\"--\")","v":284977.5},{"$f":"IFERROR(W67*'Inputs & Assumptions'!$Q$43,\"--\")","v":3333004},{"$f":"IFERROR(X67*'Inputs & Assumptions'!$Q$44,\"--\")","v":450704.5},{"$f":"IFERROR(Y67*'Inputs & Assumptions'!$Q$45,\"--\")","v":2650},{"$f":"IFERROR(Z67*'Inputs & Assumptions'!$Q$46,\"--\")","v":850},{"$f":"IFERROR(AA67*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB67*'Inputs & Assumptions'!$Q$48,\"--\")","v":1720760.5},{"$f":"IFERROR(AC67*'Inputs & Assumptions'!$Q$49,\"--\")","v":210830.5}]
["1403","Butler Borough","Morris",3402709040,65,1247738091,8785691,0.70412942134023537,3679186.5,1301.5642976588799,2.4967745638856194,3202667.28,19164849,31153207.280000001,{"$f":"G68/N68","v":0.28201561787958546},{"$f":"L68/N68","v":0.10280377398111672},{"$f":"M68/N68","v":0.61518060813929776},10762,{"$f":"IFERROR(I68/R68,\"--\")","v":341.86828656383574},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2410070},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":81505},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3227737},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6936930},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":265286},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":430619},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2105754},{"$f":"VLOOKUP(A68,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T68*'Inputs & Assumptions'!$Q$40,\"--\")","v":241007},{"$f":"IFERROR(U68*'Inputs & Assumptions'!$Q$41,\"--\")","v":8150.5},{"$f":"IFERROR(V68*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W68*'Inputs & Assumptions'!$Q$43,\"--\")","v":1613868.5},{"$f":"IFERROR(X68*'Inputs & Assumptions'!$Q$44,\"--\")","v":693693},{"$f":"IFERROR(Y68*'Inputs & Assumptions'!$Q$45,\"--\")","v":26528.600000000002},{"$f":"IFERROR(Z68*'Inputs & Assumptions'!$Q$46,\"--\")","v":43061.9},{"$f":"IFERROR(AA68*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB68*'Inputs & Assumptions'!$Q$48,\"--\")","v":1052877},{"$f":"IFERROR(AC68*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1904","Byram Township","Sussex",3403709160,{"$f":"E68+1","v":66},924978100,9295223.7300000004,1.0049128438824659,{"$f":"IF(IFERROR(SUM(AD69:AM69),\"--\")=0,\"--\",IFERROR(SUM(AD69:AM69),\"--\"))","v":2713196.21},13779.55634733952,3.8290891200559245,6048204.0599999996,20074808,35418235.790000007,0.26244174851375335,0.17076525482129323,0.5667929966649532,9219,294.30482807245903,{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1179764},{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":181050},{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":100},{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2377304.8199999998},{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2241824},{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":39500},{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1028200},{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1145906},{"$f":"VLOOKUP(A69,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":146454},{"$f":"IFERROR(T69*'Inputs & Assumptions'!$Q$40,\"--\")","v":117976.40000000001},{"$f":"IFERROR(U69*'Inputs & Assumptions'!$Q$41,\"--\")","v":18105},{"$f":"IFERROR(V69*'Inputs & Assumptions'!$Q$42,\"--\")","v":50},{"$f":"IFERROR(W69*'Inputs & Assumptions'!$Q$43,\"--\")","v":1188652.4099999999},{"$f":"IFERROR(X69*'Inputs & Assumptions'!$Q$44,\"--\")","v":224182.40000000002},{"$f":"IFERROR(Y69*'Inputs & Assumptions'!$Q$45,\"--\")","v":3950},{"$f":"IFERROR(Z69*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA69*'Inputs & Assumptions'!$Q$47,\"--\")","v":514100},{"$f":"IFERROR(AB69*'Inputs & Assumptions'!$Q$48,\"--\")","v":572953},{"$f":"IFERROR(AC69*'Inputs & Assumptions'!$Q$49,\"--\")","v":73227}]
["0703","Caldwell Borough","Essex",3401309250,67,1052116900,10640324.369999999,{"$f":"G70/(F70/100)","v":1.0113252975976339},3469261.9647400002,753.98690454784003,3.1833421010535998,5504312.8600000003,17347843,33492480.229999997,0.31769293575544794,0.16434473715295825,0.51796232709159384,10788,321.58527667222842,{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6464888.0700000003},{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":99693},{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":253407},{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3451781},{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1819540},{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":216128.92689999999},{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":475572.08},{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1256628.5141},{"$f":"VLOOKUP(A70,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":161543},{"$f":"IFERROR(T70*'Inputs & Assumptions'!$Q$40,\"--\")","v":646488.80700000003},{"$f":"IFERROR(U70*'Inputs & Assumptions'!$Q$41,\"--\")","v":9969.3000000000011},{"$f":"IFERROR(V70*'Inputs & Assumptions'!$Q$42,\"--\")","v":126703.5},{"$f":"IFERROR(W70*'Inputs & Assumptions'!$Q$43,\"--\")","v":1725890.5},{"$f":"IFERROR(X70*'Inputs & Assumptions'!$Q$44,\"--\")","v":181954},{"$f":"IFERROR(Y70*'Inputs & Assumptions'!$Q$45,\"--\")","v":21612.892690000001},{"$f":"IFERROR(Z70*'Inputs & Assumptions'!$Q$46,\"--\")","v":47557.208000000006},{"$f":"IFERROR(AA70*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB70*'Inputs & Assumptions'!$Q$48,\"--\")","v":628314.25705000001},{"$f":"IFERROR(AC70*'Inputs & Assumptions'!$Q$49,\"--\")","v":80771.5}]
["1004","Califon Borough","Hunterdon",3401909280,68,149135990,1144623,0.76750286768472187,115971.6,613.66693577344006,3.8286960109360586,671842.7,3893498,5709963.6999999993,0.20046064390917234,0.11766146604399605,0.68187789004683175,1260,92.04095238095239,{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":391321},{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":25380},{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":79034},{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":164000},{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11120},{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":100},{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":30525},{"$f":"VLOOKUP(A71,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":4000},{"$f":"IFERROR(T71*'Inputs & Assumptions'!$Q$40,\"--\")","v":39132.1},{"$f":"IFERROR(U71*'Inputs & Assumptions'!$Q$41,\"--\")","v":2538},{"$f":"IFERROR(V71*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W71*'Inputs & Assumptions'!$Q$43,\"--\")","v":39517},{"$f":"IFERROR(X71*'Inputs & Assumptions'!$Q$44,\"--\")","v":16400},{"$f":"IFERROR(Y71*'Inputs & Assumptions'!$Q$45,\"--\")","v":1112},{"$f":"IFERROR(Z71*'Inputs & Assumptions'!$Q$46,\"--\")","v":10},{"$f":"IFERROR(AA71*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB71*'Inputs & Assumptions'!$Q$48,\"--\")","v":15262.5},{"$f":"IFERROR(AC71*'Inputs & Assumptions'!$Q$49,\"--\")","v":2000}]
["0408","Camden City","Camden",3400710000,69,1728378512,30553400.109999999,1.7677493614894002,36778749,5709.6595728409602,3.5424788849723909,15723262.730000002,14950781,61227443.840000004,0.49901479130571519,0.25680090077070905,0.24418430792357571,97981,375.36613220930587,{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":11651700},{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":2853400},{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3507435},{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":48001287},{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":25685400},{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3485800},{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":11361316},{"$f":"VLOOKUP(A72,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1952200},{"$f":"IFERROR(T72*'Inputs & Assumptions'!$Q$40,\"--\")","v":1165170},{"$f":"IFERROR(U72*'Inputs & Assumptions'!$Q$41,\"--\")","v":285340},{"$f":"IFERROR(V72*'Inputs & Assumptions'!$Q$42,\"--\")","v":1753717.5},{"$f":"IFERROR(W72*'Inputs & Assumptions'!$Q$43,\"--\")","v":24000643.5},{"$f":"IFERROR(X72*'Inputs & Assumptions'!$Q$44,\"--\")","v":2568540},{"$f":"IFERROR(Y72*'Inputs & Assumptions'!$Q$45,\"--\")","v":348580},{"$f":"IFERROR(Z72*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA72*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB72*'Inputs & Assumptions'!$Q$48,\"--\")","v":5680658},{"$f":"IFERROR(AC72*'Inputs & Assumptions'!$Q$49,\"--\")","v":976100}]
["0502","Cape May City","Cape May",3400910270,70,3007475900,10857708.16,0.36102394569479346,5431626.1510000005,1582.8459676198399,1.0561197916831186,10958858.050000001,9945982,31762548.210000001,0.34183995843827164,0.34502452314420273,0.31313551841752557,6383,850.95192715024291,{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1982100},{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":130100},{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":476500},{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5247796.6900000004},{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":9340112.7100000009},{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":242700},{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":8500},{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2483448.0700000003},{"$f":"VLOOKUP(A73,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":308005},{"$f":"IFERROR(T73*'Inputs & Assumptions'!$Q$40,\"--\")","v":198210},{"$f":"IFERROR(U73*'Inputs & Assumptions'!$Q$41,\"--\")","v":13010},{"$f":"IFERROR(V73*'Inputs & Assumptions'!$Q$42,\"--\")","v":238250},{"$f":"IFERROR(W73*'Inputs & Assumptions'!$Q$43,\"--\")","v":2623898.3450000002},{"$f":"IFERROR(X73*'Inputs & Assumptions'!$Q$44,\"--\")","v":934011.27100000018},{"$f":"IFERROR(Y73*'Inputs & Assumptions'!$Q$45,\"--\")","v":24270},{"$f":"IFERROR(Z73*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA73*'Inputs & Assumptions'!$Q$47,\"--\")","v":4250},{"$f":"IFERROR(AB73*'Inputs & Assumptions'!$Q$48,\"--\")","v":1241724.0350000001},{"$f":"IFERROR(AC73*'Inputs & Assumptions'!$Q$49,\"--\")","v":154002.5}]
["0503","Cape May Point Borough","Cape May",3400910330,71,490310400,1704431.58,0.34762297108117635,433186,188.78003234047998,0.73938257683296127,1817720.09,103118,3625269.67,0.47015304657322227,0.50140272461441471,2.8444228812363082E-2,223,1942.5381165919282,{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":556300},{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":24750},{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":36050},{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":370660},{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":982860},{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":6700},{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":129690},{"$f":"VLOOKUP(A74,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":15850},{"$f":"IFERROR(T74*'Inputs & Assumptions'!$Q$40,\"--\")","v":55630},{"$f":"IFERROR(U74*'Inputs & Assumptions'!$Q$41,\"--\")","v":2475},{"$f":"IFERROR(V74*'Inputs & Assumptions'!$Q$42,\"--\")","v":18025},{"$f":"IFERROR(W74*'Inputs & Assumptions'!$Q$43,\"--\")","v":185330},{"$f":"IFERROR(X74*'Inputs & Assumptions'!$Q$44,\"--\")","v":98286},{"$f":"IFERROR(Y74*'Inputs & Assumptions'!$Q$45,\"--\")","v":670},{"$f":"IFERROR(Z74*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA74*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB74*'Inputs & Assumptions'!$Q$48,\"--\")","v":64845},{"$f":"IFERROR(AC74*'Inputs & Assumptions'!$Q$49,\"--\")","v":7925}]
["0205","Carlstadt Borough","Bergen",3400310480,72,3253904492,24744662.710000001,0.76046063339710335,5682156.9249999998,2525.8093532057601,1.660726329025886,7653005.9100000001,21640780,54038448.619999997,0.45790845854967482,0.1416214955358206,0.40047004591450464,14977,379.39219636776392,{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1801200},{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":173200},{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":172000},{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7158529.6399999997},{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3671600.76},{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":156500},{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1093281.04},{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2523627.85},{"$f":"VLOOKUP(A75,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":131000},{"$f":"IFERROR(T75*'Inputs & Assumptions'!$Q$40,\"--\")","v":180120},{"$f":"IFERROR(U75*'Inputs & Assumptions'!$Q$41,\"--\")","v":17320},{"$f":"IFERROR(V75*'Inputs & Assumptions'!$Q$42,\"--\")","v":86000},{"$f":"IFERROR(W75*'Inputs & Assumptions'!$Q$43,\"--\")","v":3579264.82},{"$f":"IFERROR(X75*'Inputs & Assumptions'!$Q$44,\"--\")","v":367160.076},{"$f":"IFERROR(Y75*'Inputs & Assumptions'!$Q$45,\"--\")","v":15650},{"$f":"IFERROR(Z75*'Inputs & Assumptions'!$Q$46,\"--\")","v":109328.10400000001},{"$f":"IFERROR(AA75*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB75*'Inputs & Assumptions'!$Q$48,\"--\")","v":1261813.925},{"$f":"IFERROR(AC75*'Inputs & Assumptions'!$Q$49,\"--\")","v":65500}]
["1713","Carneys Point Township","Salem",3403310610,73,701830000,5359695.5599999996,0.76367433139079255,2876546.625,10823.5843929728,3.6868500377584308,11061334.059999999,9454390,25875419.619999997,0.20713463351362649,0.42748423880439468,0.36538112768197889,11085,259.49901894451961,{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1124325},{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":96650},{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":389300},{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3338450},{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":947993.75},{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":106170},{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":392000},{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1052710},{"$f":"VLOOKUP(A76,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":125605.5},{"$f":"IFERROR(T76*'Inputs & Assumptions'!$Q$40,\"--\")","v":112432.5},{"$f":"IFERROR(U76*'Inputs & Assumptions'!$Q$41,\"--\")","v":9665},{"$f":"IFERROR(V76*'Inputs & Assumptions'!$Q$42,\"--\")","v":194650},{"$f":"IFERROR(W76*'Inputs & Assumptions'!$Q$43,\"--\")","v":1669225},{"$f":"IFERROR(X76*'Inputs & Assumptions'!$Q$44,\"--\")","v":94799.375},{"$f":"IFERROR(Y76*'Inputs & Assumptions'!$Q$45,\"--\")","v":10617},{"$f":"IFERROR(Z76*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA76*'Inputs & Assumptions'!$Q$47,\"--\")","v":196000},{"$f":"IFERROR(AB76*'Inputs & Assumptions'!$Q$48,\"--\")","v":526355},{"$f":"IFERROR(AC76*'Inputs & Assumptions'!$Q$49,\"--\")","v":62802.75}]
["1201","Carteret Borough","Middlesex",3402310750,74,2601317183,39282893.539999999,1.5101154829068764,12760600.591,2810.2075149580796,3.1873064181423967,14317737.99,29311318,82911949.529999986,0.47379049416497304,0.17268606119096766,0.35352344464405944,33077,385.78470208906492,{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":11484871.33},{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1753100},{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":438000},{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":14497000},{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":10650616.58},{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":167000},{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1265108},{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5080812},{"$f":"VLOOKUP(A77,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":441250},{"$f":"IFERROR(T77*'Inputs & Assumptions'!$Q$40,\"--\")","v":1148487.1330000001},{"$f":"IFERROR(U77*'Inputs & Assumptions'!$Q$41,\"--\")","v":175310},{"$f":"IFERROR(V77*'Inputs & Assumptions'!$Q$42,\"--\")","v":219000},{"$f":"IFERROR(W77*'Inputs & Assumptions'!$Q$43,\"--\")","v":7248500},{"$f":"IFERROR(X77*'Inputs & Assumptions'!$Q$44,\"--\")","v":1065061.6580000001},{"$f":"IFERROR(Y77*'Inputs & Assumptions'!$Q$45,\"--\")","v":16700},{"$f":"IFERROR(Z77*'Inputs & Assumptions'!$Q$46,\"--\")","v":126510.8},{"$f":"IFERROR(AA77*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB77*'Inputs & Assumptions'!$Q$48,\"--\")","v":2540406},{"$f":"IFERROR(AC77*'Inputs & Assumptions'!$Q$49,\"--\")","v":220625}]
["0704","Cedar Grove Township","Essex",3401311200,75,2261045100,12779009.539999999,0.56518154104931384,6161499.9049999993,2711.5719829721597,2.5319513476312347,10716745.340000002,33752807,57248561.880000003,0.22321974771674385,0.18719676072324073,0.58958349156001544,16665,369.72696699669962,{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1122624},{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":26780},{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":367400},{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6037556.9199999999},{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1324131},{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":230641},{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":944903},{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2164999},{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2679654.09},{"$f":"VLOOKUP(A78,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":343574},{"$f":"IFERROR(T78*'Inputs & Assumptions'!$Q$40,\"--\")","v":112262.40000000001},{"$f":"IFERROR(U78*'Inputs & Assumptions'!$Q$41,\"--\")","v":2678},{"$f":"IFERROR(V78*'Inputs & Assumptions'!$Q$42,\"--\")","v":183700},{"$f":"IFERROR(W78*'Inputs & Assumptions'!$Q$43,\"--\")","v":3018778.46},{"$f":"IFERROR(X78*'Inputs & Assumptions'!$Q$44,\"--\")","v":132413.1},{"$f":"IFERROR(Y78*'Inputs & Assumptions'!$Q$45,\"--\")","v":23064.100000000002},{"$f":"IFERROR(Z78*'Inputs & Assumptions'!$Q$46,\"--\")","v":94490.3},{"$f":"IFERROR(AA78*'Inputs & Assumptions'!$Q$47,\"--\")","v":1082499.5},{"$f":"IFERROR(AB78*'Inputs & Assumptions'!$Q$48,\"--\")","v":1339827.0449999999},{"$f":"IFERROR(AC78*'Inputs & Assumptions'!$Q$49,\"--\")","v":171787}]
["1404","Chatham Borough","Morris",3402712100,76,3092109300,10700640.09,0.34606280217843527,4391958.1519999998,1502.28742239232,1.6188486952902992,7776281.9699999997,31579649,50056571.060000002,0.21377093683012652,0.15534987325997635,0.63087918990989711,12295,357.21497779585195,{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1531582.92},{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":93270},{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4437265},{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2909910},{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":162526},{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1159377.6000000001},{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1269687},{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1727031},{"$f":"VLOOKUP(A79,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":178600},{"$f":"IFERROR(T79*'Inputs & Assumptions'!$Q$40,\"--\")","v":153158.29199999999},{"$f":"IFERROR(U79*'Inputs & Assumptions'!$Q$41,\"--\")","v":9327},{"$f":"IFERROR(V79*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W79*'Inputs & Assumptions'!$Q$43,\"--\")","v":2218632.5},{"$f":"IFERROR(X79*'Inputs & Assumptions'!$Q$44,\"--\")","v":290991},{"$f":"IFERROR(Y79*'Inputs & Assumptions'!$Q$45,\"--\")","v":16252.6},{"$f":"IFERROR(Z79*'Inputs & Assumptions'!$Q$46,\"--\")","v":115937.76000000001},{"$f":"IFERROR(AA79*'Inputs & Assumptions'!$Q$47,\"--\")","v":634843.5},{"$f":"IFERROR(AB79*'Inputs & Assumptions'!$Q$48,\"--\")","v":863515.5},{"$f":"IFERROR(AC79*'Inputs & Assumptions'!$Q$49,\"--\")","v":89300}]
["1405","Chatham Township","Morris",3402712130,77,3461241500,13286523.390000001,0.38386582935631625,4037397.0529999998,5810.1202244249598,1.9886005524318371,11200957.199999999,44342787,68830267.590000004,0.19303315031613114,0.16273301836803158,0.64423383131583722,12553,321.62806126025652,{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4423250},{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":87950},{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":386200},{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3949319.75},{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2735510},{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":208436.19},{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1377530.59},{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1884239},{"$f":"VLOOKUP(A80,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":88500},{"$f":"IFERROR(T80*'Inputs & Assumptions'!$Q$40,\"--\")","v":442325},{"$f":"IFERROR(U80*'Inputs & Assumptions'!$Q$41,\"--\")","v":8795},{"$f":"IFERROR(V80*'Inputs & Assumptions'!$Q$42,\"--\")","v":193100},{"$f":"IFERROR(W80*'Inputs & Assumptions'!$Q$43,\"--\")","v":1974659.875},{"$f":"IFERROR(X80*'Inputs & Assumptions'!$Q$44,\"--\")","v":273551},{"$f":"IFERROR(Y80*'Inputs & Assumptions'!$Q$45,\"--\")","v":20843.619000000002},{"$f":"IFERROR(Z80*'Inputs & Assumptions'!$Q$46,\"--\")","v":137753.05900000001},{"$f":"IFERROR(AA80*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB80*'Inputs & Assumptions'!$Q$48,\"--\")","v":942119.5},{"$f":"IFERROR(AC80*'Inputs & Assumptions'!$Q$49,\"--\")","v":44250}]
["0409","Cherry Hill Township","Camden",3400712280,78,8022988900,48064053.420000002,0.59907914642633997,18877291.370000001,15406.0900342528,4.1322270074435723,77272786.710000008,206191274,331528114.13,0.14497730771983022,0.23308064509937618,0.6219420471807936,110097,171.4605427032526,{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5015847},{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":993728},{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1455578},{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":19987753.34},{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":13043648},{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3547234},{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2877500},{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8433500},{"$f":"VLOOKUP(A81,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":480160},{"$f":"IFERROR(T81*'Inputs & Assumptions'!$Q$40,\"--\")","v":501584.7},{"$f":"IFERROR(U81*'Inputs & Assumptions'!$Q$41,\"--\")","v":99372.800000000003},{"$f":"IFERROR(V81*'Inputs & Assumptions'!$Q$42,\"--\")","v":727789},{"$f":"IFERROR(W81*'Inputs & Assumptions'!$Q$43,\"--\")","v":9993876.6699999999},{"$f":"IFERROR(X81*'Inputs & Assumptions'!$Q$44,\"--\")","v":1304364.8},{"$f":"IFERROR(Y81*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z81*'Inputs & Assumptions'!$Q$46,\"--\")","v":354723.4},{"$f":"IFERROR(AA81*'Inputs & Assumptions'!$Q$47,\"--\")","v":1438750},{"$f":"IFERROR(AB81*'Inputs & Assumptions'!$Q$48,\"--\")","v":4216750},{"$f":"IFERROR(AC81*'Inputs & Assumptions'!$Q$49,\"--\")","v":240080}]
["0410","Chesilhurst Borough","Camden",3400712550,79,88884600,1886780.52,2.1227305067469504,1002995.3,1097.8455156160001,3.9558265548812734,729865.09,899475,3516120.6100000003,0.53660858920308763,0.20757680721310634,0.25581460358380592,1563,641.71164427383235,{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":500946},{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":32479},{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1081823},{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":305338},{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":30300},{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":223969},{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":431902},{"$f":"VLOOKUP(A82,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":94484},{"$f":"IFERROR(T82*'Inputs & Assumptions'!$Q$40,\"--\")","v":50094.600000000006},{"$f":"IFERROR(U82*'Inputs & Assumptions'!$Q$41,\"--\")","v":3247.9},{"$f":"IFERROR(V82*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W82*'Inputs & Assumptions'!$Q$43,\"--\")","v":540911.5},{"$f":"IFERROR(X82*'Inputs & Assumptions'!$Q$44,\"--\")","v":30533.800000000003},{"$f":"IFERROR(Y82*'Inputs & Assumptions'!$Q$45,\"--\")","v":3030},{"$f":"IFERROR(Z82*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA82*'Inputs & Assumptions'!$Q$47,\"--\")","v":111984.5},{"$f":"IFERROR(AB82*'Inputs & Assumptions'!$Q$48,\"--\")","v":215951},{"$f":"IFERROR(AC82*'Inputs & Assumptions'!$Q$49,\"--\")","v":47242}]
["1406","Chester Borough","Morris",3402712580,80,467103520,4173220.2700000005,0.89342513839330528,1241954.4620000001,1019.0525376140801,2.4437821042324837,1162357.96,6079414,11414992.23,0.36559116168579298,0.10182731066125307,0.53258152765295397,3841,323.34143764644625,{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":736435.14},{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":73200},{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":123600},{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1559423.79},{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":988190},{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":77200},{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":156010.93},{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":204220.32},{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":190457.60000000001},{"$f":"VLOOKUP(A83,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T83*'Inputs & Assumptions'!$Q$40,\"--\")","v":73643.51400000001},{"$f":"IFERROR(U83*'Inputs & Assumptions'!$Q$41,\"--\")","v":7320},{"$f":"IFERROR(V83*'Inputs & Assumptions'!$Q$42,\"--\")","v":61800},{"$f":"IFERROR(W83*'Inputs & Assumptions'!$Q$43,\"--\")","v":779711.89500000002},{"$f":"IFERROR(X83*'Inputs & Assumptions'!$Q$44,\"--\")","v":98819},{"$f":"IFERROR(Y83*'Inputs & Assumptions'!$Q$45,\"--\")","v":7720},{"$f":"IFERROR(Z83*'Inputs & Assumptions'!$Q$46,\"--\")","v":15601.093000000001},{"$f":"IFERROR(AA83*'Inputs & Assumptions'!$Q$47,\"--\")","v":102110.16},{"$f":"IFERROR(AB83*'Inputs & Assumptions'!$Q$48,\"--\")","v":95228.800000000003},{"$f":"IFERROR(AC83*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1407","Chester Township","Morris",3402712610,81,1823774669,10269099.85,0.56306845492215785,2977050.6890000002,18644.22236495616,2.5939077647097202,5306850.8999999994,31731082,47307032.75,0.2170734297428536,0.11217890008119352,0.67074767017595283,9834,302.73039343095388,{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1035503},{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":209048},{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":249550},{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2491628.73},{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1862568.32},{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":100400},{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":716483.92},{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":992000},{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1360944},{"$f":"VLOOKUP(A84,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":75178},{"$f":"IFERROR(T84*'Inputs & Assumptions'!$Q$40,\"--\")","v":103550.3},{"$f":"IFERROR(U84*'Inputs & Assumptions'!$Q$41,\"--\")","v":20904.800000000003},{"$f":"IFERROR(V84*'Inputs & Assumptions'!$Q$42,\"--\")","v":124775},{"$f":"IFERROR(W84*'Inputs & Assumptions'!$Q$43,\"--\")","v":1245814.365},{"$f":"IFERROR(X84*'Inputs & Assumptions'!$Q$44,\"--\")","v":186256.83200000002},{"$f":"IFERROR(Y84*'Inputs & Assumptions'!$Q$45,\"--\")","v":10040},{"$f":"IFERROR(Z84*'Inputs & Assumptions'!$Q$46,\"--\")","v":71648.392000000007},{"$f":"IFERROR(AA84*'Inputs & Assumptions'!$Q$47,\"--\")","v":496000},{"$f":"IFERROR(AB84*'Inputs & Assumptions'!$Q$48,\"--\")","v":680472},{"$f":"IFERROR(AC84*'Inputs & Assumptions'!$Q$49,\"--\")","v":37589}]
["0307","Chesterfield Township","Burlington",3400512670,82,842664916,3591597.96,0.42621899782522804,1449270,13639.2835756736,3.2531536187511105,3932699.2488000002,19888887,27413184.208800003,0.13101717526295426,0.14346014015903891,0.72552268457800673,10173,142.46240047183721,{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1316500},{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":33200},{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":175000},{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1693094.85},{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":647700},{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":16300},{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":25000},{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":622705.15},{"$f":"VLOOKUP(A85,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T85*'Inputs & Assumptions'!$Q$40,\"--\")","v":131650},{"$f":"IFERROR(U85*'Inputs & Assumptions'!$Q$41,\"--\")","v":3320},{"$f":"IFERROR(V85*'Inputs & Assumptions'!$Q$42,\"--\")","v":87500},{"$f":"IFERROR(W85*'Inputs & Assumptions'!$Q$43,\"--\")","v":846547.42500000005},{"$f":"IFERROR(X85*'Inputs & Assumptions'!$Q$44,\"--\")","v":64770},{"$f":"IFERROR(Y85*'Inputs & Assumptions'!$Q$45,\"--\")","v":1630},{"$f":"IFERROR(Z85*'Inputs & Assumptions'!$Q$46,\"--\")","v":2500},{"$f":"IFERROR(AA85*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB85*'Inputs & Assumptions'!$Q$48,\"--\")","v":311352.57500000001},{"$f":"IFERROR(AC85*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0308","Cinnaminson Township","Burlington",3400512940,83,1644790421,10395470.369999999,0.63202400970208461,4330577.3190000001,4751.2726169932803,3.543668240064489,8750441.3946000002,39140004,58285915.764600001,0.17835304178773317,0.15012960300633363,0.67151735520593314,22609,191.54218758016719,{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1536731.69},{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":128500},{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4084002.7},{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1856501},{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":26657},{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1898500},{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1749074},{"$f":"VLOOKUP(A86,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":219900},{"$f":"IFERROR(T86*'Inputs & Assumptions'!$Q$40,\"--\")","v":153673.16899999999},{"$f":"IFERROR(U86*'Inputs & Assumptions'!$Q$41,\"--\")","v":12850},{"$f":"IFERROR(V86*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W86*'Inputs & Assumptions'!$Q$43,\"--\")","v":2042001.35},{"$f":"IFERROR(X86*'Inputs & Assumptions'!$Q$44,\"--\")","v":185650.1},{"$f":"IFERROR(Y86*'Inputs & Assumptions'!$Q$45,\"--\")","v":2665.7000000000003},{"$f":"IFERROR(Z86*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA86*'Inputs & Assumptions'!$Q$47,\"--\")","v":949250},{"$f":"IFERROR(AB86*'Inputs & Assumptions'!$Q$48,\"--\")","v":874537},{"$f":"IFERROR(AC86*'Inputs & Assumptions'!$Q$49,\"--\")","v":109950}]
["0717","City of Orange Township","Essex",3401313045,84,2262972400,66409322,2.9346059191884089,"--",1416.110938624,3.9095485517189692,8654720.6899999995,13407962,88472004.689999998,0.75062526538981267,9.7824399032502576E-2,0.15155033557768477,38191,"--",{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A87,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T87*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U87*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V87*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W87*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X87*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y87*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z87*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA87*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB87*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC87*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["2002","Clark Township","Union",3403913150,85,3291110767,21718222.390000001,0.65990554337364848,6668676.6950000003,2734.8621498227199,2.2133554528278814,14118040.23,37007717,72843979.620000005,0.29814711529073373,0.19381203915064188,0.50804084555862428,22291,299.16453703288323,{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3502168},{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":59490},{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":750339},{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7674031.3899999997},{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2318947},{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":284224},{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1204901},{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3141511},{"$f":"VLOOKUP(A88,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":297526},{"$f":"IFERROR(T88*'Inputs & Assumptions'!$Q$40,\"--\")","v":350216.80000000005},{"$f":"IFERROR(U88*'Inputs & Assumptions'!$Q$41,\"--\")","v":5949},{"$f":"IFERROR(V88*'Inputs & Assumptions'!$Q$42,\"--\")","v":375169.5},{"$f":"IFERROR(W88*'Inputs & Assumptions'!$Q$43,\"--\")","v":3837015.6949999998},{"$f":"IFERROR(X88*'Inputs & Assumptions'!$Q$44,\"--\")","v":231894.7},{"$f":"IFERROR(Y88*'Inputs & Assumptions'!$Q$45,\"--\")","v":28422.400000000001},{"$f":"IFERROR(Z88*'Inputs & Assumptions'!$Q$46,\"--\")","v":120490.1},{"$f":"IFERROR(AA88*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB88*'Inputs & Assumptions'!$Q$48,\"--\")","v":1570755.5},{"$f":"IFERROR(AC88*'Inputs & Assumptions'!$Q$49,\"--\")","v":148763}]
["0801","Clayton Borough","Gloucester",3401513360,86,801516000,5302027.2300000004,0.66149986151243401,2216488.6129999999,4527.8239609740804,2.4742185346268819,4052233.2,10476997,19831257.43,0.26735708760349647,0.20433566627348251,0.52830724612302105,10137,218.65331094012035,{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":956557.25},{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":32350},{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":108050},{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2323479.8199999998},{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2367124.7800000003},{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":14650},{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":327000},{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1000311},{"$f":"VLOOKUP(A89,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T89*'Inputs & Assumptions'!$Q$40,\"--\")","v":95655.725000000006},{"$f":"IFERROR(U89*'Inputs & Assumptions'!$Q$41,\"--\")","v":3235},{"$f":"IFERROR(V89*'Inputs & Assumptions'!$Q$42,\"--\")","v":54025},{"$f":"IFERROR(W89*'Inputs & Assumptions'!$Q$43,\"--\")","v":1161739.9099999999},{"$f":"IFERROR(X89*'Inputs & Assumptions'!$Q$44,\"--\")","v":236712.47800000003},{"$f":"IFERROR(Y89*'Inputs & Assumptions'!$Q$45,\"--\")","v":1465},{"$f":"IFERROR(Z89*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA89*'Inputs & Assumptions'!$Q$47,\"--\")","v":163500},{"$f":"IFERROR(AB89*'Inputs & Assumptions'!$Q$48,\"--\")","v":500155.5},{"$f":"IFERROR(AC89*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0411","Clementon Borough","Camden",3400713420,87,257147875,4765149.34,1.8530774714743412,1793034.43,1211.3817430912,4.5116506212621807,2243925.36,4592539,11601613.699999997,0.41073159848444196,0.19341493502752988,0.39585346648802838,6342,282.72381425417848,{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":625386},{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17655},{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":142400},{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1875690.82},{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1630500.4},{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":50002},{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":178400.36},{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":794269.00000000012},{"$f":"VLOOKUP(A90,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":130600},{"$f":"IFERROR(T90*'Inputs & Assumptions'!$Q$40,\"--\")","v":62538.600000000006},{"$f":"IFERROR(U90*'Inputs & Assumptions'!$Q$41,\"--\")","v":1765.5},{"$f":"IFERROR(V90*'Inputs & Assumptions'!$Q$42,\"--\")","v":71200},{"$f":"IFERROR(W90*'Inputs & Assumptions'!$Q$43,\"--\")","v":937845.41},{"$f":"IFERROR(X90*'Inputs & Assumptions'!$Q$44,\"--\")","v":163050.04},{"$f":"IFERROR(Y90*'Inputs & Assumptions'!$Q$45,\"--\")","v":5000.2000000000007},{"$f":"IFERROR(Z90*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA90*'Inputs & Assumptions'!$Q$47,\"--\")","v":89200.18},{"$f":"IFERROR(AB90*'Inputs & Assumptions'!$Q$48,\"--\")","v":397134.50000000006},{"$f":"IFERROR(AC90*'Inputs & Assumptions'!$Q$49,\"--\")","v":65300}]
["0206","Cliffside Park Borough","Bergen",3400313570,88,3055167131,35195885,1.1520117718888878,9619074.2999999989,611.69454142847997,2.7550072742648917,9949084.6999999993,39025107,84170076.699999988,0.41815198916172552,0.11820215794100614,0.46364585289726851,27343,351.79293786343851,{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3319000},{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":23000},{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":604000},{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10542362},{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":11722716},{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":212666},{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1396776},{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1000000},{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3445455},{"$f":"VLOOKUP(A91,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":311500},{"$f":"IFERROR(T91*'Inputs & Assumptions'!$Q$40,\"--\")","v":331900},{"$f":"IFERROR(U91*'Inputs & Assumptions'!$Q$41,\"--\")","v":2300},{"$f":"IFERROR(V91*'Inputs & Assumptions'!$Q$42,\"--\")","v":302000},{"$f":"IFERROR(W91*'Inputs & Assumptions'!$Q$43,\"--\")","v":5271181},{"$f":"IFERROR(X91*'Inputs & Assumptions'!$Q$44,\"--\")","v":1172271.6000000001},{"$f":"IFERROR(Y91*'Inputs & Assumptions'!$Q$45,\"--\")","v":21266.600000000002},{"$f":"IFERROR(Z91*'Inputs & Assumptions'!$Q$46,\"--\")","v":139677.6},{"$f":"IFERROR(AA91*'Inputs & Assumptions'!$Q$47,\"--\")","v":500000},{"$f":"IFERROR(AB91*'Inputs & Assumptions'!$Q$48,\"--\")","v":1722727.5},{"$f":"IFERROR(AC91*'Inputs & Assumptions'!$Q$49,\"--\")","v":155750}]
["1602","Clifton City","Passaic",3403113690,89,5378975380,94940828,1.7650355558980084,36705188.032999992,7216.053884986879,5.935694803087201,71339979.090000004,152998755,319279562.09000003,0.29735955342245685,0.2234404815109661,0.47919996506657692,113659,322.94132477850405,{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5655592},{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":803500},{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1028150},{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":42287330.979999997},{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6146753.4299999997},{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3462940},{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":9050000},{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":16606788},{"$f":"VLOOKUP(A92,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1224350},{"$f":"IFERROR(T92*'Inputs & Assumptions'!$Q$40,\"--\")","v":565559.20000000007},{"$f":"IFERROR(U92*'Inputs & Assumptions'!$Q$41,\"--\")","v":80350},{"$f":"IFERROR(V92*'Inputs & Assumptions'!$Q$42,\"--\")","v":514075},{"$f":"IFERROR(W92*'Inputs & Assumptions'!$Q$43,\"--\")","v":21143665.489999998},{"$f":"IFERROR(X92*'Inputs & Assumptions'!$Q$44,\"--\")","v":614675.34299999999},{"$f":"IFERROR(Y92*'Inputs & Assumptions'!$Q$45,\"--\")","v":346294},{"$f":"IFERROR(Z92*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA92*'Inputs & Assumptions'!$Q$47,\"--\")","v":4525000},{"$f":"IFERROR(AB92*'Inputs & Assumptions'!$Q$48,\"--\")","v":8303394},{"$f":"IFERROR(AC92*'Inputs & Assumptions'!$Q$49,\"--\")","v":612175}]
["1005","Clinton Town","Hunterdon",3401913720,90,477027100,3752869.98,0.78672049868864891,2175359.858,861.75297662975993,3.0048653608987839,1813475.11,8767677,14334022.090000002,0.26181555717136468,0.12651543988237288,0.61166900294626225,3783,575.03564842717424,{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":659301},{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":50895},{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":115475},{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1792970},{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5417005.5800000001},{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9677},{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":340085},{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":874814},{"$f":"VLOOKUP(A93,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T93*'Inputs & Assumptions'!$Q$40,\"--\")","v":65930.100000000006},{"$f":"IFERROR(U93*'Inputs & Assumptions'!$Q$41,\"--\")","v":5089.5},{"$f":"IFERROR(V93*'Inputs & Assumptions'!$Q$42,\"--\")","v":57737.5},{"$f":"IFERROR(W93*'Inputs & Assumptions'!$Q$43,\"--\")","v":896485},{"$f":"IFERROR(X93*'Inputs & Assumptions'!$Q$44,\"--\")","v":541700.55800000008},{"$f":"IFERROR(Y93*'Inputs & Assumptions'!$Q$45,\"--\")","v":967.7},{"$f":"IFERROR(Z93*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA93*'Inputs & Assumptions'!$Q$47,\"--\")","v":170042.5},{"$f":"IFERROR(AB93*'Inputs & Assumptions'!$Q$48,\"--\")","v":437407},{"$f":"IFERROR(AC93*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1006","Clinton Township","Hunterdon",3401913750,91,2154017800,11196778.48,0.51980900436384514,3415529.605,19115.922375263999,2.9802455457888972,9337582.0600000005,43660659,64195019.539999999,0.17441818010544063,0.14545648754233562,0.68012533235222383,17082,199.94904607188855,{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1285100},{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":158800},{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":310800},{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3880568.21},{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1591700},{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":33500},{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1668021},{"$f":"VLOOKUP(A94,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":357850},{"$f":"IFERROR(T94*'Inputs & Assumptions'!$Q$40,\"--\")","v":128510},{"$f":"IFERROR(U94*'Inputs & Assumptions'!$Q$41,\"--\")","v":15880},{"$f":"IFERROR(V94*'Inputs & Assumptions'!$Q$42,\"--\")","v":155400},{"$f":"IFERROR(W94*'Inputs & Assumptions'!$Q$43,\"--\")","v":1940284.105},{"$f":"IFERROR(X94*'Inputs & Assumptions'!$Q$44,\"--\")","v":159170},{"$f":"IFERROR(Y94*'Inputs & Assumptions'!$Q$45,\"--\")","v":3350},{"$f":"IFERROR(Z94*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA94*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB94*'Inputs & Assumptions'!$Q$48,\"--\")","v":834010.5},{"$f":"IFERROR(AC94*'Inputs & Assumptions'!$Q$49,\"--\")","v":178925}]
["0207","Closter Borough","Bergen",3400313810,92,2766820800,14960548,0.54071257524159133,3962252.6999999997,2022.5500449574402,2.1151985459267908,6601615.3300000001,36961590,58523753.329999998,0.2556320664473008,0.11280232306317119,0.63156561048952808,11207,353.55159275452837,{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1391750},{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":155710},{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":450390},{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3977842},{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2953310},{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":173703},{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":963294},{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":368750},{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1882545},{"$f":"VLOOKUP(A95,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":117425},{"$f":"IFERROR(T95*'Inputs & Assumptions'!$Q$40,\"--\")","v":139175},{"$f":"IFERROR(U95*'Inputs & Assumptions'!$Q$41,\"--\")","v":15571},{"$f":"IFERROR(V95*'Inputs & Assumptions'!$Q$42,\"--\")","v":225195},{"$f":"IFERROR(W95*'Inputs & Assumptions'!$Q$43,\"--\")","v":1988921},{"$f":"IFERROR(X95*'Inputs & Assumptions'!$Q$44,\"--\")","v":295331},{"$f":"IFERROR(Y95*'Inputs & Assumptions'!$Q$45,\"--\")","v":17370.3},{"$f":"IFERROR(Z95*'Inputs & Assumptions'!$Q$46,\"--\")","v":96329.400000000009},{"$f":"IFERROR(AA95*'Inputs & Assumptions'!$Q$47,\"--\")","v":184375},{"$f":"IFERROR(AB95*'Inputs & Assumptions'!$Q$48,\"--\")","v":941272.5},{"$f":"IFERROR(AC95*'Inputs & Assumptions'!$Q$49,\"--\")","v":58712.5}]
["0412","Collingswood Borough","Camden",3400714260,93,1077845400,12886190,1.1955508647158488,4836781.0439999998,1171.2125558796799,3.8781944182347492,9384112.1400000006,19530638,41800940.140000001,0.30827512388098166,0.22449524122114639,0.46722963489787195,17693,273.37257921211778,{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1231655.42},{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":78500},{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":171500},{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5208019.3},{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5654615.9699999997},{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":87350},{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":506150},{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":582500},{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1990888.51},{"$f":"VLOOKUP(A96,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":209000},{"$f":"IFERROR(T96*'Inputs & Assumptions'!$Q$40,\"--\")","v":123165.542},{"$f":"IFERROR(U96*'Inputs & Assumptions'!$Q$41,\"--\")","v":7850},{"$f":"IFERROR(V96*'Inputs & Assumptions'!$Q$42,\"--\")","v":85750},{"$f":"IFERROR(W96*'Inputs & Assumptions'!$Q$43,\"--\")","v":2604009.65},{"$f":"IFERROR(X96*'Inputs & Assumptions'!$Q$44,\"--\")","v":565461.59699999995},{"$f":"IFERROR(Y96*'Inputs & Assumptions'!$Q$45,\"--\")","v":8735},{"$f":"IFERROR(Z96*'Inputs & Assumptions'!$Q$46,\"--\")","v":50615},{"$f":"IFERROR(AA96*'Inputs & Assumptions'!$Q$47,\"--\")","v":291250},{"$f":"IFERROR(AB96*'Inputs & Assumptions'!$Q$48,\"--\")","v":995444.255},{"$f":"IFERROR(AC96*'Inputs & Assumptions'!$Q$49,\"--\")","v":104500}]
["1309","Colts Neck Township","Monmouth",3402514560,94,4006037271,11509729.27,0.28730959028563663,3014383.9360000002,19657.74913429888,1.4895428273213387,8823410.5600000005,39338501,59671640.829999998,0.19288441058274816,0.14786606229141966,0.65924952712583218,12925,233.22119427466151,{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1262166.3600000001},{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":169484.13},{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":79637.5},{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3538094.04},{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2455240.38},{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":207304.94},{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":62035},{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":40000},{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1454538},{"$f":"VLOOKUP(A97,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":85252.17},{"$f":"IFERROR(T97*'Inputs & Assumptions'!$Q$40,\"--\")","v":126216.63600000001},{"$f":"IFERROR(U97*'Inputs & Assumptions'!$Q$41,\"--\")","v":16948.413},{"$f":"IFERROR(V97*'Inputs & Assumptions'!$Q$42,\"--\")","v":39818.75},{"$f":"IFERROR(W97*'Inputs & Assumptions'!$Q$43,\"--\")","v":1769047.02},{"$f":"IFERROR(X97*'Inputs & Assumptions'!$Q$44,\"--\")","v":245524.038},{"$f":"IFERROR(Y97*'Inputs & Assumptions'!$Q$45,\"--\")","v":20730.494000000002},{"$f":"IFERROR(Z97*'Inputs & Assumptions'!$Q$46,\"--\")","v":6203.5},{"$f":"IFERROR(AA97*'Inputs & Assumptions'!$Q$47,\"--\")","v":20000},{"$f":"IFERROR(AB97*'Inputs & Assumptions'!$Q$48,\"--\")","v":727269},{"$f":"IFERROR(AC97*'Inputs & Assumptions'!$Q$49,\"--\")","v":42626.084999999999}]
["0602","Commercial Township","Cumberland",3401114710,95,271304200,1853432.38,0.68315653793785713,515351.81099999999,20424.64555998976,2.6080104768005801,2800767.5799999996,2421442,7075641.959999999,0.26194547300129362,0.39583229279170595,0.34222223420700054,4918,104.78890016266774,{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":720085.61},{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":7900},{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":188600},{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8000},{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1456354},{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":87900},{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":27598.5},{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":208300},{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":165836},{"$f":"VLOOKUP(A98,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T98*'Inputs & Assumptions'!$Q$40,\"--\")","v":72008.561000000002},{"$f":"IFERROR(U98*'Inputs & Assumptions'!$Q$41,\"--\")","v":790},{"$f":"IFERROR(V98*'Inputs & Assumptions'!$Q$42,\"--\")","v":94300},{"$f":"IFERROR(W98*'Inputs & Assumptions'!$Q$43,\"--\")","v":4000},{"$f":"IFERROR(X98*'Inputs & Assumptions'!$Q$44,\"--\")","v":145635.4},{"$f":"IFERROR(Y98*'Inputs & Assumptions'!$Q$45,\"--\")","v":8790},{"$f":"IFERROR(Z98*'Inputs & Assumptions'!$Q$46,\"--\")","v":2759.8500000000004},{"$f":"IFERROR(AA98*'Inputs & Assumptions'!$Q$47,\"--\")","v":104150},{"$f":"IFERROR(AB98*'Inputs & Assumptions'!$Q$48,\"--\")","v":82918},{"$f":"IFERROR(AC98*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0106","Corbin City","Atlantic",3400115160,96,51171600,194767.64,0.38061667018424283,50779.200000000004,4926.2599739199995,2.199672259612754,340483.85,590356,1125607.49,0.17303335463768105,0.30248896975623357,0.52447767560608538,714,71.11932773109244,{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":200931},{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17100},{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4901},{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":111930},{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":6801},{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":24005},{"$f":"VLOOKUP(A99,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":5300},{"$f":"IFERROR(T99*'Inputs & Assumptions'!$Q$40,\"--\")","v":20093.100000000002},{"$f":"IFERROR(U99*'Inputs & Assumptions'!$Q$41,\"--\")","v":1710},{"$f":"IFERROR(V99*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W99*'Inputs & Assumptions'!$Q$43,\"--\")","v":2450.5},{"$f":"IFERROR(X99*'Inputs & Assumptions'!$Q$44,\"--\")","v":11193},{"$f":"IFERROR(Y99*'Inputs & Assumptions'!$Q$45,\"--\")","v":680.1},{"$f":"IFERROR(Z99*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA99*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB99*'Inputs & Assumptions'!$Q$48,\"--\")","v":12002.5},{"$f":"IFERROR(AC99*'Inputs & Assumptions'!$Q$49,\"--\")","v":2650}]
["1202","Cranbury Township","Middlesex",3402315550,97,1973441600,7907517.4100000001,0.40069680349294351,2536703.6129999999,8501.2511644249607,1.8336110346513421,8611845.5299999993,19665880,36185242.939999998,0.21852879150519255,0.23799330418423881,0.54347790431056864,14045,180.61257479530082,{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1734953},{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":214339},{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3034195},{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1094776.43},{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2106},{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":787899},{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1272397.54},{"$f":"VLOOKUP(A100,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T100*'Inputs & Assumptions'!$Q$40,\"--\")","v":173495.30000000002},{"$f":"IFERROR(U100*'Inputs & Assumptions'!$Q$41,\"--\")","v":21433.9},{"$f":"IFERROR(V100*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W100*'Inputs & Assumptions'!$Q$43,\"--\")","v":1517097.5},{"$f":"IFERROR(X100*'Inputs & Assumptions'!$Q$44,\"--\")","v":109477.643},{"$f":"IFERROR(Y100*'Inputs & Assumptions'!$Q$45,\"--\")","v":210.60000000000002},{"$f":"IFERROR(Z100*'Inputs & Assumptions'!$Q$46,\"--\")","v":78789.900000000009},{"$f":"IFERROR(AA100*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB100*'Inputs & Assumptions'!$Q$48,\"--\")","v":636198.77},{"$f":"IFERROR(AC100*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2003","Cranford Township","Union",3403915640,98,1690661829,28420005.969999999,1.680998853970104,10574241.364999998,3094.43863354112,6.7782025254442528,20625414.819999997,65551062,114596482.78999999,0.24800068272671286,0.17998296560110333,0.5720163516721839,32467,325.69197539039635,{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2756575},{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":321040},{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":716500},{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":13398014.529999999},{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4005300},{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":339800},{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1780126},{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4897784},{"$f":"VLOOKUP(A101,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":295616},{"$f":"IFERROR(T101*'Inputs & Assumptions'!$Q$40,\"--\")","v":275657.5},{"$f":"IFERROR(U101*'Inputs & Assumptions'!$Q$41,\"--\")","v":32104},{"$f":"IFERROR(V101*'Inputs & Assumptions'!$Q$42,\"--\")","v":358250},{"$f":"IFERROR(W101*'Inputs & Assumptions'!$Q$43,\"--\")","v":6699007.2649999997},{"$f":"IFERROR(X101*'Inputs & Assumptions'!$Q$44,\"--\")","v":400530},{"$f":"IFERROR(Y101*'Inputs & Assumptions'!$Q$45,\"--\")","v":33980},{"$f":"IFERROR(Z101*'Inputs & Assumptions'!$Q$46,\"--\")","v":178012.6},{"$f":"IFERROR(AA101*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB101*'Inputs & Assumptions'!$Q$48,\"--\")","v":2448892},{"$f":"IFERROR(AC101*'Inputs & Assumptions'!$Q$49,\"--\")","v":147808}]
["0208","Cresskill Borough","Bergen",3400315820,99,2555288300,19447325,0.76106187313580231,5699533.4000000004,1321.4075929587198,2.2996503701754514,6514019.8500000006,32801352,58762696.850000001,0.33094677478200185,0.11085297644912294,0.5582002487688752,10630,536.174355597366,{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1710700},{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":57400},{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":251500},{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6908750},{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3567235},{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":197775},{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1028409},{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":375000},{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2429863},{"$f":"VLOOKUP(A102,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":121650},{"$f":"IFERROR(T102*'Inputs & Assumptions'!$Q$40,\"--\")","v":171070},{"$f":"IFERROR(U102*'Inputs & Assumptions'!$Q$41,\"--\")","v":5740},{"$f":"IFERROR(V102*'Inputs & Assumptions'!$Q$42,\"--\")","v":125750},{"$f":"IFERROR(W102*'Inputs & Assumptions'!$Q$43,\"--\")","v":3454375},{"$f":"IFERROR(X102*'Inputs & Assumptions'!$Q$44,\"--\")","v":356723.5},{"$f":"IFERROR(Y102*'Inputs & Assumptions'!$Q$45,\"--\")","v":19777.5},{"$f":"IFERROR(Z102*'Inputs & Assumptions'!$Q$46,\"--\")","v":102840.90000000001},{"$f":"IFERROR(AA102*'Inputs & Assumptions'!$Q$47,\"--\")","v":187500},{"$f":"IFERROR(AB102*'Inputs & Assumptions'!$Q$48,\"--\")","v":1214931.5},{"$f":"IFERROR(AC102*'Inputs & Assumptions'!$Q$49,\"--\")","v":60825}]
["1310","Deal Borough","Monmouth",3402516660,100,4960849600,8817815.3900000006,0.17774808956111068,2993175.8670000001,757.91167771008008,0.42620431427713512,10109586.629999999,2215953,21143355.02,0.41704901524185828,0.47814486492030722,0.10480611983783451,962,3111.4094251559254,{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2021302},{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":110150},{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":260800},{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3106579.76},{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1102443.8700000001},{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":44500},{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":255000},{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1527838.52},{"$f":"VLOOKUP(A103,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":180454.28},{"$f":"IFERROR(T103*'Inputs & Assumptions'!$Q$40,\"--\")","v":202130.2},{"$f":"IFERROR(U103*'Inputs & Assumptions'!$Q$41,\"--\")","v":11015},{"$f":"IFERROR(V103*'Inputs & Assumptions'!$Q$42,\"--\")","v":130400},{"$f":"IFERROR(W103*'Inputs & Assumptions'!$Q$43,\"--\")","v":1553289.88},{"$f":"IFERROR(X103*'Inputs & Assumptions'!$Q$44,\"--\")","v":110244.38700000002},{"$f":"IFERROR(Y103*'Inputs & Assumptions'!$Q$45,\"--\")","v":4450},{"$f":"IFERROR(Z103*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA103*'Inputs & Assumptions'!$Q$47,\"--\")","v":127500},{"$f":"IFERROR(AB103*'Inputs & Assumptions'!$Q$48,\"--\")","v":763919.26},{"$f":"IFERROR(AC103*'Inputs & Assumptions'!$Q$49,\"--\")","v":90227.14}]
["0603","Deerfield Township","Cumberland",3401116900,101,197424128,291139.57,0.14746909253158763,281424.11900000001,10778.672514122241,3.7208648934744182,2600401.5,4454344,7345885.0699999994,3.9633014568794506E-2,0.35399430772744178,0.6063726777037638,4358,64.576438503900874,{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":645509.75},{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":23351},{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":17252},{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":181760},{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":517002.44},{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":60058},{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1500},{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":655},{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":113697},{"$f":"VLOOKUP(A104,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T104*'Inputs & Assumptions'!$Q$40,\"--\")","v":64550.975000000006},{"$f":"IFERROR(U104*'Inputs & Assumptions'!$Q$41,\"--\")","v":2335.1},{"$f":"IFERROR(V104*'Inputs & Assumptions'!$Q$42,\"--\")","v":8626},{"$f":"IFERROR(W104*'Inputs & Assumptions'!$Q$43,\"--\")","v":90880},{"$f":"IFERROR(X104*'Inputs & Assumptions'!$Q$44,\"--\")","v":51700.244000000006},{"$f":"IFERROR(Y104*'Inputs & Assumptions'!$Q$45,\"--\")","v":6005.8},{"$f":"IFERROR(Z104*'Inputs & Assumptions'!$Q$46,\"--\")","v":150},{"$f":"IFERROR(AA104*'Inputs & Assumptions'!$Q$47,\"--\")","v":327.5},{"$f":"IFERROR(AB104*'Inputs & Assumptions'!$Q$48,\"--\")","v":56848.5},{"$f":"IFERROR(AC104*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0309","Delanco Township","Burlington",3400517080,102,448960670,5239951.18,1.1671292231455372,1800239.865,1508.8680831040001,3.4109831110930049,2285832.4491499998,7788189,15313972.629149999,0.34216798651094643,0.14926449880150233,0.50856751468755124,6319,284.89315793638235,{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":853300},{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":140700},{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1945925.83},{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1457550.1},{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11900},{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":96229},{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":232500},{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":710183.08000000007},{"$f":"VLOOKUP(A105,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":87375},{"$f":"IFERROR(T105*'Inputs & Assumptions'!$Q$40,\"--\")","v":85330},{"$f":"IFERROR(U105*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V105*'Inputs & Assumptions'!$Q$42,\"--\")","v":70350},{"$f":"IFERROR(W105*'Inputs & Assumptions'!$Q$43,\"--\")","v":972962.91500000004},{"$f":"IFERROR(X105*'Inputs & Assumptions'!$Q$44,\"--\")","v":145755.01},{"$f":"IFERROR(Y105*'Inputs & Assumptions'!$Q$45,\"--\")","v":1190},{"$f":"IFERROR(Z105*'Inputs & Assumptions'!$Q$46,\"--\")","v":9622.9},{"$f":"IFERROR(AA105*'Inputs & Assumptions'!$Q$47,\"--\")","v":116250},{"$f":"IFERROR(AB105*'Inputs & Assumptions'!$Q$48,\"--\")","v":355091.54000000004},{"$f":"IFERROR(AC105*'Inputs & Assumptions'!$Q$49,\"--\")","v":43687.5}]
["1007","Delaware Township","Hunterdon",3401917170,103,814722400,4399667.5199999996,0.54002044377324099,1141506.925,23459.573334737921,2.7483854561995593,4066059.4299999997,13925985,22391711.949999999,0.19648642898874016,0.18158769812149178,0.62192587288976808,5212,219.01514293937069,{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":602735},{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":56035},{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":118160},{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1195600},{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":944150},{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":13160},{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":546487.85},{"$f":"VLOOKUP(A106,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":99550},{"$f":"IFERROR(T106*'Inputs & Assumptions'!$Q$40,\"--\")","v":60273.5},{"$f":"IFERROR(U106*'Inputs & Assumptions'!$Q$41,\"--\")","v":5603.5},{"$f":"IFERROR(V106*'Inputs & Assumptions'!$Q$42,\"--\")","v":59080},{"$f":"IFERROR(W106*'Inputs & Assumptions'!$Q$43,\"--\")","v":597800},{"$f":"IFERROR(X106*'Inputs & Assumptions'!$Q$44,\"--\")","v":94415},{"$f":"IFERROR(Y106*'Inputs & Assumptions'!$Q$45,\"--\")","v":1316},{"$f":"IFERROR(Z106*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA106*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB106*'Inputs & Assumptions'!$Q$48,\"--\")","v":273243.92499999999},{"$f":"IFERROR(AC106*'Inputs & Assumptions'!$Q$49,\"--\")","v":49775}]
["0310","Delran Township","Burlington",3400517440,104,1468617173,12008167,0.81765127228292322,5041050.1260000002,4243.1992036800002,3.8151103905312977,7734367.3642499996,36286832,56029366.364250004,0.21431916473825963,0.13804131415601686,0.64763952110572343,22573,223.32211606786871,{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4827944},{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":132286},{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":357909},{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4773199.43},{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2766214.11},{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":70700},{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1160000},{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2027000},{"$f":"VLOOKUP(A107,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":204563},{"$f":"IFERROR(T107*'Inputs & Assumptions'!$Q$40,\"--\")","v":482794.4},{"$f":"IFERROR(U107*'Inputs & Assumptions'!$Q$41,\"--\")","v":13228.6},{"$f":"IFERROR(V107*'Inputs & Assumptions'!$Q$42,\"--\")","v":178954.5},{"$f":"IFERROR(W107*'Inputs & Assumptions'!$Q$43,\"--\")","v":2386599.7149999999},{"$f":"IFERROR(X107*'Inputs & Assumptions'!$Q$44,\"--\")","v":276621.41100000002},{"$f":"IFERROR(Y107*'Inputs & Assumptions'!$Q$45,\"--\")","v":7070},{"$f":"IFERROR(Z107*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA107*'Inputs & Assumptions'!$Q$47,\"--\")","v":580000},{"$f":"IFERROR(AB107*'Inputs & Assumptions'!$Q$48,\"--\")","v":1013500},{"$f":"IFERROR(AC107*'Inputs & Assumptions'!$Q$49,\"--\")","v":102281.5}]
["0209","Demarest Borough","Bergen",3400317530,105,1389029310,9961178,0.71713231162847102,2776729.9,1326.3647719808,3.0563945896865197,4654246.6800000006,27838792,42454216.68,0.23463341875043164,0.10962978577797189,0.65573679547159647,5649,491.54361833952908,{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1157200},{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":34000},{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":218000},{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3300947},{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2171565},{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":56150},{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":663864},{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1157557},{"$f":"VLOOKUP(A108,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":60400},{"$f":"IFERROR(T108*'Inputs & Assumptions'!$Q$40,\"--\")","v":115720},{"$f":"IFERROR(U108*'Inputs & Assumptions'!$Q$41,\"--\")","v":3400},{"$f":"IFERROR(V108*'Inputs & Assumptions'!$Q$42,\"--\")","v":109000},{"$f":"IFERROR(W108*'Inputs & Assumptions'!$Q$43,\"--\")","v":1650473.5},{"$f":"IFERROR(X108*'Inputs & Assumptions'!$Q$44,\"--\")","v":217156.5},{"$f":"IFERROR(Y108*'Inputs & Assumptions'!$Q$45,\"--\")","v":5615},{"$f":"IFERROR(Z108*'Inputs & Assumptions'!$Q$46,\"--\")","v":66386.400000000009},{"$f":"IFERROR(AA108*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB108*'Inputs & Assumptions'!$Q$48,\"--\")","v":578778.5},{"$f":"IFERROR(AC108*'Inputs & Assumptions'!$Q$49,\"--\")","v":30200}]
["0504","Dennis Township","Cape May",3400917560,106,908445829,2198526.1800000002,0.24200960693716833,658026.72200000007,38669.256926393602,1.8956160643013971,2722516.8900000006,12299602,17220645.07,0.12766805024220851,0.15809610377156449,0.71423584598622702,7797,84.394859817878682,{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":948805.82},{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":35000},{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":366460},{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1113280},{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":108398.75},{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":274533.53000000003},{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":233963},{"$f":"VLOOKUP(A109,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T109*'Inputs & Assumptions'!$Q$40,\"--\")","v":94880.581999999995},{"$f":"IFERROR(U109*'Inputs & Assumptions'!$Q$41,\"--\")","v":3500},{"$f":"IFERROR(V109*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W109*'Inputs & Assumptions'!$Q$43,\"--\")","v":183230},{"$f":"IFERROR(X109*'Inputs & Assumptions'!$Q$44,\"--\")","v":111328},{"$f":"IFERROR(Y109*'Inputs & Assumptions'!$Q$45,\"--\")","v":10839.875},{"$f":"IFERROR(Z109*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA109*'Inputs & Assumptions'!$Q$47,\"--\")","v":137266.76500000001},{"$f":"IFERROR(AB109*'Inputs & Assumptions'!$Q$48,\"--\")","v":116981.5},{"$f":"IFERROR(AC109*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1408","Denville Township","Morris",3402717650,107,3109423200,16568755.170000002,0.53285622780456521,6002397.932,7674.6066588723206,2.7556218262602532,10359821.199999999,58755368,85683944.370000005,0.19337059342708221,0.12090737974508116,0.68572202682783656,24005,250.04782053738805,{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2241315},{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":223708},{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":443757},{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5572533},{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6294458},{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":416137},{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1392141.32},{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":767000},{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2874435},{"$f":"VLOOKUP(A110,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":233519},{"$f":"IFERROR(T110*'Inputs & Assumptions'!$Q$40,\"--\")","v":224131.5},{"$f":"IFERROR(U110*'Inputs & Assumptions'!$Q$41,\"--\")","v":22370.800000000003},{"$f":"IFERROR(V110*'Inputs & Assumptions'!$Q$42,\"--\")","v":221878.5},{"$f":"IFERROR(W110*'Inputs & Assumptions'!$Q$43,\"--\")","v":2786266.5},{"$f":"IFERROR(X110*'Inputs & Assumptions'!$Q$44,\"--\")","v":629445.80000000005},{"$f":"IFERROR(Y110*'Inputs & Assumptions'!$Q$45,\"--\")","v":41613.700000000004},{"$f":"IFERROR(Z110*'Inputs & Assumptions'!$Q$46,\"--\")","v":139214.13200000001},{"$f":"IFERROR(AA110*'Inputs & Assumptions'!$Q$47,\"--\")","v":383500},{"$f":"IFERROR(AB110*'Inputs & Assumptions'!$Q$48,\"--\")","v":1437217.5},{"$f":"IFERROR(AC110*'Inputs & Assumptions'!$Q$49,\"--\")","v":116759.5}]
["0802","Deptford Township","Gloucester",3401517710,108,2797878600,26507617.609999999,0.94741843373761814,8255003.892,11092.038827848959,3.3706949747569466,18913244.760000002,48887091,94307953.370000005,0.28107510196941937,0.20054771717712233,0.5183771808534583,41964,196.71632570774949,{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2945100},{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":343000},{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":628500},{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8085452.9000000004},{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4767500},{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":348200},{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1281474.42},{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1400000},{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3878000},{"$f":"VLOOKUP(A111,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":581000},{"$f":"IFERROR(T111*'Inputs & Assumptions'!$Q$40,\"--\")","v":294510},{"$f":"IFERROR(U111*'Inputs & Assumptions'!$Q$41,\"--\")","v":34300},{"$f":"IFERROR(V111*'Inputs & Assumptions'!$Q$42,\"--\")","v":314250},{"$f":"IFERROR(W111*'Inputs & Assumptions'!$Q$43,\"--\")","v":4042726.45},{"$f":"IFERROR(X111*'Inputs & Assumptions'!$Q$44,\"--\")","v":476750},{"$f":"IFERROR(Y111*'Inputs & Assumptions'!$Q$45,\"--\")","v":34820},{"$f":"IFERROR(Z111*'Inputs & Assumptions'!$Q$46,\"--\")","v":128147.442},{"$f":"IFERROR(AA111*'Inputs & Assumptions'!$Q$47,\"--\")","v":700000},{"$f":"IFERROR(AB111*'Inputs & Assumptions'!$Q$48,\"--\")","v":1939000},{"$f":"IFERROR(AC111*'Inputs & Assumptions'!$Q$49,\"--\")","v":290500}]
["1409","Dover Town","Morris",3402718070,109,1306383900,20522724.920000002,1.5709566628921254,7905193.9800000004,1712.4339069785601,3.272950174141001,4400673.21,17833896,42757294.130000003,0.47998184491287876,0.10292216333007694,0.41709599175704432,24019,329.12252716599363,{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4760916},{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15000},{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":615405},{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":9339157.5600000005},{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4155270},{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":414606},{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":591115},{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3529674},{"$f":"VLOOKUP(A112,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":338770},{"$f":"IFERROR(T112*'Inputs & Assumptions'!$Q$40,\"--\")","v":476091.60000000003},{"$f":"IFERROR(U112*'Inputs & Assumptions'!$Q$41,\"--\")","v":1500},{"$f":"IFERROR(V112*'Inputs & Assumptions'!$Q$42,\"--\")","v":307702.5},{"$f":"IFERROR(W112*'Inputs & Assumptions'!$Q$43,\"--\")","v":4669578.78},{"$f":"IFERROR(X112*'Inputs & Assumptions'!$Q$44,\"--\")","v":415527},{"$f":"IFERROR(Y112*'Inputs & Assumptions'!$Q$45,\"--\")","v":41460.600000000006},{"$f":"IFERROR(Z112*'Inputs & Assumptions'!$Q$46,\"--\")","v":59111.5},{"$f":"IFERROR(AA112*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB112*'Inputs & Assumptions'!$Q$48,\"--\")","v":1764837},{"$f":"IFERROR(AC112*'Inputs & Assumptions'!$Q$49,\"--\")","v":169385}]
["0604","Downe Township","Cumberland",3401118220,110,158437600,611600.44999999995,0.38601976424788054,211598.1,30977.917039275522,2.6552043138749895,1660766.54,1934475,4206841.99,0.14538232038517804,0.39477749436460291,0.45984018525021897,1927,109.80700570835496,{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":420127},{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":26039},{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":15143},{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":278600},{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":21800},{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":162000},{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":88740},{"$f":"VLOOKUP(A113,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":8000},{"$f":"IFERROR(T113*'Inputs & Assumptions'!$Q$40,\"--\")","v":42012.700000000004},{"$f":"IFERROR(U113*'Inputs & Assumptions'!$Q$41,\"--\")","v":2603.9},{"$f":"IFERROR(V113*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W113*'Inputs & Assumptions'!$Q$43,\"--\")","v":7571.5},{"$f":"IFERROR(X113*'Inputs & Assumptions'!$Q$44,\"--\")","v":27860},{"$f":"IFERROR(Y113*'Inputs & Assumptions'!$Q$45,\"--\")","v":2180},{"$f":"IFERROR(Z113*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA113*'Inputs & Assumptions'!$Q$47,\"--\")","v":81000},{"$f":"IFERROR(AB113*'Inputs & Assumptions'!$Q$48,\"--\")","v":44370},{"$f":"IFERROR(AC113*'Inputs & Assumptions'!$Q$49,\"--\")","v":4000}]
["0210","Dumont Borough","Bergen",3400318400,111,1692955440,23118558,1.3655739220165182,6363126,1247.6170142451199,4.0649931701687319,6299434.0099999998,39400531,68818523.010000005,0.33593510858465603,9.1536896383036734E-2,0.57252799503230722,19977,318.52260099113983,{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1525007},{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":37150},{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":261385},{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6442831},{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5236979},{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":300387},{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":899752},{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2217596},{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2050191},{"$f":"VLOOKUP(A114,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":154394},{"$f":"IFERROR(T114*'Inputs & Assumptions'!$Q$40,\"--\")","v":152500.70000000001},{"$f":"IFERROR(U114*'Inputs & Assumptions'!$Q$41,\"--\")","v":3715},{"$f":"IFERROR(V114*'Inputs & Assumptions'!$Q$42,\"--\")","v":130692.5},{"$f":"IFERROR(W114*'Inputs & Assumptions'!$Q$43,\"--\")","v":3221415.5},{"$f":"IFERROR(X114*'Inputs & Assumptions'!$Q$44,\"--\")","v":523697.9},{"$f":"IFERROR(Y114*'Inputs & Assumptions'!$Q$45,\"--\")","v":30038.7},{"$f":"IFERROR(Z114*'Inputs & Assumptions'!$Q$46,\"--\")","v":89975.200000000012},{"$f":"IFERROR(AA114*'Inputs & Assumptions'!$Q$47,\"--\")","v":1108798},{"$f":"IFERROR(AB114*'Inputs & Assumptions'!$Q$48,\"--\")","v":1025095.5},{"$f":"IFERROR(AC114*'Inputs & Assumptions'!$Q$49,\"--\")","v":77197}]
["1203","Dunellen Borough","Middlesex",3402318490,112,937674500,6297251.0200000005,0.67158177171289191,2491420.889,679.81874896639988,2.5071374352187243,3333546.39,13877991,23508788.41,0.26786795262155327,0.14180000822934796,0.59033203914909882,8621,288.9944193249043,{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1863885},{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":29200},{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":202015},{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2856239.05},{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":781513},{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":65811},{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":299625.19},{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":24000},{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1089035},{"$f":"VLOOKUP(A115,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":203545.89},{"$f":"IFERROR(T115*'Inputs & Assumptions'!$Q$40,\"--\")","v":186388.5},{"$f":"IFERROR(U115*'Inputs & Assumptions'!$Q$41,\"--\")","v":2920},{"$f":"IFERROR(V115*'Inputs & Assumptions'!$Q$42,\"--\")","v":101007.5},{"$f":"IFERROR(W115*'Inputs & Assumptions'!$Q$43,\"--\")","v":1428119.5249999999},{"$f":"IFERROR(X115*'Inputs & Assumptions'!$Q$44,\"--\")","v":78151.3},{"$f":"IFERROR(Y115*'Inputs & Assumptions'!$Q$45,\"--\")","v":6581.1},{"$f":"IFERROR(Z115*'Inputs & Assumptions'!$Q$46,\"--\")","v":29962.519},{"$f":"IFERROR(AA115*'Inputs & Assumptions'!$Q$47,\"--\")","v":12000},{"$f":"IFERROR(AB115*'Inputs & Assumptions'!$Q$48,\"--\")","v":544517.5},{"$f":"IFERROR(AC115*'Inputs & Assumptions'!$Q$49,\"--\")","v":101772.94500000001}]
["1508","Eagleswood Township","Ocean",3402918670,113,240217100,1087977.8500000001,0.45291440534416577,187433.14,10306.097998228479,2.7525163362641547,1078476.07,4445561,6612014.9200000009,0.16454558302781325,0.16310853545381895,0.67234588151836772,2231,84.013061407440617,{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":442502},{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":4501},{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":16100},{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":74002},{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":520108.4},{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":4200},{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3200},{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":87302},{"$f":"VLOOKUP(A116,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T116*'Inputs & Assumptions'!$Q$40,\"--\")","v":44250.200000000004},{"$f":"IFERROR(U116*'Inputs & Assumptions'!$Q$41,\"--\")","v":450.1},{"$f":"IFERROR(V116*'Inputs & Assumptions'!$Q$42,\"--\")","v":8050},{"$f":"IFERROR(W116*'Inputs & Assumptions'!$Q$43,\"--\")","v":37001},{"$f":"IFERROR(X116*'Inputs & Assumptions'!$Q$44,\"--\")","v":52010.840000000004},{"$f":"IFERROR(Y116*'Inputs & Assumptions'!$Q$45,\"--\")","v":420},{"$f":"IFERROR(Z116*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA116*'Inputs & Assumptions'!$Q$47,\"--\")","v":1600},{"$f":"IFERROR(AB116*'Inputs & Assumptions'!$Q$48,\"--\")","v":43651},{"$f":"IFERROR(AC116*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1008","East Amwell Township","Hunterdon",3401918820,114,675327900,1744628.67,0.25833801180137828,240884.7,18211.157018071041,2.6015635426879302,3454635.77,12369820,17569084.440000001,9.9301057830193898E-2,0.19663151951929486,0.70406742265051114,4558,52.848771390960948,{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":494493},{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":74610},{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":39740},{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":490796},{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":27278},{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":100},{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":167441},{"$f":"VLOOKUP(A117,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":57053},{"$f":"IFERROR(T117*'Inputs & Assumptions'!$Q$40,\"--\")","v":49449.3},{"$f":"IFERROR(U117*'Inputs & Assumptions'!$Q$41,\"--\")","v":7461},{"$f":"IFERROR(V117*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W117*'Inputs & Assumptions'!$Q$43,\"--\")","v":19870},{"$f":"IFERROR(X117*'Inputs & Assumptions'!$Q$44,\"--\")","v":49079.600000000006},{"$f":"IFERROR(Y117*'Inputs & Assumptions'!$Q$45,\"--\")","v":2727.8},{"$f":"IFERROR(Z117*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA117*'Inputs & Assumptions'!$Q$47,\"--\")","v":50},{"$f":"IFERROR(AB117*'Inputs & Assumptions'!$Q$48,\"--\")","v":83720.5},{"$f":"IFERROR(AC117*'Inputs & Assumptions'!$Q$49,\"--\")","v":28526.5}]
["1204","East Brunswick Township","Middlesex",3402319000,115,1926008550,46487389.730000004,2.4136647643646234,"--",13941.920578142719,11.821142564502116,34168876.770000003,147019950,227676216.50000003,0.20418201973239483,0.15007661887248552,0.64574136139511951,66249,"--",{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A118,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T118*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U118*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V118*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W118*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X118*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y118*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z118*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA118*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB118*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC118*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0803","East Greenwich Township","Gloucester",3401519180,116,1285077525,4917783.8899999997,0.38268382991135103,2601550.5,9243.7928937190391,3.1783716853969572,9215975.3000000007,26710781,40844540.190000005,0.12040247893900942,0.22563542782289306,0.6539620932380974,13364,194.66854983537863,{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4638455},{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":5000},{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":164675},{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2340709},{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":985300},{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5500},{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1272116},{"$f":"VLOOKUP(A119,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":298750},{"$f":"IFERROR(T119*'Inputs & Assumptions'!$Q$40,\"--\")","v":463845.5},{"$f":"IFERROR(U119*'Inputs & Assumptions'!$Q$41,\"--\")","v":500},{"$f":"IFERROR(V119*'Inputs & Assumptions'!$Q$42,\"--\")","v":82337.5},{"$f":"IFERROR(W119*'Inputs & Assumptions'!$Q$43,\"--\")","v":1170354.5},{"$f":"IFERROR(X119*'Inputs & Assumptions'!$Q$44,\"--\")","v":98530},{"$f":"IFERROR(Y119*'Inputs & Assumptions'!$Q$45,\"--\")","v":550},{"$f":"IFERROR(Z119*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA119*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB119*'Inputs & Assumptions'!$Q$48,\"--\")","v":636058},{"$f":"IFERROR(AC119*'Inputs & Assumptions'!$Q$49,\"--\")","v":149375}]
["1410","East Hanover Township","Morris",3402719210,117,2522316339,20771895.359999999,0.82352459280485191,6261488.6260000011,5039.8821940326397,2.5931270823837766,9803972.7300000004,34831000,65406868.089999996,0.31757972773467497,0.14989209873968759,0.53252817352563753,22811,274.49426268028589,{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2042509},{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":86900},{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":519100},{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6344343.6500000004},{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8497868.0099999998},{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":320694},{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1309592},{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3012820},{"$f":"VLOOKUP(A120,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":195201},{"$f":"IFERROR(T120*'Inputs & Assumptions'!$Q$40,\"--\")","v":204250.90000000002},{"$f":"IFERROR(U120*'Inputs & Assumptions'!$Q$41,\"--\")","v":8690},{"$f":"IFERROR(V120*'Inputs & Assumptions'!$Q$42,\"--\")","v":259550},{"$f":"IFERROR(W120*'Inputs & Assumptions'!$Q$43,\"--\")","v":3172171.8250000002},{"$f":"IFERROR(X120*'Inputs & Assumptions'!$Q$44,\"--\")","v":849786.80099999998},{"$f":"IFERROR(Y120*'Inputs & Assumptions'!$Q$45,\"--\")","v":32069.4},{"$f":"IFERROR(Z120*'Inputs & Assumptions'!$Q$46,\"--\")","v":130959.20000000001},{"$f":"IFERROR(AA120*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB120*'Inputs & Assumptions'!$Q$48,\"--\")","v":1506410},{"$f":"IFERROR(AC120*'Inputs & Assumptions'!$Q$49,\"--\")","v":97600.5}]
["0902","East Newark Borough","Hudson",3401719360,118,161539200,2185680.7200000002,1.3530342604148096,1063933.8260000001,65.615100524799999,2.962960649798934,1050304.21,1550358,4786342.93,0.4566494193929394,0.21943772633107173,0.32391285427598898,3086,344.76144718081662,{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":946217},{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":8500},{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":43500},{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1125480.3},{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":286674.76},{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":24500},{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":311500},{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":341209},{"$f":"VLOOKUP(A121,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":53000},{"$f":"IFERROR(T121*'Inputs & Assumptions'!$Q$40,\"--\")","v":94621.700000000012},{"$f":"IFERROR(U121*'Inputs & Assumptions'!$Q$41,\"--\")","v":850},{"$f":"IFERROR(V121*'Inputs & Assumptions'!$Q$42,\"--\")","v":21750},{"$f":"IFERROR(W121*'Inputs & Assumptions'!$Q$43,\"--\")","v":562740.15},{"$f":"IFERROR(X121*'Inputs & Assumptions'!$Q$44,\"--\")","v":28667.476000000002},{"$f":"IFERROR(Y121*'Inputs & Assumptions'!$Q$45,\"--\")","v":2450},{"$f":"IFERROR(Z121*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA121*'Inputs & Assumptions'!$Q$47,\"--\")","v":155750},{"$f":"IFERROR(AB121*'Inputs & Assumptions'!$Q$48,\"--\")","v":170604.5},{"$f":"IFERROR(AC121*'Inputs & Assumptions'!$Q$49,\"--\")","v":26500}]
["0705","East Orange City","Essex",3401319390,119,4790277370,98712827.650000006,2.0606912716204575,49258904.568000011,2513.6562213248003,3.1404535096889399,19945371.140000001,31778235,150436433.79000002,0.6561763341704645,0.1325833818145577,0.21124028401497774,79916,616.38350978527467,{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":20766442.219999999},{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":38096},{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3180645.45},{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":52400745.270000003},{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":32504813.940000001},{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":22723835.82},{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4435587},{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":101348.98},{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":23892885.75},{"$f":"VLOOKUP(A122,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":2848428.69},{"$f":"IFERROR(T122*'Inputs & Assumptions'!$Q$40,\"--\")","v":2076644.2220000001},{"$f":"IFERROR(U122*'Inputs & Assumptions'!$Q$41,\"--\")","v":3809.6000000000004},{"$f":"IFERROR(V122*'Inputs & Assumptions'!$Q$42,\"--\")","v":1590322.7250000001},{"$f":"IFERROR(W122*'Inputs & Assumptions'!$Q$43,\"--\")","v":26200372.635000002},{"$f":"IFERROR(X122*'Inputs & Assumptions'!$Q$44,\"--\")","v":3250481.3940000003},{"$f":"IFERROR(Y122*'Inputs & Assumptions'!$Q$45,\"--\")","v":2272383.5819999999},{"$f":"IFERROR(Z122*'Inputs & Assumptions'!$Q$46,\"--\")","v":443558.7},{"$f":"IFERROR(AA122*'Inputs & Assumptions'!$Q$47,\"--\")","v":50674.49},{"$f":"IFERROR(AB122*'Inputs & Assumptions'!$Q$48,\"--\")","v":11946442.875},{"$f":"IFERROR(AC122*'Inputs & Assumptions'!$Q$49,\"--\")","v":1424214.345}]
["0212","East Rutherford Borough","Bergen",3400319510,120,2824214217,12612658.52,0.44659000879181532,7435772.3710000003,2375.3647397939199,1.6208504335278613,6728057.8599999994,26435572,45776288.379999995,0.27552820393167926,0.14697691966960647,0.57749487639871433,19459,382.12510257464413,{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2212837.5},{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":70000},{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":279400},{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8528100},{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6194524.7300000004},{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":89000},{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":974576.48},{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":490000},{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3338857},{"$f":"VLOOKUP(A123,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":327000},{"$f":"IFERROR(T123*'Inputs & Assumptions'!$Q$40,\"--\")","v":221283.75},{"$f":"IFERROR(U123*'Inputs & Assumptions'!$Q$41,\"--\")","v":7000},{"$f":"IFERROR(V123*'Inputs & Assumptions'!$Q$42,\"--\")","v":139700},{"$f":"IFERROR(W123*'Inputs & Assumptions'!$Q$43,\"--\")","v":4264050},{"$f":"IFERROR(X123*'Inputs & Assumptions'!$Q$44,\"--\")","v":619452.47300000011},{"$f":"IFERROR(Y123*'Inputs & Assumptions'!$Q$45,\"--\")","v":8900},{"$f":"IFERROR(Z123*'Inputs & Assumptions'!$Q$46,\"--\")","v":97457.648000000001},{"$f":"IFERROR(AA123*'Inputs & Assumptions'!$Q$47,\"--\")","v":245000},{"$f":"IFERROR(AB123*'Inputs & Assumptions'!$Q$48,\"--\")","v":1669428.5},{"$f":"IFERROR(AC123*'Inputs & Assumptions'!$Q$49,\"--\")","v":163500}]
["1101","East Windsor Township","Mercer",3402119780,121,2872575800,13220517.689999999,0.46023216132364547,6253414.6969999997,9963.1143869568004,3.595898987243435,26129007.41,63945399,103294924.09999999,0.12798806722778744,0.25295538612046864,0.61905654665174403,34701,180.20848670067144,{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1519748},{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":82345},{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":461268},{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7954212.4800000004},{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1191393.57},{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":463993},{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3020183},{"$f":"VLOOKUP(A124,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":419670},{"$f":"IFERROR(T124*'Inputs & Assumptions'!$Q$40,\"--\")","v":151974.80000000002},{"$f":"IFERROR(U124*'Inputs & Assumptions'!$Q$41,\"--\")","v":8234.5},{"$f":"IFERROR(V124*'Inputs & Assumptions'!$Q$42,\"--\")","v":230634},{"$f":"IFERROR(W124*'Inputs & Assumptions'!$Q$43,\"--\")","v":3977106.24},{"$f":"IFERROR(X124*'Inputs & Assumptions'!$Q$44,\"--\")","v":119139.35700000002},{"$f":"IFERROR(Y124*'Inputs & Assumptions'!$Q$45,\"--\")","v":46399.3},{"$f":"IFERROR(Z124*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA124*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB124*'Inputs & Assumptions'!$Q$48,\"--\")","v":1510091.5},{"$f":"IFERROR(AC124*'Inputs & Assumptions'!$Q$49,\"--\")","v":209835}]
["0311","Eastampton Township","Burlington",3400518790,122,586867678,6119776.9399999995,1.0427865035702306,2160166.6380000003,3667.2837770585602,3.1248674129400595,2971027.8868999998,9248032,18338836.826899998,0.3337058395668428,0.16200743345630297,0.50428672697685428,6923,312.02753690596563,{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":847860},{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":166800},{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":276000},{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2519780.36},{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":668589.57999999996},{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9500},{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":220800},{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":965203},{"$f":"VLOOKUP(A125,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T125*'Inputs & Assumptions'!$Q$40,\"--\")","v":84786},{"$f":"IFERROR(U125*'Inputs & Assumptions'!$Q$41,\"--\")","v":16680},{"$f":"IFERROR(V125*'Inputs & Assumptions'!$Q$42,\"--\")","v":138000},{"$f":"IFERROR(W125*'Inputs & Assumptions'!$Q$43,\"--\")","v":1259890.18},{"$f":"IFERROR(X125*'Inputs & Assumptions'!$Q$44,\"--\")","v":66858.957999999999},{"$f":"IFERROR(Y125*'Inputs & Assumptions'!$Q$45,\"--\")","v":950},{"$f":"IFERROR(Z125*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA125*'Inputs & Assumptions'!$Q$47,\"--\")","v":110400},{"$f":"IFERROR(AB125*'Inputs & Assumptions'!$Q$48,\"--\")","v":482601.5},{"$f":"IFERROR(AC125*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1311","Eatontown Borough","Monmouth",3402519840,123,3116534391,17376115.75,0.55754609351268991,7494309.4549999991,3738.02631214336,1.8717287602683157,8070165.7699999996,32886789,58333070.520000003,0.29787761204928254,0.13834632221585305,0.56377606573486438,23716,316.00225396356888,{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2081681},{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":457895},{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":627200},{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8959765.5099999998},{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5123533},{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":42125},{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":100903},{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":500000},{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3187426},{"$f":"VLOOKUP(A126,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":153000},{"$f":"IFERROR(T126*'Inputs & Assumptions'!$Q$40,\"--\")","v":208168.1},{"$f":"IFERROR(U126*'Inputs & Assumptions'!$Q$41,\"--\")","v":45789.5},{"$f":"IFERROR(V126*'Inputs & Assumptions'!$Q$42,\"--\")","v":313600},{"$f":"IFERROR(W126*'Inputs & Assumptions'!$Q$43,\"--\")","v":4479882.7549999999},{"$f":"IFERROR(X126*'Inputs & Assumptions'!$Q$44,\"--\")","v":512353.30000000005},{"$f":"IFERROR(Y126*'Inputs & Assumptions'!$Q$45,\"--\")","v":4212.5},{"$f":"IFERROR(Z126*'Inputs & Assumptions'!$Q$46,\"--\")","v":10090.300000000001},{"$f":"IFERROR(AA126*'Inputs & Assumptions'!$Q$47,\"--\")","v":250000},{"$f":"IFERROR(AB126*'Inputs & Assumptions'!$Q$48,\"--\")","v":1593713},{"$f":"IFERROR(AC126*'Inputs & Assumptions'!$Q$49,\"--\")","v":76500}]
["0213","Edgewater Borough","Bergen",3400320020,124,4290807055,26805437.32,0.62471784390221208,7292125.3739999998,621.47892209535996,1.5885626810129314,10416378.27,30940344,68162159.590000004,0.39325980105730979,0.15281760925204277,0.45392258969064742,18334,397.73782993345696,{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3171550},{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":103500},{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":557500},{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8291304.7199999997},{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2703350},{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":347900},{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1509455.14},{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1186000},{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2776095},{"$f":"VLOOKUP(A127,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":206200},{"$f":"IFERROR(T127*'Inputs & Assumptions'!$Q$40,\"--\")","v":317155},{"$f":"IFERROR(U127*'Inputs & Assumptions'!$Q$41,\"--\")","v":10350},{"$f":"IFERROR(V127*'Inputs & Assumptions'!$Q$42,\"--\")","v":278750},{"$f":"IFERROR(W127*'Inputs & Assumptions'!$Q$43,\"--\")","v":4145652.36},{"$f":"IFERROR(X127*'Inputs & Assumptions'!$Q$44,\"--\")","v":270335},{"$f":"IFERROR(Y127*'Inputs & Assumptions'!$Q$45,\"--\")","v":34790},{"$f":"IFERROR(Z127*'Inputs & Assumptions'!$Q$46,\"--\")","v":150945.514},{"$f":"IFERROR(AA127*'Inputs & Assumptions'!$Q$47,\"--\")","v":593000},{"$f":"IFERROR(AB127*'Inputs & Assumptions'!$Q$48,\"--\")","v":1388047.5},{"$f":"IFERROR(AC127*'Inputs & Assumptions'!$Q$49,\"--\")","v":103100}]
["0312","Edgewater Park Township","Burlington",3400520050,125,697688284,7154160.2699999996,1.0254092599898095,2516390.52,1868.4257868211198,3.3885204581420201,3058049.9673999995,13429100,23641310.237399999,0.30261268086073695,0.12935196639661012,0.56803535274265293,10303,244.23862176065225,{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1145650},{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":18350},{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":163900},{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2764222.04},{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2214150},{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":20200},{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":7000},{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":256000},{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":984319},{"$f":"VLOOKUP(A128,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":183270},{"$f":"IFERROR(T128*'Inputs & Assumptions'!$Q$40,\"--\")","v":114565},{"$f":"IFERROR(U128*'Inputs & Assumptions'!$Q$41,\"--\")","v":1835},{"$f":"IFERROR(V128*'Inputs & Assumptions'!$Q$42,\"--\")","v":81950},{"$f":"IFERROR(W128*'Inputs & Assumptions'!$Q$43,\"--\")","v":1382111.02},{"$f":"IFERROR(X128*'Inputs & Assumptions'!$Q$44,\"--\")","v":221415},{"$f":"IFERROR(Y128*'Inputs & Assumptions'!$Q$45,\"--\")","v":2020},{"$f":"IFERROR(Z128*'Inputs & Assumptions'!$Q$46,\"--\")","v":700},{"$f":"IFERROR(AA128*'Inputs & Assumptions'!$Q$47,\"--\")","v":128000},{"$f":"IFERROR(AB128*'Inputs & Assumptions'!$Q$48,\"--\")","v":492159.5},{"$f":"IFERROR(AC128*'Inputs & Assumptions'!$Q$49,\"--\")","v":91635}]
["1205","Edison Township","Middlesex",3402320230,126,7423717100,117130266.88,1.577784623285281,49670027.611999996,19243.405224742401,5.7313428535685986,73335244.599999994,235013168,425478679.48000002,0.275290566904906,0.17235938752472127,0.55235004557037271,159918,310.59685346239945,{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":38072307.020000003},{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":12500372.130000001},{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":2232987.27},{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":61177672.349999994},{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":9658459.5700000003},{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2876799.75},{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":6740264},{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":21052160.550000001},{"$f":"VLOOKUP(A129,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":907594.56},{"$f":"IFERROR(T129*'Inputs & Assumptions'!$Q$40,\"--\")","v":3807230.7020000005},{"$f":"IFERROR(U129*'Inputs & Assumptions'!$Q$41,\"--\")","v":1250037.2130000002},{"$f":"IFERROR(V129*'Inputs & Assumptions'!$Q$42,\"--\")","v":1116493.635},{"$f":"IFERROR(W129*'Inputs & Assumptions'!$Q$43,\"--\")","v":30588836.174999997},{"$f":"IFERROR(X129*'Inputs & Assumptions'!$Q$44,\"--\")","v":965845.95700000005},{"$f":"IFERROR(Y129*'Inputs & Assumptions'!$Q$45,\"--\")","v":287679.97500000003},{"$f":"IFERROR(Z129*'Inputs & Assumptions'!$Q$46,\"--\")","v":674026.4},{"$f":"IFERROR(AA129*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB129*'Inputs & Assumptions'!$Q$48,\"--\")","v":10526080.275},{"$f":"IFERROR(AC129*'Inputs & Assumptions'!$Q$49,\"--\")","v":453797.28}]
["0107","Egg Harbor City","Atlantic",3400120350,127,205582300,4729232.22,2.3004082647192874,1754714.3,6944.5990978009604,5.4806699263506635,1423855.07,5114200,11267287.289999999,0.41973121819635434,0.12637070781568757,0.45389807398795812,5601,313.28589537582576,{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":701200},{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":112500},{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":69850},{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1909450},{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":540190},{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10200},{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":18948},{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":540000},{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":707398},{"$f":"VLOOKUP(A130,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":6123},{"$f":"IFERROR(T130*'Inputs & Assumptions'!$Q$40,\"--\")","v":70120},{"$f":"IFERROR(U130*'Inputs & Assumptions'!$Q$41,\"--\")","v":11250},{"$f":"IFERROR(V130*'Inputs & Assumptions'!$Q$42,\"--\")","v":34925},{"$f":"IFERROR(W130*'Inputs & Assumptions'!$Q$43,\"--\")","v":954725},{"$f":"IFERROR(X130*'Inputs & Assumptions'!$Q$44,\"--\")","v":54019},{"$f":"IFERROR(Y130*'Inputs & Assumptions'!$Q$45,\"--\")","v":1020},{"$f":"IFERROR(Z130*'Inputs & Assumptions'!$Q$46,\"--\")","v":1894.8000000000002},{"$f":"IFERROR(AA130*'Inputs & Assumptions'!$Q$47,\"--\")","v":270000},{"$f":"IFERROR(AB130*'Inputs & Assumptions'!$Q$48,\"--\")","v":353699},{"$f":"IFERROR(AC130*'Inputs & Assumptions'!$Q$49,\"--\")","v":3061.5}]
["0108","Egg Harbor Township","Atlantic",3400120290,128,4182583400,28369058,0.67826640348641942,12066400.600000001,42910.031038855675,3.3535273570396713,25649008.550000001,86246012,140264078.55000001,0.20225462066460065,0.18286227532487503,0.61488310401052426,60970,197.90717730031164,{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3122501},{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":350791},{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":727971},{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":13401254},{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4983494},{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":30000},{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2043533},{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6262686},{"$f":"VLOOKUP(A131,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T131*'Inputs & Assumptions'!$Q$40,\"--\")","v":312250.10000000003},{"$f":"IFERROR(U131*'Inputs & Assumptions'!$Q$41,\"--\")","v":35079.1},{"$f":"IFERROR(V131*'Inputs & Assumptions'!$Q$42,\"--\")","v":363985.5},{"$f":"IFERROR(W131*'Inputs & Assumptions'!$Q$43,\"--\")","v":6700627},{"$f":"IFERROR(X131*'Inputs & Assumptions'!$Q$44,\"--\")","v":498349.4},{"$f":"IFERROR(Y131*'Inputs & Assumptions'!$Q$45,\"--\")","v":3000},{"$f":"IFERROR(Z131*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA131*'Inputs & Assumptions'!$Q$47,\"--\")","v":1021766.5},{"$f":"IFERROR(AB131*'Inputs & Assumptions'!$Q$48,\"--\")","v":3131343},{"$f":"IFERROR(AC131*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2004","Elizabeth City","Union",3403921000,129,15907191648,190356675.86999997,1.1966705379697453,87481899.082000017,7884.0100978815999,1.9234398626137679,55795465.309999995,59813124,305965265.17999995,{"$f":"G132/N132","v":0.62215126203300486},{"$f":"L132/N132","v":0.18235882193089931},{"$f":"M132/N132","v":0.19548991603609589},168993,{"$f":"IFERROR(I132/R132,\"--\")","v":517.66581504559372},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":26504949.820000052},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":104757055},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":43911974},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9723662},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4600000},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":12850000},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":36646082},{"$f":"VLOOKUP(A132,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":3762544},{"$f":"IFERROR(T132*'Inputs & Assumptions'!$Q$40,\"--\")","v":2650494.9820000054},{"$f":"IFERROR(U132*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V132*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W132*'Inputs & Assumptions'!$Q$43,\"--\")","v":52378527.5},{"$f":"IFERROR(X132*'Inputs & Assumptions'!$Q$44,\"--\")","v":4391197.4000000004},{"$f":"IFERROR(Y132*'Inputs & Assumptions'!$Q$45,\"--\")","v":972366.20000000007},{"$f":"IFERROR(Z132*'Inputs & Assumptions'!$Q$46,\"--\")","v":460000},{"$f":"IFERROR(AA132*'Inputs & Assumptions'!$Q$47,\"--\")","v":6425000},{"$f":"IFERROR(AB132*'Inputs & Assumptions'!$Q$48,\"--\")","v":18323041},{"$f":"IFERROR(AC132*'Inputs & Assumptions'!$Q$49,\"--\")","v":1881272}]
["0804","Elk Township","Gloucester",3401521060,{"$f":"E132+1","v":130},388878500,3640719.64,0.93621006046875832,{"$f":"IF(IFERROR(SUM(AD133:AM133),\"--\")=0,\"--\",IFERROR(SUM(AD133:AM133),\"--\"))","v":1640856.9620000001},12260.458599854081,3.594304889573479,2908954.3000000003,7427805,13977478.940000001,0.26047040783450465,0.20811723719899949,0.53141235496649575,5016,327.12459370015949,{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":537625.47},{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":88350},{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":88250},{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1977030.83},{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":840385},{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":4450},{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":235000},{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":594348},{"$f":"VLOOKUP(A133,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":92923},{"$f":"IFERROR(T133*'Inputs & Assumptions'!$Q$40,\"--\")","v":53762.546999999999},{"$f":"IFERROR(U133*'Inputs & Assumptions'!$Q$41,\"--\")","v":8835},{"$f":"IFERROR(V133*'Inputs & Assumptions'!$Q$42,\"--\")","v":44125},{"$f":"IFERROR(W133*'Inputs & Assumptions'!$Q$43,\"--\")","v":988515.41500000004},{"$f":"IFERROR(X133*'Inputs & Assumptions'!$Q$44,\"--\")","v":84038.5},{"$f":"IFERROR(Y133*'Inputs & Assumptions'!$Q$45,\"--\")","v":445},{"$f":"IFERROR(Z133*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA133*'Inputs & Assumptions'!$Q$47,\"--\")","v":117500},{"$f":"IFERROR(AB133*'Inputs & Assumptions'!$Q$48,\"--\")","v":297174},{"$f":"IFERROR(AC133*'Inputs & Assumptions'!$Q$49,\"--\")","v":46461.5}]
["1702","Elmer Borough","Salem",3403321240,131,105039000,764684,{"$f":"G134/(F134/100)","v":0.72800007616218743},282968.03000000003,571.96248345727997,4.0937761783718436,1551377.56,1984000,4300061.5600000005,0.177830942494693,0.36078031403810878,0.4613887434671981,2450,115.49715510204082,{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":425075},{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":10494},{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":13838},{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":278522.93},{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":232602},{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":21808},{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":13122},{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":69047.929999999993},{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":63907},{"$f":"VLOOKUP(A134,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T134*'Inputs & Assumptions'!$Q$40,\"--\")","v":42507.5},{"$f":"IFERROR(U134*'Inputs & Assumptions'!$Q$41,\"--\")","v":1049.4000000000001},{"$f":"IFERROR(V134*'Inputs & Assumptions'!$Q$42,\"--\")","v":6919},{"$f":"IFERROR(W134*'Inputs & Assumptions'!$Q$43,\"--\")","v":139261.465},{"$f":"IFERROR(X134*'Inputs & Assumptions'!$Q$44,\"--\")","v":23260.2},{"$f":"IFERROR(Y134*'Inputs & Assumptions'!$Q$45,\"--\")","v":2180.8000000000002},{"$f":"IFERROR(Z134*'Inputs & Assumptions'!$Q$46,\"--\")","v":1312.2},{"$f":"IFERROR(AA134*'Inputs & Assumptions'!$Q$47,\"--\")","v":34523.964999999997},{"$f":"IFERROR(AB134*'Inputs & Assumptions'!$Q$48,\"--\")","v":31953.5},{"$f":"IFERROR(AC134*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0211","Elmwood Park Borough","Bergen",3400321300,132,2182569189,22605651,1.0357358251885411,8918074.8000000007,1691.4635644966402,3.0686254574447767,6834455.7599999998,37534767,66974873.760000005,0.33752435399887193,0.10204507117834692,0.56043057482278102,27554,323.65808231109821,{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5631600},{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":102800},{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":485000},{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":9871777},{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1917900},{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":36000},{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":948423},{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2047387},{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3372641},{"$f":"VLOOKUP(A135,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":332000},{"$f":"IFERROR(T135*'Inputs & Assumptions'!$Q$40,\"--\")","v":563160},{"$f":"IFERROR(U135*'Inputs & Assumptions'!$Q$41,\"--\")","v":10280},{"$f":"IFERROR(V135*'Inputs & Assumptions'!$Q$42,\"--\")","v":242500},{"$f":"IFERROR(W135*'Inputs & Assumptions'!$Q$43,\"--\")","v":4935888.5},{"$f":"IFERROR(X135*'Inputs & Assumptions'!$Q$44,\"--\")","v":191790},{"$f":"IFERROR(Y135*'Inputs & Assumptions'!$Q$45,\"--\")","v":3600},{"$f":"IFERROR(Z135*'Inputs & Assumptions'!$Q$46,\"--\")","v":94842.3},{"$f":"IFERROR(AA135*'Inputs & Assumptions'!$Q$47,\"--\")","v":1023693.5},{"$f":"IFERROR(AB135*'Inputs & Assumptions'!$Q$48,\"--\")","v":1686320.5},{"$f":"IFERROR(AC135*'Inputs & Assumptions'!$Q$49,\"--\")","v":166000}]
["1703","Elsinboro Township","Salem",3403321330,133,115597900,495799.52,0.42890010977708076,151605.79999999999,7635.9922580825605,3.1191103385096097,1493940.5300000003,1615886,3605626.0500000003,0.13750719379232351,0.41433595977042603,0.44815684643725046,1016,149.21830708661417,{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":164519},{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":10268},{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":20756},{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":165410},{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":155719},{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9082},{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":35500},{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":13628},{"$f":"VLOOKUP(A136,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T136*'Inputs & Assumptions'!$Q$40,\"--\")","v":16451.900000000001},{"$f":"IFERROR(U136*'Inputs & Assumptions'!$Q$41,\"--\")","v":1026.8},{"$f":"IFERROR(V136*'Inputs & Assumptions'!$Q$42,\"--\")","v":10378},{"$f":"IFERROR(W136*'Inputs & Assumptions'!$Q$43,\"--\")","v":82705},{"$f":"IFERROR(X136*'Inputs & Assumptions'!$Q$44,\"--\")","v":15571.900000000001},{"$f":"IFERROR(Y136*'Inputs & Assumptions'!$Q$45,\"--\")","v":908.2},{"$f":"IFERROR(Z136*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA136*'Inputs & Assumptions'!$Q$47,\"--\")","v":17750},{"$f":"IFERROR(AB136*'Inputs & Assumptions'!$Q$48,\"--\")","v":6814},{"$f":"IFERROR(AC136*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0214","Emerson Borough","Bergen",3400321450,134,1219198500,12384061,1.0157542844745955,3527000.2,1427.78097968256,3.3024080123130073,3767849.95,24110998,40262908.950000003,0.30757988736926567,9.3581165600306188E-2,0.59883894703042806,8952,393.99019213583557,{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1037445},{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":26850},{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":285000},{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3971791},{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2759476},{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":106045},{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":537616},{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":279250},{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1533679},{"$f":"VLOOKUP(A137,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":90794},{"$f":"IFERROR(T137*'Inputs & Assumptions'!$Q$40,\"--\")","v":103744.5},{"$f":"IFERROR(U137*'Inputs & Assumptions'!$Q$41,\"--\")","v":2685},{"$f":"IFERROR(V137*'Inputs & Assumptions'!$Q$42,\"--\")","v":142500},{"$f":"IFERROR(W137*'Inputs & Assumptions'!$Q$43,\"--\")","v":1985895.5},{"$f":"IFERROR(X137*'Inputs & Assumptions'!$Q$44,\"--\")","v":275947.60000000003},{"$f":"IFERROR(Y137*'Inputs & Assumptions'!$Q$45,\"--\")","v":10604.5},{"$f":"IFERROR(Z137*'Inputs & Assumptions'!$Q$46,\"--\")","v":53761.600000000006},{"$f":"IFERROR(AA137*'Inputs & Assumptions'!$Q$47,\"--\")","v":139625},{"$f":"IFERROR(AB137*'Inputs & Assumptions'!$Q$48,\"--\")","v":766839.5},{"$f":"IFERROR(AC137*'Inputs & Assumptions'!$Q$49,\"--\")","v":45397}]
["0215","Englewood City","Bergen",3400321480,135,4558366000,62886040.689999998,1.3795741871100302,19592855.463,3152.2995703795195,3.0720725643794284,14985115.58,62165155,140036311.26999998,0.44906953146424455,0.10700878539358002,0.44392168314217556,41612,470.84628143324039,{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4420700},{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":212500},{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1493000},{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":24133034},{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6922200},{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":870492.63},{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2115802},{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1386000},{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8620838},{"$f":"VLOOKUP(A138,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":644500},{"$f":"IFERROR(T138*'Inputs & Assumptions'!$Q$40,\"--\")","v":442070},{"$f":"IFERROR(U138*'Inputs & Assumptions'!$Q$41,\"--\")","v":21250},{"$f":"IFERROR(V138*'Inputs & Assumptions'!$Q$42,\"--\")","v":746500},{"$f":"IFERROR(W138*'Inputs & Assumptions'!$Q$43,\"--\")","v":12066517},{"$f":"IFERROR(X138*'Inputs & Assumptions'!$Q$44,\"--\")","v":692220},{"$f":"IFERROR(Y138*'Inputs & Assumptions'!$Q$45,\"--\")","v":87049.263000000006},{"$f":"IFERROR(Z138*'Inputs & Assumptions'!$Q$46,\"--\")","v":211580.2},{"$f":"IFERROR(AA138*'Inputs & Assumptions'!$Q$47,\"--\")","v":693000},{"$f":"IFERROR(AB138*'Inputs & Assumptions'!$Q$48,\"--\")","v":4310419},{"$f":"IFERROR(AC138*'Inputs & Assumptions'!$Q$49,\"--\")","v":322250}]
["0216","Englewood Cliffs Borough","Bergen",3400321510,136,3558758661,16336880,0.45906119397850342,4977389,1360.72673800704,1.1543820796338062,9378247.2400000002,15366545,41081672.239999995,0.39766833016337805,0.22828299649566558,0.37404867334095654,13876,358.70488613433264,{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2951000},{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":70000},{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":380000},{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5086000},{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1410000},{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":90500},{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":185000},{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1588889},{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1888589},{"$f":"VLOOKUP(A139,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":70000},{"$f":"IFERROR(T139*'Inputs & Assumptions'!$Q$40,\"--\")","v":295100},{"$f":"IFERROR(U139*'Inputs & Assumptions'!$Q$41,\"--\")","v":7000},{"$f":"IFERROR(V139*'Inputs & Assumptions'!$Q$42,\"--\")","v":190000},{"$f":"IFERROR(W139*'Inputs & Assumptions'!$Q$43,\"--\")","v":2543000},{"$f":"IFERROR(X139*'Inputs & Assumptions'!$Q$44,\"--\")","v":141000},{"$f":"IFERROR(Y139*'Inputs & Assumptions'!$Q$45,\"--\")","v":9050},{"$f":"IFERROR(Z139*'Inputs & Assumptions'!$Q$46,\"--\")","v":18500},{"$f":"IFERROR(AA139*'Inputs & Assumptions'!$Q$47,\"--\")","v":794444.5},{"$f":"IFERROR(AB139*'Inputs & Assumptions'!$Q$48,\"--\")","v":944294.5},{"$f":"IFERROR(AC139*'Inputs & Assumptions'!$Q$49,\"--\")","v":35000}]
["1312","Englishtown Borough","Monmouth",3402521570,137,380772700,1993014.59,0.52341320425545212,833825.94800000009,364.69304564608001,1.8373590780011277,810110.17999999993,4193037,6996161.7699999996,0.28487257092112667,0.11579351745035478,0.59933391162851857,3023,275.82730664902419,{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1606977.11},{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":46700},{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":16850},{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":861044},{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":108247.92},{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1000},{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3300},{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":299272.89},{"$f":"VLOOKUP(A140,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":134600},{"$f":"IFERROR(T140*'Inputs & Assumptions'!$Q$40,\"--\")","v":160697.71100000001},{"$f":"IFERROR(U140*'Inputs & Assumptions'!$Q$41,\"--\")","v":4670},{"$f":"IFERROR(V140*'Inputs & Assumptions'!$Q$42,\"--\")","v":8425},{"$f":"IFERROR(W140*'Inputs & Assumptions'!$Q$43,\"--\")","v":430522},{"$f":"IFERROR(X140*'Inputs & Assumptions'!$Q$44,\"--\")","v":10824.792000000001},{"$f":"IFERROR(Y140*'Inputs & Assumptions'!$Q$45,\"--\")","v":100},{"$f":"IFERROR(Z140*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA140*'Inputs & Assumptions'!$Q$47,\"--\")","v":1650},{"$f":"IFERROR(AB140*'Inputs & Assumptions'!$Q$48,\"--\")","v":149636.44500000001},{"$f":"IFERROR(AC140*'Inputs & Assumptions'!$Q$49,\"--\")","v":67300}]
["0706","Essex Fells Borough","Essex",3401321840,138,758060000,4669201.37,0.61594087143497878,1733035.4903333331,901.31972116864006,2.1636804487771419,3087742.64,8645052,16401996.010000002,0.28467275367908101,0.18825407823032386,0.52707316809059501,2667,649.80708298962622,{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3151449.65},{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":38300},{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":83080},{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1822962.5166666664},{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":747767.67},{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1000},{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2000},{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":771925},{"$f":"VLOOKUP(A141,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T141*'Inputs & Assumptions'!$Q$40,\"--\")","v":315144.96500000003},{"$f":"IFERROR(U141*'Inputs & Assumptions'!$Q$41,\"--\")","v":3830},{"$f":"IFERROR(V141*'Inputs & Assumptions'!$Q$42,\"--\")","v":41540},{"$f":"IFERROR(W141*'Inputs & Assumptions'!$Q$43,\"--\")","v":911481.25833333319},{"$f":"IFERROR(X141*'Inputs & Assumptions'!$Q$44,\"--\")","v":74776.767000000007},{"$f":"IFERROR(Y141*'Inputs & Assumptions'!$Q$45,\"--\")","v":100},{"$f":"IFERROR(Z141*'Inputs & Assumptions'!$Q$46,\"--\")","v":200},{"$f":"IFERROR(AA141*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB141*'Inputs & Assumptions'!$Q$48,\"--\")","v":385962.5},{"$f":"IFERROR(AC141*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0109","Estell Manor City","Atlantic",3400121870,139,158472100,648041.37,0.4089308906741313,"--",34167.695067472639,2.895126814120593,1008062.89,2931864,4587968.2600000007,0.14124800636698387,0.21971880206512148,0.63903319156789451,1823,"--",{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A142,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T142*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U142*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V142*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W142*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X142*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y142*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z142*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA142*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB142*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC142*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0313","Evesham Township","Burlington",3400522110,140,5303217137,30256565.710000001,0.5705322812242225,11451610.574999999,18659.748978119682,3.1876323345705759,25167005.521499999,113623493,169047064.23149997,0.17898308880753719,0.14887573254176878,0.67214117865069423,63496,180.35168475179537,{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3108342},{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":320840},{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":684410},{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11415868},{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5149500},{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":13450},{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3185000},{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5577498},{"$f":"VLOOKUP(A143,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":322018.75},{"$f":"IFERROR(T143*'Inputs & Assumptions'!$Q$40,\"--\")","v":310834.2},{"$f":"IFERROR(U143*'Inputs & Assumptions'!$Q$41,\"--\")","v":32084},{"$f":"IFERROR(V143*'Inputs & Assumptions'!$Q$42,\"--\")","v":342205},{"$f":"IFERROR(W143*'Inputs & Assumptions'!$Q$43,\"--\")","v":5707934},{"$f":"IFERROR(X143*'Inputs & Assumptions'!$Q$44,\"--\")","v":514950},{"$f":"IFERROR(Y143*'Inputs & Assumptions'!$Q$45,\"--\")","v":1345},{"$f":"IFERROR(Z143*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA143*'Inputs & Assumptions'!$Q$47,\"--\")","v":1592500},{"$f":"IFERROR(AB143*'Inputs & Assumptions'!$Q$48,\"--\")","v":2788749},{"$f":"IFERROR(AC143*'Inputs & Assumptions'!$Q$49,\"--\")","v":161009.375}]
["1102","Ewing Township","Mercer",3402122185,141,3344444675,34621977.780000001,1.0352085665761537,15377357.421,9732.0509346291201,3.9329917063136945,29649384.910000004,67265369,131536731.69,0.2632114796769891,0.22540764491455037,0.51138087540846056,51793,296.90030353522678,{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":14138626.460000001},{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":116500},{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":301250},{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":15751578},{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3650694},{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":7931388.75},{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2863000},{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5997445},{"$f":"VLOOKUP(A144,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":674000},{"$f":"IFERROR(T144*'Inputs & Assumptions'!$Q$40,\"--\")","v":1413862.6460000002},{"$f":"IFERROR(U144*'Inputs & Assumptions'!$Q$41,\"--\")","v":11650},{"$f":"IFERROR(V144*'Inputs & Assumptions'!$Q$42,\"--\")","v":150625},{"$f":"IFERROR(W144*'Inputs & Assumptions'!$Q$43,\"--\")","v":7875789},{"$f":"IFERROR(X144*'Inputs & Assumptions'!$Q$44,\"--\")","v":365069.4},{"$f":"IFERROR(Y144*'Inputs & Assumptions'!$Q$45,\"--\")","v":793138.875},{"$f":"IFERROR(Z144*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA144*'Inputs & Assumptions'!$Q$47,\"--\")","v":1431500},{"$f":"IFERROR(AB144*'Inputs & Assumptions'!$Q$48,\"--\")","v":2998722.5},{"$f":"IFERROR(AC144*'Inputs & Assumptions'!$Q$49,\"--\")","v":337000}]
["1313","Fair Haven Borough","Monmouth",3402522440,142,2586087546,8077494.5700000003,0.31234420437520638,2212028.625,1019.8242474035201,1.4682942098666294,5786721.1299999999,24107158,37971373.700000003,0.21272589803618297,0.15239693922371841,0.63487716274009853,7207,306.92779589288193,{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1060802},{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":138350},{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":28350},{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2291116.85},{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1614950},{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5000},{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":81800},{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":493000},{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1012000},{"$f":"VLOOKUP(A145,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":19410},{"$f":"IFERROR(T145*'Inputs & Assumptions'!$Q$40,\"--\")","v":106080.20000000001},{"$f":"IFERROR(U145*'Inputs & Assumptions'!$Q$41,\"--\")","v":13835},{"$f":"IFERROR(V145*'Inputs & Assumptions'!$Q$42,\"--\")","v":14175},{"$f":"IFERROR(W145*'Inputs & Assumptions'!$Q$43,\"--\")","v":1145558.425},{"$f":"IFERROR(X145*'Inputs & Assumptions'!$Q$44,\"--\")","v":161495},{"$f":"IFERROR(Y145*'Inputs & Assumptions'!$Q$45,\"--\")","v":500},{"$f":"IFERROR(Z145*'Inputs & Assumptions'!$Q$46,\"--\")","v":8180},{"$f":"IFERROR(AA145*'Inputs & Assumptions'!$Q$47,\"--\")","v":246500},{"$f":"IFERROR(AB145*'Inputs & Assumptions'!$Q$48,\"--\")","v":506000},{"$f":"IFERROR(AC145*'Inputs & Assumptions'!$Q$49,\"--\")","v":9705}]
["0217","Fair Lawn Borough","Bergen",3400322470,143,4381539440,40692326.809999995,0.92872213903887613,13653726.000000002,3286.4243626790399,3.5485472272731613,15985836.499999998,98802833,155480996.31,0.26171897386653681,0.10281537216372882,0.63546565396973431,43872,311.21731400437642,{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3772550},{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":39300},{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":991900},{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":14121500},{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6170458},{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":651684},{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2573613},{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2841500},{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6330731},{"$f":"VLOOKUP(A146,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":380300},{"$f":"IFERROR(T146*'Inputs & Assumptions'!$Q$40,\"--\")","v":377255},{"$f":"IFERROR(U146*'Inputs & Assumptions'!$Q$41,\"--\")","v":3930},{"$f":"IFERROR(V146*'Inputs & Assumptions'!$Q$42,\"--\")","v":495950},{"$f":"IFERROR(W146*'Inputs & Assumptions'!$Q$43,\"--\")","v":7060750},{"$f":"IFERROR(X146*'Inputs & Assumptions'!$Q$44,\"--\")","v":617045.80000000005},{"$f":"IFERROR(Y146*'Inputs & Assumptions'!$Q$45,\"--\")","v":65168.4},{"$f":"IFERROR(Z146*'Inputs & Assumptions'!$Q$46,\"--\")","v":257361.30000000002},{"$f":"IFERROR(AA146*'Inputs & Assumptions'!$Q$47,\"--\")","v":1420750},{"$f":"IFERROR(AB146*'Inputs & Assumptions'!$Q$48,\"--\")","v":3165365.5},{"$f":"IFERROR(AC146*'Inputs & Assumptions'!$Q$49,\"--\")","v":190150}]
["0605","Fairfield Township","Cumberland",3401122350,144,318542207,1433351.09,0.44997210997536669,402785.63,26316.08318995712,2.5498228339957474,3249808.84,3439102,8122261.9299999997,0.17647191168581289,0.40011130741753853,0.42341678089664858,6554,61.456458651205374,{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":686700},{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":45500},{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":71250},{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":174600},{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1175031.3},{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":63000},{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":102675},{"$f":"VLOOKUP(A147,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":63000},{"$f":"IFERROR(T147*'Inputs & Assumptions'!$Q$40,\"--\")","v":68670},{"$f":"IFERROR(U147*'Inputs & Assumptions'!$Q$41,\"--\")","v":4550},{"$f":"IFERROR(V147*'Inputs & Assumptions'!$Q$42,\"--\")","v":35625},{"$f":"IFERROR(W147*'Inputs & Assumptions'!$Q$43,\"--\")","v":87300},{"$f":"IFERROR(X147*'Inputs & Assumptions'!$Q$44,\"--\")","v":117503.13},{"$f":"IFERROR(Y147*'Inputs & Assumptions'!$Q$45,\"--\")","v":6300},{"$f":"IFERROR(Z147*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA147*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB147*'Inputs & Assumptions'!$Q$48,\"--\")","v":51337.5},{"$f":"IFERROR(AC147*'Inputs & Assumptions'!$Q$49,\"--\")","v":31500}]
["0707","Fairfield Township","Essex",3401322385,145,3217867500,17977484.869999997,0.55867697691095108,6985404.7999999998,6482.0607628543994,2.1355100077924276,15805492.630000001,34934905,68717882.5,0.26161290505422657,0.23000552483554773,0.50838157011022567,25436,274.6267023116842,{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2302800},{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":38000},{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":433000},{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7263000},{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5321600},{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":170000},{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1360268},{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1388000},{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2790276},{"$f":"VLOOKUP(A148,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":258000},{"$f":"IFERROR(T148*'Inputs & Assumptions'!$Q$40,\"--\")","v":230280},{"$f":"IFERROR(U148*'Inputs & Assumptions'!$Q$41,\"--\")","v":3800},{"$f":"IFERROR(V148*'Inputs & Assumptions'!$Q$42,\"--\")","v":216500},{"$f":"IFERROR(W148*'Inputs & Assumptions'!$Q$43,\"--\")","v":3631500},{"$f":"IFERROR(X148*'Inputs & Assumptions'!$Q$44,\"--\")","v":532160},{"$f":"IFERROR(Y148*'Inputs & Assumptions'!$Q$45,\"--\")","v":17000},{"$f":"IFERROR(Z148*'Inputs & Assumptions'!$Q$46,\"--\")","v":136026.80000000002},{"$f":"IFERROR(AA148*'Inputs & Assumptions'!$Q$47,\"--\")","v":694000},{"$f":"IFERROR(AB148*'Inputs & Assumptions'!$Q$48,\"--\")","v":1395138},{"$f":"IFERROR(AC148*'Inputs & Assumptions'!$Q$49,\"--\")","v":129000}]
["0218","Fairview Borough","Bergen",3400322560,146,1700593745,18791999.66,1.1050258014444243,5430987.3000000007,539.94356969599994,2.3124701178999096,4319820.5200000005,16213902,39325722.179999992,0.47785517005857064,0.10984720128539548,0.41229762865603409,16874,321.85535735450992,{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1583770},{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":47457},{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":280484},{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6739301},{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2082081},{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":228650},{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":699435},{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":167400},{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2430111},{"$f":"VLOOKUP(A149,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":316400},{"$f":"IFERROR(T149*'Inputs & Assumptions'!$Q$40,\"--\")","v":158377},{"$f":"IFERROR(U149*'Inputs & Assumptions'!$Q$41,\"--\")","v":4745.7},{"$f":"IFERROR(V149*'Inputs & Assumptions'!$Q$42,\"--\")","v":140242},{"$f":"IFERROR(W149*'Inputs & Assumptions'!$Q$43,\"--\")","v":3369650.5},{"$f":"IFERROR(X149*'Inputs & Assumptions'!$Q$44,\"--\")","v":208208.1},{"$f":"IFERROR(Y149*'Inputs & Assumptions'!$Q$45,\"--\")","v":22865},{"$f":"IFERROR(Z149*'Inputs & Assumptions'!$Q$46,\"--\")","v":69943.5},{"$f":"IFERROR(AA149*'Inputs & Assumptions'!$Q$47,\"--\")","v":83700},{"$f":"IFERROR(AB149*'Inputs & Assumptions'!$Q$48,\"--\")","v":1215055.5},{"$f":"IFERROR(AC149*'Inputs & Assumptions'!$Q$49,\"--\")","v":158200}]
["2005","Fanwood Borough","Union",3403922860,147,1274482971,7943703.3999999994,0.62328831226101955,2127871.1310000001,857.37352975232,2.9361467686491354,5995174.1699999999,23481813,37420690.57,0.21228104770381845,0.16021014253559243,0.62750880976058909,8737,243.54711354011675,{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1262926.52},{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":94315.04},{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2469621},{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":942084.3},{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":8350},{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":519486},{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1120588.8899999999},{"$f":"VLOOKUP(A150,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":100100},{"$f":"IFERROR(T150*'Inputs & Assumptions'!$Q$40,\"--\")","v":126292.652},{"$f":"IFERROR(U150*'Inputs & Assumptions'!$Q$41,\"--\")","v":9431.503999999999},{"$f":"IFERROR(V150*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W150*'Inputs & Assumptions'!$Q$43,\"--\")","v":1234810.5},{"$f":"IFERROR(X150*'Inputs & Assumptions'!$Q$44,\"--\")","v":94208.430000000008},{"$f":"IFERROR(Y150*'Inputs & Assumptions'!$Q$45,\"--\")","v":835},{"$f":"IFERROR(Z150*'Inputs & Assumptions'!$Q$46,\"--\")","v":51948.600000000006},{"$f":"IFERROR(AA150*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB150*'Inputs & Assumptions'!$Q$48,\"--\")","v":560294.44499999995},{"$f":"IFERROR(AC150*'Inputs & Assumptions'!$Q$49,\"--\")","v":50050}]
["1807","Far Hills Borough","Somerset",3403522890,148,481728900,2733173.24,0.5673675048351885,1072989.7069999999,3101.8624174681599,1.2789168887314006,1457602.02,1970137,6160912.2600000007,0.44363125534918751,0.23658866714651117,0.31978007750430126,1433,748.77160293091413,{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":557629},{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":116461},{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":234117},{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1181136.8999999999},{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":197410.14},{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11332},{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":143808.93},{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":419468.3},{"$f":"VLOOKUP(A151,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":105929},{"$f":"IFERROR(T151*'Inputs & Assumptions'!$Q$40,\"--\")","v":55762.9},{"$f":"IFERROR(U151*'Inputs & Assumptions'!$Q$41,\"--\")","v":11646.1},{"$f":"IFERROR(V151*'Inputs & Assumptions'!$Q$42,\"--\")","v":117058.5},{"$f":"IFERROR(W151*'Inputs & Assumptions'!$Q$43,\"--\")","v":590568.44999999995},{"$f":"IFERROR(X151*'Inputs & Assumptions'!$Q$44,\"--\")","v":19741.014000000003},{"$f":"IFERROR(Y151*'Inputs & Assumptions'!$Q$45,\"--\")","v":1133.2},{"$f":"IFERROR(Z151*'Inputs & Assumptions'!$Q$46,\"--\")","v":14380.893},{"$f":"IFERROR(AA151*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB151*'Inputs & Assumptions'!$Q$48,\"--\")","v":209734.15},{"$f":"IFERROR(AC151*'Inputs & Assumptions'!$Q$49,\"--\")","v":52964.5}]
["1314","Farmingdale Borough","Monmouth",3402522950,149,260730500,666053.53,0.25545669954224764,224076.57500000001,333.06653506944002,1.7650180665476423,556273.89999999991,3379613,4601940.4300000006,0.14473319247202857,0.12087811836364858,0.73438868916432265,2104,106.50027328897339,{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":205425},{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":11600},{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":50020},{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":122700},{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":706355},{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2000},{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":84107.15},{"$f":"VLOOKUP(A152,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":6250},{"$f":"IFERROR(T152*'Inputs & Assumptions'!$Q$40,\"--\")","v":20542.5},{"$f":"IFERROR(U152*'Inputs & Assumptions'!$Q$41,\"--\")","v":1160},{"$f":"IFERROR(V152*'Inputs & Assumptions'!$Q$42,\"--\")","v":25010},{"$f":"IFERROR(W152*'Inputs & Assumptions'!$Q$43,\"--\")","v":61350},{"$f":"IFERROR(X152*'Inputs & Assumptions'!$Q$44,\"--\")","v":70635.5},{"$f":"IFERROR(Y152*'Inputs & Assumptions'!$Q$45,\"--\")","v":200},{"$f":"IFERROR(Z152*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA152*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB152*'Inputs & Assumptions'!$Q$48,\"--\")","v":42053.574999999997},{"$f":"IFERROR(AC152*'Inputs & Assumptions'!$Q$49,\"--\")","v":3125}]
["0314","Fieldsboro Borough","Burlington",3400523250,150,53521400,352709,0.65900555665584237,191478,178.40778821248,3.0194035581094663,261169.05595000001,1002149,1616027.05595,0.21825686562695326,0.1616118090278314,0.62013132534521542,786,243.61068702290078,{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":630600},{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":4000},{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":4000},{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":47700},{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":100500},{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":76145.740000000005},{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":36490.26},{"$f":"VLOOKUP(A153,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":71600},{"$f":"IFERROR(T153*'Inputs & Assumptions'!$Q$40,\"--\")","v":63060},{"$f":"IFERROR(U153*'Inputs & Assumptions'!$Q$41,\"--\")","v":400},{"$f":"IFERROR(V153*'Inputs & Assumptions'!$Q$42,\"--\")","v":2000},{"$f":"IFERROR(W153*'Inputs & Assumptions'!$Q$43,\"--\")","v":23850},{"$f":"IFERROR(X153*'Inputs & Assumptions'!$Q$44,\"--\")","v":10050},{"$f":"IFERROR(Y153*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z153*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA153*'Inputs & Assumptions'!$Q$47,\"--\")","v":38072.870000000003},{"$f":"IFERROR(AB153*'Inputs & Assumptions'!$Q$48,\"--\")","v":18245.13},{"$f":"IFERROR(AC153*'Inputs & Assumptions'!$Q$49,\"--\")","v":35800}]
["1009","Flemington Borough","Hunterdon",3401923700,151,579395700,6313315.8999999994,1.089638031486944,2668598.355,689.59522226432,2.815369076781205,1828746.47,8170065,16312127.369999999,0.38703203799223396,0.11210962423964937,0.50085833776811661,9228,289.18491059817944,{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3839880},{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":71725},{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":196450},{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2254595.0099999998},{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":616100},{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":27500},{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":360000},{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":502765.7},{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1055345},{"$f":"VLOOKUP(A154,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":345000},{"$f":"IFERROR(T154*'Inputs & Assumptions'!$Q$40,\"--\")","v":383988},{"$f":"IFERROR(U154*'Inputs & Assumptions'!$Q$41,\"--\")","v":7172.5},{"$f":"IFERROR(V154*'Inputs & Assumptions'!$Q$42,\"--\")","v":98225},{"$f":"IFERROR(W154*'Inputs & Assumptions'!$Q$43,\"--\")","v":1127297.5049999999},{"$f":"IFERROR(X154*'Inputs & Assumptions'!$Q$44,\"--\")","v":61610},{"$f":"IFERROR(Y154*'Inputs & Assumptions'!$Q$45,\"--\")","v":2750},{"$f":"IFERROR(Z154*'Inputs & Assumptions'!$Q$46,\"--\")","v":36000},{"$f":"IFERROR(AA154*'Inputs & Assumptions'!$Q$47,\"--\")","v":251382.85},{"$f":"IFERROR(AB154*'Inputs & Assumptions'!$Q$48,\"--\")","v":527672.5},{"$f":"IFERROR(AC154*'Inputs & Assumptions'!$Q$49,\"--\")","v":172500}]
["0315","Florence Township","Burlington",3400523850,152,1340307100,7181006.8600000003,0.53577324629556911,4552173.159,6251.9170363788808,2.5033545320024047,5507395.6706000008,20864236,33552638.5306,0.21402212089671946,0.16414195460596212,0.6218359244973185,17007,267.66467683894865,{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6246859.7400000002},{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":45325},{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":544913},{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4484378.7699999996},{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1804502},{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":7806},{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":140200},{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":55200},{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2124505},{"$f":"VLOOKUP(A155,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":246411},{"$f":"IFERROR(T155*'Inputs & Assumptions'!$Q$40,\"--\")","v":624685.97400000005},{"$f":"IFERROR(U155*'Inputs & Assumptions'!$Q$41,\"--\")","v":4532.5},{"$f":"IFERROR(V155*'Inputs & Assumptions'!$Q$42,\"--\")","v":272456.5},{"$f":"IFERROR(W155*'Inputs & Assumptions'!$Q$43,\"--\")","v":2242189.3849999998},{"$f":"IFERROR(X155*'Inputs & Assumptions'!$Q$44,\"--\")","v":180450.2},{"$f":"IFERROR(Y155*'Inputs & Assumptions'!$Q$45,\"--\")","v":780.6},{"$f":"IFERROR(Z155*'Inputs & Assumptions'!$Q$46,\"--\")","v":14020},{"$f":"IFERROR(AA155*'Inputs & Assumptions'!$Q$47,\"--\")","v":27600},{"$f":"IFERROR(AB155*'Inputs & Assumptions'!$Q$48,\"--\")","v":1062252.5},{"$f":"IFERROR(AC155*'Inputs & Assumptions'!$Q$49,\"--\")","v":123205.5}]
["1411","Florham Park Borough","Morris",3402723910,153,3866199379,17684368,0.45740962289880915,5978349.2000000002,4676.8020045491194,1.623285695789255,11512735.49,33562358,62759461.490000002,0.2817801106024117,0.18344222873605157,0.53477766066153665,27299,218.99517198432179,{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7184641},{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":133340},{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":634120},{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5861142},{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3069303},{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":312968},{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1483400},{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2866331},{"$f":"VLOOKUP(A156,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":158375},{"$f":"IFERROR(T156*'Inputs & Assumptions'!$Q$40,\"--\")","v":718464.10000000009},{"$f":"IFERROR(U156*'Inputs & Assumptions'!$Q$41,\"--\")","v":13334},{"$f":"IFERROR(V156*'Inputs & Assumptions'!$Q$42,\"--\")","v":317060},{"$f":"IFERROR(W156*'Inputs & Assumptions'!$Q$43,\"--\")","v":2930571},{"$f":"IFERROR(X156*'Inputs & Assumptions'!$Q$44,\"--\")","v":306930.3},{"$f":"IFERROR(Y156*'Inputs & Assumptions'!$Q$45,\"--\")","v":31296.800000000003},{"$f":"IFERROR(Z156*'Inputs & Assumptions'!$Q$46,\"--\")","v":148340},{"$f":"IFERROR(AA156*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB156*'Inputs & Assumptions'!$Q$48,\"--\")","v":1433165.5},{"$f":"IFERROR(AC156*'Inputs & Assumptions'!$Q$49,\"--\")","v":79187.5}]
["0110","Folsom Borough","Atlantic",3400123940,154,176484800,787617.72,0.44628076752218887,188259.23500000002,5289.0666178585607,2.191337259639357,993960.46,2085799,3867377.1799999997,0.20365681528896026,0.25701151290342983,0.53933167180760999,2844,66.195230309423351,{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":283748},{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":26215},{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":70663},{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3700},{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":211901},{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":13913.35},{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":195000},{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":0},{"$f":"VLOOKUP(A157,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T157*'Inputs & Assumptions'!$Q$40,\"--\")","v":28374.800000000003},{"$f":"IFERROR(U157*'Inputs & Assumptions'!$Q$41,\"--\")","v":2621.5},{"$f":"IFERROR(V157*'Inputs & Assumptions'!$Q$42,\"--\")","v":35331.5},{"$f":"IFERROR(W157*'Inputs & Assumptions'!$Q$43,\"--\")","v":1850},{"$f":"IFERROR(X157*'Inputs & Assumptions'!$Q$44,\"--\")","v":21190.100000000002},{"$f":"IFERROR(Y157*'Inputs & Assumptions'!$Q$45,\"--\")","v":1391.335},{"$f":"IFERROR(Z157*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA157*'Inputs & Assumptions'!$Q$47,\"--\")","v":97500},{"$f":"IFERROR(AB157*'Inputs & Assumptions'!$Q$48,\"--\")","v":0},{"$f":"IFERROR(AC157*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0219","Fort Lee Borough","Bergen",3400324420,155,6710621182,75601330.079999998,1.1265921295451244,21256827.914000001,1611.2929745587201,2.6061302354408471,21492944.530000001,77793253,174887527.60999995,0.43228543003130182,0.12289581094616063,0.44481875902253781,48735,436.17170234944086,{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3817076.04},{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":239097},{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":980390},{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":24743247.420000002},{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5814265},{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1617428},{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3107126},{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3938000},{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":9100820},{"$f":"VLOOKUP(A158,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":832200},{"$f":"IFERROR(T158*'Inputs & Assumptions'!$Q$40,\"--\")","v":381707.60400000005},{"$f":"IFERROR(U158*'Inputs & Assumptions'!$Q$41,\"--\")","v":23909.7},{"$f":"IFERROR(V158*'Inputs & Assumptions'!$Q$42,\"--\")","v":490195},{"$f":"IFERROR(W158*'Inputs & Assumptions'!$Q$43,\"--\")","v":12371623.710000001},{"$f":"IFERROR(X158*'Inputs & Assumptions'!$Q$44,\"--\")","v":581426.5},{"$f":"IFERROR(Y158*'Inputs & Assumptions'!$Q$45,\"--\")","v":161742.80000000002},{"$f":"IFERROR(Z158*'Inputs & Assumptions'!$Q$46,\"--\")","v":310712.60000000003},{"$f":"IFERROR(AA158*'Inputs & Assumptions'!$Q$47,\"--\")","v":1969000},{"$f":"IFERROR(AB158*'Inputs & Assumptions'!$Q$48,\"--\")","v":4550410},{"$f":"IFERROR(AC158*'Inputs & Assumptions'!$Q$49,\"--\")","v":416100}]
["1905","Frankford Township","Sussex",3403724810,156,746306900,3111615.59,0.41693512280269684,667477.46499999997,21680.665142176,2.9732261647319627,4766783.43,14310993,22189392.020000003,0.14022987142664395,0.2148226245092045,0.64494750406415136,6962,95.874384515943689,{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":641300},{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":41000},{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":122200},{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":234526},{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1120000},{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":13600},{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":16500},{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":290648.93},{"$f":"VLOOKUP(A159,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":307900},{"$f":"IFERROR(T159*'Inputs & Assumptions'!$Q$40,\"--\")","v":64130},{"$f":"IFERROR(U159*'Inputs & Assumptions'!$Q$41,\"--\")","v":4100},{"$f":"IFERROR(V159*'Inputs & Assumptions'!$Q$42,\"--\")","v":61100},{"$f":"IFERROR(W159*'Inputs & Assumptions'!$Q$43,\"--\")","v":117263},{"$f":"IFERROR(X159*'Inputs & Assumptions'!$Q$44,\"--\")","v":112000},{"$f":"IFERROR(Y159*'Inputs & Assumptions'!$Q$45,\"--\")","v":1360},{"$f":"IFERROR(Z159*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA159*'Inputs & Assumptions'!$Q$47,\"--\")","v":8250},{"$f":"IFERROR(AB159*'Inputs & Assumptions'!$Q$48,\"--\")","v":145324.465},{"$f":"IFERROR(AC159*'Inputs & Assumptions'!$Q$49,\"--\")","v":153950}]
["1906","Franklin Borough","Sussex",3403724930,157,648436213,5381024,0.82984631211520565,2575518.6749999998,2787.88970738432,2.6534547431267539,2867492.45,8957445,17205961.449999999,0.31274183751004514,0.16665691471719532,0.52060124777275962,6548,393.32905849114229,{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":775769},{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":84980},{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2489614.7999999998},{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3034307},{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":81420},{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":611410.35},{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1043836},{"$f":"VLOOKUP(A160,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":210881},{"$f":"IFERROR(T160*'Inputs & Assumptions'!$Q$40,\"--\")","v":77576.900000000009},{"$f":"IFERROR(U160*'Inputs & Assumptions'!$Q$41,\"--\")","v":8498},{"$f":"IFERROR(V160*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W160*'Inputs & Assumptions'!$Q$43,\"--\")","v":1244807.3999999999},{"$f":"IFERROR(X160*'Inputs & Assumptions'!$Q$44,\"--\")","v":303430.7},{"$f":"IFERROR(Y160*'Inputs & Assumptions'!$Q$45,\"--\")","v":8142},{"$f":"IFERROR(Z160*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA160*'Inputs & Assumptions'!$Q$47,\"--\")","v":305705.17499999999},{"$f":"IFERROR(AB160*'Inputs & Assumptions'!$Q$48,\"--\")","v":521918},{"$f":"IFERROR(AC160*'Inputs & Assumptions'!$Q$49,\"--\")","v":105440.5}]
["0220","Franklin Lakes Borough","Bergen",3400324990,158,4547845200,14535630,0.319615760008718,4653790.3,6025.2026369792002,1.7950807204255765,12925687.379999999,54176175,81637492.379999995,0.1780509123472418,0.15833028432370866,0.66361880332904954,16679,279.02094250254811,{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1622874},{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":38855},{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":542920},{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4680095},{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3711695},{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":250335},{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1837519},{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":459000},{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1952000},{"$f":"VLOOKUP(A161,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":181310},{"$f":"IFERROR(T161*'Inputs & Assumptions'!$Q$40,\"--\")","v":162287.40000000002},{"$f":"IFERROR(U161*'Inputs & Assumptions'!$Q$41,\"--\")","v":3885.5},{"$f":"IFERROR(V161*'Inputs & Assumptions'!$Q$42,\"--\")","v":271460},{"$f":"IFERROR(W161*'Inputs & Assumptions'!$Q$43,\"--\")","v":2340047.5},{"$f":"IFERROR(X161*'Inputs & Assumptions'!$Q$44,\"--\")","v":371169.5},{"$f":"IFERROR(Y161*'Inputs & Assumptions'!$Q$45,\"--\")","v":25033.5},{"$f":"IFERROR(Z161*'Inputs & Assumptions'!$Q$46,\"--\")","v":183751.90000000002},{"$f":"IFERROR(AA161*'Inputs & Assumptions'!$Q$47,\"--\")","v":229500},{"$f":"IFERROR(AB161*'Inputs & Assumptions'!$Q$48,\"--\")","v":976000},{"$f":"IFERROR(AC161*'Inputs & Assumptions'!$Q$49,\"--\")","v":90655}]
["0805","Franklin Township","Gloucester",3401524840,159,1253913000,10047393.189999999,0.80128311852576695,3652088.875,35731.394082471677,3.6511021354751079,9375108.1300000008,26359143,45781644.319999993,0.21946335347353904,0.20477875509387125,0.57575789143258982,19440,187.86465406378602,{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1530345},{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":492350},{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":186825},{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3056765.93},{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1768430.32},{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":124550},{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":617564.78},{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1043000},{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1789388.8},{"$f":"VLOOKUP(A162,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":321550},{"$f":"IFERROR(T162*'Inputs & Assumptions'!$Q$40,\"--\")","v":153034.5},{"$f":"IFERROR(U162*'Inputs & Assumptions'!$Q$41,\"--\")","v":49235},{"$f":"IFERROR(V162*'Inputs & Assumptions'!$Q$42,\"--\")","v":93412.5},{"$f":"IFERROR(W162*'Inputs & Assumptions'!$Q$43,\"--\")","v":1528382.9650000001},{"$f":"IFERROR(X162*'Inputs & Assumptions'!$Q$44,\"--\")","v":176843.03200000001},{"$f":"IFERROR(Y162*'Inputs & Assumptions'!$Q$45,\"--\")","v":12455},{"$f":"IFERROR(Z162*'Inputs & Assumptions'!$Q$46,\"--\")","v":61756.478000000003},{"$f":"IFERROR(AA162*'Inputs & Assumptions'!$Q$47,\"--\")","v":521500},{"$f":"IFERROR(AB162*'Inputs & Assumptions'!$Q$48,\"--\")","v":894694.40000000002},{"$f":"IFERROR(AC162*'Inputs & Assumptions'!$Q$49,\"--\")","v":160775}]
["1010","Franklin Township","Hunterdon",3401924870,160,549444100,2773675.14,0.50481480099613407,802454.33500000008,14742.4097311232,2.9219803925458478,2251677.73,11029296,16054648.869999999,0.17276460933274837,0.14025082381013793,0.68698456685711373,4046,198.33275704399409,{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":633254},{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":26140},{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":117236},{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":881479.54},{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":486185},{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":26000},{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":371877.33},{"$f":"VLOOKUP(A163,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T163*'Inputs & Assumptions'!$Q$40,\"--\")","v":63325.4},{"$f":"IFERROR(U163*'Inputs & Assumptions'!$Q$41,\"--\")","v":2614},{"$f":"IFERROR(V163*'Inputs & Assumptions'!$Q$42,\"--\")","v":58618},{"$f":"IFERROR(W163*'Inputs & Assumptions'!$Q$43,\"--\")","v":440739.77},{"$f":"IFERROR(X163*'Inputs & Assumptions'!$Q$44,\"--\")","v":48618.5},{"$f":"IFERROR(Y163*'Inputs & Assumptions'!$Q$45,\"--\")","v":2600},{"$f":"IFERROR(Z163*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA163*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB163*'Inputs & Assumptions'!$Q$48,\"--\")","v":185938.66500000001},{"$f":"IFERROR(AC163*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1808","Franklin Township","Somerset",3403524900,161,14887830900,50223341.450000003,0.33734492141497929,18020690.452999998,29548.938834511358,1.7479771287568828,46736802.649999999,163275735,260235879.09999999,0.1929916106253006,0.17959400068750936,0.62741438868719013,94573,190.54794130460067,{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5022415.0399999991},{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":484297.92},{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1628953.68},{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":18390915.289999999},{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":21245001.469999999},{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":306427.8},{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4786116},{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":818539.97},{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8355646},{"$f":"VLOOKUP(A164,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":478474.32},{"$f":"IFERROR(T164*'Inputs & Assumptions'!$Q$40,\"--\")","v":502241.50399999996},{"$f":"IFERROR(U164*'Inputs & Assumptions'!$Q$41,\"--\")","v":48429.792000000001},{"$f":"IFERROR(V164*'Inputs & Assumptions'!$Q$42,\"--\")","v":814476.84},{"$f":"IFERROR(W164*'Inputs & Assumptions'!$Q$43,\"--\")","v":9195457.6449999996},{"$f":"IFERROR(X164*'Inputs & Assumptions'!$Q$44,\"--\")","v":2124500.1469999999},{"$f":"IFERROR(Y164*'Inputs & Assumptions'!$Q$45,\"--\")","v":30642.78},{"$f":"IFERROR(Z164*'Inputs & Assumptions'!$Q$46,\"--\")","v":478611.60000000003},{"$f":"IFERROR(AA164*'Inputs & Assumptions'!$Q$47,\"--\")","v":409269.98499999999},{"$f":"IFERROR(AB164*'Inputs & Assumptions'!$Q$48,\"--\")","v":4177823},{"$f":"IFERROR(AC164*'Inputs & Assumptions'!$Q$49,\"--\")","v":239237.16}]
["2105","Franklin Township","Warren",3404124960,162,415043639,1444673.27,0.348077439153332,244692.33599999998,14988.675100276479,3.2440388129885296,3236481.4699999997,8783022,13464176.739999998,0.1072975569095211,0.24037722710404646,0.65232521598643256,3579,68.368911986588429,{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":540164.36},{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":76000},{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":171580},{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":450000},{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11504},{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":14200},{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":88071},{"$f":"VLOOKUP(A165,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T165*'Inputs & Assumptions'!$Q$40,\"--\")","v":54016.436000000002},{"$f":"IFERROR(U165*'Inputs & Assumptions'!$Q$41,\"--\")","v":7600},{"$f":"IFERROR(V165*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W165*'Inputs & Assumptions'!$Q$43,\"--\")","v":85790},{"$f":"IFERROR(X165*'Inputs & Assumptions'!$Q$44,\"--\")","v":45000},{"$f":"IFERROR(Y165*'Inputs & Assumptions'!$Q$45,\"--\")","v":1150.4000000000001},{"$f":"IFERROR(Z165*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA165*'Inputs & Assumptions'!$Q$47,\"--\")","v":7100},{"$f":"IFERROR(AB165*'Inputs & Assumptions'!$Q$48,\"--\")","v":44035.5},{"$f":"IFERROR(AC165*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1907","Fredon Township","Sussex",3403725140,163,434706300,2058029,0.47342976165746853,317196.30000000005,11289.361536824319,3.1167461962248995,2603661.0700000003,8887002,13548692.07,0.1518987212468251,0.19217065799031036,0.65593062076286457,3578,88.651844605925106,{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":499007},{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":75556},{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":117621},{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1034923},{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":24137},{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":161405},{"$f":"VLOOKUP(A166,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":28642},{"$f":"IFERROR(T166*'Inputs & Assumptions'!$Q$40,\"--\")","v":49900.700000000004},{"$f":"IFERROR(U166*'Inputs & Assumptions'!$Q$41,\"--\")","v":7555.6},{"$f":"IFERROR(V166*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W166*'Inputs & Assumptions'!$Q$43,\"--\")","v":58810.5},{"$f":"IFERROR(X166*'Inputs & Assumptions'!$Q$44,\"--\")","v":103492.3},{"$f":"IFERROR(Y166*'Inputs & Assumptions'!$Q$45,\"--\")","v":2413.7000000000003},{"$f":"IFERROR(Z166*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA166*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB166*'Inputs & Assumptions'!$Q$48,\"--\")","v":80702.5},{"$f":"IFERROR(AC166*'Inputs & Assumptions'!$Q$49,\"--\")","v":14321}]
["1315","Freehold Borough","Monmouth",3402525200,164,1581410900,12667787.5,0.80104339106300582,5055184.8459999999,1236.63046639104,2.0060334774472595,3128325.57,15927519,31723632.07,0.39931706029271191,9.8611834959413586E-2,0.50207110474787442,20014,252.58243459578296,{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5001688.46},{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":27800},{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":433700},{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5218970},{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1810502},{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":50550},{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":483378},{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":648500},{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2021701},{"$f":"VLOOKUP(A167,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":312715},{"$f":"IFERROR(T167*'Inputs & Assumptions'!$Q$40,\"--\")","v":500168.84600000002},{"$f":"IFERROR(U167*'Inputs & Assumptions'!$Q$41,\"--\")","v":2780},{"$f":"IFERROR(V167*'Inputs & Assumptions'!$Q$42,\"--\")","v":216850},{"$f":"IFERROR(W167*'Inputs & Assumptions'!$Q$43,\"--\")","v":2609485},{"$f":"IFERROR(X167*'Inputs & Assumptions'!$Q$44,\"--\")","v":181050.2},{"$f":"IFERROR(Y167*'Inputs & Assumptions'!$Q$45,\"--\")","v":5055},{"$f":"IFERROR(Z167*'Inputs & Assumptions'!$Q$46,\"--\")","v":48337.8},{"$f":"IFERROR(AA167*'Inputs & Assumptions'!$Q$47,\"--\")","v":324250},{"$f":"IFERROR(AB167*'Inputs & Assumptions'!$Q$48,\"--\")","v":1010850.5},{"$f":"IFERROR(AC167*'Inputs & Assumptions'!$Q$49,\"--\")","v":156357.5}]
["1316","Freehold Township","Monmouth",3402525230,165,9213596325,28447299.539999999,0.30875348275039605,11458158.953,24738.072825561598,1.7798657872066039,21720850.220000003,113821499,163989648.75999999,0.17347009250341663,0.13245256870931299,0.6940773387872704,51437,222.76102713999649,{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":17003108.329999998},{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":427100},{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":843900},{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11037217.98},{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4601250},{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":375450},{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":947653},{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5885737.6600000001},{"$f":"VLOOKUP(A168,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":478550},{"$f":"IFERROR(T168*'Inputs & Assumptions'!$Q$40,\"--\")","v":1700310.8329999999},{"$f":"IFERROR(U168*'Inputs & Assumptions'!$Q$41,\"--\")","v":42710},{"$f":"IFERROR(V168*'Inputs & Assumptions'!$Q$42,\"--\")","v":421950},{"$f":"IFERROR(W168*'Inputs & Assumptions'!$Q$43,\"--\")","v":5518608.9900000002},{"$f":"IFERROR(X168*'Inputs & Assumptions'!$Q$44,\"--\")","v":460125},{"$f":"IFERROR(Y168*'Inputs & Assumptions'!$Q$45,\"--\")","v":37545},{"$f":"IFERROR(Z168*'Inputs & Assumptions'!$Q$46,\"--\")","v":94765.3},{"$f":"IFERROR(AA168*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB168*'Inputs & Assumptions'!$Q$48,\"--\")","v":2942868.83},{"$f":"IFERROR(AC168*'Inputs & Assumptions'!$Q$49,\"--\")","v":239275}]
["2106","Frelinghuysen Township","Warren",3404125320,166,289644607,1009346,0.34847740147980732,175341.4,15118.950733629441,2.8571040129878891,2206961.69,5059140,8275447.6900000004,0.12196874873847459,0.26668789081548772,0.61134336044603765,2719,64.487458624494295,{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":323518},{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":14230},{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":61320},{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":89870},{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":314285},{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9051},{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":67026},{"$f":"VLOOKUP(A169,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":250},{"$f":"IFERROR(T169*'Inputs & Assumptions'!$Q$40,\"--\")","v":32351.800000000003},{"$f":"IFERROR(U169*'Inputs & Assumptions'!$Q$41,\"--\")","v":1423},{"$f":"IFERROR(V169*'Inputs & Assumptions'!$Q$42,\"--\")","v":30660},{"$f":"IFERROR(W169*'Inputs & Assumptions'!$Q$43,\"--\")","v":44935},{"$f":"IFERROR(X169*'Inputs & Assumptions'!$Q$44,\"--\")","v":31428.5},{"$f":"IFERROR(Y169*'Inputs & Assumptions'!$Q$45,\"--\")","v":905.1},{"$f":"IFERROR(Z169*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA169*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB169*'Inputs & Assumptions'!$Q$48,\"--\")","v":33513},{"$f":"IFERROR(AC169*'Inputs & Assumptions'!$Q$49,\"--\")","v":125}]
["1011","Frenchtown Borough","Hunterdon",3401925350,167,249241800,1495247.49,0.59991842861028932,380862.5,722.10908790144003,2.5129162203129654,838530.13,3929460,6263237.6200000001,0.23873395529898481,0.13388125772561699,0.62738478697539823,2110,180.50355450236967,{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":318000},{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":45750},{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":453050},{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":393000},{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":7500},{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":19125},{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":152000},{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":0},{"$f":"VLOOKUP(A170,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T170*'Inputs & Assumptions'!$Q$40,\"--\")","v":31800},{"$f":"IFERROR(U170*'Inputs & Assumptions'!$Q$41,\"--\")","v":4575},{"$f":"IFERROR(V170*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W170*'Inputs & Assumptions'!$Q$43,\"--\")","v":226525},{"$f":"IFERROR(X170*'Inputs & Assumptions'!$Q$44,\"--\")","v":39300},{"$f":"IFERROR(Y170*'Inputs & Assumptions'!$Q$45,\"--\")","v":750},{"$f":"IFERROR(Z170*'Inputs & Assumptions'!$Q$46,\"--\")","v":1912.5},{"$f":"IFERROR(AA170*'Inputs & Assumptions'!$Q$47,\"--\")","v":76000},{"$f":"IFERROR(AB170*'Inputs & Assumptions'!$Q$48,\"--\")","v":0},{"$f":"IFERROR(AC170*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0111","Galloway Township","Atlantic",3400125560,168,2795801800,18377102.059999999,0.65731061694001336,8402273.4700000007,56747.407056451841,3.3375672928603168,18155087.390000001,56779577,93311766.450000003,0.19694303043600778,0.19456375204008369,0.6084932175239085,46459,180.85351535762717,{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":8509838},{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":130950},{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":549633.34000000008},{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10279795},{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2643190},{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3000},{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3717723},{"$f":"VLOOKUP(A171,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T171*'Inputs & Assumptions'!$Q$40,\"--\")","v":850983.8},{"$f":"IFERROR(U171*'Inputs & Assumptions'!$Q$41,\"--\")","v":13095},{"$f":"IFERROR(V171*'Inputs & Assumptions'!$Q$42,\"--\")","v":274816.67000000004},{"$f":"IFERROR(W171*'Inputs & Assumptions'!$Q$43,\"--\")","v":5139897.5},{"$f":"IFERROR(X171*'Inputs & Assumptions'!$Q$44,\"--\")","v":264319},{"$f":"IFERROR(Y171*'Inputs & Assumptions'!$Q$45,\"--\")","v":300},{"$f":"IFERROR(Z171*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA171*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB171*'Inputs & Assumptions'!$Q$48,\"--\")","v":1858861.5},{"$f":"IFERROR(AC171*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0221","Garfield City","Bergen",3400325770,169,2167971400,29101328,1.3423298849791099,9148647.1799999997,1351.0641802431999,3.3367468431548497,8302398.25,34935991,72339717.25,0.40228700230370334,0.11476957010085631,0.48294342759544034,36642,249.67652366137219,{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2055000},{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":50000},{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":582000},{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11018493.67},{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7199520.4500000002},{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":213000},{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1180328},{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4134402},{"$f":"VLOOKUP(A172,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":422829},{"$f":"IFERROR(T172*'Inputs & Assumptions'!$Q$40,\"--\")","v":205500},{"$f":"IFERROR(U172*'Inputs & Assumptions'!$Q$41,\"--\")","v":5000},{"$f":"IFERROR(V172*'Inputs & Assumptions'!$Q$42,\"--\")","v":291000},{"$f":"IFERROR(W172*'Inputs & Assumptions'!$Q$43,\"--\")","v":5509246.835},{"$f":"IFERROR(X172*'Inputs & Assumptions'!$Q$44,\"--\")","v":719952.04500000004},{"$f":"IFERROR(Y172*'Inputs & Assumptions'!$Q$45,\"--\")","v":21300},{"$f":"IFERROR(Z172*'Inputs & Assumptions'!$Q$46,\"--\")","v":118032.8},{"$f":"IFERROR(AA172*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB172*'Inputs & Assumptions'!$Q$48,\"--\")","v":2067201},{"$f":"IFERROR(AC172*'Inputs & Assumptions'!$Q$49,\"--\")","v":211414.5}]
["2006","Garwood Borough","Union",3403925800,170,752326583,7606357.1500000004,1.011044581153661,2424144.2400000002,416.24736152831997,2.7861675944527935,3556130.3099999996,9798592,20961079.459999997,0.36288003032072857,0.16965396828852058,0.46746600139075095,5616,431.6496153846154,{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":969715},{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":35275},{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2794393.71},{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":974522.93},{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":81580},{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":376105.92},{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":317200},{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1148955},{"$f":"VLOOKUP(A173,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":100300},{"$f":"IFERROR(T173*'Inputs & Assumptions'!$Q$40,\"--\")","v":96971.5},{"$f":"IFERROR(U173*'Inputs & Assumptions'!$Q$41,\"--\")","v":3527.5},{"$f":"IFERROR(V173*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W173*'Inputs & Assumptions'!$Q$43,\"--\")","v":1397196.855},{"$f":"IFERROR(X173*'Inputs & Assumptions'!$Q$44,\"--\")","v":97452.293000000005},{"$f":"IFERROR(Y173*'Inputs & Assumptions'!$Q$45,\"--\")","v":8158},{"$f":"IFERROR(Z173*'Inputs & Assumptions'!$Q$46,\"--\")","v":37610.591999999997},{"$f":"IFERROR(AA173*'Inputs & Assumptions'!$Q$47,\"--\")","v":158600},{"$f":"IFERROR(AB173*'Inputs & Assumptions'!$Q$48,\"--\")","v":574477.5},{"$f":"IFERROR(AC173*'Inputs & Assumptions'!$Q$49,\"--\")","v":50150}]
["0413","Gibbsboro Borough","Camden",3400726070,171,227794300,2560669.4299999997,1.1241147956731137,888076.56099999999,1377.32455255936,4.4307307865034371,1893136.7500000002,5639146,10092952.18,0.25370866564434669,0.18757016938526705,0.55872116497038626,3540,250.86908502824858,{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":336760},{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":62360},{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":88500},{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":825479.34},{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2358132.56},{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12000},{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":55867.65},{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":229382.15},{"$f":"VLOOKUP(A174,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":67767.59},{"$f":"IFERROR(T174*'Inputs & Assumptions'!$Q$40,\"--\")","v":33676},{"$f":"IFERROR(U174*'Inputs & Assumptions'!$Q$41,\"--\")","v":6236},{"$f":"IFERROR(V174*'Inputs & Assumptions'!$Q$42,\"--\")","v":44250},{"$f":"IFERROR(W174*'Inputs & Assumptions'!$Q$43,\"--\")","v":412739.67},{"$f":"IFERROR(X174*'Inputs & Assumptions'!$Q$44,\"--\")","v":235813.25600000002},{"$f":"IFERROR(Y174*'Inputs & Assumptions'!$Q$45,\"--\")","v":1200},{"$f":"IFERROR(Z174*'Inputs & Assumptions'!$Q$46,\"--\")","v":5586.7650000000003},{"$f":"IFERROR(AA174*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB174*'Inputs & Assumptions'!$Q$48,\"--\")","v":114691.075},{"$f":"IFERROR(AC174*'Inputs & Assumptions'!$Q$49,\"--\")","v":33883.794999999998}]
["0806","Glassboro Borough","Gloucester",3401526340,172,1355811602,14619006.560000001,1.0782476369456528,9381218.5629999992,5964.90672471168,3.5196570017255251,9835766.4199999999,23265145,47719917.980000004,0.30635020299337068,0.20611448712301411,0.48753530988361515,30109,311.57522876880665,{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3026676},{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":73679},{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":226378},{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":9129439.3599999994},{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5869784.8300000001},{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":43633},{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":83356},{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3099850},{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4098784},{"$f":"VLOOKUP(A175,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":388560},{"$f":"IFERROR(T175*'Inputs & Assumptions'!$Q$40,\"--\")","v":302667.60000000003},{"$f":"IFERROR(U175*'Inputs & Assumptions'!$Q$41,\"--\")","v":7367.9000000000005},{"$f":"IFERROR(V175*'Inputs & Assumptions'!$Q$42,\"--\")","v":113189},{"$f":"IFERROR(W175*'Inputs & Assumptions'!$Q$43,\"--\")","v":4564719.68},{"$f":"IFERROR(X175*'Inputs & Assumptions'!$Q$44,\"--\")","v":586978.48300000001},{"$f":"IFERROR(Y175*'Inputs & Assumptions'!$Q$45,\"--\")","v":4363.3},{"$f":"IFERROR(Z175*'Inputs & Assumptions'!$Q$46,\"--\")","v":8335.6},{"$f":"IFERROR(AA175*'Inputs & Assumptions'!$Q$47,\"--\")","v":1549925},{"$f":"IFERROR(AB175*'Inputs & Assumptions'!$Q$48,\"--\")","v":2049392},{"$f":"IFERROR(AC175*'Inputs & Assumptions'!$Q$49,\"--\")","v":194280}]
["1012","Glen Gardner Borough","Hunterdon",3401926550,173,139070800,860000,0.6183900574383695,206686.641,990.70363147135993,3.9055895342516189,770024.61,3801510,5431534.6100000003,0.15833462580108643,0.14176925404881108,0.69989612015010239,1960,105.45236785714286,{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":240855.5},{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17147},{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3000},{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":114200},{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":482778.91},{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":400},{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":75500},{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":72437},{"$f":"VLOOKUP(A176,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T176*'Inputs & Assumptions'!$Q$40,\"--\")","v":24085.550000000003},{"$f":"IFERROR(U176*'Inputs & Assumptions'!$Q$41,\"--\")","v":1714.7},{"$f":"IFERROR(V176*'Inputs & Assumptions'!$Q$42,\"--\")","v":1500},{"$f":"IFERROR(W176*'Inputs & Assumptions'!$Q$43,\"--\")","v":57100},{"$f":"IFERROR(X176*'Inputs & Assumptions'!$Q$44,\"--\")","v":48277.891000000003},{"$f":"IFERROR(Y176*'Inputs & Assumptions'!$Q$45,\"--\")","v":40},{"$f":"IFERROR(Z176*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA176*'Inputs & Assumptions'!$Q$47,\"--\")","v":37750},{"$f":"IFERROR(AB176*'Inputs & Assumptions'!$Q$48,\"--\")","v":36218.5},{"$f":"IFERROR(AC176*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0708","Glen Ridge Borough","Essex",3401326610,174,1724169000,13710668.649999999,0.79520445211577284,3591854.753,815.84798165888003,3.4176236256422658,9441059.4399999995,35773879,58925607.089999996,0.23267759683933364,0.16021997746379094,0.60710242569687545,8924,402.49380916629315,{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1258739.53},{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":43000},{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":238000},{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4030000},{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3228060},{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":81000},{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":830758},{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1619702},{"$f":"VLOOKUP(A177,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":207696},{"$f":"IFERROR(T177*'Inputs & Assumptions'!$Q$40,\"--\")","v":125873.95300000001},{"$f":"IFERROR(U177*'Inputs & Assumptions'!$Q$41,\"--\")","v":4300},{"$f":"IFERROR(V177*'Inputs & Assumptions'!$Q$42,\"--\")","v":119000},{"$f":"IFERROR(W177*'Inputs & Assumptions'!$Q$43,\"--\")","v":2015000},{"$f":"IFERROR(X177*'Inputs & Assumptions'!$Q$44,\"--\")","v":322806},{"$f":"IFERROR(Y177*'Inputs & Assumptions'!$Q$45,\"--\")","v":8100},{"$f":"IFERROR(Z177*'Inputs & Assumptions'!$Q$46,\"--\")","v":83075.8},{"$f":"IFERROR(AA177*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB177*'Inputs & Assumptions'!$Q$48,\"--\")","v":809851},{"$f":"IFERROR(AC177*'Inputs & Assumptions'!$Q$49,\"--\")","v":103848}]
["0222","Glen Rock Borough","Bergen",3400326640,175,2459289200,18714636.039999999,0.76097744177463955,5957390.9000000004,1730.22474582272,3.2870072011050993,7402379.0600000005,54719998,80837013.099999994,0.23151073156115909,9.1571654816622619E-2,0.67691761362221836,15180,392.44999341238474,{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1350099},{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":104205},{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":403731},{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5314082},{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2535436},{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":72764},{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1051885},{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2600184},{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2295538},{"$f":"VLOOKUP(A178,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":278369},{"$f":"IFERROR(T178*'Inputs & Assumptions'!$Q$40,\"--\")","v":135009.9},{"$f":"IFERROR(U178*'Inputs & Assumptions'!$Q$41,\"--\")","v":10420.5},{"$f":"IFERROR(V178*'Inputs & Assumptions'!$Q$42,\"--\")","v":201865.5},{"$f":"IFERROR(W178*'Inputs & Assumptions'!$Q$43,\"--\")","v":2657041},{"$f":"IFERROR(X178*'Inputs & Assumptions'!$Q$44,\"--\")","v":253543.6},{"$f":"IFERROR(Y178*'Inputs & Assumptions'!$Q$45,\"--\")","v":7276.4000000000005},{"$f":"IFERROR(Z178*'Inputs & Assumptions'!$Q$46,\"--\")","v":105188.5},{"$f":"IFERROR(AA178*'Inputs & Assumptions'!$Q$47,\"--\")","v":1300092},{"$f":"IFERROR(AB178*'Inputs & Assumptions'!$Q$48,\"--\")","v":1147769},{"$f":"IFERROR(AC178*'Inputs & Assumptions'!$Q$49,\"--\")","v":139184.5}]
["0414","Gloucester City City","Camden",3400726820,176,525478750,15075345.23,2.8688781858448129,7390004.4209999992,1481.4305012339198,5.012161171122524,4585895.6399999997,6676601,26337841.870000001,0.57238346651217098,0.17411812488795991,0.25349840859986905,13437,549.97428153605711,{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4943680},{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":32000},{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":740000},{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7779535.5999999996},{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6297505.9199999999},{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":41884.29},{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":519876},{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":595000},{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2921084},{"$f":"VLOOKUP(A179,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":377400},{"$f":"IFERROR(T179*'Inputs & Assumptions'!$Q$40,\"--\")","v":494368},{"$f":"IFERROR(U179*'Inputs & Assumptions'!$Q$41,\"--\")","v":3200},{"$f":"IFERROR(V179*'Inputs & Assumptions'!$Q$42,\"--\")","v":370000},{"$f":"IFERROR(W179*'Inputs & Assumptions'!$Q$43,\"--\")","v":3889767.8},{"$f":"IFERROR(X179*'Inputs & Assumptions'!$Q$44,\"--\")","v":629750.59200000006},{"$f":"IFERROR(Y179*'Inputs & Assumptions'!$Q$45,\"--\")","v":4188.4290000000001},{"$f":"IFERROR(Z179*'Inputs & Assumptions'!$Q$46,\"--\")","v":51987.600000000006},{"$f":"IFERROR(AA179*'Inputs & Assumptions'!$Q$47,\"--\")","v":297500},{"$f":"IFERROR(AB179*'Inputs & Assumptions'!$Q$48,\"--\")","v":1460542},{"$f":"IFERROR(AC179*'Inputs & Assumptions'!$Q$49,\"--\")","v":188700}]
["0415","Gloucester Township","Camden",3400726760,177,4592326080,61504236.659999996,1.3392828729618433,20086108.369999997,14690.80698260608,4.1051894664239521,43922018.840000004,83097431,188523686.5,0.32624142781124743,0.23297878189964211,0.44077979028911046,77221,260.11199505315909,{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":9820646.8000000007},{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":301700},{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":921750},{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":20909447.379999999},{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":10662000},{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":345925},{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":555075},{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2280000},{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":10992550},{"$f":"VLOOKUP(A180,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":731400},{"$f":"IFERROR(T180*'Inputs & Assumptions'!$Q$40,\"--\")","v":982064.68000000017},{"$f":"IFERROR(U180*'Inputs & Assumptions'!$Q$41,\"--\")","v":30170},{"$f":"IFERROR(V180*'Inputs & Assumptions'!$Q$42,\"--\")","v":460875},{"$f":"IFERROR(W180*'Inputs & Assumptions'!$Q$43,\"--\")","v":10454723.689999999},{"$f":"IFERROR(X180*'Inputs & Assumptions'!$Q$44,\"--\")","v":1066200},{"$f":"IFERROR(Y180*'Inputs & Assumptions'!$Q$45,\"--\")","v":34592.5},{"$f":"IFERROR(Z180*'Inputs & Assumptions'!$Q$46,\"--\")","v":55507.5},{"$f":"IFERROR(AA180*'Inputs & Assumptions'!$Q$47,\"--\")","v":1140000},{"$f":"IFERROR(AB180*'Inputs & Assumptions'!$Q$48,\"--\")","v":5496275},{"$f":"IFERROR(AC180*'Inputs & Assumptions'!$Q$49,\"--\")","v":365700}]
["1809","Green Brook Township","Somerset",3403527510,178,1853063000,8299875.1699999999,0.44790032341048308,2972396.963,2820.7537212032003,2.2130523290357638,6549427.709999999,26159951,41009253.879999995,0.20239029937698541,0.15970609290197599,0.63790360772103871,9286,320.09443926340725,{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1138446},{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":142571},{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":163378},{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3528099.35},{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":910135},{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":898455.88},{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1441331},{"$f":"VLOOKUP(A181,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":194064},{"$f":"IFERROR(T181*'Inputs & Assumptions'!$Q$40,\"--\")","v":113844.6},{"$f":"IFERROR(U181*'Inputs & Assumptions'!$Q$41,\"--\")","v":14257.1},{"$f":"IFERROR(V181*'Inputs & Assumptions'!$Q$42,\"--\")","v":81689},{"$f":"IFERROR(W181*'Inputs & Assumptions'!$Q$43,\"--\")","v":1764049.675},{"$f":"IFERROR(X181*'Inputs & Assumptions'!$Q$44,\"--\")","v":91013.5},{"$f":"IFERROR(Y181*'Inputs & Assumptions'!$Q$45,\"--\")","v":89845.588000000003},{"$f":"IFERROR(Z181*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA181*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB181*'Inputs & Assumptions'!$Q$48,\"--\")","v":720665.5},{"$f":"IFERROR(AC181*'Inputs & Assumptions'!$Q$49,\"--\")","v":97032}]
["1908","Green Township","Sussex",3403727420,179,433319300,2990811.45,0.69020960986505797,601784.94000000006,10261.633379934719,3.8915327934850814,2918232.21,10953719,16862762.66,0.1773618896442441,0.17305777640589765,0.64958033394985826,4279,140.63681701332089,{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":799032},{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":58926},{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":7673},{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":135950},{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":792801},{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11460},{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":505056.08},{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":219184},{"$f":"VLOOKUP(A182,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":3263},{"$f":"IFERROR(T182*'Inputs & Assumptions'!$Q$40,\"--\")","v":79903.200000000012},{"$f":"IFERROR(U182*'Inputs & Assumptions'!$Q$41,\"--\")","v":5892.6},{"$f":"IFERROR(V182*'Inputs & Assumptions'!$Q$42,\"--\")","v":3836.5},{"$f":"IFERROR(W182*'Inputs & Assumptions'!$Q$43,\"--\")","v":67975},{"$f":"IFERROR(X182*'Inputs & Assumptions'!$Q$44,\"--\")","v":79280.100000000006},{"$f":"IFERROR(Y182*'Inputs & Assumptions'!$Q$45,\"--\")","v":1146},{"$f":"IFERROR(Z182*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA182*'Inputs & Assumptions'!$Q$47,\"--\")","v":252528.04},{"$f":"IFERROR(AB182*'Inputs & Assumptions'!$Q$48,\"--\")","v":109592},{"$f":"IFERROR(AC182*'Inputs & Assumptions'!$Q$49,\"--\")","v":1631.5}]
["0606","Greenwich Township","Cumberland",3401128170,180,75552280,358966.1,0.47512278914680001,64205.4,11373.844361003521,3.5765854716760366,881177.77,1462048,2702191.87,0.13284256532087041,0.32609740995186992,0.54106002472725967,782,82.104092071611248,{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":126580},{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":11574},{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":16234},{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":25395},{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":53825},{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10600},{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":40000},{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6266},{"$f":"VLOOKUP(A183,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T183*'Inputs & Assumptions'!$Q$40,\"--\")","v":12658},{"$f":"IFERROR(U183*'Inputs & Assumptions'!$Q$41,\"--\")","v":1157.4000000000001},{"$f":"IFERROR(V183*'Inputs & Assumptions'!$Q$42,\"--\")","v":8117},{"$f":"IFERROR(W183*'Inputs & Assumptions'!$Q$43,\"--\")","v":12697.5},{"$f":"IFERROR(X183*'Inputs & Assumptions'!$Q$44,\"--\")","v":5382.5},{"$f":"IFERROR(Y183*'Inputs & Assumptions'!$Q$45,\"--\")","v":1060},{"$f":"IFERROR(Z183*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA183*'Inputs & Assumptions'!$Q$47,\"--\")","v":20000},{"$f":"IFERROR(AB183*'Inputs & Assumptions'!$Q$48,\"--\")","v":3133},{"$f":"IFERROR(AC183*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0807","Greenwich Township","Gloucester",3401528185,181,718572241,7365269.5099999998,1.0249866457059533,2619401.8459999999,5748.3755339007994,3.4425313529471557,5170051.18,12201754,24737074.689999998,0.29774213815902095,0.20900010388415091,0.49325775795682819,6637,394.66654301642308,{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1861509},{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":37632},{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":184331},{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2770878.34},{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1612449.76},{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":24346},{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":200000},{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1215035},{"$f":"VLOOKUP(A184,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":161372},{"$f":"IFERROR(T184*'Inputs & Assumptions'!$Q$40,\"--\")","v":186150.90000000002},{"$f":"IFERROR(U184*'Inputs & Assumptions'!$Q$41,\"--\")","v":3763.2000000000003},{"$f":"IFERROR(V184*'Inputs & Assumptions'!$Q$42,\"--\")","v":92165.5},{"$f":"IFERROR(W184*'Inputs & Assumptions'!$Q$43,\"--\")","v":1385439.17},{"$f":"IFERROR(X184*'Inputs & Assumptions'!$Q$44,\"--\")","v":161244.97600000002},{"$f":"IFERROR(Y184*'Inputs & Assumptions'!$Q$45,\"--\")","v":2434.6},{"$f":"IFERROR(Z184*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA184*'Inputs & Assumptions'!$Q$47,\"--\")","v":100000},{"$f":"IFERROR(AB184*'Inputs & Assumptions'!$Q$48,\"--\")","v":607517.5},{"$f":"IFERROR(AC184*'Inputs & Assumptions'!$Q$49,\"--\")","v":80686}]
["2107","Greenwich Township","Warren",3404128260,182,589576733,4528003.78,0.76800923892632655,1574560.4000000001,6771.8141902348807,3.9833652865673717,5529130.1399999997,13427861,23484994.919999998,0.19280412005300959,0.23543246054915476,0.5717634193978357,7142,220.46491178941474,{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":996938},{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":34025},{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":2400},{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2091357},{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":537026},{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":6450},{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":712901},{"$f":"VLOOKUP(A185,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":27575},{"$f":"IFERROR(T185*'Inputs & Assumptions'!$Q$40,\"--\")","v":99693.8},{"$f":"IFERROR(U185*'Inputs & Assumptions'!$Q$41,\"--\")","v":3402.5},{"$f":"IFERROR(V185*'Inputs & Assumptions'!$Q$42,\"--\")","v":1200},{"$f":"IFERROR(W185*'Inputs & Assumptions'!$Q$43,\"--\")","v":1045678.5},{"$f":"IFERROR(X185*'Inputs & Assumptions'!$Q$44,\"--\")","v":53702.600000000006},{"$f":"IFERROR(Y185*'Inputs & Assumptions'!$Q$45,\"--\")","v":645},{"$f":"IFERROR(Z185*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA185*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB185*'Inputs & Assumptions'!$Q$48,\"--\")","v":356450.5},{"$f":"IFERROR(AC185*'Inputs & Assumptions'!$Q$49,\"--\")","v":13787.5}]
["0903","Guttenberg Town","Hudson",3401728650,183,782495221,16015757,2.046754608869362,3714592.9349999996,123.52941210368,4.1274942853612648,4959866.5299999993,11321822,32297445.530000001,0.49588308725913033,0.15356838439104875,0.35054852834982086,12634,294.01558769985752,{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2093000},{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":19000},{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":329500},{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3623226.1},{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4113048.85},{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":55000},{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":472850},{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1705880},{"$f":"VLOOKUP(A186,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":420000},{"$f":"IFERROR(T186*'Inputs & Assumptions'!$Q$40,\"--\")","v":209300},{"$f":"IFERROR(U186*'Inputs & Assumptions'!$Q$41,\"--\")","v":1900},{"$f":"IFERROR(V186*'Inputs & Assumptions'!$Q$42,\"--\")","v":164750},{"$f":"IFERROR(W186*'Inputs & Assumptions'!$Q$43,\"--\")","v":1811613.05},{"$f":"IFERROR(X186*'Inputs & Assumptions'!$Q$44,\"--\")","v":411304.88500000001},{"$f":"IFERROR(Y186*'Inputs & Assumptions'!$Q$45,\"--\")","v":5500},{"$f":"IFERROR(Z186*'Inputs & Assumptions'!$Q$46,\"--\")","v":47285},{"$f":"IFERROR(AA186*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB186*'Inputs & Assumptions'!$Q$48,\"--\")","v":852940},{"$f":"IFERROR(AC186*'Inputs & Assumptions'!$Q$49,\"--\")","v":210000}]
["0223","Hackensack City","Bergen",3400328680,184,6648391100,94588714.510000005,1.4227308996608217,28272571.734000001,2682.4264094067203,3.0556391360610538,17291390.860000003,91270735,203150840.36999997,0.46560828563507267,8.511601935048399E-2,0.44927569501444348,76723,368.50190599950474,{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7055800},{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":104500},{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1582200},{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":34938437.880000003},{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6518950},{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1270790.44},{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2682764},{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1653692.7},{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":13961452},{"$f":"VLOOKUP(A187,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":882800},{"$f":"IFERROR(T187*'Inputs & Assumptions'!$Q$40,\"--\")","v":705580},{"$f":"IFERROR(U187*'Inputs & Assumptions'!$Q$41,\"--\")","v":10450},{"$f":"IFERROR(V187*'Inputs & Assumptions'!$Q$42,\"--\")","v":791100},{"$f":"IFERROR(W187*'Inputs & Assumptions'!$Q$43,\"--\")","v":17469218.940000001},{"$f":"IFERROR(X187*'Inputs & Assumptions'!$Q$44,\"--\")","v":651895},{"$f":"IFERROR(Y187*'Inputs & Assumptions'!$Q$45,\"--\")","v":127079.04399999999},{"$f":"IFERROR(Z187*'Inputs & Assumptions'!$Q$46,\"--\")","v":268276.40000000002},{"$f":"IFERROR(AA187*'Inputs & Assumptions'!$Q$47,\"--\")","v":826846.35},{"$f":"IFERROR(AB187*'Inputs & Assumptions'!$Q$48,\"--\")","v":6980726},{"$f":"IFERROR(AC187*'Inputs & Assumptions'!$Q$49,\"--\")","v":441400}]
["2108","Hackettstown Town","Warren",3404128710,185,1034768000,7643620,0.73867958808157963,2736778.6710000001,2311.5799480780797,3.4183547403862513,6959733.9800000004,20768687,35372040.980000004,0.21609213910845126,0.19675805486980977,0.58714980602173883,14545,188.15941361292542,{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":997650},{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":38650},{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":341115},{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2997766.77},{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1115924.77},{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":70930.75},{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":403822.34},{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1428404},{"$f":"VLOOKUP(A188,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":180876},{"$f":"IFERROR(T188*'Inputs & Assumptions'!$Q$40,\"--\")","v":99765},{"$f":"IFERROR(U188*'Inputs & Assumptions'!$Q$41,\"--\")","v":3865},{"$f":"IFERROR(V188*'Inputs & Assumptions'!$Q$42,\"--\")","v":170557.5},{"$f":"IFERROR(W188*'Inputs & Assumptions'!$Q$43,\"--\")","v":1498883.385},{"$f":"IFERROR(X188*'Inputs & Assumptions'!$Q$44,\"--\")","v":111592.47700000001},{"$f":"IFERROR(Y188*'Inputs & Assumptions'!$Q$45,\"--\")","v":7093.0750000000007},{"$f":"IFERROR(Z188*'Inputs & Assumptions'!$Q$46,\"--\")","v":40382.234000000004},{"$f":"IFERROR(AA188*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB188*'Inputs & Assumptions'!$Q$48,\"--\")","v":714202},{"$f":"IFERROR(AC188*'Inputs & Assumptions'!$Q$49,\"--\")","v":90438}]
["0418","Haddon Heights Borough","Camden",3400728800,186,858534000,7343076.0999999996,0.85530405318834191,1904384.1169999996,1002.4127151641601,3.4394442607980578,6004743.29,16180979,29528798.390000001,0.24867507316134985,0.2033521042980713,0.54797282254057877,9899,192.38146449136272,{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":652507.23},{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":65200},{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":54150},{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2201094.6199999996},{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":785809.74},{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":23500},{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":357895.25},{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":429724.17},{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":744317},{"$f":"VLOOKUP(A189,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":2500},{"$f":"IFERROR(T189*'Inputs & Assumptions'!$Q$40,\"--\")","v":65250.722999999998},{"$f":"IFERROR(U189*'Inputs & Assumptions'!$Q$41,\"--\")","v":6520},{"$f":"IFERROR(V189*'Inputs & Assumptions'!$Q$42,\"--\")","v":27075},{"$f":"IFERROR(W189*'Inputs & Assumptions'!$Q$43,\"--\")","v":1100547.3099999998},{"$f":"IFERROR(X189*'Inputs & Assumptions'!$Q$44,\"--\")","v":78580.974000000002},{"$f":"IFERROR(Y189*'Inputs & Assumptions'!$Q$45,\"--\")","v":2350},{"$f":"IFERROR(Z189*'Inputs & Assumptions'!$Q$46,\"--\")","v":35789.525000000001},{"$f":"IFERROR(AA189*'Inputs & Assumptions'!$Q$47,\"--\")","v":214862.08499999999},{"$f":"IFERROR(AB189*'Inputs & Assumptions'!$Q$48,\"--\")","v":372158.5},{"$f":"IFERROR(AC189*'Inputs & Assumptions'!$Q$49,\"--\")","v":1250}]
["0416","Haddon Township","Camden",3400728740,187,1311812900,11052000,0.84249819467395082,3522205.9730000002,1723.01396664704,3.9361996912821939,12513783.32,28069792,51635575.319999993,0.21403847892674166,0.24234809513496483,0.54361342593829365,17966,196.04842329956585,{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2451815.6799999997},{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":87938},{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":309543.77},{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3096129.81},{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2978843},{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":38000},{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":700000},{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1567834.3},{"$f":"VLOOKUP(A190,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":259584.73},{"$f":"IFERROR(T190*'Inputs & Assumptions'!$Q$40,\"--\")","v":245181.56799999997},{"$f":"IFERROR(U190*'Inputs & Assumptions'!$Q$41,\"--\")","v":8793.8000000000011},{"$f":"IFERROR(V190*'Inputs & Assumptions'!$Q$42,\"--\")","v":154771.88500000001},{"$f":"IFERROR(W190*'Inputs & Assumptions'!$Q$43,\"--\")","v":1548064.905},{"$f":"IFERROR(X190*'Inputs & Assumptions'!$Q$44,\"--\")","v":297884.3},{"$f":"IFERROR(Y190*'Inputs & Assumptions'!$Q$45,\"--\")","v":3800},{"$f":"IFERROR(Z190*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA190*'Inputs & Assumptions'!$Q$47,\"--\")","v":350000},{"$f":"IFERROR(AB190*'Inputs & Assumptions'!$Q$48,\"--\")","v":783917.15},{"$f":"IFERROR(AC190*'Inputs & Assumptions'!$Q$49,\"--\")","v":129792.36500000001}]
["0417","Haddonfield Borough","Camden",3400728770,188,2402606000,15302135.85,0.63689742929136106,3966269.8,1789.6221832921601,3.2305444854462197,18274114.789999999,44041005,77617255.640000001,0.19714863304332103,0.23543881626990232,0.56741255068677665,16452,241.0813153415998,{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1220650},{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":246550},{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":222800},{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4317440},{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2819789},{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10350},{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":969989},{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":700000},{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1608000},{"$f":"VLOOKUP(A191,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":30834},{"$f":"IFERROR(T191*'Inputs & Assumptions'!$Q$40,\"--\")","v":122065},{"$f":"IFERROR(U191*'Inputs & Assumptions'!$Q$41,\"--\")","v":24655},{"$f":"IFERROR(V191*'Inputs & Assumptions'!$Q$42,\"--\")","v":111400},{"$f":"IFERROR(W191*'Inputs & Assumptions'!$Q$43,\"--\")","v":2158720},{"$f":"IFERROR(X191*'Inputs & Assumptions'!$Q$44,\"--\")","v":281978.90000000002},{"$f":"IFERROR(Y191*'Inputs & Assumptions'!$Q$45,\"--\")","v":1035},{"$f":"IFERROR(Z191*'Inputs & Assumptions'!$Q$46,\"--\")","v":96998.900000000009},{"$f":"IFERROR(AA191*'Inputs & Assumptions'!$Q$47,\"--\")","v":350000},{"$f":"IFERROR(AB191*'Inputs & Assumptions'!$Q$48,\"--\")","v":804000},{"$f":"IFERROR(AC191*'Inputs & Assumptions'!$Q$49,\"--\")","v":15417}]
["0316","Hainesport Township","Burlington",3400529010,189,792687100,2981054,0.37606944783130697,608047.19999999995,4140.81706143872,2.664716140763487,3983348.0994499996,14158459,21122861.099450003,0.1411292715491852,0.18857995044779791,0.67029077800301673,9137,66.547794680967485,{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":627600},{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":126570},{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":114200},{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":350350},{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":994627},{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":17125},{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":230000},{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":168360},{"$f":"VLOOKUP(A192,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T192*'Inputs & Assumptions'!$Q$40,\"--\")","v":62760},{"$f":"IFERROR(U192*'Inputs & Assumptions'!$Q$41,\"--\")","v":12657},{"$f":"IFERROR(V192*'Inputs & Assumptions'!$Q$42,\"--\")","v":57100},{"$f":"IFERROR(W192*'Inputs & Assumptions'!$Q$43,\"--\")","v":175175},{"$f":"IFERROR(X192*'Inputs & Assumptions'!$Q$44,\"--\")","v":99462.700000000012},{"$f":"IFERROR(Y192*'Inputs & Assumptions'!$Q$45,\"--\")","v":1712.5},{"$f":"IFERROR(Z192*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA192*'Inputs & Assumptions'!$Q$47,\"--\")","v":115000},{"$f":"IFERROR(AB192*'Inputs & Assumptions'!$Q$48,\"--\")","v":84180},{"$f":"IFERROR(AC192*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1603","Haledon Borough","Passaic",3403129070,190,504187300,9853583.1799999997,1.9543497386784632,3591125.7,777.50514957183998,5.2790439703657741,4648860.0799999991,12113826,26616269.259999998,0.3702090283106792,0.17466234785152604,0.45512862383779479,9912,362.30081719128333,{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":885514},{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15500},{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":179100},{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3678182.4},{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1836982},{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":138965},{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":304954},{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":944000},{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1553874},{"$f":"VLOOKUP(A193,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":190712},{"$f":"IFERROR(T193*'Inputs & Assumptions'!$Q$40,\"--\")","v":88551.400000000009},{"$f":"IFERROR(U193*'Inputs & Assumptions'!$Q$41,\"--\")","v":1550},{"$f":"IFERROR(V193*'Inputs & Assumptions'!$Q$42,\"--\")","v":89550},{"$f":"IFERROR(W193*'Inputs & Assumptions'!$Q$43,\"--\")","v":1839091.2},{"$f":"IFERROR(X193*'Inputs & Assumptions'!$Q$44,\"--\")","v":183698.2},{"$f":"IFERROR(Y193*'Inputs & Assumptions'!$Q$45,\"--\")","v":13896.5},{"$f":"IFERROR(Z193*'Inputs & Assumptions'!$Q$46,\"--\")","v":30495.4},{"$f":"IFERROR(AA193*'Inputs & Assumptions'!$Q$47,\"--\")","v":472000},{"$f":"IFERROR(AB193*'Inputs & Assumptions'!$Q$48,\"--\")","v":776937},{"$f":"IFERROR(AC193*'Inputs & Assumptions'!$Q$49,\"--\")","v":95356}]
["1909","Hamburg Borough","Sussex",3403729220,191,255846400,2828251.39,1.10544896859991,1055821.5,732.62045230208003,4.9570012593493589,1765455.88,8088602,12682309.27,0.22300760293633812,0.13920618417469013,0.63778621288897175,4282,246.57204577300328,{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":392350},{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":22800},{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":27250},{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1408687},{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":223900},{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5950},{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":469878},{"$f":"VLOOKUP(A194,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":76828},{"$f":"IFERROR(T194*'Inputs & Assumptions'!$Q$40,\"--\")","v":39235},{"$f":"IFERROR(U194*'Inputs & Assumptions'!$Q$41,\"--\")","v":2280},{"$f":"IFERROR(V194*'Inputs & Assumptions'!$Q$42,\"--\")","v":13625},{"$f":"IFERROR(W194*'Inputs & Assumptions'!$Q$43,\"--\")","v":704343.5},{"$f":"IFERROR(X194*'Inputs & Assumptions'!$Q$44,\"--\")","v":22390},{"$f":"IFERROR(Y194*'Inputs & Assumptions'!$Q$45,\"--\")","v":595},{"$f":"IFERROR(Z194*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA194*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB194*'Inputs & Assumptions'!$Q$48,\"--\")","v":234939},{"$f":"IFERROR(AC194*'Inputs & Assumptions'!$Q$49,\"--\")","v":38414}]
["0112","Hamilton Township","Atlantic",3400129280,192,2050001900,19909840.949999999,0.97121085351189185,6761210.5,70972.806811810558,3.4302067446864317,13127540.49,37281922,70319303.439999998,0.28313478626801369,0.18668473445845613,0.53018047927353018,34762,194.50004315056671,{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2898580},{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":347750},{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":520600},{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8078605},{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5260500},{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":43000},{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3213250},{"$f":"VLOOKUP(A195,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T195*'Inputs & Assumptions'!$Q$40,\"--\")","v":289858},{"$f":"IFERROR(U195*'Inputs & Assumptions'!$Q$41,\"--\")","v":34775},{"$f":"IFERROR(V195*'Inputs & Assumptions'!$Q$42,\"--\")","v":260300},{"$f":"IFERROR(W195*'Inputs & Assumptions'!$Q$43,\"--\")","v":4039302.5},{"$f":"IFERROR(X195*'Inputs & Assumptions'!$Q$44,\"--\")","v":526050},{"$f":"IFERROR(Y195*'Inputs & Assumptions'!$Q$45,\"--\")","v":4300},{"$f":"IFERROR(Z195*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA195*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB195*'Inputs & Assumptions'!$Q$48,\"--\")","v":1606625},{"$f":"IFERROR(AC195*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1103","Hamilton Township","Mercer",3402129310,193,8938045721,115988198.25,1.2976908137478524,44662157.663000003,25240.421056642557,3.5236361380434249,68526683.810000002,130429327,314944209.06,{"$f":"G196/N196","v":0.36828173026640121},{"$f":"L196/N196","v":0.21758356508452259},{"$f":"M196/N196","v":0.41413470464907615},117304,{"$f":"IFERROR(I196/R196,\"--\")","v":380.73857381674964},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7284206.9000000004},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1680884.8},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3317813},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":49299249.509999998},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":31213319.690000001},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2746879.69},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3922533},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":5700000},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":20290818},{"$f":"VLOOKUP(A196,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1346870},{"$f":"IFERROR(T196*'Inputs & Assumptions'!$Q$40,\"--\")","v":728420.69000000006},{"$f":"IFERROR(U196*'Inputs & Assumptions'!$Q$41,\"--\")","v":168088.48},{"$f":"IFERROR(V196*'Inputs & Assumptions'!$Q$42,\"--\")","v":1658906.5},{"$f":"IFERROR(W196*'Inputs & Assumptions'!$Q$43,\"--\")","v":24649624.754999999},{"$f":"IFERROR(X196*'Inputs & Assumptions'!$Q$44,\"--\")","v":3121331.9690000005},{"$f":"IFERROR(Y196*'Inputs & Assumptions'!$Q$45,\"--\")","v":274687.96899999998},{"$f":"IFERROR(Z196*'Inputs & Assumptions'!$Q$46,\"--\")","v":392253.30000000005},{"$f":"IFERROR(AA196*'Inputs & Assumptions'!$Q$47,\"--\")","v":2850000},{"$f":"IFERROR(AB196*'Inputs & Assumptions'!$Q$48,\"--\")","v":10145409},{"$f":"IFERROR(AC196*'Inputs & Assumptions'!$Q$49,\"--\")","v":673435}]
["0113","Hammonton Town","Atlantic",3400129430,{"$f":"E196+1","v":194},1417513000,11000480.74,0.77604090685588067,{"$f":"IF(IFERROR(SUM(AD197:AM197),\"--\")=0,\"--\",IFERROR(SUM(AD197:AM197),\"--\"))","v":4093494.4750000001},26079.615050945282,2.7515184291078811,7714196.6900000004,20288454,39003131.43,0.2820409627812287,0.19778403443951373,0.52017500277925766,20148,203.17125645225332,{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":839065.96},{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":40420},{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":268040.2},{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4392340.67},{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6585951.9399999995},{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5090},{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1666353},{"$f":"VLOOKUP(A197,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":366149.5},{"$f":"IFERROR(T197*'Inputs & Assumptions'!$Q$40,\"--\")","v":83906.596000000005},{"$f":"IFERROR(U197*'Inputs & Assumptions'!$Q$41,\"--\")","v":4042},{"$f":"IFERROR(V197*'Inputs & Assumptions'!$Q$42,\"--\")","v":134020.1},{"$f":"IFERROR(W197*'Inputs & Assumptions'!$Q$43,\"--\")","v":2196170.335},{"$f":"IFERROR(X197*'Inputs & Assumptions'!$Q$44,\"--\")","v":658595.19400000002},{"$f":"IFERROR(Y197*'Inputs & Assumptions'!$Q$45,\"--\")","v":509},{"$f":"IFERROR(Z197*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA197*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB197*'Inputs & Assumptions'!$Q$48,\"--\")","v":833176.5},{"$f":"IFERROR(AC197*'Inputs & Assumptions'!$Q$49,\"--\")","v":183074.75}]
["1013","Hampton Borough","Hunterdon",3401929460,195,122501401,956117.12,{"$f":"G198/(F198/100)","v":0.7804948451160979},199051.04399999999,963.22033512448002,3.9136045962445771,521164.34,3316939,4794220.46,0.19943119595297043,0.10870679484772797,0.69186200919930163,1411,141.07090290574061,{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":249800},{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17430},{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":4571},{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":47262},{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":672420.44},{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":4800},{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":47500},{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":90924},{"$f":"VLOOKUP(A198,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":18955},{"$f":"IFERROR(T198*'Inputs & Assumptions'!$Q$40,\"--\")","v":24980},{"$f":"IFERROR(U198*'Inputs & Assumptions'!$Q$41,\"--\")","v":1743},{"$f":"IFERROR(V198*'Inputs & Assumptions'!$Q$42,\"--\")","v":2285.5},{"$f":"IFERROR(W198*'Inputs & Assumptions'!$Q$43,\"--\")","v":23631},{"$f":"IFERROR(X198*'Inputs & Assumptions'!$Q$44,\"--\")","v":67242.043999999994},{"$f":"IFERROR(Y198*'Inputs & Assumptions'!$Q$45,\"--\")","v":480},{"$f":"IFERROR(Z198*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA198*'Inputs & Assumptions'!$Q$47,\"--\")","v":23750},{"$f":"IFERROR(AB198*'Inputs & Assumptions'!$Q$48,\"--\")","v":45462},{"$f":"IFERROR(AC198*'Inputs & Assumptions'!$Q$49,\"--\")","v":9477.5}]
["1910","Hampton Township","Sussex",3403729490,196,607938700,3300893.4,0.54296484168551862,501009.86900000001,15724.4777743744,3.3375151113097421,4206804.58,12782348,20290045.979999997,0.16268535829113978,0.20733341778262451,0.6299812239262359,5994,83.585230063396736,{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":584100},{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":35200},{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":39500},{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":186100},{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1717100},{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":52103.69},{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":189826},{"$f":"VLOOKUP(A199,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":108893},{"$f":"IFERROR(T199*'Inputs & Assumptions'!$Q$40,\"--\")","v":58410},{"$f":"IFERROR(U199*'Inputs & Assumptions'!$Q$41,\"--\")","v":3520},{"$f":"IFERROR(V199*'Inputs & Assumptions'!$Q$42,\"--\")","v":19750},{"$f":"IFERROR(W199*'Inputs & Assumptions'!$Q$43,\"--\")","v":93050},{"$f":"IFERROR(X199*'Inputs & Assumptions'!$Q$44,\"--\")","v":171710},{"$f":"IFERROR(Y199*'Inputs & Assumptions'!$Q$45,\"--\")","v":5210.3690000000006},{"$f":"IFERROR(Z199*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA199*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB199*'Inputs & Assumptions'!$Q$48,\"--\")","v":94913},{"$f":"IFERROR(AC199*'Inputs & Assumptions'!$Q$49,\"--\")","v":54446.5}]
["1412","Hanover Township","Morris",3402729550,197,3897397292,20083349.300000001,0.51530156654093551,6311192.0999999996,6728.0006943539192,2.0243783060544089,12872427.979999999,45942288,78898065.280000001,0.25454805803826169,0.16315264429257242,0.58229929766916588,30189,209.05601709231837,{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3523350},{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":160800},{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":716700},{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6369369.5999999996},{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3616750},{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":442373},{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":668300},{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":605000},{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2966000},{"$f":"VLOOKUP(A200,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":283000},{"$f":"IFERROR(T200*'Inputs & Assumptions'!$Q$40,\"--\")","v":352335},{"$f":"IFERROR(U200*'Inputs & Assumptions'!$Q$41,\"--\")","v":16080},{"$f":"IFERROR(V200*'Inputs & Assumptions'!$Q$42,\"--\")","v":358350},{"$f":"IFERROR(W200*'Inputs & Assumptions'!$Q$43,\"--\")","v":3184684.8},{"$f":"IFERROR(X200*'Inputs & Assumptions'!$Q$44,\"--\")","v":361675},{"$f":"IFERROR(Y200*'Inputs & Assumptions'!$Q$45,\"--\")","v":44237.3},{"$f":"IFERROR(Z200*'Inputs & Assumptions'!$Q$46,\"--\")","v":66830},{"$f":"IFERROR(AA200*'Inputs & Assumptions'!$Q$47,\"--\")","v":302500},{"$f":"IFERROR(AB200*'Inputs & Assumptions'!$Q$48,\"--\")","v":1483000},{"$f":"IFERROR(AC200*'Inputs & Assumptions'!$Q$49,\"--\")","v":141500}]
["1413","Harding Township","Morris",3402729700,198,2094267488,7193374.4500000002,0.34347925903531956,2204828.6939999997,12834.6395945152,1.1938214699535075,6007329.4600000009,11801111,25001814.909999996,0.28771409099276468,0.2402757352466138,0.47201017376062165,5358,411.50218253079498,{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1514516},{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":153500},{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":304324},{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2172259.8199999998},{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1303231.8400000001},{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":345050},{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":50000},{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":98000},{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1161814},{"$f":"VLOOKUP(A201,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T201*'Inputs & Assumptions'!$Q$40,\"--\")","v":151451.6},{"$f":"IFERROR(U201*'Inputs & Assumptions'!$Q$41,\"--\")","v":15350},{"$f":"IFERROR(V201*'Inputs & Assumptions'!$Q$42,\"--\")","v":152162},{"$f":"IFERROR(W201*'Inputs & Assumptions'!$Q$43,\"--\")","v":1086129.9099999999},{"$f":"IFERROR(X201*'Inputs & Assumptions'!$Q$44,\"--\")","v":130323.18400000001},{"$f":"IFERROR(Y201*'Inputs & Assumptions'!$Q$45,\"--\")","v":34505},{"$f":"IFERROR(Z201*'Inputs & Assumptions'!$Q$46,\"--\")","v":5000},{"$f":"IFERROR(AA201*'Inputs & Assumptions'!$Q$47,\"--\")","v":49000},{"$f":"IFERROR(AB201*'Inputs & Assumptions'!$Q$48,\"--\")","v":580907},{"$f":"IFERROR(AC201*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2109","Hardwick Township","Warren",3404129820,199,156721716,961781.92,0.61368771638513719,142770.38500000001,24016.29510584064,3.6425717288598345,1458090,3288829,5708700.9199999999,0.16847649464880357,0.25541537740954207,0.57610812794165434,1723,82.861511897852594,{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":284900},{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":34200},{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":44080.77},{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":385000},{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":67000},{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2},{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":67238},{"$f":"VLOOKUP(A202,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":20000},{"$f":"IFERROR(T202*'Inputs & Assumptions'!$Q$40,\"--\")","v":28490},{"$f":"IFERROR(U202*'Inputs & Assumptions'!$Q$41,\"--\")","v":3420},{"$f":"IFERROR(V202*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W202*'Inputs & Assumptions'!$Q$43,\"--\")","v":22040.384999999998},{"$f":"IFERROR(X202*'Inputs & Assumptions'!$Q$44,\"--\")","v":38500},{"$f":"IFERROR(Y202*'Inputs & Assumptions'!$Q$45,\"--\")","v":6700},{"$f":"IFERROR(Z202*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA202*'Inputs & Assumptions'!$Q$47,\"--\")","v":1},{"$f":"IFERROR(AB202*'Inputs & Assumptions'!$Q$48,\"--\")","v":33619},{"$f":"IFERROR(AC202*'Inputs & Assumptions'!$Q$49,\"--\")","v":10000}]
["1911","Hardyston Township","Sussex",3403729850,200,1710674100,7969027.5800000001,0.46584136510864343,2965545.6858950001,20470.234754412799,2.0073447706959495,7622894.5100000007,18747205,34339127.089999996,0.2320684378235312,0.22198859307113511,0.5459429691053338,9939,298.37465397877054,{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":917583},{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":136359},{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":155747.66179000001},{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3616803.42},{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1306284.2},{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":33705},{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1542339},{"$f":"VLOOKUP(A203,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":137415.04999999999},{"$f":"IFERROR(T203*'Inputs & Assumptions'!$Q$40,\"--\")","v":91758.3},{"$f":"IFERROR(U203*'Inputs & Assumptions'!$Q$41,\"--\")","v":13635.900000000001},{"$f":"IFERROR(V203*'Inputs & Assumptions'!$Q$42,\"--\")","v":77873.830895000006},{"$f":"IFERROR(W203*'Inputs & Assumptions'!$Q$43,\"--\")","v":1808401.71},{"$f":"IFERROR(X203*'Inputs & Assumptions'!$Q$44,\"--\")","v":130628.42},{"$f":"IFERROR(Y203*'Inputs & Assumptions'!$Q$45,\"--\")","v":3370.5},{"$f":"IFERROR(Z203*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA203*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB203*'Inputs & Assumptions'!$Q$48,\"--\")","v":771169.5},{"$f":"IFERROR(AC203*'Inputs & Assumptions'!$Q$49,\"--\")","v":68707.524999999994}]
["2110","Harmony Township","Warren",3404130090,201,472911718,1514222.77,0.32019142524186728,225923.20000000001,15200.210810746881,2.709462240476773,4790876.66,6508265,12813364.43,0.11817526757100126,0.37389685481692025,0.50792787761207847,2887,78.255351576030492,{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":425906},{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":47931},{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":109532},{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":549664},{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12251},{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":5392},{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":95772},{"$f":"VLOOKUP(A204,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":34000},{"$f":"IFERROR(T204*'Inputs & Assumptions'!$Q$40,\"--\")","v":42590.600000000006},{"$f":"IFERROR(U204*'Inputs & Assumptions'!$Q$41,\"--\")","v":4793.1000000000004},{"$f":"IFERROR(V204*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W204*'Inputs & Assumptions'!$Q$43,\"--\")","v":54766},{"$f":"IFERROR(X204*'Inputs & Assumptions'!$Q$44,\"--\")","v":54966.400000000001},{"$f":"IFERROR(Y204*'Inputs & Assumptions'!$Q$45,\"--\")","v":1225.1000000000001},{"$f":"IFERROR(Z204*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA204*'Inputs & Assumptions'!$Q$47,\"--\")","v":2696},{"$f":"IFERROR(AB204*'Inputs & Assumptions'!$Q$48,\"--\")","v":47886},{"$f":"IFERROR(AC204*'Inputs & Assumptions'!$Q$49,\"--\")","v":17000}]
["0224","Harrington Park Borough","Bergen",3400330150,202,947144750,6820152,0.72007494102670155,2253627,1181.16101445248,3.1260932608241769,2979887.1999999997,19808589,29608628.199999999,0.23034339699669032,0.10064252824789768,0.66901407475541197,5187,434.47599768652401,{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":581284},{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":44450},{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":127194},{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2194747},{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":876743},{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":41009},{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":425499},{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":755000},{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1015701},{"$f":"VLOOKUP(A205,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":20815},{"$f":"IFERROR(T205*'Inputs & Assumptions'!$Q$40,\"--\")","v":58128.4},{"$f":"IFERROR(U205*'Inputs & Assumptions'!$Q$41,\"--\")","v":4445},{"$f":"IFERROR(V205*'Inputs & Assumptions'!$Q$42,\"--\")","v":63597},{"$f":"IFERROR(W205*'Inputs & Assumptions'!$Q$43,\"--\")","v":1097373.5},{"$f":"IFERROR(X205*'Inputs & Assumptions'!$Q$44,\"--\")","v":87674.3},{"$f":"IFERROR(Y205*'Inputs & Assumptions'!$Q$45,\"--\")","v":4100.9000000000005},{"$f":"IFERROR(Z205*'Inputs & Assumptions'!$Q$46,\"--\")","v":42549.9},{"$f":"IFERROR(AA205*'Inputs & Assumptions'!$Q$47,\"--\")","v":377500},{"$f":"IFERROR(AB205*'Inputs & Assumptions'!$Q$48,\"--\")","v":507850.5},{"$f":"IFERROR(AC205*'Inputs & Assumptions'!$Q$49,\"--\")","v":10407.5}]
["0904","Harrison Town","Hudson",3401730210,203,1549032252,17373851.539999999,1.1215939188850408,13191570.630000001,775.14158756864003,2.3450226077022958,7190528.7200000007,11760776.25,36325156.509999998,0.47828703876932038,0.19794900864420256,0.32376395258647711,22951,574.77106139166051,{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":8270189.25},{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":75500},{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":776500},{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":15226949.01},{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3058670},{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":745093},{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":630194},{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2190000},{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4985803},{"$f":"VLOOKUP(A206,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":647960},{"$f":"IFERROR(T206*'Inputs & Assumptions'!$Q$40,\"--\")","v":827018.92500000005},{"$f":"IFERROR(U206*'Inputs & Assumptions'!$Q$41,\"--\")","v":7550},{"$f":"IFERROR(V206*'Inputs & Assumptions'!$Q$42,\"--\")","v":388250},{"$f":"IFERROR(W206*'Inputs & Assumptions'!$Q$43,\"--\")","v":7613474.5049999999},{"$f":"IFERROR(X206*'Inputs & Assumptions'!$Q$44,\"--\")","v":305867},{"$f":"IFERROR(Y206*'Inputs & Assumptions'!$Q$45,\"--\")","v":74509.3},{"$f":"IFERROR(Z206*'Inputs & Assumptions'!$Q$46,\"--\")","v":63019.4},{"$f":"IFERROR(AA206*'Inputs & Assumptions'!$Q$47,\"--\")","v":1095000},{"$f":"IFERROR(AB206*'Inputs & Assumptions'!$Q$48,\"--\")","v":2492901.5},{"$f":"IFERROR(AC206*'Inputs & Assumptions'!$Q$49,\"--\")","v":323980}]
["0808","Harrison Township","Gloucester",3401530180,204,1560600700,10192653,0.65312369781712898,3082134.44,12116.295649765121,3.2472609925139722,11634863.779999999,28849261,50676777.779999994,0.20113064497211608,0.22958965209883161,0.56927970292905239,18067,170.59469972878728,{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2535910},{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":137100},{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":322140},{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2958920.88},{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":887050},{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5675},{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":605000},{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1565061},{"$f":"VLOOKUP(A207,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T207*'Inputs & Assumptions'!$Q$40,\"--\")","v":253591},{"$f":"IFERROR(U207*'Inputs & Assumptions'!$Q$41,\"--\")","v":13710},{"$f":"IFERROR(V207*'Inputs & Assumptions'!$Q$42,\"--\")","v":161070},{"$f":"IFERROR(W207*'Inputs & Assumptions'!$Q$43,\"--\")","v":1479460.44},{"$f":"IFERROR(X207*'Inputs & Assumptions'!$Q$44,\"--\")","v":88705},{"$f":"IFERROR(Y207*'Inputs & Assumptions'!$Q$45,\"--\")","v":567.5},{"$f":"IFERROR(Z207*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA207*'Inputs & Assumptions'!$Q$47,\"--\")","v":302500},{"$f":"IFERROR(AB207*'Inputs & Assumptions'!$Q$48,\"--\")","v":782530.5},{"$f":"IFERROR(AC207*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1509","Harvey Cedars Borough","Ocean",3402930390,205,1347808200,4189426.1999999997,0.3108325205322241,1300196.297,359.17691448063999,1.1244259554141309,6847440.0299999993,4118239,15155105.23,0.27643662887321302,0.45182398446467265,0.27173938666211422,669,1943.4922227204784,{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":538843.82000000007},{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":35190},{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":11894},{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1327772.1200000001},{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1860998.35},{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":500},{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":76358.73},{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":674671.30999999994},{"$f":"VLOOKUP(A208,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":22590},{"$f":"IFERROR(T208*'Inputs & Assumptions'!$Q$40,\"--\")","v":53884.382000000012},{"$f":"IFERROR(U208*'Inputs & Assumptions'!$Q$41,\"--\")","v":3519},{"$f":"IFERROR(V208*'Inputs & Assumptions'!$Q$42,\"--\")","v":5947},{"$f":"IFERROR(W208*'Inputs & Assumptions'!$Q$43,\"--\")","v":663886.06000000006},{"$f":"IFERROR(X208*'Inputs & Assumptions'!$Q$44,\"--\")","v":186099.83500000002},{"$f":"IFERROR(Y208*'Inputs & Assumptions'!$Q$45,\"--\")","v":50},{"$f":"IFERROR(Z208*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA208*'Inputs & Assumptions'!$Q$47,\"--\")","v":38179.364999999998},{"$f":"IFERROR(AB208*'Inputs & Assumptions'!$Q$48,\"--\")","v":337335.65499999997},{"$f":"IFERROR(AC208*'Inputs & Assumptions'!$Q$49,\"--\")","v":11295}]
["0225","Hasbrouck Heights Borough","Bergen",3400330420,206,2264910317,18555993.120000001,0.81928158394273409,5764747.9299999997,974.97439197823996,2.5546050660689361,5285598.58,34017922,57859513.700000003,0.32070772692996208,9.1352281448573602E-2,0.58793999162146426,15598,369.58250609052442,{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":961800},{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":48501},{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":198000},{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6676351.5099999998},{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3224700},{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":251805},{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":818673},{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":607147.55000000005},{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2847000},{"$f":"VLOOKUP(A209,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":139901},{"$f":"IFERROR(T209*'Inputs & Assumptions'!$Q$40,\"--\")","v":96180},{"$f":"IFERROR(U209*'Inputs & Assumptions'!$Q$41,\"--\")","v":4850.1000000000004},{"$f":"IFERROR(V209*'Inputs & Assumptions'!$Q$42,\"--\")","v":99000},{"$f":"IFERROR(W209*'Inputs & Assumptions'!$Q$43,\"--\")","v":3338175.7549999999},{"$f":"IFERROR(X209*'Inputs & Assumptions'!$Q$44,\"--\")","v":322470},{"$f":"IFERROR(Y209*'Inputs & Assumptions'!$Q$45,\"--\")","v":25180.5},{"$f":"IFERROR(Z209*'Inputs & Assumptions'!$Q$46,\"--\")","v":81867.3},{"$f":"IFERROR(AA209*'Inputs & Assumptions'!$Q$47,\"--\")","v":303573.77500000002},{"$f":"IFERROR(AB209*'Inputs & Assumptions'!$Q$48,\"--\")","v":1423500},{"$f":"IFERROR(AC209*'Inputs & Assumptions'!$Q$49,\"--\")","v":69950.5}]
["0226","Haworth Borough","Bergen",3400330540,207,860333100,7545847,0.87708435256065354,2178904.2999999998,1239.81911292416,3.0918596064710284,2700127.6,16354317,26600291.600000001,0.28367534888226564,0.10150744362516688,0.61481720749256741,3709,587.46408735508214,{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":690205},{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17625},{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":133310},{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2591958},{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1748624},{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":29950},{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":370924},{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":8000},{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":961875},{"$f":"VLOOKUP(A210,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":91200},{"$f":"IFERROR(T210*'Inputs & Assumptions'!$Q$40,\"--\")","v":69020.5},{"$f":"IFERROR(U210*'Inputs & Assumptions'!$Q$41,\"--\")","v":1762.5},{"$f":"IFERROR(V210*'Inputs & Assumptions'!$Q$42,\"--\")","v":66655},{"$f":"IFERROR(W210*'Inputs & Assumptions'!$Q$43,\"--\")","v":1295979},{"$f":"IFERROR(X210*'Inputs & Assumptions'!$Q$44,\"--\")","v":174862.40000000002},{"$f":"IFERROR(Y210*'Inputs & Assumptions'!$Q$45,\"--\")","v":2995},{"$f":"IFERROR(Z210*'Inputs & Assumptions'!$Q$46,\"--\")","v":37092.400000000001},{"$f":"IFERROR(AA210*'Inputs & Assumptions'!$Q$47,\"--\")","v":4000},{"$f":"IFERROR(AB210*'Inputs & Assumptions'!$Q$48,\"--\")","v":480937.5},{"$f":"IFERROR(AC210*'Inputs & Assumptions'!$Q$49,\"--\")","v":45600}]
["1604","Hawthorne Borough","Passaic",3403130570,208,2656278200,18905153,0.71171585114842262,5640733.6490000002,2123.8340513344001,3.0418594509415469,16942189.469999999,44952907,80800249.469999999,0.23397394344703376,0.20967991536078606,0.55634614119218018,24551,229.7557593988025,{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":648988.49},{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":284125},{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":698268},{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6365433},{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3564988},{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":168769},{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1587681},{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":562400},{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2195691},{"$f":"VLOOKUP(A211,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":208765},{"$f":"IFERROR(T211*'Inputs & Assumptions'!$Q$40,\"--\")","v":64898.849000000002},{"$f":"IFERROR(U211*'Inputs & Assumptions'!$Q$41,\"--\")","v":28412.5},{"$f":"IFERROR(V211*'Inputs & Assumptions'!$Q$42,\"--\")","v":349134},{"$f":"IFERROR(W211*'Inputs & Assumptions'!$Q$43,\"--\")","v":3182716.5},{"$f":"IFERROR(X211*'Inputs & Assumptions'!$Q$44,\"--\")","v":356498.80000000005},{"$f":"IFERROR(Y211*'Inputs & Assumptions'!$Q$45,\"--\")","v":16876.900000000001},{"$f":"IFERROR(Z211*'Inputs & Assumptions'!$Q$46,\"--\")","v":158768.1},{"$f":"IFERROR(AA211*'Inputs & Assumptions'!$Q$47,\"--\")","v":281200},{"$f":"IFERROR(AB211*'Inputs & Assumptions'!$Q$48,\"--\")","v":1097845.5},{"$f":"IFERROR(AC211*'Inputs & Assumptions'!$Q$49,\"--\")","v":104382.5}]
["1339","Hazlet Township","Monmouth",3402530690,209,3569667671,16923450.760000002,0.47409037254325409,5963379.7809999995,3564.4538800499204,2.0374987742101216,8218354.2800000003,47590130,72731935.040000007,0.23268253141749493,0.11299512759395436,0.65432234098855069,26936,221.39069576032074,{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7495897.8099999996},{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":166850},{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":321500},{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6392900},{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3239650},{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":65400},{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":12000},{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2728900},{"$f":"VLOOKUP(A212,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":287500},{"$f":"IFERROR(T212*'Inputs & Assumptions'!$Q$40,\"--\")","v":749589.78099999996},{"$f":"IFERROR(U212*'Inputs & Assumptions'!$Q$41,\"--\")","v":16685},{"$f":"IFERROR(V212*'Inputs & Assumptions'!$Q$42,\"--\")","v":160750},{"$f":"IFERROR(W212*'Inputs & Assumptions'!$Q$43,\"--\")","v":3196450},{"$f":"IFERROR(X212*'Inputs & Assumptions'!$Q$44,\"--\")","v":323965},{"$f":"IFERROR(Y212*'Inputs & Assumptions'!$Q$45,\"--\")","v":6540},{"$f":"IFERROR(Z212*'Inputs & Assumptions'!$Q$46,\"--\")","v":1200},{"$f":"IFERROR(AA212*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB212*'Inputs & Assumptions'!$Q$48,\"--\")","v":1364450},{"$f":"IFERROR(AC212*'Inputs & Assumptions'!$Q$49,\"--\")","v":143750}]
["1206","Helmetta Borough","Middlesex",3402330840,210,187450500,1341911.3899999999,0.71587506568400716,137596,530.12410007936001,3.3885863254565871,1045395.62,3964615,6351922.0099999998,0.21126068422870953,0.16457941680552846,0.62415989896576207,2505,54.928542914171658,{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":257920},{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":13665},{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":60320},{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":334860},{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":6665},{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":49150},{"$f":"VLOOKUP(A213,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":43100},{"$f":"IFERROR(T213*'Inputs & Assumptions'!$Q$40,\"--\")","v":25792},{"$f":"IFERROR(U213*'Inputs & Assumptions'!$Q$41,\"--\")","v":1366.5},{"$f":"IFERROR(V213*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W213*'Inputs & Assumptions'!$Q$43,\"--\")","v":30160},{"$f":"IFERROR(X213*'Inputs & Assumptions'!$Q$44,\"--\")","v":33486},{"$f":"IFERROR(Y213*'Inputs & Assumptions'!$Q$45,\"--\")","v":666.5},{"$f":"IFERROR(Z213*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA213*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB213*'Inputs & Assumptions'!$Q$48,\"--\")","v":24575},{"$f":"IFERROR(AC213*'Inputs & Assumptions'!$Q$49,\"--\")","v":21550}]
["1014","High Bridge Borough","Hunterdon",3401931320,211,487131300,3751038.88,0.77002624959636135,"--",1530.3748911488001,3.2639918580473064,1785177.09,10363710,15899925.969999999,0.23591549338515569,0.11227581143259878,0.6518086951822456,4171,"--",{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A214,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T214*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U214*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V214*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W214*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X214*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y214*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z214*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA214*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB214*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC214*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["1207","Highland Park Borough","Middlesex",3402331470,212,2146292700,15059614.039999999,0.70165704985158828,4939107.074000001,1165.4891033843201,2.5619402889456784,6869629.3599999994,33057494,54986737.399999999,0.27387720661528103,0.12493247799059268,0.60119031539412626,17033,289.97282181647398,{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4118299.48},{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":73933},{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":356497},{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4855472.67},{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2319852.91},{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2000},{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1185467},{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":695000},{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2198229},{"$f":"VLOOKUP(A215,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":233105},{"$f":"IFERROR(T215*'Inputs & Assumptions'!$Q$40,\"--\")","v":411829.94800000003},{"$f":"IFERROR(U215*'Inputs & Assumptions'!$Q$41,\"--\")","v":7393.3},{"$f":"IFERROR(V215*'Inputs & Assumptions'!$Q$42,\"--\")","v":178248.5},{"$f":"IFERROR(W215*'Inputs & Assumptions'!$Q$43,\"--\")","v":2427736.335},{"$f":"IFERROR(X215*'Inputs & Assumptions'!$Q$44,\"--\")","v":231985.29100000003},{"$f":"IFERROR(Y215*'Inputs & Assumptions'!$Q$45,\"--\")","v":200},{"$f":"IFERROR(Z215*'Inputs & Assumptions'!$Q$46,\"--\")","v":118546.70000000001},{"$f":"IFERROR(AA215*'Inputs & Assumptions'!$Q$47,\"--\")","v":347500},{"$f":"IFERROR(AB215*'Inputs & Assumptions'!$Q$48,\"--\")","v":1099114.5},{"$f":"IFERROR(AC215*'Inputs & Assumptions'!$Q$49,\"--\")","v":116552.5}]
["1317","Highlands Borough","Monmouth",3402531500,213,1092640800,10271793.049999999,0.94008873272899918,3008484.4369999999,473.72108439295999,1.9794136902081636,2360440.5300000003,8995648,21627881.579999998,0.47493292452177371,0.10913877631837858,0.41592829915984775,5359,561.38914666915468,{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1370194.37},{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":191250},{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":235000},{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3236660},{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2126000},{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":29500},{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":695000},{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":905920},{"$f":"VLOOKUP(A216,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":201000},{"$f":"IFERROR(T216*'Inputs & Assumptions'!$Q$40,\"--\")","v":137019.43700000001},{"$f":"IFERROR(U216*'Inputs & Assumptions'!$Q$41,\"--\")","v":19125},{"$f":"IFERROR(V216*'Inputs & Assumptions'!$Q$42,\"--\")","v":117500},{"$f":"IFERROR(W216*'Inputs & Assumptions'!$Q$43,\"--\")","v":1618330},{"$f":"IFERROR(X216*'Inputs & Assumptions'!$Q$44,\"--\")","v":212600},{"$f":"IFERROR(Y216*'Inputs & Assumptions'!$Q$45,\"--\")","v":2950},{"$f":"IFERROR(Z216*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA216*'Inputs & Assumptions'!$Q$47,\"--\")","v":347500},{"$f":"IFERROR(AB216*'Inputs & Assumptions'!$Q$48,\"--\")","v":452960},{"$f":"IFERROR(AC216*'Inputs & Assumptions'!$Q$49,\"--\")","v":100500}]
["1104","Hightstown Borough","Mercer",3402131620,214,394325400,6439191,1.6329637908184458,"--",789.31529932415992,4.9028770528096848,3640711.5500000003,9253387,19333289.550000001,0.33306235771966697,0.18831309284353009,0.47862454943680288,7663,"--",{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A217,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T217*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U217*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V217*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W217*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X217*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y217*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z217*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA217*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB217*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC217*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["1810","Hillsborough Township","Somerset",3403531890,215,8376707000,28046798.260000002,0.33481890031488509,9809345.8829999994,34953.029747841276,2.085247486512301,30750618.91,115877655,174675072.16999999,0.16056554556739419,0.17604468988037633,0.66338976455222953,51602,190.09623431262352,{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3521909},{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":528495},{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1478865},{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10479566.24},{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4764558.33},{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1273668.6499999999},{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5071521.33},{"$f":"VLOOKUP(A218,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":571013},{"$f":"IFERROR(T218*'Inputs & Assumptions'!$Q$40,\"--\")","v":352190.9},{"$f":"IFERROR(U218*'Inputs & Assumptions'!$Q$41,\"--\")","v":52849.5},{"$f":"IFERROR(V218*'Inputs & Assumptions'!$Q$42,\"--\")","v":739432.5},{"$f":"IFERROR(W218*'Inputs & Assumptions'!$Q$43,\"--\")","v":5239783.12},{"$f":"IFERROR(X218*'Inputs & Assumptions'!$Q$44,\"--\")","v":476455.83300000004},{"$f":"IFERROR(Y218*'Inputs & Assumptions'!$Q$45,\"--\")","v":127366.86499999999},{"$f":"IFERROR(Z218*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA218*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB218*'Inputs & Assumptions'!$Q$48,\"--\")","v":2535760.665},{"$f":"IFERROR(AC218*'Inputs & Assumptions'!$Q$49,\"--\")","v":285506.5}]
["0227","Hillsdale Borough","Bergen",3400331920,216,1713869800,11269134.24,0.65752569069132327,3064059.2948666667,1857.06215630976,3.1717669352712794,5257697.3899999997,37833124,54359955.630000003,0.20730580276229707,9.672004564879369E-2,0.69597415158890918,11977,255.82861274665331,{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1152401.4915999998},{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":100053.4},{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":199661.76943333331},{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3501746.5167999999},{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3364082.4695000001},{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":174349.15639999998},{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":750235},{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1228486},{"$f":"VLOOKUP(A219,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":90000},{"$f":"IFERROR(T219*'Inputs & Assumptions'!$Q$40,\"--\")","v":115240.14915999999},{"$f":"IFERROR(U219*'Inputs & Assumptions'!$Q$41,\"--\")","v":10005.34},{"$f":"IFERROR(V219*'Inputs & Assumptions'!$Q$42,\"--\")","v":99830.884716666653},{"$f":"IFERROR(W219*'Inputs & Assumptions'!$Q$43,\"--\")","v":1750873.2583999999},{"$f":"IFERROR(X219*'Inputs & Assumptions'!$Q$44,\"--\")","v":336408.24695000006},{"$f":"IFERROR(Y219*'Inputs & Assumptions'!$Q$45,\"--\")","v":17434.915639999999},{"$f":"IFERROR(Z219*'Inputs & Assumptions'!$Q$46,\"--\")","v":75023.5},{"$f":"IFERROR(AA219*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB219*'Inputs & Assumptions'!$Q$48,\"--\")","v":614243},{"$f":"IFERROR(AC219*'Inputs & Assumptions'!$Q$49,\"--\")","v":45000}]
["2007","Hillside Township","Union",3403931980,217,913017800,32814865.079999998,3.594110112639644,12720176.699999999,1770.70998068736,8.2522816006434923,11393410.84,31136524,75344799.920000002,0.43552926167223666,0.15121694996996946,0.41325378835779381,28101,452.65921853314825,{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2680420},{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":70000},{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":505000},{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":16738829},{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5215000},{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":353705},{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":972937},{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5910112},{"$f":"VLOOKUP(A220,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":428000},{"$f":"IFERROR(T220*'Inputs & Assumptions'!$Q$40,\"--\")","v":268042},{"$f":"IFERROR(U220*'Inputs & Assumptions'!$Q$41,\"--\")","v":7000},{"$f":"IFERROR(V220*'Inputs & Assumptions'!$Q$42,\"--\")","v":252500},{"$f":"IFERROR(W220*'Inputs & Assumptions'!$Q$43,\"--\")","v":8369414.5},{"$f":"IFERROR(X220*'Inputs & Assumptions'!$Q$44,\"--\")","v":521500},{"$f":"IFERROR(Y220*'Inputs & Assumptions'!$Q$45,\"--\")","v":35370.5},{"$f":"IFERROR(Z220*'Inputs & Assumptions'!$Q$46,\"--\")","v":97293.700000000012},{"$f":"IFERROR(AA220*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB220*'Inputs & Assumptions'!$Q$48,\"--\")","v":2955056},{"$f":"IFERROR(AC220*'Inputs & Assumptions'!$Q$49,\"--\")","v":214000}]
["0419","Hi-nella Borough","Camden",3400732220,218,38121900,708109.51,1.8574874547176294,252654.84000000003,142.44087339264001,6.2095597281352708,344502.64,1314590,2367202.15,0.29913351928985027,0.14553156772014592,0.55533491299000382,984,256.76304878048785,{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":138950},{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":500},{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":328911.90000000002},{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":102650},{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":4000},{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1242.78},{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":89885},{"$f":"VLOOKUP(A221,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":36050},{"$f":"IFERROR(T221*'Inputs & Assumptions'!$Q$40,\"--\")","v":13895},{"$f":"IFERROR(U221*'Inputs & Assumptions'!$Q$41,\"--\")","v":50},{"$f":"IFERROR(V221*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W221*'Inputs & Assumptions'!$Q$43,\"--\")","v":164455.95000000001},{"$f":"IFERROR(X221*'Inputs & Assumptions'!$Q$44,\"--\")","v":10265},{"$f":"IFERROR(Y221*'Inputs & Assumptions'!$Q$45,\"--\")","v":400},{"$f":"IFERROR(Z221*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA221*'Inputs & Assumptions'!$Q$47,\"--\")","v":621.39},{"$f":"IFERROR(AB221*'Inputs & Assumptions'!$Q$48,\"--\")","v":44942.5},{"$f":"IFERROR(AC221*'Inputs & Assumptions'!$Q$49,\"--\")","v":18025}]
["0905","Hoboken City","Hudson",3401732250,219,12097455418,76657639.310000002,0.63366746692812648,41522779.327,800.13430979839995,1.7650673736088986,71006126.310000002,65864473,213528238.62,0.35900469092718823,0.33253740474281818,0.30845790432999359,75713,548.42337943285827,{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":28803910},{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":801229},{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1200954},{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":43970574.600000001},{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4093013.8},{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2114601.62},{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":6326590.8499999996},{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":8117486},{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":19537495},{"$f":"VLOOKUP(A222,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1791180},{"$f":"IFERROR(T222*'Inputs & Assumptions'!$Q$40,\"--\")","v":2880391},{"$f":"IFERROR(U222*'Inputs & Assumptions'!$Q$41,\"--\")","v":80122.900000000009},{"$f":"IFERROR(V222*'Inputs & Assumptions'!$Q$42,\"--\")","v":600477},{"$f":"IFERROR(W222*'Inputs & Assumptions'!$Q$43,\"--\")","v":21985287.300000001},{"$f":"IFERROR(X222*'Inputs & Assumptions'!$Q$44,\"--\")","v":409301.38},{"$f":"IFERROR(Y222*'Inputs & Assumptions'!$Q$45,\"--\")","v":211460.16200000001},{"$f":"IFERROR(Z222*'Inputs & Assumptions'!$Q$46,\"--\")","v":632659.08499999996},{"$f":"IFERROR(AA222*'Inputs & Assumptions'!$Q$47,\"--\")","v":4058743},{"$f":"IFERROR(AB222*'Inputs & Assumptions'!$Q$48,\"--\")","v":9768747.5},{"$f":"IFERROR(AC222*'Inputs & Assumptions'!$Q$49,\"--\")","v":895590}]
["0228","Ho-Ho-Kus Borough","Bergen",3400332310,220,1202832800,8650530.5099999998,0.71917979872181736,2758195.8659999999,1113.2263366643199,2.4060263097248424,3756709.12,16533234,28940473.629999999,0.29890770346732576,0.12980814232790427,0.57128415420477008,5343,516.2260651319483,{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":864000},{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":137000},{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":101000},{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3485404.1},{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1330000.24},{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":44000},{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":536157.92000000004},{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1239256},{"$f":"VLOOKUP(A223,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":108500},{"$f":"IFERROR(T223*'Inputs & Assumptions'!$Q$40,\"--\")","v":86400},{"$f":"IFERROR(U223*'Inputs & Assumptions'!$Q$41,\"--\")","v":13700},{"$f":"IFERROR(V223*'Inputs & Assumptions'!$Q$42,\"--\")","v":50500},{"$f":"IFERROR(W223*'Inputs & Assumptions'!$Q$43,\"--\")","v":1742702.05},{"$f":"IFERROR(X223*'Inputs & Assumptions'!$Q$44,\"--\")","v":133000.024},{"$f":"IFERROR(Y223*'Inputs & Assumptions'!$Q$45,\"--\")","v":4400},{"$f":"IFERROR(Z223*'Inputs & Assumptions'!$Q$46,\"--\")","v":53615.792000000009},{"$f":"IFERROR(AA223*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB223*'Inputs & Assumptions'!$Q$48,\"--\")","v":619628},{"$f":"IFERROR(AC223*'Inputs & Assumptions'!$Q$49,\"--\")","v":54250}]
["1015","Holland Township","Hunterdon",3401932460,221,632324901,1193600,0.18876371911217837,1103340.878,15020.14791136896,3.2398397354906634,3283245.4,16009468,20486313.399999999,5.8263289089387847E-2,0.16026531157138307,0.78147139933922916,5531,199.48307322364852,{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":646725},{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":134582},{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1141575.8899999999},{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1778367.33},{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":22500},{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":30000},{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":542671},{"$f":"VLOOKUP(A224,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T224*'Inputs & Assumptions'!$Q$40,\"--\")","v":64672.5},{"$f":"IFERROR(U224*'Inputs & Assumptions'!$Q$41,\"--\")","v":13458.2},{"$f":"IFERROR(V224*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W224*'Inputs & Assumptions'!$Q$43,\"--\")","v":570787.94499999995},{"$f":"IFERROR(X224*'Inputs & Assumptions'!$Q$44,\"--\")","v":177836.73300000001},{"$f":"IFERROR(Y224*'Inputs & Assumptions'!$Q$45,\"--\")","v":2250},{"$f":"IFERROR(Z224*'Inputs & Assumptions'!$Q$46,\"--\")","v":3000},{"$f":"IFERROR(AA224*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB224*'Inputs & Assumptions'!$Q$48,\"--\")","v":271335.5},{"$f":"IFERROR(AC224*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1318","Holmdel Township","Monmouth",3402532640,222,5933951050,16909154.890000001,0.28495608992258203,7670406.4810000006,11422.181613245441,1.5757867313381362,12551529.4,64045729,93506413.290000007,0.18083417270597354,0.13423174901461349,0.68493407827941288,27577,278.14506585197813,{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2144300},{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":142000},{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":872550},{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8714806.4900000002},{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7239115.6600000001},{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":51696.7},{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":19500},{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3753534},{"$f":"VLOOKUP(A225,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":80600},{"$f":"IFERROR(T225*'Inputs & Assumptions'!$Q$40,\"--\")","v":214430},{"$f":"IFERROR(U225*'Inputs & Assumptions'!$Q$41,\"--\")","v":14200},{"$f":"IFERROR(V225*'Inputs & Assumptions'!$Q$42,\"--\")","v":436275},{"$f":"IFERROR(W225*'Inputs & Assumptions'!$Q$43,\"--\")","v":4357403.2450000001},{"$f":"IFERROR(X225*'Inputs & Assumptions'!$Q$44,\"--\")","v":723911.56600000011},{"$f":"IFERROR(Y225*'Inputs & Assumptions'!$Q$45,\"--\")","v":5169.67},{"$f":"IFERROR(Z225*'Inputs & Assumptions'!$Q$46,\"--\")","v":1950},{"$f":"IFERROR(AA225*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB225*'Inputs & Assumptions'!$Q$48,\"--\")","v":1876767},{"$f":"IFERROR(AC225*'Inputs & Assumptions'!$Q$49,\"--\")","v":40300}]
["1912","Hopatcong Borough","Sussex",3403732910,223,2498489900,13418127,0.53704947936751712,4886969.9690000005,6969.24908500736,2.0848772376466278,11261472.209999999,27410848,52090447.209999993,0.25759285471106635,0.21619073771050468,0.52621640757842902,14963,326.60362019648471,{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3476105},{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":191350},{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":225800},{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4482566},{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2532342},{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":255556.79},{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1539453.18},{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2235050},{"$f":"VLOOKUP(A226,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T226*'Inputs & Assumptions'!$Q$40,\"--\")","v":347610.5},{"$f":"IFERROR(U226*'Inputs & Assumptions'!$Q$41,\"--\")","v":19135},{"$f":"IFERROR(V226*'Inputs & Assumptions'!$Q$42,\"--\")","v":112900},{"$f":"IFERROR(W226*'Inputs & Assumptions'!$Q$43,\"--\")","v":2241283},{"$f":"IFERROR(X226*'Inputs & Assumptions'!$Q$44,\"--\")","v":253234.2},{"$f":"IFERROR(Y226*'Inputs & Assumptions'!$Q$45,\"--\")","v":25555.679000000004},{"$f":"IFERROR(Z226*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA226*'Inputs & Assumptions'!$Q$47,\"--\")","v":769726.59},{"$f":"IFERROR(AB226*'Inputs & Assumptions'!$Q$48,\"--\")","v":1117525},{"$f":"IFERROR(AC226*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2111","Hope Township","Warren",3404133060,224,219085181,906322,0.41368475761945761,211356,11574.90997365504,3.4230685780614256,1974401.99,4618712,7499435.9900000002,0.12085202156649116,0.26327339717716558,0.6158745812563432,2312,91.416955017301035,{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":515366},{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":41301},{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":59163},{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":286500},{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":16338},{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":99795},{"$f":"VLOOKUP(A227,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":91853},{"$f":"IFERROR(T227*'Inputs & Assumptions'!$Q$40,\"--\")","v":51536.600000000006},{"$f":"IFERROR(U227*'Inputs & Assumptions'!$Q$41,\"--\")","v":4130.1000000000004},{"$f":"IFERROR(V227*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W227*'Inputs & Assumptions'!$Q$43,\"--\")","v":29581.5},{"$f":"IFERROR(X227*'Inputs & Assumptions'!$Q$44,\"--\")","v":28650},{"$f":"IFERROR(Y227*'Inputs & Assumptions'!$Q$45,\"--\")","v":1633.8000000000002},{"$f":"IFERROR(Z227*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA227*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB227*'Inputs & Assumptions'!$Q$48,\"--\")","v":49897.5},{"$f":"IFERROR(AC227*'Inputs & Assumptions'!$Q$49,\"--\")","v":45926.5}]
["1105","Hopewell Borough","Mercer",3402133150,225,317972400,2545823.7100000004,0.80064298347906937,398517.37400000001,463.14374288255999,3.3687641065702558,2289575.37,5876341,10711740.08,0.23766668076210457,0.21374448529374698,0.54858883394414848,3142,126.83557415658817,{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1232166.54},{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":34270},{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7324},{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":449050},{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":132254.85},{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":154579.51},{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":233112.95999999999},{"$f":"VLOOKUP(A228,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":32470},{"$f":"IFERROR(T228*'Inputs & Assumptions'!$Q$40,\"--\")","v":123216.65400000001},{"$f":"IFERROR(U228*'Inputs & Assumptions'!$Q$41,\"--\")","v":3427},{"$f":"IFERROR(V228*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W228*'Inputs & Assumptions'!$Q$43,\"--\")","v":3662},{"$f":"IFERROR(X228*'Inputs & Assumptions'!$Q$44,\"--\")","v":44905},{"$f":"IFERROR(Y228*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z228*'Inputs & Assumptions'!$Q$46,\"--\")","v":13225.485000000001},{"$f":"IFERROR(AA228*'Inputs & Assumptions'!$Q$47,\"--\")","v":77289.755000000005},{"$f":"IFERROR(AB228*'Inputs & Assumptions'!$Q$48,\"--\")","v":116556.48},{"$f":"IFERROR(AC228*'Inputs & Assumptions'!$Q$49,\"--\")","v":16235}]
["0607","Hopewell Township","Cumberland",3401133120,226,308122432,1042710.16,0.33840774046597166,421742.859,19129.67576093824,3.6382458418347161,4139904.41,6027637,11210251.57,9.3013983985017742E-2,0.36929629849511042,0.53768971751987182,5107,82.581331309966714,{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":555775},{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":35850},{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":61250},{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":154638},{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1055718.5900000001},{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":43800},{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":197612},{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":91757},{"$f":"VLOOKUP(A229,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T229*'Inputs & Assumptions'!$Q$40,\"--\")","v":55577.5},{"$f":"IFERROR(U229*'Inputs & Assumptions'!$Q$41,\"--\")","v":3585},{"$f":"IFERROR(V229*'Inputs & Assumptions'!$Q$42,\"--\")","v":30625},{"$f":"IFERROR(W229*'Inputs & Assumptions'!$Q$43,\"--\")","v":77319},{"$f":"IFERROR(X229*'Inputs & Assumptions'!$Q$44,\"--\")","v":105571.85900000001},{"$f":"IFERROR(Y229*'Inputs & Assumptions'!$Q$45,\"--\")","v":4380},{"$f":"IFERROR(Z229*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA229*'Inputs & Assumptions'!$Q$47,\"--\")","v":98806},{"$f":"IFERROR(AB229*'Inputs & Assumptions'!$Q$48,\"--\")","v":45878.5},{"$f":"IFERROR(AC229*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1106","Hopewell Township","Mercer",3402133180,227,3994610481,18883249.579999998,0.47271817039024078,4109810,37165.618332330239,3.0402055729247959,30502361.879999999,72058759,121444370.45999999,0.15548888358081245,0.25116324259794759,0.59334787382123999,29729,138.24245686030474,{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3750475},{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":514000},{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4056475},{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2460000},{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":439200},{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1000},{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2475410},{"$f":"VLOOKUP(A230,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":254000},{"$f":"IFERROR(T230*'Inputs & Assumptions'!$Q$40,\"--\")","v":375047.5},{"$f":"IFERROR(U230*'Inputs & Assumptions'!$Q$41,\"--\")","v":51400},{"$f":"IFERROR(V230*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W230*'Inputs & Assumptions'!$Q$43,\"--\")","v":2028237.5},{"$f":"IFERROR(X230*'Inputs & Assumptions'!$Q$44,\"--\")","v":246000},{"$f":"IFERROR(Y230*'Inputs & Assumptions'!$Q$45,\"--\")","v":43920},{"$f":"IFERROR(Z230*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA230*'Inputs & Assumptions'!$Q$47,\"--\")","v":500},{"$f":"IFERROR(AB230*'Inputs & Assumptions'!$Q$48,\"--\")","v":1237705},{"$f":"IFERROR(AC230*'Inputs & Assumptions'!$Q$49,\"--\")","v":127000}]
["1319","Howell Township","Monmouth",3402533300,228,10969344500,36463195.969999999,0.33240998101572977,16663524.821999999,38573.291119852802,1.7109935183456038,24898024.43,126323553,187684773.39999998,0.19427892476012656,0.13265873399829037,0.67306234124158315,64185,259.61711960738489,{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4301373.6500000004},{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":264392},{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1702650},{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":18042039.719999999},{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":15032624.970000001},{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":935239},{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1155000},{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":7892818},{"$f":"VLOOKUP(A231,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":427816},{"$f":"IFERROR(T231*'Inputs & Assumptions'!$Q$40,\"--\")","v":430137.36500000005},{"$f":"IFERROR(U231*'Inputs & Assumptions'!$Q$41,\"--\")","v":26439.200000000001},{"$f":"IFERROR(V231*'Inputs & Assumptions'!$Q$42,\"--\")","v":851325},{"$f":"IFERROR(W231*'Inputs & Assumptions'!$Q$43,\"--\")","v":9021019.8599999994},{"$f":"IFERROR(X231*'Inputs & Assumptions'!$Q$44,\"--\")","v":1503262.4970000002},{"$f":"IFERROR(Y231*'Inputs & Assumptions'!$Q$45,\"--\")","v":93523.900000000009},{"$f":"IFERROR(Z231*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA231*'Inputs & Assumptions'!$Q$47,\"--\")","v":577500},{"$f":"IFERROR(AB231*'Inputs & Assumptions'!$Q$48,\"--\")","v":3946409},{"$f":"IFERROR(AC231*'Inputs & Assumptions'!$Q$49,\"--\")","v":213908}]
["2112","Independence Township","Warren",3404133930,229,506407700,3121328,0.61636661527855918,1121998.085,12691.198933159681,3.673530064807466,4542459.1099999994,10939252,18603039.109999999,0.16778591828698253,0.24417833468716496,0.58803574702585248,6591,170.23184418145956,{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":446200},{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":41300},{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":27230},{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1407574.87},{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":532679},{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":17392.5},{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":549727},{"$f":"VLOOKUP(A232,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":51950},{"$f":"IFERROR(T232*'Inputs & Assumptions'!$Q$40,\"--\")","v":44620},{"$f":"IFERROR(U232*'Inputs & Assumptions'!$Q$41,\"--\")","v":4130},{"$f":"IFERROR(V232*'Inputs & Assumptions'!$Q$42,\"--\")","v":13615},{"$f":"IFERROR(W232*'Inputs & Assumptions'!$Q$43,\"--\")","v":703787.43500000006},{"$f":"IFERROR(X232*'Inputs & Assumptions'!$Q$44,\"--\")","v":53267.9},{"$f":"IFERROR(Y232*'Inputs & Assumptions'!$Q$45,\"--\")","v":1739.25},{"$f":"IFERROR(Z232*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA232*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB232*'Inputs & Assumptions'!$Q$48,\"--\")","v":274863.5},{"$f":"IFERROR(AC232*'Inputs & Assumptions'!$Q$49,\"--\")","v":25975}]
["1320","Interlaken Borough","Monmouth",3402534200,230,524941900,2242261.37,0.42714467448683369,195389.3,212.01929550336001,0.86579577854234924,1109962.44,1192701,4544924.8100000005,0.49335499787949183,0.24422019866154834,0.26242480345895974,1024,190.80986328124999,{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":463000},{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":14472},{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":41982},{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":23000},{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":345634},{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11850},{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":6647},{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":28500},{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":128976},{"$f":"VLOOKUP(A233,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T233*'Inputs & Assumptions'!$Q$40,\"--\")","v":46300},{"$f":"IFERROR(U233*'Inputs & Assumptions'!$Q$41,\"--\")","v":1447.2},{"$f":"IFERROR(V233*'Inputs & Assumptions'!$Q$42,\"--\")","v":20991},{"$f":"IFERROR(W233*'Inputs & Assumptions'!$Q$43,\"--\")","v":11500},{"$f":"IFERROR(X233*'Inputs & Assumptions'!$Q$44,\"--\")","v":34563.4},{"$f":"IFERROR(Y233*'Inputs & Assumptions'!$Q$45,\"--\")","v":1185},{"$f":"IFERROR(Z233*'Inputs & Assumptions'!$Q$46,\"--\")","v":664.7},{"$f":"IFERROR(AA233*'Inputs & Assumptions'!$Q$47,\"--\")","v":14250},{"$f":"IFERROR(AB233*'Inputs & Assumptions'!$Q$48,\"--\")","v":64488},{"$f":"IFERROR(AC233*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0709","Irvington Township","Essex",3401334450,231,1909561050,83896915.779999986,4.3935183837144134,"--",1865.09406633088,6.1967555936480787,13644065.15,20789850.25,118330831.17999999,0.70900301251479803,0.11530439712068961,0.17569259036451232,66850,"--",{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A234,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T234*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U234*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V234*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W234*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X234*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y234*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z234*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA234*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB234*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC234*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["1510","Island Heights Borough","Ocean",3402934530,232,381684600,2152995,0.56407698922094318,782584.44800000009,389.70479498240002,2.1281908360987054,1773502.6800000004,4196479,8122976.6799999997,0.26505000381214933,0.21833162273709747,0.51661837345075334,1855,421.87840862533699,{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":388022.48},{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":42480},{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":65714},{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":851191},{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1150247},{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2010},{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1000},{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":298928},{"$f":"VLOOKUP(A235,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":32584},{"$f":"IFERROR(T235*'Inputs & Assumptions'!$Q$40,\"--\")","v":38802.248},{"$f":"IFERROR(U235*'Inputs & Assumptions'!$Q$41,\"--\")","v":4248},{"$f":"IFERROR(V235*'Inputs & Assumptions'!$Q$42,\"--\")","v":32857},{"$f":"IFERROR(W235*'Inputs & Assumptions'!$Q$43,\"--\")","v":425595.5},{"$f":"IFERROR(X235*'Inputs & Assumptions'!$Q$44,\"--\")","v":115024.70000000001},{"$f":"IFERROR(Y235*'Inputs & Assumptions'!$Q$45,\"--\")","v":201},{"$f":"IFERROR(Z235*'Inputs & Assumptions'!$Q$46,\"--\")","v":100},{"$f":"IFERROR(AA235*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB235*'Inputs & Assumptions'!$Q$48,\"--\")","v":149464},{"$f":"IFERROR(AC235*'Inputs & Assumptions'!$Q$49,\"--\")","v":16292}]
["1511","Jackson Township","Ocean",3402934680,233,7226934900,38207806,0.52868617925422301,"--",63471.487178433279,2.5532906914658939,40497993.080000006,105818857,184524656.08000001,0.20706070837186732,0.21947198786509184,0.57346730376304078,66627,"--",{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A236,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T236*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U236*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V236*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W236*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X236*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y236*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z236*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA236*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB236*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC236*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["1208","Jamesburg Borough","Middlesex",3402334890,234,241692900,5433877.8099999996,2.2482571105729625,7260078.5999999996,564.68202059264001,6.6569995808730829,2082847.5299999998,8572770,16089495.34,0.3377282938446719,0.12945387571118186,0.53281783044414621,7542,962.61980906921235,{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":414699},{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":63400},{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2112672},{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":637067},{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11100},{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1029717},{"$f":"VLOOKUP(A237,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":11152515},{"$f":"IFERROR(T237*'Inputs & Assumptions'!$Q$40,\"--\")","v":41469.9},{"$f":"IFERROR(U237*'Inputs & Assumptions'!$Q$41,\"--\")","v":6340},{"$f":"IFERROR(V237*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W237*'Inputs & Assumptions'!$Q$43,\"--\")","v":1056336},{"$f":"IFERROR(X237*'Inputs & Assumptions'!$Q$44,\"--\")","v":63706.700000000004},{"$f":"IFERROR(Y237*'Inputs & Assumptions'!$Q$45,\"--\")","v":1110},{"$f":"IFERROR(Z237*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA237*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB237*'Inputs & Assumptions'!$Q$48,\"--\")","v":514858.5},{"$f":"IFERROR(AC237*'Inputs & Assumptions'!$Q$49,\"--\")","v":5576257.5}]
["1414","Jefferson Township","Morris",3402734980,235,2890979660,25221607.129999999,0.87242423317499218,8293744.5209999988,24897.980088565761,2.9028754491479196,8222072.6600000001,50477859,83921538.789999992,0.30053794882280427,9.7973330548363755E-2,0.60148872062883207,23511,352.76017698098758,{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2746570.5},{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":72506},{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":393199},{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7469997.5499999998},{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5070335},{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":693416.51},{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1114911},{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2873588.69},{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3601362},{"$f":"VLOOKUP(A238,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":309794},{"$f":"IFERROR(T238*'Inputs & Assumptions'!$Q$40,\"--\")","v":274657.05},{"$f":"IFERROR(U238*'Inputs & Assumptions'!$Q$41,\"--\")","v":7250.6},{"$f":"IFERROR(V238*'Inputs & Assumptions'!$Q$42,\"--\")","v":196599.5},{"$f":"IFERROR(W238*'Inputs & Assumptions'!$Q$43,\"--\")","v":3734998.7749999999},{"$f":"IFERROR(X238*'Inputs & Assumptions'!$Q$44,\"--\")","v":507033.5},{"$f":"IFERROR(Y238*'Inputs & Assumptions'!$Q$45,\"--\")","v":69341.650999999998},{"$f":"IFERROR(Z238*'Inputs & Assumptions'!$Q$46,\"--\")","v":111491.1},{"$f":"IFERROR(AA238*'Inputs & Assumptions'!$Q$47,\"--\")","v":1436794.345},{"$f":"IFERROR(AB238*'Inputs & Assumptions'!$Q$48,\"--\")","v":1800681},{"$f":"IFERROR(AC238*'Inputs & Assumptions'!$Q$49,\"--\")","v":154897}]
["0906","Jersey City City","Hudson",3401736000,236,45392365002,386364048.21999997,0.85116527460725322,169431292.89399999,9435.8675807577602,2.232543404767187,186132365.76999998,440907837.13,1013404251.1199999,0.38125362883863567,0.18367040158385872,0.43507596957750566,363488,466.12623496236461,{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":49648844.939999998},{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":6059505},{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3812461},{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":214353320},{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":40000435},{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":7896768},{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":16926956},{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":90026949},{"$f":"VLOOKUP(A239,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":6563354},{"$f":"IFERROR(T239*'Inputs & Assumptions'!$Q$40,\"--\")","v":4964884.4939999999},{"$f":"IFERROR(U239*'Inputs & Assumptions'!$Q$41,\"--\")","v":605950.5},{"$f":"IFERROR(V239*'Inputs & Assumptions'!$Q$42,\"--\")","v":1906230.5},{"$f":"IFERROR(W239*'Inputs & Assumptions'!$Q$43,\"--\")","v":107176660},{"$f":"IFERROR(X239*'Inputs & Assumptions'!$Q$44,\"--\")","v":4000043.5},{"$f":"IFERROR(Y239*'Inputs & Assumptions'!$Q$45,\"--\")","v":789676.8},{"$f":"IFERROR(Z239*'Inputs & Assumptions'!$Q$46,\"--\")","v":1692695.6},{"$f":"IFERROR(AA239*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB239*'Inputs & Assumptions'!$Q$48,\"--\")","v":45013474.5},{"$f":"IFERROR(AC239*'Inputs & Assumptions'!$Q$49,\"--\")","v":3281677}]
["1321","Keansburg Borough","Monmouth",3402536480,237,1050798790,13344969.82,1.2699833637988867,5912970.1579999998,686.28327019647998,2.1999097971934285,2100510.71,7671145,23116625.530000001,0.5772888349418186,9.0865801640210242E-2,0.33184536341797116,10656,554.89584816066065,{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1603698.29},{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":63350},{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":625400},{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5774751.5800000001},{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5672690.3900000006},{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":49500},{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1193000},{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2536941},{"$f":"VLOOKUP(A240,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":218000},{"$f":"IFERROR(T240*'Inputs & Assumptions'!$Q$40,\"--\")","v":160369.82900000003},{"$f":"IFERROR(U240*'Inputs & Assumptions'!$Q$41,\"--\")","v":6335},{"$f":"IFERROR(V240*'Inputs & Assumptions'!$Q$42,\"--\")","v":312700},{"$f":"IFERROR(W240*'Inputs & Assumptions'!$Q$43,\"--\")","v":2887375.79},{"$f":"IFERROR(X240*'Inputs & Assumptions'!$Q$44,\"--\")","v":567269.03900000011},{"$f":"IFERROR(Y240*'Inputs & Assumptions'!$Q$45,\"--\")","v":4950},{"$f":"IFERROR(Z240*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA240*'Inputs & Assumptions'!$Q$47,\"--\")","v":596500},{"$f":"IFERROR(AB240*'Inputs & Assumptions'!$Q$48,\"--\")","v":1268470.5},{"$f":"IFERROR(AC240*'Inputs & Assumptions'!$Q$49,\"--\")","v":109000}]
["0907","Kearny Town","Hudson",3401736510,238,1163382596,42965426,3.6931467040787669,25732913.600000001,5660.3919692198397,10.704638265879646,22541634.550000001,59028838,124535898.55,0.34500434413093978,0.18100511428798777,0.47399054158107251,55422,464.30864277723651,{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3687000},{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":95000},{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":890000},{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":28330000},{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4601000},{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1157000},{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1965426},{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":9384908},{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":9889834},{"$f":"VLOOKUP(A241,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":670000},{"$f":"IFERROR(T241*'Inputs & Assumptions'!$Q$40,\"--\")","v":368700},{"$f":"IFERROR(U241*'Inputs & Assumptions'!$Q$41,\"--\")","v":9500},{"$f":"IFERROR(V241*'Inputs & Assumptions'!$Q$42,\"--\")","v":445000},{"$f":"IFERROR(W241*'Inputs & Assumptions'!$Q$43,\"--\")","v":14165000},{"$f":"IFERROR(X241*'Inputs & Assumptions'!$Q$44,\"--\")","v":460100},{"$f":"IFERROR(Y241*'Inputs & Assumptions'!$Q$45,\"--\")","v":115700},{"$f":"IFERROR(Z241*'Inputs & Assumptions'!$Q$46,\"--\")","v":196542.6},{"$f":"IFERROR(AA241*'Inputs & Assumptions'!$Q$47,\"--\")","v":4692454},{"$f":"IFERROR(AB241*'Inputs & Assumptions'!$Q$48,\"--\")","v":4944917},{"$f":"IFERROR(AC241*'Inputs & Assumptions'!$Q$49,\"--\")","v":335000}]
["2008","Kenilworth Borough","Union",3403936690,239,780148863,15818291.139999999,2.0275990763060303,3875964.4820000003,1373.8747157452801,6.3822198238594376,9206360.25,24766164,49790815.390000001,0.31769496072918196,0.18490077292144541,0.49740426634937257,15708,246.7509856124268,{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1184650},{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":60400},{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":244132},{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4839365.6900000004},{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1852452},{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":168061},{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":819928.37},{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1646911},{"$f":"VLOOKUP(A242,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":204422},{"$f":"IFERROR(T242*'Inputs & Assumptions'!$Q$40,\"--\")","v":118465},{"$f":"IFERROR(U242*'Inputs & Assumptions'!$Q$41,\"--\")","v":6040},{"$f":"IFERROR(V242*'Inputs & Assumptions'!$Q$42,\"--\")","v":122066},{"$f":"IFERROR(W242*'Inputs & Assumptions'!$Q$43,\"--\")","v":2419682.8450000002},{"$f":"IFERROR(X242*'Inputs & Assumptions'!$Q$44,\"--\")","v":185245.2},{"$f":"IFERROR(Y242*'Inputs & Assumptions'!$Q$45,\"--\")","v":16806.100000000002},{"$f":"IFERROR(Z242*'Inputs & Assumptions'!$Q$46,\"--\")","v":81992.837},{"$f":"IFERROR(AA242*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB242*'Inputs & Assumptions'!$Q$48,\"--\")","v":823455.5},{"$f":"IFERROR(AC242*'Inputs & Assumptions'!$Q$49,\"--\")","v":102211}]
["1322","Keyport Borough","Monmouth",3402536810,240,1131726398,9291866.9000000004,0.82103474094274864,2994564.7,884.00455998847997,2.0694466614359208,2346251.2599999998,11782356,23420474.16,0.39674119475640884,0.10017949440183323,0.50307931084175794,8851,338.33066320189812,{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":927300},{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":19000},{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":204000},{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3465720},{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1241100},{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":121500},{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":398062},{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":360000},{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1297017},{"$f":"VLOOKUP(A243,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":121000},{"$f":"IFERROR(T243*'Inputs & Assumptions'!$Q$40,\"--\")","v":92730},{"$f":"IFERROR(U243*'Inputs & Assumptions'!$Q$41,\"--\")","v":1900},{"$f":"IFERROR(V243*'Inputs & Assumptions'!$Q$42,\"--\")","v":102000},{"$f":"IFERROR(W243*'Inputs & Assumptions'!$Q$43,\"--\")","v":1732860},{"$f":"IFERROR(X243*'Inputs & Assumptions'!$Q$44,\"--\")","v":124110},{"$f":"IFERROR(Y243*'Inputs & Assumptions'!$Q$45,\"--\")","v":12150},{"$f":"IFERROR(Z243*'Inputs & Assumptions'!$Q$46,\"--\")","v":39806.200000000004},{"$f":"IFERROR(AA243*'Inputs & Assumptions'!$Q$47,\"--\")","v":180000},{"$f":"IFERROR(AB243*'Inputs & Assumptions'!$Q$48,\"--\")","v":648508.5},{"$f":"IFERROR(AC243*'Inputs & Assumptions'!$Q$49,\"--\")","v":60500}]
["1016","Kingwood Township","Hunterdon",3401937065,241,629453098,2209429.34,0.35100777913718356,476788.4995758849,22403.78760883072,2.5201647796163518,2921490.94,10732335,15863255.279999999,0.13927969392168793,0.18416717681416522,0.6765531292641469,4370,109.10491981141531,{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":475749.9957588492},{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":60000},{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":97500},{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":269120},{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":879000},{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":21500},{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":15000},{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":214707},{"$f":"VLOOKUP(A244,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":70000},{"$f":"IFERROR(T244*'Inputs & Assumptions'!$Q$40,\"--\")","v":47574.999575884925},{"$f":"IFERROR(U244*'Inputs & Assumptions'!$Q$41,\"--\")","v":6000},{"$f":"IFERROR(V244*'Inputs & Assumptions'!$Q$42,\"--\")","v":48750},{"$f":"IFERROR(W244*'Inputs & Assumptions'!$Q$43,\"--\")","v":134560},{"$f":"IFERROR(X244*'Inputs & Assumptions'!$Q$44,\"--\")","v":87900},{"$f":"IFERROR(Y244*'Inputs & Assumptions'!$Q$45,\"--\")","v":2150},{"$f":"IFERROR(Z244*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA244*'Inputs & Assumptions'!$Q$47,\"--\")","v":7500},{"$f":"IFERROR(AB244*'Inputs & Assumptions'!$Q$48,\"--\")","v":107353.5},{"$f":"IFERROR(AC244*'Inputs & Assumptions'!$Q$49,\"--\")","v":35000}]
["1415","Kinnelon Borough","Morris",3402737110,242,2119058500,13166534.119999999,0.6213388691251327,3222769.6723544262,11538.860031461119,2.8967230512984892,6087225.9199999999,42129496,61383256.039999992,0.21449716045398626,9.9167530572723275E-2,0.68633530897329054,10775,299.09695335075884,{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1243227.925},{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":58550},{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3230739.9975000001},{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3986572.2231999999},{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":18250},{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":821821.58184426301},{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":442000},{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1418146.0012000001},{"$f":"VLOOKUP(A245,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":128969},{"$f":"IFERROR(T245*'Inputs & Assumptions'!$Q$40,\"--\")","v":124322.79250000001},{"$f":"IFERROR(U245*'Inputs & Assumptions'!$Q$41,\"--\")","v":5855},{"$f":"IFERROR(V245*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W245*'Inputs & Assumptions'!$Q$43,\"--\")","v":1615369.99875},{"$f":"IFERROR(X245*'Inputs & Assumptions'!$Q$44,\"--\")","v":398657.22232},{"$f":"IFERROR(Y245*'Inputs & Assumptions'!$Q$45,\"--\")","v":1825},{"$f":"IFERROR(Z245*'Inputs & Assumptions'!$Q$46,\"--\")","v":82182.158184426313},{"$f":"IFERROR(AA245*'Inputs & Assumptions'!$Q$47,\"--\")","v":221000},{"$f":"IFERROR(AB245*'Inputs & Assumptions'!$Q$48,\"--\")","v":709073.00060000003},{"$f":"IFERROR(AC245*'Inputs & Assumptions'!$Q$49,\"--\")","v":64484.5}]
["2113","Knowlton Township","Warren",3404137320,243,259975255,1251152,0.48125811050747891,242893.8,15823.500520334081,3.981520560485651,2654170.23,6445646,10350968.23,0.12087294368982909,0.25641758056096359,0.62270947574920721,3436,70.690861466821886,{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":421400},{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":36500},{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":76052},{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":499800},{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":95198},{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":9400},{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":109756},{"$f":"VLOOKUP(A246,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":80000},{"$f":"IFERROR(T246*'Inputs & Assumptions'!$Q$40,\"--\")","v":42140},{"$f":"IFERROR(U246*'Inputs & Assumptions'!$Q$41,\"--\")","v":3650},{"$f":"IFERROR(V246*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W246*'Inputs & Assumptions'!$Q$43,\"--\")","v":38026},{"$f":"IFERROR(X246*'Inputs & Assumptions'!$Q$44,\"--\")","v":49980},{"$f":"IFERROR(Y246*'Inputs & Assumptions'!$Q$45,\"--\")","v":9519.8000000000011},{"$f":"IFERROR(Z246*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA246*'Inputs & Assumptions'!$Q$47,\"--\")","v":4700},{"$f":"IFERROR(AB246*'Inputs & Assumptions'!$Q$48,\"--\")","v":54878},{"$f":"IFERROR(AC246*'Inputs & Assumptions'!$Q$49,\"--\")","v":40000}]
["1512","Lacey Township","Ocean",3402937380,244,4029146600,21527481,0.53429381298759393,9066610.9989999998,53278.486301597441,2.5339549188902679,19368275.460000001,61201002,102096758.45999999,0.21085371685364673,0.18970509693104709,0.59944118621530629,32671,277.51250341281258,{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2371197},{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":285175},{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":588075},{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":9212662.2799999993},{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7187862.8899999997},{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":134033},{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1399500},{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4513231.1399999997},{"$f":"VLOOKUP(A247,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":424100},{"$f":"IFERROR(T247*'Inputs & Assumptions'!$Q$40,\"--\")","v":237119.7},{"$f":"IFERROR(U247*'Inputs & Assumptions'!$Q$41,\"--\")","v":28517.5},{"$f":"IFERROR(V247*'Inputs & Assumptions'!$Q$42,\"--\")","v":294037.5},{"$f":"IFERROR(W247*'Inputs & Assumptions'!$Q$43,\"--\")","v":4606331.1399999997},{"$f":"IFERROR(X247*'Inputs & Assumptions'!$Q$44,\"--\")","v":718786.28899999999},{"$f":"IFERROR(Y247*'Inputs & Assumptions'!$Q$45,\"--\")","v":13403.300000000001},{"$f":"IFERROR(Z247*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA247*'Inputs & Assumptions'!$Q$47,\"--\")","v":699750},{"$f":"IFERROR(AB247*'Inputs & Assumptions'!$Q$48,\"--\")","v":2256615.5699999998},{"$f":"IFERROR(AC247*'Inputs & Assumptions'!$Q$49,\"--\")","v":212050}]
["1913","Lafayette Township","Sussex",3403737440,245,335809200,1075398.99,0.32024107439581762,223142.821,11445.384057721601,2.9147583300278845,2146060.64,6566567,9788026.629999999,0.10986882552034904,0.21925365767011612,0.670877516809535,3316,67.292768697225569,{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":312385},{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":67150},{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":132500},{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":525258.21},{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10260},{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":130775},{"$f":"VLOOKUP(A248,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T248*'Inputs & Assumptions'!$Q$40,\"--\")","v":31238.5},{"$f":"IFERROR(U248*'Inputs & Assumptions'!$Q$41,\"--\")","v":6715},{"$f":"IFERROR(V248*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W248*'Inputs & Assumptions'!$Q$43,\"--\")","v":66250},{"$f":"IFERROR(X248*'Inputs & Assumptions'!$Q$44,\"--\")","v":52525.820999999996},{"$f":"IFERROR(Y248*'Inputs & Assumptions'!$Q$45,\"--\")","v":1026},{"$f":"IFERROR(Z248*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA248*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB248*'Inputs & Assumptions'!$Q$48,\"--\")","v":65387.5},{"$f":"IFERROR(AC248*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1347","Lake Como Borough","Monmouth",3402537560,246,747776100,3266526.45,0.4368321547051317,1240089.973,161.09855755903999,1.1166827236120547,1633015.0700000003,3450745,8350286.5200000005,0.39118734934139721,0.19556395652876354,0.41324869412983922,2058,602.5704436345967,{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1967830},{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15100},{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":182175},{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1426600},{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":713249.73},{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11800},{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":92000},{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":188809},{"$f":"VLOOKUP(A249,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":49000},{"$f":"IFERROR(T249*'Inputs & Assumptions'!$Q$40,\"--\")","v":196783},{"$f":"IFERROR(U249*'Inputs & Assumptions'!$Q$41,\"--\")","v":1510},{"$f":"IFERROR(V249*'Inputs & Assumptions'!$Q$42,\"--\")","v":91087.5},{"$f":"IFERROR(W249*'Inputs & Assumptions'!$Q$43,\"--\")","v":713300},{"$f":"IFERROR(X249*'Inputs & Assumptions'!$Q$44,\"--\")","v":71324.972999999998},{"$f":"IFERROR(Y249*'Inputs & Assumptions'!$Q$45,\"--\")","v":1180},{"$f":"IFERROR(Z249*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA249*'Inputs & Assumptions'!$Q$47,\"--\")","v":46000},{"$f":"IFERROR(AB249*'Inputs & Assumptions'!$Q$48,\"--\")","v":94404.5},{"$f":"IFERROR(AC249*'Inputs & Assumptions'!$Q$49,\"--\")","v":24500}]
["1513","Lakehurst Borough","Ocean",3402937770,247,234093100,2826665.69,1.2074963721698759,1270422.889,572.89036378368007,2.192304104648962,783075.95,1522291,5132032.6399999987,0.55078872023697822,0.15258592548624167,0.29662535427678033,4256,298.50161865601501,{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":652275},{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":6700},{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":20525},{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1348414.88},{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1496112.49},{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2000},{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":8392},{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":145000},{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":543860},{"$f":"VLOOKUP(A250,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":49950},{"$f":"IFERROR(T250*'Inputs & Assumptions'!$Q$40,\"--\")","v":65227.5},{"$f":"IFERROR(U250*'Inputs & Assumptions'!$Q$41,\"--\")","v":670},{"$f":"IFERROR(V250*'Inputs & Assumptions'!$Q$42,\"--\")","v":10262.5},{"$f":"IFERROR(W250*'Inputs & Assumptions'!$Q$43,\"--\")","v":674207.44},{"$f":"IFERROR(X250*'Inputs & Assumptions'!$Q$44,\"--\")","v":149611.24900000001},{"$f":"IFERROR(Y250*'Inputs & Assumptions'!$Q$45,\"--\")","v":200},{"$f":"IFERROR(Z250*'Inputs & Assumptions'!$Q$46,\"--\")","v":839.2},{"$f":"IFERROR(AA250*'Inputs & Assumptions'!$Q$47,\"--\")","v":72500},{"$f":"IFERROR(AB250*'Inputs & Assumptions'!$Q$48,\"--\")","v":271930},{"$f":"IFERROR(AC250*'Inputs & Assumptions'!$Q$49,\"--\")","v":24975}]
["1514","Lakewood Township","Ocean",3402938550,248,11147557300,86988430.569999993,0.7803362497181332,33972774.464899994,15795.609253169921,2.3733336453897396,62498322.469999999,115081975,264568728.04000002,0.328793320414075,0.23622717217187855,0.43497950741404634,160083,212.21975140958125,{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":10141688.869999999},{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":577796},{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3054300},{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":36128234.049999997},{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":23974162.989},{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":8413549.2400000002},{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":6000000},{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":6000000},{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":12067509},{"$f":"VLOOKUP(A251,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":874066.46},{"$f":"IFERROR(T251*'Inputs & Assumptions'!$Q$40,\"--\")","v":1014168.887},{"$f":"IFERROR(U251*'Inputs & Assumptions'!$Q$41,\"--\")","v":57779.600000000006},{"$f":"IFERROR(V251*'Inputs & Assumptions'!$Q$42,\"--\")","v":1527150},{"$f":"IFERROR(W251*'Inputs & Assumptions'!$Q$43,\"--\")","v":18064117.024999999},{"$f":"IFERROR(X251*'Inputs & Assumptions'!$Q$44,\"--\")","v":2397416.2989000003},{"$f":"IFERROR(Y251*'Inputs & Assumptions'!$Q$45,\"--\")","v":841354.92400000012},{"$f":"IFERROR(Z251*'Inputs & Assumptions'!$Q$46,\"--\")","v":600000},{"$f":"IFERROR(AA251*'Inputs & Assumptions'!$Q$47,\"--\")","v":3000000},{"$f":"IFERROR(AB251*'Inputs & Assumptions'!$Q$48,\"--\")","v":6033754.5},{"$f":"IFERROR(AC251*'Inputs & Assumptions'!$Q$49,\"--\")","v":437033.23}]
["1017","Lambertville City","Hunterdon",3401938610,249,922625419,4546019.0699999994,0.49272640622965536,1437792.696,693.93958019199999,2.1663005428208346,3526454.39,11914366,19986839.460000001,0.22745062215054182,0.17643882100807148,0.59611055684138659,5151,279.12884799068144,{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":707844.75},{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":16085.19},{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":161019.76},{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1333905.8799999999},{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":350000.74},{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":30604.13},{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":364141},{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":360540.32},{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":617427.68000000005},{"$f":"VLOOKUP(A252,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":108956.59},{"$f":"IFERROR(T252*'Inputs & Assumptions'!$Q$40,\"--\")","v":70784.475000000006},{"$f":"IFERROR(U252*'Inputs & Assumptions'!$Q$41,\"--\")","v":1608.5190000000002},{"$f":"IFERROR(V252*'Inputs & Assumptions'!$Q$42,\"--\")","v":80509.88},{"$f":"IFERROR(W252*'Inputs & Assumptions'!$Q$43,\"--\")","v":666952.93999999994},{"$f":"IFERROR(X252*'Inputs & Assumptions'!$Q$44,\"--\")","v":35000.074000000001},{"$f":"IFERROR(Y252*'Inputs & Assumptions'!$Q$45,\"--\")","v":3060.4130000000005},{"$f":"IFERROR(Z252*'Inputs & Assumptions'!$Q$46,\"--\")","v":36414.1},{"$f":"IFERROR(AA252*'Inputs & Assumptions'!$Q$47,\"--\")","v":180270.16},{"$f":"IFERROR(AB252*'Inputs & Assumptions'!$Q$48,\"--\")","v":308713.84000000003},{"$f":"IFERROR(AC252*'Inputs & Assumptions'!$Q$49,\"--\")","v":54478.294999999998}]
["0420","Laurel Springs Borough","Camden",3400739210,250,117184074,2298218.9900000002,1.9612042076639187,672203.56,288.92537758719999,5.5630982329561265,1033321.16,3187525,6519065.1499999994,0.352538122739884,0.1585075676072972,0.48895430965281889,2168,310.05699261992623,{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":308360},{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":10600},{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":42100},{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":740060.92},{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":180901},{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12700},{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":100500},{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":352734},{"$f":"VLOOKUP(A253,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":6500},{"$f":"IFERROR(T253*'Inputs & Assumptions'!$Q$40,\"--\")","v":30836},{"$f":"IFERROR(U253*'Inputs & Assumptions'!$Q$41,\"--\")","v":1060},{"$f":"IFERROR(V253*'Inputs & Assumptions'!$Q$42,\"--\")","v":21050},{"$f":"IFERROR(W253*'Inputs & Assumptions'!$Q$43,\"--\")","v":370030.46},{"$f":"IFERROR(X253*'Inputs & Assumptions'!$Q$44,\"--\")","v":18090.100000000002},{"$f":"IFERROR(Y253*'Inputs & Assumptions'!$Q$45,\"--\")","v":1270},{"$f":"IFERROR(Z253*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA253*'Inputs & Assumptions'!$Q$47,\"--\")","v":50250},{"$f":"IFERROR(AB253*'Inputs & Assumptions'!$Q$48,\"--\")","v":176367},{"$f":"IFERROR(AC253*'Inputs & Assumptions'!$Q$49,\"--\")","v":3250}]
["1515","Lavallette Borough","Ocean",3402939390,251,2433410400,6563404.7300000004,0.26972041912864353,2413463.6189999999,522.17719427455995,0.94531912660519557,12069925.209999999,4370164,23003493.939999998,0.28532207964230677,0.52469964960462001,0.18997827075307328,2754,876.348445533769,{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3300700},{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":66200},{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":46200},{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2331517.86},{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1475946.89},{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5700},{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":199000},{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1194000},{"$f":"VLOOKUP(A254,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":86500},{"$f":"IFERROR(T254*'Inputs & Assumptions'!$Q$40,\"--\")","v":330070},{"$f":"IFERROR(U254*'Inputs & Assumptions'!$Q$41,\"--\")","v":6620},{"$f":"IFERROR(V254*'Inputs & Assumptions'!$Q$42,\"--\")","v":23100},{"$f":"IFERROR(W254*'Inputs & Assumptions'!$Q$43,\"--\")","v":1165758.93},{"$f":"IFERROR(X254*'Inputs & Assumptions'!$Q$44,\"--\")","v":147594.68899999998},{"$f":"IFERROR(Y254*'Inputs & Assumptions'!$Q$45,\"--\")","v":570},{"$f":"IFERROR(Z254*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA254*'Inputs & Assumptions'!$Q$47,\"--\")","v":99500},{"$f":"IFERROR(AB254*'Inputs & Assumptions'!$Q$48,\"--\")","v":597000},{"$f":"IFERROR(AC254*'Inputs & Assumptions'!$Q$49,\"--\")","v":43250}]
["0421","Lawnside Borough","Camden",3400739420,252,216031374,3059000,1.4159980299898476,1228054.835,915.48750239743993,4.7101595437707111,1908797.38,5207625,10175422.379999999,0.30062634117405557,0.18758900699314263,0.51178465183280186,6687,183.64809854942425,{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1277100},{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":55024},{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":51941},{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1046500},{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":583510},{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11600},{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":293000},{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":513736.87},{"$f":"VLOOKUP(A255,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":165485},{"$f":"IFERROR(T255*'Inputs & Assumptions'!$Q$40,\"--\")","v":127710},{"$f":"IFERROR(U255*'Inputs & Assumptions'!$Q$41,\"--\")","v":5502.4000000000005},{"$f":"IFERROR(V255*'Inputs & Assumptions'!$Q$42,\"--\")","v":25970.5},{"$f":"IFERROR(W255*'Inputs & Assumptions'!$Q$43,\"--\")","v":523250},{"$f":"IFERROR(X255*'Inputs & Assumptions'!$Q$44,\"--\")","v":58351},{"$f":"IFERROR(Y255*'Inputs & Assumptions'!$Q$45,\"--\")","v":1160},{"$f":"IFERROR(Z255*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA255*'Inputs & Assumptions'!$Q$47,\"--\")","v":146500},{"$f":"IFERROR(AB255*'Inputs & Assumptions'!$Q$48,\"--\")","v":256868.435},{"$f":"IFERROR(AC255*'Inputs & Assumptions'!$Q$49,\"--\")","v":82742.5}]
["0608","Lawrence Township","Cumberland",3401139450,253,231511444,1486579.44,0.64211920340318041,302628,23631.015719317762,2.90413867402598,2479927.94,2756906,6723413.379999999,0.22110486980052388,0.3688495411240057,0.41004558907547056,3401,88.982064098794467,{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":421305},{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":8900},{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":50490},{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":139671},{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":370700},{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":38350},{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":153279},{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":93965},{"$f":"VLOOKUP(A256,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T256*'Inputs & Assumptions'!$Q$40,\"--\")","v":42130.5},{"$f":"IFERROR(U256*'Inputs & Assumptions'!$Q$41,\"--\")","v":890},{"$f":"IFERROR(V256*'Inputs & Assumptions'!$Q$42,\"--\")","v":25245},{"$f":"IFERROR(W256*'Inputs & Assumptions'!$Q$43,\"--\")","v":69835.5},{"$f":"IFERROR(X256*'Inputs & Assumptions'!$Q$44,\"--\")","v":37070},{"$f":"IFERROR(Y256*'Inputs & Assumptions'!$Q$45,\"--\")","v":3835},{"$f":"IFERROR(Z256*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA256*'Inputs & Assumptions'!$Q$47,\"--\")","v":76639.5},{"$f":"IFERROR(AB256*'Inputs & Assumptions'!$Q$48,\"--\")","v":46982.5},{"$f":"IFERROR(AC256*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1107","Lawrence Township","Mercer",3402139510,254,4721546600,32202182.370000001,0.68202614732215072,11198157.227,13903.970643450881,3.097334309905996,36215188.43,77824712,146242082.80000001,0.22019778270006968,0.24763862587711993,0.53216359142281033,52602,212.88462847420251,{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3325005},{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":139000},{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1494800},{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":12080522.310000001},{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8337142.5999999996},{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":679857.12},{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":68001},{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1349000},{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4387691},{"$f":"VLOOKUP(A257,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":574500},{"$f":"IFERROR(T257*'Inputs & Assumptions'!$Q$40,\"--\")","v":332500.5},{"$f":"IFERROR(U257*'Inputs & Assumptions'!$Q$41,\"--\")","v":13900},{"$f":"IFERROR(V257*'Inputs & Assumptions'!$Q$42,\"--\")","v":747400},{"$f":"IFERROR(W257*'Inputs & Assumptions'!$Q$43,\"--\")","v":6040261.1550000003},{"$f":"IFERROR(X257*'Inputs & Assumptions'!$Q$44,\"--\")","v":833714.26},{"$f":"IFERROR(Y257*'Inputs & Assumptions'!$Q$45,\"--\")","v":67985.712},{"$f":"IFERROR(Z257*'Inputs & Assumptions'!$Q$46,\"--\")","v":6800.1},{"$f":"IFERROR(AA257*'Inputs & Assumptions'!$Q$47,\"--\")","v":674500},{"$f":"IFERROR(AB257*'Inputs & Assumptions'!$Q$48,\"--\")","v":2193845.5},{"$f":"IFERROR(AC257*'Inputs & Assumptions'!$Q$49,\"--\")","v":287250}]
["1018","Lebanon Borough","Hunterdon",3401939630,255,275089735,1421000,0.51655871492260519,342261.245,577.29872197887994,2.6995983692375876,1192039,4813279,7426318.0000000009,0.19134650576503723,0.16051548021509446,0.64813801401986815,2841,120.47210313269976,{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":493306},{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":32240},{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":368150},{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":317510},{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":4300},{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":84000},{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":62901.29},{"$f":"VLOOKUP(A258,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T258*'Inputs & Assumptions'!$Q$40,\"--\")","v":49330.600000000006},{"$f":"IFERROR(U258*'Inputs & Assumptions'!$Q$41,\"--\")","v":3224},{"$f":"IFERROR(V258*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W258*'Inputs & Assumptions'!$Q$43,\"--\")","v":184075},{"$f":"IFERROR(X258*'Inputs & Assumptions'!$Q$44,\"--\")","v":31751},{"$f":"IFERROR(Y258*'Inputs & Assumptions'!$Q$45,\"--\")","v":430},{"$f":"IFERROR(Z258*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA258*'Inputs & Assumptions'!$Q$47,\"--\")","v":42000},{"$f":"IFERROR(AB258*'Inputs & Assumptions'!$Q$48,\"--\")","v":31450.645},{"$f":"IFERROR(AC258*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1019","Lebanon Township","Hunterdon",3401939660,256,931272900,3010775,0.32329674792426583,1374469.4,20114.41476516096,2.797893315697257,4279486.22,18765761,26056022.219999999,0.11555006265265612,0.1642417320597449,0.72020820528759899,6881,199.74849585816014,{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":627556},{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":88497},{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":100},{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1630724},{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":962043},{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":16336},{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":77882},{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":736652},{"$f":"VLOOKUP(A259,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":27000},{"$f":"IFERROR(T259*'Inputs & Assumptions'!$Q$40,\"--\")","v":62755.600000000006},{"$f":"IFERROR(U259*'Inputs & Assumptions'!$Q$41,\"--\")","v":8849.7000000000007},{"$f":"IFERROR(V259*'Inputs & Assumptions'!$Q$42,\"--\")","v":50},{"$f":"IFERROR(W259*'Inputs & Assumptions'!$Q$43,\"--\")","v":815362},{"$f":"IFERROR(X259*'Inputs & Assumptions'!$Q$44,\"--\")","v":96204.3},{"$f":"IFERROR(Y259*'Inputs & Assumptions'!$Q$45,\"--\")","v":1633.6000000000001},{"$f":"IFERROR(Z259*'Inputs & Assumptions'!$Q$46,\"--\")","v":7788.2000000000007},{"$f":"IFERROR(AA259*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB259*'Inputs & Assumptions'!$Q$48,\"--\")","v":368326},{"$f":"IFERROR(AC259*'Inputs & Assumptions'!$Q$49,\"--\")","v":13500}]
["0229","Leonia Borough","Bergen",3400340020,257,1245561532,13749255,1.1038599576789114,3340068.7,974.80042986111994,3.4089924800278752,4569974.96,24141869,42461098.960000001,{"$f":"G260/N260","v":0.32380827008157115},{"$f":"L260/N260","v":0.10762733588937708},{"$f":"M260/N260","v":0.56856439402905179},11963,{"$f":"IFERROR(I260/R260,\"--\")","v":279.1999247680348},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1433230},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":16000},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":272250},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3615600},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2469647},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":184250},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":739650},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1639032},{"$f":"VLOOKUP(A260,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":184700},{"$f":"IFERROR(T260*'Inputs & Assumptions'!$Q$40,\"--\")","v":143323},{"$f":"IFERROR(U260*'Inputs & Assumptions'!$Q$41,\"--\")","v":1600},{"$f":"IFERROR(V260*'Inputs & Assumptions'!$Q$42,\"--\")","v":136125},{"$f":"IFERROR(W260*'Inputs & Assumptions'!$Q$43,\"--\")","v":1807800},{"$f":"IFERROR(X260*'Inputs & Assumptions'!$Q$44,\"--\")","v":246964.7},{"$f":"IFERROR(Y260*'Inputs & Assumptions'!$Q$45,\"--\")","v":18425},{"$f":"IFERROR(Z260*'Inputs & Assumptions'!$Q$46,\"--\")","v":73965},{"$f":"IFERROR(AA260*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB260*'Inputs & Assumptions'!$Q$48,\"--\")","v":819516},{"$f":"IFERROR(AC260*'Inputs & Assumptions'!$Q$49,\"--\")","v":92350}]
["2114","Liberty Township","Warren",3404140110,{"$f":"E260+1","v":258},267697336,1067927.6600000001,0.39893100019493666,{"$f":"IF(IFERROR(SUM(AD261:AM261),\"--\")=0,\"--\",IFERROR(SUM(AD261:AM261),\"--\"))","v":191194.34600000002},7466.7782689177602,3.4006007926802826,2366539.0699999998,5668851,9103317.7300000004,0.1173119176627926,0.25996445913351635,0.62272362320369101,2940,65.03209047619049,{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":336307},{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":29200},{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":99110},{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":527856.46},{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":19705},{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":89665},{"$f":"VLOOKUP(A261,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":11000},{"$f":"IFERROR(T261*'Inputs & Assumptions'!$Q$40,\"--\")","v":33630.700000000004},{"$f":"IFERROR(U261*'Inputs & Assumptions'!$Q$41,\"--\")","v":2920},{"$f":"IFERROR(V261*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W261*'Inputs & Assumptions'!$Q$43,\"--\")","v":49555},{"$f":"IFERROR(X261*'Inputs & Assumptions'!$Q$44,\"--\")","v":52785.646000000001},{"$f":"IFERROR(Y261*'Inputs & Assumptions'!$Q$45,\"--\")","v":1970.5},{"$f":"IFERROR(Z261*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA261*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB261*'Inputs & Assumptions'!$Q$48,\"--\")","v":44832.5},{"$f":"IFERROR(AC261*'Inputs & Assumptions'!$Q$49,\"--\")","v":5500}]
["1416","Lincoln Park Borough","Morris",3402740290,259,1997451100,16054262.790000001,{"$f":"G262/(F262/100)","v":0.80373746270934998},4788007.4810000006,4094.5772388134401,2.1572640686923452,4457818.0799999991,22578214,43090294.870000005,0.37257259061314008,0.10345294905613624,0.52397446033072359,12737,375.91328264112434,{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1936685.25},{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":166811},{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":392997},{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4548306.7},{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8711266.1099999994},{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":407877.97},{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":592334.13},{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2123487.37},{"$f":"VLOOKUP(A262,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":148229},{"$f":"IFERROR(T262*'Inputs & Assumptions'!$Q$40,\"--\")","v":193668.52500000002},{"$f":"IFERROR(U262*'Inputs & Assumptions'!$Q$41,\"--\")","v":16681.100000000002},{"$f":"IFERROR(V262*'Inputs & Assumptions'!$Q$42,\"--\")","v":196498.5},{"$f":"IFERROR(W262*'Inputs & Assumptions'!$Q$43,\"--\")","v":2274153.35},{"$f":"IFERROR(X262*'Inputs & Assumptions'!$Q$44,\"--\")","v":871126.61100000003},{"$f":"IFERROR(Y262*'Inputs & Assumptions'!$Q$45,\"--\")","v":40787.796999999999},{"$f":"IFERROR(Z262*'Inputs & Assumptions'!$Q$46,\"--\")","v":59233.413},{"$f":"IFERROR(AA262*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB262*'Inputs & Assumptions'!$Q$48,\"--\")","v":1061743.6850000001},{"$f":"IFERROR(AC262*'Inputs & Assumptions'!$Q$49,\"--\")","v":74114.5}]
["2009","Linden City","Union",3403940350,260,2769833700,68559045.219999999,2.4752043857362267,31097731.090999998,6840.0705990975994,7.0315385681819098,33986963.670000002,92215916,194761924.89000002,0.35201462122908062,0.1745051744030337,0.47348020436788563,60643,512.80001139455499,{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7687700},{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":126000},{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1986100},{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":39670161.719999999},{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":12172800},{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1195200},{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2901802.31},{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":93500},{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":14389300},{"$f":"VLOOKUP(A263,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1239700},{"$f":"IFERROR(T263*'Inputs & Assumptions'!$Q$40,\"--\")","v":768770},{"$f":"IFERROR(U263*'Inputs & Assumptions'!$Q$41,\"--\")","v":12600},{"$f":"IFERROR(V263*'Inputs & Assumptions'!$Q$42,\"--\")","v":993050},{"$f":"IFERROR(W263*'Inputs & Assumptions'!$Q$43,\"--\")","v":19835080.859999999},{"$f":"IFERROR(X263*'Inputs & Assumptions'!$Q$44,\"--\")","v":1217280},{"$f":"IFERROR(Y263*'Inputs & Assumptions'!$Q$45,\"--\")","v":119520},{"$f":"IFERROR(Z263*'Inputs & Assumptions'!$Q$46,\"--\")","v":290180.23100000003},{"$f":"IFERROR(AA263*'Inputs & Assumptions'!$Q$47,\"--\")","v":46750},{"$f":"IFERROR(AB263*'Inputs & Assumptions'!$Q$48,\"--\")","v":7194650},{"$f":"IFERROR(AC263*'Inputs & Assumptions'!$Q$49,\"--\")","v":619850}]
["0422","Lindenwold Borough","Camden",3400740440,261,636737184,11038371.09,1.7335835517970943,5491140.7530000005,2497.3057591577599,4.7428103162261692,5599711.7599999988,13561154,30199236.850000001,0.36551821308689791,0.18542560488577375,0.44905618202732828,23320,235.46915750428818,{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2128483},{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":64798},{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":608462.44999999995},{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5695163.0099999998},{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2004572},{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":195502.88},{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":119151},{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":912155.42},{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2631143.25},{"$f":"VLOOKUP(A264,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":232856},{"$f":"IFERROR(T264*'Inputs & Assumptions'!$Q$40,\"--\")","v":212848.30000000002},{"$f":"IFERROR(U264*'Inputs & Assumptions'!$Q$41,\"--\")","v":6479.8},{"$f":"IFERROR(V264*'Inputs & Assumptions'!$Q$42,\"--\")","v":304231.22499999998},{"$f":"IFERROR(W264*'Inputs & Assumptions'!$Q$43,\"--\")","v":2847581.5049999999},{"$f":"IFERROR(X264*'Inputs & Assumptions'!$Q$44,\"--\")","v":200457.2},{"$f":"IFERROR(Y264*'Inputs & Assumptions'!$Q$45,\"--\")","v":19550.288},{"$f":"IFERROR(Z264*'Inputs & Assumptions'!$Q$46,\"--\")","v":11915.1},{"$f":"IFERROR(AA264*'Inputs & Assumptions'!$Q$47,\"--\")","v":456077.71},{"$f":"IFERROR(AB264*'Inputs & Assumptions'!$Q$48,\"--\")","v":1315571.625},{"$f":"IFERROR(AC264*'Inputs & Assumptions'!$Q$49,\"--\")","v":116428}]
["0114","Linwood City","Atlantic",3400140530,262,942064900,9720299.8699999992,1.0318078796906667,2872346.3820000002,2439.33115389056,3.8147145233836861,5045051.6900000004,21171735,35937086.559999995,0.27048102115265071,0.14038566208133932,0.58913331676601011,9146,314.0549291493549,{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1376170.2200000009},{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":45295},{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":179734},{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2964835},{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1166613},{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":14900},{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":404023},{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":810845},{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1187878.52},{"$f":"VLOOKUP(A265,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T265*'Inputs & Assumptions'!$Q$40,\"--\")","v":137617.02200000008},{"$f":"IFERROR(U265*'Inputs & Assumptions'!$Q$41,\"--\")","v":4529.5},{"$f":"IFERROR(V265*'Inputs & Assumptions'!$Q$42,\"--\")","v":89867},{"$f":"IFERROR(W265*'Inputs & Assumptions'!$Q$43,\"--\")","v":1482417.5},{"$f":"IFERROR(X265*'Inputs & Assumptions'!$Q$44,\"--\")","v":116661.3},{"$f":"IFERROR(Y265*'Inputs & Assumptions'!$Q$45,\"--\")","v":1490},{"$f":"IFERROR(Z265*'Inputs & Assumptions'!$Q$46,\"--\")","v":40402.300000000003},{"$f":"IFERROR(AA265*'Inputs & Assumptions'!$Q$47,\"--\")","v":405422.5},{"$f":"IFERROR(AB265*'Inputs & Assumptions'!$Q$48,\"--\")","v":593939.26},{"$f":"IFERROR(AC265*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1516","Little Egg Harbor Township","Ocean",3402940560,263,2389822300,21701262.280000001,0.90807012220113614,6721218.5,30301.299539211519,2.8907959847056413,12597832.810000001,34785792,69084887.090000004,0.31412459647981744,0.18235294781025313,0.50352245570992937,23466,286.42369811642374,{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2044000},{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":298800},{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":506000},{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7266885},{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2366000},{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":95400},{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":950000},{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3358712},{"$f":"VLOOKUP(A266,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":400000},{"$f":"IFERROR(T266*'Inputs & Assumptions'!$Q$40,\"--\")","v":204400},{"$f":"IFERROR(U266*'Inputs & Assumptions'!$Q$41,\"--\")","v":29880},{"$f":"IFERROR(V266*'Inputs & Assumptions'!$Q$42,\"--\")","v":253000},{"$f":"IFERROR(W266*'Inputs & Assumptions'!$Q$43,\"--\")","v":3633442.5},{"$f":"IFERROR(X266*'Inputs & Assumptions'!$Q$44,\"--\")","v":236600},{"$f":"IFERROR(Y266*'Inputs & Assumptions'!$Q$45,\"--\")","v":9540},{"$f":"IFERROR(Z266*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA266*'Inputs & Assumptions'!$Q$47,\"--\")","v":475000},{"$f":"IFERROR(AB266*'Inputs & Assumptions'!$Q$48,\"--\")","v":1679356},{"$f":"IFERROR(AC266*'Inputs & Assumptions'!$Q$49,\"--\")","v":200000}]
["1605","Little Falls Township","Passaic",3403140620,264,1539406000,15094727.890000001,0.98055534992068372,5663131.5470000003,1788.6770055961599,3.331426470989459,11084809.09,25104642,51284178.979999997,0.29433498186422563,0.21614480938308278,0.48952020875269164,19928,284.17962399638702,{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1463889},{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":32007},{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":417532},{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6797175.5199999996},{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2436537.87},{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":123525},{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":729409},{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":616000},{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2323446},{"$f":"VLOOKUP(A267,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":215036},{"$f":"IFERROR(T267*'Inputs & Assumptions'!$Q$40,\"--\")","v":146388.9},{"$f":"IFERROR(U267*'Inputs & Assumptions'!$Q$41,\"--\")","v":3200.7000000000003},{"$f":"IFERROR(V267*'Inputs & Assumptions'!$Q$42,\"--\")","v":208766},{"$f":"IFERROR(W267*'Inputs & Assumptions'!$Q$43,\"--\")","v":3398587.76},{"$f":"IFERROR(X267*'Inputs & Assumptions'!$Q$44,\"--\")","v":243653.78700000001},{"$f":"IFERROR(Y267*'Inputs & Assumptions'!$Q$45,\"--\")","v":12352.5},{"$f":"IFERROR(Z267*'Inputs & Assumptions'!$Q$46,\"--\")","v":72940.900000000009},{"$f":"IFERROR(AA267*'Inputs & Assumptions'!$Q$47,\"--\")","v":308000},{"$f":"IFERROR(AB267*'Inputs & Assumptions'!$Q$48,\"--\")","v":1161723},{"$f":"IFERROR(AC267*'Inputs & Assumptions'!$Q$49,\"--\")","v":107518}]
["0230","Little Ferry Borough","Bergen",3400340680,265,1517915000,12396934,0.81670805018726345,3987803.9000000004,945.32694758911998,2.5048005981889632,3654759.9999999995,21969050,38020744,0.32605711240158791,9.6125420375782214E-2,0.57781746722262983,13707,290.93192529364563,{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1160120},{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":23811},{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":280500},{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4500418},{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1742907},{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":91991},{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":614815},{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":735000},{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1657394},{"$f":"VLOOKUP(A268,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":75567},{"$f":"IFERROR(T268*'Inputs & Assumptions'!$Q$40,\"--\")","v":116012},{"$f":"IFERROR(U268*'Inputs & Assumptions'!$Q$41,\"--\")","v":2381.1},{"$f":"IFERROR(V268*'Inputs & Assumptions'!$Q$42,\"--\")","v":140250},{"$f":"IFERROR(W268*'Inputs & Assumptions'!$Q$43,\"--\")","v":2250209},{"$f":"IFERROR(X268*'Inputs & Assumptions'!$Q$44,\"--\")","v":174290.7},{"$f":"IFERROR(Y268*'Inputs & Assumptions'!$Q$45,\"--\")","v":9199.1},{"$f":"IFERROR(Z268*'Inputs & Assumptions'!$Q$46,\"--\")","v":61481.5},{"$f":"IFERROR(AA268*'Inputs & Assumptions'!$Q$47,\"--\")","v":367500},{"$f":"IFERROR(AB268*'Inputs & Assumptions'!$Q$48,\"--\")","v":828697},{"$f":"IFERROR(AC268*'Inputs & Assumptions'!$Q$49,\"--\")","v":37783.5}]
["1323","Little Silver Borough","Monmouth",3402540770,266,2316114976,9106782.75,0.39319217069817863,2337288.105,1735.6959038272,1.6876942360395153,4996738.1999999993,24985418,39088938.950000003,0.23297595162787091,0.12782997784594505,0.63919407052618393,7854,297.59206837280368,{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1038501},{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":146832},{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":12166},{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2526628.81},{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2149368},{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12472},{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":191064},{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":252000},{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1050867},{"$f":"VLOOKUP(A269,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":125267},{"$f":"IFERROR(T269*'Inputs & Assumptions'!$Q$40,\"--\")","v":103850.1},{"$f":"IFERROR(U269*'Inputs & Assumptions'!$Q$41,\"--\")","v":14683.2},{"$f":"IFERROR(V269*'Inputs & Assumptions'!$Q$42,\"--\")","v":6083},{"$f":"IFERROR(W269*'Inputs & Assumptions'!$Q$43,\"--\")","v":1263314.405},{"$f":"IFERROR(X269*'Inputs & Assumptions'!$Q$44,\"--\")","v":214936.80000000002},{"$f":"IFERROR(Y269*'Inputs & Assumptions'!$Q$45,\"--\")","v":1247.2},{"$f":"IFERROR(Z269*'Inputs & Assumptions'!$Q$46,\"--\")","v":19106.400000000001},{"$f":"IFERROR(AA269*'Inputs & Assumptions'!$Q$47,\"--\")","v":126000},{"$f":"IFERROR(AB269*'Inputs & Assumptions'!$Q$48,\"--\")","v":525433.5},{"$f":"IFERROR(AC269*'Inputs & Assumptions'!$Q$49,\"--\")","v":62633.5}]
["0710","Livingston Township","Essex",3401340890,267,8655684700,42654091.599999994,0.49278703047027572,13753157.448000001,8822.4415726323205,2.4457893126583041,39519437.730000004,129526282,211699811.32999998,0.20148384324023005,0.18667677350168571,0.61183938325808429,48038,286.29746134310341,{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5303414.1099999994},{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":456012.79},{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1355395.14},{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":12742729.09},{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":17102374.579999998},{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":899943.16},{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3455589.84},{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1272020},{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6354205.540000001},{"$f":"VLOOKUP(A270,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":338498.23},{"$f":"IFERROR(T270*'Inputs & Assumptions'!$Q$40,\"--\")","v":530341.41099999996},{"$f":"IFERROR(U270*'Inputs & Assumptions'!$Q$41,\"--\")","v":45601.279000000002},{"$f":"IFERROR(V270*'Inputs & Assumptions'!$Q$42,\"--\")","v":677697.57},{"$f":"IFERROR(W270*'Inputs & Assumptions'!$Q$43,\"--\")","v":6371364.5449999999},{"$f":"IFERROR(X270*'Inputs & Assumptions'!$Q$44,\"--\")","v":1710237.4579999999},{"$f":"IFERROR(Y270*'Inputs & Assumptions'!$Q$45,\"--\")","v":89994.316000000006},{"$f":"IFERROR(Z270*'Inputs & Assumptions'!$Q$46,\"--\")","v":345558.984},{"$f":"IFERROR(AA270*'Inputs & Assumptions'!$Q$47,\"--\")","v":636010},{"$f":"IFERROR(AB270*'Inputs & Assumptions'!$Q$48,\"--\")","v":3177102.7700000005},{"$f":"IFERROR(AC270*'Inputs & Assumptions'!$Q$49,\"--\")","v":169249.11499999999}]
["1324","Loch Arbour Village","Monmouth",3402541010,268,463809100,653590.46,0.1409179897505245,63866.54,55.531228258559999,0.36179698285350592,739456.87000000011,285000,1678047.33,0.38949465150068202,0.4406650854121022,0.16984026308721578,335,190.64638805970151,{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":256900},{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":28500},{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3500},{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":22420},{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":45800},{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5875.4},{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":34398},{"$f":"VLOOKUP(A271,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T271*'Inputs & Assumptions'!$Q$40,\"--\")","v":25690},{"$f":"IFERROR(U271*'Inputs & Assumptions'!$Q$41,\"--\")","v":2850},{"$f":"IFERROR(V271*'Inputs & Assumptions'!$Q$42,\"--\")","v":1750},{"$f":"IFERROR(W271*'Inputs & Assumptions'!$Q$43,\"--\")","v":11210},{"$f":"IFERROR(X271*'Inputs & Assumptions'!$Q$44,\"--\")","v":4580},{"$f":"IFERROR(Y271*'Inputs & Assumptions'!$Q$45,\"--\")","v":587.54},{"$f":"IFERROR(Z271*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA271*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB271*'Inputs & Assumptions'!$Q$48,\"--\")","v":17199},{"$f":"IFERROR(AC271*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0231","Lodi Borough","Bergen",3400341100,269,2019538860,20490581.630000003,1.0146168531760762,"--",1454.2212446425601,3.3519292889466854,7738004.9199999999,39464928,67693514.549999997,0.30269637743310235,0.11430939834398066,0.58299422422291713,29579,"--",{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A272,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T272*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U272*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V272*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W272*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X272*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y272*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z272*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA272*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB272*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC272*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0809","Logan Township","Gloucester",3401541160,270,2961544340,8871082.879999999,0.29954246371337462,3437836.51,14034.0639131072,1.2996724097671284,14527772.810000002,15091519,38490374.689999998,0.23047535783809225,0.37743911112859069,0.39208553103331717,18890,181.99240391741662,{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1416600.1},{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":169470},{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":532500},{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3793000},{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1210000},{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":19100},{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1706639},{"$f":"VLOOKUP(A273,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":280500},{"$f":"IFERROR(T273*'Inputs & Assumptions'!$Q$40,\"--\")","v":141660.01},{"$f":"IFERROR(U273*'Inputs & Assumptions'!$Q$41,\"--\")","v":16947},{"$f":"IFERROR(V273*'Inputs & Assumptions'!$Q$42,\"--\")","v":266250},{"$f":"IFERROR(W273*'Inputs & Assumptions'!$Q$43,\"--\")","v":1896500},{"$f":"IFERROR(X273*'Inputs & Assumptions'!$Q$44,\"--\")","v":121000},{"$f":"IFERROR(Y273*'Inputs & Assumptions'!$Q$45,\"--\")","v":1910},{"$f":"IFERROR(Z273*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA273*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB273*'Inputs & Assumptions'!$Q$48,\"--\")","v":853319.5},{"$f":"IFERROR(AC273*'Inputs & Assumptions'!$Q$49,\"--\")","v":140250}]
["1517","Long Beach Township","Ocean",3402941250,271,10879714400,23173766,0.21299976403792364,8118886.574,3486.9861276646402,0.89236875234519031,47081223.649999999,26832182,97087171.650000006,0.23869029868891023,0.48493763748446778,0.27637206382662194,4828,1681.6252224523612,{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":12501314.439999999},{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":85000},{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":806956},{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5805796.6100000003},{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3081860},{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":356743.25},{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2382000},{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3760837},{"$f":"VLOOKUP(A274,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":277200},{"$f":"IFERROR(T274*'Inputs & Assumptions'!$Q$40,\"--\")","v":1250131.4439999999},{"$f":"IFERROR(U274*'Inputs & Assumptions'!$Q$41,\"--\")","v":8500},{"$f":"IFERROR(V274*'Inputs & Assumptions'!$Q$42,\"--\")","v":403478},{"$f":"IFERROR(W274*'Inputs & Assumptions'!$Q$43,\"--\")","v":2902898.3050000002},{"$f":"IFERROR(X274*'Inputs & Assumptions'!$Q$44,\"--\")","v":308186},{"$f":"IFERROR(Y274*'Inputs & Assumptions'!$Q$45,\"--\")","v":35674.325000000004},{"$f":"IFERROR(Z274*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA274*'Inputs & Assumptions'!$Q$47,\"--\")","v":1191000},{"$f":"IFERROR(AB274*'Inputs & Assumptions'!$Q$48,\"--\")","v":1880418.5},{"$f":"IFERROR(AC274*'Inputs & Assumptions'!$Q$49,\"--\")","v":138600}]
["1325","Long Branch City","Monmouth",3402541310,272,8100262400,49164804.560000002,0.60695323351500319,17190195.029999997,3279.5862182655997,1.5369568211765585,17971356.93,57361374,124497535.48999999,0.39490584585868421,0.14435110590155828,0.46074304823975759,39745,432.51214064662213,{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4453458},{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":509048},{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1178660},{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":18925524},{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8896300},{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":833662},{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2779191},{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2000000},{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8088813.2599999998},{"$f":"VLOOKUP(A275,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":693061},{"$f":"IFERROR(T275*'Inputs & Assumptions'!$Q$40,\"--\")","v":445345.80000000005},{"$f":"IFERROR(U275*'Inputs & Assumptions'!$Q$41,\"--\")","v":50904.800000000003},{"$f":"IFERROR(V275*'Inputs & Assumptions'!$Q$42,\"--\")","v":589330},{"$f":"IFERROR(W275*'Inputs & Assumptions'!$Q$43,\"--\")","v":9462762},{"$f":"IFERROR(X275*'Inputs & Assumptions'!$Q$44,\"--\")","v":889630},{"$f":"IFERROR(Y275*'Inputs & Assumptions'!$Q$45,\"--\")","v":83366.200000000012},{"$f":"IFERROR(Z275*'Inputs & Assumptions'!$Q$46,\"--\")","v":277919.10000000003},{"$f":"IFERROR(AA275*'Inputs & Assumptions'!$Q$47,\"--\")","v":1000000},{"$f":"IFERROR(AB275*'Inputs & Assumptions'!$Q$48,\"--\")","v":4044406.63},{"$f":"IFERROR(AC275*'Inputs & Assumptions'!$Q$49,\"--\")","v":346530.5}]
["1430","Long Hill Township","Morris",3402741362,273,1962641107,11716082.41,0.5969549077624613,4164774.355,7549.9791109043199,2.2411821964350613,5016092.66,27254188,43986363.07,0.26635715236003937,0.11403744956175119,0.61960539807820947,10726,388.28774519858285,{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1564125},{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":131400},{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":174400},{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4606535.71},{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1489700},{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":211560},{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":736900},{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":875000},{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1685866},{"$f":"VLOOKUP(A276,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":161010},{"$f":"IFERROR(T276*'Inputs & Assumptions'!$Q$40,\"--\")","v":156412.5},{"$f":"IFERROR(U276*'Inputs & Assumptions'!$Q$41,\"--\")","v":13140},{"$f":"IFERROR(V276*'Inputs & Assumptions'!$Q$42,\"--\")","v":87200},{"$f":"IFERROR(W276*'Inputs & Assumptions'!$Q$43,\"--\")","v":2303267.855},{"$f":"IFERROR(X276*'Inputs & Assumptions'!$Q$44,\"--\")","v":148970},{"$f":"IFERROR(Y276*'Inputs & Assumptions'!$Q$45,\"--\")","v":21156},{"$f":"IFERROR(Z276*'Inputs & Assumptions'!$Q$46,\"--\")","v":73690},{"$f":"IFERROR(AA276*'Inputs & Assumptions'!$Q$47,\"--\")","v":437500},{"$f":"IFERROR(AB276*'Inputs & Assumptions'!$Q$48,\"--\")","v":842933},{"$f":"IFERROR(AC276*'Inputs & Assumptions'!$Q$49,\"--\")","v":80505}]
["0115","Longport Borough","Atlantic",3400141370,274,1966811300,8562606.1799999997,0.43535473789478429,2663531.8569999998,252.90780618496001,1.1219417109307843,12214253.17,1289617,22066476.350000001,0.38803685936019411,0.55352077859046123,5.8442362049344589E-2,1173,2270.7006453537933,{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":763725},{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":110500},{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":309700},{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3167008.09},{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1344600},{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5700},{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":968333.12},{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":173500},{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1014459},{"$f":"VLOOKUP(A277,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":23825},{"$f":"IFERROR(T277*'Inputs & Assumptions'!$Q$40,\"--\")","v":76372.5},{"$f":"IFERROR(U277*'Inputs & Assumptions'!$Q$41,\"--\")","v":11050},{"$f":"IFERROR(V277*'Inputs & Assumptions'!$Q$42,\"--\")","v":154850},{"$f":"IFERROR(W277*'Inputs & Assumptions'!$Q$43,\"--\")","v":1583504.0449999999},{"$f":"IFERROR(X277*'Inputs & Assumptions'!$Q$44,\"--\")","v":134460},{"$f":"IFERROR(Y277*'Inputs & Assumptions'!$Q$45,\"--\")","v":570},{"$f":"IFERROR(Z277*'Inputs & Assumptions'!$Q$46,\"--\")","v":96833.312000000005},{"$f":"IFERROR(AA277*'Inputs & Assumptions'!$Q$47,\"--\")","v":86750},{"$f":"IFERROR(AB277*'Inputs & Assumptions'!$Q$48,\"--\")","v":507229.5},{"$f":"IFERROR(AC277*'Inputs & Assumptions'!$Q$49,\"--\")","v":11912.5}]
["2115","Lopatcong Township","Warren",3404141490,275,1004114617,6365142,0.63390591992547396,2450446.4050000003,4682.2934251865599,2.98687605301537,6846256.04,16780261,29991659.039999999,0.21223040684447578,0.22827200158781213,0.55949759156771206,11142,219.92877445700952,{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2963430},{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":97000},{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":209450},{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2608376.81},{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1016400},{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":19100},{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":987380},{"$f":"VLOOKUP(A278,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":276500},{"$f":"IFERROR(T278*'Inputs & Assumptions'!$Q$40,\"--\")","v":296343},{"$f":"IFERROR(U278*'Inputs & Assumptions'!$Q$41,\"--\")","v":9700},{"$f":"IFERROR(V278*'Inputs & Assumptions'!$Q$42,\"--\")","v":104725},{"$f":"IFERROR(W278*'Inputs & Assumptions'!$Q$43,\"--\")","v":1304188.405},{"$f":"IFERROR(X278*'Inputs & Assumptions'!$Q$44,\"--\")","v":101640},{"$f":"IFERROR(Y278*'Inputs & Assumptions'!$Q$45,\"--\")","v":1910},{"$f":"IFERROR(Z278*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA278*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB278*'Inputs & Assumptions'!$Q$48,\"--\")","v":493690},{"$f":"IFERROR(AC278*'Inputs & Assumptions'!$Q$49,\"--\")","v":138250}]
["1704","Lower Alloways Creek Township","Salem",3403341640,276,227020700,0,0,1972236.4000000001,28997.783851156477,1.777718507607456,4035789,0,4035789,0,1,0,3517,560.77236280921238,{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":472096},{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":30120},{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":38460},{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1866800},{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":796000},{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":28075},{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3425003},{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":293000},{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":759954},{"$f":"VLOOKUP(A279,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":36000},{"$f":"IFERROR(T279*'Inputs & Assumptions'!$Q$40,\"--\")","v":47209.600000000006},{"$f":"IFERROR(U279*'Inputs & Assumptions'!$Q$41,\"--\")","v":3012},{"$f":"IFERROR(V279*'Inputs & Assumptions'!$Q$42,\"--\")","v":19230},{"$f":"IFERROR(W279*'Inputs & Assumptions'!$Q$43,\"--\")","v":933400},{"$f":"IFERROR(X279*'Inputs & Assumptions'!$Q$44,\"--\")","v":79600},{"$f":"IFERROR(Y279*'Inputs & Assumptions'!$Q$45,\"--\")","v":2807.5},{"$f":"IFERROR(Z279*'Inputs & Assumptions'!$Q$46,\"--\")","v":342500.30000000005},{"$f":"IFERROR(AA279*'Inputs & Assumptions'!$Q$47,\"--\")","v":146500},{"$f":"IFERROR(AB279*'Inputs & Assumptions'!$Q$48,\"--\")","v":379977},{"$f":"IFERROR(AC279*'Inputs & Assumptions'!$Q$49,\"--\")","v":18000}]
["0505","Lower Township","Cape May",3400941610,277,3735899522,23092558.98,0.61812580461579125,6578628.676,17521.90329530368,1.9603832691087029,14584939.199999999,35560451,73237949.180000007,0.31530865130104124,0.19914456048126056,0.48554678821769809,24606,267.35872047468098,{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2562726.2599999998},{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15900},{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":505550},{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7039823.0999999996},{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3558050},{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":252000},{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":825000},{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3178449},{"$f":"VLOOKUP(A280,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":330700},{"$f":"IFERROR(T280*'Inputs & Assumptions'!$Q$40,\"--\")","v":256272.62599999999},{"$f":"IFERROR(U280*'Inputs & Assumptions'!$Q$41,\"--\")","v":1590},{"$f":"IFERROR(V280*'Inputs & Assumptions'!$Q$42,\"--\")","v":252775},{"$f":"IFERROR(W280*'Inputs & Assumptions'!$Q$43,\"--\")","v":3519911.55},{"$f":"IFERROR(X280*'Inputs & Assumptions'!$Q$44,\"--\")","v":355805},{"$f":"IFERROR(Y280*'Inputs & Assumptions'!$Q$45,\"--\")","v":25200},{"$f":"IFERROR(Z280*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA280*'Inputs & Assumptions'!$Q$47,\"--\")","v":412500},{"$f":"IFERROR(AB280*'Inputs & Assumptions'!$Q$48,\"--\")","v":1589224.5},{"$f":"IFERROR(AC280*'Inputs & Assumptions'!$Q$49,\"--\")","v":165350}]
["0317","Lumberton Township","Burlington",3400542060,278,1414240148,6223937.25,0.44009055030730182,2677461.7760000001,8243.9137489907207,2.6619577628197835,6628787.1545999991,24793751,37646475.404599994,0.16532589526932187,0.17607988751557954,0.6585942172150987,17004,157.46070195248177,{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":810855},{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":41650},{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":248725},{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2602259.7000000002},{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2988479.61},{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":20000},{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":380000},{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1129572.75},{"$f":"VLOOKUP(A281,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":222169.18},{"$f":"IFERROR(T281*'Inputs & Assumptions'!$Q$40,\"--\")","v":81085.5},{"$f":"IFERROR(U281*'Inputs & Assumptions'!$Q$41,\"--\")","v":4165},{"$f":"IFERROR(V281*'Inputs & Assumptions'!$Q$42,\"--\")","v":124362.5},{"$f":"IFERROR(W281*'Inputs & Assumptions'!$Q$43,\"--\")","v":1301129.8500000001},{"$f":"IFERROR(X281*'Inputs & Assumptions'!$Q$44,\"--\")","v":298847.96100000001},{"$f":"IFERROR(Y281*'Inputs & Assumptions'!$Q$45,\"--\")","v":2000},{"$f":"IFERROR(Z281*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA281*'Inputs & Assumptions'!$Q$47,\"--\")","v":190000},{"$f":"IFERROR(AB281*'Inputs & Assumptions'!$Q$48,\"--\")","v":564786.375},{"$f":"IFERROR(AC281*'Inputs & Assumptions'!$Q$49,\"--\")","v":111084.59}]
["0232","Lyndhurst Township","Bergen",3400342090,279,4489229597,38243498.43,0.85189446437662342,10119279.300000001,2934.0292526079998,2.0852367850055411,10429528.49,44938040,93611066.920000017,0.40853608113112183,0.11141341331910116,0.48005050554977685,30192,335.16425874403819,{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2951428},{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":270228},{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":656575},{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11267148},{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7271500},{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":337955},{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1495237},{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1340000},{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4249153},{"$f":"VLOOKUP(A282,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":260413},{"$f":"IFERROR(T282*'Inputs & Assumptions'!$Q$40,\"--\")","v":295142.8},{"$f":"IFERROR(U282*'Inputs & Assumptions'!$Q$41,\"--\")","v":27022.800000000003},{"$f":"IFERROR(V282*'Inputs & Assumptions'!$Q$42,\"--\")","v":328287.5},{"$f":"IFERROR(W282*'Inputs & Assumptions'!$Q$43,\"--\")","v":5633574},{"$f":"IFERROR(X282*'Inputs & Assumptions'!$Q$44,\"--\")","v":727150},{"$f":"IFERROR(Y282*'Inputs & Assumptions'!$Q$45,\"--\")","v":33795.5},{"$f":"IFERROR(Z282*'Inputs & Assumptions'!$Q$46,\"--\")","v":149523.70000000001},{"$f":"IFERROR(AA282*'Inputs & Assumptions'!$Q$47,\"--\")","v":670000},{"$f":"IFERROR(AB282*'Inputs & Assumptions'!$Q$48,\"--\")","v":2124576.5},{"$f":"IFERROR(AC282*'Inputs & Assumptions'!$Q$49,\"--\")","v":130206.5}]
["1417","Madison Borough","Morris",3402742510,280,3661317500,17286784.5,0.47214655653326981,8488075.8000000007,2760.5652997324801,2.1295871592671221,12631145.84,48053017,77970947.340000004,0.22170802189460739,0.16199810661425779,0.61629387149113479,22564,376.17779648998408,{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":17151162},{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":328040},{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1109174},{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7306409},{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5933299},{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":392064},{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1726983},{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3331337},{"$f":"VLOOKUP(A283,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":122922},{"$f":"IFERROR(T283*'Inputs & Assumptions'!$Q$40,\"--\")","v":1715116.2000000002},{"$f":"IFERROR(U283*'Inputs & Assumptions'!$Q$41,\"--\")","v":32804},{"$f":"IFERROR(V283*'Inputs & Assumptions'!$Q$42,\"--\")","v":554587},{"$f":"IFERROR(W283*'Inputs & Assumptions'!$Q$43,\"--\")","v":3653204.5},{"$f":"IFERROR(X283*'Inputs & Assumptions'!$Q$44,\"--\")","v":593329.9},{"$f":"IFERROR(Y283*'Inputs & Assumptions'!$Q$45,\"--\")","v":39206.400000000001},{"$f":"IFERROR(Z283*'Inputs & Assumptions'!$Q$46,\"--\")","v":172698.30000000002},{"$f":"IFERROR(AA283*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB283*'Inputs & Assumptions'!$Q$48,\"--\")","v":1665668.5},{"$f":"IFERROR(AC283*'Inputs & Assumptions'!$Q$49,\"--\")","v":61461}]
["0423","Magnolia Borough","Camden",3400742630,281,266877600,3519769.27,1.318870249882343,1435987.3870000001,626.20629320703995,4.8002016954588917,2593091.8099999996,6697802,12810663.079999998,0.27475309029827366,0.2024166738135775,0.52283023588814892,4882,294.13916161409259,{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":641150},{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15000},{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1532075},{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":966553.87},{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":15250},{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":209000},{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":717559},{"$f":"VLOOKUP(A284,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":85750},{"$f":"IFERROR(T284*'Inputs & Assumptions'!$Q$40,\"--\")","v":64115},{"$f":"IFERROR(U284*'Inputs & Assumptions'!$Q$41,\"--\")","v":1500},{"$f":"IFERROR(V284*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W284*'Inputs & Assumptions'!$Q$43,\"--\")","v":766037.5},{"$f":"IFERROR(X284*'Inputs & Assumptions'!$Q$44,\"--\")","v":96655.387000000002},{"$f":"IFERROR(Y284*'Inputs & Assumptions'!$Q$45,\"--\")","v":1525},{"$f":"IFERROR(Z284*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA284*'Inputs & Assumptions'!$Q$47,\"--\")","v":104500},{"$f":"IFERROR(AB284*'Inputs & Assumptions'!$Q$48,\"--\")","v":358779.5},{"$f":"IFERROR(AC284*'Inputs & Assumptions'!$Q$49,\"--\")","v":42875}]
["0233","Mahwah Township","Bergen",3400342750,282,5799285240,31691724.959999997,0.54647639577045526,10293670.401999999,16250.8194339328,2.0638493048153639,18027192.150000002,69969591,119688508.11,0.26478502790655262,0.15061756917741903,0.58459740291602835,37189,276.79341746215277,{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2893151},{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":611500},{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":681050},{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10621896.699999999},{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":14360547.050000001},{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":958065},{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2892912.47},{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":41730},{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4561138},{"$f":"VLOOKUP(A285,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":338291},{"$f":"IFERROR(T285*'Inputs & Assumptions'!$Q$40,\"--\")","v":289315.10000000003},{"$f":"IFERROR(U285*'Inputs & Assumptions'!$Q$41,\"--\")","v":61150},{"$f":"IFERROR(V285*'Inputs & Assumptions'!$Q$42,\"--\")","v":340525},{"$f":"IFERROR(W285*'Inputs & Assumptions'!$Q$43,\"--\")","v":5310948.3499999996},{"$f":"IFERROR(X285*'Inputs & Assumptions'!$Q$44,\"--\")","v":1436054.7050000001},{"$f":"IFERROR(Y285*'Inputs & Assumptions'!$Q$45,\"--\")","v":95806.5},{"$f":"IFERROR(Z285*'Inputs & Assumptions'!$Q$46,\"--\")","v":289291.24700000003},{"$f":"IFERROR(AA285*'Inputs & Assumptions'!$Q$47,\"--\")","v":20865},{"$f":"IFERROR(AB285*'Inputs & Assumptions'!$Q$48,\"--\")","v":2280569},{"$f":"IFERROR(AC285*'Inputs & Assumptions'!$Q$49,\"--\")","v":169145.5}]
["1326","Manalapan Township","Monmouth",3402542990,283,9768731289,29200484.210000001,0.29891787731822417,10646645.300000001,19616.714831502079,1.6478139480738871,21638234.520000003,110131798,160970516.73000002,0.18140268667322926,0.13442358861464282,0.68417372471212778,47547,223.91833974803879,{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2292601},{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":241800},{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1102900},{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8986438.8100000005},{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3869550},{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":68225},{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":4961802.13},{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4592802.46},{"$f":"VLOOKUP(A286,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":354912},{"$f":"IFERROR(T286*'Inputs & Assumptions'!$Q$40,\"--\")","v":229260.1},{"$f":"IFERROR(U286*'Inputs & Assumptions'!$Q$41,\"--\")","v":24180},{"$f":"IFERROR(V286*'Inputs & Assumptions'!$Q$42,\"--\")","v":551450},{"$f":"IFERROR(W286*'Inputs & Assumptions'!$Q$43,\"--\")","v":4493219.4050000003},{"$f":"IFERROR(X286*'Inputs & Assumptions'!$Q$44,\"--\")","v":386955},{"$f":"IFERROR(Y286*'Inputs & Assumptions'!$Q$45,\"--\")","v":6822.5},{"$f":"IFERROR(Z286*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA286*'Inputs & Assumptions'!$Q$47,\"--\")","v":2480901.0649999999},{"$f":"IFERROR(AB286*'Inputs & Assumptions'!$Q$48,\"--\")","v":2296401.23},{"$f":"IFERROR(AC286*'Inputs & Assumptions'!$Q$49,\"--\")","v":177456}]
["1327","Manasquan Borough","Monmouth",3402543050,284,2078894600,8517369.0800000001,0.40970663351571551,4093895.1190000004,883.06234755584001,1.7300778995722048,7962747.9500000011,19486379,35966496.029999994,0.23681398023581676,0.2213934864090791,0.54179253335510436,8142,502.81197727831005,{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1877878.36},{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":73615},{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":535205},{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4294187.3900000006},{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4061120.88},{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":27950},{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":110000},{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":424000},{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1501885},{"$f":"VLOOKUP(A287,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":202400},{"$f":"IFERROR(T287*'Inputs & Assumptions'!$Q$40,\"--\")","v":187787.83600000001},{"$f":"IFERROR(U287*'Inputs & Assumptions'!$Q$41,\"--\")","v":7361.5},{"$f":"IFERROR(V287*'Inputs & Assumptions'!$Q$42,\"--\")","v":267602.5},{"$f":"IFERROR(W287*'Inputs & Assumptions'!$Q$43,\"--\")","v":2147093.6950000003},{"$f":"IFERROR(X287*'Inputs & Assumptions'!$Q$44,\"--\")","v":406112.08799999999},{"$f":"IFERROR(Y287*'Inputs & Assumptions'!$Q$45,\"--\")","v":2795},{"$f":"IFERROR(Z287*'Inputs & Assumptions'!$Q$46,\"--\")","v":11000},{"$f":"IFERROR(AA287*'Inputs & Assumptions'!$Q$47,\"--\")","v":212000},{"$f":"IFERROR(AB287*'Inputs & Assumptions'!$Q$48,\"--\")","v":750942.5},{"$f":"IFERROR(AC287*'Inputs & Assumptions'!$Q$49,\"--\")","v":101200}]
["1518","Manchester Township","Ocean",3402943140,285,4261814800,27871401.129999999,0.65397964102053419,14353803.704,52107.077297020158,2.4546515092584502,22269577.18,54471723,104612701.31,0.26642463850931791,0.21287641845714614,0.52069894303353592,51960,276.24718444957659,{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":18811072.039999999},{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":345000},{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":861200},{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":16291000},{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4347000},{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6372793},{"$f":"VLOOKUP(A288,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":482000},{"$f":"IFERROR(T288*'Inputs & Assumptions'!$Q$40,\"--\")","v":1881107.2039999999},{"$f":"IFERROR(U288*'Inputs & Assumptions'!$Q$41,\"--\")","v":34500},{"$f":"IFERROR(V288*'Inputs & Assumptions'!$Q$42,\"--\")","v":430600},{"$f":"IFERROR(W288*'Inputs & Assumptions'!$Q$43,\"--\")","v":8145500},{"$f":"IFERROR(X288*'Inputs & Assumptions'!$Q$44,\"--\")","v":434700},{"$f":"IFERROR(Y288*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z288*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA288*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB288*'Inputs & Assumptions'!$Q$48,\"--\")","v":3186396.5},{"$f":"IFERROR(AC288*'Inputs & Assumptions'!$Q$49,\"--\")","v":241000}]
["1705","Mannington Township","Salem",3403343200,286,174670600,522171,0.29894613060240244,122531.3,21685.052249317119,3.4324023023909005,2229453.7599999998,3320628,6072252.7599999998,8.5992961860830053E-2,0.3671543079837144,0.54685273015545555,3183,38.495538799874332,{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":389918},{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":18810},{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":4250},{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":48810},{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":207600},{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":20860},{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1500},{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":63055},{"$f":"VLOOKUP(A289,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":10},{"$f":"IFERROR(T289*'Inputs & Assumptions'!$Q$40,\"--\")","v":38991.800000000003},{"$f":"IFERROR(U289*'Inputs & Assumptions'!$Q$41,\"--\")","v":1881},{"$f":"IFERROR(V289*'Inputs & Assumptions'!$Q$42,\"--\")","v":2125},{"$f":"IFERROR(W289*'Inputs & Assumptions'!$Q$43,\"--\")","v":24405},{"$f":"IFERROR(X289*'Inputs & Assumptions'!$Q$44,\"--\")","v":20760},{"$f":"IFERROR(Y289*'Inputs & Assumptions'!$Q$45,\"--\")","v":2086},{"$f":"IFERROR(Z289*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA289*'Inputs & Assumptions'!$Q$47,\"--\")","v":750},{"$f":"IFERROR(AB289*'Inputs & Assumptions'!$Q$48,\"--\")","v":31527.5},{"$f":"IFERROR(AC289*'Inputs & Assumptions'!$Q$49,\"--\")","v":5}]
["0318","Mansfield Township","Burlington",3400543290,287,1022933700,5210452.96,0.50936370167489842,2364419.08,13909.381013556482,3.2448585960165359,5057528.1359999999,22924771,33192752.096000001,0.15697562362199857,0.15236844843032685,0.6906559279476745,10469,225.84956347311109,{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1074601},{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":63303},{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":106152},{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2594286},{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1151963},{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":7750},{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":320500},{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":959266.76},{"$f":"VLOOKUP(A290,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":289110},{"$f":"IFERROR(T290*'Inputs & Assumptions'!$Q$40,\"--\")","v":107460.1},{"$f":"IFERROR(U290*'Inputs & Assumptions'!$Q$41,\"--\")","v":6330.3},{"$f":"IFERROR(V290*'Inputs & Assumptions'!$Q$42,\"--\")","v":53076},{"$f":"IFERROR(W290*'Inputs & Assumptions'!$Q$43,\"--\")","v":1297143},{"$f":"IFERROR(X290*'Inputs & Assumptions'!$Q$44,\"--\")","v":115196.3},{"$f":"IFERROR(Y290*'Inputs & Assumptions'!$Q$45,\"--\")","v":775},{"$f":"IFERROR(Z290*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA290*'Inputs & Assumptions'!$Q$47,\"--\")","v":160250},{"$f":"IFERROR(AB290*'Inputs & Assumptions'!$Q$48,\"--\")","v":479633.38},{"$f":"IFERROR(AC290*'Inputs & Assumptions'!$Q$49,\"--\")","v":144555}]
["2116","Mansfield Township","Warren",3404143320,288,708883550,4934104.91,0.69603885010450595,1582259.6230000001,18934.90219003136,3.5365227772601018,5918720.3000000007,14217003,25069828.210000001,0.19681446831900729,0.23608938403650914,0.56709614764448357,10028,157.78416663342642,{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":791995},{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":47500},{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1893644.83},{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1239440.23},{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":500},{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":35000},{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":14942.37},{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":827545},{"$f":"VLOOKUP(A291,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":5500},{"$f":"IFERROR(T291*'Inputs & Assumptions'!$Q$40,\"--\")","v":79199.5},{"$f":"IFERROR(U291*'Inputs & Assumptions'!$Q$41,\"--\")","v":4750},{"$f":"IFERROR(V291*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W291*'Inputs & Assumptions'!$Q$43,\"--\")","v":946822.41500000004},{"$f":"IFERROR(X291*'Inputs & Assumptions'!$Q$44,\"--\")","v":123944.023},{"$f":"IFERROR(Y291*'Inputs & Assumptions'!$Q$45,\"--\")","v":50},{"$f":"IFERROR(Z291*'Inputs & Assumptions'!$Q$46,\"--\")","v":3500},{"$f":"IFERROR(AA291*'Inputs & Assumptions'!$Q$47,\"--\")","v":7471.1850000000004},{"$f":"IFERROR(AB291*'Inputs & Assumptions'!$Q$48,\"--\")","v":413772.5},{"$f":"IFERROR(AC291*'Inputs & Assumptions'!$Q$49,\"--\")","v":2750}]
["1519","Mantoloking Borough","Ocean",3402943380,289,1561463400,4809018,0.30798147430160705,1581222.94,247.17842316287999,0.85712364055411083,8306897.9399999995,267756,13383671.939999999,0.35931977573562673,0.62067405546403431,2.000616880033896E-2,544,2906.6598161764705,{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1006694},{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":44882},{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":163781},{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1715239.88},{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":666779},{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":4200},{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":260000},{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":616670},{"$f":"VLOOKUP(A292,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":62244},{"$f":"IFERROR(T292*'Inputs & Assumptions'!$Q$40,\"--\")","v":100669.40000000001},{"$f":"IFERROR(U292*'Inputs & Assumptions'!$Q$41,\"--\")","v":4488.2},{"$f":"IFERROR(V292*'Inputs & Assumptions'!$Q$42,\"--\")","v":81890.5},{"$f":"IFERROR(W292*'Inputs & Assumptions'!$Q$43,\"--\")","v":857619.94},{"$f":"IFERROR(X292*'Inputs & Assumptions'!$Q$44,\"--\")","v":66677.900000000009},{"$f":"IFERROR(Y292*'Inputs & Assumptions'!$Q$45,\"--\")","v":420},{"$f":"IFERROR(Z292*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA292*'Inputs & Assumptions'!$Q$47,\"--\")","v":130000},{"$f":"IFERROR(AB292*'Inputs & Assumptions'!$Q$48,\"--\")","v":308335},{"$f":"IFERROR(AC292*'Inputs & Assumptions'!$Q$49,\"--\")","v":31122}]
["0810","Mantua Township","Gloucester",3401543440,290,1999936800,10703917.67,0.53521279622436069,4077377.2949999999,10243.01473840256,2.4801278825410877,11147994.539999999,27749078,49600990.209999993,0.21580048351216174,0.22475346747719699,0.55944604901064143,20388,199.98907666274278,{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":955290},{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":150000},{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":219700},{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3987021.35},{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1809400},{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":40800},{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":690000},{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1996710.24},{"$f":"VLOOKUP(A293,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":670225},{"$f":"IFERROR(T293*'Inputs & Assumptions'!$Q$40,\"--\")","v":95529},{"$f":"IFERROR(U293*'Inputs & Assumptions'!$Q$41,\"--\")","v":15000},{"$f":"IFERROR(V293*'Inputs & Assumptions'!$Q$42,\"--\")","v":109850},{"$f":"IFERROR(W293*'Inputs & Assumptions'!$Q$43,\"--\")","v":1993510.675},{"$f":"IFERROR(X293*'Inputs & Assumptions'!$Q$44,\"--\")","v":180940},{"$f":"IFERROR(Y293*'Inputs & Assumptions'!$Q$45,\"--\")","v":4080},{"$f":"IFERROR(Z293*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA293*'Inputs & Assumptions'!$Q$47,\"--\")","v":345000},{"$f":"IFERROR(AB293*'Inputs & Assumptions'!$Q$48,\"--\")","v":998355.12},{"$f":"IFERROR(AC293*'Inputs & Assumptions'!$Q$49,\"--\")","v":335112.5}]
["1811","Manville Borough","Somerset",3403543620,291,1354745900,10060336.82,0.74259953988419525,3664841.5610000002,1510.9741614054401,2.2501227757913864,4767093.2299999995,15656016,30483446.049999997,0.33002623140109194,0.15638301595498255,0.51359075264392562,12451,294.34114215725646,{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1277060},{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":76800},{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":316350},{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4257370},{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4323685},{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":32720.61},{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1613910},{"$f":"VLOOKUP(A294,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T294*'Inputs & Assumptions'!$Q$40,\"--\")","v":127706},{"$f":"IFERROR(U294*'Inputs & Assumptions'!$Q$41,\"--\")","v":7680},{"$f":"IFERROR(V294*'Inputs & Assumptions'!$Q$42,\"--\")","v":158175},{"$f":"IFERROR(W294*'Inputs & Assumptions'!$Q$43,\"--\")","v":2128685},{"$f":"IFERROR(X294*'Inputs & Assumptions'!$Q$44,\"--\")","v":432368.5},{"$f":"IFERROR(Y294*'Inputs & Assumptions'!$Q$45,\"--\")","v":3272.0610000000001},{"$f":"IFERROR(Z294*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA294*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB294*'Inputs & Assumptions'!$Q$48,\"--\")","v":806955},{"$f":"IFERROR(AC294*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0319","Maple Shade Township","Burlington",3400543740,292,1334597678,12515276.42,0.93775649593180255,6069687.6720000003,2449.4073658931202,3.7957240483599879,6928740.592699999,31213628,50657645.012699999,0.24705602514412955,0.13677581322548543,0.61616816163038501,24857,244.18424073701573,{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5965700},{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":125950},{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":154400},{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6674435.9299999997},{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2015040},{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":42680.119999999995},{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1501886.39},{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2007079},{"$f":"VLOOKUP(A295,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":171700},{"$f":"IFERROR(T295*'Inputs & Assumptions'!$Q$40,\"--\")","v":596570},{"$f":"IFERROR(U295*'Inputs & Assumptions'!$Q$41,\"--\")","v":12595},{"$f":"IFERROR(V295*'Inputs & Assumptions'!$Q$42,\"--\")","v":77200},{"$f":"IFERROR(W295*'Inputs & Assumptions'!$Q$43,\"--\")","v":3337217.9649999999},{"$f":"IFERROR(X295*'Inputs & Assumptions'!$Q$44,\"--\")","v":201504},{"$f":"IFERROR(Y295*'Inputs & Assumptions'!$Q$45,\"--\")","v":4268.0119999999997},{"$f":"IFERROR(Z295*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA295*'Inputs & Assumptions'!$Q$47,\"--\")","v":750943.19499999995},{"$f":"IFERROR(AB295*'Inputs & Assumptions'!$Q$48,\"--\")","v":1003539.5},{"$f":"IFERROR(AC295*'Inputs & Assumptions'!$Q$49,\"--\")","v":85850}]
["0711","Maplewood Township","Essex",3401343800,293,6203003900,41619225.32,0.67095275113401109,10312075.067000002,2479.3646803033598,2.3127850762757052,20465904.16,81377019,143462148.47999999,0.29010596705096831,0.14265717038841882,0.5672368625606129,31407,328.33683787053849,{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3979600},{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":117100},{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":859150},{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10270850},{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5482284.0899999999},{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":644110.42000000004},{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2361281.16},{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6856175},{"$f":"VLOOKUP(A296,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":121100},{"$f":"IFERROR(T296*'Inputs & Assumptions'!$Q$40,\"--\")","v":397960},{"$f":"IFERROR(U296*'Inputs & Assumptions'!$Q$41,\"--\")","v":11710},{"$f":"IFERROR(V296*'Inputs & Assumptions'!$Q$42,\"--\")","v":429575},{"$f":"IFERROR(W296*'Inputs & Assumptions'!$Q$43,\"--\")","v":5135425},{"$f":"IFERROR(X296*'Inputs & Assumptions'!$Q$44,\"--\")","v":548228.40899999999},{"$f":"IFERROR(Y296*'Inputs & Assumptions'!$Q$45,\"--\")","v":64411.042000000009},{"$f":"IFERROR(Z296*'Inputs & Assumptions'!$Q$46,\"--\")","v":236128.11600000004},{"$f":"IFERROR(AA296*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB296*'Inputs & Assumptions'!$Q$48,\"--\")","v":3428087.5},{"$f":"IFERROR(AC296*'Inputs & Assumptions'!$Q$49,\"--\")","v":60550}]
["0116","Margate City","Atlantic",3400143890,294,4037375500,28678951.199999999,0.71033648467921795,8464963.0850000009,906.30605861376,1.7078824357556039,28686160.830000002,11588515,68953627.030000001,0.41591649975892497,0.41602105742050915,0.16806244282056587,6980,1212.74542765043,{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2286800},{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":186450},{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":688600},{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":9019713.6300000008},{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7676830},{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9200},{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2258172},{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":18713.14},{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4416209},{"$f":"VLOOKUP(A297,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":303200},{"$f":"IFERROR(T297*'Inputs & Assumptions'!$Q$40,\"--\")","v":228680},{"$f":"IFERROR(U297*'Inputs & Assumptions'!$Q$41,\"--\")","v":18645},{"$f":"IFERROR(V297*'Inputs & Assumptions'!$Q$42,\"--\")","v":344300},{"$f":"IFERROR(W297*'Inputs & Assumptions'!$Q$43,\"--\")","v":4509856.8150000004},{"$f":"IFERROR(X297*'Inputs & Assumptions'!$Q$44,\"--\")","v":767683},{"$f":"IFERROR(Y297*'Inputs & Assumptions'!$Q$45,\"--\")","v":920},{"$f":"IFERROR(Z297*'Inputs & Assumptions'!$Q$46,\"--\")","v":225817.2},{"$f":"IFERROR(AA297*'Inputs & Assumptions'!$Q$47,\"--\")","v":9356.57},{"$f":"IFERROR(AB297*'Inputs & Assumptions'!$Q$48,\"--\")","v":2208104.5},{"$f":"IFERROR(AC297*'Inputs & Assumptions'!$Q$49,\"--\")","v":151600}]
["1328","Marlboro Township","Monmouth",3402544070,295,7386461870,32874551.969999999,0.44506493837759425,11963335.475451877,19417.836841894401,2.4420105175470161,23946274.77,123557349,180378175.74000001,0.18225348956508966,0.13275594273952823,0.68499056769538202,49464,241.85944273515844,{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2743713.656228065},{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":461241.54570000002},{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":13131488.00417996},{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":17158495.737306282},{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":131200.33188461541},{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4900},{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":202049},{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6143223.692499999},{"$f":"VLOOKUP(A298,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":350000},{"$f":"IFERROR(T298*'Inputs & Assumptions'!$Q$40,\"--\")","v":274371.36562280654},{"$f":"IFERROR(U298*'Inputs & Assumptions'!$Q$41,\"--\")","v":46124.154570000006},{"$f":"IFERROR(V298*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W298*'Inputs & Assumptions'!$Q$43,\"--\")","v":6565744.0020899801},{"$f":"IFERROR(X298*'Inputs & Assumptions'!$Q$44,\"--\")","v":1715849.5737306282},{"$f":"IFERROR(Y298*'Inputs & Assumptions'!$Q$45,\"--\")","v":13120.033188461543},{"$f":"IFERROR(Z298*'Inputs & Assumptions'!$Q$46,\"--\")","v":490},{"$f":"IFERROR(AA298*'Inputs & Assumptions'!$Q$47,\"--\")","v":101024.5},{"$f":"IFERROR(AB298*'Inputs & Assumptions'!$Q$48,\"--\")","v":3071611.8462499995},{"$f":"IFERROR(AC298*'Inputs & Assumptions'!$Q$49,\"--\")","v":175000}]
["1329","Matawan Borough","Monmouth",3402544520,296,1610454400,11071504.91,0.68747708162367094,3566174.2230000002,1450.1590809446402,2.1829099451682703,3197675.3499999996,20885589,35154769.259999998,0.31493607106667726,9.0959929969968462E-2,0.59410399896335431,12949,275.40151540659514,{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1325794.3999999999},{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":79455},{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":150},{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3988888.73},{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6170811.6899999995},{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":50613.49},{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":489314},{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1520112},{"$f":"VLOOKUP(A299,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T299*'Inputs & Assumptions'!$Q$40,\"--\")","v":132579.44},{"$f":"IFERROR(U299*'Inputs & Assumptions'!$Q$41,\"--\")","v":7945.5},{"$f":"IFERROR(V299*'Inputs & Assumptions'!$Q$42,\"--\")","v":75},{"$f":"IFERROR(W299*'Inputs & Assumptions'!$Q$43,\"--\")","v":1994444.365},{"$f":"IFERROR(X299*'Inputs & Assumptions'!$Q$44,\"--\")","v":617081.16899999999},{"$f":"IFERROR(Y299*'Inputs & Assumptions'!$Q$45,\"--\")","v":5061.3490000000002},{"$f":"IFERROR(Z299*'Inputs & Assumptions'!$Q$46,\"--\")","v":48931.4},{"$f":"IFERROR(AA299*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB299*'Inputs & Assumptions'!$Q$48,\"--\")","v":760056},{"$f":"IFERROR(AC299*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0609","Maurice River Township","Cumberland",3401144580,297,292096978,1297557.06,0.44422132296076,461240.26,59626.489731893758,2.6858826557253872,3162638.0099999993,3385187,7845382.0700000003,0.16539118788895388,0.40312096744065889,0.43148784467038709,7100,64.963416901408451,{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1258037.3700000001},{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":32500},{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":93000},{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":38000},{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":996525.23},{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":125000},{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":151000},{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":158068},{"$f":"VLOOKUP(A300,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T300*'Inputs & Assumptions'!$Q$40,\"--\")","v":125803.73700000002},{"$f":"IFERROR(U300*'Inputs & Assumptions'!$Q$41,\"--\")","v":3250},{"$f":"IFERROR(V300*'Inputs & Assumptions'!$Q$42,\"--\")","v":46500},{"$f":"IFERROR(W300*'Inputs & Assumptions'!$Q$43,\"--\")","v":19000},{"$f":"IFERROR(X300*'Inputs & Assumptions'!$Q$44,\"--\")","v":99652.523000000001},{"$f":"IFERROR(Y300*'Inputs & Assumptions'!$Q$45,\"--\")","v":12500},{"$f":"IFERROR(Z300*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA300*'Inputs & Assumptions'!$Q$47,\"--\")","v":75500},{"$f":"IFERROR(AB300*'Inputs & Assumptions'!$Q$48,\"--\")","v":79034},{"$f":"IFERROR(AC300*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0234","Maywood Borough","Bergen",3400344880,298,1877296900,13885467,0.73965215624656921,3853347.8,823.48279349503991,2.1512160985297526,4387426.13,22111820,40384713.129999995,0.34382977923607211,0.10864076503098341,0.54752945573294465,12204,315.74465748934773,{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1795700},{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":23700},{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":180700},{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4513200},{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3194600},{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":20750},{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":631668},{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1879512},{"$f":"VLOOKUP(A301,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T301*'Inputs & Assumptions'!$Q$40,\"--\")","v":179570},{"$f":"IFERROR(U301*'Inputs & Assumptions'!$Q$41,\"--\")","v":2370},{"$f":"IFERROR(V301*'Inputs & Assumptions'!$Q$42,\"--\")","v":90350},{"$f":"IFERROR(W301*'Inputs & Assumptions'!$Q$43,\"--\")","v":2256600},{"$f":"IFERROR(X301*'Inputs & Assumptions'!$Q$44,\"--\")","v":319460},{"$f":"IFERROR(Y301*'Inputs & Assumptions'!$Q$45,\"--\")","v":2075},{"$f":"IFERROR(Z301*'Inputs & Assumptions'!$Q$46,\"--\")","v":63166.8},{"$f":"IFERROR(AA301*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB301*'Inputs & Assumptions'!$Q$48,\"--\")","v":939756},{"$f":"IFERROR(AC301*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0321","Medford Lakes Borough","Burlington",3400545210,299,451379667,3515499.64,0.77883429339319354,1392910.77,729.43106445311992,3.8010336975147796,2386707.6064000004,11254886,17157093.246399999,0.2049006547619972,0.139109088708881,0.65599025652912191,4619,301.56111063000651,{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":488755},{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":11100},{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":56925},{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1285589.8799999999},{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2205878},{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":188964.06},{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":680996},{"$f":"VLOOKUP(A302,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":32200},{"$f":"IFERROR(T302*'Inputs & Assumptions'!$Q$40,\"--\")","v":48875.5},{"$f":"IFERROR(U302*'Inputs & Assumptions'!$Q$41,\"--\")","v":1110},{"$f":"IFERROR(V302*'Inputs & Assumptions'!$Q$42,\"--\")","v":28462.5},{"$f":"IFERROR(W302*'Inputs & Assumptions'!$Q$43,\"--\")","v":642794.93999999994},{"$f":"IFERROR(X302*'Inputs & Assumptions'!$Q$44,\"--\")","v":220587.80000000002},{"$f":"IFERROR(Y302*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z302*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA302*'Inputs & Assumptions'!$Q$47,\"--\")","v":94482.03},{"$f":"IFERROR(AB302*'Inputs & Assumptions'!$Q$48,\"--\")","v":340498},{"$f":"IFERROR(AC302*'Inputs & Assumptions'!$Q$49,\"--\")","v":16100}]
["0320","Medford Township","Burlington",3400545120,300,3153248468,16114812.460000001,0.51105431822253722,6455335.9479999999,24831.645911676162,3.5487369602584717,16474731.372699998,79310950,111900493.83270001,0.14401019966983261,0.14722661901144968,0.70876318131871763,31462,205.17881723984488,{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5746751},{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":339478},{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":460031},{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6352662.3300000001},{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3811926.77},{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":62402.41},{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1191000},{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2706699.9299999997},{"$f":"VLOOKUP(A303,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":208167},{"$f":"IFERROR(T303*'Inputs & Assumptions'!$Q$40,\"--\")","v":574675.1},{"$f":"IFERROR(U303*'Inputs & Assumptions'!$Q$41,\"--\")","v":33947.800000000003},{"$f":"IFERROR(V303*'Inputs & Assumptions'!$Q$42,\"--\")","v":230015.5},{"$f":"IFERROR(W303*'Inputs & Assumptions'!$Q$43,\"--\")","v":3176331.165},{"$f":"IFERROR(X303*'Inputs & Assumptions'!$Q$44,\"--\")","v":381192.67700000003},{"$f":"IFERROR(Y303*'Inputs & Assumptions'!$Q$45,\"--\")","v":6240.2410000000009},{"$f":"IFERROR(Z303*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA303*'Inputs & Assumptions'!$Q$47,\"--\")","v":595500},{"$f":"IFERROR(AB303*'Inputs & Assumptions'!$Q$48,\"--\")","v":1353349.9649999999},{"$f":"IFERROR(AC303*'Inputs & Assumptions'!$Q$49,\"--\")","v":104083.5}]
["1418","Mendham Borough","Morris",3402745330,301,1264043370,6976433.2400000002,0.55191407237870327,2493160.31,3795.5420429055998,2.4590973789135098,3795125.14,20312499,31084057.380000003,0.22443766445009694,0.12209233478129682,0.65347000076860617,6567,379.6498111770976,{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1229901},{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":62160},{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":284139.45},{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2608840.3199999998},{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2385280.5},{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":105853},{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":201000},{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":197431.25},{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1052715.7},{"$f":"VLOOKUP(A304,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":46355},{"$f":"IFERROR(T304*'Inputs & Assumptions'!$Q$40,\"--\")","v":122990.1},{"$f":"IFERROR(U304*'Inputs & Assumptions'!$Q$41,\"--\")","v":6216},{"$f":"IFERROR(V304*'Inputs & Assumptions'!$Q$42,\"--\")","v":142069.72500000001},{"$f":"IFERROR(W304*'Inputs & Assumptions'!$Q$43,\"--\")","v":1304420.1599999999},{"$f":"IFERROR(X304*'Inputs & Assumptions'!$Q$44,\"--\")","v":238528.05000000002},{"$f":"IFERROR(Y304*'Inputs & Assumptions'!$Q$45,\"--\")","v":10585.300000000001},{"$f":"IFERROR(Z304*'Inputs & Assumptions'!$Q$46,\"--\")","v":20100},{"$f":"IFERROR(AA304*'Inputs & Assumptions'!$Q$47,\"--\")","v":98715.625},{"$f":"IFERROR(AB304*'Inputs & Assumptions'!$Q$48,\"--\")","v":526357.85},{"$f":"IFERROR(AC304*'Inputs & Assumptions'!$Q$49,\"--\")","v":23177.5}]
["1419","Mendham Township","Morris",3402745360,302,2256145699,8406903.0299999993,0.37262234587625365,2219406.0630000001,11381.7655678592,1.9412430065758799,5522333.5700000003,29868034,43797270.600000001,0.19195038674396298,0.12608853232968359,0.68196108092635344,6457,343.72093278612363,{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":880710},{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":63160},{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":219716},{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2320684.8199999998},{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2439901.5299999998},{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":150455},{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":262500},{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1037993},{"$f":"VLOOKUP(A305,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":101073},{"$f":"IFERROR(T305*'Inputs & Assumptions'!$Q$40,\"--\")","v":88071},{"$f":"IFERROR(U305*'Inputs & Assumptions'!$Q$41,\"--\")","v":6316},{"$f":"IFERROR(V305*'Inputs & Assumptions'!$Q$42,\"--\")","v":109858},{"$f":"IFERROR(W305*'Inputs & Assumptions'!$Q$43,\"--\")","v":1160342.4099999999},{"$f":"IFERROR(X305*'Inputs & Assumptions'!$Q$44,\"--\")","v":243990.15299999999},{"$f":"IFERROR(Y305*'Inputs & Assumptions'!$Q$45,\"--\")","v":15045.5},{"$f":"IFERROR(Z305*'Inputs & Assumptions'!$Q$46,\"--\")","v":26250},{"$f":"IFERROR(AA305*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB305*'Inputs & Assumptions'!$Q$48,\"--\")","v":518996.5},{"$f":"IFERROR(AC305*'Inputs & Assumptions'!$Q$49,\"--\")","v":50536.5}]
["0424","Merchantville Borough","Camden",3400745510,303,241724600,4380195.7300000004,1.8120603902126637,1527645.751375,379.80452193920001,5.3280085146484888,2250503.54,6248408,12879107.270000001,0.34010088107605302,0.17474064722189395,0.48515847170205295,4585,333.18336998364231,{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":760288.94},{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":70810.997499999998},{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":107630},{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1675731.38},{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":552562.50124999997},{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":8750},{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":74531},{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":206000},{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":623849.43999999994},{"$f":"VLOOKUP(A306,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":148691.995},{"$f":"IFERROR(T306*'Inputs & Assumptions'!$Q$40,\"--\")","v":76028.894},{"$f":"IFERROR(U306*'Inputs & Assumptions'!$Q$41,\"--\")","v":7081.0997500000003},{"$f":"IFERROR(V306*'Inputs & Assumptions'!$Q$42,\"--\")","v":53815},{"$f":"IFERROR(W306*'Inputs & Assumptions'!$Q$43,\"--\")","v":837865.69},{"$f":"IFERROR(X306*'Inputs & Assumptions'!$Q$44,\"--\")","v":55256.250124999999},{"$f":"IFERROR(Y306*'Inputs & Assumptions'!$Q$45,\"--\")","v":875},{"$f":"IFERROR(Z306*'Inputs & Assumptions'!$Q$46,\"--\")","v":7453.1},{"$f":"IFERROR(AA306*'Inputs & Assumptions'!$Q$47,\"--\")","v":103000},{"$f":"IFERROR(AB306*'Inputs & Assumptions'!$Q$48,\"--\")","v":311924.71999999997},{"$f":"IFERROR(AC306*'Inputs & Assumptions'!$Q$49,\"--\")","v":74345.997499999998}]
["1210","Metuchen Borough","Middlesex",3402345690,304,1096817600,18304888.949999999,1.6689091194379082,5140745.7070000004,1823.5722248166398,6.9548908132035807,11147285.550000001,46830292,76282466.5,0.23996194394160025,0.14613168741731758,0.61390636864108217,20636,249.11541514828457,{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1955400},{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":161200},{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":450000},{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5466660.5700000003},{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3079164.22},{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":22100},{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1059515},{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":400000},{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2370555},{"$f":"VLOOKUP(A307,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":338800},{"$f":"IFERROR(T307*'Inputs & Assumptions'!$Q$40,\"--\")","v":195540},{"$f":"IFERROR(U307*'Inputs & Assumptions'!$Q$41,\"--\")","v":16120},{"$f":"IFERROR(V307*'Inputs & Assumptions'!$Q$42,\"--\")","v":225000},{"$f":"IFERROR(W307*'Inputs & Assumptions'!$Q$43,\"--\")","v":2733330.2850000001},{"$f":"IFERROR(X307*'Inputs & Assumptions'!$Q$44,\"--\")","v":307916.42200000002},{"$f":"IFERROR(Y307*'Inputs & Assumptions'!$Q$45,\"--\")","v":2210},{"$f":"IFERROR(Z307*'Inputs & Assumptions'!$Q$46,\"--\")","v":105951.5},{"$f":"IFERROR(AA307*'Inputs & Assumptions'!$Q$47,\"--\")","v":200000},{"$f":"IFERROR(AB307*'Inputs & Assumptions'!$Q$48,\"--\")","v":1185277.5},{"$f":"IFERROR(AC307*'Inputs & Assumptions'!$Q$49,\"--\")","v":169400}]
["0506","Middle Township","Cape May",3400945810,305,2896101948,17221494.460000001,0.5946439306769874,6560166.3850000007,44952.474294379514,2.0270755430602683,8865651.8300000001,32619028,58706174.290000007,0.29335065124373988,0.15101736635409016,0.55563198240216982,27900,235.13141164874554,{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2629320},{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":228000},{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":260500},{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7212277.2300000004},{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4523494},{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":338668.3},{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":654029.07999999996},{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3143900},{"$f":"VLOOKUP(A308,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":305730},{"$f":"IFERROR(T308*'Inputs & Assumptions'!$Q$40,\"--\")","v":262932},{"$f":"IFERROR(U308*'Inputs & Assumptions'!$Q$41,\"--\")","v":22800},{"$f":"IFERROR(V308*'Inputs & Assumptions'!$Q$42,\"--\")","v":130250},{"$f":"IFERROR(W308*'Inputs & Assumptions'!$Q$43,\"--\")","v":3606138.6150000002},{"$f":"IFERROR(X308*'Inputs & Assumptions'!$Q$44,\"--\")","v":452349.4},{"$f":"IFERROR(Y308*'Inputs & Assumptions'!$Q$45,\"--\")","v":33866.83},{"$f":"IFERROR(Z308*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA308*'Inputs & Assumptions'!$Q$47,\"--\")","v":327014.53999999998},{"$f":"IFERROR(AB308*'Inputs & Assumptions'!$Q$48,\"--\")","v":1571950},{"$f":"IFERROR(AC308*'Inputs & Assumptions'!$Q$49,\"--\")","v":152865}]
["1211","Middlesex Borough","Middlesex",3402345900,306,2309988800,16185789.18,0.70068691155558849,4514776.2620000001,2232.5062584780799,2.3132532776782297,8402933.4499999993,28847169,53435891.630000003,0.30290107802585942,0.15725261043987934,0.53984631153426121,19130,236.00503199163617,{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1883577},{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":99000},{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":216300},{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4966168.68},{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2317748.9700000002},{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":401904},{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":775334.25},{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":425000},{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2105871},{"$f":"VLOOKUP(A309,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":220700},{"$f":"IFERROR(T309*'Inputs & Assumptions'!$Q$40,\"--\")","v":188357.7},{"$f":"IFERROR(U309*'Inputs & Assumptions'!$Q$41,\"--\")","v":9900},{"$f":"IFERROR(V309*'Inputs & Assumptions'!$Q$42,\"--\")","v":108150},{"$f":"IFERROR(W309*'Inputs & Assumptions'!$Q$43,\"--\")","v":2483084.34},{"$f":"IFERROR(X309*'Inputs & Assumptions'!$Q$44,\"--\")","v":231774.89700000003},{"$f":"IFERROR(Y309*'Inputs & Assumptions'!$Q$45,\"--\")","v":40190.400000000001},{"$f":"IFERROR(Z309*'Inputs & Assumptions'!$Q$46,\"--\")","v":77533.425000000003},{"$f":"IFERROR(AA309*'Inputs & Assumptions'!$Q$47,\"--\")","v":212500},{"$f":"IFERROR(AB309*'Inputs & Assumptions'!$Q$48,\"--\")","v":1052935.5},{"$f":"IFERROR(AC309*'Inputs & Assumptions'!$Q$49,\"--\")","v":110350}]
["1331","Middletown Township","Monmouth",3402545990,307,16528114952,73266586.829999998,0.44328459139337184,19186128.300999999,26207.437670183681,1.6444877171979628,32857259.439999998,165678974,271802820.26999998,0.26955786094205858,0.12088638155910478,0.60955575749883673,79567,241.13172924704963,{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6130602},{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":738532},{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1775778},{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":20883204.629999999},{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":20925590.350000001},{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":727205.5},{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":5072095.01},{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8366587},{"$f":"VLOOKUP(A310,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":627882},{"$f":"IFERROR(T310*'Inputs & Assumptions'!$Q$40,\"--\")","v":613060.20000000007},{"$f":"IFERROR(U310*'Inputs & Assumptions'!$Q$41,\"--\")","v":73853.2},{"$f":"IFERROR(V310*'Inputs & Assumptions'!$Q$42,\"--\")","v":887889},{"$f":"IFERROR(W310*'Inputs & Assumptions'!$Q$43,\"--\")","v":10441602.314999999},{"$f":"IFERROR(X310*'Inputs & Assumptions'!$Q$44,\"--\")","v":2092559.0350000001},{"$f":"IFERROR(Y310*'Inputs & Assumptions'!$Q$45,\"--\")","v":72720.55},{"$f":"IFERROR(Z310*'Inputs & Assumptions'!$Q$46,\"--\")","v":507209.50099999999},{"$f":"IFERROR(AA310*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB310*'Inputs & Assumptions'!$Q$48,\"--\")","v":4183293.5},{"$f":"IFERROR(AC310*'Inputs & Assumptions'!$Q$49,\"--\")","v":313941}]
["0235","Midland Park Borough","Bergen",3400346110,308,1090415500,10104280.57,0.92664498716315025,3039805.7879999997,1005.2897619392,3.4794848569192203,3579221.63,24257340,37940842.200000003,0.26631671792462214,9.4336905099064977E-2,0.6393463769763128,9596,316.77842726135884,{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1005585.9},{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":122500},{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":217200},{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3318859},{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1591750},{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":73445},{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":511652.33},{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":226702.93},{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1530413},{"$f":"VLOOKUP(A311,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":125450},{"$f":"IFERROR(T311*'Inputs & Assumptions'!$Q$40,\"--\")","v":100558.59000000001},{"$f":"IFERROR(U311*'Inputs & Assumptions'!$Q$41,\"--\")","v":12250},{"$f":"IFERROR(V311*'Inputs & Assumptions'!$Q$42,\"--\")","v":108600},{"$f":"IFERROR(W311*'Inputs & Assumptions'!$Q$43,\"--\")","v":1659429.5},{"$f":"IFERROR(X311*'Inputs & Assumptions'!$Q$44,\"--\")","v":159175},{"$f":"IFERROR(Y311*'Inputs & Assumptions'!$Q$45,\"--\")","v":7344.5},{"$f":"IFERROR(Z311*'Inputs & Assumptions'!$Q$46,\"--\")","v":51165.233000000007},{"$f":"IFERROR(AA311*'Inputs & Assumptions'!$Q$47,\"--\")","v":113351.465},{"$f":"IFERROR(AB311*'Inputs & Assumptions'!$Q$48,\"--\")","v":765206.5},{"$f":"IFERROR(AC311*'Inputs & Assumptions'!$Q$49,\"--\")","v":62725}]
["1020","Milford Borough","Hunterdon",3401946260,309,114701760,995708.75,0.8680849796899367,229221.7,756.69814368000004,3.9008156370050466,486628.43999999994,2991967,4474304.1899999995,0.22253935086161411,0.10876069648720062,0.66869995265118543,1552,147.69439432989691,{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":146300},{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":27207},{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":138716},{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":164900},{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":54000},{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":215193},{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":26053},{"$f":"VLOOKUP(A312,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T312*'Inputs & Assumptions'!$Q$40,\"--\")","v":14630},{"$f":"IFERROR(U312*'Inputs & Assumptions'!$Q$41,\"--\")","v":2720.7000000000003},{"$f":"IFERROR(V312*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W312*'Inputs & Assumptions'!$Q$43,\"--\")","v":69358},{"$f":"IFERROR(X312*'Inputs & Assumptions'!$Q$44,\"--\")","v":16490},{"$f":"IFERROR(Y312*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z312*'Inputs & Assumptions'!$Q$46,\"--\")","v":5400},{"$f":"IFERROR(AA312*'Inputs & Assumptions'!$Q$47,\"--\")","v":107596.5},{"$f":"IFERROR(AB312*'Inputs & Assumptions'!$Q$48,\"--\")","v":13026.5},{"$f":"IFERROR(AC312*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0712","Millburn Township","Essex",3401346380,310,9917051500,50031385.380000003,0.50449859396212682,16973499.550000001,5973.3238718643206,1.9813726296571113,45361361.710000008,101100997,196493744.08999997,0.25462075452684202,0.23085397410526798,0.51452527136789017,33624,504.80310343802046,{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4900196.5},{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":236750},{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":899686},{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":19283045},{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7508376},{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":99500},{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3939538},{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2935700},{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6999650},{"$f":"VLOOKUP(A313,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":492046},{"$f":"IFERROR(T313*'Inputs & Assumptions'!$Q$40,\"--\")","v":490019.65},{"$f":"IFERROR(U313*'Inputs & Assumptions'!$Q$41,\"--\")","v":23675},{"$f":"IFERROR(V313*'Inputs & Assumptions'!$Q$42,\"--\")","v":449843},{"$f":"IFERROR(W313*'Inputs & Assumptions'!$Q$43,\"--\")","v":9641522.5},{"$f":"IFERROR(X313*'Inputs & Assumptions'!$Q$44,\"--\")","v":750837.60000000009},{"$f":"IFERROR(Y313*'Inputs & Assumptions'!$Q$45,\"--\")","v":9950},{"$f":"IFERROR(Z313*'Inputs & Assumptions'!$Q$46,\"--\")","v":393953.80000000005},{"$f":"IFERROR(AA313*'Inputs & Assumptions'!$Q$47,\"--\")","v":1467850},{"$f":"IFERROR(AB313*'Inputs & Assumptions'!$Q$48,\"--\")","v":3499825},{"$f":"IFERROR(AC313*'Inputs & Assumptions'!$Q$49,\"--\")","v":246023}]
["1812","Millstone Borough","Somerset",3403546590,311,66455000,382535,0.57563012564893534,99579.1,435.57445389823999,1.829715702354977,246252.56999999998,587150,1215937.57,0.31460085570018204,0.20252073467883713,0.48287840962098078,616,161.65438311688314,{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":171054},{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":36192},{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":6696},{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":65800},{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":268340},{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":24000},{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":13445},{"$f":"VLOOKUP(A314,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":13300},{"$f":"IFERROR(T314*'Inputs & Assumptions'!$Q$40,\"--\")","v":17105.400000000001},{"$f":"IFERROR(U314*'Inputs & Assumptions'!$Q$41,\"--\")","v":3619.2000000000003},{"$f":"IFERROR(V314*'Inputs & Assumptions'!$Q$42,\"--\")","v":3348},{"$f":"IFERROR(W314*'Inputs & Assumptions'!$Q$43,\"--\")","v":32900},{"$f":"IFERROR(X314*'Inputs & Assumptions'!$Q$44,\"--\")","v":26834},{"$f":"IFERROR(Y314*'Inputs & Assumptions'!$Q$45,\"--\")","v":2400},{"$f":"IFERROR(Z314*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA314*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB314*'Inputs & Assumptions'!$Q$48,\"--\")","v":6722.5},{"$f":"IFERROR(AC314*'Inputs & Assumptions'!$Q$49,\"--\")","v":6650}]
["1332","Millstone Township","Monmouth",3402546560,312,2121387658,6238302.1900000004,0.29406705400941863,1030026.525,23428.67257236864,2.2621031841602237,6645077.5699999984,35104598,47987977.759999998,0.1299971884874859,0.13847379865085607,0.73152901286165806,12076,85.295339930440548,{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1165550},{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":119000},{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":589000},{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":24629.4},{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1083578.25},{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":21900},{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":250},{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":402000},{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":408868},{"$f":"VLOOKUP(A315,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":157500},{"$f":"IFERROR(T315*'Inputs & Assumptions'!$Q$40,\"--\")","v":116555},{"$f":"IFERROR(U315*'Inputs & Assumptions'!$Q$41,\"--\")","v":11900},{"$f":"IFERROR(V315*'Inputs & Assumptions'!$Q$42,\"--\")","v":294500},{"$f":"IFERROR(W315*'Inputs & Assumptions'!$Q$43,\"--\")","v":12314.7},{"$f":"IFERROR(X315*'Inputs & Assumptions'!$Q$44,\"--\")","v":108357.82500000001},{"$f":"IFERROR(Y315*'Inputs & Assumptions'!$Q$45,\"--\")","v":2190},{"$f":"IFERROR(Z315*'Inputs & Assumptions'!$Q$46,\"--\")","v":25},{"$f":"IFERROR(AA315*'Inputs & Assumptions'!$Q$47,\"--\")","v":201000},{"$f":"IFERROR(AB315*'Inputs & Assumptions'!$Q$48,\"--\")","v":204434},{"$f":"IFERROR(AC315*'Inputs & Assumptions'!$Q$49,\"--\")","v":78750}]
["1212","Milltown Borough","Middlesex",3402346620,313,444879500,7533929,1.6934763233639671,3728718.375,994.30469671679998,6.7539201738897843,4324787.3,18188090,30046806.300000001,0.25073975998573933,0.14393500782810317,0.60532523218615752,8078,461.58930118841295,{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":9854050},{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":147800},{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":113000},{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3049000},{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1880096.75},{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":137600},{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":397437},{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1718000},{"$f":"VLOOKUP(A316,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":94040},{"$f":"IFERROR(T316*'Inputs & Assumptions'!$Q$40,\"--\")","v":985405},{"$f":"IFERROR(U316*'Inputs & Assumptions'!$Q$41,\"--\")","v":14780},{"$f":"IFERROR(V316*'Inputs & Assumptions'!$Q$42,\"--\")","v":56500},{"$f":"IFERROR(W316*'Inputs & Assumptions'!$Q$43,\"--\")","v":1524500},{"$f":"IFERROR(X316*'Inputs & Assumptions'!$Q$44,\"--\")","v":188009.67500000002},{"$f":"IFERROR(Y316*'Inputs & Assumptions'!$Q$45,\"--\")","v":13760},{"$f":"IFERROR(Z316*'Inputs & Assumptions'!$Q$46,\"--\")","v":39743.700000000004},{"$f":"IFERROR(AA316*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB316*'Inputs & Assumptions'!$Q$48,\"--\")","v":859000},{"$f":"IFERROR(AC316*'Inputs & Assumptions'!$Q$49,\"--\")","v":47020}]
["0610","Millville City","Cumberland",3401146680,314,1481101071,20468226.350000001,1.3819601343060537,9213866.8200000003,26879.58898941696,3.9230882380477325,21510671.559999995,16126004,58104901.909999996,0.35226333195956,0.37020407664259314,0.27753259139784686,34058,270.53458277056785,{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2652635.5},{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":280450},{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1031165.2},{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11595073.08},{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1775600},{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":302600},{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":533000},{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":97000},{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4095948.26},{"$f":"VLOOKUP(A317,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":499690},{"$f":"IFERROR(T317*'Inputs & Assumptions'!$Q$40,\"--\")","v":265263.55},{"$f":"IFERROR(U317*'Inputs & Assumptions'!$Q$41,\"--\")","v":28045},{"$f":"IFERROR(V317*'Inputs & Assumptions'!$Q$42,\"--\")","v":515582.6},{"$f":"IFERROR(W317*'Inputs & Assumptions'!$Q$43,\"--\")","v":5797536.54},{"$f":"IFERROR(X317*'Inputs & Assumptions'!$Q$44,\"--\")","v":177560},{"$f":"IFERROR(Y317*'Inputs & Assumptions'!$Q$45,\"--\")","v":30260},{"$f":"IFERROR(Z317*'Inputs & Assumptions'!$Q$46,\"--\")","v":53300},{"$f":"IFERROR(AA317*'Inputs & Assumptions'!$Q$47,\"--\")","v":48500},{"$f":"IFERROR(AB317*'Inputs & Assumptions'!$Q$48,\"--\")","v":2047974.13},{"$f":"IFERROR(AC317*'Inputs & Assumptions'!$Q$49,\"--\")","v":249845}]
["1420","Mine Hill Township","Morris",3402746860,315,455246600,3709430,0.81481772735919389,563458.80000000005,1880.8949663551998,2.8076255308661282,1544849.77,7527340,12781619.77,0.2902159559390492,0.1208649449599454,0.58891909910100548,4478,125.82822688700314,{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2814243},{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":53500},{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":141100},{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":119685},{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":500000},{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":27400},{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":187104},{"$f":"VLOOKUP(A318,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T318*'Inputs & Assumptions'!$Q$40,\"--\")","v":281424.3},{"$f":"IFERROR(U318*'Inputs & Assumptions'!$Q$41,\"--\")","v":5350},{"$f":"IFERROR(V318*'Inputs & Assumptions'!$Q$42,\"--\")","v":70550},{"$f":"IFERROR(W318*'Inputs & Assumptions'!$Q$43,\"--\")","v":59842.5},{"$f":"IFERROR(X318*'Inputs & Assumptions'!$Q$44,\"--\")","v":50000},{"$f":"IFERROR(Y318*'Inputs & Assumptions'!$Q$45,\"--\")","v":2740},{"$f":"IFERROR(Z318*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA318*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB318*'Inputs & Assumptions'!$Q$48,\"--\")","v":93552},{"$f":"IFERROR(AC318*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1333","Monmouth Beach Borough","Monmouth",3402547130,316,2237662800,6443807.7699999996,0.28797045604905258,1851431.7729999998,666.86573729407996,0.9744162266092995,5126240.6500000004,10234101,21804149.419999998,0.2955312608566778,0.23510390390637861,0.46936483523694367,3732,496.09640219721325,{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":848951},{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":62626},{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":16766},{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2109322.86},{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":916867.43},{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":112739},{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":39175},{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":303500},{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":869353},{"$f":"VLOOKUP(A319,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":7850},{"$f":"IFERROR(T319*'Inputs & Assumptions'!$Q$40,\"--\")","v":84895.1},{"$f":"IFERROR(U319*'Inputs & Assumptions'!$Q$41,\"--\")","v":6262.6},{"$f":"IFERROR(V319*'Inputs & Assumptions'!$Q$42,\"--\")","v":8383},{"$f":"IFERROR(W319*'Inputs & Assumptions'!$Q$43,\"--\")","v":1054661.43},{"$f":"IFERROR(X319*'Inputs & Assumptions'!$Q$44,\"--\")","v":91686.743000000017},{"$f":"IFERROR(Y319*'Inputs & Assumptions'!$Q$45,\"--\")","v":11273.900000000001},{"$f":"IFERROR(Z319*'Inputs & Assumptions'!$Q$46,\"--\")","v":3917.5},{"$f":"IFERROR(AA319*'Inputs & Assumptions'!$Q$47,\"--\")","v":151750},{"$f":"IFERROR(AB319*'Inputs & Assumptions'!$Q$48,\"--\")","v":434676.5},{"$f":"IFERROR(AC319*'Inputs & Assumptions'!$Q$49,\"--\")","v":3925}]
["0811","Monroe Township","Gloucester",3401547250,317,2848401300,27595925.579999998,0.96882154842437396,9595579.9000000004,29709.3603236032,3.6610353836027247,19915445.880000003,56769608,104280979.45999999,0.26463047933477857,0.19097869988495028,0.54439082078027123,42054,228.17282303704761,{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2517300},{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":632900},{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":582500},{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10217800},{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4763300},{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":115200},{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1306659},{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1958000},{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4176788},{"$f":"VLOOKUP(A320,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":389000},{"$f":"IFERROR(T320*'Inputs & Assumptions'!$Q$40,\"--\")","v":251730},{"$f":"IFERROR(U320*'Inputs & Assumptions'!$Q$41,\"--\")","v":63290},{"$f":"IFERROR(V320*'Inputs & Assumptions'!$Q$42,\"--\")","v":291250},{"$f":"IFERROR(W320*'Inputs & Assumptions'!$Q$43,\"--\")","v":5108900},{"$f":"IFERROR(X320*'Inputs & Assumptions'!$Q$44,\"--\")","v":476330},{"$f":"IFERROR(Y320*'Inputs & Assumptions'!$Q$45,\"--\")","v":11520},{"$f":"IFERROR(Z320*'Inputs & Assumptions'!$Q$46,\"--\")","v":130665.90000000001},{"$f":"IFERROR(AA320*'Inputs & Assumptions'!$Q$47,\"--\")","v":979000},{"$f":"IFERROR(AB320*'Inputs & Assumptions'!$Q$48,\"--\")","v":2088394},{"$f":"IFERROR(AC320*'Inputs & Assumptions'!$Q$49,\"--\")","v":194500}]
["1213","Monroe Township","Middlesex",3402347280,318,8626353357,49670847,0.57580352837846316,17024998.891999997,26843.749580921598,2.6538244407091476,50992452.730000004,128264974,228928273.73000002,0.2169712206827813,0.2227442329388328,0.56028454637838587,57394,296.63377516813597,{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4514947},{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":610215},{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1559956},{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":18973629.199999999},{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8104273.9199999999},{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2016703},{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4576894},{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":177500},{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8884730},{"$f":"VLOOKUP(A321,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":489576},{"$f":"IFERROR(T321*'Inputs & Assumptions'!$Q$40,\"--\")","v":451494.7},{"$f":"IFERROR(U321*'Inputs & Assumptions'!$Q$41,\"--\")","v":61021.5},{"$f":"IFERROR(V321*'Inputs & Assumptions'!$Q$42,\"--\")","v":779978},{"$f":"IFERROR(W321*'Inputs & Assumptions'!$Q$43,\"--\")","v":9486814.5999999996},{"$f":"IFERROR(X321*'Inputs & Assumptions'!$Q$44,\"--\")","v":810427.39199999999},{"$f":"IFERROR(Y321*'Inputs & Assumptions'!$Q$45,\"--\")","v":201670.30000000002},{"$f":"IFERROR(Z321*'Inputs & Assumptions'!$Q$46,\"--\")","v":457689.4},{"$f":"IFERROR(AA321*'Inputs & Assumptions'!$Q$47,\"--\")","v":88750},{"$f":"IFERROR(AB321*'Inputs & Assumptions'!$Q$48,\"--\")","v":4442365},{"$f":"IFERROR(AC321*'Inputs & Assumptions'!$Q$49,\"--\")","v":244788}]
["1914","Montague Township","Sussex",3403747430,319,357164900,1585929.32,0.44403280389534361,356218.17300000001,28947.962237497599,2.942635513736092,2154510.87,6769621,10510061.189999999,0.15089629749339262,0.20499508338257355,0.64410861912403383,4659,76.45807533805538,{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":481843},{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15100},{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":127400},{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":228797},{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":631308.73},{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":16800},{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":127229},{"$f":"VLOOKUP(A322,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T322*'Inputs & Assumptions'!$Q$40,\"--\")","v":48184.3},{"$f":"IFERROR(U322*'Inputs & Assumptions'!$Q$41,\"--\")","v":1510},{"$f":"IFERROR(V322*'Inputs & Assumptions'!$Q$42,\"--\")","v":63700},{"$f":"IFERROR(W322*'Inputs & Assumptions'!$Q$43,\"--\")","v":114398.5},{"$f":"IFERROR(X322*'Inputs & Assumptions'!$Q$44,\"--\")","v":63130.873},{"$f":"IFERROR(Y322*'Inputs & Assumptions'!$Q$45,\"--\")","v":1680},{"$f":"IFERROR(Z322*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA322*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB322*'Inputs & Assumptions'!$Q$48,\"--\")","v":63614.5},{"$f":"IFERROR(AC322*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0713","Montclair Township","Essex",3401347500,320,7180347900,64662189.770000003,0.90054396626102207,26510096.056000002,3992.2640389452799,3.4022612234429475,41226338.999999993,138405663.53999999,244294192.31,0.26468983629355441,0.16875693445747308,0.56655322924897245,53292,497.44982466411471,{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6575349.5099999998},{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":769832.58},{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1043924.84},{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":28417541.170000002},{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":23457985.329999998},{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2410565.94},{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4087977},{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3524885.59},{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":11832680.07},{"$f":"VLOOKUP(A323,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":740818.37},{"$f":"IFERROR(T323*'Inputs & Assumptions'!$Q$40,\"--\")","v":657534.951},{"$f":"IFERROR(U323*'Inputs & Assumptions'!$Q$41,\"--\")","v":76983.258000000002},{"$f":"IFERROR(V323*'Inputs & Assumptions'!$Q$42,\"--\")","v":521962.42},{"$f":"IFERROR(W323*'Inputs & Assumptions'!$Q$43,\"--\")","v":14208770.585000001},{"$f":"IFERROR(X323*'Inputs & Assumptions'!$Q$44,\"--\")","v":2345798.5329999998},{"$f":"IFERROR(Y323*'Inputs & Assumptions'!$Q$45,\"--\")","v":241056.59400000001},{"$f":"IFERROR(Z323*'Inputs & Assumptions'!$Q$46,\"--\")","v":408797.7},{"$f":"IFERROR(AA323*'Inputs & Assumptions'!$Q$47,\"--\")","v":1762442.7949999999},{"$f":"IFERROR(AB323*'Inputs & Assumptions'!$Q$48,\"--\")","v":5916340.0350000001},{"$f":"IFERROR(AC323*'Inputs & Assumptions'!$Q$49,\"--\")","v":370409.185}]
["1813","Montgomery Township","Somerset",3403547580,321,4045206373,20471578.740000002,0.50607007040824725,7244627.3969999999,20672.021173166082,3.3758475884315526,22424977.050000001,93663446,136560001.78999999,{"$f":"G324/N324","v":0.14990903977491815},{"$f":"L324/N324","v":0.16421336230271005},{"$f":"M324/N324","v":0.68587759792237191},31539,{"$f":"IFERROR(I324/R324,\"--\")","v":229.70377618187007},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":11031565},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":442000},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":630500},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6330273.5800000001},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3689045.15},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":745760.98},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":944534.94},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":321000},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3636000},{"$f":"VLOOKUP(A324,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":200900},{"$f":"IFERROR(T324*'Inputs & Assumptions'!$Q$40,\"--\")","v":1103156.5},{"$f":"IFERROR(U324*'Inputs & Assumptions'!$Q$41,\"--\")","v":44200},{"$f":"IFERROR(V324*'Inputs & Assumptions'!$Q$42,\"--\")","v":315250},{"$f":"IFERROR(W324*'Inputs & Assumptions'!$Q$43,\"--\")","v":3165136.79},{"$f":"IFERROR(X324*'Inputs & Assumptions'!$Q$44,\"--\")","v":368904.51500000001},{"$f":"IFERROR(Y324*'Inputs & Assumptions'!$Q$45,\"--\")","v":74576.097999999998},{"$f":"IFERROR(Z324*'Inputs & Assumptions'!$Q$46,\"--\")","v":94453.494000000006},{"$f":"IFERROR(AA324*'Inputs & Assumptions'!$Q$47,\"--\")","v":160500},{"$f":"IFERROR(AB324*'Inputs & Assumptions'!$Q$48,\"--\")","v":1818000},{"$f":"IFERROR(AC324*'Inputs & Assumptions'!$Q$49,\"--\")","v":100450}]
["0236","Montvale Borough","Bergen",3400347610,{"$f":"E324+1","v":322},2246083055,14611452,0.65053035182619279,{"$f":"IF(IFERROR(SUM(AD325:AM325),\"--\")=0,\"--\",IFERROR(SUM(AD325:AM325),\"--\"))","v":4991072.5999999996},2574.82911023104,2.5143692039473584,6425931.6299999999,35437437,56474820.630000003,0.2587250714035601,0.11378401132249864,0.62749091727394124,15870,314.49732829237553,{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1731444},{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":268950},{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":450500},{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5607719},{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1526390},{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":137849},{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":914823},{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1100000},{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1715256},{"$f":"VLOOKUP(A325,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":192779},{"$f":"IFERROR(T325*'Inputs & Assumptions'!$Q$40,\"--\")","v":173144.40000000002},{"$f":"IFERROR(U325*'Inputs & Assumptions'!$Q$41,\"--\")","v":26895},{"$f":"IFERROR(V325*'Inputs & Assumptions'!$Q$42,\"--\")","v":225250},{"$f":"IFERROR(W325*'Inputs & Assumptions'!$Q$43,\"--\")","v":2803859.5},{"$f":"IFERROR(X325*'Inputs & Assumptions'!$Q$44,\"--\")","v":152639},{"$f":"IFERROR(Y325*'Inputs & Assumptions'!$Q$45,\"--\")","v":13784.900000000001},{"$f":"IFERROR(Z325*'Inputs & Assumptions'!$Q$46,\"--\")","v":91482.3},{"$f":"IFERROR(AA325*'Inputs & Assumptions'!$Q$47,\"--\")","v":550000},{"$f":"IFERROR(AB325*'Inputs & Assumptions'!$Q$48,\"--\")","v":857628},{"$f":"IFERROR(AC325*'Inputs & Assumptions'!$Q$49,\"--\")","v":96389.5}]
["1421","Montville Township","Morris",3402747670,323,4552921779,24373004.27,{"$f":"G326/(F326/100)","v":0.53532666391104278},8484855.805999998,11921.336749898239,2.6146112814647586,14088448.199999999,80579754,119041206.47,0.20474426455130332,0.11834933984435449,0.67690639560434218,30645,276.87569933104902,{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3245038},{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":393425},{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":734242},{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6691396.5099999998},{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4564402.09},{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":655467.42000000004},{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1910268},{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3738180},{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3479472},{"$f":"VLOOKUP(A326,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":172701},{"$f":"IFERROR(T326*'Inputs & Assumptions'!$Q$40,\"--\")","v":324503.80000000005},{"$f":"IFERROR(U326*'Inputs & Assumptions'!$Q$41,\"--\")","v":39342.5},{"$f":"IFERROR(V326*'Inputs & Assumptions'!$Q$42,\"--\")","v":367121},{"$f":"IFERROR(W326*'Inputs & Assumptions'!$Q$43,\"--\")","v":3345698.2549999999},{"$f":"IFERROR(X326*'Inputs & Assumptions'!$Q$44,\"--\")","v":456440.20900000003},{"$f":"IFERROR(Y326*'Inputs & Assumptions'!$Q$45,\"--\")","v":65546.742000000013},{"$f":"IFERROR(Z326*'Inputs & Assumptions'!$Q$46,\"--\")","v":191026.80000000002},{"$f":"IFERROR(AA326*'Inputs & Assumptions'!$Q$47,\"--\")","v":1869090},{"$f":"IFERROR(AB326*'Inputs & Assumptions'!$Q$48,\"--\")","v":1739736},{"$f":"IFERROR(AC326*'Inputs & Assumptions'!$Q$49,\"--\")","v":86350.5}]
["0237","Moonachie Borough","Bergen",3400347700,324,1207861514,9155275,0.75797389799109038,2684499.9,1107.22143125504,1.8278580072384025,2888156.4,10034562,22077993.399999999,0.41467876333362796,0.13081607316722904,0.45450516349914305,10279,261.16352758050391,{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":928450},{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":11900},{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":123000},{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2978546},{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2014794},{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":90350},{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":111000},{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1460855},{"$f":"VLOOKUP(A327,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":86500},{"$f":"IFERROR(T327*'Inputs & Assumptions'!$Q$40,\"--\")","v":92845},{"$f":"IFERROR(U327*'Inputs & Assumptions'!$Q$41,\"--\")","v":1190},{"$f":"IFERROR(V327*'Inputs & Assumptions'!$Q$42,\"--\")","v":61500},{"$f":"IFERROR(W327*'Inputs & Assumptions'!$Q$43,\"--\")","v":1489273},{"$f":"IFERROR(X327*'Inputs & Assumptions'!$Q$44,\"--\")","v":201479.40000000002},{"$f":"IFERROR(Y327*'Inputs & Assumptions'!$Q$45,\"--\")","v":9035},{"$f":"IFERROR(Z327*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA327*'Inputs & Assumptions'!$Q$47,\"--\")","v":55500},{"$f":"IFERROR(AB327*'Inputs & Assumptions'!$Q$48,\"--\")","v":730427.5},{"$f":"IFERROR(AC327*'Inputs & Assumptions'!$Q$49,\"--\")","v":43250}]
["0322","Moorestown Township","Burlington",3400547880,325,4107719372,18172053,0.44238788861450978,7029576.4000000004,9426.40641379712,2.755923768741571,19026050.526149999,76007511,113205614.52615,0.1605225418903789,0.16806631548963558,0.67141114261998547,38441,182.8666371842564,{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2310663},{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":399665},{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1031566},{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5988004},{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":11067732},{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9000},{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1968819},{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":855000},{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2829697},{"$f":"VLOOKUP(A328,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":203710},{"$f":"IFERROR(T328*'Inputs & Assumptions'!$Q$40,\"--\")","v":231066.30000000002},{"$f":"IFERROR(U328*'Inputs & Assumptions'!$Q$41,\"--\")","v":39966.5},{"$f":"IFERROR(V328*'Inputs & Assumptions'!$Q$42,\"--\")","v":515783},{"$f":"IFERROR(W328*'Inputs & Assumptions'!$Q$43,\"--\")","v":2994002},{"$f":"IFERROR(X328*'Inputs & Assumptions'!$Q$44,\"--\")","v":1106773.2},{"$f":"IFERROR(Y328*'Inputs & Assumptions'!$Q$45,\"--\")","v":900},{"$f":"IFERROR(Z328*'Inputs & Assumptions'!$Q$46,\"--\")","v":196881.90000000002},{"$f":"IFERROR(AA328*'Inputs & Assumptions'!$Q$47,\"--\")","v":427500},{"$f":"IFERROR(AB328*'Inputs & Assumptions'!$Q$48,\"--\")","v":1414848.5},{"$f":"IFERROR(AC328*'Inputs & Assumptions'!$Q$49,\"--\")","v":101855}]
["1423","Morris Plains Borough","Morris",3402748210,326,1488353500,12940840.640000001,0.86947359212713915,3425117.9529999997,1634.25375007104,2.4812830668251862,4711329.7300000004,19278093,36930263.369999997,0.35041289877484028,0.12757368348006992,0.52201341774508991,10607,322.91109201470726,{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1141350},{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":114900},{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":514200},{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3599630},{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2995429.53},{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":76020},{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":125000},{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":300400},{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1379356},{"$f":"VLOOKUP(A329,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":166110},{"$f":"IFERROR(T329*'Inputs & Assumptions'!$Q$40,\"--\")","v":114135},{"$f":"IFERROR(U329*'Inputs & Assumptions'!$Q$41,\"--\")","v":11490},{"$f":"IFERROR(V329*'Inputs & Assumptions'!$Q$42,\"--\")","v":257100},{"$f":"IFERROR(W329*'Inputs & Assumptions'!$Q$43,\"--\")","v":1799815},{"$f":"IFERROR(X329*'Inputs & Assumptions'!$Q$44,\"--\")","v":299542.95299999998},{"$f":"IFERROR(Y329*'Inputs & Assumptions'!$Q$45,\"--\")","v":7602},{"$f":"IFERROR(Z329*'Inputs & Assumptions'!$Q$46,\"--\")","v":12500},{"$f":"IFERROR(AA329*'Inputs & Assumptions'!$Q$47,\"--\")","v":150200},{"$f":"IFERROR(AB329*'Inputs & Assumptions'!$Q$48,\"--\")","v":689678},{"$f":"IFERROR(AC329*'Inputs & Assumptions'!$Q$49,\"--\")","v":83055}]
["1422","Morris Township","Morris",3402748090,327,5431337038,27633170.710000001,0.5087728954521934,9672557.0109999999,10036.651929863679,2.0014255145548563,16042210.550000001,65028784,108704165.26000001,0.25420526107630403,0.14757677878883516,0.59821796013486073,34407,281.12177786496932,{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":10097180.48},{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":169668.65},{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":958764.89},{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8824762.8399999999},{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6909179.2800000003},{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":469003.05},{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2160200},{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5303039.9999999991},{"$f":"VLOOKUP(A330,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":297500},{"$f":"IFERROR(T330*'Inputs & Assumptions'!$Q$40,\"--\")","v":1009718.0480000001},{"$f":"IFERROR(U330*'Inputs & Assumptions'!$Q$41,\"--\")","v":16966.865000000002},{"$f":"IFERROR(V330*'Inputs & Assumptions'!$Q$42,\"--\")","v":479382.44500000001},{"$f":"IFERROR(W330*'Inputs & Assumptions'!$Q$43,\"--\")","v":4412381.42},{"$f":"IFERROR(X330*'Inputs & Assumptions'!$Q$44,\"--\")","v":690917.92800000007},{"$f":"IFERROR(Y330*'Inputs & Assumptions'!$Q$45,\"--\")","v":46900.305},{"$f":"IFERROR(Z330*'Inputs & Assumptions'!$Q$46,\"--\")","v":216020},{"$f":"IFERROR(AA330*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB330*'Inputs & Assumptions'!$Q$48,\"--\")","v":2651519.9999999995},{"$f":"IFERROR(AC330*'Inputs & Assumptions'!$Q$49,\"--\")","v":148750}]
["1424","Morristown Town","Morris",3402748300,328,4784090363,27621224.240000002,0.57735582198910063,11668368.424716555,1861.85822268928,1.5749264799160736,10633749.709999999,37090932,75345905.950000003,0.36659223738486352,0.14113241556955489,0.49227534704558157,41008,284.53883205024761,{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6624534.0033789184},{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":449305},{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1305937.4939783027},{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":12437791.786666663},{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8233731.3377369},{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1002528.9686468987},{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1196521.1000000001},{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5580354.2668356001},{"$f":"VLOOKUP(A331,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":511329.22},{"$f":"IFERROR(T331*'Inputs & Assumptions'!$Q$40,\"--\")","v":662453.40033789189},{"$f":"IFERROR(U331*'Inputs & Assumptions'!$Q$41,\"--\")","v":44930.5},{"$f":"IFERROR(V331*'Inputs & Assumptions'!$Q$42,\"--\")","v":652968.74698915135},{"$f":"IFERROR(W331*'Inputs & Assumptions'!$Q$43,\"--\")","v":6218895.8933333317},{"$f":"IFERROR(X331*'Inputs & Assumptions'!$Q$44,\"--\")","v":823373.13377369009},{"$f":"IFERROR(Y331*'Inputs & Assumptions'!$Q$45,\"--\")","v":100252.89686468989},{"$f":"IFERROR(Z331*'Inputs & Assumptions'!$Q$46,\"--\")","v":119652.11000000002},{"$f":"IFERROR(AA331*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB331*'Inputs & Assumptions'!$Q$48,\"--\")","v":2790177.1334178001},{"$f":"IFERROR(AC331*'Inputs & Assumptions'!$Q$49,\"--\")","v":255664.61}]
["1426","Mount Arlington Borough","Morris",3402748690,329,1067975800,6441598.0899999999,0.6031595556753252,2123715.656,1369.6136322969598,2.035106881635333,2663946.91,12628904,21734449,0.29637733581375814,0.12256795237827287,0.58105471180796897,7417,286.3308151543751,{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":820848.5},{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":48556},{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":119398},{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2473468.8199999998},{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1228698.22},{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":71136},{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":488763.74},{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":48149},{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1042351},{"$f":"VLOOKUP(A332,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":32464},{"$f":"IFERROR(T332*'Inputs & Assumptions'!$Q$40,\"--\")","v":82084.850000000006},{"$f":"IFERROR(U332*'Inputs & Assumptions'!$Q$41,\"--\")","v":4855.6000000000004},{"$f":"IFERROR(V332*'Inputs & Assumptions'!$Q$42,\"--\")","v":59699},{"$f":"IFERROR(W332*'Inputs & Assumptions'!$Q$43,\"--\")","v":1236734.4099999999},{"$f":"IFERROR(X332*'Inputs & Assumptions'!$Q$44,\"--\")","v":122869.822},{"$f":"IFERROR(Y332*'Inputs & Assumptions'!$Q$45,\"--\")","v":7113.6},{"$f":"IFERROR(Z332*'Inputs & Assumptions'!$Q$46,\"--\")","v":48876.374000000003},{"$f":"IFERROR(AA332*'Inputs & Assumptions'!$Q$47,\"--\")","v":24074.5},{"$f":"IFERROR(AB332*'Inputs & Assumptions'!$Q$48,\"--\")","v":521175.5},{"$f":"IFERROR(AC332*'Inputs & Assumptions'!$Q$49,\"--\")","v":16232}]
["0425","Mount Ephraim Borough","Camden",3400748750,330,279466968,4682423.01,1.6754835261961978,1459193.14,565.76434171903998,5.224725055878519,2699311.69,7219646,14601380.700000001,0.32068357823174898,0.184866879746516,0.49444954202173491,5104,285.89207288401252,{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":409784},{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":25568},{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":87263},{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1817039.85},{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":636239},{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":15408},{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":39046.630000000005},{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":627637},{"$f":"VLOOKUP(A333,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":130000},{"$f":"IFERROR(T333*'Inputs & Assumptions'!$Q$40,\"--\")","v":40978.400000000001},{"$f":"IFERROR(U333*'Inputs & Assumptions'!$Q$41,\"--\")","v":2556.8000000000002},{"$f":"IFERROR(V333*'Inputs & Assumptions'!$Q$42,\"--\")","v":43631.5},{"$f":"IFERROR(W333*'Inputs & Assumptions'!$Q$43,\"--\")","v":908519.92500000005},{"$f":"IFERROR(X333*'Inputs & Assumptions'!$Q$44,\"--\")","v":63623.9},{"$f":"IFERROR(Y333*'Inputs & Assumptions'!$Q$45,\"--\")","v":1540.8000000000002},{"$f":"IFERROR(Z333*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA333*'Inputs & Assumptions'!$Q$47,\"--\")","v":19523.315000000002},{"$f":"IFERROR(AB333*'Inputs & Assumptions'!$Q$48,\"--\")","v":313818.5},{"$f":"IFERROR(AC333*'Inputs & Assumptions'!$Q$49,\"--\")","v":65000}]
["0323","Mount Holly Township","Burlington",3400548900,331,647026400,5755020,0.88945675168741178,2663749.1,1807.0685573759999,3.2577321043314464,3145464.7562999995,12177902,21078386.756300002,0.2730294337293111,0.14922701593184634,0.57774355033884239,15078,176.66461732325243,{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1559188},{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":40663},{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3023682},{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1411572},{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":14200},{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":66963},{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":380000},{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1139649},{"$f":"VLOOKUP(A334,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":165650},{"$f":"IFERROR(T334*'Inputs & Assumptions'!$Q$40,\"--\")","v":155918.80000000002},{"$f":"IFERROR(U334*'Inputs & Assumptions'!$Q$41,\"--\")","v":4066.3},{"$f":"IFERROR(V334*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W334*'Inputs & Assumptions'!$Q$43,\"--\")","v":1511841},{"$f":"IFERROR(X334*'Inputs & Assumptions'!$Q$44,\"--\")","v":141157.20000000001},{"$f":"IFERROR(Y334*'Inputs & Assumptions'!$Q$45,\"--\")","v":1420},{"$f":"IFERROR(Z334*'Inputs & Assumptions'!$Q$46,\"--\")","v":6696.3},{"$f":"IFERROR(AA334*'Inputs & Assumptions'!$Q$47,\"--\")","v":190000},{"$f":"IFERROR(AB334*'Inputs & Assumptions'!$Q$48,\"--\")","v":569824.5},{"$f":"IFERROR(AC334*'Inputs & Assumptions'!$Q$49,\"--\")","v":82825}]
["0324","Mount Laurel Township","Burlington",3400549020,332,5865618679,26971597.300000001,0.45982527634405063,12352174.703000002,13903.20239313536,2.9268231422532267,26035439.633300003,118669248,171676284.93330002,0.15710729825309916,0.15165425814879055,0.69123844359811015,72404,170.60072237721675,{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3139600},{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":470150},{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1177000},{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11712663.1},{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3270042.93},{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":91889.97},{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2650863.63},{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":4279000},{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5215177},{"$f":"VLOOKUP(A335,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":396000},{"$f":"IFERROR(T335*'Inputs & Assumptions'!$Q$40,\"--\")","v":313960},{"$f":"IFERROR(U335*'Inputs & Assumptions'!$Q$41,\"--\")","v":47015},{"$f":"IFERROR(V335*'Inputs & Assumptions'!$Q$42,\"--\")","v":588500},{"$f":"IFERROR(W335*'Inputs & Assumptions'!$Q$43,\"--\")","v":5856331.5499999998},{"$f":"IFERROR(X335*'Inputs & Assumptions'!$Q$44,\"--\")","v":327004.29300000006},{"$f":"IFERROR(Y335*'Inputs & Assumptions'!$Q$45,\"--\")","v":9188.9970000000012},{"$f":"IFERROR(Z335*'Inputs & Assumptions'!$Q$46,\"--\")","v":265086.36300000001},{"$f":"IFERROR(AA335*'Inputs & Assumptions'!$Q$47,\"--\")","v":2139500},{"$f":"IFERROR(AB335*'Inputs & Assumptions'!$Q$48,\"--\")","v":2607588.5},{"$f":"IFERROR(AC335*'Inputs & Assumptions'!$Q$49,\"--\")","v":198000}]
["1427","Mount Olive Township","Morris",3402749080,333,3363564900,23476990,0.69797939680010335,9881942.4000000004,18955.137147199999,3.3841110049638106,10996846.939999999,79352933,113826769.94,0.20625192133955059,9.6610375097146498E-2,0.69713770356330296,36669,269.4903706127792,{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2657853},{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":249996},{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":464865},{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8963216},{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8668747},{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":748507},{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1477696},{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2441748},{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4837203},{"$f":"VLOOKUP(A336,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":296293},{"$f":"IFERROR(T336*'Inputs & Assumptions'!$Q$40,\"--\")","v":265785.3},{"$f":"IFERROR(U336*'Inputs & Assumptions'!$Q$41,\"--\")","v":24999.600000000002},{"$f":"IFERROR(V336*'Inputs & Assumptions'!$Q$42,\"--\")","v":232432.5},{"$f":"IFERROR(W336*'Inputs & Assumptions'!$Q$43,\"--\")","v":4481608},{"$f":"IFERROR(X336*'Inputs & Assumptions'!$Q$44,\"--\")","v":866874.70000000007},{"$f":"IFERROR(Y336*'Inputs & Assumptions'!$Q$45,\"--\")","v":74850.7},{"$f":"IFERROR(Z336*'Inputs & Assumptions'!$Q$46,\"--\")","v":147769.60000000001},{"$f":"IFERROR(AA336*'Inputs & Assumptions'!$Q$47,\"--\")","v":1220874},{"$f":"IFERROR(AB336*'Inputs & Assumptions'!$Q$48,\"--\")","v":2418601.5},{"$f":"IFERROR(AC336*'Inputs & Assumptions'!$Q$49,\"--\")","v":148146.5}]
["1425","Mountain Lakes Borough","Morris",3402748480,334,1526180600,6911526.0099999998,0.45286422917445024,2351279.9469999997,1690.3083473126401,2.3870250499842545,3888774.2199999997,25630013,36430313.229999997,0.18971909372188508,0.10674556091375118,0.7035353453643638,6548,359.08368158216246,{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":801486.09},{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":66447.72},{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":228888.5},{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2038328.05},{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":778165.81},{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":48895},{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":386082},{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1100753.48},{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":918374.54},{"$f":"VLOOKUP(A337,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T337*'Inputs & Assumptions'!$Q$40,\"--\")","v":80148.608999999997},{"$f":"IFERROR(U337*'Inputs & Assumptions'!$Q$41,\"--\")","v":6644.7720000000008},{"$f":"IFERROR(V337*'Inputs & Assumptions'!$Q$42,\"--\")","v":114444.25},{"$f":"IFERROR(W337*'Inputs & Assumptions'!$Q$43,\"--\")","v":1019164.025},{"$f":"IFERROR(X337*'Inputs & Assumptions'!$Q$44,\"--\")","v":77816.581000000006},{"$f":"IFERROR(Y337*'Inputs & Assumptions'!$Q$45,\"--\")","v":4889.5},{"$f":"IFERROR(Z337*'Inputs & Assumptions'!$Q$46,\"--\")","v":38608.200000000004},{"$f":"IFERROR(AA337*'Inputs & Assumptions'!$Q$47,\"--\")","v":550376.74},{"$f":"IFERROR(AB337*'Inputs & Assumptions'!$Q$48,\"--\")","v":459187.27},{"$f":"IFERROR(AC337*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2010","Mountainside Borough","Union",3403948510,335,1913465300,10782249.16,0.56349332073071823,3802833.469,2557.70076064256,2.0496358371379926,9379252.3599999994,19057569,39219070.520000003,0.2749236281492578,0.2391502969254968,0.48592607492524525,11334,335.52439288865361,{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1304735},{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":77000},{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":188010},{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3968545.71},{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1176000},{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":69000},{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":805527.34},{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1080000},{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1470658.76},{"$f":"VLOOKUP(A338,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":212000},{"$f":"IFERROR(T338*'Inputs & Assumptions'!$Q$40,\"--\")","v":130473.5},{"$f":"IFERROR(U338*'Inputs & Assumptions'!$Q$41,\"--\")","v":7700},{"$f":"IFERROR(V338*'Inputs & Assumptions'!$Q$42,\"--\")","v":94005},{"$f":"IFERROR(W338*'Inputs & Assumptions'!$Q$43,\"--\")","v":1984272.855},{"$f":"IFERROR(X338*'Inputs & Assumptions'!$Q$44,\"--\")","v":117600},{"$f":"IFERROR(Y338*'Inputs & Assumptions'!$Q$45,\"--\")","v":6900},{"$f":"IFERROR(Z338*'Inputs & Assumptions'!$Q$46,\"--\")","v":80552.733999999997},{"$f":"IFERROR(AA338*'Inputs & Assumptions'!$Q$47,\"--\")","v":540000},{"$f":"IFERROR(AB338*'Inputs & Assumptions'!$Q$48,\"--\")","v":735329.38},{"$f":"IFERROR(AC338*'Inputs & Assumptions'!$Q$49,\"--\")","v":106000}]
["0117","Mullica Township","Atlantic",3400149410,336,461691100,4718603.67,1.0220261274258915,1435729.44,36080.247679669759,3.5975298917393039,2924898.6599999997,8965973,16609475.33,0.28409107309231302,0.17609819707652377,0.53981072983116318,6766,212.19767070647353,{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":609326},{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":60500},{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":110500},{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1665759.82},{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":434572},{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":23122.3},{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":200000},{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":669695},{"$f":"VLOOKUP(A339,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T339*'Inputs & Assumptions'!$Q$40,\"--\")","v":60932.600000000006},{"$f":"IFERROR(U339*'Inputs & Assumptions'!$Q$41,\"--\")","v":6050},{"$f":"IFERROR(V339*'Inputs & Assumptions'!$Q$42,\"--\")","v":55250},{"$f":"IFERROR(W339*'Inputs & Assumptions'!$Q$43,\"--\")","v":832879.91},{"$f":"IFERROR(X339*'Inputs & Assumptions'!$Q$44,\"--\")","v":43457.200000000004},{"$f":"IFERROR(Y339*'Inputs & Assumptions'!$Q$45,\"--\")","v":2312.23},{"$f":"IFERROR(Z339*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA339*'Inputs & Assumptions'!$Q$47,\"--\")","v":100000},{"$f":"IFERROR(AB339*'Inputs & Assumptions'!$Q$48,\"--\")","v":334847.5},{"$f":"IFERROR(AC339*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0812","National Park Borough","Gloucester",3401549680,337,162056300,1650215.72,1.0182977891016887,383191.85399999999,644.75376841856007,4.7554355492504756,1183627.18,4872640,7706482.8999999994,0.21413344341554305,0.15358850403729565,0.6322780525471613,3205,119.56064087363494,{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":415000},{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":20000},{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":84500},{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":49000},{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1290543.54},{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1375},{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":154000},{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":133500},{"$f":"VLOOKUP(A340,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T340*'Inputs & Assumptions'!$Q$40,\"--\")","v":41500},{"$f":"IFERROR(U340*'Inputs & Assumptions'!$Q$41,\"--\")","v":2000},{"$f":"IFERROR(V340*'Inputs & Assumptions'!$Q$42,\"--\")","v":42250},{"$f":"IFERROR(W340*'Inputs & Assumptions'!$Q$43,\"--\")","v":24500},{"$f":"IFERROR(X340*'Inputs & Assumptions'!$Q$44,\"--\")","v":129054.35400000001},{"$f":"IFERROR(Y340*'Inputs & Assumptions'!$Q$45,\"--\")","v":137.5},{"$f":"IFERROR(Z340*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA340*'Inputs & Assumptions'!$Q$47,\"--\")","v":77000},{"$f":"IFERROR(AB340*'Inputs & Assumptions'!$Q$48,\"--\")","v":66750},{"$f":"IFERROR(AC340*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1335","Neptune City Borough","Monmouth",3402549920,338,912146800,6462653.3799999999,0.70851022883597248,2358411.2450000001,573.53061356416003,1.8834197138004538,2043638.2700000003,8673261,17179552.649999999,0.37618286760220154,0.11895759520839447,0.50485953718940413,6384,369.42532033208022,{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":446075},{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":21260},{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":97760},{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2619074.89},{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2603323},{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":14000},{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":49850},{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":100000},{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1082706},{"$f":"VLOOKUP(A341,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":190380},{"$f":"IFERROR(T341*'Inputs & Assumptions'!$Q$40,\"--\")","v":44607.5},{"$f":"IFERROR(U341*'Inputs & Assumptions'!$Q$41,\"--\")","v":2126},{"$f":"IFERROR(V341*'Inputs & Assumptions'!$Q$42,\"--\")","v":48880},{"$f":"IFERROR(W341*'Inputs & Assumptions'!$Q$43,\"--\")","v":1309537.4450000001},{"$f":"IFERROR(X341*'Inputs & Assumptions'!$Q$44,\"--\")","v":260332.30000000002},{"$f":"IFERROR(Y341*'Inputs & Assumptions'!$Q$45,\"--\")","v":1400},{"$f":"IFERROR(Z341*'Inputs & Assumptions'!$Q$46,\"--\")","v":4985},{"$f":"IFERROR(AA341*'Inputs & Assumptions'!$Q$47,\"--\")","v":50000},{"$f":"IFERROR(AB341*'Inputs & Assumptions'!$Q$48,\"--\")","v":541353},{"$f":"IFERROR(AC341*'Inputs & Assumptions'!$Q$49,\"--\")","v":95190}]
["1334","Neptune Township","Monmouth",3402549890,339,6485598100,35779040,0.5516690897019968,13124225.122000001,5201.0585897548799,1.6770925720790499,13490443.989999998,59500000,108769483.98999999,0.32894373207920558,0.12402783846285671,0.54702842945793773,40375,325.0582073560372,{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4030000},{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":283100},{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1160000},{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":13569595.09},{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":10218259.33},{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":706078.44},{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2050413},{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2165000},{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5497785},{"$f":"VLOOKUP(A342,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":398500},{"$f":"IFERROR(T342*'Inputs & Assumptions'!$Q$40,\"--\")","v":403000},{"$f":"IFERROR(U342*'Inputs & Assumptions'!$Q$41,\"--\")","v":28310},{"$f":"IFERROR(V342*'Inputs & Assumptions'!$Q$42,\"--\")","v":580000},{"$f":"IFERROR(W342*'Inputs & Assumptions'!$Q$43,\"--\")","v":6784797.5449999999},{"$f":"IFERROR(X342*'Inputs & Assumptions'!$Q$44,\"--\")","v":1021825.9330000001},{"$f":"IFERROR(Y342*'Inputs & Assumptions'!$Q$45,\"--\")","v":70607.843999999997},{"$f":"IFERROR(Z342*'Inputs & Assumptions'!$Q$46,\"--\")","v":205041.30000000002},{"$f":"IFERROR(AA342*'Inputs & Assumptions'!$Q$47,\"--\")","v":1082500},{"$f":"IFERROR(AB342*'Inputs & Assumptions'!$Q$48,\"--\")","v":2748892.5},{"$f":"IFERROR(AC342*'Inputs & Assumptions'!$Q$49,\"--\")","v":199250}]
["1428","Netcong Borough","Morris",3402750130,340,319744500,3094898.5,0.96792861175094491,1575475.5460000001,532.92380290175993,3.4166950893604118,878260.13000000012,6951536,10924694.630000001,0.28329382237387074,8.0392190330724145E-2,0.636313987295405,4508,349.48437133984032,{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":514468},{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":68027},{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":29760},{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1827629.23},{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2046612.31},{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":92731},{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":27616},{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":5100},{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":737571},{"$f":"VLOOKUP(A343,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1000},{"$f":"IFERROR(T343*'Inputs & Assumptions'!$Q$40,\"--\")","v":51446.8},{"$f":"IFERROR(U343*'Inputs & Assumptions'!$Q$41,\"--\")","v":6802.7000000000007},{"$f":"IFERROR(V343*'Inputs & Assumptions'!$Q$42,\"--\")","v":14880},{"$f":"IFERROR(W343*'Inputs & Assumptions'!$Q$43,\"--\")","v":913814.61499999999},{"$f":"IFERROR(X343*'Inputs & Assumptions'!$Q$44,\"--\")","v":204661.23100000003},{"$f":"IFERROR(Y343*'Inputs & Assumptions'!$Q$45,\"--\")","v":9273.1},{"$f":"IFERROR(Z343*'Inputs & Assumptions'!$Q$46,\"--\")","v":2761.6000000000004},{"$f":"IFERROR(AA343*'Inputs & Assumptions'!$Q$47,\"--\")","v":2550},{"$f":"IFERROR(AB343*'Inputs & Assumptions'!$Q$48,\"--\")","v":368785.5},{"$f":"IFERROR(AC343*'Inputs & Assumptions'!$Q$49,\"--\")","v":500}]
["1214","New Brunswick City","Middlesex",3402351210,341,3605697500,41497136.169999994,1.1508768045572317,26973687.397999994,3348.9746164159997,2.618846760439554,15722938,37207618,94427692.169999987,0.43945939179887933,0.1665077016993457,0.39403290650177503,89368,301.82713497001157,{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5674188.870000001},{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1087956.7600000002},{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":460958.06},{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":34814860.059999995},{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5706542.8899999997},{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1999450.82},{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2506293.4900000002},{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":13928783.970000001},{"$f":"VLOOKUP(A344,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1347886.14},{"$f":"IFERROR(T344*'Inputs & Assumptions'!$Q$40,\"--\")","v":567418.8870000001},{"$f":"IFERROR(U344*'Inputs & Assumptions'!$Q$41,\"--\")","v":108795.67600000004},{"$f":"IFERROR(V344*'Inputs & Assumptions'!$Q$42,\"--\")","v":230479.03},{"$f":"IFERROR(W344*'Inputs & Assumptions'!$Q$43,\"--\")","v":17407430.029999997},{"$f":"IFERROR(X344*'Inputs & Assumptions'!$Q$44,\"--\")","v":570654.28899999999},{"$f":"IFERROR(Y344*'Inputs & Assumptions'!$Q$45,\"--\")","v":199945.08200000002},{"$f":"IFERROR(Z344*'Inputs & Assumptions'!$Q$46,\"--\")","v":250629.34900000005},{"$f":"IFERROR(AA344*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB344*'Inputs & Assumptions'!$Q$48,\"--\")","v":6964391.9850000003},{"$f":"IFERROR(AC344*'Inputs & Assumptions'!$Q$49,\"--\")","v":673943.07}]
["0325","New Hanover Township","Burlington",3400551510,342,63780400,266200.52,0.41737041473556141,449295.842,14293.757971596799,3.0298580400875506,437976.05740000005,1228279,1932455.5774000001,0.1377524653674867,0.22664223826002244,0.63560529637249086,13834,32.477652305912969,{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":404265},{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":6500},{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":18500},{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":403123.96},{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":175335.62},{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2000},{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":9423},{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":89350},{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":149113},{"$f":"VLOOKUP(A345,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":119000},{"$f":"IFERROR(T345*'Inputs & Assumptions'!$Q$40,\"--\")","v":40426.5},{"$f":"IFERROR(U345*'Inputs & Assumptions'!$Q$41,\"--\")","v":650},{"$f":"IFERROR(V345*'Inputs & Assumptions'!$Q$42,\"--\")","v":9250},{"$f":"IFERROR(W345*'Inputs & Assumptions'!$Q$43,\"--\")","v":201561.98},{"$f":"IFERROR(X345*'Inputs & Assumptions'!$Q$44,\"--\")","v":17533.562000000002},{"$f":"IFERROR(Y345*'Inputs & Assumptions'!$Q$45,\"--\")","v":200},{"$f":"IFERROR(Z345*'Inputs & Assumptions'!$Q$46,\"--\")","v":942.30000000000007},{"$f":"IFERROR(AA345*'Inputs & Assumptions'!$Q$47,\"--\")","v":44675},{"$f":"IFERROR(AB345*'Inputs & Assumptions'!$Q$48,\"--\")","v":74556.5},{"$f":"IFERROR(AC345*'Inputs & Assumptions'!$Q$49,\"--\")","v":59500}]
["0238","New Milford Borough","Bergen",3400351660,343,1607097800,19744704.719999999,1.2285938491111119,6052458.6059999997,1461.0640840563201,4.0340741907555344,6064490.8499999996,39022322,64831517.57,0.30455410362222685,9.3542324432742713E-2,0.60190357194503041,19154,315.98927670460478,{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1255050},{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":45080},{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":220100},{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6174358.1799999997},{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4300449.8899999997},{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":292772.27},{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":867938},{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1637487},{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2485714},{"$f":"VLOOKUP(A346,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":235000},{"$f":"IFERROR(T346*'Inputs & Assumptions'!$Q$40,\"--\")","v":125505},{"$f":"IFERROR(U346*'Inputs & Assumptions'!$Q$41,\"--\")","v":4508},{"$f":"IFERROR(V346*'Inputs & Assumptions'!$Q$42,\"--\")","v":110050},{"$f":"IFERROR(W346*'Inputs & Assumptions'!$Q$43,\"--\")","v":3087179.09},{"$f":"IFERROR(X346*'Inputs & Assumptions'!$Q$44,\"--\")","v":430044.989},{"$f":"IFERROR(Y346*'Inputs & Assumptions'!$Q$45,\"--\")","v":29277.227000000003},{"$f":"IFERROR(Z346*'Inputs & Assumptions'!$Q$46,\"--\")","v":86793.8},{"$f":"IFERROR(AA346*'Inputs & Assumptions'!$Q$47,\"--\")","v":818743.5},{"$f":"IFERROR(AB346*'Inputs & Assumptions'!$Q$48,\"--\")","v":1242857},{"$f":"IFERROR(AC346*'Inputs & Assumptions'!$Q$49,\"--\")","v":117500}]
["2011","New Providence Borough","Union",3403951810,344,1481302036,17125646.829999998,1.1561211970142731,5892112.9000000004,2360.51198272896,5.1617625745300737,13667236.279999999,45668411,76461294.109999999,0.22397798820096373,0.17874712217580069,0.59727488962323549,19282,305.57581682398092,{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2004606},{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":85250},{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":479927},{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4565133},{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1873200},{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":156551},{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1179097},{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2950967},{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2313445},{"$f":"VLOOKUP(A347,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":415013},{"$f":"IFERROR(T347*'Inputs & Assumptions'!$Q$40,\"--\")","v":200460.6},{"$f":"IFERROR(U347*'Inputs & Assumptions'!$Q$41,\"--\")","v":8525},{"$f":"IFERROR(V347*'Inputs & Assumptions'!$Q$42,\"--\")","v":239963.5},{"$f":"IFERROR(W347*'Inputs & Assumptions'!$Q$43,\"--\")","v":2282566.5},{"$f":"IFERROR(X347*'Inputs & Assumptions'!$Q$44,\"--\")","v":187320},{"$f":"IFERROR(Y347*'Inputs & Assumptions'!$Q$45,\"--\")","v":15655.1},{"$f":"IFERROR(Z347*'Inputs & Assumptions'!$Q$46,\"--\")","v":117909.70000000001},{"$f":"IFERROR(AA347*'Inputs & Assumptions'!$Q$47,\"--\")","v":1475483.5},{"$f":"IFERROR(AB347*'Inputs & Assumptions'!$Q$48,\"--\")","v":1156722.5},{"$f":"IFERROR(AC347*'Inputs & Assumptions'!$Q$49,\"--\")","v":207506.5}]
["0714","Newark City","Essex",3401351000,345,12769266100,272629642.66000003,2.1350455110337156,229187506.072,15451.835646318079,3.802576399985901,67230255.510000005,145701201,485561099.17000008,0.56147340288590442,0.13845889966251596,0.30006769745157957,418238,547.98345935089594,{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":272328922.47000003},{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17224959},{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":8072900},{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":259570725.19999999},{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":49154490},{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":34179958.25},{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":11975000},{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":8023136},{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":96595052},{"$f":"VLOOKUP(A348,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":9140533},{"$f":"IFERROR(T348*'Inputs & Assumptions'!$Q$40,\"--\")","v":27232892.247000005},{"$f":"IFERROR(U348*'Inputs & Assumptions'!$Q$41,\"--\")","v":1722495.9000000001},{"$f":"IFERROR(V348*'Inputs & Assumptions'!$Q$42,\"--\")","v":4036450},{"$f":"IFERROR(W348*'Inputs & Assumptions'!$Q$43,\"--\")","v":129785362.59999999},{"$f":"IFERROR(X348*'Inputs & Assumptions'!$Q$44,\"--\")","v":4915449},{"$f":"IFERROR(Y348*'Inputs & Assumptions'!$Q$45,\"--\")","v":3417995.8250000002},{"$f":"IFERROR(Z348*'Inputs & Assumptions'!$Q$46,\"--\")","v":1197500},{"$f":"IFERROR(AA348*'Inputs & Assumptions'!$Q$47,\"--\")","v":4011568},{"$f":"IFERROR(AB348*'Inputs & Assumptions'!$Q$48,\"--\")","v":48297526},{"$f":"IFERROR(AC348*'Inputs & Assumptions'!$Q$49,\"--\")","v":4570266.5}]
["0813","Newfield Borough","Gloucester",3401551390,346,135028000,1174511.8899999999,0.86982839855437388,401052.42700000003,1112.40174634496,3.6911149613413512,1003314.82,2806212,4984038.71,0.23565464843670925,0.20130558335892218,0.56303976820436852,2557,156.84490692217443,{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":243350},{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":13000},{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":57700},{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":469225},{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":666989.27},{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":24000},{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":85712},{"$f":"VLOOKUP(A349,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T349*'Inputs & Assumptions'!$Q$40,\"--\")","v":24335},{"$f":"IFERROR(U349*'Inputs & Assumptions'!$Q$41,\"--\")","v":1300},{"$f":"IFERROR(V349*'Inputs & Assumptions'!$Q$42,\"--\")","v":28850},{"$f":"IFERROR(W349*'Inputs & Assumptions'!$Q$43,\"--\")","v":234612.5},{"$f":"IFERROR(X349*'Inputs & Assumptions'!$Q$44,\"--\")","v":66698.927000000011},{"$f":"IFERROR(Y349*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z349*'Inputs & Assumptions'!$Q$46,\"--\")","v":2400},{"$f":"IFERROR(AA349*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB349*'Inputs & Assumptions'!$Q$48,\"--\")","v":42856},{"$f":"IFERROR(AC349*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1915","Newton Town","Sussex",3403751930,347,1041882244,9593181,0.92075482188561042,3751565.1999999997,2150.4626105177599,2.7269516323574088,4561955.8599999994,14256488,28411624.859999999,0.33764985449691737,0.1605665245292838,0.50178362097379881,14906,251.68155105326713,{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2458380},{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":353563},{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":72950},{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4112064},{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4324724},{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":155850},{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":400},{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1692713},{"$f":"VLOOKUP(A350,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":166500},{"$f":"IFERROR(T350*'Inputs & Assumptions'!$Q$40,\"--\")","v":245838},{"$f":"IFERROR(U350*'Inputs & Assumptions'!$Q$41,\"--\")","v":35356.300000000003},{"$f":"IFERROR(V350*'Inputs & Assumptions'!$Q$42,\"--\")","v":36475},{"$f":"IFERROR(W350*'Inputs & Assumptions'!$Q$43,\"--\")","v":2056032},{"$f":"IFERROR(X350*'Inputs & Assumptions'!$Q$44,\"--\")","v":432472.4},{"$f":"IFERROR(Y350*'Inputs & Assumptions'!$Q$45,\"--\")","v":15585},{"$f":"IFERROR(Z350*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA350*'Inputs & Assumptions'!$Q$47,\"--\")","v":200},{"$f":"IFERROR(AB350*'Inputs & Assumptions'!$Q$48,\"--\")","v":846356.5},{"$f":"IFERROR(AC350*'Inputs & Assumptions'!$Q$49,\"--\")","v":83250}]
["0239","North Arlington Borough","Bergen",3400352320,348,2464136730,19934507,0.80898542509043314,6422774.2999999998,1589.9702599475199,2.3037416052801585,5948640.0599999996,30884196,56767343.060000002,0.35116152924279559,0.10478982702629942,0.54404864373090489,18447,348.17446197213638,{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1688510},{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":63800},{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":456000},{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8046072},{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2335785},{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":277000},{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":891438},{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":796178},{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2186992},{"$f":"VLOOKUP(A351,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":309000},{"$f":"IFERROR(T351*'Inputs & Assumptions'!$Q$40,\"--\")","v":168851},{"$f":"IFERROR(U351*'Inputs & Assumptions'!$Q$41,\"--\")","v":6380},{"$f":"IFERROR(V351*'Inputs & Assumptions'!$Q$42,\"--\")","v":228000},{"$f":"IFERROR(W351*'Inputs & Assumptions'!$Q$43,\"--\")","v":4023036},{"$f":"IFERROR(X351*'Inputs & Assumptions'!$Q$44,\"--\")","v":233578.5},{"$f":"IFERROR(Y351*'Inputs & Assumptions'!$Q$45,\"--\")","v":27700},{"$f":"IFERROR(Z351*'Inputs & Assumptions'!$Q$46,\"--\")","v":89143.8},{"$f":"IFERROR(AA351*'Inputs & Assumptions'!$Q$47,\"--\")","v":398089},{"$f":"IFERROR(AB351*'Inputs & Assumptions'!$Q$48,\"--\")","v":1093496},{"$f":"IFERROR(AC351*'Inputs & Assumptions'!$Q$49,\"--\")","v":154500}]
["0908","North Bergen Township","Hudson",3401752470,349,9655024923,74241712.299999997,0.76894376650590435,22752558.179000001,3286.9084419225601,1.746818511863514,37140406.379999995,57273644,168655762.68000001,0.44019671264279858,0.22021427426982476,0.3395890130873766,76299,298.20257380830679,{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7235425},{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":264040},{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":835880},{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":22829313},{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6749315},{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":854049},{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3373665.34},{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":8246613},{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8791861.4900000002},{"$f":"VLOOKUP(A352,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1106150},{"$f":"IFERROR(T352*'Inputs & Assumptions'!$Q$40,\"--\")","v":723542.5},{"$f":"IFERROR(U352*'Inputs & Assumptions'!$Q$41,\"--\")","v":26404},{"$f":"IFERROR(V352*'Inputs & Assumptions'!$Q$42,\"--\")","v":417940},{"$f":"IFERROR(W352*'Inputs & Assumptions'!$Q$43,\"--\")","v":11414656.5},{"$f":"IFERROR(X352*'Inputs & Assumptions'!$Q$44,\"--\")","v":674931.5},{"$f":"IFERROR(Y352*'Inputs & Assumptions'!$Q$45,\"--\")","v":85404.900000000009},{"$f":"IFERROR(Z352*'Inputs & Assumptions'!$Q$46,\"--\")","v":337366.53399999999},{"$f":"IFERROR(AA352*'Inputs & Assumptions'!$Q$47,\"--\")","v":4123306.5},{"$f":"IFERROR(AB352*'Inputs & Assumptions'!$Q$48,\"--\")","v":4395930.7450000001},{"$f":"IFERROR(AC352*'Inputs & Assumptions'!$Q$49,\"--\")","v":553075}]
["1215","North Brunswick Township","Middlesex",3402352560,350,2561895400,42086802.759999998,1.6427994195235291,16072970.518000001,7700.4192764211202,6.3351752866256756,23026591.490000002,97187170,162300564.25,0.25931396452307776,0.141876225732222,0.59880980974470022,55144,291.47269907877558,{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":15047492},{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":956300},{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":531700},{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":17930742.809999999},{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4816114.1100000003},{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":311100},{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2079985.02},{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1015000},{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":7477000},{"$f":"VLOOKUP(A353,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":549300},{"$f":"IFERROR(T353*'Inputs & Assumptions'!$Q$40,\"--\")","v":1504749.2000000002},{"$f":"IFERROR(U353*'Inputs & Assumptions'!$Q$41,\"--\")","v":95630},{"$f":"IFERROR(V353*'Inputs & Assumptions'!$Q$42,\"--\")","v":265850},{"$f":"IFERROR(W353*'Inputs & Assumptions'!$Q$43,\"--\")","v":8965371.4049999993},{"$f":"IFERROR(X353*'Inputs & Assumptions'!$Q$44,\"--\")","v":481611.41100000008},{"$f":"IFERROR(Y353*'Inputs & Assumptions'!$Q$45,\"--\")","v":31110},{"$f":"IFERROR(Z353*'Inputs & Assumptions'!$Q$46,\"--\")","v":207998.50200000001},{"$f":"IFERROR(AA353*'Inputs & Assumptions'!$Q$47,\"--\")","v":507500},{"$f":"IFERROR(AB353*'Inputs & Assumptions'!$Q$48,\"--\")","v":3738500},{"$f":"IFERROR(AC353*'Inputs & Assumptions'!$Q$49,\"--\")","v":274650}]
["0715","North Caldwell Borough","Essex",3401352620,351,1907965700,8012553.5700000003,0.41995270512462568,2643669.1260000002,1963.3683303974399,2.2572613747720931,8953817.2199999988,26101402,43067772.789999992,0.18604522711377483,0.20790063288526978,0.60605414000095559,7601,347.80543691619528,{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1655294.96},{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":13300},{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":169973},{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2537437.2599999998},{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":884353},{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":41622},{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":8900},{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":800725},{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1223009},{"$f":"VLOOKUP(A354,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":35500},{"$f":"IFERROR(T354*'Inputs & Assumptions'!$Q$40,\"--\")","v":165529.49600000001},{"$f":"IFERROR(U354*'Inputs & Assumptions'!$Q$41,\"--\")","v":1330},{"$f":"IFERROR(V354*'Inputs & Assumptions'!$Q$42,\"--\")","v":84986.5},{"$f":"IFERROR(W354*'Inputs & Assumptions'!$Q$43,\"--\")","v":1268718.6299999999},{"$f":"IFERROR(X354*'Inputs & Assumptions'!$Q$44,\"--\")","v":88435.3},{"$f":"IFERROR(Y354*'Inputs & Assumptions'!$Q$45,\"--\")","v":4162.2},{"$f":"IFERROR(Z354*'Inputs & Assumptions'!$Q$46,\"--\")","v":890},{"$f":"IFERROR(AA354*'Inputs & Assumptions'!$Q$47,\"--\")","v":400362.5},{"$f":"IFERROR(AB354*'Inputs & Assumptions'!$Q$48,\"--\")","v":611504.5},{"$f":"IFERROR(AC354*'Inputs & Assumptions'!$Q$49,\"--\")","v":17750}]
["1606","North Haledon Borough","Passaic",3403153040,352,1192196248,13463929.029999999,1.1293383159514858,3943678.3499999996,2217.0774990054401,3.0593141163785984,8705833.0799999982,14303266,36473028.109999999,0.36914755170296715,0.23869235791840038,0.39216009037863242,10351,380.99491353492414,{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1305270},{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":51680},{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":221930},{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4304730},{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2515470},{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":104030},{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":568818},{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":288000},{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1979223.1},{"$f":"VLOOKUP(A355,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":184420},{"$f":"IFERROR(T355*'Inputs & Assumptions'!$Q$40,\"--\")","v":130527},{"$f":"IFERROR(U355*'Inputs & Assumptions'!$Q$41,\"--\")","v":5168},{"$f":"IFERROR(V355*'Inputs & Assumptions'!$Q$42,\"--\")","v":110965},{"$f":"IFERROR(W355*'Inputs & Assumptions'!$Q$43,\"--\")","v":2152365},{"$f":"IFERROR(X355*'Inputs & Assumptions'!$Q$44,\"--\")","v":251547},{"$f":"IFERROR(Y355*'Inputs & Assumptions'!$Q$45,\"--\")","v":10403},{"$f":"IFERROR(Z355*'Inputs & Assumptions'!$Q$46,\"--\")","v":56881.8},{"$f":"IFERROR(AA355*'Inputs & Assumptions'!$Q$47,\"--\")","v":144000},{"$f":"IFERROR(AB355*'Inputs & Assumptions'!$Q$48,\"--\")","v":989611.55},{"$f":"IFERROR(AC355*'Inputs & Assumptions'!$Q$49,\"--\")","v":92210}]
["0326","North Hanover Township","Burlington",3400553070,353,436859779,1891000,0.43286200536213704,895957.5,11115.72115077888,2.3851604169996157,1943428.5264999999,6585378,10419806.5265,0.18148129671992907,0.1865129185995352,0.63200578468053581,8956,100.03991737382761,{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":365140},{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":21950},{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":104700},{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":892050},{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":344425},{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1450},{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":144010},{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":350887},{"$f":"VLOOKUP(A356,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":153675},{"$f":"IFERROR(T356*'Inputs & Assumptions'!$Q$40,\"--\")","v":36514},{"$f":"IFERROR(U356*'Inputs & Assumptions'!$Q$41,\"--\")","v":2195},{"$f":"IFERROR(V356*'Inputs & Assumptions'!$Q$42,\"--\")","v":52350},{"$f":"IFERROR(W356*'Inputs & Assumptions'!$Q$43,\"--\")","v":446025},{"$f":"IFERROR(X356*'Inputs & Assumptions'!$Q$44,\"--\")","v":34442.5},{"$f":"IFERROR(Y356*'Inputs & Assumptions'!$Q$45,\"--\")","v":145},{"$f":"IFERROR(Z356*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA356*'Inputs & Assumptions'!$Q$47,\"--\")","v":72005},{"$f":"IFERROR(AB356*'Inputs & Assumptions'!$Q$48,\"--\")","v":175443.5},{"$f":"IFERROR(AC356*'Inputs & Assumptions'!$Q$49,\"--\")","v":76837.5}]
["1814","North Plainfield Borough","Somerset",3403553280,354,1510294858,24247812.25,1.6055018741247677,8860108.7489999998,1796.77316299008,4.3575223818976943,8462239.2199999988,33101385,65811436.469999999,0.36844374702341154,0.12858311068559478,0.50297314229099366,24998,354.43270457636612,{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2463163.7400000002},{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":14500},{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":222500},{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11207784},{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4518000},{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":406000},{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4423800.75},{"$f":"VLOOKUP(A357,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":385800},{"$f":"IFERROR(T357*'Inputs & Assumptions'!$Q$40,\"--\")","v":246316.37400000004},{"$f":"IFERROR(U357*'Inputs & Assumptions'!$Q$41,\"--\")","v":1450},{"$f":"IFERROR(V357*'Inputs & Assumptions'!$Q$42,\"--\")","v":111250},{"$f":"IFERROR(W357*'Inputs & Assumptions'!$Q$43,\"--\")","v":5603892},{"$f":"IFERROR(X357*'Inputs & Assumptions'!$Q$44,\"--\")","v":451800},{"$f":"IFERROR(Y357*'Inputs & Assumptions'!$Q$45,\"--\")","v":40600},{"$f":"IFERROR(Z357*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA357*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB357*'Inputs & Assumptions'!$Q$48,\"--\")","v":2211900.375},{"$f":"IFERROR(AC357*'Inputs & Assumptions'!$Q$49,\"--\")","v":192900}]
["0507","North Wildwood City","Cape May",3400953490,355,2702376600,24282161.489999998,0.89854839218190385,6123985.0219999999,1104.0577423551999,1.5514180906539821,9925837.9600000009,7717160,41925159.449999996,0.57917875110192341,0.23675134669046566,0.18406990220761107,4290,1427.5023361305362,{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2389468.77},{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":94543.51},{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":215646.38},{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7404061.0300000003},{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4549847.1399999997},{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":50500},{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":410000},{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2512590},{"$f":"VLOOKUP(A358,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":288800.75},{"$f":"IFERROR(T358*'Inputs & Assumptions'!$Q$40,\"--\")","v":238946.87700000001},{"$f":"IFERROR(U358*'Inputs & Assumptions'!$Q$41,\"--\")","v":9454.3510000000006},{"$f":"IFERROR(V358*'Inputs & Assumptions'!$Q$42,\"--\")","v":107823.19},{"$f":"IFERROR(W358*'Inputs & Assumptions'!$Q$43,\"--\")","v":3702030.5150000001},{"$f":"IFERROR(X358*'Inputs & Assumptions'!$Q$44,\"--\")","v":454984.71399999998},{"$f":"IFERROR(Y358*'Inputs & Assumptions'!$Q$45,\"--\")","v":5050},{"$f":"IFERROR(Z358*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA358*'Inputs & Assumptions'!$Q$47,\"--\")","v":205000},{"$f":"IFERROR(AB358*'Inputs & Assumptions'!$Q$48,\"--\")","v":1256295},{"$f":"IFERROR(AC358*'Inputs & Assumptions'!$Q$49,\"--\")","v":144400.375}]
["0118","Northfield City","Atlantic",3400152950,356,880164100,9335729.1199999992,1.060680516280998,3198599.2369999997,2292.7772131123202,3.5913920290545818,4510234.209999999,17764180,31610143.329999998,0.29533966431401182,0.14268313063039817,0.56197720505559001,11810,270.83820804403047,{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":761920},{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":54000},{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":145500},{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3652038.73},{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":846201},{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":19187.669999999998},{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":359941},{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":872495},{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1318914.81},{"$f":"VLOOKUP(A359,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T359*'Inputs & Assumptions'!$Q$40,\"--\")","v":76192},{"$f":"IFERROR(U359*'Inputs & Assumptions'!$Q$41,\"--\")","v":5400},{"$f":"IFERROR(V359*'Inputs & Assumptions'!$Q$42,\"--\")","v":72750},{"$f":"IFERROR(W359*'Inputs & Assumptions'!$Q$43,\"--\")","v":1826019.365},{"$f":"IFERROR(X359*'Inputs & Assumptions'!$Q$44,\"--\")","v":84620.1},{"$f":"IFERROR(Y359*'Inputs & Assumptions'!$Q$45,\"--\")","v":1918.7669999999998},{"$f":"IFERROR(Z359*'Inputs & Assumptions'!$Q$46,\"--\")","v":35994.1},{"$f":"IFERROR(AA359*'Inputs & Assumptions'!$Q$47,\"--\")","v":436247.5},{"$f":"IFERROR(AB359*'Inputs & Assumptions'!$Q$48,\"--\")","v":659457.40500000003},{"$f":"IFERROR(AC359*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0240","Northvale Borough","Bergen",3400353430,357,887235603,8393346.1699999999,0.94601097404338497,3014440.3,809.56631833599999,3.2010670924349736,2672588.7500000005,17335072,28401006.920000002,0.29552988010750431,9.4101901299772653E-2,0.61036821859272306,7426,405.93055480743334,{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":727000},{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17000},{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":169000},{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2476932},{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1164400},{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":172500},{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":375123},{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1585544},{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1216000},{"$f":"VLOOKUP(A360,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":90200},{"$f":"IFERROR(T360*'Inputs & Assumptions'!$Q$40,\"--\")","v":72700},{"$f":"IFERROR(U360*'Inputs & Assumptions'!$Q$41,\"--\")","v":1700},{"$f":"IFERROR(V360*'Inputs & Assumptions'!$Q$42,\"--\")","v":84500},{"$f":"IFERROR(W360*'Inputs & Assumptions'!$Q$43,\"--\")","v":1238466},{"$f":"IFERROR(X360*'Inputs & Assumptions'!$Q$44,\"--\")","v":116440},{"$f":"IFERROR(Y360*'Inputs & Assumptions'!$Q$45,\"--\")","v":17250},{"$f":"IFERROR(Z360*'Inputs & Assumptions'!$Q$46,\"--\")","v":37512.300000000003},{"$f":"IFERROR(AA360*'Inputs & Assumptions'!$Q$47,\"--\")","v":792772},{"$f":"IFERROR(AB360*'Inputs & Assumptions'!$Q$48,\"--\")","v":608000},{"$f":"IFERROR(AC360*'Inputs & Assumptions'!$Q$49,\"--\")","v":45100}]
["0241","Norwood Borough","Bergen",3400353610,358,1240403100,9935025.4600000009,0.80095135686133012,2826140.1016000002,1782.41955859072,2.7488706123033713,3529797.8300000005,20632253,34097076.289999999,0.29137470249652309,0.10352200874874486,0.60510328875473218,8116,348.21834667323805,{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":802300},{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":31300},{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":206800},{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3522113.0032000002},{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2048600},{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":83200},{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":505006},{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1190386},{"$f":"VLOOKUP(A361,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":38900},{"$f":"IFERROR(T361*'Inputs & Assumptions'!$Q$40,\"--\")","v":80230},{"$f":"IFERROR(U361*'Inputs & Assumptions'!$Q$41,\"--\")","v":3130},{"$f":"IFERROR(V361*'Inputs & Assumptions'!$Q$42,\"--\")","v":103400},{"$f":"IFERROR(W361*'Inputs & Assumptions'!$Q$43,\"--\")","v":1761056.5016000001},{"$f":"IFERROR(X361*'Inputs & Assumptions'!$Q$44,\"--\")","v":204860},{"$f":"IFERROR(Y361*'Inputs & Assumptions'!$Q$45,\"--\")","v":8320},{"$f":"IFERROR(Z361*'Inputs & Assumptions'!$Q$46,\"--\")","v":50500.600000000006},{"$f":"IFERROR(AA361*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB361*'Inputs & Assumptions'!$Q$48,\"--\")","v":595193},{"$f":"IFERROR(AC361*'Inputs & Assumptions'!$Q$49,\"--\")","v":19450}]
["0716","Nutley Township","Essex",3401353680,359,4963791000,44538284.700000003,0.89726349679106154,16485171.300000001,2158.0400939289602,2.6311656485939876,19717694.960000001,66349584,130605563.66,0.34101368618525824,0.15097132470811314,0.50801498910662868,35180,468.59497725980674,{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":8332187.5},{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":482850},{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":18501904},{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2688638},{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":879000},{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1709867.5},{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2750499},{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8044244},{"$f":"VLOOKUP(A362,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":468907},{"$f":"IFERROR(T362*'Inputs & Assumptions'!$Q$40,\"--\")","v":833218.75},{"$f":"IFERROR(U362*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V362*'Inputs & Assumptions'!$Q$42,\"--\")","v":241425},{"$f":"IFERROR(W362*'Inputs & Assumptions'!$Q$43,\"--\")","v":9250952},{"$f":"IFERROR(X362*'Inputs & Assumptions'!$Q$44,\"--\")","v":268863.8},{"$f":"IFERROR(Y362*'Inputs & Assumptions'!$Q$45,\"--\")","v":87900},{"$f":"IFERROR(Z362*'Inputs & Assumptions'!$Q$46,\"--\")","v":170986.75},{"$f":"IFERROR(AA362*'Inputs & Assumptions'!$Q$47,\"--\")","v":1375249.5},{"$f":"IFERROR(AB362*'Inputs & Assumptions'!$Q$48,\"--\")","v":4022122},{"$f":"IFERROR(AC362*'Inputs & Assumptions'!$Q$49,\"--\")","v":234453.5}]
["0242","Oakland Borough","Bergen",3400353850,360,3199306100,18357848.190000001,0.57380718243871698,5195930.6211596048,5441.5258806182392,2.2997826347407022,7578084.9299999997,47641153,73577086.120000005,0.24950496354339727,0.10299517593888644,0.64749986051771624,16972,306.14722019559304,{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1885776},{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":66450},{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":354684.72499999998},{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5379896.3315032106},{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6427544.3062699996},{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":251494},{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1105853},{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2518147.724562},{"$f":"VLOOKUP(A363,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":191709},{"$f":"IFERROR(T363*'Inputs & Assumptions'!$Q$40,\"--\")","v":188577.6},{"$f":"IFERROR(U363*'Inputs & Assumptions'!$Q$41,\"--\")","v":6645},{"$f":"IFERROR(V363*'Inputs & Assumptions'!$Q$42,\"--\")","v":177342.36249999999},{"$f":"IFERROR(W363*'Inputs & Assumptions'!$Q$43,\"--\")","v":2689948.1657516053},{"$f":"IFERROR(X363*'Inputs & Assumptions'!$Q$44,\"--\")","v":642754.43062700005},{"$f":"IFERROR(Y363*'Inputs & Assumptions'!$Q$45,\"--\")","v":25149.4},{"$f":"IFERROR(Z363*'Inputs & Assumptions'!$Q$46,\"--\")","v":110585.3},{"$f":"IFERROR(AA363*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB363*'Inputs & Assumptions'!$Q$48,\"--\")","v":1259073.862281},{"$f":"IFERROR(AC363*'Inputs & Assumptions'!$Q$49,\"--\")","v":95854.5}]
["0426","Oaklyn Borough","Camden",3400753880,361,256410800,4649293.75,1.8132207184720768,1453134.54,401.42400999167995,5.2844894208824273,2515548.85,6385159,13550001.6,0.343121269446935,0.18564933970192299,0.47122939085114207,4525,321.13470497237569,{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":613033},{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":37312},{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":47300},{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1517360.93},{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":778004.5},{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10000},{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":240600},{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":693336},{"$f":"VLOOKUP(A364,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":120002.25},{"$f":"IFERROR(T364*'Inputs & Assumptions'!$Q$40,\"--\")","v":61303.3},{"$f":"IFERROR(U364*'Inputs & Assumptions'!$Q$41,\"--\")","v":3731.2000000000003},{"$f":"IFERROR(V364*'Inputs & Assumptions'!$Q$42,\"--\")","v":23650},{"$f":"IFERROR(W364*'Inputs & Assumptions'!$Q$43,\"--\")","v":758680.46499999997},{"$f":"IFERROR(X364*'Inputs & Assumptions'!$Q$44,\"--\")","v":77800.45},{"$f":"IFERROR(Y364*'Inputs & Assumptions'!$Q$45,\"--\")","v":1000},{"$f":"IFERROR(Z364*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA364*'Inputs & Assumptions'!$Q$47,\"--\")","v":120300},{"$f":"IFERROR(AB364*'Inputs & Assumptions'!$Q$48,\"--\")","v":346668},{"$f":"IFERROR(AC364*'Inputs & Assumptions'!$Q$49,\"--\")","v":60001.125}]
["0508","Ocean City City","Cape May",3400954360,362,12774531300,75230662.599999994,0.58891133328703804,21678987.699999999,4321.8715943052803,1.1218207591694576,42727698.409999996,25348983,143307344.00999999,0.52496027415559665,0.2981542830562714,0.17688544278813198,16473,1316.0315485946701,{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":9954600},{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":855000},{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":23381300},{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":12388200},{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":7007662},{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3440000},{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":9210983},{"$f":"VLOOKUP(A365,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":600600},{"$f":"IFERROR(T365*'Inputs & Assumptions'!$Q$40,\"--\")","v":995460},{"$f":"IFERROR(U365*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V365*'Inputs & Assumptions'!$Q$42,\"--\")","v":427500},{"$f":"IFERROR(W365*'Inputs & Assumptions'!$Q$43,\"--\")","v":11690650},{"$f":"IFERROR(X365*'Inputs & Assumptions'!$Q$44,\"--\")","v":1238820},{"$f":"IFERROR(Y365*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z365*'Inputs & Assumptions'!$Q$46,\"--\")","v":700766.20000000007},{"$f":"IFERROR(AA365*'Inputs & Assumptions'!$Q$47,\"--\")","v":1720000},{"$f":"IFERROR(AB365*'Inputs & Assumptions'!$Q$48,\"--\")","v":4605491.5},{"$f":"IFERROR(AC365*'Inputs & Assumptions'!$Q$49,\"--\")","v":300300}]
["1521","Ocean Gate Borough","Ocean",3402954450,363,455027800,2528020.35,0.55557492311458778,1363964.4899999998,287.94955883648004,1.6431616046316291,1439495.75,3509326,7476842.1000000006,0.33811337944397674,0.19252723686648404,0.46935938368953917,1791,761.56587939698477,{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":380784.4},{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":5465},{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":122121},{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1473759.13},{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1019069.85},{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":220000},{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":575985},{"$f":"VLOOKUP(A366,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":55000},{"$f":"IFERROR(T366*'Inputs & Assumptions'!$Q$40,\"--\")","v":38078.44},{"$f":"IFERROR(U366*'Inputs & Assumptions'!$Q$41,\"--\")","v":546.5},{"$f":"IFERROR(V366*'Inputs & Assumptions'!$Q$42,\"--\")","v":61060.5},{"$f":"IFERROR(W366*'Inputs & Assumptions'!$Q$43,\"--\")","v":736879.56499999994},{"$f":"IFERROR(X366*'Inputs & Assumptions'!$Q$44,\"--\")","v":101906.985},{"$f":"IFERROR(Y366*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z366*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA366*'Inputs & Assumptions'!$Q$47,\"--\")","v":110000},{"$f":"IFERROR(AB366*'Inputs & Assumptions'!$Q$48,\"--\")","v":287992.5},{"$f":"IFERROR(AC366*'Inputs & Assumptions'!$Q$49,\"--\")","v":27500}]
["1337","Ocean Township","Monmouth",3402554270,364,8709135554,26672480,0.30625863881231763,9644066.2050000001,6954.9090713984006,1.389077539210386,19901404.839999996,74402761,120976645.84000002,0.22047627304261849,0.1645061714334598,0.61501755552392157,36068,267.38566610291673,{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2446444},{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":645723},{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1054000},{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10199758.25},{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5348898.8},{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1039685},{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":32500},{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1495984},{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4342851},{"$f":"VLOOKUP(A367,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":292889},{"$f":"IFERROR(T367*'Inputs & Assumptions'!$Q$40,\"--\")","v":244644.40000000002},{"$f":"IFERROR(U367*'Inputs & Assumptions'!$Q$41,\"--\")","v":64572.3},{"$f":"IFERROR(V367*'Inputs & Assumptions'!$Q$42,\"--\")","v":527000},{"$f":"IFERROR(W367*'Inputs & Assumptions'!$Q$43,\"--\")","v":5099879.125},{"$f":"IFERROR(X367*'Inputs & Assumptions'!$Q$44,\"--\")","v":534889.88},{"$f":"IFERROR(Y367*'Inputs & Assumptions'!$Q$45,\"--\")","v":103968.5},{"$f":"IFERROR(Z367*'Inputs & Assumptions'!$Q$46,\"--\")","v":3250},{"$f":"IFERROR(AA367*'Inputs & Assumptions'!$Q$47,\"--\")","v":747992},{"$f":"IFERROR(AB367*'Inputs & Assumptions'!$Q$48,\"--\")","v":2171425.5},{"$f":"IFERROR(AC367*'Inputs & Assumptions'!$Q$49,\"--\")","v":146444.5}]
["1520","Ocean Township","Ocean",3402954300,365,2292331200,11731083.959999999,0.51175344819282653,3898229.98,13354.3304154624,1.508929229772731,7456418.5600000005,15402153,34589655.520000003,0.33915006621609739,0.21556787565255289,0.44528205813134963,10607,367.51484679928348,{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1046950},{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":99500},{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":278000},{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3935410.96},{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1137500},{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":273000},{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1353223},{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1557436},{"$f":"VLOOKUP(A368,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":161000},{"$f":"IFERROR(T368*'Inputs & Assumptions'!$Q$40,\"--\")","v":104695},{"$f":"IFERROR(U368*'Inputs & Assumptions'!$Q$41,\"--\")","v":9950},{"$f":"IFERROR(V368*'Inputs & Assumptions'!$Q$42,\"--\")","v":139000},{"$f":"IFERROR(W368*'Inputs & Assumptions'!$Q$43,\"--\")","v":1967705.48},{"$f":"IFERROR(X368*'Inputs & Assumptions'!$Q$44,\"--\")","v":113750},{"$f":"IFERROR(Y368*'Inputs & Assumptions'!$Q$45,\"--\")","v":27300},{"$f":"IFERROR(Z368*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA368*'Inputs & Assumptions'!$Q$47,\"--\")","v":676611.5},{"$f":"IFERROR(AB368*'Inputs & Assumptions'!$Q$48,\"--\")","v":778718},{"$f":"IFERROR(AC368*'Inputs & Assumptions'!$Q$49,\"--\")","v":80500}]
["1338","Oceanport Borough","Monmouth",3402554570,366,1860367932,8233090.21,0.4425517161623489,2372695.0580000002,2030.15619258112,1.5784171681798267,4419334.62,16711942,29364366.830000002,0.28037690230693796,0.15049991186886422,0.56912318582419774,7543,314.55588731274031,{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1734520},{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":79700},{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":39575.26},{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2693361.83},{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1380361.55},{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":24400},{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":71601.88},{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":358492.97},{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":910176},{"$f":"VLOOKUP(A369,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":85667.37},{"$f":"IFERROR(T369*'Inputs & Assumptions'!$Q$40,\"--\")","v":173452},{"$f":"IFERROR(U369*'Inputs & Assumptions'!$Q$41,\"--\")","v":7970},{"$f":"IFERROR(V369*'Inputs & Assumptions'!$Q$42,\"--\")","v":19787.63},{"$f":"IFERROR(W369*'Inputs & Assumptions'!$Q$43,\"--\")","v":1346680.915},{"$f":"IFERROR(X369*'Inputs & Assumptions'!$Q$44,\"--\")","v":138036.155},{"$f":"IFERROR(Y369*'Inputs & Assumptions'!$Q$45,\"--\")","v":2440},{"$f":"IFERROR(Z369*'Inputs & Assumptions'!$Q$46,\"--\")","v":7160.188000000001},{"$f":"IFERROR(AA369*'Inputs & Assumptions'!$Q$47,\"--\")","v":179246.48499999999},{"$f":"IFERROR(AB369*'Inputs & Assumptions'!$Q$48,\"--\")","v":455088},{"$f":"IFERROR(AC369*'Inputs & Assumptions'!$Q$49,\"--\")","v":42833.684999999998}]
["1916","Ogdensburg Borough","Sussex",3403754660,367,194962500,2677108.0299999998,1.3731399782009359,926244.65499999991,1410.30594138624,3.996167375777393,1265581.7900000003,3848338,7791027.8199999994,0.34361423060609736,0.1624409281085073,0.4939448412853954,2357,392.97609461179462,{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":623798},{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":26750},{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":13300},{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":963350.08},{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":324650},{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":23218.5},{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":265051},{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":400442},{"$f":"VLOOKUP(A370,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":10662.93},{"$f":"IFERROR(T370*'Inputs & Assumptions'!$Q$40,\"--\")","v":62379.8},{"$f":"IFERROR(U370*'Inputs & Assumptions'!$Q$41,\"--\")","v":2675},{"$f":"IFERROR(V370*'Inputs & Assumptions'!$Q$42,\"--\")","v":6650},{"$f":"IFERROR(W370*'Inputs & Assumptions'!$Q$43,\"--\")","v":481675.04},{"$f":"IFERROR(X370*'Inputs & Assumptions'!$Q$44,\"--\")","v":32465},{"$f":"IFERROR(Y370*'Inputs & Assumptions'!$Q$45,\"--\")","v":2321.85},{"$f":"IFERROR(Z370*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA370*'Inputs & Assumptions'!$Q$47,\"--\")","v":132525.5},{"$f":"IFERROR(AB370*'Inputs & Assumptions'!$Q$48,\"--\")","v":200221},{"$f":"IFERROR(AC370*'Inputs & Assumptions'!$Q$49,\"--\")","v":5331.4650000000001}]
["1209","Old Bridge Township","Middlesex",3402354705,368,3673391100,40834721,1.1116355402505331,15935196.4,24436.065694451201,5.52971267992673,39715812.439999998,122577440,203127973.44,0.2010295298498696,0.19552113757355663,0.60344933257657374,77587,205.38487633237528,{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4244727},{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1600199},{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":2948827},{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":18807704},{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5473179},{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":191056},{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3604963},{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6450908},{"$f":"VLOOKUP(A371,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":640129},{"$f":"IFERROR(T371*'Inputs & Assumptions'!$Q$40,\"--\")","v":424472.7},{"$f":"IFERROR(U371*'Inputs & Assumptions'!$Q$41,\"--\")","v":160019.90000000002},{"$f":"IFERROR(V371*'Inputs & Assumptions'!$Q$42,\"--\")","v":1474413.5},{"$f":"IFERROR(W371*'Inputs & Assumptions'!$Q$43,\"--\")","v":9403852},{"$f":"IFERROR(X371*'Inputs & Assumptions'!$Q$44,\"--\")","v":547317.9},{"$f":"IFERROR(Y371*'Inputs & Assumptions'!$Q$45,\"--\")","v":19105.600000000002},{"$f":"IFERROR(Z371*'Inputs & Assumptions'!$Q$46,\"--\")","v":360496.30000000005},{"$f":"IFERROR(AA371*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB371*'Inputs & Assumptions'!$Q$48,\"--\")","v":3225454},{"$f":"IFERROR(AC371*'Inputs & Assumptions'!$Q$49,\"--\")","v":320064.5}]
["0243","Old Tappan Borough","Bergen",3400354870,369,1799464300,6671256,0.37073566838753069,2453182.7000000002,2121.8018575116803,2.2019350597841814,5058505.3100000005,27893274,39623035.310000002,0.16836812091264292,0.1276657699346759,0.7039661091526811,6848,358.23345502336451,{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":843162},{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":28495},{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":321120},{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2762566},{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1788056},{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":47825},{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":708599},{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1117102},{"$f":"VLOOKUP(A372,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":22350},{"$f":"IFERROR(T372*'Inputs & Assumptions'!$Q$40,\"--\")","v":84316.200000000012},{"$f":"IFERROR(U372*'Inputs & Assumptions'!$Q$41,\"--\")","v":2849.5},{"$f":"IFERROR(V372*'Inputs & Assumptions'!$Q$42,\"--\")","v":160560},{"$f":"IFERROR(W372*'Inputs & Assumptions'!$Q$43,\"--\")","v":1381283},{"$f":"IFERROR(X372*'Inputs & Assumptions'!$Q$44,\"--\")","v":178805.6},{"$f":"IFERROR(Y372*'Inputs & Assumptions'!$Q$45,\"--\")","v":4782.5},{"$f":"IFERROR(Z372*'Inputs & Assumptions'!$Q$46,\"--\")","v":70859.900000000009},{"$f":"IFERROR(AA372*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB372*'Inputs & Assumptions'!$Q$48,\"--\")","v":558551},{"$f":"IFERROR(AC372*'Inputs & Assumptions'!$Q$49,\"--\")","v":11175}]
["1706","Oldmans Township","Salem",3403354810,370,287215000,537051.76,0.18698597218111868,303856.59999999998,12486.614788426241,2.6918850199328026,3813681.8,3380764,7731497.5599999996,6.9462837675654657E-2,0.49326560222053539,0.43727156010380996,4027,75.454829898187228,{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":471469},{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":56264},{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":139335},{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":134379},{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":153000},{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":13648},{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":150},{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":114350},{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":80743},{"$f":"VLOOKUP(A373,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T373*'Inputs & Assumptions'!$Q$40,\"--\")","v":47146.9},{"$f":"IFERROR(U373*'Inputs & Assumptions'!$Q$41,\"--\")","v":5626.4000000000005},{"$f":"IFERROR(V373*'Inputs & Assumptions'!$Q$42,\"--\")","v":69667.5},{"$f":"IFERROR(W373*'Inputs & Assumptions'!$Q$43,\"--\")","v":67189.5},{"$f":"IFERROR(X373*'Inputs & Assumptions'!$Q$44,\"--\")","v":15300},{"$f":"IFERROR(Y373*'Inputs & Assumptions'!$Q$45,\"--\")","v":1364.8000000000002},{"$f":"IFERROR(Z373*'Inputs & Assumptions'!$Q$46,\"--\")","v":15},{"$f":"IFERROR(AA373*'Inputs & Assumptions'!$Q$47,\"--\")","v":57175},{"$f":"IFERROR(AB373*'Inputs & Assumptions'!$Q$48,\"--\")","v":40371.5},{"$f":"IFERROR(AC373*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0244","Oradell Borough","Bergen",3400354990,371,1905932400,16248455,0.85252000543146234,3797187.9,1543.3486596646401,2.7218032517837463,4691020.04,30936255,51875730.039999999,0.31321882096832654,9.0428029376798724E-2,0.59635314965487474,10567,359.34398599413265,{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1450543},{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":144936},{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":338788},{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4141239},{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2863118},{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":122097},{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":803000},{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":305210},{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1732400},{"$f":"VLOOKUP(A374,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T374*'Inputs & Assumptions'!$Q$40,\"--\")","v":145054.30000000002},{"$f":"IFERROR(U374*'Inputs & Assumptions'!$Q$41,\"--\")","v":14493.6},{"$f":"IFERROR(V374*'Inputs & Assumptions'!$Q$42,\"--\")","v":169394},{"$f":"IFERROR(W374*'Inputs & Assumptions'!$Q$43,\"--\")","v":2070619.5},{"$f":"IFERROR(X374*'Inputs & Assumptions'!$Q$44,\"--\")","v":286311.8},{"$f":"IFERROR(Y374*'Inputs & Assumptions'!$Q$45,\"--\")","v":12209.7},{"$f":"IFERROR(Z374*'Inputs & Assumptions'!$Q$46,\"--\")","v":80300},{"$f":"IFERROR(AA374*'Inputs & Assumptions'!$Q$47,\"--\")","v":152605},{"$f":"IFERROR(AB374*'Inputs & Assumptions'!$Q$48,\"--\")","v":866200},{"$f":"IFERROR(AC374*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2117","Oxford Township","Warren",3404155530,372,157976900,1185709.8400000001,0.75055899944865367,309559.71999999997,3813.4418551782396,4.8466507634977019,1579424.79,4891454,7656588.6300000008,0.15486137460149796,0.20628309372812678,0.63885553167037512,3063,101.06422461638915,{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":596405},{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":46100},{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":55700},{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1750067.3},{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3268},{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3000},{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":81762},{"$f":"VLOOKUP(A375,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1889.38},{"$f":"IFERROR(T375*'Inputs & Assumptions'!$Q$40,\"--\")","v":59640.5},{"$f":"IFERROR(U375*'Inputs & Assumptions'!$Q$41,\"--\")","v":4610},{"$f":"IFERROR(V375*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W375*'Inputs & Assumptions'!$Q$43,\"--\")","v":27850},{"$f":"IFERROR(X375*'Inputs & Assumptions'!$Q$44,\"--\")","v":175006.73},{"$f":"IFERROR(Y375*'Inputs & Assumptions'!$Q$45,\"--\")","v":326.8},{"$f":"IFERROR(Z375*'Inputs & Assumptions'!$Q$46,\"--\")","v":300},{"$f":"IFERROR(AA375*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB375*'Inputs & Assumptions'!$Q$48,\"--\")","v":40881},{"$f":"IFERROR(AC375*'Inputs & Assumptions'!$Q$49,\"--\")","v":944.69}]
["0245","Palisades Park Borough","Bergen",3400355770,373,3911829795,21046051.449999999,0.53801040824681379,8403814.3990000002,792.9252603596799,1.454438216936788,9477984.0700000003,26371112,56895147.520000011,0.36990942755885831,0.16658686167688133,0.46350371076426017,22442,374.46815787362982,{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2494080},{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":57700},{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":661800},{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6746554.9900000002},{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1322000},{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":286650},{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1396889.04},{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":4984558},{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3011652},{"$f":"VLOOKUP(A376,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":291600},{"$f":"IFERROR(T376*'Inputs & Assumptions'!$Q$40,\"--\")","v":249408},{"$f":"IFERROR(U376*'Inputs & Assumptions'!$Q$41,\"--\")","v":5770},{"$f":"IFERROR(V376*'Inputs & Assumptions'!$Q$42,\"--\")","v":330900},{"$f":"IFERROR(W376*'Inputs & Assumptions'!$Q$43,\"--\")","v":3373277.4950000001},{"$f":"IFERROR(X376*'Inputs & Assumptions'!$Q$44,\"--\")","v":132200},{"$f":"IFERROR(Y376*'Inputs & Assumptions'!$Q$45,\"--\")","v":28665},{"$f":"IFERROR(Z376*'Inputs & Assumptions'!$Q$46,\"--\")","v":139688.90400000001},{"$f":"IFERROR(AA376*'Inputs & Assumptions'!$Q$47,\"--\")","v":2492279},{"$f":"IFERROR(AB376*'Inputs & Assumptions'!$Q$48,\"--\")","v":1505826},{"$f":"IFERROR(AC376*'Inputs & Assumptions'!$Q$49,\"--\")","v":145800}]
["0327","Palmyra Borough","Burlington",3400555800,374,480037721,6837005.54,1.424264227768884,2133188.9010000001,1183.59080067072,4.3230572205387165,2536912.8190000001,11378387,20752305.359000001,0.32945763960797159,0.12224727687421844,0.54829508351780987,8417,253.43814910300583,{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1066114.01},{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":11415},{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":192727},{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2066863},{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2606485},{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12805},{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":500},{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":285000},{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":825922},{"$f":"VLOOKUP(A377,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":156402},{"$f":"IFERROR(T377*'Inputs & Assumptions'!$Q$40,\"--\")","v":106611.40100000001},{"$f":"IFERROR(U377*'Inputs & Assumptions'!$Q$41,\"--\")","v":1141.5},{"$f":"IFERROR(V377*'Inputs & Assumptions'!$Q$42,\"--\")","v":96363.5},{"$f":"IFERROR(W377*'Inputs & Assumptions'!$Q$43,\"--\")","v":1033431.5},{"$f":"IFERROR(X377*'Inputs & Assumptions'!$Q$44,\"--\")","v":260648.5},{"$f":"IFERROR(Y377*'Inputs & Assumptions'!$Q$45,\"--\")","v":1280.5},{"$f":"IFERROR(Z377*'Inputs & Assumptions'!$Q$46,\"--\")","v":50},{"$f":"IFERROR(AA377*'Inputs & Assumptions'!$Q$47,\"--\")","v":142500},{"$f":"IFERROR(AB377*'Inputs & Assumptions'!$Q$48,\"--\")","v":412961},{"$f":"IFERROR(AC377*'Inputs & Assumptions'!$Q$49,\"--\")","v":78201}]
["0246","Paramus Borough","Bergen",3400355950,375,12331657420,68856940,0.55837538827769351,20819408.800000001,6684.6962353497602,1.5131966103547496,29257663.079999998,88487619,186602222.07999998,0.36900385875619263,0.15679161134242373,0.47420452990138373,57520,361.95077885952713,{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7871775},{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":161700},{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":815250},{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":23980585},{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":10323100},{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1093300},{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4217388},{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1275000},{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":10162330},{"$f":"VLOOKUP(A378,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":672200},{"$f":"IFERROR(T378*'Inputs & Assumptions'!$Q$40,\"--\")","v":787177.5},{"$f":"IFERROR(U378*'Inputs & Assumptions'!$Q$41,\"--\")","v":16170},{"$f":"IFERROR(V378*'Inputs & Assumptions'!$Q$42,\"--\")","v":407625},{"$f":"IFERROR(W378*'Inputs & Assumptions'!$Q$43,\"--\")","v":11990292.5},{"$f":"IFERROR(X378*'Inputs & Assumptions'!$Q$44,\"--\")","v":1032310},{"$f":"IFERROR(Y378*'Inputs & Assumptions'!$Q$45,\"--\")","v":109330},{"$f":"IFERROR(Z378*'Inputs & Assumptions'!$Q$46,\"--\")","v":421738.80000000005},{"$f":"IFERROR(AA378*'Inputs & Assumptions'!$Q$47,\"--\")","v":637500},{"$f":"IFERROR(AB378*'Inputs & Assumptions'!$Q$48,\"--\")","v":5081165},{"$f":"IFERROR(AC378*'Inputs & Assumptions'!$Q$49,\"--\")","v":336100}]
["0247","Park Ridge Borough","Bergen",3400356130,376,1581856908,12124551,0.76647583853393642,5237939.3,1668.5284879334401,3.2473454899878971,5277634.96,33966173,51368358.959999993,0.23603150354562158,0.102740968698448,0.66122752775593052,10967,477.60912738214643,{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":14399710},{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":117558},{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":202300},{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4352890},{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2738933},{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":126175},{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":745577},{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":90000},{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2205098},{"$f":"VLOOKUP(A379,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T379*'Inputs & Assumptions'!$Q$40,\"--\")","v":1439971},{"$f":"IFERROR(U379*'Inputs & Assumptions'!$Q$41,\"--\")","v":11755.800000000001},{"$f":"IFERROR(V379*'Inputs & Assumptions'!$Q$42,\"--\")","v":101150},{"$f":"IFERROR(W379*'Inputs & Assumptions'!$Q$43,\"--\")","v":2176445},{"$f":"IFERROR(X379*'Inputs & Assumptions'!$Q$44,\"--\")","v":273893.3},{"$f":"IFERROR(Y379*'Inputs & Assumptions'!$Q$45,\"--\")","v":12617.5},{"$f":"IFERROR(Z379*'Inputs & Assumptions'!$Q$46,\"--\")","v":74557.7},{"$f":"IFERROR(AA379*'Inputs & Assumptions'!$Q$47,\"--\")","v":45000},{"$f":"IFERROR(AB379*'Inputs & Assumptions'!$Q$48,\"--\")","v":1102549},{"$f":"IFERROR(AC379*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1429","Parsippany-Troy Hills Township","Morris",3402756460,377,7320045550,66908434.310000002,0.91404396124283682,22647181.603999998,15124.603019804161,3.374181935111046,23742134.279999997,156341086,246991654.59,0.27089350213498647,9.6125248925561263E-2,0.63298124893945229,91475,247.57782567914728,{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3628731},{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":324324},{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":2571096},{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":19702364.609999999},{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":35811822.039999999},{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3300730.9},{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3693800},{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2289500},{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":10750103.009999998},{"$f":"VLOOKUP(A380,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":629418},{"$f":"IFERROR(T380*'Inputs & Assumptions'!$Q$40,\"--\")","v":362873.10000000003},{"$f":"IFERROR(U380*'Inputs & Assumptions'!$Q$41,\"--\")","v":32432.400000000001},{"$f":"IFERROR(V380*'Inputs & Assumptions'!$Q$42,\"--\")","v":1285548},{"$f":"IFERROR(W380*'Inputs & Assumptions'!$Q$43,\"--\")","v":9851182.3049999997},{"$f":"IFERROR(X380*'Inputs & Assumptions'!$Q$44,\"--\")","v":3581182.2039999999},{"$f":"IFERROR(Y380*'Inputs & Assumptions'!$Q$45,\"--\")","v":330073.09000000003},{"$f":"IFERROR(Z380*'Inputs & Assumptions'!$Q$46,\"--\")","v":369380},{"$f":"IFERROR(AA380*'Inputs & Assumptions'!$Q$47,\"--\")","v":1144750},{"$f":"IFERROR(AB380*'Inputs & Assumptions'!$Q$48,\"--\")","v":5375051.504999999},{"$f":"IFERROR(AC380*'Inputs & Assumptions'!$Q$49,\"--\")","v":314709}]
["1607","Passaic City","Passaic",3403156550,378,2952986202,76642763,2.5954324794369628,31348057.5,2005.0824198195201,4.1225949670048614,27770399.540000003,17326498,121739660.54000001,0.6295628118234935,0.22811300291802178,0.1423241852584847,81972,382.42396794027229,{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7049200},{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":59000},{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1071200},{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":38877750},{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8406400},{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1718900},{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1786310},{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2932000},{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":14774383},{"$f":"VLOOKUP(A381,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1236820},{"$f":"IFERROR(T381*'Inputs & Assumptions'!$Q$40,\"--\")","v":704920},{"$f":"IFERROR(U381*'Inputs & Assumptions'!$Q$41,\"--\")","v":5900},{"$f":"IFERROR(V381*'Inputs & Assumptions'!$Q$42,\"--\")","v":535600},{"$f":"IFERROR(W381*'Inputs & Assumptions'!$Q$43,\"--\")","v":19438875},{"$f":"IFERROR(X381*'Inputs & Assumptions'!$Q$44,\"--\")","v":840640},{"$f":"IFERROR(Y381*'Inputs & Assumptions'!$Q$45,\"--\")","v":171890},{"$f":"IFERROR(Z381*'Inputs & Assumptions'!$Q$46,\"--\")","v":178631},{"$f":"IFERROR(AA381*'Inputs & Assumptions'!$Q$47,\"--\")","v":1466000},{"$f":"IFERROR(AB381*'Inputs & Assumptions'!$Q$48,\"--\")","v":7387191.5},{"$f":"IFERROR(AC381*'Inputs & Assumptions'!$Q$49,\"--\")","v":618410}]
["1608","Paterson City","Passaic",3403157000,379,6072520536,174738936.09,2.8775355316476445,"--",5384.4514798860801,5.0945886245414584,59633424.359999992,74997580,309369940.44999999,0.56482195987053596,0.1927576553599844,0.24242038476947964,185084,"--",{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A382,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T382*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U382*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V382*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W382*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X382*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y382*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z382*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA382*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB382*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC382*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0814","Paulsboro Borough","Gloucester",3401557150,380,342265700,5934571.71,1.7339078119718101,2994296.486,1231.6730402636799,4.3993618963279113,2177341.08,6945594,15057506.790000001,0.39412711498435254,0.14460170002686082,0.46127118498878655,7748,386.46056866288075,{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2532050},{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15500},{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":68000},{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3019562.73},{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2139370},{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":7700},{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":143646.21},{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":725000},{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1052777},{"$f":"VLOOKUP(A383,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":155600},{"$f":"IFERROR(T383*'Inputs & Assumptions'!$Q$40,\"--\")","v":253205},{"$f":"IFERROR(U383*'Inputs & Assumptions'!$Q$41,\"--\")","v":1550},{"$f":"IFERROR(V383*'Inputs & Assumptions'!$Q$42,\"--\")","v":34000},{"$f":"IFERROR(W383*'Inputs & Assumptions'!$Q$43,\"--\")","v":1509781.365},{"$f":"IFERROR(X383*'Inputs & Assumptions'!$Q$44,\"--\")","v":213937},{"$f":"IFERROR(Y383*'Inputs & Assumptions'!$Q$45,\"--\")","v":770},{"$f":"IFERROR(Z383*'Inputs & Assumptions'!$Q$46,\"--\")","v":14364.620999999999},{"$f":"IFERROR(AA383*'Inputs & Assumptions'!$Q$47,\"--\")","v":362500},{"$f":"IFERROR(AB383*'Inputs & Assumptions'!$Q$48,\"--\")","v":526388.5},{"$f":"IFERROR(AC383*'Inputs & Assumptions'!$Q$49,\"--\")","v":77800}]
["1815","Peapack and Gladstone Borough","Somerset",3403557300,381,868704100,4913373.5600000005,0.56559806267749868,1312600.165,3668.9094826956803,1.7068760801290106,3137598.93,6776730,14827702.49,0.3313644553708604,0.21160384976135302,0.45703169486778661,4483,292.79504015168413,{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":841355},{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":51610},{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":143400},{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1463130},{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1113320},{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":53210},{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":89000},{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":517771.33},{"$f":"VLOOKUP(A384,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T384*'Inputs & Assumptions'!$Q$40,\"--\")","v":84135.5},{"$f":"IFERROR(U384*'Inputs & Assumptions'!$Q$41,\"--\")","v":5161},{"$f":"IFERROR(V384*'Inputs & Assumptions'!$Q$42,\"--\")","v":71700},{"$f":"IFERROR(W384*'Inputs & Assumptions'!$Q$43,\"--\")","v":731565},{"$f":"IFERROR(X384*'Inputs & Assumptions'!$Q$44,\"--\")","v":111332},{"$f":"IFERROR(Y384*'Inputs & Assumptions'!$Q$45,\"--\")","v":5321},{"$f":"IFERROR(Z384*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA384*'Inputs & Assumptions'!$Q$47,\"--\")","v":44500},{"$f":"IFERROR(AB384*'Inputs & Assumptions'!$Q$48,\"--\")","v":258885.66500000001},{"$f":"IFERROR(AC384*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0328","Pemberton Borough","Burlington",3400557480,382,102479700,830979.94,0.81087272894046325,646680,377.36287466752003,2.7802302939996895,498017.72459999996,1520174,2849171.6645999998,0.29165667703517006,0.17479386405098113,0.53354945891384886,1899,340.53712480252767,{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":374921},{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":3185},{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":19247},{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":381002},{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1406159},{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":139220},{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":302913},{"$f":"VLOOKUP(A385,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":94125},{"$f":"IFERROR(T385*'Inputs & Assumptions'!$Q$40,\"--\")","v":37492.1},{"$f":"IFERROR(U385*'Inputs & Assumptions'!$Q$41,\"--\")","v":318.5},{"$f":"IFERROR(V385*'Inputs & Assumptions'!$Q$42,\"--\")","v":9623.5},{"$f":"IFERROR(W385*'Inputs & Assumptions'!$Q$43,\"--\")","v":190501},{"$f":"IFERROR(X385*'Inputs & Assumptions'!$Q$44,\"--\")","v":140615.9},{"$f":"IFERROR(Y385*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z385*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA385*'Inputs & Assumptions'!$Q$47,\"--\")","v":69610},{"$f":"IFERROR(AB385*'Inputs & Assumptions'!$Q$48,\"--\")","v":151456.5},{"$f":"IFERROR(AC385*'Inputs & Assumptions'!$Q$49,\"--\")","v":47062.5}]
["0329","Pemberton Township","Burlington",3400557510,383,1472102823,16368625.810000001,1.1119213654276106,5970276.6260000002,39395.595468267522,3.0647702305201001,7159063.271949999,21588880,45116569.081950001,0.36280741517086401,0.15867924839200948,0.47851333643712651,31263,190.9694087579567,{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1843596.6},{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":154025},{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":154590},{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5673619.5},{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":12014951.16},{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":138091},{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":67370},{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2871801},{"$f":"VLOOKUP(A386,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":343040},{"$f":"IFERROR(T386*'Inputs & Assumptions'!$Q$40,\"--\")","v":184359.66000000003},{"$f":"IFERROR(U386*'Inputs & Assumptions'!$Q$41,\"--\")","v":15402.5},{"$f":"IFERROR(V386*'Inputs & Assumptions'!$Q$42,\"--\")","v":77295},{"$f":"IFERROR(W386*'Inputs & Assumptions'!$Q$43,\"--\")","v":2836809.75},{"$f":"IFERROR(X386*'Inputs & Assumptions'!$Q$44,\"--\")","v":1201495.1160000002},{"$f":"IFERROR(Y386*'Inputs & Assumptions'!$Q$45,\"--\")","v":13809.1},{"$f":"IFERROR(Z386*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA386*'Inputs & Assumptions'!$Q$47,\"--\")","v":33685},{"$f":"IFERROR(AB386*'Inputs & Assumptions'!$Q$48,\"--\")","v":1435900.5},{"$f":"IFERROR(AC386*'Inputs & Assumptions'!$Q$49,\"--\")","v":171520}]
["1108","Pennington Borough","Mercer",3402157600,384,528259500,3182560.2,0.60246151749282317,979554.25499999989,614.98054744191995,3.2005103249444637,3889927.64,9834512,16906999.84,0.18823920447851616,0.23007793676065949,0.58168285876082437,4483,218.50418358242246,{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":520710},{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":113350},{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":85100},{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":870962.92},{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1388275.95},{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1000},{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":224307},{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":506632},{"$f":"VLOOKUP(A387,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":46885},{"$f":"IFERROR(T387*'Inputs & Assumptions'!$Q$40,\"--\")","v":52071},{"$f":"IFERROR(U387*'Inputs & Assumptions'!$Q$41,\"--\")","v":11335},{"$f":"IFERROR(V387*'Inputs & Assumptions'!$Q$42,\"--\")","v":42550},{"$f":"IFERROR(W387*'Inputs & Assumptions'!$Q$43,\"--\")","v":435481.46},{"$f":"IFERROR(X387*'Inputs & Assumptions'!$Q$44,\"--\")","v":138827.595},{"$f":"IFERROR(Y387*'Inputs & Assumptions'!$Q$45,\"--\")","v":100},{"$f":"IFERROR(Z387*'Inputs & Assumptions'!$Q$46,\"--\")","v":22430.7},{"$f":"IFERROR(AA387*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB387*'Inputs & Assumptions'!$Q$48,\"--\")","v":253316},{"$f":"IFERROR(AC387*'Inputs & Assumptions'!$Q$49,\"--\")","v":23442.5}]
["1707","Penns Grove Borough","Salem",3403357750,385,136028550,3447432.78,2.5343450180127625,2205666.4140000003,571.28961577984001,5.545908641972586,2178454.33,1918132,7544019.1099999994,{"$f":"G388/N388","v":0.45697561601219222},{"$f":"L388/N388","v":0.2887657491631142},{"$f":"M388/N388","v":0.25425863482469363},5518,{"$f":"IFERROR(I388/R388,\"--\")","v":399.72207575208415},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":949748},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":60220},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":80000},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2859081.43},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":289208},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":70767.990000000005},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":13103},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":558680},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":488592},{"$f":"VLOOKUP(A388,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":148370},{"$f":"IFERROR(T388*'Inputs & Assumptions'!$Q$40,\"--\")","v":94974.8},{"$f":"IFERROR(U388*'Inputs & Assumptions'!$Q$41,\"--\")","v":6022},{"$f":"IFERROR(V388*'Inputs & Assumptions'!$Q$42,\"--\")","v":40000},{"$f":"IFERROR(W388*'Inputs & Assumptions'!$Q$43,\"--\")","v":1429540.7150000001},{"$f":"IFERROR(X388*'Inputs & Assumptions'!$Q$44,\"--\")","v":28920.800000000003},{"$f":"IFERROR(Y388*'Inputs & Assumptions'!$Q$45,\"--\")","v":7076.7990000000009},{"$f":"IFERROR(Z388*'Inputs & Assumptions'!$Q$46,\"--\")","v":1310.3000000000002},{"$f":"IFERROR(AA388*'Inputs & Assumptions'!$Q$47,\"--\")","v":279340},{"$f":"IFERROR(AB388*'Inputs & Assumptions'!$Q$48,\"--\")","v":244296},{"$f":"IFERROR(AC388*'Inputs & Assumptions'!$Q$49,\"--\")","v":74185}]
["0427","Pennsauken Township","Camden",3400757660,{"$f":"E388+1","v":386},2376807809,30681850.25,1.2908847797377798,{"$f":"IF(IFERROR(SUM(AD389:AM389),\"--\")=0,\"--\",IFERROR(SUM(AD389:AM389),\"--\"))","v":11715860.9},6706.3910905126395,4.1487586559002265,21172218.460000001,46753951,98608019.710000008,0.31114964421994673,0.2147109182626947,0.47413943751735843,52318,223.93556519744638,{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3170250},{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":252450},{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":904000},{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":14772084},{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2613400},{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":140500},{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1120889},{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5813940},{"$f":"VLOOKUP(A389,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":482200},{"$f":"IFERROR(T389*'Inputs & Assumptions'!$Q$40,\"--\")","v":317025},{"$f":"IFERROR(U389*'Inputs & Assumptions'!$Q$41,\"--\")","v":25245},{"$f":"IFERROR(V389*'Inputs & Assumptions'!$Q$42,\"--\")","v":452000},{"$f":"IFERROR(W389*'Inputs & Assumptions'!$Q$43,\"--\")","v":7386042},{"$f":"IFERROR(X389*'Inputs & Assumptions'!$Q$44,\"--\")","v":261340},{"$f":"IFERROR(Y389*'Inputs & Assumptions'!$Q$45,\"--\")","v":14050},{"$f":"IFERROR(Z389*'Inputs & Assumptions'!$Q$46,\"--\")","v":112088.90000000001},{"$f":"IFERROR(AA389*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB389*'Inputs & Assumptions'!$Q$48,\"--\")","v":2906970},{"$f":"IFERROR(AC389*'Inputs & Assumptions'!$Q$49,\"--\")","v":241100}]
["1708","Pennsville Township","Salem",3403357870,387,974483443,10198134.939999999,{"$f":"G390/(F390/100)","v":1.0465170048045649},4050513.4139999999,13610.186928953599,5.0972576185678715,14389128.6,25084668,49671931.539999999,0.20530981227874354,0.28968329102347606,0.50500689669778043,14753,274.55523717210059,{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1502973.14},{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":80815},{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":200},{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4301596},{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5507526},{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":380205},{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":40000},{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":586400},{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1710527},{"$f":"VLOOKUP(A390,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T390*'Inputs & Assumptions'!$Q$40,\"--\")","v":150297.31399999998},{"$f":"IFERROR(U390*'Inputs & Assumptions'!$Q$41,\"--\")","v":8081.5},{"$f":"IFERROR(V390*'Inputs & Assumptions'!$Q$42,\"--\")","v":100},{"$f":"IFERROR(W390*'Inputs & Assumptions'!$Q$43,\"--\")","v":2150798},{"$f":"IFERROR(X390*'Inputs & Assumptions'!$Q$44,\"--\")","v":550752.6},{"$f":"IFERROR(Y390*'Inputs & Assumptions'!$Q$45,\"--\")","v":38020.5},{"$f":"IFERROR(Z390*'Inputs & Assumptions'!$Q$46,\"--\")","v":4000},{"$f":"IFERROR(AA390*'Inputs & Assumptions'!$Q$47,\"--\")","v":293200},{"$f":"IFERROR(AB390*'Inputs & Assumptions'!$Q$48,\"--\")","v":855263.5},{"$f":"IFERROR(AC390*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1431","Pequannock Township","Morris",3402758110,388,3469701975,14848921,0.42795955119459506,6597942.9000000004,4343.4115144575999,1.8248322483085884,8254162.5599999996,40213157,63316240.560000002,0.23451994099252946,0.13036406594889594,0.63511599305857458,20886,315.90265728239012,{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1469120},{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":409402},{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":470120},{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5981507},{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4699099},{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":481632},{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1120256},{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2143080},{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2719597},{"$f":"VLOOKUP(A391,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":245680},{"$f":"IFERROR(T391*'Inputs & Assumptions'!$Q$40,\"--\")","v":146912},{"$f":"IFERROR(U391*'Inputs & Assumptions'!$Q$41,\"--\")","v":40940.200000000004},{"$f":"IFERROR(V391*'Inputs & Assumptions'!$Q$42,\"--\")","v":235060},{"$f":"IFERROR(W391*'Inputs & Assumptions'!$Q$43,\"--\")","v":2990753.5},{"$f":"IFERROR(X391*'Inputs & Assumptions'!$Q$44,\"--\")","v":469909.9},{"$f":"IFERROR(Y391*'Inputs & Assumptions'!$Q$45,\"--\")","v":48163.200000000004},{"$f":"IFERROR(Z391*'Inputs & Assumptions'!$Q$46,\"--\")","v":112025.60000000001},{"$f":"IFERROR(AA391*'Inputs & Assumptions'!$Q$47,\"--\")","v":1071540},{"$f":"IFERROR(AB391*'Inputs & Assumptions'!$Q$48,\"--\")","v":1359798.5},{"$f":"IFERROR(AC391*'Inputs & Assumptions'!$Q$49,\"--\")","v":122840}]
["1216","Perth Amboy City","Middlesex",3402358200,389,3499282500,62934161.240000002,1.7984875825258464,21818321.379000001,2983.7433754700801,3.0167518618459646,16500765.729999999,26129743,105564669.97000001,0.59616689236924625,0.15630954688428697,0.24752356074646664,63546,343.34688853743745,{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4696976.1899999995},{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":40730},{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":677954},{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":27942294.84},{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":9046292.2799999993},{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2845296.74},{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1474470.18},{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":62196.84},{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":10456088},{"$f":"VLOOKUP(A392,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":877356},{"$f":"IFERROR(T392*'Inputs & Assumptions'!$Q$40,\"--\")","v":469697.61899999995},{"$f":"IFERROR(U392*'Inputs & Assumptions'!$Q$41,\"--\")","v":4073},{"$f":"IFERROR(V392*'Inputs & Assumptions'!$Q$42,\"--\")","v":338977},{"$f":"IFERROR(W392*'Inputs & Assumptions'!$Q$43,\"--\")","v":13971147.42},{"$f":"IFERROR(X392*'Inputs & Assumptions'!$Q$44,\"--\")","v":904629.228},{"$f":"IFERROR(Y392*'Inputs & Assumptions'!$Q$45,\"--\")","v":284529.67400000006},{"$f":"IFERROR(Z392*'Inputs & Assumptions'!$Q$46,\"--\")","v":147447.01800000001},{"$f":"IFERROR(AA392*'Inputs & Assumptions'!$Q$47,\"--\")","v":31098.42},{"$f":"IFERROR(AB392*'Inputs & Assumptions'!$Q$48,\"--\")","v":5228044},{"$f":"IFERROR(AC392*'Inputs & Assumptions'!$Q$49,\"--\")","v":438678}]
["2119","Phillipsburg Town","Warren",3404158350,390,713427918,13368052.359999999,1.873777577624878,5387844.5,2041.99673628288,4.544824238291163,5693552.5800000001,13362440,32424044.939999998,0.41228823808803911,0.17559661635480081,0.41211514555716011,18456,291.92915583008238,{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1844725},{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":24000},{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":701825},{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5500376},{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2619180},{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":132200},{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":996085},{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":651000},{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2489850},{"$f":"VLOOKUP(A393,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":309400},{"$f":"IFERROR(T393*'Inputs & Assumptions'!$Q$40,\"--\")","v":184472.5},{"$f":"IFERROR(U393*'Inputs & Assumptions'!$Q$41,\"--\")","v":2400},{"$f":"IFERROR(V393*'Inputs & Assumptions'!$Q$42,\"--\")","v":350912.5},{"$f":"IFERROR(W393*'Inputs & Assumptions'!$Q$43,\"--\")","v":2750188},{"$f":"IFERROR(X393*'Inputs & Assumptions'!$Q$44,\"--\")","v":261918},{"$f":"IFERROR(Y393*'Inputs & Assumptions'!$Q$45,\"--\")","v":13220},{"$f":"IFERROR(Z393*'Inputs & Assumptions'!$Q$46,\"--\")","v":99608.5},{"$f":"IFERROR(AA393*'Inputs & Assumptions'!$Q$47,\"--\")","v":325500},{"$f":"IFERROR(AB393*'Inputs & Assumptions'!$Q$48,\"--\")","v":1244925},{"$f":"IFERROR(AC393*'Inputs & Assumptions'!$Q$49,\"--\")","v":154700}]
["1709","Pilesgrove Township","Salem",3403358530,391,495449700,1611531.26,0.32526637113717094,369257.69500000001,22358.138862035197,3.6556699761852718,7273496.6699999999,9226978,18112005.93,8.8975857573606709E-2,0.40158426946804782,0.50943987295834547,5585,66.115970456580129,{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":411471},{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":425007},{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":120150},{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":139441.67000000001},{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":528470},{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10740},{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2500},{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2511.12},{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":145425},{"$f":"VLOOKUP(A394,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":55350},{"$f":"IFERROR(T394*'Inputs & Assumptions'!$Q$40,\"--\")","v":41147.100000000006},{"$f":"IFERROR(U394*'Inputs & Assumptions'!$Q$41,\"--\")","v":42500.700000000004},{"$f":"IFERROR(V394*'Inputs & Assumptions'!$Q$42,\"--\")","v":60075},{"$f":"IFERROR(W394*'Inputs & Assumptions'!$Q$43,\"--\")","v":69720.835000000006},{"$f":"IFERROR(X394*'Inputs & Assumptions'!$Q$44,\"--\")","v":52847},{"$f":"IFERROR(Y394*'Inputs & Assumptions'!$Q$45,\"--\")","v":1074},{"$f":"IFERROR(Z394*'Inputs & Assumptions'!$Q$46,\"--\")","v":250},{"$f":"IFERROR(AA394*'Inputs & Assumptions'!$Q$47,\"--\")","v":1255.56},{"$f":"IFERROR(AB394*'Inputs & Assumptions'!$Q$48,\"--\")","v":72712.5},{"$f":"IFERROR(AC394*'Inputs & Assumptions'!$Q$49,\"--\")","v":27675}]
["1522","Pine Beach Borough","Ocean",3402958590,392,384807400,2404983.2400000002,0.62498362557476816,708282.09199999995,407.16920775168001,1.8699378494280514,1449500.98,3341175,7195659.2199999997,0.33422695078658832,0.20144102655267213,0.46433202266073964,2500,283.31283679999996,{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":837900.66},{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":2900},{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":21200},{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":802487.98},{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":403420.36},{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2150},{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":321102},{"$f":"VLOOKUP(A395,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":22500},{"$f":"IFERROR(T395*'Inputs & Assumptions'!$Q$40,\"--\")","v":83790.066000000006},{"$f":"IFERROR(U395*'Inputs & Assumptions'!$Q$41,\"--\")","v":290},{"$f":"IFERROR(V395*'Inputs & Assumptions'!$Q$42,\"--\")","v":10600},{"$f":"IFERROR(W395*'Inputs & Assumptions'!$Q$43,\"--\")","v":401243.99},{"$f":"IFERROR(X395*'Inputs & Assumptions'!$Q$44,\"--\")","v":40342.036},{"$f":"IFERROR(Y395*'Inputs & Assumptions'!$Q$45,\"--\")","v":215},{"$f":"IFERROR(Z395*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA395*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB395*'Inputs & Assumptions'!$Q$48,\"--\")","v":160551},{"$f":"IFERROR(AC395*'Inputs & Assumptions'!$Q$49,\"--\")","v":11250}]
["0428","Pine Hill Borough","Camden",3400758770,393,446115500,6424925.4699999997,1.4401932840262219,2737753.7,{"$f":"2502.79668558464+610.94","v":3113.7366855846399},5.306534029864463,4581874.3500000006,12666471,23673270.82,0.27139999026125278,0.19354631579380549,0.53505369394494173,11734,233.31802454406002,{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":953365},{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":14100},{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":267285},{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2903066},{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1421187},{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":57260},{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":424000},{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1263974},{"$f":"VLOOKUP(A396,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":128000},{"$f":"IFERROR(T396*'Inputs & Assumptions'!$Q$40,\"--\")","v":95336.5},{"$f":"IFERROR(U396*'Inputs & Assumptions'!$Q$41,\"--\")","v":1410},{"$f":"IFERROR(V396*'Inputs & Assumptions'!$Q$42,\"--\")","v":133642.5},{"$f":"IFERROR(W396*'Inputs & Assumptions'!$Q$43,\"--\")","v":1451533},{"$f":"IFERROR(X396*'Inputs & Assumptions'!$Q$44,\"--\")","v":142118.70000000001},{"$f":"IFERROR(Y396*'Inputs & Assumptions'!$Q$45,\"--\")","v":5726},{"$f":"IFERROR(Z396*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA396*'Inputs & Assumptions'!$Q$47,\"--\")","v":212000},{"$f":"IFERROR(AB396*'Inputs & Assumptions'!$Q$48,\"--\")","v":631987},{"$f":"IFERROR(AC396*'Inputs & Assumptions'!$Q$49,\"--\")","v":64000}]
["1217","Piscataway Township","Middlesex",3402359010,394,10354933184,53743211.310000002,0.51901070103515212,15582550.199999999,12028.08450112128,1.8972933717579841,39142056.640000001,103578193,196463460.94999999,0.27355321467984151,0.19923326429621266,0.52721352102394592,88270,176.53279936558286,{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":15151057},{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1295000},{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1152000},{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":17145825},{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4529949},{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":921800},{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3774516},{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":7112811},{"$f":"VLOOKUP(A397,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":620000},{"$f":"IFERROR(T397*'Inputs & Assumptions'!$Q$40,\"--\")","v":1515105.7000000002},{"$f":"IFERROR(U397*'Inputs & Assumptions'!$Q$41,\"--\")","v":129500},{"$f":"IFERROR(V397*'Inputs & Assumptions'!$Q$42,\"--\")","v":576000},{"$f":"IFERROR(W397*'Inputs & Assumptions'!$Q$43,\"--\")","v":8572912.5},{"$f":"IFERROR(X397*'Inputs & Assumptions'!$Q$44,\"--\")","v":452994.9},{"$f":"IFERROR(Y397*'Inputs & Assumptions'!$Q$45,\"--\")","v":92180},{"$f":"IFERROR(Z397*'Inputs & Assumptions'!$Q$46,\"--\")","v":377451.60000000003},{"$f":"IFERROR(AA397*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB397*'Inputs & Assumptions'!$Q$48,\"--\")","v":3556405.5},{"$f":"IFERROR(AC397*'Inputs & Assumptions'!$Q$49,\"--\")","v":310000}]
["0815","Pitman Borough","Gloucester",3401559070,395,792018500,6924626.9299999997,0.8743011596320035,2822934.7549999999,1419.7117567641601,3.4926868034016878,4511916.7,16226182,27662725.629999999,0.25032337820284412,0.16310456027900821,0.58657206151814767,10384,271.85427147534665,{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":635815},{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":103875},{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":139350},{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2497055.34},{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3898154.59},{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":46350},{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":297592.51},{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":685000},{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1328106.75},{"$f":"VLOOKUP(A398,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T398*'Inputs & Assumptions'!$Q$40,\"--\")","v":63581.5},{"$f":"IFERROR(U398*'Inputs & Assumptions'!$Q$41,\"--\")","v":10387.5},{"$f":"IFERROR(V398*'Inputs & Assumptions'!$Q$42,\"--\")","v":69675},{"$f":"IFERROR(W398*'Inputs & Assumptions'!$Q$43,\"--\")","v":1248527.67},{"$f":"IFERROR(X398*'Inputs & Assumptions'!$Q$44,\"--\")","v":389815.45900000003},{"$f":"IFERROR(Y398*'Inputs & Assumptions'!$Q$45,\"--\")","v":4635},{"$f":"IFERROR(Z398*'Inputs & Assumptions'!$Q$46,\"--\")","v":29759.251000000004},{"$f":"IFERROR(AA398*'Inputs & Assumptions'!$Q$47,\"--\")","v":342500},{"$f":"IFERROR(AB398*'Inputs & Assumptions'!$Q$48,\"--\")","v":664053.375},{"$f":"IFERROR(AC398*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1710","Pittsgrove Township","Salem",3403359130,396,613023607,2607454.4099999997,0.42534322988967693,575199.5,28735.268591685122,4.0916526563715196,9953888.290000001,12521454,25082796.700000003,0.10395389482226276,0.39684124577703089,0.49920485940070625,10156,56.636421819614021,{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":842650},{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":70200},{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":250050},{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":97988},{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":792720},{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":109400},{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2000},{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":237500},{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":201467},{"$f":"VLOOKUP(A399,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T399*'Inputs & Assumptions'!$Q$40,\"--\")","v":84265},{"$f":"IFERROR(U399*'Inputs & Assumptions'!$Q$41,\"--\")","v":7020},{"$f":"IFERROR(V399*'Inputs & Assumptions'!$Q$42,\"--\")","v":125025},{"$f":"IFERROR(W399*'Inputs & Assumptions'!$Q$43,\"--\")","v":48994},{"$f":"IFERROR(X399*'Inputs & Assumptions'!$Q$44,\"--\")","v":79272},{"$f":"IFERROR(Y399*'Inputs & Assumptions'!$Q$45,\"--\")","v":10940},{"$f":"IFERROR(Z399*'Inputs & Assumptions'!$Q$46,\"--\")","v":200},{"$f":"IFERROR(AA399*'Inputs & Assumptions'!$Q$47,\"--\")","v":118750},{"$f":"IFERROR(AB399*'Inputs & Assumptions'!$Q$48,\"--\")","v":100733.5},{"$f":"IFERROR(AC399*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2012","Plainfield City","Union",3403959190,397,1217819845,63535811.82,5.2171765865746753,27354067.732000001,3813.9442202124796,8.7310119667166362,15678650.579999998,27113534,106327996.39999999,0.59754546282412602,0.14745552545745139,0.25499901171842265,61281,446.37110575871804,{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7166164},{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":551617},{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1834095},{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":31088338.440000001},{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":23552194.82},{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2746310},{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2303861},{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":13276897.66},{"$f":"VLOOKUP(A400,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1244775},{"$f":"IFERROR(T400*'Inputs & Assumptions'!$Q$40,\"--\")","v":716616.4},{"$f":"IFERROR(U400*'Inputs & Assumptions'!$Q$41,\"--\")","v":55161.700000000004},{"$f":"IFERROR(V400*'Inputs & Assumptions'!$Q$42,\"--\")","v":917047.5},{"$f":"IFERROR(W400*'Inputs & Assumptions'!$Q$43,\"--\")","v":15544169.220000001},{"$f":"IFERROR(X400*'Inputs & Assumptions'!$Q$44,\"--\")","v":2355219.4820000003},{"$f":"IFERROR(Y400*'Inputs & Assumptions'!$Q$45,\"--\")","v":274631},{"$f":"IFERROR(Z400*'Inputs & Assumptions'!$Q$46,\"--\")","v":230386.1},{"$f":"IFERROR(AA400*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB400*'Inputs & Assumptions'!$Q$48,\"--\")","v":6638448.8300000001},{"$f":"IFERROR(AC400*'Inputs & Assumptions'!$Q$49,\"--\")","v":622387.5}]
["1218","Plainsboro Township","Middlesex",3402359280,398,4481280300,20567188.900000002,0.45895787639081631,6637993.4849999994,7512.1262885875194,2.5588305926768298,17828791.359999999,76272391,114668371.26000001,0.17936235314065627,0.15548133425192595,0.6651563126074177,37485,177.08399319727889,{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3448829},{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":359550},{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1109647},{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6606264.3700000001},{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1784043},{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":74600},{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1950716},{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3497478},{"$f":"VLOOKUP(A401,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":539050},{"$f":"IFERROR(T401*'Inputs & Assumptions'!$Q$40,\"--\")","v":344882.9},{"$f":"IFERROR(U401*'Inputs & Assumptions'!$Q$41,\"--\")","v":35955},{"$f":"IFERROR(V401*'Inputs & Assumptions'!$Q$42,\"--\")","v":554823.5},{"$f":"IFERROR(W401*'Inputs & Assumptions'!$Q$43,\"--\")","v":3303132.1850000001},{"$f":"IFERROR(X401*'Inputs & Assumptions'!$Q$44,\"--\")","v":178404.30000000002},{"$f":"IFERROR(Y401*'Inputs & Assumptions'!$Q$45,\"--\")","v":7460},{"$f":"IFERROR(Z401*'Inputs & Assumptions'!$Q$46,\"--\")","v":195071.6},{"$f":"IFERROR(AA401*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB401*'Inputs & Assumptions'!$Q$48,\"--\")","v":1748739},{"$f":"IFERROR(AC401*'Inputs & Assumptions'!$Q$49,\"--\")","v":269525}]
["0119","Pleasantville City","Atlantic",3400159640,399,791934100,26050460.829999998,3.2894733071855344,9155253.3450000007,3661.4241695539199,5.2571036857738545,5181381.9300000006,10400954,41632796.759999998,0.62571969354287504,0.12445433247900785,0.24982597397811715,25223,362.97241981524803,{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1684400},{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":5200},{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":421220},{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10800400},{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1436850},{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12000},{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1470000},{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4786196.6900000004},{"$f":"VLOOKUP(A402,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":205000},{"$f":"IFERROR(T402*'Inputs & Assumptions'!$Q$40,\"--\")","v":168440},{"$f":"IFERROR(U402*'Inputs & Assumptions'!$Q$41,\"--\")","v":520},{"$f":"IFERROR(V402*'Inputs & Assumptions'!$Q$42,\"--\")","v":210610},{"$f":"IFERROR(W402*'Inputs & Assumptions'!$Q$43,\"--\")","v":5400200},{"$f":"IFERROR(X402*'Inputs & Assumptions'!$Q$44,\"--\")","v":143685},{"$f":"IFERROR(Y402*'Inputs & Assumptions'!$Q$45,\"--\")","v":1200},{"$f":"IFERROR(Z402*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA402*'Inputs & Assumptions'!$Q$47,\"--\")","v":735000},{"$f":"IFERROR(AB402*'Inputs & Assumptions'!$Q$48,\"--\")","v":2393098.3450000002},{"$f":"IFERROR(AC402*'Inputs & Assumptions'!$Q$49,\"--\")","v":102500}]
["1523","Plumsted Township","Ocean",3402959790,400,786668900,2648366.23,0.33665576839252193,1307155.0359999998,25047.638660081921,2.7612713938481619,3984742.07,15088955,21722063.300000004,0.12192056497690067,0.18344215349008761,0.69463728153301152,9303,140.50897946898849,{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":928406},{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":36000},{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":532300},{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1302259},{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":264388.79000000004},{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":24285.57},{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":477950},{"$f":"VLOOKUP(A403,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":51185},{"$f":"IFERROR(T403*'Inputs & Assumptions'!$Q$40,\"--\")","v":92840.6},{"$f":"IFERROR(U403*'Inputs & Assumptions'!$Q$41,\"--\")","v":3600},{"$f":"IFERROR(V403*'Inputs & Assumptions'!$Q$42,\"--\")","v":266150},{"$f":"IFERROR(W403*'Inputs & Assumptions'!$Q$43,\"--\")","v":651129.5},{"$f":"IFERROR(X403*'Inputs & Assumptions'!$Q$44,\"--\")","v":26438.879000000004},{"$f":"IFERROR(Y403*'Inputs & Assumptions'!$Q$45,\"--\")","v":2428.5570000000002},{"$f":"IFERROR(Z403*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA403*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB403*'Inputs & Assumptions'!$Q$48,\"--\")","v":238975},{"$f":"IFERROR(AC403*'Inputs & Assumptions'!$Q$49,\"--\")","v":25592.5}]
["2120","Pohatcong Township","Warren",3404159820,401,346021462,5623807.4400000004,1.6252770586814063,1815610.1680000003,8556.6489558323192,4.3576653173033533,2794979.8,6659670,15078457.240000002,0.37296968452987433,0.18536245157664416,0.44166786389348139,4310,421.2552593967518,{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":768721},{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":66475},{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2188710.81},{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1422950},{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":46890.83},{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":849902.16},{"$f":"VLOOKUP(A404,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":131600},{"$f":"IFERROR(T404*'Inputs & Assumptions'!$Q$40,\"--\")","v":76872.100000000006},{"$f":"IFERROR(U404*'Inputs & Assumptions'!$Q$41,\"--\")","v":6647.5},{"$f":"IFERROR(V404*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W404*'Inputs & Assumptions'!$Q$43,\"--\")","v":1094355.405},{"$f":"IFERROR(X404*'Inputs & Assumptions'!$Q$44,\"--\")","v":142295},{"$f":"IFERROR(Y404*'Inputs & Assumptions'!$Q$45,\"--\")","v":4689.0830000000005},{"$f":"IFERROR(Z404*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA404*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB404*'Inputs & Assumptions'!$Q$48,\"--\")","v":424951.08},{"$f":"IFERROR(AC404*'Inputs & Assumptions'!$Q$49,\"--\")","v":65800}]
["1525","Point Pleasant Beach Borough","Ocean",3402959910,402,2074113600,9964998.5199999996,0.48044612985518248,4741612.5520000001,911.11744552063999,1.7179217353379299,10659030.83,15007619,35631648.350000009,0.27966706513592982,0.2991450388513951,0.42118789601267481,7315,648.20403991797673,{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5623404.5199999996},{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":52000},{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":604650},{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4933143},{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1829001},{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":27200},{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":319000},{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1880111},{"$f":"VLOOKUP(A405,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":240000},{"$f":"IFERROR(T405*'Inputs & Assumptions'!$Q$40,\"--\")","v":562340.45199999993},{"$f":"IFERROR(U405*'Inputs & Assumptions'!$Q$41,\"--\")","v":5200},{"$f":"IFERROR(V405*'Inputs & Assumptions'!$Q$42,\"--\")","v":302325},{"$f":"IFERROR(W405*'Inputs & Assumptions'!$Q$43,\"--\")","v":2466571.5},{"$f":"IFERROR(X405*'Inputs & Assumptions'!$Q$44,\"--\")","v":182900.1},{"$f":"IFERROR(Y405*'Inputs & Assumptions'!$Q$45,\"--\")","v":2720},{"$f":"IFERROR(Z405*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA405*'Inputs & Assumptions'!$Q$47,\"--\")","v":159500},{"$f":"IFERROR(AB405*'Inputs & Assumptions'!$Q$48,\"--\")","v":940055.5},{"$f":"IFERROR(AC405*'Inputs & Assumptions'!$Q$49,\"--\")","v":120000}]
["1524","Point Pleasant Borough","Ocean",3402959880,403,3391867700,16687725.25,0.49199222157161376,6671455.415,2234.2898643891199,2.2860283960957557,17500022.529999997,43351311,77539058.780000001,0.21521702110606919,0.22569299660513623,0.55908998228879458,22064,302.3683563723713,{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2862748},{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":279977},{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":512950},{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6404362.6100000003},{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4682916.0999999996},{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":47600},{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":760000},{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3945317},{"$f":"VLOOKUP(A406,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":145633},{"$f":"IFERROR(T406*'Inputs & Assumptions'!$Q$40,\"--\")","v":286274.8},{"$f":"IFERROR(U406*'Inputs & Assumptions'!$Q$41,\"--\")","v":27997.7},{"$f":"IFERROR(V406*'Inputs & Assumptions'!$Q$42,\"--\")","v":256475},{"$f":"IFERROR(W406*'Inputs & Assumptions'!$Q$43,\"--\")","v":3202181.3050000002},{"$f":"IFERROR(X406*'Inputs & Assumptions'!$Q$44,\"--\")","v":468291.61},{"$f":"IFERROR(Y406*'Inputs & Assumptions'!$Q$45,\"--\")","v":4760},{"$f":"IFERROR(Z406*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA406*'Inputs & Assumptions'!$Q$47,\"--\")","v":380000},{"$f":"IFERROR(AB406*'Inputs & Assumptions'!$Q$48,\"--\")","v":1972658.5},{"$f":"IFERROR(AC406*'Inputs & Assumptions'!$Q$49,\"--\")","v":72816.5}]
["1609","Pompton Lakes Borough","Passaic",3403160090,404,1185009500,11605877.819999998,0.97939112049312671,3805267.3160000001,1847.5036298687999,3.9429964105772992,8785455.2300000004,26333549,46724882.050000004,0.24838752525005031,0.18802519866393114,0.56358727608601844,12744,298.59285279347142,{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1574867.9599999995},{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17800},{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":276700},{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4312479.8500000006},{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2144649},{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":50900},{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":573904},{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":405500},{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1558868},{"$f":"VLOOKUP(A407,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":184562.59},{"$f":"IFERROR(T407*'Inputs & Assumptions'!$Q$40,\"--\")","v":157486.79599999997},{"$f":"IFERROR(U407*'Inputs & Assumptions'!$Q$41,\"--\")","v":1780},{"$f":"IFERROR(V407*'Inputs & Assumptions'!$Q$42,\"--\")","v":138350},{"$f":"IFERROR(W407*'Inputs & Assumptions'!$Q$43,\"--\")","v":2156239.9250000003},{"$f":"IFERROR(X407*'Inputs & Assumptions'!$Q$44,\"--\")","v":214464.90000000002},{"$f":"IFERROR(Y407*'Inputs & Assumptions'!$Q$45,\"--\")","v":5090},{"$f":"IFERROR(Z407*'Inputs & Assumptions'!$Q$46,\"--\")","v":57390.400000000001},{"$f":"IFERROR(AA407*'Inputs & Assumptions'!$Q$47,\"--\")","v":202750},{"$f":"IFERROR(AB407*'Inputs & Assumptions'!$Q$48,\"--\")","v":779434},{"$f":"IFERROR(AC407*'Inputs & Assumptions'!$Q$49,\"--\")","v":92281.294999999998}]
["0120","Port Republic City","Atlantic",3400160600,405,118533400,898617.24000000011,0.75811310567316903,191896.5,4775.84130656256,3.3788696434928891,816852.83,2289619,4005089.0700000003,0.22436885280056956,0.20395372380569801,0.5716774233937324,1119,171.48927613941018,{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":356950},{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":4200},{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":27800},{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":57000},{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":220799},{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1601},{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":96000},{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":86283},{"$f":"VLOOKUP(A408,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T408*'Inputs & Assumptions'!$Q$40,\"--\")","v":35695},{"$f":"IFERROR(U408*'Inputs & Assumptions'!$Q$41,\"--\")","v":420},{"$f":"IFERROR(V408*'Inputs & Assumptions'!$Q$42,\"--\")","v":13900},{"$f":"IFERROR(W408*'Inputs & Assumptions'!$Q$43,\"--\")","v":28500},{"$f":"IFERROR(X408*'Inputs & Assumptions'!$Q$44,\"--\")","v":22079.9},{"$f":"IFERROR(Y408*'Inputs & Assumptions'!$Q$45,\"--\")","v":160.10000000000002},{"$f":"IFERROR(Z408*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA408*'Inputs & Assumptions'!$Q$47,\"--\")","v":48000},{"$f":"IFERROR(AB408*'Inputs & Assumptions'!$Q$48,\"--\")","v":43141.5},{"$f":"IFERROR(AC408*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1114","Princeton","Mercer",3402160900,406,7141653414,41314185,0.57849607933942226,12252934.103,11485.30193886336,2.6628456706846286,58681498.75,90175525,190171208.75,0.21724731767526298,0.30857193965224772,0.47418074267248933,50880,240.82024573506288,{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7570337},{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":897368},{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":12660361.41},{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":11824778.32},{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2697896.66},{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4738184},{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5730000},{"$f":"VLOOKUP(A409,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":569794},{"$f":"IFERROR(T409*'Inputs & Assumptions'!$Q$40,\"--\")","v":757033.70000000007},{"$f":"IFERROR(U409*'Inputs & Assumptions'!$Q$41,\"--\")","v":89736.8},{"$f":"IFERROR(V409*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W409*'Inputs & Assumptions'!$Q$43,\"--\")","v":6330180.7050000001},{"$f":"IFERROR(X409*'Inputs & Assumptions'!$Q$44,\"--\")","v":1182477.8320000002},{"$f":"IFERROR(Y409*'Inputs & Assumptions'!$Q$45,\"--\")","v":269789.66600000003},{"$f":"IFERROR(Z409*'Inputs & Assumptions'!$Q$46,\"--\")","v":473818.4},{"$f":"IFERROR(AA409*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB409*'Inputs & Assumptions'!$Q$48,\"--\")","v":2865000},{"$f":"IFERROR(AC409*'Inputs & Assumptions'!$Q$49,\"--\")","v":284897}]
["1610","Prospect Park Borough","Passaic",3403161170,407,262449800,5737693.5599999996,2.186206108749178,2114882.8949999996,297.76161529472,5.9504235933881446,2534622.2599999998,7344559,15616874.819999998,0.36740344186225604,0.16230022262546381,0.47029633551228023,6632,318.89066571170076,{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":696436},{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":5000},{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":99440},{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2023777.39},{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":484352},{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":66944},{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":629775},{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1071907},{"$f":"VLOOKUP(A410,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":154320},{"$f":"IFERROR(T410*'Inputs & Assumptions'!$Q$40,\"--\")","v":69643.600000000006},{"$f":"IFERROR(U410*'Inputs & Assumptions'!$Q$41,\"--\")","v":500},{"$f":"IFERROR(V410*'Inputs & Assumptions'!$Q$42,\"--\")","v":49720},{"$f":"IFERROR(W410*'Inputs & Assumptions'!$Q$43,\"--\")","v":1011888.6949999999},{"$f":"IFERROR(X410*'Inputs & Assumptions'!$Q$44,\"--\")","v":48435.200000000004},{"$f":"IFERROR(Y410*'Inputs & Assumptions'!$Q$45,\"--\")","v":6694.4000000000005},{"$f":"IFERROR(Z410*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA410*'Inputs & Assumptions'!$Q$47,\"--\")","v":314887.5},{"$f":"IFERROR(AB410*'Inputs & Assumptions'!$Q$48,\"--\")","v":535953.5},{"$f":"IFERROR(AC410*'Inputs & Assumptions'!$Q$49,\"--\")","v":77160}]
["1711","Quinton Township","Salem",3403361470,408,180626519,914025.38,0.50603055689735132,204057.5,15227.478631289599,3.7947143132399068,2939253.99,3000981,6854260.3700000001,0.13335142388236995,0.42882146742843974,0.43782710868919034,2814,72.515103056147836,{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":452380},{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":38851},{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":54034},{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":76061},{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":540424},{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":6200},{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":12879},{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":57570},{"$f":"VLOOKUP(A411,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T411*'Inputs & Assumptions'!$Q$40,\"--\")","v":45238},{"$f":"IFERROR(U411*'Inputs & Assumptions'!$Q$41,\"--\")","v":3885.1000000000004},{"$f":"IFERROR(V411*'Inputs & Assumptions'!$Q$42,\"--\")","v":27017},{"$f":"IFERROR(W411*'Inputs & Assumptions'!$Q$43,\"--\")","v":38030.5},{"$f":"IFERROR(X411*'Inputs & Assumptions'!$Q$44,\"--\")","v":54042.400000000001},{"$f":"IFERROR(Y411*'Inputs & Assumptions'!$Q$45,\"--\")","v":620},{"$f":"IFERROR(Z411*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA411*'Inputs & Assumptions'!$Q$47,\"--\")","v":6439.5},{"$f":"IFERROR(AB411*'Inputs & Assumptions'!$Q$48,\"--\")","v":28785},{"$f":"IFERROR(AC411*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2013","Rahway City","Union",3403961530,409,1471553503,43709661,2.9703072916404865,14569766.300000001,2493.5391333747198,7.4048917275418971,15328963.610000001,49928319,108966943.61,0.40112771407482811,0.1406753562333857,0.45819692969178621,40811,357.0058636152018,{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":8248000},{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":304400},{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":740294},{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":16640683},{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7584245},{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1205338},{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1319265},{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":7133306},{"$f":"VLOOKUP(A412,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":893000},{"$f":"IFERROR(T412*'Inputs & Assumptions'!$Q$40,\"--\")","v":824800},{"$f":"IFERROR(U412*'Inputs & Assumptions'!$Q$41,\"--\")","v":30440},{"$f":"IFERROR(V412*'Inputs & Assumptions'!$Q$42,\"--\")","v":370147},{"$f":"IFERROR(W412*'Inputs & Assumptions'!$Q$43,\"--\")","v":8320341.5},{"$f":"IFERROR(X412*'Inputs & Assumptions'!$Q$44,\"--\")","v":758424.5},{"$f":"IFERROR(Y412*'Inputs & Assumptions'!$Q$45,\"--\")","v":120533.8},{"$f":"IFERROR(Z412*'Inputs & Assumptions'!$Q$46,\"--\")","v":131926.5},{"$f":"IFERROR(AA412*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB412*'Inputs & Assumptions'!$Q$48,\"--\")","v":3566653},{"$f":"IFERROR(AC412*'Inputs & Assumptions'!$Q$49,\"--\")","v":446500}]
["0248","Ramsey Borough","Bergen",3400361680,410,3536927000,21872324.370000001,0.61839908966173185,7819888.6410000008,3521.6320176576,2.8216913501466108,10257532.85,67671306,99801163.220000014,0.21915901242338243,0.1027796923307243,0.67806129524589309,23562,331.8856056786351,{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5291600},{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":107000},{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":412000},{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7189028.9900000002},{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2799072.75},{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":346500},{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1466036.16},{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2863000},{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2957500},{"$f":"VLOOKUP(A413,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":216206.51},{"$f":"IFERROR(T413*'Inputs & Assumptions'!$Q$40,\"--\")","v":529160},{"$f":"IFERROR(U413*'Inputs & Assumptions'!$Q$41,\"--\")","v":10700},{"$f":"IFERROR(V413*'Inputs & Assumptions'!$Q$42,\"--\")","v":206000},{"$f":"IFERROR(W413*'Inputs & Assumptions'!$Q$43,\"--\")","v":3594514.4950000001},{"$f":"IFERROR(X413*'Inputs & Assumptions'!$Q$44,\"--\")","v":279907.27500000002},{"$f":"IFERROR(Y413*'Inputs & Assumptions'!$Q$45,\"--\")","v":34650},{"$f":"IFERROR(Z413*'Inputs & Assumptions'!$Q$46,\"--\")","v":146603.61600000001},{"$f":"IFERROR(AA413*'Inputs & Assumptions'!$Q$47,\"--\")","v":1431500},{"$f":"IFERROR(AB413*'Inputs & Assumptions'!$Q$48,\"--\")","v":1478750},{"$f":"IFERROR(AC413*'Inputs & Assumptions'!$Q$49,\"--\")","v":108103.255}]
["1432","Randolph Township","Morris",3402761890,411,4402782083,23674128,0.53770837515239345,6651177.7800000003,13379.358473747199,2.830420728320203,12964639.699999999,87978489,124617256.7,0.18997471639896885,0.10403566924290991,0.70598961435812124,32942,201.90570639305446,{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3219509},{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":343843},{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":295836},{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6320938.5700000003},{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7376901},{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":802638.95},{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1747938},{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":662000},{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2992970},{"$f":"VLOOKUP(A414,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":332445},{"$f":"IFERROR(T414*'Inputs & Assumptions'!$Q$40,\"--\")","v":321950.90000000002},{"$f":"IFERROR(U414*'Inputs & Assumptions'!$Q$41,\"--\")","v":34384.300000000003},{"$f":"IFERROR(V414*'Inputs & Assumptions'!$Q$42,\"--\")","v":147918},{"$f":"IFERROR(W414*'Inputs & Assumptions'!$Q$43,\"--\")","v":3160469.2850000001},{"$f":"IFERROR(X414*'Inputs & Assumptions'!$Q$44,\"--\")","v":737690.10000000009},{"$f":"IFERROR(Y414*'Inputs & Assumptions'!$Q$45,\"--\")","v":80263.895000000004},{"$f":"IFERROR(Z414*'Inputs & Assumptions'!$Q$46,\"--\")","v":174793.80000000002},{"$f":"IFERROR(AA414*'Inputs & Assumptions'!$Q$47,\"--\")","v":331000},{"$f":"IFERROR(AB414*'Inputs & Assumptions'!$Q$48,\"--\")","v":1496485},{"$f":"IFERROR(AC414*'Inputs & Assumptions'!$Q$49,\"--\")","v":166222.5}]
["1816","Raritan Borough","Somerset",3403561980,412,1201341800,8424292.3800000008,0.70124026151425023,2986349.3730000001,1274.77981504384,2.9851067880931144,5387996.2399999993,22049047,35861335.620000005,0.23491295665244941,0.15024527522045478,0.61484176812709568,12925,231.05217586073502,{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1086970},{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":25890},{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":279000},{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3406443.75},{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1756700},{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":132300},{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":563674.98},{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1352148},{"$f":"VLOOKUP(A415,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":222000},{"$f":"IFERROR(T415*'Inputs & Assumptions'!$Q$40,\"--\")","v":108697},{"$f":"IFERROR(U415*'Inputs & Assumptions'!$Q$41,\"--\")","v":2589},{"$f":"IFERROR(V415*'Inputs & Assumptions'!$Q$42,\"--\")","v":139500},{"$f":"IFERROR(W415*'Inputs & Assumptions'!$Q$43,\"--\")","v":1703221.875},{"$f":"IFERROR(X415*'Inputs & Assumptions'!$Q$44,\"--\")","v":175670},{"$f":"IFERROR(Y415*'Inputs & Assumptions'!$Q$45,\"--\")","v":13230},{"$f":"IFERROR(Z415*'Inputs & Assumptions'!$Q$46,\"--\")","v":56367.498},{"$f":"IFERROR(AA415*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB415*'Inputs & Assumptions'!$Q$48,\"--\")","v":676074},{"$f":"IFERROR(AC415*'Inputs & Assumptions'!$Q$49,\"--\")","v":111000}]
["1021","Raritan Township","Hunterdon",3401961920,413,4299388200,17053294.050000001,0.39664466795531517,5662101.1050000004,23988.358371304963,2.8966117572262955,21184363.039999999,86298927,124536584.09,0.13693401159675248,0.17010554123349408,0.69296044716975336,32786,172.69874656865736,{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2182052},{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":248808},{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":640353},{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6308597.21},{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2373767},{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":74508},{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":52500},{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2915219},{"$f":"VLOOKUP(A416,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":431706},{"$f":"IFERROR(T416*'Inputs & Assumptions'!$Q$40,\"--\")","v":218205.2},{"$f":"IFERROR(U416*'Inputs & Assumptions'!$Q$41,\"--\")","v":24880.800000000003},{"$f":"IFERROR(V416*'Inputs & Assumptions'!$Q$42,\"--\")","v":320176.5},{"$f":"IFERROR(W416*'Inputs & Assumptions'!$Q$43,\"--\")","v":3154298.605},{"$f":"IFERROR(X416*'Inputs & Assumptions'!$Q$44,\"--\")","v":237376.7},{"$f":"IFERROR(Y416*'Inputs & Assumptions'!$Q$45,\"--\")","v":7450.8},{"$f":"IFERROR(Z416*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA416*'Inputs & Assumptions'!$Q$47,\"--\")","v":26250},{"$f":"IFERROR(AB416*'Inputs & Assumptions'!$Q$48,\"--\")","v":1457609.5},{"$f":"IFERROR(AC416*'Inputs & Assumptions'!$Q$49,\"--\")","v":215853}]
["1022","Readington Township","Hunterdon",3401962250,414,3337361500,17618369.27,0.52791312148833736,4776556.0520000001,30437.165929524483,2.6202835266721936,14969277.34,54860687,87448333.610000014,0.20147175529466327,0.17117853162027791,0.6273497130850586,21259,224.68394806905312,{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2165747.52},{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":188722},{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":541644},{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4683392},{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5302317},{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":361015},{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":166579},{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":182500},{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2326862},{"$f":"VLOOKUP(A417,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":181838},{"$f":"IFERROR(T417*'Inputs & Assumptions'!$Q$40,\"--\")","v":216574.75200000001},{"$f":"IFERROR(U417*'Inputs & Assumptions'!$Q$41,\"--\")","v":18872.2},{"$f":"IFERROR(V417*'Inputs & Assumptions'!$Q$42,\"--\")","v":270822},{"$f":"IFERROR(W417*'Inputs & Assumptions'!$Q$43,\"--\")","v":2341696},{"$f":"IFERROR(X417*'Inputs & Assumptions'!$Q$44,\"--\")","v":530231.70000000007},{"$f":"IFERROR(Y417*'Inputs & Assumptions'!$Q$45,\"--\")","v":36101.5},{"$f":"IFERROR(Z417*'Inputs & Assumptions'!$Q$46,\"--\")","v":16657.900000000001},{"$f":"IFERROR(AA417*'Inputs & Assumptions'!$Q$47,\"--\")","v":91250},{"$f":"IFERROR(AB417*'Inputs & Assumptions'!$Q$48,\"--\")","v":1163431},{"$f":"IFERROR(AC417*'Inputs & Assumptions'!$Q$49,\"--\")","v":90919}]
["1340","Red Bank Borough","Monmouth",3402562430,415,3044716176,16050725.34,0.52716655386534783,7042723.7640000004,1117.22450009472,1.8887724650102169,6950232.4299999988,34506803,57507760.770000011,0.27910537856262974,0.12085729537961278,0.60003732605775728,23830,295.54023348720102,{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4636514.76},{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":309177},{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":603500},{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6910618.1799999997},{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5695612.4199999999},{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":564277.35},{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1054515.46},{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":700000},{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3080009.95},{"$f":"VLOOKUP(A418,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":339300},{"$f":"IFERROR(T418*'Inputs & Assumptions'!$Q$40,\"--\")","v":463651.47600000002},{"$f":"IFERROR(U418*'Inputs & Assumptions'!$Q$41,\"--\")","v":30917.7},{"$f":"IFERROR(V418*'Inputs & Assumptions'!$Q$42,\"--\")","v":301750},{"$f":"IFERROR(W418*'Inputs & Assumptions'!$Q$43,\"--\")","v":3455309.09},{"$f":"IFERROR(X418*'Inputs & Assumptions'!$Q$44,\"--\")","v":569561.24199999997},{"$f":"IFERROR(Y418*'Inputs & Assumptions'!$Q$45,\"--\")","v":56427.735000000001},{"$f":"IFERROR(Z418*'Inputs & Assumptions'!$Q$46,\"--\")","v":105451.546},{"$f":"IFERROR(AA418*'Inputs & Assumptions'!$Q$47,\"--\")","v":350000},{"$f":"IFERROR(AB418*'Inputs & Assumptions'!$Q$48,\"--\")","v":1540004.9750000001},{"$f":"IFERROR(AC418*'Inputs & Assumptions'!$Q$49,\"--\")","v":169650}]
["0249","Ridgefield Borough","Bergen",3400362910,416,2630168265,13075971.130000001,0.49715340664715996,5114715.8880000003,1627.7066956774399,1.6932597781914152,6211205.1999999993,25248405,44535581.329999998,0.29360728522009394,0.13946613055247167,0.56692658422743447,14943,342.28172977313795,{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1416895},{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":87630},{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":233984},{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6048292.96},{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2640929.08},{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":367390},{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":895115},{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":389000},{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2257611},{"$f":"VLOOKUP(A419,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":218952},{"$f":"IFERROR(T419*'Inputs & Assumptions'!$Q$40,\"--\")","v":141689.5},{"$f":"IFERROR(U419*'Inputs & Assumptions'!$Q$41,\"--\")","v":8763},{"$f":"IFERROR(V419*'Inputs & Assumptions'!$Q$42,\"--\")","v":116992},{"$f":"IFERROR(W419*'Inputs & Assumptions'!$Q$43,\"--\")","v":3024146.48},{"$f":"IFERROR(X419*'Inputs & Assumptions'!$Q$44,\"--\")","v":264092.908},{"$f":"IFERROR(Y419*'Inputs & Assumptions'!$Q$45,\"--\")","v":36739},{"$f":"IFERROR(Z419*'Inputs & Assumptions'!$Q$46,\"--\")","v":89511.5},{"$f":"IFERROR(AA419*'Inputs & Assumptions'!$Q$47,\"--\")","v":194500},{"$f":"IFERROR(AB419*'Inputs & Assumptions'!$Q$48,\"--\")","v":1128805.5},{"$f":"IFERROR(AC419*'Inputs & Assumptions'!$Q$49,\"--\")","v":109476}]
["0250","Ridgefield Park Village","Bergen",3400362940,417,1820765900,19295860.430000003,1.0597661363275752,6134279.0312000001,1091.0197264665599,2.8960254110646519,4460498.71,28973484,52729843.140000008,0.36593813447858475,8.4591541419100816E-2,0.54947032410231433,17715,346.27598256844482,{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1531750},{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":177350},{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":455000},{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7126303.0023999996},{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3036800},{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":210875},{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":781468.25},{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":635000},{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2596246.41},{"$f":"VLOOKUP(A420,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":308360},{"$f":"IFERROR(T420*'Inputs & Assumptions'!$Q$40,\"--\")","v":153175},{"$f":"IFERROR(U420*'Inputs & Assumptions'!$Q$41,\"--\")","v":17735},{"$f":"IFERROR(V420*'Inputs & Assumptions'!$Q$42,\"--\")","v":227500},{"$f":"IFERROR(W420*'Inputs & Assumptions'!$Q$43,\"--\")","v":3563151.5011999998},{"$f":"IFERROR(X420*'Inputs & Assumptions'!$Q$44,\"--\")","v":303680},{"$f":"IFERROR(Y420*'Inputs & Assumptions'!$Q$45,\"--\")","v":21087.5},{"$f":"IFERROR(Z420*'Inputs & Assumptions'!$Q$46,\"--\")","v":78146.824999999997},{"$f":"IFERROR(AA420*'Inputs & Assumptions'!$Q$47,\"--\")","v":317500},{"$f":"IFERROR(AB420*'Inputs & Assumptions'!$Q$48,\"--\")","v":1298123.2050000001},{"$f":"IFERROR(AC420*'Inputs & Assumptions'!$Q$49,\"--\")","v":154180}]
["0251","Ridgewood Village","Bergen",3400363000,418,5930301800,42750726.68,0.72088618963709405,16179764.222000001,3674.61390808448,2.8682972273013156,19510740.420000002,107837215,170098682.10000002,0.25132897064344739,0.11470247846205975,0.63396855089449267,35193,459.74381899809623,{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":18727638.630000003},{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":166985.24},{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":728842.61},{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":15164539.109999999},{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6038850.2699999996},{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":456876.5},{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2789460.08},{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2188158.94},{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8447068.2100000009},{"$f":"VLOOKUP(A421,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":194957.43},{"$f":"IFERROR(T421*'Inputs & Assumptions'!$Q$40,\"--\")","v":1872763.8630000004},{"$f":"IFERROR(U421*'Inputs & Assumptions'!$Q$41,\"--\")","v":16698.524000000001},{"$f":"IFERROR(V421*'Inputs & Assumptions'!$Q$42,\"--\")","v":364421.30499999999},{"$f":"IFERROR(W421*'Inputs & Assumptions'!$Q$43,\"--\")","v":7582269.5549999997},{"$f":"IFERROR(X421*'Inputs & Assumptions'!$Q$44,\"--\")","v":603885.027},{"$f":"IFERROR(Y421*'Inputs & Assumptions'!$Q$45,\"--\")","v":45687.65},{"$f":"IFERROR(Z421*'Inputs & Assumptions'!$Q$46,\"--\")","v":278946.00800000003},{"$f":"IFERROR(AA421*'Inputs & Assumptions'!$Q$47,\"--\")","v":1094079.47},{"$f":"IFERROR(AB421*'Inputs & Assumptions'!$Q$48,\"--\")","v":4223534.1050000004},{"$f":"IFERROR(AC421*'Inputs & Assumptions'!$Q$49,\"--\")","v":97478.714999999997}]
["1611","Ringwood Borough","Passaic",3403163150,419,1453665300,13059195.609999999,0.8983633034371804,4063768.13,16376.54931855488,4.1626090503776902,11178636.73,36272571,60510403.339999996,0.21581736179516267,0.18473908804059214,0.59944355016424522,13690,296.84208400292181,{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2441816},{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":160770},{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":245248},{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4125376},{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4560780},{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":345025},{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":628200},{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2004844.06},{"$f":"VLOOKUP(A422,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":124750},{"$f":"IFERROR(T422*'Inputs & Assumptions'!$Q$40,\"--\")","v":244181.6},{"$f":"IFERROR(U422*'Inputs & Assumptions'!$Q$41,\"--\")","v":16077},{"$f":"IFERROR(V422*'Inputs & Assumptions'!$Q$42,\"--\")","v":122624},{"$f":"IFERROR(W422*'Inputs & Assumptions'!$Q$43,\"--\")","v":2062688},{"$f":"IFERROR(X422*'Inputs & Assumptions'!$Q$44,\"--\")","v":456078},{"$f":"IFERROR(Y422*'Inputs & Assumptions'!$Q$45,\"--\")","v":34502.5},{"$f":"IFERROR(Z422*'Inputs & Assumptions'!$Q$46,\"--\")","v":62820},{"$f":"IFERROR(AA422*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB422*'Inputs & Assumptions'!$Q$48,\"--\")","v":1002422.03},{"$f":"IFERROR(AC422*'Inputs & Assumptions'!$Q$49,\"--\")","v":62375}]
["0252","River Edge Borough","Bergen",3400363360,420,1496456099,16304674.379999999,1.0895524693905503,4363317.5999999996,1172.8456746752001,3.9642053321605664,5374096.0899999999,37643822,59322592.469999999,0.27484763731870665,9.0591052518780787E-2,0.63456131016251249,14029,311.0212844821441,{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1417320},{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":62100},{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":289550},{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4655930},{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3827535},{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":193183},{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":865943},{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":463500},{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1931739},{"$f":"VLOOKUP(A423,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":112700},{"$f":"IFERROR(T423*'Inputs & Assumptions'!$Q$40,\"--\")","v":141732},{"$f":"IFERROR(U423*'Inputs & Assumptions'!$Q$41,\"--\")","v":6210},{"$f":"IFERROR(V423*'Inputs & Assumptions'!$Q$42,\"--\")","v":144775},{"$f":"IFERROR(W423*'Inputs & Assumptions'!$Q$43,\"--\")","v":2327965},{"$f":"IFERROR(X423*'Inputs & Assumptions'!$Q$44,\"--\")","v":382753.5},{"$f":"IFERROR(Y423*'Inputs & Assumptions'!$Q$45,\"--\")","v":19318.3},{"$f":"IFERROR(Z423*'Inputs & Assumptions'!$Q$46,\"--\")","v":86594.3},{"$f":"IFERROR(AA423*'Inputs & Assumptions'!$Q$47,\"--\")","v":231750},{"$f":"IFERROR(AB423*'Inputs & Assumptions'!$Q$48,\"--\")","v":965869.5},{"$f":"IFERROR(AC423*'Inputs & Assumptions'!$Q$49,\"--\")","v":56350}]
["0253","River Vale Township","Bergen",3400363690,421,2218837311,14352908,0.64686617305580363,4242852.5999999996,2604.8687106995199,2.7309296251508726,6015674.46,40226303,60594885.460000001,0.23686665782171776,9.9276934254972346E-2,0.66385640792330991,11107,381.9980732871162,{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1032426},{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":35400},{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":299500},{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4863689},{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2778946},{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":14796},{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":835513},{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2282150},{"$f":"VLOOKUP(A424,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":100950},{"$f":"IFERROR(T424*'Inputs & Assumptions'!$Q$40,\"--\")","v":103242.6},{"$f":"IFERROR(U424*'Inputs & Assumptions'!$Q$41,\"--\")","v":3540},{"$f":"IFERROR(V424*'Inputs & Assumptions'!$Q$42,\"--\")","v":149750},{"$f":"IFERROR(W424*'Inputs & Assumptions'!$Q$43,\"--\")","v":2431844.5},{"$f":"IFERROR(X424*'Inputs & Assumptions'!$Q$44,\"--\")","v":277894.60000000003},{"$f":"IFERROR(Y424*'Inputs & Assumptions'!$Q$45,\"--\")","v":1479.6000000000001},{"$f":"IFERROR(Z424*'Inputs & Assumptions'!$Q$46,\"--\")","v":83551.3},{"$f":"IFERROR(AA424*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB424*'Inputs & Assumptions'!$Q$48,\"--\")","v":1141075},{"$f":"IFERROR(AC424*'Inputs & Assumptions'!$Q$49,\"--\")","v":50475}]
["1433","Riverdale Borough","Morris",3402763300,422,1022885625,6465115.7199999988,0.63204678626703736,2446095.807,1296.7800923328,1.825260930810324,2557747.96,9647468,18670331.68,0.34627749687626325,0.13699531448281158,0.51672718864092515,6667,366.89602624868758,{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2377178.9699999997},{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":62060},{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2712255},{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":855075},{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":127400},{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":371308},{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":5000},{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1230902.22},{"$f":"VLOOKUP(A425,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":185430},{"$f":"IFERROR(T425*'Inputs & Assumptions'!$Q$40,\"--\")","v":237717.897},{"$f":"IFERROR(U425*'Inputs & Assumptions'!$Q$41,\"--\")","v":6206},{"$f":"IFERROR(V425*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W425*'Inputs & Assumptions'!$Q$43,\"--\")","v":1356127.5},{"$f":"IFERROR(X425*'Inputs & Assumptions'!$Q$44,\"--\")","v":85507.5},{"$f":"IFERROR(Y425*'Inputs & Assumptions'!$Q$45,\"--\")","v":12740},{"$f":"IFERROR(Z425*'Inputs & Assumptions'!$Q$46,\"--\")","v":37130.800000000003},{"$f":"IFERROR(AA425*'Inputs & Assumptions'!$Q$47,\"--\")","v":2500},{"$f":"IFERROR(AB425*'Inputs & Assumptions'!$Q$48,\"--\")","v":615451.11},{"$f":"IFERROR(AC425*'Inputs & Assumptions'!$Q$49,\"--\")","v":92715}]
["0330","Riverside Township","Burlington",3400563510,423,436529972,5716543.1900000004,1.3095419688616481,2414035.38,949.89172342656002,3.9466431745722161,2153290.1549,9358447,17228280.344900005,0.33181159556021722,0.12498578568449097,0.54320261875529152,8716,276.96596833409819,{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":681690},{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":64700},{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":123680},{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2884542.76},{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1029120},{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3500},{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":15000},{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":361600},{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":919500},{"$f":"VLOOKUP(A426,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":179946},{"$f":"IFERROR(T426*'Inputs & Assumptions'!$Q$40,\"--\")","v":68169},{"$f":"IFERROR(U426*'Inputs & Assumptions'!$Q$41,\"--\")","v":6470},{"$f":"IFERROR(V426*'Inputs & Assumptions'!$Q$42,\"--\")","v":61840},{"$f":"IFERROR(W426*'Inputs & Assumptions'!$Q$43,\"--\")","v":1442271.38},{"$f":"IFERROR(X426*'Inputs & Assumptions'!$Q$44,\"--\")","v":102912},{"$f":"IFERROR(Y426*'Inputs & Assumptions'!$Q$45,\"--\")","v":350},{"$f":"IFERROR(Z426*'Inputs & Assumptions'!$Q$46,\"--\")","v":1500},{"$f":"IFERROR(AA426*'Inputs & Assumptions'!$Q$47,\"--\")","v":180800},{"$f":"IFERROR(AB426*'Inputs & Assumptions'!$Q$48,\"--\")","v":459750},{"$f":"IFERROR(AC426*'Inputs & Assumptions'!$Q$49,\"--\")","v":89973}]
["0331","Riverton Borough","Burlington",3400563660,424,248153000,2291607.29,0.9234654789585458,726536.18,423.54017965696005,3.8452230341160494,1254856.0258499999,5995573,9542036.315849999,0.24015914571541483,0.1315082005887564,0.6283326536958288,3326,218.44142513529766,{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":310363},{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":24099},{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":37554},{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":703157.92},{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":852053},{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5392},{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4000},{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":121000},{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":292679.04000000004},{"$f":"VLOOKUP(A427,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":59500},{"$f":"IFERROR(T427*'Inputs & Assumptions'!$Q$40,\"--\")","v":31036.300000000003},{"$f":"IFERROR(U427*'Inputs & Assumptions'!$Q$41,\"--\")","v":2409.9},{"$f":"IFERROR(V427*'Inputs & Assumptions'!$Q$42,\"--\")","v":18777},{"$f":"IFERROR(W427*'Inputs & Assumptions'!$Q$43,\"--\")","v":351578.96},{"$f":"IFERROR(X427*'Inputs & Assumptions'!$Q$44,\"--\")","v":85205.3},{"$f":"IFERROR(Y427*'Inputs & Assumptions'!$Q$45,\"--\")","v":539.20000000000005},{"$f":"IFERROR(Z427*'Inputs & Assumptions'!$Q$46,\"--\")","v":400},{"$f":"IFERROR(AA427*'Inputs & Assumptions'!$Q$47,\"--\")","v":60500},{"$f":"IFERROR(AB427*'Inputs & Assumptions'!$Q$48,\"--\")","v":146339.52000000002},{"$f":"IFERROR(AC427*'Inputs & Assumptions'!$Q$49,\"--\")","v":29750}]
["1112","Robbinsville Township","Mercer",3402163850,425,2682874262,17500106.440000001,0.65228947505554025,7154136.8199999994,13082.15556349056,3.3417894256126712,23213903.949999999,48941998,89656008.390000001,0.19519167487219874,0.25892189901005247,0.54588642611774874,27744,257.86248630334484,{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5960988.3499999996},{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":197463.87},{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":690298.39},{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7558327.5999999996},{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2249373.56},{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":154963.01999999999},{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":11705.5},{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":687410.13},{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3324991.29},{"$f":"VLOOKUP(A428,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":332347.37},{"$f":"IFERROR(T428*'Inputs & Assumptions'!$Q$40,\"--\")","v":596098.83499999996},{"$f":"IFERROR(U428*'Inputs & Assumptions'!$Q$41,\"--\")","v":19746.387000000002},{"$f":"IFERROR(V428*'Inputs & Assumptions'!$Q$42,\"--\")","v":345149.19500000001},{"$f":"IFERROR(W428*'Inputs & Assumptions'!$Q$43,\"--\")","v":3779163.8},{"$f":"IFERROR(X428*'Inputs & Assumptions'!$Q$44,\"--\")","v":224937.35600000003},{"$f":"IFERROR(Y428*'Inputs & Assumptions'!$Q$45,\"--\")","v":15496.302},{"$f":"IFERROR(Z428*'Inputs & Assumptions'!$Q$46,\"--\")","v":1170.55},{"$f":"IFERROR(AA428*'Inputs & Assumptions'!$Q$47,\"--\")","v":343705.065},{"$f":"IFERROR(AB428*'Inputs & Assumptions'!$Q$48,\"--\")","v":1662495.645},{"$f":"IFERROR(AC428*'Inputs & Assumptions'!$Q$49,\"--\")","v":166173.685}]
["0254","Rochelle Park Township","Bergen",3400363990,426,960770900,10211206,1.0628138300192065,4060329.9,634.00715979135998,2.8255634157945462,2833713.06,14102272,27147191.060000002,0.37614226744238338,0.10438328789660052,0.519474444661016,8795,461.66343376918701,{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1005000},{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":30000},{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":183200},{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4141806},{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":714685},{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":408049},{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1794066},{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1395041},{"$f":"VLOOKUP(A429,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":175000},{"$f":"IFERROR(T429*'Inputs & Assumptions'!$Q$40,\"--\")","v":100500},{"$f":"IFERROR(U429*'Inputs & Assumptions'!$Q$41,\"--\")","v":3000},{"$f":"IFERROR(V429*'Inputs & Assumptions'!$Q$42,\"--\")","v":91600},{"$f":"IFERROR(W429*'Inputs & Assumptions'!$Q$43,\"--\")","v":2070903},{"$f":"IFERROR(X429*'Inputs & Assumptions'!$Q$44,\"--\")","v":71468.5},{"$f":"IFERROR(Y429*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z429*'Inputs & Assumptions'!$Q$46,\"--\")","v":40804.9},{"$f":"IFERROR(AA429*'Inputs & Assumptions'!$Q$47,\"--\")","v":897033},{"$f":"IFERROR(AB429*'Inputs & Assumptions'!$Q$48,\"--\")","v":697520.5},{"$f":"IFERROR(AC429*'Inputs & Assumptions'!$Q$49,\"--\")","v":87500}]
["1434","Rockaway Borough","Morris",3402764050,427,791055087,7487152.8099999996,0.94647679195064693,2869246.6460000002,1327.34355599488,3.3242283669177644,2436083.79,16373241,26296477.599999998,0.28472074944364412,9.2639167384151871E-2,0.6226400831722041,9973,287.70145853805275,{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2513108},{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":66950},{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":81850},{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2791389.04},{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1380300},{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":154350},{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":329063.26},{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":859900},{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1116600},{"$f":"VLOOKUP(A430,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T430*'Inputs & Assumptions'!$Q$40,\"--\")","v":251310.80000000002},{"$f":"IFERROR(U430*'Inputs & Assumptions'!$Q$41,\"--\")","v":6695},{"$f":"IFERROR(V430*'Inputs & Assumptions'!$Q$42,\"--\")","v":40925},{"$f":"IFERROR(W430*'Inputs & Assumptions'!$Q$43,\"--\")","v":1395694.52},{"$f":"IFERROR(X430*'Inputs & Assumptions'!$Q$44,\"--\")","v":138030},{"$f":"IFERROR(Y430*'Inputs & Assumptions'!$Q$45,\"--\")","v":15435},{"$f":"IFERROR(Z430*'Inputs & Assumptions'!$Q$46,\"--\")","v":32906.326000000001},{"$f":"IFERROR(AA430*'Inputs & Assumptions'!$Q$47,\"--\")","v":429950},{"$f":"IFERROR(AB430*'Inputs & Assumptions'!$Q$48,\"--\")","v":558300},{"$f":"IFERROR(AC430*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1435","Rockaway Township","Morris",3402764080,428,5273589000,33306993.649999999,0.63158114236812912,9153758.7799999993,26709.261543860481,2.5637831700574316,14066399.590000002,87829994,135203387.24000001,0.24634733145314353,0.10403881054422613,0.64961385800263027,36739,249.15644900514437,{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2927261},{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":83055},{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":895894},{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10203715.359999999},{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4704640},{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1154477},{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1888758},{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":454380},{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4232743},{"$f":"VLOOKUP(A431,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":369147},{"$f":"IFERROR(T431*'Inputs & Assumptions'!$Q$40,\"--\")","v":292726.10000000003},{"$f":"IFERROR(U431*'Inputs & Assumptions'!$Q$41,\"--\")","v":8305.5},{"$f":"IFERROR(V431*'Inputs & Assumptions'!$Q$42,\"--\")","v":447947},{"$f":"IFERROR(W431*'Inputs & Assumptions'!$Q$43,\"--\")","v":5101857.68},{"$f":"IFERROR(X431*'Inputs & Assumptions'!$Q$44,\"--\")","v":470464},{"$f":"IFERROR(Y431*'Inputs & Assumptions'!$Q$45,\"--\")","v":115447.70000000001},{"$f":"IFERROR(Z431*'Inputs & Assumptions'!$Q$46,\"--\")","v":188875.80000000002},{"$f":"IFERROR(AA431*'Inputs & Assumptions'!$Q$47,\"--\")","v":227190},{"$f":"IFERROR(AB431*'Inputs & Assumptions'!$Q$48,\"--\")","v":2116371.5},{"$f":"IFERROR(AC431*'Inputs & Assumptions'!$Q$49,\"--\")","v":184573.5}]
["0255","Rockleigh Borough","Bergen",3400364170,429,224166272,725795,0.32377529122668369,153901.9,641.78109190016005,0.83394675894864334,540101.36,603531,1869427.36,0.38824455848340639,0.28891272886901576,0.3228427126475778,2795,55.063291592128799,{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":312774},{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":62000},{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":70810},{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":76892},{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":99972},{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":23528},{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":500},{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":60347},{"$f":"VLOOKUP(A432,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T432*'Inputs & Assumptions'!$Q$40,\"--\")","v":31277.4},{"$f":"IFERROR(U432*'Inputs & Assumptions'!$Q$41,\"--\")","v":6200},{"$f":"IFERROR(V432*'Inputs & Assumptions'!$Q$42,\"--\")","v":35405},{"$f":"IFERROR(W432*'Inputs & Assumptions'!$Q$43,\"--\")","v":38446},{"$f":"IFERROR(X432*'Inputs & Assumptions'!$Q$44,\"--\")","v":9997.2000000000007},{"$f":"IFERROR(Y432*'Inputs & Assumptions'!$Q$45,\"--\")","v":2352.8000000000002},{"$f":"IFERROR(Z432*'Inputs & Assumptions'!$Q$46,\"--\")","v":50},{"$f":"IFERROR(AA432*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB432*'Inputs & Assumptions'!$Q$48,\"--\")","v":30173.5},{"$f":"IFERROR(AC432*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1817","Rocky Hill Borough","Somerset",3403564320,430,169112500,772130.58000000007,0.45657806489762737,501651.10100000002,390.91610506495999,2.0779247364919802,600116.89,2141783,3514030.47,0.21972791260401336,0.1707773723430463,0.60949471505294028,1093,458.96715553522415,{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":512095},{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":40500},{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":552120},{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":373142.66},{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":17500},{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":94444.87},{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":30089.8},{"$f":"VLOOKUP(A433,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":138000},{"$f":"IFERROR(T433*'Inputs & Assumptions'!$Q$40,\"--\")","v":51209.5},{"$f":"IFERROR(U433*'Inputs & Assumptions'!$Q$41,\"--\")","v":4050},{"$f":"IFERROR(V433*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W433*'Inputs & Assumptions'!$Q$43,\"--\")","v":276060},{"$f":"IFERROR(X433*'Inputs & Assumptions'!$Q$44,\"--\")","v":37314.265999999996},{"$f":"IFERROR(Y433*'Inputs & Assumptions'!$Q$45,\"--\")","v":1750},{"$f":"IFERROR(Z433*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA433*'Inputs & Assumptions'!$Q$47,\"--\")","v":47222.434999999998},{"$f":"IFERROR(AB433*'Inputs & Assumptions'!$Q$48,\"--\")","v":15044.9},{"$f":"IFERROR(AC433*'Inputs & Assumptions'!$Q$49,\"--\")","v":69000}]
["1341","Roosevelt Borough","Monmouth",3402564410,431,112578077,917238,0.81475721067788354,"--",1241.506347776,2.734980461604438,253123.40999999997,1908627,3078988.4099999997,0.29790238801191204,8.220992621404509E-2,0.61988768577404296,1174,"--",{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A434,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T434*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U434*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V434*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W434*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X434*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y434*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z434*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA434*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB434*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC434*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0718","Roseland Borough","Essex",3401364590,432,2106191300,11460170.310000001,0.54411820569195213,3612348.0720000002,2315.3576935987203,1.8042781460544444,7355341.0300000003,19186038,38001549.340000004,0.30157113352052606,0.19355371446021152,0.50487515201926236,12902,279.98357401953189,{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1345571},{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":68717},{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":244929},{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3687355.15},{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2277739.46},{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":40792.51},{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":648895},{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":638188},{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1614931},{"$f":"VLOOKUP(A435,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":162950},{"$f":"IFERROR(T435*'Inputs & Assumptions'!$Q$40,\"--\")","v":134557.1},{"$f":"IFERROR(U435*'Inputs & Assumptions'!$Q$41,\"--\")","v":6871.7000000000007},{"$f":"IFERROR(V435*'Inputs & Assumptions'!$Q$42,\"--\")","v":122464.5},{"$f":"IFERROR(W435*'Inputs & Assumptions'!$Q$43,\"--\")","v":1843677.575},{"$f":"IFERROR(X435*'Inputs & Assumptions'!$Q$44,\"--\")","v":227773.946},{"$f":"IFERROR(Y435*'Inputs & Assumptions'!$Q$45,\"--\")","v":4079.2510000000002},{"$f":"IFERROR(Z435*'Inputs & Assumptions'!$Q$46,\"--\")","v":64889.5},{"$f":"IFERROR(AA435*'Inputs & Assumptions'!$Q$47,\"--\")","v":319094},{"$f":"IFERROR(AB435*'Inputs & Assumptions'!$Q$48,\"--\")","v":807465.5},{"$f":"IFERROR(AC435*'Inputs & Assumptions'!$Q$49,\"--\")","v":81475}]
["2014","Roselle Borough","Union",3403964620,433,800033388,35805300.140000001,4.4754757335202617,12135860.159,1686.4063078361598,8.6944444148623461,8745086.0800000001,25008072,69558458.219999999,0.51475120432880694,0.12572282801813947,0.35952596765305361,25561,474.78033562849652,{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4511610},{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":52700},{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":779065},{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":13935150},{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7365010.75},{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":329130.3},{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":757827.89},{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1302000},{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5102109.53},{"$f":"VLOOKUP(A436,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":550140},{"$f":"IFERROR(T436*'Inputs & Assumptions'!$Q$40,\"--\")","v":451161},{"$f":"IFERROR(U436*'Inputs & Assumptions'!$Q$41,\"--\")","v":5270},{"$f":"IFERROR(V436*'Inputs & Assumptions'!$Q$42,\"--\")","v":389532.5},{"$f":"IFERROR(W436*'Inputs & Assumptions'!$Q$43,\"--\")","v":6967575},{"$f":"IFERROR(X436*'Inputs & Assumptions'!$Q$44,\"--\")","v":736501.07500000007},{"$f":"IFERROR(Y436*'Inputs & Assumptions'!$Q$45,\"--\")","v":32913.03},{"$f":"IFERROR(Z436*'Inputs & Assumptions'!$Q$46,\"--\")","v":75782.789000000004},{"$f":"IFERROR(AA436*'Inputs & Assumptions'!$Q$47,\"--\")","v":651000},{"$f":"IFERROR(AB436*'Inputs & Assumptions'!$Q$48,\"--\")","v":2551054.7650000001},{"$f":"IFERROR(AC436*'Inputs & Assumptions'!$Q$49,\"--\")","v":275070}]
["2015","Roselle Park Borough","Union",3403964650,434,1051512360,15946452.869999999,1.5165254804993447,5132418.1329999994,783.68253446656001,4.4207230735737619,6682209.6500000004,23855787,46484449.519999996,0.3430491924646546,0.14375150655758484,0.51319930097776068,15571,329.61390617172947,{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3866912},{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":72737},{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":524139},{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5657696.5999999996},{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3454035},{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":186143},{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":581166.32999999996},{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2173011},{"$f":"VLOOKUP(A437,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":277791},{"$f":"IFERROR(T437*'Inputs & Assumptions'!$Q$40,\"--\")","v":386691.2},{"$f":"IFERROR(U437*'Inputs & Assumptions'!$Q$41,\"--\")","v":7273.7000000000007},{"$f":"IFERROR(V437*'Inputs & Assumptions'!$Q$42,\"--\")","v":262069.5},{"$f":"IFERROR(W437*'Inputs & Assumptions'!$Q$43,\"--\")","v":2828848.3},{"$f":"IFERROR(X437*'Inputs & Assumptions'!$Q$44,\"--\")","v":345403.5},{"$f":"IFERROR(Y437*'Inputs & Assumptions'!$Q$45,\"--\")","v":18614.3},{"$f":"IFERROR(Z437*'Inputs & Assumptions'!$Q$46,\"--\")","v":58116.633000000002},{"$f":"IFERROR(AA437*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB437*'Inputs & Assumptions'!$Q$48,\"--\")","v":1086505.5},{"$f":"IFERROR(AC437*'Inputs & Assumptions'!$Q$49,\"--\")","v":138895.5}]
["1436","Roxbury Township","Morris",3402764980,435,3545864300,24464410,0.68994208266796897,7162924.966,13345.224585894401,2.7488730039669029,11251710.5,61755186,97471306.5,0.2509908903293504,0.1154361309397243,0.63357297873092533,29716,241.04606831336653,{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7145643.6600000001},{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":284600},{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":382075},{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6924021},{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6083419},{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":596731},{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1514521},{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3603076},{"$f":"VLOOKUP(A438,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":291695},{"$f":"IFERROR(T438*'Inputs & Assumptions'!$Q$40,\"--\")","v":714564.36600000004},{"$f":"IFERROR(U438*'Inputs & Assumptions'!$Q$41,\"--\")","v":28460},{"$f":"IFERROR(V438*'Inputs & Assumptions'!$Q$42,\"--\")","v":191037.5},{"$f":"IFERROR(W438*'Inputs & Assumptions'!$Q$43,\"--\")","v":3462010.5},{"$f":"IFERROR(X438*'Inputs & Assumptions'!$Q$44,\"--\")","v":608341.9},{"$f":"IFERROR(Y438*'Inputs & Assumptions'!$Q$45,\"--\")","v":59673.100000000006},{"$f":"IFERROR(Z438*'Inputs & Assumptions'!$Q$46,\"--\")","v":151452.1},{"$f":"IFERROR(AA438*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB438*'Inputs & Assumptions'!$Q$48,\"--\")","v":1801538},{"$f":"IFERROR(AC438*'Inputs & Assumptions'!$Q$49,\"--\")","v":145847.5}]
["1342","Rumson Borough","Monmouth",3402565130,436,5569647204,14233281.119999999,0.25555085625132529,3321196.6039999998,3242.8070683904002,1.0990657400353359,11739739.140000001,35241064,61214084.25999999,0.23251644277721653,0.19178166727344592,0.57570188994933769,8862,374.768292033401,{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1892935},{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":150000},{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":287341},{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3133773.8},{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2810631.1900000004},{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":87700},{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":75000},{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":625000},{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1513980},{"$f":"VLOOKUP(A439,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":79045.17},{"$f":"IFERROR(T439*'Inputs & Assumptions'!$Q$40,\"--\")","v":189293.5},{"$f":"IFERROR(U439*'Inputs & Assumptions'!$Q$41,\"--\")","v":15000},{"$f":"IFERROR(V439*'Inputs & Assumptions'!$Q$42,\"--\")","v":143670.5},{"$f":"IFERROR(W439*'Inputs & Assumptions'!$Q$43,\"--\")","v":1566886.9},{"$f":"IFERROR(X439*'Inputs & Assumptions'!$Q$44,\"--\")","v":281063.11900000006},{"$f":"IFERROR(Y439*'Inputs & Assumptions'!$Q$45,\"--\")","v":8770},{"$f":"IFERROR(Z439*'Inputs & Assumptions'!$Q$46,\"--\")","v":7500},{"$f":"IFERROR(AA439*'Inputs & Assumptions'!$Q$47,\"--\")","v":312500},{"$f":"IFERROR(AB439*'Inputs & Assumptions'!$Q$48,\"--\")","v":756990},{"$f":"IFERROR(AC439*'Inputs & Assumptions'!$Q$49,\"--\")","v":39522.584999999999}]
["0430","Runnemede Borough","Camden",3400765160,437,505515668,6623554.5299999993,1.3102570205598454,2157321.2149999999,1312.6714328896001,4.5053359295680631,4618793.4899999993,11532831,22775179.020000003,0.29082337944231001,0.20279943731480704,0.50637718324288272,10359,208.25574041895933,{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":814723.81},{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17500},{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":42000},{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2148589},{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1699250.58},{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5000},{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":246267.76},{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":429000},{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1044455},{"$f":"VLOOKUP(A440,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":94050},{"$f":"IFERROR(T440*'Inputs & Assumptions'!$Q$40,\"--\")","v":81472.381000000008},{"$f":"IFERROR(U440*'Inputs & Assumptions'!$Q$41,\"--\")","v":1750},{"$f":"IFERROR(V440*'Inputs & Assumptions'!$Q$42,\"--\")","v":21000},{"$f":"IFERROR(W440*'Inputs & Assumptions'!$Q$43,\"--\")","v":1074294.5},{"$f":"IFERROR(X440*'Inputs & Assumptions'!$Q$44,\"--\")","v":169925.05800000002},{"$f":"IFERROR(Y440*'Inputs & Assumptions'!$Q$45,\"--\")","v":500},{"$f":"IFERROR(Z440*'Inputs & Assumptions'!$Q$46,\"--\")","v":24626.776000000002},{"$f":"IFERROR(AA440*'Inputs & Assumptions'!$Q$47,\"--\")","v":214500},{"$f":"IFERROR(AB440*'Inputs & Assumptions'!$Q$48,\"--\")","v":522227.5},{"$f":"IFERROR(AC440*'Inputs & Assumptions'!$Q$49,\"--\")","v":47025}]
["0256","Rutherford Borough","Bergen",3400365280,438,2743075361,26563855.670000002,0.96839686024214933,7818908.2190000005,1779.8854939443199,3.1204554416177412,8604133.6999999993,50428455,85596444.370000005,0.31033830745556235,0.10051975597032617,0.5891419365741114,24047,325.15108824385578,{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2016100},{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":43150},{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":561400},{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":8375965.4800000004},{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4334548.4400000004},{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":585456.35},{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1277000},{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":900000},{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3895600},{"$f":"VLOOKUP(A441,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":253600},{"$f":"IFERROR(T441*'Inputs & Assumptions'!$Q$40,\"--\")","v":201610},{"$f":"IFERROR(U441*'Inputs & Assumptions'!$Q$41,\"--\")","v":4315},{"$f":"IFERROR(V441*'Inputs & Assumptions'!$Q$42,\"--\")","v":280700},{"$f":"IFERROR(W441*'Inputs & Assumptions'!$Q$43,\"--\")","v":4187982.74},{"$f":"IFERROR(X441*'Inputs & Assumptions'!$Q$44,\"--\")","v":433454.84400000004},{"$f":"IFERROR(Y441*'Inputs & Assumptions'!$Q$45,\"--\")","v":58545.635000000002},{"$f":"IFERROR(Z441*'Inputs & Assumptions'!$Q$46,\"--\")","v":127700},{"$f":"IFERROR(AA441*'Inputs & Assumptions'!$Q$47,\"--\")","v":450000},{"$f":"IFERROR(AB441*'Inputs & Assumptions'!$Q$48,\"--\")","v":1947800},{"$f":"IFERROR(AC441*'Inputs & Assumptions'!$Q$49,\"--\")","v":126800}]
["0257","Saddle Brook Township","Bergen",3400365340,439,2985569200,23672120.690000001,0.79288467639604543,6014771.8999999994,1722.8708926899199,2.3051399712992753,7086852.3099999987,38062576,68821549,0.34396378799901761,0.10297432145853036,0.55306189054245203,21482,279.99124383204543,{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5156976},{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":311579},{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6626701},{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4155800},{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":105125},{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1027948},{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":105000},{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2663609},{"$f":"VLOOKUP(A442,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":233485},{"$f":"IFERROR(T442*'Inputs & Assumptions'!$Q$40,\"--\")","v":515697.60000000003},{"$f":"IFERROR(U442*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V442*'Inputs & Assumptions'!$Q$42,\"--\")","v":155789.5},{"$f":"IFERROR(W442*'Inputs & Assumptions'!$Q$43,\"--\")","v":3313350.5},{"$f":"IFERROR(X442*'Inputs & Assumptions'!$Q$44,\"--\")","v":415580},{"$f":"IFERROR(Y442*'Inputs & Assumptions'!$Q$45,\"--\")","v":10512.5},{"$f":"IFERROR(Z442*'Inputs & Assumptions'!$Q$46,\"--\")","v":102794.8},{"$f":"IFERROR(AA442*'Inputs & Assumptions'!$Q$47,\"--\")","v":52500},{"$f":"IFERROR(AB442*'Inputs & Assumptions'!$Q$48,\"--\")","v":1331804.5},{"$f":"IFERROR(AC442*'Inputs & Assumptions'!$Q$49,\"--\")","v":116742.5}]
["0258","Saddle River Borough","Bergen",3400365400,440,2576530556,10795437.789999999,0.41899125802566262,3511099.6550000003,3146.0245788992002,1.0352750142195479,5883902.29,9994837,26674177.079999998,0.40471493300890987,0.22058421042768306,0.37470085656340707,3886,903.52538728769946,{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1279300},{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":109000},{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":369050},{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4333220.95},{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1832200},{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":70055},{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":130000},{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1471504},{"$f":"VLOOKUP(A443,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":60313.36},{"$f":"IFERROR(T443*'Inputs & Assumptions'!$Q$40,\"--\")","v":127930},{"$f":"IFERROR(U443*'Inputs & Assumptions'!$Q$41,\"--\")","v":10900},{"$f":"IFERROR(V443*'Inputs & Assumptions'!$Q$42,\"--\")","v":184525},{"$f":"IFERROR(W443*'Inputs & Assumptions'!$Q$43,\"--\")","v":2166610.4750000001},{"$f":"IFERROR(X443*'Inputs & Assumptions'!$Q$44,\"--\")","v":183220},{"$f":"IFERROR(Y443*'Inputs & Assumptions'!$Q$45,\"--\")","v":7005.5},{"$f":"IFERROR(Z443*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA443*'Inputs & Assumptions'!$Q$47,\"--\")","v":65000},{"$f":"IFERROR(AB443*'Inputs & Assumptions'!$Q$48,\"--\")","v":735752},{"$f":"IFERROR(AC443*'Inputs & Assumptions'!$Q$49,\"--\")","v":30156.68}]
["1712","Salem City","Salem",3403365490,441,114888810,4776454.68,4.1574585723361563,2304572.0630000001,1500.4378393715201,8.2215764268077987,2043856.64,2625360,9445671.3200000003,0.505676570588103,0.21638024135694781,0.27794318805494916,7457,309.04815113316346,{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1094651},{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":23600},{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":130820},{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2432200},{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":753105},{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":54360},{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":77144.63},{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":304000},{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1189179},{"$f":"VLOOKUP(A444,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":152373},{"$f":"IFERROR(T444*'Inputs & Assumptions'!$Q$40,\"--\")","v":109465.1},{"$f":"IFERROR(U444*'Inputs & Assumptions'!$Q$41,\"--\")","v":2360},{"$f":"IFERROR(V444*'Inputs & Assumptions'!$Q$42,\"--\")","v":65410},{"$f":"IFERROR(W444*'Inputs & Assumptions'!$Q$43,\"--\")","v":1216100},{"$f":"IFERROR(X444*'Inputs & Assumptions'!$Q$44,\"--\")","v":75310.5},{"$f":"IFERROR(Y444*'Inputs & Assumptions'!$Q$45,\"--\")","v":5436},{"$f":"IFERROR(Z444*'Inputs & Assumptions'!$Q$46,\"--\")","v":7714.4630000000006},{"$f":"IFERROR(AA444*'Inputs & Assumptions'!$Q$47,\"--\")","v":152000},{"$f":"IFERROR(AB444*'Inputs & Assumptions'!$Q$48,\"--\")","v":594589.5},{"$f":"IFERROR(AC444*'Inputs & Assumptions'!$Q$49,\"--\")","v":76186.5}]
["1917","Sandyston Township","Sussex",3403765700,442,226024200,673663.04,0.29804907616087128,190460.4,26434.0910345792,3.1592200879374865,1538427.8900000001,4928511,7140601.9299999997,9.4342612374136367E-2,0.21544792793119616,0.69020945969466752,2144,88.834141791044772,{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":325765},{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":2060},{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":46810},{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":97900},{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":411124},{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9450},{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1300},{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":85231},{"$f":"VLOOKUP(A445,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T445*'Inputs & Assumptions'!$Q$40,\"--\")","v":32576.5},{"$f":"IFERROR(U445*'Inputs & Assumptions'!$Q$41,\"--\")","v":206},{"$f":"IFERROR(V445*'Inputs & Assumptions'!$Q$42,\"--\")","v":23405},{"$f":"IFERROR(W445*'Inputs & Assumptions'!$Q$43,\"--\")","v":48950},{"$f":"IFERROR(X445*'Inputs & Assumptions'!$Q$44,\"--\")","v":41112.400000000001},{"$f":"IFERROR(Y445*'Inputs & Assumptions'!$Q$45,\"--\")","v":945},{"$f":"IFERROR(Z445*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA445*'Inputs & Assumptions'!$Q$47,\"--\")","v":650},{"$f":"IFERROR(AB445*'Inputs & Assumptions'!$Q$48,\"--\")","v":42615.5},{"$f":"IFERROR(AC445*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1219","Sayreville Borough","Middlesex",3402365790,443,2374739500,39978606.990000002,1.6834944207564662,15860964.699999999,10131.1014984064,6.1043973597946222,24088435.349999998,80896493,144963535.34,0.2757838852110876,0.16616892857574536,0.55804718621316707,53140,298.47506021829128,{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3760182},{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":437610},{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1154045},{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":17160875},{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6198896},{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":973580},{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2181709},{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2958485},{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6977219},{"$f":"VLOOKUP(A446,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":760910},{"$f":"IFERROR(T446*'Inputs & Assumptions'!$Q$40,\"--\")","v":376018.2},{"$f":"IFERROR(U446*'Inputs & Assumptions'!$Q$41,\"--\")","v":43761},{"$f":"IFERROR(V446*'Inputs & Assumptions'!$Q$42,\"--\")","v":577022.5},{"$f":"IFERROR(W446*'Inputs & Assumptions'!$Q$43,\"--\")","v":8580437.5},{"$f":"IFERROR(X446*'Inputs & Assumptions'!$Q$44,\"--\")","v":619889.6},{"$f":"IFERROR(Y446*'Inputs & Assumptions'!$Q$45,\"--\")","v":97358},{"$f":"IFERROR(Z446*'Inputs & Assumptions'!$Q$46,\"--\")","v":218170.90000000002},{"$f":"IFERROR(AA446*'Inputs & Assumptions'!$Q$47,\"--\")","v":1479242.5},{"$f":"IFERROR(AB446*'Inputs & Assumptions'!$Q$48,\"--\")","v":3488609.5},{"$f":"IFERROR(AC446*'Inputs & Assumptions'!$Q$49,\"--\")","v":380455}]
["2016","Scotch Plains Township","Union",3403966060,444,1033310700,19469083.400000002,1.8841461140390787,9202522.6136098932,5773.53974719488,11.767231283872315,21082634.550000001,81040342,121592059.95,0.16011804889238576,0.17338825050475676,0.66649370060285751,29606,310.83302754880407,{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2177565.8967406},{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":69066.92},{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":791303.44805170014},{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":12561632.484140234},{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3066559.0768986666},{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":76106.8315},{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1826506},{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3393099.99},{"$f":"VLOOKUP(A447,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":215848.36},{"$f":"IFERROR(T447*'Inputs & Assumptions'!$Q$40,\"--\")","v":217756.58967406},{"$f":"IFERROR(U447*'Inputs & Assumptions'!$Q$41,\"--\")","v":6906.692},{"$f":"IFERROR(V447*'Inputs & Assumptions'!$Q$42,\"--\")","v":395651.72402585007},{"$f":"IFERROR(W447*'Inputs & Assumptions'!$Q$43,\"--\")","v":6280816.242070117},{"$f":"IFERROR(X447*'Inputs & Assumptions'!$Q$44,\"--\")","v":306655.90768986667},{"$f":"IFERROR(Y447*'Inputs & Assumptions'!$Q$45,\"--\")","v":7610.6831500000008},{"$f":"IFERROR(Z447*'Inputs & Assumptions'!$Q$46,\"--\")","v":182650.6},{"$f":"IFERROR(AA447*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB447*'Inputs & Assumptions'!$Q$48,\"--\")","v":1696549.9950000001},{"$f":"IFERROR(AC447*'Inputs & Assumptions'!$Q$49,\"--\")","v":107924.18}]
["1343","Sea Bright Borough","Monmouth",3402566240,445,1306124694,5130000,0.39276494989842065,2255997.835,460.66651245055999,0.95556235077200058,3107764.8299999996,4243071,12480835.83,0.41103016415527999,0.24900294117561514,0.33996689466910485,2097,1075.8215712923225,{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":958000},{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":85500},{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":209500},{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2959467.8600000003},{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1571000},{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":90500},{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":69000},{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":115761.81},{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":636466},{"$f":"VLOOKUP(A448,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":36000},{"$f":"IFERROR(T448*'Inputs & Assumptions'!$Q$40,\"--\")","v":95800},{"$f":"IFERROR(U448*'Inputs & Assumptions'!$Q$41,\"--\")","v":8550},{"$f":"IFERROR(V448*'Inputs & Assumptions'!$Q$42,\"--\")","v":104750},{"$f":"IFERROR(W448*'Inputs & Assumptions'!$Q$43,\"--\")","v":1479733.9300000002},{"$f":"IFERROR(X448*'Inputs & Assumptions'!$Q$44,\"--\")","v":157100},{"$f":"IFERROR(Y448*'Inputs & Assumptions'!$Q$45,\"--\")","v":9050},{"$f":"IFERROR(Z448*'Inputs & Assumptions'!$Q$46,\"--\")","v":6900},{"$f":"IFERROR(AA448*'Inputs & Assumptions'!$Q$47,\"--\")","v":57880.904999999999},{"$f":"IFERROR(AB448*'Inputs & Assumptions'!$Q$48,\"--\")","v":318233},{"$f":"IFERROR(AC448*'Inputs & Assumptions'!$Q$49,\"--\")","v":18000}]
["1344","Sea Girt Borough","Monmouth",3402566330,446,3884943300,6782400.0600000005,0.17458170007268833,2307865.9800000004,678.61262809471998,0.51428693669737735,8156579.830000001,5040776,19979755.890000001,0.3394636099330241,0.40824221651689063,0.25229417355008532,2773,832.26324558240185,{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1081186},{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":35000},{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2613382.1500000004},{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2371784.35},{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":48000},{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1190446.6499999999},{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":112000},{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":887891.41},{"$f":"VLOOKUP(A449,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":57175},{"$f":"IFERROR(T449*'Inputs & Assumptions'!$Q$40,\"--\")","v":108118.6},{"$f":"IFERROR(U449*'Inputs & Assumptions'!$Q$41,\"--\")","v":3500},{"$f":"IFERROR(V449*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W449*'Inputs & Assumptions'!$Q$43,\"--\")","v":1306691.0750000002},{"$f":"IFERROR(X449*'Inputs & Assumptions'!$Q$44,\"--\")","v":237178.43500000003},{"$f":"IFERROR(Y449*'Inputs & Assumptions'!$Q$45,\"--\")","v":4800},{"$f":"IFERROR(Z449*'Inputs & Assumptions'!$Q$46,\"--\")","v":119044.66499999999},{"$f":"IFERROR(AA449*'Inputs & Assumptions'!$Q$47,\"--\")","v":56000},{"$f":"IFERROR(AB449*'Inputs & Assumptions'!$Q$48,\"--\")","v":443945.70500000002},{"$f":"IFERROR(AC449*'Inputs & Assumptions'!$Q$49,\"--\")","v":28587.5}]
["0509","Sea Isle City","Cape May",3400966390,447,4986564300,21258277.550000001,0.42631110863245064,4976104.4470000006,1410.8122601049602,0.89340135612008453,20933997.530000001,2357758,44550033.079999998,0.47717759292851242,0.46989858553882813,5.2923821532659572E-2,2942,1691.4019194425564,{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2701036},{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":45244},{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":467450},{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5618424.7300000004},{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3381275.82},{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":35800},{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":5350},{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2455318},{"$f":"VLOOKUP(A450,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":177275},{"$f":"IFERROR(T450*'Inputs & Assumptions'!$Q$40,\"--\")","v":270103.60000000003},{"$f":"IFERROR(U450*'Inputs & Assumptions'!$Q$41,\"--\")","v":4524.4000000000005},{"$f":"IFERROR(V450*'Inputs & Assumptions'!$Q$42,\"--\")","v":233725},{"$f":"IFERROR(W450*'Inputs & Assumptions'!$Q$43,\"--\")","v":2809212.3650000002},{"$f":"IFERROR(X450*'Inputs & Assumptions'!$Q$44,\"--\")","v":338127.58199999999},{"$f":"IFERROR(Y450*'Inputs & Assumptions'!$Q$45,\"--\")","v":3580},{"$f":"IFERROR(Z450*'Inputs & Assumptions'!$Q$46,\"--\")","v":535},{"$f":"IFERROR(AA450*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB450*'Inputs & Assumptions'!$Q$48,\"--\")","v":1227659},{"$f":"IFERROR(AC450*'Inputs & Assumptions'!$Q$49,\"--\")","v":88637.5}]
["1526","Seaside Heights Borough","Ocean",3402966450,448,696026000,7862651.4000000004,1.1296490935683439,5523108.2030000007,395.04992929407996,2.8338907986195916,3872080.37,7989885,19724616.77,{"$f":"G451/N451","v":0.39862125037372781},{"$f":"L451/N451","v":0.19630700130454298},{"$f":"M451/N451","v":0.40507174832172926},2997,{"$f":"IFERROR(I451/R451,\"--\")","v":1842.8789466132803},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":12523796},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":111330},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":462371.7},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5384935},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1303441.83},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1300},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":140000},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1934736.14},{"$f":"VLOOKUP(A451,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":336200},{"$f":"IFERROR(T451*'Inputs & Assumptions'!$Q$40,\"--\")","v":1252379.6000000001},{"$f":"IFERROR(U451*'Inputs & Assumptions'!$Q$41,\"--\")","v":11133},{"$f":"IFERROR(V451*'Inputs & Assumptions'!$Q$42,\"--\")","v":231185.85},{"$f":"IFERROR(W451*'Inputs & Assumptions'!$Q$43,\"--\")","v":2692467.5},{"$f":"IFERROR(X451*'Inputs & Assumptions'!$Q$44,\"--\")","v":130344.18300000002},{"$f":"IFERROR(Y451*'Inputs & Assumptions'!$Q$45,\"--\")","v":130},{"$f":"IFERROR(Z451*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA451*'Inputs & Assumptions'!$Q$47,\"--\")","v":70000},{"$f":"IFERROR(AB451*'Inputs & Assumptions'!$Q$48,\"--\")","v":967368.07},{"$f":"IFERROR(AC451*'Inputs & Assumptions'!$Q$49,\"--\")","v":168100}]
["1527","Seaside Park Borough","Ocean",3402966480,449,1173398000,7421019.96,0.63243843606346695,{"$f":"IF(IFERROR(SUM(AD452:AM452),\"--\")=0,\"--\",IFERROR(SUM(AD452:AM452),\"--\"))","v":2767567.1949999998},419.16987567488002,1.6353200448611642,5737585.7399999993,6030207,19188812.700000003,0.38673679690458385,0.29900681348565139,0.3142563896097646,1943,1424.378381369017,{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2861508.15},{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":14120},{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":366000},{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2844145},{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1480955},{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5050},{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":173000},{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1177662.76},{"$f":"VLOOKUP(A452,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":102000},{"$f":"IFERROR(T452*'Inputs & Assumptions'!$Q$40,\"--\")","v":286150.815},{"$f":"IFERROR(U452*'Inputs & Assumptions'!$Q$41,\"--\")","v":1412},{"$f":"IFERROR(V452*'Inputs & Assumptions'!$Q$42,\"--\")","v":183000},{"$f":"IFERROR(W452*'Inputs & Assumptions'!$Q$43,\"--\")","v":1422072.5},{"$f":"IFERROR(X452*'Inputs & Assumptions'!$Q$44,\"--\")","v":148095.5},{"$f":"IFERROR(Y452*'Inputs & Assumptions'!$Q$45,\"--\")","v":505},{"$f":"IFERROR(Z452*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA452*'Inputs & Assumptions'!$Q$47,\"--\")","v":86500},{"$f":"IFERROR(AB452*'Inputs & Assumptions'!$Q$48,\"--\")","v":588831.38},{"$f":"IFERROR(AC452*'Inputs & Assumptions'!$Q$49,\"--\")","v":51000}]
["0909","Secaucus Town","Hudson",3401766570,{"$f":"E452+1","v":450},2852560493,55070012.449999996,{"$f":"G453/(F453/100)","v":1.9305466995402294},14984741.800000001,3728.9101041535996,4.0911366138029175,21028294.309999999,40603840,116702146.76000001,0.47188517074370906,0.18018772485175488,0.34792710440453595,51662,290.05345902210524,{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6587100},{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":65500},{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1386500},{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":14590000},{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":10260353},{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":525500},{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2370290},{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1712000},{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":7500035},{"$f":"VLOOKUP(A453,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":819200},{"$f":"IFERROR(T453*'Inputs & Assumptions'!$Q$40,\"--\")","v":658710},{"$f":"IFERROR(U453*'Inputs & Assumptions'!$Q$41,\"--\")","v":6550},{"$f":"IFERROR(V453*'Inputs & Assumptions'!$Q$42,\"--\")","v":693250},{"$f":"IFERROR(W453*'Inputs & Assumptions'!$Q$43,\"--\")","v":7295000},{"$f":"IFERROR(X453*'Inputs & Assumptions'!$Q$44,\"--\")","v":1026035.3},{"$f":"IFERROR(Y453*'Inputs & Assumptions'!$Q$45,\"--\")","v":52550},{"$f":"IFERROR(Z453*'Inputs & Assumptions'!$Q$46,\"--\")","v":237029},{"$f":"IFERROR(AA453*'Inputs & Assumptions'!$Q$47,\"--\")","v":856000},{"$f":"IFERROR(AB453*'Inputs & Assumptions'!$Q$48,\"--\")","v":3750017.5},{"$f":"IFERROR(AC453*'Inputs & Assumptions'!$Q$49,\"--\")","v":409600}]
["0332","Shamong Township","Burlington",3400566810,451,663551669,788811.55,0.11887718573427324,406032.29700000002,28449.139457446399,3.2015415952182615,3414261.1388000003,17040810,21243882.6888,3.7131232626127705E-2,0.16071737868332492,0.80215138869054736,7063,57.487228797961208,{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":528600},{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":43500},{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":111000},{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":292500},{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":712235.52000000002},{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":16000},{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3169.49},{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":142328},{"$f":"VLOOKUP(A454,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":3000},{"$f":"IFERROR(T454*'Inputs & Assumptions'!$Q$40,\"--\")","v":52860},{"$f":"IFERROR(U454*'Inputs & Assumptions'!$Q$41,\"--\")","v":4350},{"$f":"IFERROR(V454*'Inputs & Assumptions'!$Q$42,\"--\")","v":55500},{"$f":"IFERROR(W454*'Inputs & Assumptions'!$Q$43,\"--\")","v":146250},{"$f":"IFERROR(X454*'Inputs & Assumptions'!$Q$44,\"--\")","v":71223.552000000011},{"$f":"IFERROR(Y454*'Inputs & Assumptions'!$Q$45,\"--\")","v":1600},{"$f":"IFERROR(Z454*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA454*'Inputs & Assumptions'!$Q$47,\"--\")","v":1584.7449999999999},{"$f":"IFERROR(AB454*'Inputs & Assumptions'!$Q$48,\"--\")","v":71164},{"$f":"IFERROR(AC454*'Inputs & Assumptions'!$Q$49,\"--\")","v":1500}]
["0611","Shiloh Borough","Cumberland",3401167020,452,33059155,107601.59,0.3254819731478315,20268.3,770.01538853504007,3.1579120518960626,364594.44999999995,571783,1043979.0399999998,0.10306872636063653,0.34923541185271306,0.54769586178665053,314,64.548726114649682,{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":79850},{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":2500},{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2000},{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":76403},{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10750},{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":100},{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4536},{"$f":"VLOOKUP(A455,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T455*'Inputs & Assumptions'!$Q$40,\"--\")","v":7985},{"$f":"IFERROR(U455*'Inputs & Assumptions'!$Q$41,\"--\")","v":250},{"$f":"IFERROR(V455*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W455*'Inputs & Assumptions'!$Q$43,\"--\")","v":1000},{"$f":"IFERROR(X455*'Inputs & Assumptions'!$Q$44,\"--\")","v":7640.3},{"$f":"IFERROR(Y455*'Inputs & Assumptions'!$Q$45,\"--\")","v":1075},{"$f":"IFERROR(Z455*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA455*'Inputs & Assumptions'!$Q$47,\"--\")","v":50},{"$f":"IFERROR(AB455*'Inputs & Assumptions'!$Q$48,\"--\")","v":2268},{"$f":"IFERROR(AC455*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1528","Ship Bottom Borough","Ocean",3402967110,453,1454201700,5886269.4799999995,0.40477668813067674,2226698.8930000002,455.79186659199996,1.2042261324546657,7623450.4100000001,4002157,17511876.890000001,0.33613013139449949,0.43533028800318385,0.22853958060231658,1782,1249.5504450056117,{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3038838.93},{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":203000},{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":69400},{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1784526},{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":936750},{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":14800},{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":665000},{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":906294},{"$f":"VLOOKUP(A456,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":189500},{"$f":"IFERROR(T456*'Inputs & Assumptions'!$Q$40,\"--\")","v":303883.89300000004},{"$f":"IFERROR(U456*'Inputs & Assumptions'!$Q$41,\"--\")","v":20300},{"$f":"IFERROR(V456*'Inputs & Assumptions'!$Q$42,\"--\")","v":34700},{"$f":"IFERROR(W456*'Inputs & Assumptions'!$Q$43,\"--\")","v":892263},{"$f":"IFERROR(X456*'Inputs & Assumptions'!$Q$44,\"--\")","v":93675},{"$f":"IFERROR(Y456*'Inputs & Assumptions'!$Q$45,\"--\")","v":1480},{"$f":"IFERROR(Z456*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA456*'Inputs & Assumptions'!$Q$47,\"--\")","v":332500},{"$f":"IFERROR(AB456*'Inputs & Assumptions'!$Q$48,\"--\")","v":453147},{"$f":"IFERROR(AC456*'Inputs & Assumptions'!$Q$49,\"--\")","v":94750}]
["1345","Shrewsbury Borough","Monmouth",3402567350,454,1573293884,8264278,0.52528507763524745,2294603.452,1382.7356639807999,1.8317185055554444,3666478.2199999997,16887559,28818315.220000003,0.28677172613701457,0.12722736190544034,0.586000911957545,9529,240.80212530171056,{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":782311.52},{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":65750},{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":162483},{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2527613},{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1180423},{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3000},{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":248000},{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1084674},{"$f":"VLOOKUP(A457,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":160140},{"$f":"IFERROR(T457*'Inputs & Assumptions'!$Q$40,\"--\")","v":78231.152000000002},{"$f":"IFERROR(U457*'Inputs & Assumptions'!$Q$41,\"--\")","v":6575},{"$f":"IFERROR(V457*'Inputs & Assumptions'!$Q$42,\"--\")","v":81241.5},{"$f":"IFERROR(W457*'Inputs & Assumptions'!$Q$43,\"--\")","v":1263806.5},{"$f":"IFERROR(X457*'Inputs & Assumptions'!$Q$44,\"--\")","v":118042.3},{"$f":"IFERROR(Y457*'Inputs & Assumptions'!$Q$45,\"--\")","v":300},{"$f":"IFERROR(Z457*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA457*'Inputs & Assumptions'!$Q$47,\"--\")","v":124000},{"$f":"IFERROR(AB457*'Inputs & Assumptions'!$Q$48,\"--\")","v":542337},{"$f":"IFERROR(AC457*'Inputs & Assumptions'!$Q$49,\"--\")","v":80070}]
["1346","Shrewsbury Township","Monmouth",3402567365,455,104089307,909485.73,0.87375519754397057,85430,63.436867481599997,1.8882675335709556,226451.86000000002,829547,1965484.5899999999,0.46272849689449869,0.11521426377603909,0.42205723932946226,1827,46.759715380405034,{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":286150},{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3750},{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2450},{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":211000},{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":8900},{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":23000},{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":40450},{"$f":"VLOOKUP(A458,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T458*'Inputs & Assumptions'!$Q$40,\"--\")","v":28615},{"$f":"IFERROR(U458*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V458*'Inputs & Assumptions'!$Q$42,\"--\")","v":1875},{"$f":"IFERROR(W458*'Inputs & Assumptions'!$Q$43,\"--\")","v":1225},{"$f":"IFERROR(X458*'Inputs & Assumptions'!$Q$44,\"--\")","v":21100},{"$f":"IFERROR(Y458*'Inputs & Assumptions'!$Q$45,\"--\")","v":890},{"$f":"IFERROR(Z458*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA458*'Inputs & Assumptions'!$Q$47,\"--\")","v":11500},{"$f":"IFERROR(AB458*'Inputs & Assumptions'!$Q$48,\"--\")","v":20225},{"$f":"IFERROR(AC458*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0431","Somerdale Borough","Camden",3400768340,456,340746300,4695663.3899999997,1.3780526420976544,1743022.5,890.85258861312002,4.6603927379402217,3445594.4299999997,7738858,15880115.82,0.29569453039417437,0.21697539671974506,0.48733007288608049,7167,243.20113017999162,{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":722750},{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":8700},{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":112750},{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1938078},{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":590000},{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":28600},{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":215250},{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":895212},{"$f":"VLOOKUP(A459,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":54745},{"$f":"IFERROR(T459*'Inputs & Assumptions'!$Q$40,\"--\")","v":72275},{"$f":"IFERROR(U459*'Inputs & Assumptions'!$Q$41,\"--\")","v":870},{"$f":"IFERROR(V459*'Inputs & Assumptions'!$Q$42,\"--\")","v":56375},{"$f":"IFERROR(W459*'Inputs & Assumptions'!$Q$43,\"--\")","v":969039},{"$f":"IFERROR(X459*'Inputs & Assumptions'!$Q$44,\"--\")","v":59000},{"$f":"IFERROR(Y459*'Inputs & Assumptions'!$Q$45,\"--\")","v":2860},{"$f":"IFERROR(Z459*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA459*'Inputs & Assumptions'!$Q$47,\"--\")","v":107625},{"$f":"IFERROR(AB459*'Inputs & Assumptions'!$Q$48,\"--\")","v":447606},{"$f":"IFERROR(AC459*'Inputs & Assumptions'!$Q$49,\"--\")","v":27372.5}]
["0121","Somers Point City","Atlantic",3400168430,457,1139176100,12801124.07,1.1237177526810824,4061280,2566.6976167820799,3.5757852846456308,7432348.2799999993,20501019,40734491.349999994,0.31425761426624521,0.18245835491450171,0.50328403081925321,14727,275.77103279690363,{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1449800},{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":179600},{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":245300},{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4491200},{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2192900},{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12000},{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":342000},{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2059600},{"$f":"VLOOKUP(A460,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":217600},{"$f":"IFERROR(T460*'Inputs & Assumptions'!$Q$40,\"--\")","v":144980},{"$f":"IFERROR(U460*'Inputs & Assumptions'!$Q$41,\"--\")","v":17960},{"$f":"IFERROR(V460*'Inputs & Assumptions'!$Q$42,\"--\")","v":122650},{"$f":"IFERROR(W460*'Inputs & Assumptions'!$Q$43,\"--\")","v":2245600},{"$f":"IFERROR(X460*'Inputs & Assumptions'!$Q$44,\"--\")","v":219290},{"$f":"IFERROR(Y460*'Inputs & Assumptions'!$Q$45,\"--\")","v":1200},{"$f":"IFERROR(Z460*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA460*'Inputs & Assumptions'!$Q$47,\"--\")","v":171000},{"$f":"IFERROR(AB460*'Inputs & Assumptions'!$Q$48,\"--\")","v":1029800},{"$f":"IFERROR(AC460*'Inputs & Assumptions'!$Q$49,\"--\")","v":108800}]
["1818","Somerville Borough","Somerset",3403568460,458,1163510700,13125605.5,1.1281035490262359,6571862.2000000002,1496.1480917107201,3.9527344192021605,6001793.4100000001,26863089,45990487.909999996,0.2853982659563396,0.13050075532455904,0.58410097871910149,22336,294.22735494269341,{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2012650},{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":88000},{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":440500},{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6144227.4000000004},{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1763700},{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":285600},{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3254230},{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2171777},{"$f":"VLOOKUP(A461,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":303000},{"$f":"IFERROR(T461*'Inputs & Assumptions'!$Q$40,\"--\")","v":201265},{"$f":"IFERROR(U461*'Inputs & Assumptions'!$Q$41,\"--\")","v":8800},{"$f":"IFERROR(V461*'Inputs & Assumptions'!$Q$42,\"--\")","v":220250},{"$f":"IFERROR(W461*'Inputs & Assumptions'!$Q$43,\"--\")","v":3072113.7},{"$f":"IFERROR(X461*'Inputs & Assumptions'!$Q$44,\"--\")","v":176370},{"$f":"IFERROR(Y461*'Inputs & Assumptions'!$Q$45,\"--\")","v":28560},{"$f":"IFERROR(Z461*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA461*'Inputs & Assumptions'!$Q$47,\"--\")","v":1627115},{"$f":"IFERROR(AB461*'Inputs & Assumptions'!$Q$48,\"--\")","v":1085888.5},{"$f":"IFERROR(AC461*'Inputs & Assumptions'!$Q$49,\"--\")","v":151500}]
["1220","South Amboy City","Middlesex",3402368550,459,897811600,12196782.41,1.3585013169800881,4709183.9059999995,984.15262339328001,3.2087541328269764,4697543.41,11914241,28808566.82,0.42337345298040063,0.16306064232042211,0.41356590469917726,11039,426.59515409004433,{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1908890},{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":65000},{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":475000},{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5519442.6799999997},{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2780500},{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":282739},{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":432606.66},{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":16000},{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2147978},{"$f":"VLOOKUP(A462,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":166000},{"$f":"IFERROR(T462*'Inputs & Assumptions'!$Q$40,\"--\")","v":190889},{"$f":"IFERROR(U462*'Inputs & Assumptions'!$Q$41,\"--\")","v":6500},{"$f":"IFERROR(V462*'Inputs & Assumptions'!$Q$42,\"--\")","v":237500},{"$f":"IFERROR(W462*'Inputs & Assumptions'!$Q$43,\"--\")","v":2759721.34},{"$f":"IFERROR(X462*'Inputs & Assumptions'!$Q$44,\"--\")","v":278050},{"$f":"IFERROR(Y462*'Inputs & Assumptions'!$Q$45,\"--\")","v":28273.9},{"$f":"IFERROR(Z462*'Inputs & Assumptions'!$Q$46,\"--\")","v":43260.665999999997},{"$f":"IFERROR(AA462*'Inputs & Assumptions'!$Q$47,\"--\")","v":8000},{"$f":"IFERROR(AB462*'Inputs & Assumptions'!$Q$48,\"--\")","v":1073989},{"$f":"IFERROR(AC462*'Inputs & Assumptions'!$Q$49,\"--\")","v":83000}]
["1819","South Bound Brook Borough","Somerset",3403568730,460,346276326,4235650.0599999996,1.2231994340843271,1806359.723,412.58995627904,3.8213894241213588,1815987.8399999999,7180929,13232566.899999999,0.32009285061691245,0.13723624854675778,0.54267090083632985,5284,341.85460314155944,{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":668500},{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":18000},{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":85195},{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2049550.83},{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":492726.53},{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":65065},{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":310000},{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":746415.31},{"$f":"VLOOKUP(A463,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":172700},{"$f":"IFERROR(T463*'Inputs & Assumptions'!$Q$40,\"--\")","v":66850},{"$f":"IFERROR(U463*'Inputs & Assumptions'!$Q$41,\"--\")","v":1800},{"$f":"IFERROR(V463*'Inputs & Assumptions'!$Q$42,\"--\")","v":42597.5},{"$f":"IFERROR(W463*'Inputs & Assumptions'!$Q$43,\"--\")","v":1024775.415},{"$f":"IFERROR(X463*'Inputs & Assumptions'!$Q$44,\"--\")","v":49272.653000000006},{"$f":"IFERROR(Y463*'Inputs & Assumptions'!$Q$45,\"--\")","v":6506.5},{"$f":"IFERROR(Z463*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA463*'Inputs & Assumptions'!$Q$47,\"--\")","v":155000},{"$f":"IFERROR(AB463*'Inputs & Assumptions'!$Q$48,\"--\")","v":373207.65500000003},{"$f":"IFERROR(AC463*'Inputs & Assumptions'!$Q$49,\"--\")","v":86350}]
["1221","South Brunswick Township","Middlesex",3402368790,461,4230193860,52454102.049999997,1.239992865244242,"--",25992.883074507521,5.3563267005923931,41365781.159999996,132763120,226583003.21000001,0.23150060378264503,0.18256347816902074,0.58593591804833411,68578,"--",{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A464,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T464*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U464*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V464*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W464*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X464*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y464*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z464*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA464*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB464*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC464*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0259","South Hackensack Township","Bergen",3400368970,462,1050296900,9019352,0.85874308493150842,3083734.8,458.70449652735999,1.9588196613738458,2496506.1800000002,9057564,20573422.18,0.4383982363793596,0.12134617946191391,0.44025558415872651,6918,445.75524718126621,{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":889000},{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":24000},{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":103000},{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3950595},{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1072443},{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":56000},{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":135000},{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1435586},{"$f":"VLOOKUP(A465,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":135000},{"$f":"IFERROR(T465*'Inputs & Assumptions'!$Q$40,\"--\")","v":88900},{"$f":"IFERROR(U465*'Inputs & Assumptions'!$Q$41,\"--\")","v":2400},{"$f":"IFERROR(V465*'Inputs & Assumptions'!$Q$42,\"--\")","v":51500},{"$f":"IFERROR(W465*'Inputs & Assumptions'!$Q$43,\"--\")","v":1975297.5},{"$f":"IFERROR(X465*'Inputs & Assumptions'!$Q$44,\"--\")","v":107244.3},{"$f":"IFERROR(Y465*'Inputs & Assumptions'!$Q$45,\"--\")","v":5600},{"$f":"IFERROR(Z465*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA465*'Inputs & Assumptions'!$Q$47,\"--\")","v":67500},{"$f":"IFERROR(AB465*'Inputs & Assumptions'!$Q$48,\"--\")","v":717793},{"$f":"IFERROR(AC465*'Inputs & Assumptions'!$Q$49,\"--\")","v":67500}]
["0816","South Harrison Township","Gloucester",3401569030,463,411191900,1158656.6200000001,0.28178002047219319,195480.91399999999,10172.94408257408,3.0701548619999572,3275691.4899999998,8189880,12624228.110000001,9.1780393217245182E-2,0.25947657642570904,0.64874303035704561,3694,52.918493232268538,{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":460300},{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":61500},{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":30275},{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":322049.14},{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":70500},{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":102000},{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":75817},{"$f":"VLOOKUP(A466,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T466*'Inputs & Assumptions'!$Q$40,\"--\")","v":46030},{"$f":"IFERROR(U466*'Inputs & Assumptions'!$Q$41,\"--\")","v":6150},{"$f":"IFERROR(V466*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W466*'Inputs & Assumptions'!$Q$43,\"--\")","v":15137.5},{"$f":"IFERROR(X466*'Inputs & Assumptions'!$Q$44,\"--\")","v":32204.914000000004},{"$f":"IFERROR(Y466*'Inputs & Assumptions'!$Q$45,\"--\")","v":7050},{"$f":"IFERROR(Z466*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA466*'Inputs & Assumptions'!$Q$47,\"--\")","v":51000},{"$f":"IFERROR(AB466*'Inputs & Assumptions'!$Q$48,\"--\")","v":37908.5},{"$f":"IFERROR(AC466*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0719","South Orange Village Township","Essex",3401369274,464,4268895600,30037816.979999997,0.70364374757724213,7792727.477,1821.3040454515201,2.508093979388955,15795115.549999999,61234981,107067913.53,0.28054919526925798,0.14752426781506553,0.57192653691567641,22502,346.31266007466002,{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3969751.14},{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":36800},{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":697150},{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7830200},{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7758450},{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":201045},{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1370854.08},{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4256851.83},{"$f":"VLOOKUP(A467,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":133873.08000000002},{"$f":"IFERROR(T467*'Inputs & Assumptions'!$Q$40,\"--\")","v":396975.11400000006},{"$f":"IFERROR(U467*'Inputs & Assumptions'!$Q$41,\"--\")","v":3680},{"$f":"IFERROR(V467*'Inputs & Assumptions'!$Q$42,\"--\")","v":348575},{"$f":"IFERROR(W467*'Inputs & Assumptions'!$Q$43,\"--\")","v":3915100},{"$f":"IFERROR(X467*'Inputs & Assumptions'!$Q$44,\"--\")","v":775845},{"$f":"IFERROR(Y467*'Inputs & Assumptions'!$Q$45,\"--\")","v":20104.5},{"$f":"IFERROR(Z467*'Inputs & Assumptions'!$Q$46,\"--\")","v":137085.40800000002},{"$f":"IFERROR(AA467*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB467*'Inputs & Assumptions'!$Q$48,\"--\")","v":2128425.915},{"$f":"IFERROR(AC467*'Inputs & Assumptions'!$Q$49,\"--\")","v":66936.540000000008}]
["1222","South Plainfield Borough","Middlesex",3402369390,465,1507000092,29691475.539999999,1.9702371418302473,9494985.9450000003,5309.5276763584006,6.9819575439017285,18641446.07,56885185,105218106.61,0.28218979125003663,0.17716956397149522,0.54064064477846818,38799,244.72243988247121,{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1933563},{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":176183},{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":799355},{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11877041},{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3047483},{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":234979.45},{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1667326},{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":111500},{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4275014},{"$f":"VLOOKUP(A468,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":515155},{"$f":"IFERROR(T468*'Inputs & Assumptions'!$Q$40,\"--\")","v":193356.30000000002},{"$f":"IFERROR(U468*'Inputs & Assumptions'!$Q$41,\"--\")","v":17618.3},{"$f":"IFERROR(V468*'Inputs & Assumptions'!$Q$42,\"--\")","v":399677.5},{"$f":"IFERROR(W468*'Inputs & Assumptions'!$Q$43,\"--\")","v":5938520.5},{"$f":"IFERROR(X468*'Inputs & Assumptions'!$Q$44,\"--\")","v":304748.3},{"$f":"IFERROR(Y468*'Inputs & Assumptions'!$Q$45,\"--\")","v":23497.945000000003},{"$f":"IFERROR(Z468*'Inputs & Assumptions'!$Q$46,\"--\")","v":166732.6},{"$f":"IFERROR(AA468*'Inputs & Assumptions'!$Q$47,\"--\")","v":55750},{"$f":"IFERROR(AB468*'Inputs & Assumptions'!$Q$48,\"--\")","v":2137507},{"$f":"IFERROR(AC468*'Inputs & Assumptions'!$Q$49,\"--\")","v":257577.5}]
["1223","South River Borough","Middlesex",3402369420,466,1520336000,12091293.18,0.79530401042927346,5318125.8599999994,1782.3696433241598,2.5469880769777209,7277108.4699999997,19354375,38722776.649999999,0.31225274182397766,0.18792837444935653,0.49981888372666583,17621,301.80613245559272,{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6176700},{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":56000},{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":185000},{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5148928.87},{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2398000},{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":456404.25},{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":669520},{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":600000},{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2559748},{"$f":"VLOOKUP(A469,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":191250},{"$f":"IFERROR(T469*'Inputs & Assumptions'!$Q$40,\"--\")","v":617670},{"$f":"IFERROR(U469*'Inputs & Assumptions'!$Q$41,\"--\")","v":5600},{"$f":"IFERROR(V469*'Inputs & Assumptions'!$Q$42,\"--\")","v":92500},{"$f":"IFERROR(W469*'Inputs & Assumptions'!$Q$43,\"--\")","v":2574464.4350000001},{"$f":"IFERROR(X469*'Inputs & Assumptions'!$Q$44,\"--\")","v":239800},{"$f":"IFERROR(Y469*'Inputs & Assumptions'!$Q$45,\"--\")","v":45640.425000000003},{"$f":"IFERROR(Z469*'Inputs & Assumptions'!$Q$46,\"--\")","v":66952},{"$f":"IFERROR(AA469*'Inputs & Assumptions'!$Q$47,\"--\")","v":300000},{"$f":"IFERROR(AB469*'Inputs & Assumptions'!$Q$48,\"--\")","v":1279874},{"$f":"IFERROR(AC469*'Inputs & Assumptions'!$Q$49,\"--\")","v":95625}]
["1529","South Toms River Borough","Ocean",3402969510,467,230462800,3836121.98,1.6645297983015046,1293220.314,740.7974131225601,3.2856505778806819,1177062.3400000001,2559018,7572202.3200000003,0.50660584832339761,0.15544517833221341,0.33794897334438889,4090,316.19078581907092,{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":600150},{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":4600},{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":39900},{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1636431.85},{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":565512.79},{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":15850},{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":580726.63},{"$f":"VLOOKUP(A470,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":92159.59},{"$f":"IFERROR(T470*'Inputs & Assumptions'!$Q$40,\"--\")","v":60015},{"$f":"IFERROR(U470*'Inputs & Assumptions'!$Q$41,\"--\")","v":460},{"$f":"IFERROR(V470*'Inputs & Assumptions'!$Q$42,\"--\")","v":19950},{"$f":"IFERROR(W470*'Inputs & Assumptions'!$Q$43,\"--\")","v":818215.92500000005},{"$f":"IFERROR(X470*'Inputs & Assumptions'!$Q$44,\"--\")","v":56551.27900000001},{"$f":"IFERROR(Y470*'Inputs & Assumptions'!$Q$45,\"--\")","v":1585},{"$f":"IFERROR(Z470*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA470*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB470*'Inputs & Assumptions'!$Q$48,\"--\")","v":290363.315},{"$f":"IFERROR(AC470*'Inputs & Assumptions'!$Q$49,\"--\")","v":46079.794999999998}]
["0333","Southampton Township","Burlington",3400568610,468,995283022,4524027,0.45454678719517028,890323.7,28132.765378251519,3.2982377980019435,5764622.8287000004,22538151,32826800.828699999,0.13781504398213268,0.17560720762225704,0.68657774839561037,12424,71.66159851899549,{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":887630},{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":56565},{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":256264},{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":231810},{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1412947},{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":17550},{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":48000},{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":433500},{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":337844},{"$f":"VLOOKUP(A471,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":36691},{"$f":"IFERROR(T471*'Inputs & Assumptions'!$Q$40,\"--\")","v":88763},{"$f":"IFERROR(U471*'Inputs & Assumptions'!$Q$41,\"--\")","v":5656.5},{"$f":"IFERROR(V471*'Inputs & Assumptions'!$Q$42,\"--\")","v":128132},{"$f":"IFERROR(W471*'Inputs & Assumptions'!$Q$43,\"--\")","v":115905},{"$f":"IFERROR(X471*'Inputs & Assumptions'!$Q$44,\"--\")","v":141294.70000000001},{"$f":"IFERROR(Y471*'Inputs & Assumptions'!$Q$45,\"--\")","v":1755},{"$f":"IFERROR(Z471*'Inputs & Assumptions'!$Q$46,\"--\")","v":4800},{"$f":"IFERROR(AA471*'Inputs & Assumptions'!$Q$47,\"--\")","v":216750},{"$f":"IFERROR(AB471*'Inputs & Assumptions'!$Q$48,\"--\")","v":168922},{"$f":"IFERROR(AC471*'Inputs & Assumptions'!$Q$49,\"--\")","v":18345.5}]
["1918","Sparta Township","Sussex",3403769690,469,3078261800,20132928.91,0.65403562848358121,6303344.4000000004,23544.552840529919,3.5881926982298902,18963092.23,71357944,110453965.14,0.18227438810803745,0.1716832184880312,0.64604239340393133,25904,243.33478999382336,{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2609011},{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":483913},{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":627400},{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5947704},{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8231763},{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":235208},{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1457504},{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3193232},{"$f":"VLOOKUP(A472,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":234873},{"$f":"IFERROR(T472*'Inputs & Assumptions'!$Q$40,\"--\")","v":260901.1},{"$f":"IFERROR(U472*'Inputs & Assumptions'!$Q$41,\"--\")","v":48391.3},{"$f":"IFERROR(V472*'Inputs & Assumptions'!$Q$42,\"--\")","v":313700},{"$f":"IFERROR(W472*'Inputs & Assumptions'!$Q$43,\"--\")","v":2973852},{"$f":"IFERROR(X472*'Inputs & Assumptions'!$Q$44,\"--\")","v":823176.3},{"$f":"IFERROR(Y472*'Inputs & Assumptions'!$Q$45,\"--\")","v":23520.800000000003},{"$f":"IFERROR(Z472*'Inputs & Assumptions'!$Q$46,\"--\")","v":145750.39999999999},{"$f":"IFERROR(AA472*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB472*'Inputs & Assumptions'!$Q$48,\"--\")","v":1596616},{"$f":"IFERROR(AC472*'Inputs & Assumptions'!$Q$49,\"--\")","v":117436.5}]
["1224","Spotswood Borough","Middlesex",3402369810,470,749053200,8003511.6500000004,1.0684837405407253,3980045.4400000004,1476.7038714380801,3.6407073262620062,4029118.08,15238205,27270834.729999997,0.2934824595301268,0.14774458207425764,0.55877295839561569,9150,434.97764371584702,{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1078790},{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":12500},{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":149100},{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4541224.7},{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4488380},{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":183125},{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":369276},{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":280000},{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1616151.98},{"$f":"VLOOKUP(A473,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":147200},{"$f":"IFERROR(T473*'Inputs & Assumptions'!$Q$40,\"--\")","v":107879},{"$f":"IFERROR(U473*'Inputs & Assumptions'!$Q$41,\"--\")","v":1250},{"$f":"IFERROR(V473*'Inputs & Assumptions'!$Q$42,\"--\")","v":74550},{"$f":"IFERROR(W473*'Inputs & Assumptions'!$Q$43,\"--\")","v":2270612.35},{"$f":"IFERROR(X473*'Inputs & Assumptions'!$Q$44,\"--\")","v":448838},{"$f":"IFERROR(Y473*'Inputs & Assumptions'!$Q$45,\"--\")","v":18312.5},{"$f":"IFERROR(Z473*'Inputs & Assumptions'!$Q$46,\"--\")","v":36927.599999999999},{"$f":"IFERROR(AA473*'Inputs & Assumptions'!$Q$47,\"--\")","v":140000},{"$f":"IFERROR(AB473*'Inputs & Assumptions'!$Q$48,\"--\")","v":808075.99},{"$f":"IFERROR(AC473*'Inputs & Assumptions'!$Q$49,\"--\")","v":73600}]
["1348","Spring Lake Borough","Monmouth",3402570110,471,6326934800,9721280.5500000007,0.1536491343327894,3223759.8219999997,852.78849128191996,0.48846907700076192,14370561.470000001,6813278,30905120.02,0.31455242832608166,0.46498966710694561,0.22045790456697278,4152,776.43540992292867,{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1054150},{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":99915},{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":113050},{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2897991.53},{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3636911.39},{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":85200},{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2211309.73},{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":312500},{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1665980.89},{"$f":"VLOOKUP(A474,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":40500},{"$f":"IFERROR(T474*'Inputs & Assumptions'!$Q$40,\"--\")","v":105415},{"$f":"IFERROR(U474*'Inputs & Assumptions'!$Q$41,\"--\")","v":9991.5},{"$f":"IFERROR(V474*'Inputs & Assumptions'!$Q$42,\"--\")","v":56525},{"$f":"IFERROR(W474*'Inputs & Assumptions'!$Q$43,\"--\")","v":1448995.7649999999},{"$f":"IFERROR(X474*'Inputs & Assumptions'!$Q$44,\"--\")","v":363691.13900000002},{"$f":"IFERROR(Y474*'Inputs & Assumptions'!$Q$45,\"--\")","v":8520},{"$f":"IFERROR(Z474*'Inputs & Assumptions'!$Q$46,\"--\")","v":221130.973},{"$f":"IFERROR(AA474*'Inputs & Assumptions'!$Q$47,\"--\")","v":156250},{"$f":"IFERROR(AB474*'Inputs & Assumptions'!$Q$48,\"--\")","v":832990.44499999995},{"$f":"IFERROR(AC474*'Inputs & Assumptions'!$Q$49,\"--\")","v":20250}]
["1349","Spring Lake Heights Borough","Monmouth",3402570140,472,2026012500,7102307.0099999998,0.35055593240416827,2273142.949,828.6319733196799,1.0525783365107571,4198292.66,10024769,21325368.669999998,0.33304498130395044,0.19686846801884625,0.4700865506772034,5884,386.32613001359618,{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3194620.56},{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":106000},{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2207319.94},{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1539034.23},{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12000},{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":255500},{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1084635},{"$f":"VLOOKUP(A475,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":28500},{"$f":"IFERROR(T475*'Inputs & Assumptions'!$Q$40,\"--\")","v":319462.05600000004},{"$f":"IFERROR(U475*'Inputs & Assumptions'!$Q$41,\"--\")","v":10600},{"$f":"IFERROR(V475*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W475*'Inputs & Assumptions'!$Q$43,\"--\")","v":1103659.97},{"$f":"IFERROR(X475*'Inputs & Assumptions'!$Q$44,\"--\")","v":153903.42300000001},{"$f":"IFERROR(Y475*'Inputs & Assumptions'!$Q$45,\"--\")","v":1200},{"$f":"IFERROR(Z475*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA475*'Inputs & Assumptions'!$Q$47,\"--\")","v":127750},{"$f":"IFERROR(AB475*'Inputs & Assumptions'!$Q$48,\"--\")","v":542317.5},{"$f":"IFERROR(AC475*'Inputs & Assumptions'!$Q$49,\"--\")","v":14250}]
["0334","Springfield Township","Burlington",3400569990,473,392511515,3264352.4,0.83165774130218828,1049509.676,18887.825668928002,3.1697570888716475,2024879.17135,7152430,12441661.571350001,0.26237270490598924,0.16274989958035704,0.57487739551365369,4146,253.13788615533042,{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":479895},{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":64300},{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":71350},{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1140848.02},{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":583979},{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":41422.660000000003},{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":131000},{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":401902},{"$f":"VLOOKUP(A476,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":120000},{"$f":"IFERROR(T476*'Inputs & Assumptions'!$Q$40,\"--\")","v":47989.5},{"$f":"IFERROR(U476*'Inputs & Assumptions'!$Q$41,\"--\")","v":6430},{"$f":"IFERROR(V476*'Inputs & Assumptions'!$Q$42,\"--\")","v":35675},{"$f":"IFERROR(W476*'Inputs & Assumptions'!$Q$43,\"--\")","v":570424.01},{"$f":"IFERROR(X476*'Inputs & Assumptions'!$Q$44,\"--\")","v":58397.9},{"$f":"IFERROR(Y476*'Inputs & Assumptions'!$Q$45,\"--\")","v":4142.2660000000005},{"$f":"IFERROR(Z476*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA476*'Inputs & Assumptions'!$Q$47,\"--\")","v":65500},{"$f":"IFERROR(AB476*'Inputs & Assumptions'!$Q$48,\"--\")","v":200951},{"$f":"IFERROR(AC476*'Inputs & Assumptions'!$Q$49,\"--\")","v":60000}]
["2017","Springfield Township","Union",3403970020,474,3891451533,31182962.030000001,0.80131955301420432,9407770.3771358579,3300.4068149478398,2.3748906431516903,15925014.309999999,45309742,92417718.340000004,0.33741324272126583,0.17231559700936022,0.49027116026937395,25571,367.90780091259074,{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2769060},{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":191300},{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":70502},{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10588690.48},{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3363434.26},{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":63745.42},{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1390306.6913585849},{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2160500},{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4113529},{"$f":"VLOOKUP(A477,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":326750},{"$f":"IFERROR(T477*'Inputs & Assumptions'!$Q$40,\"--\")","v":276906},{"$f":"IFERROR(U477*'Inputs & Assumptions'!$Q$41,\"--\")","v":19130},{"$f":"IFERROR(V477*'Inputs & Assumptions'!$Q$42,\"--\")","v":35251},{"$f":"IFERROR(W477*'Inputs & Assumptions'!$Q$43,\"--\")","v":5294345.24},{"$f":"IFERROR(X477*'Inputs & Assumptions'!$Q$44,\"--\")","v":336343.42599999998},{"$f":"IFERROR(Y477*'Inputs & Assumptions'!$Q$45,\"--\")","v":6374.5420000000004},{"$f":"IFERROR(Z477*'Inputs & Assumptions'!$Q$46,\"--\")","v":139030.66913585851},{"$f":"IFERROR(AA477*'Inputs & Assumptions'!$Q$47,\"--\")","v":1080250},{"$f":"IFERROR(AB477*'Inputs & Assumptions'!$Q$48,\"--\")","v":2056764.5},{"$f":"IFERROR(AC477*'Inputs & Assumptions'!$Q$49,\"--\")","v":163375}]
["1530","Stafford Township","Ocean",3402970320,475,4483425800,42807605.359999999,0.9547967841912316,13005703.037,29513.026529958403,2.4829263983804526,24931168.379999999,43581389,111320162.73999999,0.38454494052422189,0.22395914420489466,0.39149591527088351,36554,355.79425061552774,{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4453925},{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":49400},{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":953600},{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":12513634.67},{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":15418997.75},{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":342668.87},{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1715000},{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6258373.0800000001},{"$f":"VLOOKUP(A478,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":517800},{"$f":"IFERROR(T478*'Inputs & Assumptions'!$Q$40,\"--\")","v":445392.5},{"$f":"IFERROR(U478*'Inputs & Assumptions'!$Q$41,\"--\")","v":4940},{"$f":"IFERROR(V478*'Inputs & Assumptions'!$Q$42,\"--\")","v":476800},{"$f":"IFERROR(W478*'Inputs & Assumptions'!$Q$43,\"--\")","v":6256817.335},{"$f":"IFERROR(X478*'Inputs & Assumptions'!$Q$44,\"--\")","v":1541899.7750000001},{"$f":"IFERROR(Y478*'Inputs & Assumptions'!$Q$45,\"--\")","v":34266.887000000002},{"$f":"IFERROR(Z478*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA478*'Inputs & Assumptions'!$Q$47,\"--\")","v":857500},{"$f":"IFERROR(AB478*'Inputs & Assumptions'!$Q$48,\"--\")","v":3129186.54},{"$f":"IFERROR(AC478*'Inputs & Assumptions'!$Q$49,\"--\")","v":258900}]
["1919","Stanhope Borough","Sussex",3403770380,476,299439400,4022925.01,1.343485529960319,1553745.4100000001,1176.12056095104,4.513965212994683,2040992.34,7452673,13516590.35,0.29762868488501615,0.150999052804763,0.55137226231022085,4610,337.03804989154014,{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":542838},{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":32761},{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":76126},{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1353667.22},{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2063389},{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":7480},{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":483321},{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":665083},{"$f":"VLOOKUP(A479,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T479*'Inputs & Assumptions'!$Q$40,\"--\")","v":54283.8},{"$f":"IFERROR(U479*'Inputs & Assumptions'!$Q$41,\"--\")","v":3276.1000000000004},{"$f":"IFERROR(V479*'Inputs & Assumptions'!$Q$42,\"--\")","v":38063},{"$f":"IFERROR(W479*'Inputs & Assumptions'!$Q$43,\"--\")","v":676833.61},{"$f":"IFERROR(X479*'Inputs & Assumptions'!$Q$44,\"--\")","v":206338.90000000002},{"$f":"IFERROR(Y479*'Inputs & Assumptions'!$Q$45,\"--\")","v":748},{"$f":"IFERROR(Z479*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA479*'Inputs & Assumptions'!$Q$47,\"--\")","v":241660.5},{"$f":"IFERROR(AB479*'Inputs & Assumptions'!$Q$48,\"--\")","v":332541.5},{"$f":"IFERROR(AC479*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1920","Stillwater Township","Sussex",3403770890,477,409131300,2145823.41,0.52448282739550856,414640.1,17231.370497870081,3.6270896140187761,2944471.48,9749264,14839558.890000001,0.1446015630185622,0.19842041814222686,0.65697801883921092,4262,97.287681839511961,{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":567491},{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":45717},{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":97838},{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":186125},{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":967550},{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":16563},{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":179533},{"$f":"VLOOKUP(A480,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":46320},{"$f":"IFERROR(T480*'Inputs & Assumptions'!$Q$40,\"--\")","v":56749.100000000006},{"$f":"IFERROR(U480*'Inputs & Assumptions'!$Q$41,\"--\")","v":4571.7},{"$f":"IFERROR(V480*'Inputs & Assumptions'!$Q$42,\"--\")","v":48919},{"$f":"IFERROR(W480*'Inputs & Assumptions'!$Q$43,\"--\")","v":93062.5},{"$f":"IFERROR(X480*'Inputs & Assumptions'!$Q$44,\"--\")","v":96755},{"$f":"IFERROR(Y480*'Inputs & Assumptions'!$Q$45,\"--\")","v":1656.3000000000002},{"$f":"IFERROR(Z480*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA480*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB480*'Inputs & Assumptions'!$Q$48,\"--\")","v":89766.5},{"$f":"IFERROR(AC480*'Inputs & Assumptions'!$Q$49,\"--\")","v":23160}]
["1023","Stockton Borough","Hunterdon",3401970980,478,116192200,561208.11,0.48299981410111864,118447.71,349.60084356480002,1.9120099541965812,396375.32,1264023,2221606.4299999997,0.25261365038451028,0.17841833488031453,0.56896801473517533,609,194.49541871921184,{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":208875},{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15885},{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":30300},{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":553530.78},{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1025},{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":74031.320000000007},{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":27293},{"$f":"VLOOKUP(A481,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":8633},{"$f":"IFERROR(T481*'Inputs & Assumptions'!$Q$40,\"--\")","v":20887.5},{"$f":"IFERROR(U481*'Inputs & Assumptions'!$Q$41,\"--\")","v":1588.5},{"$f":"IFERROR(V481*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W481*'Inputs & Assumptions'!$Q$43,\"--\")","v":15150},{"$f":"IFERROR(X481*'Inputs & Assumptions'!$Q$44,\"--\")","v":55353.078000000009},{"$f":"IFERROR(Y481*'Inputs & Assumptions'!$Q$45,\"--\")","v":102.5},{"$f":"IFERROR(Z481*'Inputs & Assumptions'!$Q$46,\"--\")","v":7403.1320000000014},{"$f":"IFERROR(AA481*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB481*'Inputs & Assumptions'!$Q$48,\"--\")","v":13646.5},{"$f":"IFERROR(AC481*'Inputs & Assumptions'!$Q$49,\"--\")","v":4316.5}]
["0510","Stone Harbor Borough","Cape May",3400971010,479,5065574600,15806000,0.31202778061939901,3154710.7,908.55224560895999,0.74771795543194641,19424185.829999998,2646025,37876210.829999998,0.41730679108694785,0.51283339606439715,6.9859812848655015E-2,1751,1801.6623072529983,{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1330914},{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":110809},{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":304082},{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3234930},{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3653169},{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":21800},{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1747071},{"$f":"VLOOKUP(A482,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T482*'Inputs & Assumptions'!$Q$40,\"--\")","v":133091.4},{"$f":"IFERROR(U482*'Inputs & Assumptions'!$Q$41,\"--\")","v":11080.900000000001},{"$f":"IFERROR(V482*'Inputs & Assumptions'!$Q$42,\"--\")","v":152041},{"$f":"IFERROR(W482*'Inputs & Assumptions'!$Q$43,\"--\")","v":1617465},{"$f":"IFERROR(X482*'Inputs & Assumptions'!$Q$44,\"--\")","v":365316.9},{"$f":"IFERROR(Y482*'Inputs & Assumptions'!$Q$45,\"--\")","v":2180},{"$f":"IFERROR(Z482*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA482*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB482*'Inputs & Assumptions'!$Q$48,\"--\")","v":873535.5},{"$f":"IFERROR(AC482*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0612","Stow Creek Township","Cumberland",3401171160,480,109450426,230097.49,0.21022987155847159,76063.991999999998,11690.278239676161,3.0570282293830453,1259143.93,1856689,3345930.4200000004,6.8769358927673094E-2,0.37632101446987049,0.55490962660245635,1378,55.19883309143686,{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":116500},{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":12700},{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":31950},{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":128954.92},{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":15900},{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":52000},{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":13367},{"$f":"VLOOKUP(A483,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T483*'Inputs & Assumptions'!$Q$40,\"--\")","v":11650},{"$f":"IFERROR(U483*'Inputs & Assumptions'!$Q$41,\"--\")","v":1270},{"$f":"IFERROR(V483*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W483*'Inputs & Assumptions'!$Q$43,\"--\")","v":15975},{"$f":"IFERROR(X483*'Inputs & Assumptions'!$Q$44,\"--\")","v":12895.492},{"$f":"IFERROR(Y483*'Inputs & Assumptions'!$Q$45,\"--\")","v":1590},{"$f":"IFERROR(Z483*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA483*'Inputs & Assumptions'!$Q$47,\"--\")","v":26000},{"$f":"IFERROR(AB483*'Inputs & Assumptions'!$Q$48,\"--\")","v":6683.5},{"$f":"IFERROR(AC483*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0432","Stratford Borough","Camden",3400771220,481,410463968,4817267.04,1.1736150833098218,2111601.37,1005.051305344,4.852023678726411,3756916.88,11341625,19915808.919999998,0.24188156551162576,0.18863993398868181,0.56947850049969251,9376,225.21345669795224,{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1029671.09},{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17656.86},{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2159941.37},{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":209362.16},{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":21340},{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":201013.89},{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":680249.57},{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":875203},{"$f":"VLOOKUP(A484,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":212000},{"$f":"IFERROR(T484*'Inputs & Assumptions'!$Q$40,\"--\")","v":102967.109},{"$f":"IFERROR(U484*'Inputs & Assumptions'!$Q$41,\"--\")","v":1765.6860000000001},{"$f":"IFERROR(V484*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W484*'Inputs & Assumptions'!$Q$43,\"--\")","v":1079970.6850000001},{"$f":"IFERROR(X484*'Inputs & Assumptions'!$Q$44,\"--\")","v":20936.216},{"$f":"IFERROR(Y484*'Inputs & Assumptions'!$Q$45,\"--\")","v":2134},{"$f":"IFERROR(Z484*'Inputs & Assumptions'!$Q$46,\"--\")","v":20101.389000000003},{"$f":"IFERROR(AA484*'Inputs & Assumptions'!$Q$47,\"--\")","v":340124.78499999997},{"$f":"IFERROR(AB484*'Inputs & Assumptions'!$Q$48,\"--\")","v":437601.5},{"$f":"IFERROR(AC484*'Inputs & Assumptions'!$Q$49,\"--\")","v":106000}]
["2018","Summit City","Union",3403971430,482,3354465207,34081860,1.0160147116410381,11166286.699999999,3836.1844367283197,4.355448377735998,35996200.439999998,76023940,146102000.44,0.23327442401445056,0.24637719080911988,0.52034838517642956,38900,287.05107197943443,{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3641798},{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":213000},{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":247855},{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":12723296},{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4665607},{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":533871},{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3049686},{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1020000},{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5522384},{"$f":"VLOOKUP(A485,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":398246},{"$f":"IFERROR(T485*'Inputs & Assumptions'!$Q$40,\"--\")","v":364179.80000000005},{"$f":"IFERROR(U485*'Inputs & Assumptions'!$Q$41,\"--\")","v":21300},{"$f":"IFERROR(V485*'Inputs & Assumptions'!$Q$42,\"--\")","v":123927.5},{"$f":"IFERROR(W485*'Inputs & Assumptions'!$Q$43,\"--\")","v":6361648},{"$f":"IFERROR(X485*'Inputs & Assumptions'!$Q$44,\"--\")","v":466560.7},{"$f":"IFERROR(Y485*'Inputs & Assumptions'!$Q$45,\"--\")","v":53387.100000000006},{"$f":"IFERROR(Z485*'Inputs & Assumptions'!$Q$46,\"--\")","v":304968.60000000003},{"$f":"IFERROR(AA485*'Inputs & Assumptions'!$Q$47,\"--\")","v":510000},{"$f":"IFERROR(AB485*'Inputs & Assumptions'!$Q$48,\"--\")","v":2761192},{"$f":"IFERROR(AC485*'Inputs & Assumptions'!$Q$49,\"--\")","v":199123}]
["1531","Surf City Borough","Ocean",3402971640,483,2057504600,4840000,0.23523641210814303,1990256.81,476.17854640255996,1.0421518605596312,10165724.470000001,6436598,21442322.469999999,0.22572181753033771,0.47409624047128701,0.30018194199837533,1547,1286.5267032967033,{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3114350},{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":18000},{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":191000},{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1736000},{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1035022},{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":99450},{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":190000},{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":904649.22},{"$f":"VLOOKUP(A486,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":105500},{"$f":"IFERROR(T486*'Inputs & Assumptions'!$Q$40,\"--\")","v":311435},{"$f":"IFERROR(U486*'Inputs & Assumptions'!$Q$41,\"--\")","v":1800},{"$f":"IFERROR(V486*'Inputs & Assumptions'!$Q$42,\"--\")","v":95500},{"$f":"IFERROR(W486*'Inputs & Assumptions'!$Q$43,\"--\")","v":868000},{"$f":"IFERROR(X486*'Inputs & Assumptions'!$Q$44,\"--\")","v":103502.20000000001},{"$f":"IFERROR(Y486*'Inputs & Assumptions'!$Q$45,\"--\")","v":9945},{"$f":"IFERROR(Z486*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA486*'Inputs & Assumptions'!$Q$47,\"--\")","v":95000},{"$f":"IFERROR(AB486*'Inputs & Assumptions'!$Q$48,\"--\")","v":452324.61},{"$f":"IFERROR(AC486*'Inputs & Assumptions'!$Q$49,\"--\")","v":52750}]
["1921","Sussex Borough","Sussex",3403771670,484,125921900,1117654.3400000001,0.88757741107781896,377439.10500000004,379.55716955392001,3.4942967347220777,745327.5,2537103,4400084.84,0.25400745227448845,0.16938934750176318,0.57660320022374845,2422,155.83778075970275,{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2341068},{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":66475},{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":94750},{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":294000},{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":625},{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":24299.61},{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":95395},{"$f":"VLOOKUP(A487,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T487*'Inputs & Assumptions'!$Q$40,\"--\")","v":234106.80000000002},{"$f":"IFERROR(U487*'Inputs & Assumptions'!$Q$41,\"--\")","v":6647.5},{"$f":"IFERROR(V487*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W487*'Inputs & Assumptions'!$Q$43,\"--\")","v":47375},{"$f":"IFERROR(X487*'Inputs & Assumptions'!$Q$44,\"--\")","v":29400},{"$f":"IFERROR(Y487*'Inputs & Assumptions'!$Q$45,\"--\")","v":62.5},{"$f":"IFERROR(Z487*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA487*'Inputs & Assumptions'!$Q$47,\"--\")","v":12149.805},{"$f":"IFERROR(AB487*'Inputs & Assumptions'!$Q$48,\"--\")","v":47697.5},{"$f":"IFERROR(AC487*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0817","Swedesboro Borough","Gloucester",3401571850,485,174308500,2061122.07,1.1824564321303896,448467.52600000001,467.99096005503998,4.2515802556960791,1348231.6999999997,4001512,7410865.7699999996,0.27812163031526616,0.18192634192050677,0.53995202776422713,4994,89.801266720064078,{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":371150},{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":14500},{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":33460},{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":86815},{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1941280.26},{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":13175},{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":147500},{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":161139},{"$f":"VLOOKUP(A488,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T488*'Inputs & Assumptions'!$Q$40,\"--\")","v":37115},{"$f":"IFERROR(U488*'Inputs & Assumptions'!$Q$41,\"--\")","v":1450},{"$f":"IFERROR(V488*'Inputs & Assumptions'!$Q$42,\"--\")","v":16730},{"$f":"IFERROR(W488*'Inputs & Assumptions'!$Q$43,\"--\")","v":43407.5},{"$f":"IFERROR(X488*'Inputs & Assumptions'!$Q$44,\"--\")","v":194128.02600000001},{"$f":"IFERROR(Y488*'Inputs & Assumptions'!$Q$45,\"--\")","v":1317.5},{"$f":"IFERROR(Z488*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA488*'Inputs & Assumptions'!$Q$47,\"--\")","v":73750},{"$f":"IFERROR(AB488*'Inputs & Assumptions'!$Q$48,\"--\")","v":80569.5},{"$f":"IFERROR(AC488*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0335","Tabernacle Township","Burlington",3400572060,486,708756368,3550363.66,0.50092864350814559,935903.57499999995,31489.044426744324,3.3112225776784832,3664646.21795,16253491,23468500.877949998,0.15128208139343788,0.15615169613978816,0.69256622246677402,7676,121.92594775924961,{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":902500},{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":20500},{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":215000},{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":407700},{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":924500},{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9000},{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":560000},{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":212807.15},{"$f":"VLOOKUP(A489,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":105000},{"$f":"IFERROR(T489*'Inputs & Assumptions'!$Q$40,\"--\")","v":90250},{"$f":"IFERROR(U489*'Inputs & Assumptions'!$Q$41,\"--\")","v":2050},{"$f":"IFERROR(V489*'Inputs & Assumptions'!$Q$42,\"--\")","v":107500},{"$f":"IFERROR(W489*'Inputs & Assumptions'!$Q$43,\"--\")","v":203850},{"$f":"IFERROR(X489*'Inputs & Assumptions'!$Q$44,\"--\")","v":92450},{"$f":"IFERROR(Y489*'Inputs & Assumptions'!$Q$45,\"--\")","v":900},{"$f":"IFERROR(Z489*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA489*'Inputs & Assumptions'!$Q$47,\"--\")","v":280000},{"$f":"IFERROR(AB489*'Inputs & Assumptions'!$Q$48,\"--\")","v":106403.575},{"$f":"IFERROR(AC489*'Inputs & Assumptions'!$Q$49,\"--\")","v":52500}]
["0433","Tavistock Borough","Camden",3400772240,487,25918700,169838.97,0.65527580472786062,32965.300000000003,174.60582637439998,1.4356307993842283,171853.87,30404,372096.83999999997,0.45643754996683128,0.4618525381725897,8.1709911860579104E-2,193,170.80466321243526,{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":105228},{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":2000},{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":23700},{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":14800},{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5000},{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":16825},{"$f":"VLOOKUP(A490,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T490*'Inputs & Assumptions'!$Q$40,\"--\")","v":10522.800000000001},{"$f":"IFERROR(U490*'Inputs & Assumptions'!$Q$41,\"--\")","v":200},{"$f":"IFERROR(V490*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W490*'Inputs & Assumptions'!$Q$43,\"--\")","v":11850},{"$f":"IFERROR(X490*'Inputs & Assumptions'!$Q$44,\"--\")","v":1480},{"$f":"IFERROR(Y490*'Inputs & Assumptions'!$Q$45,\"--\")","v":500},{"$f":"IFERROR(Z490*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA490*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB490*'Inputs & Assumptions'!$Q$48,\"--\")","v":8412.5},{"$f":"IFERROR(AC490*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0260","Teaneck Township","Bergen",3400372360,488,8436894400,63086412.539999999,0.74774448451079345,20407429.100000001,3865.96655349504,2.1830332075745784,19000165.899999999,102093628,184180206.44,0.34252547415051099,0.10316073734117376,0.55431378850831525,52281,390.34121573803105,{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4621131},{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1195245},{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":25251823},{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8957275},{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1070500},{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2639220},{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":10396205},{"$f":"VLOOKUP(A491,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":513960},{"$f":"IFERROR(T491*'Inputs & Assumptions'!$Q$40,\"--\")","v":462113.10000000003},{"$f":"IFERROR(U491*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V491*'Inputs & Assumptions'!$Q$42,\"--\")","v":597622.5},{"$f":"IFERROR(W491*'Inputs & Assumptions'!$Q$43,\"--\")","v":12625911.5},{"$f":"IFERROR(X491*'Inputs & Assumptions'!$Q$44,\"--\")","v":895727.5},{"$f":"IFERROR(Y491*'Inputs & Assumptions'!$Q$45,\"--\")","v":107050},{"$f":"IFERROR(Z491*'Inputs & Assumptions'!$Q$46,\"--\")","v":263922},{"$f":"IFERROR(AA491*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB491*'Inputs & Assumptions'!$Q$48,\"--\")","v":5198102.5},{"$f":"IFERROR(AC491*'Inputs & Assumptions'!$Q$49,\"--\")","v":256980}]
["0261","Tenafly Borough","Bergen",3400372420,489,4085370500,27945907,0.684048288888364,7182678.2000000002,2935.2581071654404,2.8405212574967189,12495206.5,75604704,116045817.5,0.24081787350931455,0.10767476820093064,0.65150735828975481,19018,377.67789462614365,{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2050913},{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":101505},{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":423074},{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7199221},{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4323888},{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":126457},{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1780514},{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1593000},{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3324112},{"$f":"VLOOKUP(A492,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":149294},{"$f":"IFERROR(T492*'Inputs & Assumptions'!$Q$40,\"--\")","v":205091.30000000002},{"$f":"IFERROR(U492*'Inputs & Assumptions'!$Q$41,\"--\")","v":10150.5},{"$f":"IFERROR(V492*'Inputs & Assumptions'!$Q$42,\"--\")","v":211537},{"$f":"IFERROR(W492*'Inputs & Assumptions'!$Q$43,\"--\")","v":3599610.5},{"$f":"IFERROR(X492*'Inputs & Assumptions'!$Q$44,\"--\")","v":432388.80000000005},{"$f":"IFERROR(Y492*'Inputs & Assumptions'!$Q$45,\"--\")","v":12645.7},{"$f":"IFERROR(Z492*'Inputs & Assumptions'!$Q$46,\"--\")","v":178051.40000000002},{"$f":"IFERROR(AA492*'Inputs & Assumptions'!$Q$47,\"--\")","v":796500},{"$f":"IFERROR(AB492*'Inputs & Assumptions'!$Q$48,\"--\")","v":1662056},{"$f":"IFERROR(AC492*'Inputs & Assumptions'!$Q$49,\"--\")","v":74647}]
["0262","Teterboro Borough","Bergen",3400372480,490,583953400,4279952.18,0.73292700753176532,712320.54399999999,708.66754909055999,1.0515813128239344,1642012.65,218780,6140744.8300000001,0.69697606698958048,0.26739633309270722,3.5627599917712263E-2,6246,114.04427537624079,{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1005000},{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":62000},{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":154000},{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":314117.46000000002},{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":760883.14},{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":61200},{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":251707},{"$f":"VLOOKUP(A493,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":327000},{"$f":"IFERROR(T493*'Inputs & Assumptions'!$Q$40,\"--\")","v":100500},{"$f":"IFERROR(U493*'Inputs & Assumptions'!$Q$41,\"--\")","v":6200},{"$f":"IFERROR(V493*'Inputs & Assumptions'!$Q$42,\"--\")","v":77000},{"$f":"IFERROR(W493*'Inputs & Assumptions'!$Q$43,\"--\")","v":157058.73000000001},{"$f":"IFERROR(X493*'Inputs & Assumptions'!$Q$44,\"--\")","v":76088.313999999998},{"$f":"IFERROR(Y493*'Inputs & Assumptions'!$Q$45,\"--\")","v":6120},{"$f":"IFERROR(Z493*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA493*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB493*'Inputs & Assumptions'!$Q$48,\"--\")","v":125853.5},{"$f":"IFERROR(AC493*'Inputs & Assumptions'!$Q$49,\"--\")","v":163500}]
["1024","Tewksbury Township","Hunterdon",3401972510,491,1581416300,7086360.1399999997,0.4481021309822088,1931486.246,20253.063808031999,2.4283219301584285,7077906.6800000006,24237612,38401878.82,0.18453159995675439,0.18431146853975724,0.63115693150348839,6624,291.58910718599037,{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1729022.46},{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":339425},{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":333050},{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1833005},{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1418680},{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9600},{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":64700},{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":934932},{"$f":"VLOOKUP(A494,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":49700},{"$f":"IFERROR(T494*'Inputs & Assumptions'!$Q$40,\"--\")","v":172902.24600000001},{"$f":"IFERROR(U494*'Inputs & Assumptions'!$Q$41,\"--\")","v":33942.5},{"$f":"IFERROR(V494*'Inputs & Assumptions'!$Q$42,\"--\")","v":166525},{"$f":"IFERROR(W494*'Inputs & Assumptions'!$Q$43,\"--\")","v":916502.5},{"$f":"IFERROR(X494*'Inputs & Assumptions'!$Q$44,\"--\")","v":141868},{"$f":"IFERROR(Y494*'Inputs & Assumptions'!$Q$45,\"--\")","v":960},{"$f":"IFERROR(Z494*'Inputs & Assumptions'!$Q$46,\"--\")","v":6470},{"$f":"IFERROR(AA494*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB494*'Inputs & Assumptions'!$Q$48,\"--\")","v":467466},{"$f":"IFERROR(AC494*'Inputs & Assumptions'!$Q$49,\"--\")","v":24850}]
["1336","Tinton Falls Borough","Monmouth",3402573020,492,5265051206,18583054.690000001,0.35295107232429074,6438286.9190000007,9903.8736142348789,1.3959016737813661,11185680.219999999,43726203,73494937.909999996,0.25284809020120991,0.15219660752278877,0.59495530227600135,29286,219.84179877757293,{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2657402},{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":187970},{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":398970},{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6698474.4699999997},{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4496600},{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":74214.84},{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":250000},{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":275000},{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3668632},{"$f":"VLOOKUP(A495,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":302260},{"$f":"IFERROR(T495*'Inputs & Assumptions'!$Q$40,\"--\")","v":265740.2},{"$f":"IFERROR(U495*'Inputs & Assumptions'!$Q$41,\"--\")","v":18797},{"$f":"IFERROR(V495*'Inputs & Assumptions'!$Q$42,\"--\")","v":199485},{"$f":"IFERROR(W495*'Inputs & Assumptions'!$Q$43,\"--\")","v":3349237.2349999999},{"$f":"IFERROR(X495*'Inputs & Assumptions'!$Q$44,\"--\")","v":449660},{"$f":"IFERROR(Y495*'Inputs & Assumptions'!$Q$45,\"--\")","v":7421.4840000000004},{"$f":"IFERROR(Z495*'Inputs & Assumptions'!$Q$46,\"--\")","v":25000},{"$f":"IFERROR(AA495*'Inputs & Assumptions'!$Q$47,\"--\")","v":137500},{"$f":"IFERROR(AB495*'Inputs & Assumptions'!$Q$48,\"--\")","v":1834316},{"$f":"IFERROR(AC495*'Inputs & Assumptions'!$Q$49,\"--\")","v":151130}]
["1507","Toms River Township","Ocean",3402973125,493,20440183400,92443122.890000001,0.45226170959894618,31447877.450000003,25945.923681306882,1.7698946583815878,81553354.270000011,187773237,361769714.16000003,0.25553029806446192,0.22542891535119322,0.51904078658434483,124423,252.74971227184687,{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":13027085},{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":545901},{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":3012128},{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":33009444.079999998},{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":16927230.100000001},{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":806358},{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":4225500},{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":15487588},{"$f":"VLOOKUP(A496,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":899780},{"$f":"IFERROR(T496*'Inputs & Assumptions'!$Q$40,\"--\")","v":1302708.5},{"$f":"IFERROR(U496*'Inputs & Assumptions'!$Q$41,\"--\")","v":54590.100000000006},{"$f":"IFERROR(V496*'Inputs & Assumptions'!$Q$42,\"--\")","v":1506064},{"$f":"IFERROR(W496*'Inputs & Assumptions'!$Q$43,\"--\")","v":16504722.039999999},{"$f":"IFERROR(X496*'Inputs & Assumptions'!$Q$44,\"--\")","v":1692723.0100000002},{"$f":"IFERROR(Y496*'Inputs & Assumptions'!$Q$45,\"--\")","v":80635.8},{"$f":"IFERROR(Z496*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA496*'Inputs & Assumptions'!$Q$47,\"--\")","v":2112750},{"$f":"IFERROR(AB496*'Inputs & Assumptions'!$Q$48,\"--\")","v":7743794},{"$f":"IFERROR(AC496*'Inputs & Assumptions'!$Q$49,\"--\")","v":449890}]
["1612","Totowa Borough","Passaic",3403173140,494,2484780400,15861051,0.63832807921376067,5302908,2560.1409252825601,2.7102108025320866,20575586.819999997,30906149,67342786.819999993,0.2355270957585239,0.30553512546186012,0.45893777877961606,21210,250.01923620933522,{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1060377},{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":90009},{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":412906},{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5702960},{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4287082},{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":222648},{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1353314},{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":375000},{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2448690},{"$f":"VLOOKUP(A497,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":263574},{"$f":"IFERROR(T497*'Inputs & Assumptions'!$Q$40,\"--\")","v":106037.70000000001},{"$f":"IFERROR(U497*'Inputs & Assumptions'!$Q$41,\"--\")","v":9000.9},{"$f":"IFERROR(V497*'Inputs & Assumptions'!$Q$42,\"--\")","v":206453},{"$f":"IFERROR(W497*'Inputs & Assumptions'!$Q$43,\"--\")","v":2851480},{"$f":"IFERROR(X497*'Inputs & Assumptions'!$Q$44,\"--\")","v":428708.2},{"$f":"IFERROR(Y497*'Inputs & Assumptions'!$Q$45,\"--\")","v":22264.800000000003},{"$f":"IFERROR(Z497*'Inputs & Assumptions'!$Q$46,\"--\")","v":135331.4},{"$f":"IFERROR(AA497*'Inputs & Assumptions'!$Q$47,\"--\")","v":187500},{"$f":"IFERROR(AB497*'Inputs & Assumptions'!$Q$48,\"--\")","v":1224345},{"$f":"IFERROR(AC497*'Inputs & Assumptions'!$Q$49,\"--\")","v":131787}]
["1111","Trenton City","Mercer",3402174000,495,2219200210,82626732.620000005,3.7232662581624396,71511041.842999995,4850.2867142681598,5.8009912174620784,19736787.899999999,26372088.760000002,128735609.28,0.64183276936443301,0.15331257614256888,0.20485465449299811,123619,578.47937487764818,{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":20748706.690000001},{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1038943},{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":2847617},{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":73754584.069999993},{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":54444255.119999997},{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9483444.6199999992},{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2550000},{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":6500000},{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":38143202.729999997},{"$f":"VLOOKUP(A498,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":4123610},{"$f":"IFERROR(T498*'Inputs & Assumptions'!$Q$40,\"--\")","v":2074870.6690000002},{"$f":"IFERROR(U498*'Inputs & Assumptions'!$Q$41,\"--\")","v":103894.3},{"$f":"IFERROR(V498*'Inputs & Assumptions'!$Q$42,\"--\")","v":1423808.5},{"$f":"IFERROR(W498*'Inputs & Assumptions'!$Q$43,\"--\")","v":36877292.034999996},{"$f":"IFERROR(X498*'Inputs & Assumptions'!$Q$44,\"--\")","v":5444425.5120000001},{"$f":"IFERROR(Y498*'Inputs & Assumptions'!$Q$45,\"--\")","v":948344.46199999994},{"$f":"IFERROR(Z498*'Inputs & Assumptions'!$Q$46,\"--\")","v":255000},{"$f":"IFERROR(AA498*'Inputs & Assumptions'!$Q$47,\"--\")","v":3250000},{"$f":"IFERROR(AB498*'Inputs & Assumptions'!$Q$48,\"--\")","v":19071601.364999998},{"$f":"IFERROR(AC498*'Inputs & Assumptions'!$Q$49,\"--\")","v":2061805}]
["1532","Tuckerton Borough","Ocean",3402974210,496,441493200,4109201.21,0.93075073636468242,1872211.9849999999,2151.8975508787198,3.0978760805375942,2218717.0299999998,7348994,13676912.240000002,0.30044802056871278,0.16222353343111015,0.53732844600017693,4137,452.55305414551606,{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":977500},{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":20150},{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":220500},{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1411000},{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":431500},{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12100},{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":15000},{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":820000},{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":880173.97},{"$f":"VLOOKUP(A499,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":121500},{"$f":"IFERROR(T499*'Inputs & Assumptions'!$Q$40,\"--\")","v":97750},{"$f":"IFERROR(U499*'Inputs & Assumptions'!$Q$41,\"--\")","v":2015},{"$f":"IFERROR(V499*'Inputs & Assumptions'!$Q$42,\"--\")","v":110250},{"$f":"IFERROR(W499*'Inputs & Assumptions'!$Q$43,\"--\")","v":705500},{"$f":"IFERROR(X499*'Inputs & Assumptions'!$Q$44,\"--\")","v":43150},{"$f":"IFERROR(Y499*'Inputs & Assumptions'!$Q$45,\"--\")","v":1210},{"$f":"IFERROR(Z499*'Inputs & Assumptions'!$Q$46,\"--\")","v":1500},{"$f":"IFERROR(AA499*'Inputs & Assumptions'!$Q$47,\"--\")","v":410000},{"$f":"IFERROR(AB499*'Inputs & Assumptions'!$Q$48,\"--\")","v":440086.98499999999},{"$f":"IFERROR(AC499*'Inputs & Assumptions'!$Q$49,\"--\")","v":60750}]
["1350","Union Beach Borough","Monmouth",3402574540,497,1006258904,10394776.039999999,1.0330120805569538,3075406.1890000002,1140.2144340300799,2.0619656539208124,2120128.9500000002,8233808,20748712.990000002,0.50098413549842058,0.10218122690413677,0.39683463759744259,6723,457.44551375873868,{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2140250},{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":92750},{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":431250},{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3399163.81},{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1669000},{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":367007.84},{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":102000},{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1350597},{"$f":"VLOOKUP(A500,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":95600},{"$f":"IFERROR(T500*'Inputs & Assumptions'!$Q$40,\"--\")","v":214025},{"$f":"IFERROR(U500*'Inputs & Assumptions'!$Q$41,\"--\")","v":9275},{"$f":"IFERROR(V500*'Inputs & Assumptions'!$Q$42,\"--\")","v":215625},{"$f":"IFERROR(W500*'Inputs & Assumptions'!$Q$43,\"--\")","v":1699581.905},{"$f":"IFERROR(X500*'Inputs & Assumptions'!$Q$44,\"--\")","v":166900},{"$f":"IFERROR(Y500*'Inputs & Assumptions'!$Q$45,\"--\")","v":36700.784000000007},{"$f":"IFERROR(Z500*'Inputs & Assumptions'!$Q$46,\"--\")","v":10200},{"$f":"IFERROR(AA500*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB500*'Inputs & Assumptions'!$Q$48,\"--\")","v":675298.5},{"$f":"IFERROR(AC500*'Inputs & Assumptions'!$Q$49,\"--\")","v":47800}]
["0910","Union City City","Hudson",3401774630,498,6688003376,85307544.730000004,1.2755308263767839,28072794.899999999,823.68566692991999,1.5970510233785506,22804653.070000004,15418637,123530834.80000001,0.69057693059482184,0.18460696964382534,0.12481609976135286,75680,370.94073599365748,{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":157000},{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":30000},{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":2200000},{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":30463505},{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7200000},{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":705049},{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":5446825},{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":14851850},{"$f":"VLOOKUP(A501,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1565000},{"$f":"IFERROR(T501*'Inputs & Assumptions'!$Q$40,\"--\")","v":15700},{"$f":"IFERROR(U501*'Inputs & Assumptions'!$Q$41,\"--\")","v":3000},{"$f":"IFERROR(V501*'Inputs & Assumptions'!$Q$42,\"--\")","v":1100000},{"$f":"IFERROR(W501*'Inputs & Assumptions'!$Q$43,\"--\")","v":15231752.5},{"$f":"IFERROR(X501*'Inputs & Assumptions'!$Q$44,\"--\")","v":720000},{"$f":"IFERROR(Y501*'Inputs & Assumptions'!$Q$45,\"--\")","v":70504.900000000009},{"$f":"IFERROR(Z501*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA501*'Inputs & Assumptions'!$Q$47,\"--\")","v":2723412.5},{"$f":"IFERROR(AB501*'Inputs & Assumptions'!$Q$48,\"--\")","v":7425925},{"$f":"IFERROR(AC501*'Inputs & Assumptions'!$Q$49,\"--\")","v":782500}]
["1025","Union Township","Hunterdon",3401974420,499,1103042900,2616037.5500000003,0.23716553091452747,447006.5,12009.801181454079,2.1185028551473386,4039569.7800000003,16712388,23367995.330000002,0.1119495922973552,0.17286762184576318,0.71518278585688155,8742,51.133207504003657,{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":555500},{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":60100},{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":347056},{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":610000},{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":18300},{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":34001},{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":137176},{"$f":"VLOOKUP(A502,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":127000},{"$f":"IFERROR(T502*'Inputs & Assumptions'!$Q$40,\"--\")","v":55550},{"$f":"IFERROR(U502*'Inputs & Assumptions'!$Q$41,\"--\")","v":6010},{"$f":"IFERROR(V502*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W502*'Inputs & Assumptions'!$Q$43,\"--\")","v":173528},{"$f":"IFERROR(X502*'Inputs & Assumptions'!$Q$44,\"--\")","v":61000},{"$f":"IFERROR(Y502*'Inputs & Assumptions'!$Q$45,\"--\")","v":1830},{"$f":"IFERROR(Z502*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA502*'Inputs & Assumptions'!$Q$47,\"--\")","v":17000.5},{"$f":"IFERROR(AB502*'Inputs & Assumptions'!$Q$48,\"--\")","v":68588},{"$f":"IFERROR(AC502*'Inputs & Assumptions'!$Q$49,\"--\")","v":63500}]
["2019","Union Township","Union",3403974480,500,1036726462,85576869.489999995,8.2545273634579992,33495774.435999997,5792.5115021721604,22.350937760668447,38281481.780000001,107859735,231718086.27000001,0.36931458768516262,0.16520713767415665,0.46547827464068064,84393,396.90228379130969,{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":7321827.3799999999},{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":192600},{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1635800},{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":42087798.219999999},{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":20021957.880000003},{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2911107},{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3314326},{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":15244137},{"$f":"VLOOKUP(A503,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1271450},{"$f":"IFERROR(T503*'Inputs & Assumptions'!$Q$40,\"--\")","v":732182.73800000001},{"$f":"IFERROR(U503*'Inputs & Assumptions'!$Q$41,\"--\")","v":19260},{"$f":"IFERROR(V503*'Inputs & Assumptions'!$Q$42,\"--\")","v":817900},{"$f":"IFERROR(W503*'Inputs & Assumptions'!$Q$43,\"--\")","v":21043899.109999999},{"$f":"IFERROR(X503*'Inputs & Assumptions'!$Q$44,\"--\")","v":2002195.7880000004},{"$f":"IFERROR(Y503*'Inputs & Assumptions'!$Q$45,\"--\")","v":291110.7},{"$f":"IFERROR(Z503*'Inputs & Assumptions'!$Q$46,\"--\")","v":331432.60000000003},{"$f":"IFERROR(AA503*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB503*'Inputs & Assumptions'!$Q$48,\"--\")","v":7622068.5},{"$f":"IFERROR(AC503*'Inputs & Assumptions'!$Q$49,\"--\")","v":635725}]
["0613","Upper Deerfield Township","Cumberland",3401174870,501,656414027,1237468.68,0.18851953631393073,680019.5,19994.528179095039,3.3422133390821029,8160985.4899999984,12540303,21938757.169999998,5.6405596288388107E-2,0.37198941702858546,0.57160498668302651,10713,63.476103799122562,{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":652860},{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":72250},{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":141750},{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":340650},{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":599000},{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":98900},{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":212000},{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":306037},{"$f":"VLOOKUP(A504,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":75000},{"$f":"IFERROR(T504*'Inputs & Assumptions'!$Q$40,\"--\")","v":65286},{"$f":"IFERROR(U504*'Inputs & Assumptions'!$Q$41,\"--\")","v":7225},{"$f":"IFERROR(V504*'Inputs & Assumptions'!$Q$42,\"--\")","v":70875},{"$f":"IFERROR(W504*'Inputs & Assumptions'!$Q$43,\"--\")","v":170325},{"$f":"IFERROR(X504*'Inputs & Assumptions'!$Q$44,\"--\")","v":59900},{"$f":"IFERROR(Y504*'Inputs & Assumptions'!$Q$45,\"--\")","v":9890},{"$f":"IFERROR(Z504*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA504*'Inputs & Assumptions'!$Q$47,\"--\")","v":106000},{"$f":"IFERROR(AB504*'Inputs & Assumptions'!$Q$48,\"--\")","v":153018.5},{"$f":"IFERROR(AC504*'Inputs & Assumptions'!$Q$49,\"--\")","v":37500}]
["1351","Upper Freehold Township","Monmouth",3402574900,502,1687234500,5135085.79,0.30434926443241883,807563.95400000003,29744.490045734401,2.1558197482329811,4163431.76,27075217,36373734.549999997,0.14117565472803509,0.1144625871252475,0.74436175814671746,8604,93.85912993956299,{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":828850},{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":48317.74},{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":213500},{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":802600},{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":285944},{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":17150},{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4500},{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":30000},{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":272075.56},{"$f":"VLOOKUP(A505,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":60000},{"$f":"IFERROR(T505*'Inputs & Assumptions'!$Q$40,\"--\")","v":82885},{"$f":"IFERROR(U505*'Inputs & Assumptions'!$Q$41,\"--\")","v":4831.7740000000003},{"$f":"IFERROR(V505*'Inputs & Assumptions'!$Q$42,\"--\")","v":106750},{"$f":"IFERROR(W505*'Inputs & Assumptions'!$Q$43,\"--\")","v":401300},{"$f":"IFERROR(X505*'Inputs & Assumptions'!$Q$44,\"--\")","v":28594.400000000001},{"$f":"IFERROR(Y505*'Inputs & Assumptions'!$Q$45,\"--\")","v":1715},{"$f":"IFERROR(Z505*'Inputs & Assumptions'!$Q$46,\"--\")","v":450},{"$f":"IFERROR(AA505*'Inputs & Assumptions'!$Q$47,\"--\")","v":15000},{"$f":"IFERROR(AB505*'Inputs & Assumptions'!$Q$48,\"--\")","v":136037.78},{"$f":"IFERROR(AC505*'Inputs & Assumptions'!$Q$49,\"--\")","v":30000}]
["1714","Upper Pittsgrove Township","Salem",3403375110,503,341335900,775637,0.22723569363785057,291075,25754.667901166082,3.0795575502020154,4718445.4799999995,5017553,10511635.48,7.3788422503402867E-2,0.44887833952933071,0.47733323796726634,4129,70.495277306853964,{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":332418},{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":25725},{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":4000},{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":155230.39999999999},{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":383000},{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":12930},{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":151500},{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":64605},{"$f":"VLOOKUP(A506,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":56000},{"$f":"IFERROR(T506*'Inputs & Assumptions'!$Q$40,\"--\")","v":33241.800000000003},{"$f":"IFERROR(U506*'Inputs & Assumptions'!$Q$41,\"--\")","v":2572.5},{"$f":"IFERROR(V506*'Inputs & Assumptions'!$Q$42,\"--\")","v":2000},{"$f":"IFERROR(W506*'Inputs & Assumptions'!$Q$43,\"--\")","v":77615.199999999997},{"$f":"IFERROR(X506*'Inputs & Assumptions'!$Q$44,\"--\")","v":38300},{"$f":"IFERROR(Y506*'Inputs & Assumptions'!$Q$45,\"--\")","v":1293},{"$f":"IFERROR(Z506*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA506*'Inputs & Assumptions'!$Q$47,\"--\")","v":75750},{"$f":"IFERROR(AB506*'Inputs & Assumptions'!$Q$48,\"--\")","v":32302.5},{"$f":"IFERROR(AC506*'Inputs & Assumptions'!$Q$49,\"--\")","v":28000}]
["0263","Upper Saddle River Borough","Bergen",3400375140,504,2389479802,12028900.98,0.50341086666360535,3672360.1799999997,3361.83051571328,2.5454532103218006,7904668.3500000006,40889521,60823090.330000006,0.19776865849361389,0.12996163639684633,0.67226970510953976,10126,362.66642109421286,{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1169350},{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":49500},{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":428500},{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3893738.84},{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2031558.6},{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":125700},{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1110549},{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":230000},{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1769950},{"$f":"VLOOKUP(A507,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":125200},{"$f":"IFERROR(T507*'Inputs & Assumptions'!$Q$40,\"--\")","v":116935},{"$f":"IFERROR(U507*'Inputs & Assumptions'!$Q$41,\"--\")","v":4950},{"$f":"IFERROR(V507*'Inputs & Assumptions'!$Q$42,\"--\")","v":214250},{"$f":"IFERROR(W507*'Inputs & Assumptions'!$Q$43,\"--\")","v":1946869.42},{"$f":"IFERROR(X507*'Inputs & Assumptions'!$Q$44,\"--\")","v":203155.86000000002},{"$f":"IFERROR(Y507*'Inputs & Assumptions'!$Q$45,\"--\")","v":12570},{"$f":"IFERROR(Z507*'Inputs & Assumptions'!$Q$46,\"--\")","v":111054.90000000001},{"$f":"IFERROR(AA507*'Inputs & Assumptions'!$Q$47,\"--\")","v":115000},{"$f":"IFERROR(AB507*'Inputs & Assumptions'!$Q$48,\"--\")","v":884975},{"$f":"IFERROR(AC507*'Inputs & Assumptions'!$Q$49,\"--\")","v":62600}]
["0511","Upper Township","Cape May",3400974810,505,1909184100,5618158.0599999996,0.29427010522453018,2274494.8670000001,39697.101716975361,2.1853263548549351,6349552.2400000002,29754193,41721903.300000004,0.13465728108333924,0.15218750195415939,0.71315521696250128,14792,153.76520193347756,{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1845300},{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":108417.5},{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":287450},{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1578680},{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4542231.17},{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":106310},{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1084995},{"$f":"VLOOKUP(A508,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":277413},{"$f":"IFERROR(T508*'Inputs & Assumptions'!$Q$40,\"--\")","v":184530},{"$f":"IFERROR(U508*'Inputs & Assumptions'!$Q$41,\"--\")","v":10841.75},{"$f":"IFERROR(V508*'Inputs & Assumptions'!$Q$42,\"--\")","v":143725},{"$f":"IFERROR(W508*'Inputs & Assumptions'!$Q$43,\"--\")","v":789340},{"$f":"IFERROR(X508*'Inputs & Assumptions'!$Q$44,\"--\")","v":454223.11700000003},{"$f":"IFERROR(Y508*'Inputs & Assumptions'!$Q$45,\"--\")","v":10631},{"$f":"IFERROR(Z508*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA508*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB508*'Inputs & Assumptions'!$Q$48,\"--\")","v":542497.5},{"$f":"IFERROR(AC508*'Inputs & Assumptions'!$Q$49,\"--\")","v":138706.5}]
["0122","Ventnor City","Atlantic",3400175620,506,2172151300,27045440.289999999,1.2450992842901873,9531607.3990000002,1251.3737558169601,2.7329598799126011,14477259.769999998,17841323.5,59364023.560000002,0.45558637484645587,0.2438726168108811,0.30054100834266295,10529,905.27185858106179,{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2521100},{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":72000},{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":637200},{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11508650},{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8926950},{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":22088.69},{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":13398.78},{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4345538.28},{"$f":"VLOOKUP(A509,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":250000},{"$f":"IFERROR(T509*'Inputs & Assumptions'!$Q$40,\"--\")","v":252110},{"$f":"IFERROR(U509*'Inputs & Assumptions'!$Q$41,\"--\")","v":7200},{"$f":"IFERROR(V509*'Inputs & Assumptions'!$Q$42,\"--\")","v":318600},{"$f":"IFERROR(W509*'Inputs & Assumptions'!$Q$43,\"--\")","v":5754325},{"$f":"IFERROR(X509*'Inputs & Assumptions'!$Q$44,\"--\")","v":892695},{"$f":"IFERROR(Y509*'Inputs & Assumptions'!$Q$45,\"--\")","v":2208.8690000000001},{"$f":"IFERROR(Z509*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA509*'Inputs & Assumptions'!$Q$47,\"--\")","v":6699.39},{"$f":"IFERROR(AB509*'Inputs & Assumptions'!$Q$48,\"--\")","v":2172769.14},{"$f":"IFERROR(AC509*'Inputs & Assumptions'!$Q$49,\"--\")","v":125000}]
["1922","Vernon Township","Sussex",3403775740,507,3399886912,18882454.469999999,0.55538478069237618,5205061.3650000002,43261.000104355844,2.4407129233361986,16175058.77,47923966,82981479.24000001,0.22755022738734196,0.19492372175263717,0.57752605086002073,24426,213.09511852124785,{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1824510},{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":247500},{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":497500},{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5660816.7300000004},{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3362850},{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":251250},{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2906484},{"$f":"VLOOKUP(A510,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":208100},{"$f":"IFERROR(T510*'Inputs & Assumptions'!$Q$40,\"--\")","v":182451},{"$f":"IFERROR(U510*'Inputs & Assumptions'!$Q$41,\"--\")","v":24750},{"$f":"IFERROR(V510*'Inputs & Assumptions'!$Q$42,\"--\")","v":248750},{"$f":"IFERROR(W510*'Inputs & Assumptions'!$Q$43,\"--\")","v":2830408.3650000002},{"$f":"IFERROR(X510*'Inputs & Assumptions'!$Q$44,\"--\")","v":336285},{"$f":"IFERROR(Y510*'Inputs & Assumptions'!$Q$45,\"--\")","v":25125},{"$f":"IFERROR(Z510*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA510*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB510*'Inputs & Assumptions'!$Q$48,\"--\")","v":1453242},{"$f":"IFERROR(AC510*'Inputs & Assumptions'!$Q$49,\"--\")","v":104050}]
["0720","Verona Township","Essex",3401375815,508,2400934100,19545879.879999999,0.8140948091828093,6191047.6450000005,1788.2972047807998,3.0851461791475239,12106603.77,42419843,74072326.649999991,0.26387560326485304,0.16344300655229926,0.5726813901828478,17607,351.62422019651279,{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1888737},{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":206050},{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":518275},{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6065963.6900000004},{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":11067071},{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":209100},{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1048530},{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":12764},{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2901195},{"$f":"VLOOKUP(A511,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T511*'Inputs & Assumptions'!$Q$40,\"--\")","v":188873.7},{"$f":"IFERROR(U511*'Inputs & Assumptions'!$Q$41,\"--\")","v":20605},{"$f":"IFERROR(V511*'Inputs & Assumptions'!$Q$42,\"--\")","v":259137.5},{"$f":"IFERROR(W511*'Inputs & Assumptions'!$Q$43,\"--\")","v":3032981.8450000002},{"$f":"IFERROR(X511*'Inputs & Assumptions'!$Q$44,\"--\")","v":1106707.1000000001},{"$f":"IFERROR(Y511*'Inputs & Assumptions'!$Q$45,\"--\")","v":20910},{"$f":"IFERROR(Z511*'Inputs & Assumptions'!$Q$46,\"--\")","v":104853},{"$f":"IFERROR(AA511*'Inputs & Assumptions'!$Q$47,\"--\")","v":6382},{"$f":"IFERROR(AB511*'Inputs & Assumptions'!$Q$48,\"--\")","v":1450597.5},{"$f":"IFERROR(AC511*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1437","Victory Gardens Borough","Morris",3402775890,509,70634500,838061,1.186475447550418,"--",92.876990540800008,3.2784499642525966,258925.74,1218730,2315716.7400000002,0.36190134377143207,0.11181235404464882,0.52628630218391903,2085,"--",{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A512,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T512*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U512*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V512*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W512*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X512*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y512*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z512*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA512*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB512*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC512*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0614","Vineland City","Cumberland",3401176070,510,3954916900,44977001.640000001,1.1372426469946815,31590613.272000004,43771.753374430715,3.1820077423118551,48798339.32,32070421,125845761.96000001,0.35739782523861163,0.38776307251022502,0.2548391022511633,79297,398.38346055966815,{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":107686745.72},{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":668940},{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1474639},{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":22300082},{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5508666},{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5367498},{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1751008},{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":13993153},{"$f":"VLOOKUP(A513,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1216781},{"$f":"IFERROR(T513*'Inputs & Assumptions'!$Q$40,\"--\")","v":10768674.572000001},{"$f":"IFERROR(U513*'Inputs & Assumptions'!$Q$41,\"--\")","v":66894},{"$f":"IFERROR(V513*'Inputs & Assumptions'!$Q$42,\"--\")","v":737319.5},{"$f":"IFERROR(W513*'Inputs & Assumptions'!$Q$43,\"--\")","v":11150041},{"$f":"IFERROR(X513*'Inputs & Assumptions'!$Q$44,\"--\")","v":550866.6},{"$f":"IFERROR(Y513*'Inputs & Assumptions'!$Q$45,\"--\")","v":536749.80000000005},{"$f":"IFERROR(Z513*'Inputs & Assumptions'!$Q$46,\"--\")","v":175100.80000000002},{"$f":"IFERROR(AA513*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB513*'Inputs & Assumptions'!$Q$48,\"--\")","v":6996576.5},{"$f":"IFERROR(AC513*'Inputs & Assumptions'!$Q$49,\"--\")","v":608390.5}]
["0434","Voorhees Township","Camden",3400776220,511,3235323750,35114173,1.0853372247522368,11507300.199999999,7341.4415287961592,4.2998732575063014,29927741.720000003,74072906,139114820.72000003,0.25241144558332285,0.21512978678408634,0.53245876763259059,45393,253.50384861101929,{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2936665},{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":418620},{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":588750},{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":13475273},{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":5637293},{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":319490},{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":225594},{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1030000},{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5748055},{"$f":"VLOOKUP(A514,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":264990},{"$f":"IFERROR(T514*'Inputs & Assumptions'!$Q$40,\"--\")","v":293666.5},{"$f":"IFERROR(U514*'Inputs & Assumptions'!$Q$41,\"--\")","v":41862},{"$f":"IFERROR(V514*'Inputs & Assumptions'!$Q$42,\"--\")","v":294375},{"$f":"IFERROR(W514*'Inputs & Assumptions'!$Q$43,\"--\")","v":6737636.5},{"$f":"IFERROR(X514*'Inputs & Assumptions'!$Q$44,\"--\")","v":563729.30000000005},{"$f":"IFERROR(Y514*'Inputs & Assumptions'!$Q$45,\"--\")","v":31949},{"$f":"IFERROR(Z514*'Inputs & Assumptions'!$Q$46,\"--\")","v":22559.4},{"$f":"IFERROR(AA514*'Inputs & Assumptions'!$Q$47,\"--\")","v":515000},{"$f":"IFERROR(AB514*'Inputs & Assumptions'!$Q$48,\"--\")","v":2874027.5},{"$f":"IFERROR(AC514*'Inputs & Assumptions'!$Q$49,\"--\")","v":132495}]
["0264","Waldwick Borough","Bergen",3400376400,512,2209103400,9701981,0.43918184182777503,4398125.1999999993,1309.6137521548801,2.2134465792773663,5026076.6399999997,34169266,48897323.640000001,{"$f":"G515/N515","v":0.19841537895672035},{"$f":"L515/N515","v":0.10278837911464882},{"$f":"M515/N515","v":0.69879624192863088},12116,{"$f":"IFERROR(I515/R515,\"--\")","v":363.00141961043244},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1028774},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":47888},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":251417},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3437278},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3650002},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":114600},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":700328},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2228002},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1672271},{"$f":"VLOOKUP(A515,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":98964},{"$f":"IFERROR(T515*'Inputs & Assumptions'!$Q$40,\"--\")","v":102877.40000000001},{"$f":"IFERROR(U515*'Inputs & Assumptions'!$Q$41,\"--\")","v":4788.8},{"$f":"IFERROR(V515*'Inputs & Assumptions'!$Q$42,\"--\")","v":125708.5},{"$f":"IFERROR(W515*'Inputs & Assumptions'!$Q$43,\"--\")","v":1718639},{"$f":"IFERROR(X515*'Inputs & Assumptions'!$Q$44,\"--\")","v":365000.2},{"$f":"IFERROR(Y515*'Inputs & Assumptions'!$Q$45,\"--\")","v":11460},{"$f":"IFERROR(Z515*'Inputs & Assumptions'!$Q$46,\"--\")","v":70032.800000000003},{"$f":"IFERROR(AA515*'Inputs & Assumptions'!$Q$47,\"--\")","v":1114001},{"$f":"IFERROR(AB515*'Inputs & Assumptions'!$Q$48,\"--\")","v":836135.5},{"$f":"IFERROR(AC515*'Inputs & Assumptions'!$Q$49,\"--\")","v":49482}]
["1352","Wall Township","Monmouth",3402576460,513,6348344500,31165475.16,0.4909228722543334,{"$f":"IF(IFERROR(SUM(AD516:AM516),\"--\")=0,\"--\",IFERROR(SUM(AD516:AM516),\"--\"))","v":12213705.201000001},19621.866976590078,2.0326130779449665,21183103.380000003,76688702,129037280.54000001,0.2415230314028439,0.16416266129720158,0.59431430729995449,41930,291.28798476031483,{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2604900.8600000003},{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":693037.65},{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":892062.15},{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":13657659.48},{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":11004556.1},{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":53000},{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":6455878.7300000004},{"$f":"VLOOKUP(A516,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":550711.12},{"$f":"IFERROR(T516*'Inputs & Assumptions'!$Q$40,\"--\")","v":260490.08600000004},{"$f":"IFERROR(U516*'Inputs & Assumptions'!$Q$41,\"--\")","v":69303.764999999999},{"$f":"IFERROR(V516*'Inputs & Assumptions'!$Q$42,\"--\")","v":446031.07500000001},{"$f":"IFERROR(W516*'Inputs & Assumptions'!$Q$43,\"--\")","v":6828829.7400000002},{"$f":"IFERROR(X516*'Inputs & Assumptions'!$Q$44,\"--\")","v":1100455.6100000001},{"$f":"IFERROR(Y516*'Inputs & Assumptions'!$Q$45,\"--\")","v":5300},{"$f":"IFERROR(Z516*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA516*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB516*'Inputs & Assumptions'!$Q$48,\"--\")","v":3227939.3650000002},{"$f":"IFERROR(AC516*'Inputs & Assumptions'!$Q$49,\"--\")","v":275355.56}]
["0265","Wallington Borough","Bergen",3400376490,{"$f":"E516+1","v":514},962926156,11473320.439999999,{"$f":"G517/(F517/100)","v":1.1915057420041666},3533464.7299999995,636.20614967808001,3.4007913136383841,3494125.63,17779663,32747109.069999997,0.3503613224445159,0.10670027764988295,0.54293839990560122,14210,248.6604313863476,{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1026600},{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":83000},{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":97000},{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4726644.43},{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1543113.89},{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":135879.85},{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":501198.66},{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":14948.55},{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1550378},{"$f":"VLOOKUP(A517,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":20000},{"$f":"IFERROR(T517*'Inputs & Assumptions'!$Q$40,\"--\")","v":102660},{"$f":"IFERROR(U517*'Inputs & Assumptions'!$Q$41,\"--\")","v":8300},{"$f":"IFERROR(V517*'Inputs & Assumptions'!$Q$42,\"--\")","v":48500},{"$f":"IFERROR(W517*'Inputs & Assumptions'!$Q$43,\"--\")","v":2363322.2149999999},{"$f":"IFERROR(X517*'Inputs & Assumptions'!$Q$44,\"--\")","v":154311.389},{"$f":"IFERROR(Y517*'Inputs & Assumptions'!$Q$45,\"--\")","v":13587.985000000001},{"$f":"IFERROR(Z517*'Inputs & Assumptions'!$Q$46,\"--\")","v":50119.866000000002},{"$f":"IFERROR(AA517*'Inputs & Assumptions'!$Q$47,\"--\")","v":7474.2749999999996},{"$f":"IFERROR(AB517*'Inputs & Assumptions'!$Q$48,\"--\")","v":775189},{"$f":"IFERROR(AC517*'Inputs & Assumptions'!$Q$49,\"--\")","v":10000}]
["1923","Walpack Township","Sussex",3403776640,515,5600800,0,0,16568.05,15469.32847619456,0.50708416654763599,28400.769999999997,0,28400.77,0,0.99999999999999989,0,20,828.40249999999992,{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":58615.5},{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1150},{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10425},{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1800},{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":300},{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":30200},{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3378},{"$f":"VLOOKUP(A518,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T518*'Inputs & Assumptions'!$Q$40,\"--\")","v":5861.55},{"$f":"IFERROR(U518*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V518*'Inputs & Assumptions'!$Q$42,\"--\")","v":575},{"$f":"IFERROR(W518*'Inputs & Assumptions'!$Q$43,\"--\")","v":5212.5},{"$f":"IFERROR(X518*'Inputs & Assumptions'!$Q$44,\"--\")","v":180},{"$f":"IFERROR(Y518*'Inputs & Assumptions'!$Q$45,\"--\")","v":30},{"$f":"IFERROR(Z518*'Inputs & Assumptions'!$Q$46,\"--\")","v":3020},{"$f":"IFERROR(AA518*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB518*'Inputs & Assumptions'!$Q$48,\"--\")","v":1689},{"$f":"IFERROR(AC518*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1613","Wanaque Borough","Passaic",3403176730,516,1116137500,12576612.59,1.1267977816353272,4208013.1770000001,5161.969746827519,4.3125259441601056,8910309.6699999999,26646797,48133719.260000005,0.26128487021885699,0.18511575267786606,0.55359937710327678,12708,331.1310337582625,{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6727169.46},{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":11500},{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":151787.76},{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4124686.31},{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2005241.11},{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":71307.3},{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":581627},{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":470000},{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1589695.31},{"$f":"VLOOKUP(A519,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":200488},{"$f":"IFERROR(T519*'Inputs & Assumptions'!$Q$40,\"--\")","v":672716.946},{"$f":"IFERROR(U519*'Inputs & Assumptions'!$Q$41,\"--\")","v":1150},{"$f":"IFERROR(V519*'Inputs & Assumptions'!$Q$42,\"--\")","v":75893.88},{"$f":"IFERROR(W519*'Inputs & Assumptions'!$Q$43,\"--\")","v":2062343.155},{"$f":"IFERROR(X519*'Inputs & Assumptions'!$Q$44,\"--\")","v":200524.11100000003},{"$f":"IFERROR(Y519*'Inputs & Assumptions'!$Q$45,\"--\")","v":7130.7300000000005},{"$f":"IFERROR(Z519*'Inputs & Assumptions'!$Q$46,\"--\")","v":58162.700000000004},{"$f":"IFERROR(AA519*'Inputs & Assumptions'!$Q$47,\"--\")","v":235000},{"$f":"IFERROR(AB519*'Inputs & Assumptions'!$Q$48,\"--\")","v":794847.65500000003},{"$f":"IFERROR(AC519*'Inputs & Assumptions'!$Q$49,\"--\")","v":100244}]
["1924","Wantage Township","Sussex",3403776790,517,1219510200,3974956.94,0.3259470023292958,655699.19999999995,42726.415259761918,2.9520273606567615,7404700.830000001,24620617,36000274.769999996,0.11041462781590876,0.20568456427922985,0.68390080790486152,11805,55.544193138500631,{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":979385},{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":51800},{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":80720},{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":306881},{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1174289},{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":112058},{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":365291},{"$f":"VLOOKUP(A520,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":95000},{"$f":"IFERROR(T520*'Inputs & Assumptions'!$Q$40,\"--\")","v":97938.5},{"$f":"IFERROR(U520*'Inputs & Assumptions'!$Q$41,\"--\")","v":5180},{"$f":"IFERROR(V520*'Inputs & Assumptions'!$Q$42,\"--\")","v":40360},{"$f":"IFERROR(W520*'Inputs & Assumptions'!$Q$43,\"--\")","v":153440.5},{"$f":"IFERROR(X520*'Inputs & Assumptions'!$Q$44,\"--\")","v":117428.90000000001},{"$f":"IFERROR(Y520*'Inputs & Assumptions'!$Q$45,\"--\")","v":11205.800000000001},{"$f":"IFERROR(Z520*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA520*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB520*'Inputs & Assumptions'!$Q$48,\"--\")","v":182645.5},{"$f":"IFERROR(AC520*'Inputs & Assumptions'!$Q$49,\"--\")","v":47500}]
["1820","Warren Township","Somerset",3403576940,518,5581396100,16383364.23,0.29353523628254946,6099928.7510000002,12522.12258163584,1.8379337348947515,19334121.57,66864876,102582361.80000001,0.15970936857490056,0.18847413171959157,0.65181649970550781,24407,249.92538005490229,{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":6656775},{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":268050},{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":854000},{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5680165.8099999996},{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4700096.07},{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":371437.39},{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2999000},{"$f":"VLOOKUP(A521,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":267420},{"$f":"IFERROR(T521*'Inputs & Assumptions'!$Q$40,\"--\")","v":665677.5},{"$f":"IFERROR(U521*'Inputs & Assumptions'!$Q$41,\"--\")","v":26805},{"$f":"IFERROR(V521*'Inputs & Assumptions'!$Q$42,\"--\")","v":427000},{"$f":"IFERROR(W521*'Inputs & Assumptions'!$Q$43,\"--\")","v":2840082.9049999998},{"$f":"IFERROR(X521*'Inputs & Assumptions'!$Q$44,\"--\")","v":470009.60700000008},{"$f":"IFERROR(Y521*'Inputs & Assumptions'!$Q$45,\"--\")","v":37143.739000000001},{"$f":"IFERROR(Z521*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA521*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB521*'Inputs & Assumptions'!$Q$48,\"--\")","v":1499500},{"$f":"IFERROR(AC521*'Inputs & Assumptions'!$Q$49,\"--\")","v":133710}]
["2121","Washington Borough","Warren",3404177270,519,368474500,5791010.5800000001,1.5716177320275895,682863.78300000005,1257.7075583539199,5.5847377362612614,3744491.87,11042832,20578334.449999999,0.28141298772603046,0.18196282498460414,0.53662418728936545,8944,76.348812947227202,{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":853250},{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":16350},{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":18700},{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":70500},{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3314522.13},{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9370},{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":219255.7},{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":386978},{"$f":"VLOOKUP(A522,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":7000},{"$f":"IFERROR(T522*'Inputs & Assumptions'!$Q$40,\"--\")","v":85325},{"$f":"IFERROR(U522*'Inputs & Assumptions'!$Q$41,\"--\")","v":1635},{"$f":"IFERROR(V522*'Inputs & Assumptions'!$Q$42,\"--\")","v":9350},{"$f":"IFERROR(W522*'Inputs & Assumptions'!$Q$43,\"--\")","v":35250},{"$f":"IFERROR(X522*'Inputs & Assumptions'!$Q$44,\"--\")","v":331452.21299999999},{"$f":"IFERROR(Y522*'Inputs & Assumptions'!$Q$45,\"--\")","v":937},{"$f":"IFERROR(Z522*'Inputs & Assumptions'!$Q$46,\"--\")","v":21925.570000000003},{"$f":"IFERROR(AA522*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB522*'Inputs & Assumptions'!$Q$48,\"--\")","v":193489},{"$f":"IFERROR(AC522*'Inputs & Assumptions'!$Q$49,\"--\")","v":3500}]
["0266","Washington Township","Bergen",3400377135,520,1647544073,11806335,0.71660207417103794,3731659.4,1890.1584490918401,2.7733214406094975,5224513.0199999996,28660845,45691693.019999996,0.25839127901940895,0.114342732227347,0.62726598875324413,10862,343.5517768366783,{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1467367},{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":234802},{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":198511},{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4707896},{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1703330},{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":65250},{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":742585},{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":82000},{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1540666},{"$f":"VLOOKUP(A523,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":91579},{"$f":"IFERROR(T523*'Inputs & Assumptions'!$Q$40,\"--\")","v":146736.70000000001},{"$f":"IFERROR(U523*'Inputs & Assumptions'!$Q$41,\"--\")","v":23480.2},{"$f":"IFERROR(V523*'Inputs & Assumptions'!$Q$42,\"--\")","v":99255.5},{"$f":"IFERROR(W523*'Inputs & Assumptions'!$Q$43,\"--\")","v":2353948},{"$f":"IFERROR(X523*'Inputs & Assumptions'!$Q$44,\"--\")","v":170333},{"$f":"IFERROR(Y523*'Inputs & Assumptions'!$Q$45,\"--\")","v":6525},{"$f":"IFERROR(Z523*'Inputs & Assumptions'!$Q$46,\"--\")","v":74258.5},{"$f":"IFERROR(AA523*'Inputs & Assumptions'!$Q$47,\"--\")","v":41000},{"$f":"IFERROR(AB523*'Inputs & Assumptions'!$Q$48,\"--\")","v":770333},{"$f":"IFERROR(AC523*'Inputs & Assumptions'!$Q$49,\"--\")","v":45789.5}]
["0336","Washington Township","Burlington",3400577150,521,94815968,0,0,209019.73699999999,65063.321353507839,2.0888202645360328,497590.15359999996,1482945,1980535.1535999998,0,0.25124025326969585,0.74875974673030421,755,276.84733377483445,{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":293765},{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":31250},{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":11000},{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":172500},{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":117207.37},{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":4000},{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":128500},{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":16795},{"$f":"VLOOKUP(A524,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T524*'Inputs & Assumptions'!$Q$40,\"--\")","v":29376.5},{"$f":"IFERROR(U524*'Inputs & Assumptions'!$Q$41,\"--\")","v":3125},{"$f":"IFERROR(V524*'Inputs & Assumptions'!$Q$42,\"--\")","v":5500},{"$f":"IFERROR(W524*'Inputs & Assumptions'!$Q$43,\"--\")","v":86250},{"$f":"IFERROR(X524*'Inputs & Assumptions'!$Q$44,\"--\")","v":11720.737000000001},{"$f":"IFERROR(Y524*'Inputs & Assumptions'!$Q$45,\"--\")","v":400},{"$f":"IFERROR(Z524*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA524*'Inputs & Assumptions'!$Q$47,\"--\")","v":64250},{"$f":"IFERROR(AB524*'Inputs & Assumptions'!$Q$48,\"--\")","v":8397.5},{"$f":"IFERROR(AC524*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0818","Washington Township","Gloucester",3401577180,522,4723988900,36056667.559999995,0.76326740649200076,11503245.08,13661.711345096959,3.5158609318493537,32435959.600000001,97596253,166088880.16000003,0.21709260442520398,0.19529278280853693,0.58761461276625893,63964,179.8393640172597,{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2430076},{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":372500},{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":757650},{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10216351},{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":9039924.5700000003},{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9625},{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2163025.23},{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":4062710},{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4801198},{"$f":"VLOOKUP(A525,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":365551},{"$f":"IFERROR(T525*'Inputs & Assumptions'!$Q$40,\"--\")","v":243007.6},{"$f":"IFERROR(U525*'Inputs & Assumptions'!$Q$41,\"--\")","v":37250},{"$f":"IFERROR(V525*'Inputs & Assumptions'!$Q$42,\"--\")","v":378825},{"$f":"IFERROR(W525*'Inputs & Assumptions'!$Q$43,\"--\")","v":5108175.5},{"$f":"IFERROR(X525*'Inputs & Assumptions'!$Q$44,\"--\")","v":903992.45700000005},{"$f":"IFERROR(Y525*'Inputs & Assumptions'!$Q$45,\"--\")","v":962.5},{"$f":"IFERROR(Z525*'Inputs & Assumptions'!$Q$46,\"--\")","v":216302.52300000002},{"$f":"IFERROR(AA525*'Inputs & Assumptions'!$Q$47,\"--\")","v":2031355},{"$f":"IFERROR(AB525*'Inputs & Assumptions'!$Q$48,\"--\")","v":2400599},{"$f":"IFERROR(AC525*'Inputs & Assumptions'!$Q$49,\"--\")","v":182775.5}]
["1438","Washington Township","Morris",3402777240,523,2829538400,14674084.870000001,0.51860348917689192,4020393.43,28532.553551289599,2.9003240203419751,8639516.0099999998,58752181,82065781.879999995,0.1788088108568448,0.10527549743732485,0.71591569170583036,21840,184.08394826007327,{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1240671},{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":100240},{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4216650},{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3042350},{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":291310},{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1162113.3},{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2514845},{"$f":"VLOOKUP(A526,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":141955},{"$f":"IFERROR(T526*'Inputs & Assumptions'!$Q$40,\"--\")","v":124067.1},{"$f":"IFERROR(U526*'Inputs & Assumptions'!$Q$41,\"--\")","v":10024},{"$f":"IFERROR(V526*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W526*'Inputs & Assumptions'!$Q$43,\"--\")","v":2108325},{"$f":"IFERROR(X526*'Inputs & Assumptions'!$Q$44,\"--\")","v":304235},{"$f":"IFERROR(Y526*'Inputs & Assumptions'!$Q$45,\"--\")","v":29131},{"$f":"IFERROR(Z526*'Inputs & Assumptions'!$Q$46,\"--\")","v":116211.33000000002},{"$f":"IFERROR(AA526*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB526*'Inputs & Assumptions'!$Q$48,\"--\")","v":1257422.5},{"$f":"IFERROR(AC526*'Inputs & Assumptions'!$Q$49,\"--\")","v":70977.5}]
["2122","Washington Township","Warren",3404177300,524,687255500,5476163.0999999996,0.79681619135823567,1833228.21,11494.796465036799,4.0107297111481834,5964280.4299999997,16123517,27563960.530000001,0.19867112688831004,0.21637966080776416,0.58494921230392571,8221,222.99333536066172,{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1190032.1000000001},{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":39000},{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2037925},{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1121200},{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2425},{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":998000},{"$f":"VLOOKUP(A527,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":160000},{"$f":"IFERROR(T527*'Inputs & Assumptions'!$Q$40,\"--\")","v":119003.21000000002},{"$f":"IFERROR(U527*'Inputs & Assumptions'!$Q$41,\"--\")","v":3900},{"$f":"IFERROR(V527*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W527*'Inputs & Assumptions'!$Q$43,\"--\")","v":1018962.5},{"$f":"IFERROR(X527*'Inputs & Assumptions'!$Q$44,\"--\")","v":112120},{"$f":"IFERROR(Y527*'Inputs & Assumptions'!$Q$45,\"--\")","v":242.5},{"$f":"IFERROR(Z527*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA527*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB527*'Inputs & Assumptions'!$Q$48,\"--\")","v":499000},{"$f":"IFERROR(AC527*'Inputs & Assumptions'!$Q$49,\"--\")","v":80000}]
["1821","Watchung Borough","Somerset",3403577600,525,2157727700,13354662.379999999,0.61892250722832165,3921656.3899999997,3850.0450660940801,1.9976008038456381,7655674.4999999991,22092449,43102785.879999995,0.30983292859955625,0.17761437790387205,0.51255269349657184,11350,345.52038678414095,{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1509100},{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":125000},{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":292350},{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4915537.6399999997},{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1481000},{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":156500},{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1653005.14},{"$f":"VLOOKUP(A528,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":328100},{"$f":"IFERROR(T528*'Inputs & Assumptions'!$Q$40,\"--\")","v":150910},{"$f":"IFERROR(U528*'Inputs & Assumptions'!$Q$41,\"--\")","v":12500},{"$f":"IFERROR(V528*'Inputs & Assumptions'!$Q$42,\"--\")","v":146175},{"$f":"IFERROR(W528*'Inputs & Assumptions'!$Q$43,\"--\")","v":2457768.8199999998},{"$f":"IFERROR(X528*'Inputs & Assumptions'!$Q$44,\"--\")","v":148100},{"$f":"IFERROR(Y528*'Inputs & Assumptions'!$Q$45,\"--\")","v":15650},{"$f":"IFERROR(Z528*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA528*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB528*'Inputs & Assumptions'!$Q$48,\"--\")","v":826502.57},{"$f":"IFERROR(AC528*'Inputs & Assumptions'!$Q$49,\"--\")","v":164050}]
["0435","Waterford Township","Camden",3400777630,526,707411665,9139283.8699999992,1.2919328761704825,"--",23041.516668349439,4.4054126984179707,6656349.4500000002,15368770,31164403.319999997,0.29326035143868112,0.21358822056215132,0.49315142799916767,11524,"--",{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A529,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T529*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U529*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V529*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W529*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X529*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y529*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z529*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA529*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB529*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC529*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["1614","Wayne Township","Passaic",3403177840,527,5248033400,70877633,1.3505560578177722,20885538.800000001,15182.007553190399,5.9450193577274115,70208332.530000001,170910636,311996601.53000003,0.22717437514518812,0.22502915796423867,0.54779646689057315,80316,260.04206882812889,{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":5001177},{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":720334},{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1745391},{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":20501753},{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":32529390},{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2077894},{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":4654298},{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":66000},{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":9818545},{"$f":"VLOOKUP(A530,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":642770},{"$f":"IFERROR(T530*'Inputs & Assumptions'!$Q$40,\"--\")","v":500117.7},{"$f":"IFERROR(U530*'Inputs & Assumptions'!$Q$41,\"--\")","v":72033.400000000009},{"$f":"IFERROR(V530*'Inputs & Assumptions'!$Q$42,\"--\")","v":872695.5},{"$f":"IFERROR(W530*'Inputs & Assumptions'!$Q$43,\"--\")","v":10250876.5},{"$f":"IFERROR(X530*'Inputs & Assumptions'!$Q$44,\"--\")","v":3252939},{"$f":"IFERROR(Y530*'Inputs & Assumptions'!$Q$45,\"--\")","v":207789.40000000002},{"$f":"IFERROR(Z530*'Inputs & Assumptions'!$Q$46,\"--\")","v":465429.80000000005},{"$f":"IFERROR(AA530*'Inputs & Assumptions'!$Q$47,\"--\")","v":33000},{"$f":"IFERROR(AB530*'Inputs & Assumptions'!$Q$48,\"--\")","v":4909272.5},{"$f":"IFERROR(AC530*'Inputs & Assumptions'!$Q$49,\"--\")","v":321385}]
["0911","Weehawken Township","Hudson",3401777930,528,4065117168,36969967.640000001,0.909444085179687,"--",501.61161024128,1.7616954551229804,15300986.059999999,27230358,79501311.700000003,0.46502336690376894,0.19246205795620852,0.34251457514002248,21928,"--",{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A531,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T531*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U531*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V531*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W531*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X531*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y531*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z531*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA531*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB531*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC531*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0819","Wenonah Borough","Gloucester",3401578110,529,217346700,1704821.1199999999,0.78437865401223017,266970.962,637.21087974656007,4.4349045879233504,1499877.6500000001,6434420,9639118.7699999996,0.17686483180453641,0.15560319213703394,0.66753197605842973,2598,102.76018552732872,{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":279462},{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":6577},{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":61100},{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":946400.92},{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":11000},{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":99984.7},{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":97000},{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":107157},{"$f":"VLOOKUP(A532,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T532*'Inputs & Assumptions'!$Q$40,\"--\")","v":27946.2},{"$f":"IFERROR(U532*'Inputs & Assumptions'!$Q$41,\"--\")","v":657.7},{"$f":"IFERROR(V532*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W532*'Inputs & Assumptions'!$Q$43,\"--\")","v":30550},{"$f":"IFERROR(X532*'Inputs & Assumptions'!$Q$44,\"--\")","v":94640.092000000004},{"$f":"IFERROR(Y532*'Inputs & Assumptions'!$Q$45,\"--\")","v":1100},{"$f":"IFERROR(Z532*'Inputs & Assumptions'!$Q$46,\"--\")","v":9998.4700000000012},{"$f":"IFERROR(AA532*'Inputs & Assumptions'!$Q$47,\"--\")","v":48500},{"$f":"IFERROR(AB532*'Inputs & Assumptions'!$Q$48,\"--\")","v":53578.5},{"$f":"IFERROR(AC532*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1026","West Amwell Township","Hunterdon",3401978230,530,647763978,2482789.39,0.38328611567221171,968527.48499999999,13854.170527951359,2.2098343032591417,2485746.2000000002,9345975,14314510.590000002,0.1734456357686763,0.1736521960964926,0.65290216813483104,3961,244.51590128755365,{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":537000},{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":93900},{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":208000},{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":842045.24},{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1101633.6499999999},{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":98300},{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3000},{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":411843},{"$f":"VLOOKUP(A533,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":106000},{"$f":"IFERROR(T533*'Inputs & Assumptions'!$Q$40,\"--\")","v":53700},{"$f":"IFERROR(U533*'Inputs & Assumptions'!$Q$41,\"--\")","v":9390},{"$f":"IFERROR(V533*'Inputs & Assumptions'!$Q$42,\"--\")","v":104000},{"$f":"IFERROR(W533*'Inputs & Assumptions'!$Q$43,\"--\")","v":421022.62},{"$f":"IFERROR(X533*'Inputs & Assumptions'!$Q$44,\"--\")","v":110163.36499999999},{"$f":"IFERROR(Y533*'Inputs & Assumptions'!$Q$45,\"--\")","v":9830},{"$f":"IFERROR(Z533*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA533*'Inputs & Assumptions'!$Q$47,\"--\")","v":1500},{"$f":"IFERROR(AB533*'Inputs & Assumptions'!$Q$48,\"--\")","v":205921.5},{"$f":"IFERROR(AC533*'Inputs & Assumptions'!$Q$49,\"--\")","v":53000}]
["0721","West Caldwell Township","Essex",3401378510,531,2351572700,16834171.23,0.71586862825886699,4674207.1610000003,3261.84232942464,2.7356764976902479,11371364.449999999,36125886,64331421.680000007,0.26167883112761325,0.17676221281979287,0.56155895605259376,16928,276.12282378308129,{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2808554},{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":194995},{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":366325},{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4867990},{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1718424.16},{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":205915},{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1060502},{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":475000},{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2250571.29},{"$f":"VLOOKUP(A534,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":190850},{"$f":"IFERROR(T534*'Inputs & Assumptions'!$Q$40,\"--\")","v":280855.40000000002},{"$f":"IFERROR(U534*'Inputs & Assumptions'!$Q$41,\"--\")","v":19499.5},{"$f":"IFERROR(V534*'Inputs & Assumptions'!$Q$42,\"--\")","v":183162.5},{"$f":"IFERROR(W534*'Inputs & Assumptions'!$Q$43,\"--\")","v":2433995},{"$f":"IFERROR(X534*'Inputs & Assumptions'!$Q$44,\"--\")","v":171842.416},{"$f":"IFERROR(Y534*'Inputs & Assumptions'!$Q$45,\"--\")","v":20591.5},{"$f":"IFERROR(Z534*'Inputs & Assumptions'!$Q$46,\"--\")","v":106050.20000000001},{"$f":"IFERROR(AA534*'Inputs & Assumptions'!$Q$47,\"--\")","v":237500},{"$f":"IFERROR(AB534*'Inputs & Assumptions'!$Q$48,\"--\")","v":1125285.645},{"$f":"IFERROR(AC534*'Inputs & Assumptions'!$Q$49,\"--\")","v":95425}]
["0512","West Cape May Borough","Cape May",3400978530,532,534936500,2305448.71,0.43097614576683402,"--",750.92971802367992,1.5035903551169159,2413593.91,3324211,8043253.620000001,0.28663135826867037,0.30007681269660125,0.41329182903472833,1290,"--",{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":"No data"},{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":"No data"},{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":"No data"},{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":"No data"},{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":"No data"},{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":"No data"},{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":"No data"},{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":"No data"},{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":"No data"},{"$f":"VLOOKUP(A535,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":"No data"},{"$f":"IFERROR(T535*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U535*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V535*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W535*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X535*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y535*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z535*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA535*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB535*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC535*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0820","West Deptford Township","Gloucester",3401578800,533,2307572500,24950945.240000002,1.0812637626770123,7698082.0030000005,9828.4454688307196,3.4917099042391953,16879881.290000003,38742911,80573737.530000001,0.30966597808262303,0.20949606915919869,0.48083795275817831,33848,227.43092658354999,{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2317327.34},{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":209300},{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":618036.36},{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6545519.0300000003},{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":15083988.619999999},{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":18900},{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1083527.1200000001},{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1220000},{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3270000},{"$f":"VLOOKUP(A536,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T536*'Inputs & Assumptions'!$Q$40,\"--\")","v":231732.734},{"$f":"IFERROR(U536*'Inputs & Assumptions'!$Q$41,\"--\")","v":20930},{"$f":"IFERROR(V536*'Inputs & Assumptions'!$Q$42,\"--\")","v":309018.18},{"$f":"IFERROR(W536*'Inputs & Assumptions'!$Q$43,\"--\")","v":3272759.5150000001},{"$f":"IFERROR(X536*'Inputs & Assumptions'!$Q$44,\"--\")","v":1508398.862},{"$f":"IFERROR(Y536*'Inputs & Assumptions'!$Q$45,\"--\")","v":1890},{"$f":"IFERROR(Z536*'Inputs & Assumptions'!$Q$46,\"--\")","v":108352.71200000001},{"$f":"IFERROR(AA536*'Inputs & Assumptions'!$Q$47,\"--\")","v":610000},{"$f":"IFERROR(AB536*'Inputs & Assumptions'!$Q$48,\"--\")","v":1635000},{"$f":"IFERROR(AC536*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1353","West Long Branch Borough","Monmouth",3402579310,534,2633391778,10962188.609999999,0.41627640450542941,3010569.5,1827.8296016857601,1.3027465896492978,5512263.9700000007,17831969,34306421.580000006,0.31953751237030059,0.16067732267400184,0.51978516495569738,12483,241.17355603620925,{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1164400},{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":244925},{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":63350},{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":3614225},{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1553370},{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":48075},{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":33200},{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":395000},{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1296970},{"$f":"VLOOKUP(A537,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":42800},{"$f":"IFERROR(T537*'Inputs & Assumptions'!$Q$40,\"--\")","v":116440},{"$f":"IFERROR(U537*'Inputs & Assumptions'!$Q$41,\"--\")","v":24492.5},{"$f":"IFERROR(V537*'Inputs & Assumptions'!$Q$42,\"--\")","v":31675},{"$f":"IFERROR(W537*'Inputs & Assumptions'!$Q$43,\"--\")","v":1807112.5},{"$f":"IFERROR(X537*'Inputs & Assumptions'!$Q$44,\"--\")","v":155337},{"$f":"IFERROR(Y537*'Inputs & Assumptions'!$Q$45,\"--\")","v":4807.5},{"$f":"IFERROR(Z537*'Inputs & Assumptions'!$Q$46,\"--\")","v":3320},{"$f":"IFERROR(AA537*'Inputs & Assumptions'!$Q$47,\"--\")","v":197500},{"$f":"IFERROR(AB537*'Inputs & Assumptions'!$Q$48,\"--\")","v":648485},{"$f":"IFERROR(AC537*'Inputs & Assumptions'!$Q$49,\"--\")","v":21400}]
["1615","West Milford Township","Passaic",3403179460,535,2741578300,24031945,0.87657335922158419,9353463.040000001,48596.467410376965,4.0539650893793553,21368924.179999996,65741758,111142627.18000001,0.21622617360915256,0.1922657824651936,0.5915080439256537,27179,344.1430162993488,{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3126507},{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":254865},{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":487461},{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":7977176.4299999997},{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6306699},{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":534240},{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1394009},{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3654074.65},{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":3965000},{"$f":"VLOOKUP(A538,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":299950},{"$f":"IFERROR(T538*'Inputs & Assumptions'!$Q$40,\"--\")","v":312650.7},{"$f":"IFERROR(U538*'Inputs & Assumptions'!$Q$41,\"--\")","v":25486.5},{"$f":"IFERROR(V538*'Inputs & Assumptions'!$Q$42,\"--\")","v":243730.5},{"$f":"IFERROR(W538*'Inputs & Assumptions'!$Q$43,\"--\")","v":3988588.2149999999},{"$f":"IFERROR(X538*'Inputs & Assumptions'!$Q$44,\"--\")","v":630669.9},{"$f":"IFERROR(Y538*'Inputs & Assumptions'!$Q$45,\"--\")","v":53424},{"$f":"IFERROR(Z538*'Inputs & Assumptions'!$Q$46,\"--\")","v":139400.9},{"$f":"IFERROR(AA538*'Inputs & Assumptions'!$Q$47,\"--\")","v":1827037.325},{"$f":"IFERROR(AB538*'Inputs & Assumptions'!$Q$48,\"--\")","v":1982500},{"$f":"IFERROR(AC538*'Inputs & Assumptions'!$Q$49,\"--\")","v":149975}]
["0912","West New York Town","Hudson",3401779610,536,948657654,44039228,4.6422677152615908,20372947.715,636.33266758143998,8.2582440050602273,15389125.840000002,18914110,78342463.840000004,0.56213738809570735,0.19643402933343335,0.24142858257085931,58984,345.39786577715989,{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":14057660.35},{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":115000},{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":815000},{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":24668852.829999998},{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":9103724.7400000002},{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1922988.91},{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1365839},{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":8940000},{"$f":"VLOOKUP(A539,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1009000},{"$f":"IFERROR(T539*'Inputs & Assumptions'!$Q$40,\"--\")","v":1405766.0350000001},{"$f":"IFERROR(U539*'Inputs & Assumptions'!$Q$41,\"--\")","v":11500},{"$f":"IFERROR(V539*'Inputs & Assumptions'!$Q$42,\"--\")","v":407500},{"$f":"IFERROR(W539*'Inputs & Assumptions'!$Q$43,\"--\")","v":12334426.414999999},{"$f":"IFERROR(X539*'Inputs & Assumptions'!$Q$44,\"--\")","v":910372.47400000005},{"$f":"IFERROR(Y539*'Inputs & Assumptions'!$Q$45,\"--\")","v":192298.891},{"$f":"IFERROR(Z539*'Inputs & Assumptions'!$Q$46,\"--\")","v":136583.9},{"$f":"IFERROR(AA539*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB539*'Inputs & Assumptions'!$Q$48,\"--\")","v":4470000},{"$f":"IFERROR(AC539*'Inputs & Assumptions'!$Q$49,\"--\")","v":504500}]
["0722","West Orange Township","Essex",3401379800,537,5479930900,68777759.180000007,1.2550844241484871,22834332.317999996,7682.0193230617597,4.6835757983736617,29154484.220000003,158724474,256656717.40000001,0.26797568314882531,0.11359330281842062,0.61843101403275402,57440,397.53364063370469,{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":10291127.01},{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":800793.04},{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":643708.59},{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":25358503.02},{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":8658604.6099999994},{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":1289718.93},{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3284797.29},{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":3976670.07},{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":10378248.75},{"$f":"VLOOKUP(A540,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":446526.03},{"$f":"IFERROR(T540*'Inputs & Assumptions'!$Q$40,\"--\")","v":1029112.701},{"$f":"IFERROR(U540*'Inputs & Assumptions'!$Q$41,\"--\")","v":80079.304000000004},{"$f":"IFERROR(V540*'Inputs & Assumptions'!$Q$42,\"--\")","v":321854.29499999998},{"$f":"IFERROR(W540*'Inputs & Assumptions'!$Q$43,\"--\")","v":12679251.51},{"$f":"IFERROR(X540*'Inputs & Assumptions'!$Q$44,\"--\")","v":865860.46100000001},{"$f":"IFERROR(Y540*'Inputs & Assumptions'!$Q$45,\"--\")","v":128971.893},{"$f":"IFERROR(Z540*'Inputs & Assumptions'!$Q$46,\"--\")","v":328479.72900000005},{"$f":"IFERROR(AA540*'Inputs & Assumptions'!$Q$47,\"--\")","v":1988335.0349999999},{"$f":"IFERROR(AB540*'Inputs & Assumptions'!$Q$48,\"--\")","v":5189124.375},{"$f":"IFERROR(AC540*'Inputs & Assumptions'!$Q$49,\"--\")","v":223263.01500000001}]
["0513","West Wildwood Borough","Cape May",3400980210,538,229217700,2766425.28,1.2068986295560944,660701.1,183.07708958336002,1.9609586127074827,935568.95000000007,792870,4494864.2299999995,0.61546359098815318,0.20814175960104586,0.17639464941080102,663,996.53257918552038,{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":709921},{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":23800},{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":11500},{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":713600},{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":308500},{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":13000},{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":161000},{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":224258},{"$f":"VLOOKUP(A541,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T541*'Inputs & Assumptions'!$Q$40,\"--\")","v":70992.100000000006},{"$f":"IFERROR(U541*'Inputs & Assumptions'!$Q$41,\"--\")","v":2380},{"$f":"IFERROR(V541*'Inputs & Assumptions'!$Q$42,\"--\")","v":5750},{"$f":"IFERROR(W541*'Inputs & Assumptions'!$Q$43,\"--\")","v":356800},{"$f":"IFERROR(X541*'Inputs & Assumptions'!$Q$44,\"--\")","v":30850},{"$f":"IFERROR(Y541*'Inputs & Assumptions'!$Q$45,\"--\")","v":1300},{"$f":"IFERROR(Z541*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA541*'Inputs & Assumptions'!$Q$47,\"--\")","v":80500},{"$f":"IFERROR(AB541*'Inputs & Assumptions'!$Q$48,\"--\")","v":112129},{"$f":"IFERROR(AC541*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1113","West Windsor Township","Mercer",3402180240,539,6208136300,27757495.200000003,0.44711478386838904,11319750.504999999,16351.38831762944,3.0649040208733815,54282235.880000003,108233688,190273419.07999998,0.14588214861650978,0.28528543893552033,0.56883241244797,45646,247.98997732550495,{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3152536},{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1374231},{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1885296},{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":11427531.41},{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2754815},{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":831006},{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2277613},{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5100609},{"$f":"VLOOKUP(A542,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":325934},{"$f":"IFERROR(T542*'Inputs & Assumptions'!$Q$40,\"--\")","v":315253.60000000003},{"$f":"IFERROR(U542*'Inputs & Assumptions'!$Q$41,\"--\")","v":137423.1},{"$f":"IFERROR(V542*'Inputs & Assumptions'!$Q$42,\"--\")","v":942648},{"$f":"IFERROR(W542*'Inputs & Assumptions'!$Q$43,\"--\")","v":5713765.7050000001},{"$f":"IFERROR(X542*'Inputs & Assumptions'!$Q$44,\"--\")","v":275481.5},{"$f":"IFERROR(Y542*'Inputs & Assumptions'!$Q$45,\"--\")","v":83100.600000000006},{"$f":"IFERROR(Z542*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA542*'Inputs & Assumptions'!$Q$47,\"--\")","v":1138806.5},{"$f":"IFERROR(AB542*'Inputs & Assumptions'!$Q$48,\"--\")","v":2550304.5},{"$f":"IFERROR(AC542*'Inputs & Assumptions'!$Q$49,\"--\")","v":162967}]
["0337","Westampton Township","Burlington",3400578200,540,1199290002,9967585.3399999999,0.83112385856444426,4286915.1720000003,7023.3772494860796,2.8083936314095945,5322228.6982999993,18390970,33680784.0383,0.29594279422549635,0.15801973885904327,0.54603746691546029,14656,292.50239983624454,{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1643764.17},{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":26150},{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":207250},{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5123464.79},{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1536466},{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":15400},{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":395859.52},{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1833000},{"$f":"VLOOKUP(A543,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":369900},{"$f":"IFERROR(T543*'Inputs & Assumptions'!$Q$40,\"--\")","v":164376.41700000002},{"$f":"IFERROR(U543*'Inputs & Assumptions'!$Q$41,\"--\")","v":2615},{"$f":"IFERROR(V543*'Inputs & Assumptions'!$Q$42,\"--\")","v":103625},{"$f":"IFERROR(W543*'Inputs & Assumptions'!$Q$43,\"--\")","v":2561732.395},{"$f":"IFERROR(X543*'Inputs & Assumptions'!$Q$44,\"--\")","v":153646.6},{"$f":"IFERROR(Y543*'Inputs & Assumptions'!$Q$45,\"--\")","v":1540},{"$f":"IFERROR(Z543*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA543*'Inputs & Assumptions'!$Q$47,\"--\")","v":197929.76},{"$f":"IFERROR(AB543*'Inputs & Assumptions'!$Q$48,\"--\")","v":916500},{"$f":"IFERROR(AC543*'Inputs & Assumptions'!$Q$49,\"--\")","v":184950}]
["2020","Westfield Town","Union",3403979040,541,8540285201,34603496.140000001,0.40517963189271716,12547191.4,4303.4390230489598,2.2512008812947832,38276692.57,119378787,192258975.70999998,0.17998377455310746,0.19908923590509439,0.62092698954179826,39261,319.58410127098136,{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4445100},{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":120752},{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":949388},{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":14643954},{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6342429},{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":582789},{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":3302909},{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":200000},{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5899395},{"$f":"VLOOKUP(A544,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":442850},{"$f":"IFERROR(T544*'Inputs & Assumptions'!$Q$40,\"--\")","v":444510},{"$f":"IFERROR(U544*'Inputs & Assumptions'!$Q$41,\"--\")","v":12075.2},{"$f":"IFERROR(V544*'Inputs & Assumptions'!$Q$42,\"--\")","v":474694},{"$f":"IFERROR(W544*'Inputs & Assumptions'!$Q$43,\"--\")","v":7321977},{"$f":"IFERROR(X544*'Inputs & Assumptions'!$Q$44,\"--\")","v":634242.9},{"$f":"IFERROR(Y544*'Inputs & Assumptions'!$Q$45,\"--\")","v":58278.9},{"$f":"IFERROR(Z544*'Inputs & Assumptions'!$Q$46,\"--\")","v":330290.90000000002},{"$f":"IFERROR(AA544*'Inputs & Assumptions'!$Q$47,\"--\")","v":100000},{"$f":"IFERROR(AB544*'Inputs & Assumptions'!$Q$48,\"--\")","v":2949697.5},{"$f":"IFERROR(AC544*'Inputs & Assumptions'!$Q$49,\"--\")","v":221425}]
["0821","Westville Borough","Gloucester",3401580120,542,234700450,3527000,1.5027666116532798,1589446.8730000001,655.18185833984012,5.1750720247873394,1746296.33,6872621,12145917.329999998,0.29038564187230481,0.14377640507125042,0.56583795305644491,5184,306.60626408179013,{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1433870},{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":1000},{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":102400},{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1353014},{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1009250},{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":2550},{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":115593.73},{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1087527},{"$f":"VLOOKUP(A545,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":123500},{"$f":"IFERROR(T545*'Inputs & Assumptions'!$Q$40,\"--\")","v":143387},{"$f":"IFERROR(U545*'Inputs & Assumptions'!$Q$41,\"--\")","v":100},{"$f":"IFERROR(V545*'Inputs & Assumptions'!$Q$42,\"--\")","v":51200},{"$f":"IFERROR(W545*'Inputs & Assumptions'!$Q$43,\"--\")","v":676507},{"$f":"IFERROR(X545*'Inputs & Assumptions'!$Q$44,\"--\")","v":100925},{"$f":"IFERROR(Y545*'Inputs & Assumptions'!$Q$45,\"--\")","v":255},{"$f":"IFERROR(Z545*'Inputs & Assumptions'!$Q$46,\"--\")","v":11559.373},{"$f":"IFERROR(AA545*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB545*'Inputs & Assumptions'!$Q$48,\"--\")","v":543763.5},{"$f":"IFERROR(AC545*'Inputs & Assumptions'!$Q$49,\"--\")","v":61750}]
["0267","Westwood Borough","Bergen",3400380270,543,2427105200,16436797,0.67721815271954422,4703323.8,1445.47643588864,2.1834545086879631,5618492.9199999999,30939448,52994737.920000002,0.31015903927693206,0.10601982650582377,0.58382113421724413,15352,306.36554194893171,{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1662955},{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":85120},{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":340350},{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5449041},{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3236193},{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":437725},{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":796980},{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2148012},{"$f":"VLOOKUP(A546,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":225450},{"$f":"IFERROR(T546*'Inputs & Assumptions'!$Q$40,\"--\")","v":166295.5},{"$f":"IFERROR(U546*'Inputs & Assumptions'!$Q$41,\"--\")","v":8512},{"$f":"IFERROR(V546*'Inputs & Assumptions'!$Q$42,\"--\")","v":170175},{"$f":"IFERROR(W546*'Inputs & Assumptions'!$Q$43,\"--\")","v":2724520.5},{"$f":"IFERROR(X546*'Inputs & Assumptions'!$Q$44,\"--\")","v":323619.30000000005},{"$f":"IFERROR(Y546*'Inputs & Assumptions'!$Q$45,\"--\")","v":43772.5},{"$f":"IFERROR(Z546*'Inputs & Assumptions'!$Q$46,\"--\")","v":79698},{"$f":"IFERROR(AA546*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB546*'Inputs & Assumptions'!$Q$48,\"--\")","v":1074006},{"$f":"IFERROR(AC546*'Inputs & Assumptions'!$Q$49,\"--\")","v":112725}]
["0123","Weymouth Township","Atlantic",3400180330,544,165582900,859085.72000000009,0.51882514438387062,202809.8,7566.0965527923199,2.7474813945159799,1026256.6499999999,2664017,4549359.37,0.1888366361349906,0.22558267363257342,0.58558069023243597,2831,71.638926174496646,{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":451718},{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":24660},{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":22940},{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":25500},{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":405000},{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":9000},{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":74000},{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":105104},{"$f":"VLOOKUP(A547,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T547*'Inputs & Assumptions'!$Q$40,\"--\")","v":45171.8},{"$f":"IFERROR(U547*'Inputs & Assumptions'!$Q$41,\"--\")","v":2466},{"$f":"IFERROR(V547*'Inputs & Assumptions'!$Q$42,\"--\")","v":11470},{"$f":"IFERROR(W547*'Inputs & Assumptions'!$Q$43,\"--\")","v":12750},{"$f":"IFERROR(X547*'Inputs & Assumptions'!$Q$44,\"--\")","v":40500},{"$f":"IFERROR(Y547*'Inputs & Assumptions'!$Q$45,\"--\")","v":900},{"$f":"IFERROR(Z547*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA547*'Inputs & Assumptions'!$Q$47,\"--\")","v":37000},{"$f":"IFERROR(AB547*'Inputs & Assumptions'!$Q$48,\"--\")","v":52552},{"$f":"IFERROR(AC547*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1439","Wharton Borough","Morris",3402780390,545,908074000,6218465.3999999994,0.68479720815704437,2593702.2050000001,1326.08579011968,2.801484180804648,2221695.06,16999389,25439549.459999997,0.24444086204347426,8.7332327307655097E-2,0.66822681064887079,8584,302.15542928704565,{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":948425},{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":170505},{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":259095},{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1857397.7},{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":6105822.5},{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":232995},{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":299282.8},{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1519505.65},{"$f":"VLOOKUP(A548,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T548*'Inputs & Assumptions'!$Q$40,\"--\")","v":94842.5},{"$f":"IFERROR(U548*'Inputs & Assumptions'!$Q$41,\"--\")","v":17050.5},{"$f":"IFERROR(V548*'Inputs & Assumptions'!$Q$42,\"--\")","v":129547.5},{"$f":"IFERROR(W548*'Inputs & Assumptions'!$Q$43,\"--\")","v":928698.85},{"$f":"IFERROR(X548*'Inputs & Assumptions'!$Q$44,\"--\")","v":610582.25},{"$f":"IFERROR(Y548*'Inputs & Assumptions'!$Q$45,\"--\")","v":23299.5},{"$f":"IFERROR(Z548*'Inputs & Assumptions'!$Q$46,\"--\")","v":29928.28},{"$f":"IFERROR(AA548*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB548*'Inputs & Assumptions'!$Q$48,\"--\")","v":759752.82499999995},{"$f":"IFERROR(AC548*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2123","White Township","Warren",3404180570,546,554718100,1083899.46,0.19539644731260797,315696.5,17514.391541896959,2.4999751711725287,4508038.3100000005,8275877,13867814.77,7.8159355167101069E-2,0.32507200195319602,0.59676864287970299,5627,56.103874178070022,{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":845442},{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":30003},{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":9447},{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":159452},{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":481500},{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":13200},{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":122465},{"$f":"VLOOKUP(A549,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":66000},{"$f":"IFERROR(T549*'Inputs & Assumptions'!$Q$40,\"--\")","v":84544.200000000012},{"$f":"IFERROR(U549*'Inputs & Assumptions'!$Q$41,\"--\")","v":3000.3},{"$f":"IFERROR(V549*'Inputs & Assumptions'!$Q$42,\"--\")","v":4723.5},{"$f":"IFERROR(W549*'Inputs & Assumptions'!$Q$43,\"--\")","v":79726},{"$f":"IFERROR(X549*'Inputs & Assumptions'!$Q$44,\"--\")","v":48150},{"$f":"IFERROR(Y549*'Inputs & Assumptions'!$Q$45,\"--\")","v":1320},{"$f":"IFERROR(Z549*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA549*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB549*'Inputs & Assumptions'!$Q$48,\"--\")","v":61232.5},{"$f":"IFERROR(AC549*'Inputs & Assumptions'!$Q$49,\"--\")","v":33000}]
["0514","Wildwood City","Cape May",3400981170,547,1431490700,23076287.280000001,1.6120459099035713,10253006.043,986.08819905152006,3.000092261863804,5467097.4400000004,14402657,42946041.719999999,0.53733211154715943,0.12730154447398045,0.33536634397886017,7382,1388.9198107558927,{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":3124125},{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":325200},{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1},{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10124984.49},{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":23217606.98},{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":80001},{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":430000},{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":4281500},{"$f":"VLOOKUP(A550,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":320140},{"$f":"IFERROR(T550*'Inputs & Assumptions'!$Q$40,\"--\")","v":312412.5},{"$f":"IFERROR(U550*'Inputs & Assumptions'!$Q$41,\"--\")","v":32520},{"$f":"IFERROR(V550*'Inputs & Assumptions'!$Q$42,\"--\")","v":0.5},{"$f":"IFERROR(W550*'Inputs & Assumptions'!$Q$43,\"--\")","v":5062492.2450000001},{"$f":"IFERROR(X550*'Inputs & Assumptions'!$Q$44,\"--\")","v":2321760.6980000003},{"$f":"IFERROR(Y550*'Inputs & Assumptions'!$Q$45,\"--\")","v":8000.1},{"$f":"IFERROR(Z550*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA550*'Inputs & Assumptions'!$Q$47,\"--\")","v":215000},{"$f":"IFERROR(AB550*'Inputs & Assumptions'!$Q$48,\"--\")","v":2140750},{"$f":"IFERROR(AC550*'Inputs & Assumptions'!$Q$49,\"--\")","v":160070}]
["0515","Wildwood Crest Borough","Cape May",3400981200,548,2385210900,17044608.600000001,0.71459545149655324,4203119.2149999999,830.88310242047999,1.4267197646966985,8109181.7400000002,8876485,34030275.340000004,0.50086602090948584,0.23829315687223585,0.26084082221827826,3645,1153.1191262002742,{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1695392},{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":122395},{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":260000},{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4979442.03},{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2516350},{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":35000},{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":375000},{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1895969},{"$f":"VLOOKUP(A551,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":22000},{"$f":"IFERROR(T551*'Inputs & Assumptions'!$Q$40,\"--\")","v":169539.20000000001},{"$f":"IFERROR(U551*'Inputs & Assumptions'!$Q$41,\"--\")","v":12239.5},{"$f":"IFERROR(V551*'Inputs & Assumptions'!$Q$42,\"--\")","v":130000},{"$f":"IFERROR(W551*'Inputs & Assumptions'!$Q$43,\"--\")","v":2489721.0150000001},{"$f":"IFERROR(X551*'Inputs & Assumptions'!$Q$44,\"--\")","v":251635},{"$f":"IFERROR(Y551*'Inputs & Assumptions'!$Q$45,\"--\")","v":3500},{"$f":"IFERROR(Z551*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA551*'Inputs & Assumptions'!$Q$47,\"--\")","v":187500},{"$f":"IFERROR(AB551*'Inputs & Assumptions'!$Q$48,\"--\")","v":947984.5},{"$f":"IFERROR(AC551*'Inputs & Assumptions'!$Q$49,\"--\")","v":11000}]
["0338","Willingboro Township","Burlington",3400581440,549,1922422479,34533199.559999995,1.7963376904520683,12951032.674000001,4944.2885280435203,4.3162449619353422,9105836.8369500004,39337427,82976463.396950006,0.41618066312126462,0.10973999691200031,0.47407933996673496,35088,369.10147839717285,{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4430240.72},{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":46600},{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":1348076.94},{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":13374183.300000001},{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":3511242.33},{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":587508.49},{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1192500},{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":2899222.54},{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5870884.6399999997},{"$f":"VLOOKUP(A552,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":456079.62},{"$f":"IFERROR(T552*'Inputs & Assumptions'!$Q$40,\"--\")","v":443024.07199999999},{"$f":"IFERROR(U552*'Inputs & Assumptions'!$Q$41,\"--\")","v":4660},{"$f":"IFERROR(V552*'Inputs & Assumptions'!$Q$42,\"--\")","v":674038.47},{"$f":"IFERROR(W552*'Inputs & Assumptions'!$Q$43,\"--\")","v":6687091.6500000004},{"$f":"IFERROR(X552*'Inputs & Assumptions'!$Q$44,\"--\")","v":351124.23300000001},{"$f":"IFERROR(Y552*'Inputs & Assumptions'!$Q$45,\"--\")","v":58750.849000000002},{"$f":"IFERROR(Z552*'Inputs & Assumptions'!$Q$46,\"--\")","v":119250},{"$f":"IFERROR(AA552*'Inputs & Assumptions'!$Q$47,\"--\")","v":1449611.27},{"$f":"IFERROR(AB552*'Inputs & Assumptions'!$Q$48,\"--\")","v":2935442.32},{"$f":"IFERROR(AC552*'Inputs & Assumptions'!$Q$49,\"--\")","v":228039.81}]
["2021","Winfield Township","Union",3403981650,550,16566700,1879566.65,11.345449908551492,763167.21,115.94080895488,22.527280629214026,63439.35,1789021,3732027,0.50363157876403353,1.6998631038842967E-2,0.47936979019712345,1972,387.00162778904661,{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":237400},{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":0},{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":9910},{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1103204.42},{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":58000},{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":18000},{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":2000},{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":308040},{"$f":"VLOOKUP(A553,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":42100},{"$f":"IFERROR(T553*'Inputs & Assumptions'!$Q$40,\"--\")","v":23740},{"$f":"IFERROR(U553*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V553*'Inputs & Assumptions'!$Q$42,\"--\")","v":4955},{"$f":"IFERROR(W553*'Inputs & Assumptions'!$Q$43,\"--\")","v":551602.21},{"$f":"IFERROR(X553*'Inputs & Assumptions'!$Q$44,\"--\")","v":5800},{"$f":"IFERROR(Y553*'Inputs & Assumptions'!$Q$45,\"--\")","v":1800},{"$f":"IFERROR(Z553*'Inputs & Assumptions'!$Q$46,\"--\")","v":200},{"$f":"IFERROR(AA553*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB553*'Inputs & Assumptions'!$Q$48,\"--\")","v":154020},{"$f":"IFERROR(AC553*'Inputs & Assumptions'!$Q$49,\"--\")","v":21050}]
["0436","Winslow Township","Camden",3400781740,551,2744513700,19000000,0.69229022249005356,12236175.954,36747.05781827584,3.6247154069589809,26282478.930000003,54198332,99480810.929999992,0.19099160755102221,0.26419646848771428,0.54481192396126366,47115,259.708711747851,{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":2866512},{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":244750},{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":951600},{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":10346401.84},{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":7307450},{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":418728.34},{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":4842530},{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":5689432},{"$f":"VLOOKUP(A554,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":474900},{"$f":"IFERROR(T554*'Inputs & Assumptions'!$Q$40,\"--\")","v":286651.2},{"$f":"IFERROR(U554*'Inputs & Assumptions'!$Q$41,\"--\")","v":24475},{"$f":"IFERROR(V554*'Inputs & Assumptions'!$Q$42,\"--\")","v":475800},{"$f":"IFERROR(W554*'Inputs & Assumptions'!$Q$43,\"--\")","v":5173200.92},{"$f":"IFERROR(X554*'Inputs & Assumptions'!$Q$44,\"--\")","v":730745},{"$f":"IFERROR(Y554*'Inputs & Assumptions'!$Q$45,\"--\")","v":41872.834000000003},{"$f":"IFERROR(Z554*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA554*'Inputs & Assumptions'!$Q$47,\"--\")","v":2421265},{"$f":"IFERROR(AB554*'Inputs & Assumptions'!$Q$48,\"--\")","v":2844716},{"$f":"IFERROR(AC554*'Inputs & Assumptions'!$Q$49,\"--\")","v":237450}]
["0516","Woodbine Borough","Cape May",3400981890,552,179318307,415874.75,0.23191985077128793,269416,5132.3633219148805,1.6882881623458559,439716,2171819,3027409.75,0.13736982580570734,0.1452449573434848,0.71738521685080781,3289,81.91425965339009,{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":805000},{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":25000},{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":100400},{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":454700},{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":40850},{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":7970},{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":75000},{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":94728},{"$f":"VLOOKUP(A555,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":2000},{"$f":"IFERROR(T555*'Inputs & Assumptions'!$Q$40,\"--\")","v":80500},{"$f":"IFERROR(U555*'Inputs & Assumptions'!$Q$41,\"--\")","v":2500},{"$f":"IFERROR(V555*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W555*'Inputs & Assumptions'!$Q$43,\"--\")","v":50200},{"$f":"IFERROR(X555*'Inputs & Assumptions'!$Q$44,\"--\")","v":45470},{"$f":"IFERROR(Y555*'Inputs & Assumptions'!$Q$45,\"--\")","v":4085},{"$f":"IFERROR(Z555*'Inputs & Assumptions'!$Q$46,\"--\")","v":797},{"$f":"IFERROR(AA555*'Inputs & Assumptions'!$Q$47,\"--\")","v":37500},{"$f":"IFERROR(AB555*'Inputs & Assumptions'!$Q$48,\"--\")","v":47364},{"$f":"IFERROR(AC555*'Inputs & Assumptions'!$Q$49,\"--\")","v":1000}]
["1225","Woodbridge Township","Middlesex",3402382000,553,3159336800,110766211.25,3.5059956649762696,43907857.770000003,14884.816256881921,11.633022710968961,53527686.210000001,203232470,367526367.45999998,0.30138303277534317,0.14564311828817486,0.55297384893648205,141041,311.31272303798187,{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":13562515},{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":857778},{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":2378195},{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":42165846},{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":41340561.700000003},{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":5511823},{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":13384330},{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":4697195},{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":21935574},{"$f":"VLOOKUP(A556,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":1707504},{"$f":"IFERROR(T556*'Inputs & Assumptions'!$Q$40,\"--\")","v":1356251.5},{"$f":"IFERROR(U556*'Inputs & Assumptions'!$Q$41,\"--\")","v":85777.8},{"$f":"IFERROR(V556*'Inputs & Assumptions'!$Q$42,\"--\")","v":1189097.5},{"$f":"IFERROR(W556*'Inputs & Assumptions'!$Q$43,\"--\")","v":21082923},{"$f":"IFERROR(X556*'Inputs & Assumptions'!$Q$44,\"--\")","v":4134056.1700000004},{"$f":"IFERROR(Y556*'Inputs & Assumptions'!$Q$45,\"--\")","v":551182.30000000005},{"$f":"IFERROR(Z556*'Inputs & Assumptions'!$Q$46,\"--\")","v":1338433},{"$f":"IFERROR(AA556*'Inputs & Assumptions'!$Q$47,\"--\")","v":2348597.5},{"$f":"IFERROR(AB556*'Inputs & Assumptions'!$Q$48,\"--\")","v":10967787},{"$f":"IFERROR(AC556*'Inputs & Assumptions'!$Q$49,\"--\")","v":853752}]
["0822","Woodbury City","Gloucester",3401582120,554,628489865,11812603.810000001,1.8795217660351611,4052732.9920000001,1292.6373723136001,4.8104979990409236,4287382.57,14133506,30233492.380000003,0.39071251384157824,0.14180904131459787,0.46747844484382384,15108,268.25079375165478,{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4670554.17},{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":17000},{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":104500},{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4397476.92},{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2802000},{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":500},{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":284501.15000000002},{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":10000},{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1814478},{"$f":"VLOOKUP(A557,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":224100},{"$f":"IFERROR(T557*'Inputs & Assumptions'!$Q$40,\"--\")","v":467055.41700000002},{"$f":"IFERROR(U557*'Inputs & Assumptions'!$Q$41,\"--\")","v":1700},{"$f":"IFERROR(V557*'Inputs & Assumptions'!$Q$42,\"--\")","v":52250},{"$f":"IFERROR(W557*'Inputs & Assumptions'!$Q$43,\"--\")","v":2198738.46},{"$f":"IFERROR(X557*'Inputs & Assumptions'!$Q$44,\"--\")","v":280200},{"$f":"IFERROR(Y557*'Inputs & Assumptions'!$Q$45,\"--\")","v":50},{"$f":"IFERROR(Z557*'Inputs & Assumptions'!$Q$46,\"--\")","v":28450.115000000005},{"$f":"IFERROR(AA557*'Inputs & Assumptions'!$Q$47,\"--\")","v":5000},{"$f":"IFERROR(AB557*'Inputs & Assumptions'!$Q$48,\"--\")","v":907239},{"$f":"IFERROR(AC557*'Inputs & Assumptions'!$Q$49,\"--\")","v":112050}]
["0823","Woodbury Heights Borough","Gloucester",3401582180,555,251214200,3343561.61,1.3309604353575555,451137.01500000001,797.55823725439996,4.7682660414896931,1846407.7800000003,6788592,11978561.390000001,0.27912881197831385,0.15414269876693432,0.56672848925475183,4068,110.89897123893806,{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":657900},{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":18200},{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":4100},{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":133800},{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":826275.15},{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":0},{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":122500},{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":341399},{"$f":"VLOOKUP(A558,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T558*'Inputs & Assumptions'!$Q$40,\"--\")","v":65790},{"$f":"IFERROR(U558*'Inputs & Assumptions'!$Q$41,\"--\")","v":1820},{"$f":"IFERROR(V558*'Inputs & Assumptions'!$Q$42,\"--\")","v":2050},{"$f":"IFERROR(W558*'Inputs & Assumptions'!$Q$43,\"--\")","v":66900},{"$f":"IFERROR(X558*'Inputs & Assumptions'!$Q$44,\"--\")","v":82627.515000000014},{"$f":"IFERROR(Y558*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z558*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA558*'Inputs & Assumptions'!$Q$47,\"--\")","v":61250},{"$f":"IFERROR(AB558*'Inputs & Assumptions'!$Q$48,\"--\")","v":170699.5},{"$f":"IFERROR(AC558*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0268","Woodcliff Lake Borough","Bergen",3400382300,556,2379999200,12717865,0.53436425524848918,3264674,2160.6999351628801,2.1615720177552999,5681402.7300000004,33046129,51445396.729999997,0.24721094224905982,0.11043558979275853,0.64235346795818171,11044,295.6061209706628,{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1509965},{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":145150},{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":215800},{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4026995},{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1910600},{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":50050},{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":27000},{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":236000},{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1322000},{"$f":"VLOOKUP(A559,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T559*'Inputs & Assumptions'!$Q$40,\"--\")","v":150996.5},{"$f":"IFERROR(U559*'Inputs & Assumptions'!$Q$41,\"--\")","v":14515},{"$f":"IFERROR(V559*'Inputs & Assumptions'!$Q$42,\"--\")","v":107900},{"$f":"IFERROR(W559*'Inputs & Assumptions'!$Q$43,\"--\")","v":2013497.5},{"$f":"IFERROR(X559*'Inputs & Assumptions'!$Q$44,\"--\")","v":191060},{"$f":"IFERROR(Y559*'Inputs & Assumptions'!$Q$45,\"--\")","v":5005},{"$f":"IFERROR(Z559*'Inputs & Assumptions'!$Q$46,\"--\")","v":2700},{"$f":"IFERROR(AA559*'Inputs & Assumptions'!$Q$47,\"--\")","v":118000},{"$f":"IFERROR(AB559*'Inputs & Assumptions'!$Q$48,\"--\")","v":661000},{"$f":"IFERROR(AC559*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1616","Woodland Park Borough","Passaic",3403182423,557,1704278733,17884385.25,1.049381471686768,5499703.3894999996,1880.9616847807999,3.3462565967488374,11890386.279999999,27254768,57029539.530000001,0.31359862621005452,0.20849521805704116,0.47790615573290424,17187,319.99205152149881,{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":4618824},{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":21300},{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":170075},{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":5310769.6129999999},{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":2087661.54},{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":200324.29},{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":775126},{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":1524250},{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2242965},{"$f":"VLOOKUP(A560,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":210700},{"$f":"IFERROR(T560*'Inputs & Assumptions'!$Q$40,\"--\")","v":461882.4},{"$f":"IFERROR(U560*'Inputs & Assumptions'!$Q$41,\"--\")","v":2130},{"$f":"IFERROR(V560*'Inputs & Assumptions'!$Q$42,\"--\")","v":85037.5},{"$f":"IFERROR(W560*'Inputs & Assumptions'!$Q$43,\"--\")","v":2655384.8064999999},{"$f":"IFERROR(X560*'Inputs & Assumptions'!$Q$44,\"--\")","v":208766.15400000001},{"$f":"IFERROR(Y560*'Inputs & Assumptions'!$Q$45,\"--\")","v":20032.429000000004},{"$f":"IFERROR(Z560*'Inputs & Assumptions'!$Q$46,\"--\")","v":77512.600000000006},{"$f":"IFERROR(AA560*'Inputs & Assumptions'!$Q$47,\"--\")","v":762125},{"$f":"IFERROR(AB560*'Inputs & Assumptions'!$Q$48,\"--\")","v":1121482.5},{"$f":"IFERROR(AC560*'Inputs & Assumptions'!$Q$49,\"--\")","v":105350}]
["0339","Woodland Township","Burlington",3400582420,558,153664288,450701,0.29330237094516071,168920.5,59288.439577537283,2.9273068165974911,674722.17729999998,3372802,4498225.1773000006,0.10019529530767671,0.14999742136186098,0.7498072833304622,1786,94.58034714445688,{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":407650},{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":9575},{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":4425},{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":96000},{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":504065},{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":7425},{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":51673},{"$f":"VLOOKUP(A561,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T561*'Inputs & Assumptions'!$Q$40,\"--\")","v":40765},{"$f":"IFERROR(U561*'Inputs & Assumptions'!$Q$41,\"--\")","v":957.5},{"$f":"IFERROR(V561*'Inputs & Assumptions'!$Q$42,\"--\")","v":2212.5},{"$f":"IFERROR(W561*'Inputs & Assumptions'!$Q$43,\"--\")","v":48000},{"$f":"IFERROR(X561*'Inputs & Assumptions'!$Q$44,\"--\")","v":50406.5},{"$f":"IFERROR(Y561*'Inputs & Assumptions'!$Q$45,\"--\")","v":742.5},{"$f":"IFERROR(Z561*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA561*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB561*'Inputs & Assumptions'!$Q$48,\"--\")","v":25836.5},{"$f":"IFERROR(AC561*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0437","Woodlynne Borough","Camden",3400782450,559,67230734,2349362.98,3.4944776595775382,798846.77,139.24308396416001,7.9781932917763481,627318.92999999993,2387116,5363797.91,0.43800363462985126,0.11695424408709684,0.44504212128305182,3063,260.80534443356186,{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":549500},{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":5000},{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":87000},{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":746191.96},{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":614146},{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10000},{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":165007.59},{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":263135},{"$f":"VLOOKUP(A562,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":100629.79},{"$f":"IFERROR(T562*'Inputs & Assumptions'!$Q$40,\"--\")","v":54950},{"$f":"IFERROR(U562*'Inputs & Assumptions'!$Q$41,\"--\")","v":500},{"$f":"IFERROR(V562*'Inputs & Assumptions'!$Q$42,\"--\")","v":43500},{"$f":"IFERROR(W562*'Inputs & Assumptions'!$Q$43,\"--\")","v":373095.98},{"$f":"IFERROR(X562*'Inputs & Assumptions'!$Q$44,\"--\")","v":61414.600000000006},{"$f":"IFERROR(Y562*'Inputs & Assumptions'!$Q$45,\"--\")","v":1000},{"$f":"IFERROR(Z562*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA562*'Inputs & Assumptions'!$Q$47,\"--\")","v":82503.794999999998},{"$f":"IFERROR(AB562*'Inputs & Assumptions'!$Q$48,\"--\")","v":131567.5},{"$f":"IFERROR(AC562*'Inputs & Assumptions'!$Q$49,\"--\")","v":50314.894999999997}]
["0269","Wood-Ridge Borough","Bergen",3400382570,560,1490873876,16517177,1.1078856009145068,5032600.4000000004,712.67114883711997,2.8671603412011226,4786180.51,21442387,42745744.510000005,0.38640517762267412,0.11196858458928732,0.50162623778803839,12005,419.20869637650981,{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1648000},{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":60000},{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":270000},{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":6184037},{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4334155},{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":76000},{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":760614},{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":0},{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2096410},{"$f":"VLOOKUP(A563,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":139000},{"$f":"IFERROR(T563*'Inputs & Assumptions'!$Q$40,\"--\")","v":164800},{"$f":"IFERROR(U563*'Inputs & Assumptions'!$Q$41,\"--\")","v":6000},{"$f":"IFERROR(V563*'Inputs & Assumptions'!$Q$42,\"--\")","v":135000},{"$f":"IFERROR(W563*'Inputs & Assumptions'!$Q$43,\"--\")","v":3092018.5},{"$f":"IFERROR(X563*'Inputs & Assumptions'!$Q$44,\"--\")","v":433415.5},{"$f":"IFERROR(Y563*'Inputs & Assumptions'!$Q$45,\"--\")","v":7600},{"$f":"IFERROR(Z563*'Inputs & Assumptions'!$Q$46,\"--\")","v":76061.400000000009},{"$f":"IFERROR(AA563*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB563*'Inputs & Assumptions'!$Q$48,\"--\")","v":1048205},{"$f":"IFERROR(AC563*'Inputs & Assumptions'!$Q$49,\"--\")","v":69500}]
["1715","Woodstown Borough","Salem",3403382720,561,294137600,2515242.21,0.8551243397647903,1096462.3999999999,1007.9276108032001,4.0157044186122421,4028370.39,5268084,11811696.600000001,0.21294504042713047,0.34104926044239908,0.44600569913047033,5300,206.87969811320752,{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":237050},{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":15000},{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":16000},{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":1441554},{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":246500},{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":10100},{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":15714},{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":86500},{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":513477},{"$f":"VLOOKUP(A564,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":30521},{"$f":"IFERROR(T564*'Inputs & Assumptions'!$Q$40,\"--\")","v":23705},{"$f":"IFERROR(U564*'Inputs & Assumptions'!$Q$41,\"--\")","v":1500},{"$f":"IFERROR(V564*'Inputs & Assumptions'!$Q$42,\"--\")","v":8000},{"$f":"IFERROR(W564*'Inputs & Assumptions'!$Q$43,\"--\")","v":720777},{"$f":"IFERROR(X564*'Inputs & Assumptions'!$Q$44,\"--\")","v":24650},{"$f":"IFERROR(Y564*'Inputs & Assumptions'!$Q$45,\"--\")","v":1010},{"$f":"IFERROR(Z564*'Inputs & Assumptions'!$Q$46,\"--\")","v":1571.4},{"$f":"IFERROR(AA564*'Inputs & Assumptions'!$Q$47,\"--\")","v":43250},{"$f":"IFERROR(AB564*'Inputs & Assumptions'!$Q$48,\"--\")","v":256738.5},{"$f":"IFERROR(AC564*'Inputs & Assumptions'!$Q$49,\"--\")","v":15260.5}]
["0824","Woolwich Township","Gloucester",3401582840,562,1521692810,8824960.5800000001,0.57994363395855175,2399047.5,13486.3464113024,3.3575951568043485,10795161.51,31472162,51092284.090000004,0.17272589662373811,0.21128751047778804,0.61598659289847379,14694,163.26714985708452,{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1031000},{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":141100},{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":0},{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":2205300},{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":1343850},{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":14000},{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":487000},{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":1413805},{"$f":"VLOOKUP(A565,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":186000},{"$f":"IFERROR(T565*'Inputs & Assumptions'!$Q$40,\"--\")","v":103100},{"$f":"IFERROR(U565*'Inputs & Assumptions'!$Q$41,\"--\")","v":14110},{"$f":"IFERROR(V565*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W565*'Inputs & Assumptions'!$Q$43,\"--\")","v":1102650},{"$f":"IFERROR(X565*'Inputs & Assumptions'!$Q$44,\"--\")","v":134385},{"$f":"IFERROR(Y565*'Inputs & Assumptions'!$Q$45,\"--\")","v":1400},{"$f":"IFERROR(Z565*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA565*'Inputs & Assumptions'!$Q$47,\"--\")","v":243500},{"$f":"IFERROR(AB565*'Inputs & Assumptions'!$Q$48,\"--\")","v":706902.5},{"$f":"IFERROR(AC565*'Inputs & Assumptions'!$Q$49,\"--\")","v":93000}]
["0340","Wrightstown Borough","Burlington",3400582960,563,39620772,482254,1.2171746678737103,196015.58500000002,1184.21943650304,3.6554355124630082,255575.77,710482,1448311.77,0.33297664908157171,0.17646460885973467,0.4905587420586936,3860,50.781239637305703,{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":341025.58999999997},{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":4000},{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":21978.46},{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":104850.74},{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":185806.55},{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":3771.76},{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":0},{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":68038.44},{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":90242.75},{"$f":"VLOOKUP(A566,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":0},{"$f":"IFERROR(T566*'Inputs & Assumptions'!$Q$40,\"--\")","v":34102.559000000001},{"$f":"IFERROR(U566*'Inputs & Assumptions'!$Q$41,\"--\")","v":400},{"$f":"IFERROR(V566*'Inputs & Assumptions'!$Q$42,\"--\")","v":10989.23},{"$f":"IFERROR(W566*'Inputs & Assumptions'!$Q$43,\"--\")","v":52425.37},{"$f":"IFERROR(X566*'Inputs & Assumptions'!$Q$44,\"--\")","v":18580.654999999999},{"$f":"IFERROR(Y566*'Inputs & Assumptions'!$Q$45,\"--\")","v":377.17600000000004},{"$f":"IFERROR(Z566*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA566*'Inputs & Assumptions'!$Q$47,\"--\")","v":34019.22},{"$f":"IFERROR(AB566*'Inputs & Assumptions'!$Q$48,\"--\")","v":45121.375},{"$f":"IFERROR(AC566*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0270","Wyckoff Township","Bergen",3400383050,564,4852297300,17044518,0.35126697615993152,4691525.2,4218.2776477708803,1.949693135043477,12468105.350000001,65092284,94604907.349999994,0.18016526285409443,0.13179131716574746,0.68804341998015817,21984,213.40635007278021,{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,92,FALSE)","v":1884976},{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,93,FALSE)","v":120200},{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,94,FALSE)","v":569695},{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,96,FALSE)","v":4187470},{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,97,FALSE)","v":4579477},{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,98,FALSE)","v":96990},{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,100,FALSE)","v":1780284},{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,103,FALSE)","v":598000},{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,105,FALSE)","v":2226900},{"$f":"VLOOKUP(A567,'[1]2024 Summary'!$A$8:$DK$571,108,FALSE)","v":108600},{"$f":"IFERROR(T567*'Inputs & Assumptions'!$Q$40,\"--\")","v":188497.6},{"$f":"IFERROR(U567*'Inputs & Assumptions'!$Q$41,\"--\")","v":12020},{"$f":"IFERROR(V567*'Inputs & Assumptions'!$Q$42,\"--\")","v":284847.5},{"$f":"IFERROR(W567*'Inputs & Assumptions'!$Q$43,\"--\")","v":2093735},{"$f":"IFERROR(X567*'Inputs & Assumptions'!$Q$44,\"--\")","v":457947.7},{"$f":"IFERROR(Y567*'Inputs & Assumptions'!$Q$45,\"--\")","v":9699},{"$f":"IFERROR(Z567*'Inputs & Assumptions'!$Q$46,\"--\")","v":178028.40000000002},{"$f":"IFERROR(AA567*'Inputs & Assumptions'!$Q$47,\"--\")","v":299000},{"$f":"IFERROR(AB567*'Inputs & Assumptions'!$Q$48,\"--\")","v":1113450},{"$f":"IFERROR(AC567*'Inputs & Assumptions'!$Q$49,\"--\")","v":54300}]