{"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":0,"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":116,"n_cols":3,"rows_kept":116,"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, 2022 Census data, and 2023 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 2023 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: The Profile of Occupants of Residential Development in New Jersey,” 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. https://bloustein.rutgers.edu/wp-content/uploads/2015/03/NJDM-updated-2018.pdf"]
[]
[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 2018-22 American Community Survey 5-Year Estimates (daytime population), DCA's 2023 Property Tax Information release, and the 2023 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 5 municipalities do not have 2023 User Friendly Budget data available to perform the Net Benefit/Loss calculation:"]
[null,"Englewood Cliffs Borough, Bergen County"]
[null,"Manchester Township, Ocean County"]
[null,"Northvale Borough, Bergen County"]
[null,"Waterford Township, Camden 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$567,2,FALSE)&IF(B11=\"\",\"\",\" - \")&B11","v":"Payment in Lieu of Taxes Financial Agreement Forecasting Model - Aberdeen Township, Monmouth County"}]
["Inputs/Assumptions"]
[null,null,null,null,null,null,null,"Existing PILOT Currently in Place?"]
[null,"Select Municipality",null,null,null,null,null,2,null,null,null,"Year 1 Municipal PILOT",{"$f":"-Model!K4","v":128045.97039165306},null,null,"Municipal Tax Rate (per $100 valuation)",{"$f":"VLOOKUP(Muni,Data!E4:H567,4,FALSE)","v":0.41696644805635491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3+1","v":1},"Aberdeen Township, Monmouth County",null,null,null,null,null,null,null,"% of Actual Gross Revenue"]
[null,1,null,null,null,"First Year",2024,"PILOT Allocation Methodology",null,null,null,"Average Municipal PILOT",{"$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":1.9945522948850047},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$567,15,FALSE)","v":260.82715181822169},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Alexandria Township, Hunterdon County",null,null,null,null,null,null,null,"Manual Entry"]
[null,"PILOT Method",null,null,null,"Project Type",null,"Includes Affordable Housing?",null,null,null,"Avg. Municipal Net Benefit (Loss)",{"$f":"IFERROR(AVERAGE(Model!Y4:Y33),\"No Data\")","v":113879.03445009181},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,{"$f":"AL8+1","v":6},"Allenhurst Borough, Monmouth County"]
[null,"Name of Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Allentown Borough, Monmouth County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Alloway Township, Salem County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL11+1","v":9},"Alpha Borough, Warren County",null,null,null,null,null,null,null,"Commercial/Industrial"]
[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,null,null,null,null,null,null,"Mixed Use"]
[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",0,1.45,{"$f":"ROUND(D15*C15,0)","v":0},0.06,{"$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",15,1.45,{"$f":"ROUND(D16*C16,0)","v":22},0.06,{"$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",29,2.23,{"$f":"ROUND(D17*C17,0)","v":65},0.19,{"$f":"ROUND(F17*C17,0)","v":6},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,{"$f":"ROUND(D18*C18,0)","v":36},0.48,{"$f":"ROUND(F18*C18,0)","v":6},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,{"$f":"SUM(E15:E18)","v":123},null,{"$f":"SUM(G15:G18)","v":13},null,null,null,null,null,null,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,{"$f":"AL20+1","v":18},"Avalon Borough, Cape May County",null,null,null,null,null,null,null,"Yes"]
[null,null,"Num. of Persons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Avon-by-the-Sea Borough, Monmouth County",null,null,null,null,null,null,null,"No"]
[null,"Estimated Occupancy",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Barnegat Light Borough, Ocean County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Barnegat Township, Ocean County"]
[null,"Mixed-Use Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Barrington Borough, Camden County"]
[null,"Num. of Units","Num. of Units","Persons Multiplier","Total New Persons","Public School Multiplier","Total New Public School Children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Bass River Township, Burlington County"]
[null,"Residential Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Bay Head Borough, Ocean County"]
[null,"Studio",0,1.45,{"$f":"ROUND(D28*C28,0)","v":0},0.06,{"$f":"ROUND(F28*C28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Bayonne City, Hudson County"]
[null,"1 Bedroom",0,1.45,{"$f":"ROUND(D29*C29,0)","v":0},0.06,{"$f":"ROUND(F29*C29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Beach Haven Borough, Ocean County"]
[null,"2 Bedroom",0,2.23,{"$f":"ROUND(D30*C30,0)","v":0},0.19,{"$f":"ROUND(F30*C30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Beachwood Borough, Ocean County"]
[null,"3 Bedroom",0,3,{"$f":"ROUND(D31*C31,0)","v":0},0.48,{"$f":"ROUND(F31*C31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Bedminster Township, Somerset County"]
[null,"TOTAL",{"$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":[]}
[{"$f":"'Inputs & Assumptions'!A1","v":"Payment in Lieu of Taxes Financial Agreement Forecasting Model - Aberdeen Township, Monmouth County"}]
["Projections"]
[" Year "," Year  Number","Net Rents/Gross Revenue","Operating Expenses","Property Assessed Value Pre-Improvement",{"$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":2024}," 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$4*(E4/100),'Inputs & Assumptions'!J40)","v":28879.930125279254},{"$f":"'Inputs & Assumptions'!L40","v":7929440},{"$f":"(G4/100)*'Inputs & Assumptions'!$Q$5","v":158156.82749152952},{"$f":"(G4/100)*'Inputs & Assumptions'!$Q$4","v":33063.104318759826},{"$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":0.85222518767602684},{"$f":"'Inputs & Assumptions'!N40","v":0},{"$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$6*'Inputs & Assumptions'!C36,\"--\"))),\"No Data\")","v":32081.739673641267},{"$f":"IFERROR(V4+U4,\"--\")","v":32081.739673641267},{"$f":"'Inputs & Assumptions'!M40","v":0},{"$f":"IFERROR(-K4-F4-W4+X4,\"--\")","v":67084.300592732543},{"$f":"-K4-F4","v":99166.040266373806},"Current IRR",{"$f":"IRR(R4:R33,0.1)","v":4.5008723638992887E-2}]
[{"$f":"A4+1","v":2025}," 2 ",{"$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$4*(E5/100),'Inputs & Assumptions'!J41)","v":29746.328029037631},{"$f":"'Inputs & Assumptions'!L41","v":8167323.2000000002},{"$f":"(G5/100)*'Inputs & Assumptions'!$Q$5","v":162901.53231627541},{"$f":"(G5/100)*'Inputs & Assumptions'!$Q$4","v":34054.997448322625},{"$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":0.85222518767602673},{"$f":"'Inputs & Assumptions'!N41","v":0},{"$f":"IF(OR(C5>0),IFERROR(V4*((1+'Inputs & Assumptions'!O41)),\"No Data\"),\"--\")","v":32723.374467114092},{"$f":"IFERROR(V5+U5,\"--\")","v":32723.374467114092},{"$f":"'Inputs & Assumptions'!M41","v":0},{"$f":"IFERROR(-K5-F5-W5+X5,\"--\")","v":69417.647007250911},{"$f":"-K5-F5","v":102141.021474365}]
[{"$f":"A5+1","v":2026}," 3 ",{"$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$4*(E6/100),'Inputs & Assumptions'!J42)","v":30638.71786990876},{"$f":"'Inputs & Assumptions'!L42","v":8412342.8959999997},{"$f":"(G6/100)*'Inputs & Assumptions'!$Q$5","v":167788.57828576365},{"$f":"(G6/100)*'Inputs & Assumptions'!$Q$4","v":35076.647371772298},{"$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},{"$f":"SUM(P6:Q6)","v":20722.253980521346},9.1666065007891595E-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N42","v":0},{"$f":"IF(OR(C6>0),IFERROR(V5*((1+'Inputs & Assumptions'!O42)),\"No Data\"),\"--\")","v":33377.841956456374},33377.841956456374,{"$f":"'Inputs & Assumptions'!M42","v":0},{"$f":"IFERROR(-K6-F6-W6+X6,\"--\")","v":71827.410162139626},105205.25211859599,"IRR Target",4.4999999999999998E-2]
[2027," 4 ",{"$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$4*(E7/100),'Inputs & Assumptions'!J43)","v":31557.879406006028},{"$f":"'Inputs & Assumptions'!L43","v":8664713.1828799993},{"$f":"(G7/100)*'Inputs & Assumptions'!$Q$5","v":172822.23563433657},{"$f":"(G7/100)*'Inputs & Assumptions'!$Q$4","v":36128.946792925468},{"$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-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N43","v":0},{"$f":"IF(OR(C7>0),IFERROR(V6*((1+'Inputs & Assumptions'!O43)),\"No Data\"),\"--\")","v":34045.398795585505},34045.398795585505,{"$f":"'Inputs & Assumptions'!M43","v":0},74316.010886568343,108361.40968215386]
[2028," 5 ",{"$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$4*(E8/100),'Inputs & Assumptions'!J44)","v":32504.615788186209},{"$f":"'Inputs & Assumptions'!L44","v":8924654.5783663988},{"$f":"(G8/100)*'Inputs & Assumptions'!$Q$5","v":178006.90270336665},{"$f":"(G8/100)*'Inputs & Assumptions'!$Q$4","v":37212.815196713229},{"$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-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N44","v":0},{"$f":"IF(OR(C8>0),IFERROR(V7*((1+'Inputs & Assumptions'!O44)),\"No Data\"),\"--\")","v":34726.306771497213},34726.306771497213,{"$f":"'Inputs & Assumptions'!M44","v":0},76885.945201121271,111612.25197261848]
[2029," 6 ",{"$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$4*(E9/100),'Inputs & Assumptions'!J45)","v":33479.754261831797},{"$f":"'Inputs & Assumptions'!L45","v":9192394.2157173902},{"$f":"(G9/100)*'Inputs & Assumptions'!$Q$5","v":183347.10978446764},{"$f":"(G9/100)*'Inputs & Assumptions'!$Q$4","v":38329.199652614625},{"$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,{"$f":"'Inputs & Assumptions'!I45","v":0},56263.70208837348,9.1666065007891581E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N45","v":0},{"$f":"IF(OR(C9>0),IFERROR(V8*((1+'Inputs & Assumptions'!O45)),\"No Data\"),\"--\")","v":35420.832906927157},35420.832906927157,{"$f":"'Inputs & Assumptions'!M45","v":0},79539.78662486987,114960.61953179703,"PILOT Adjustment Factor"]
[2030," 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$4*(E10/100),'Inputs & Assumptions'!J46)","v":34484.146889686752},{"$f":"'Inputs & Assumptions'!L46","v":9468166.0421889126},{"$f":"(G10/100)*'Inputs & Assumptions'!$Q$5","v":188847.52307800169},{"$f":"(G10/100)*'Inputs & Assumptions'!$Q$4","v":39479.075642193071},{"$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,{"$f":"'Inputs & Assumptions'!I46","v":0},68828.683151024627,9.1666065007891581E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N46","v":0},{"$f":"IF(OR(C10>0),IFERROR(V9*((1+'Inputs & Assumptions'!O46)),\"No Data\"),\"--\")","v":36129.2495650657},36129.2495650657,{"$f":"'Inputs & Assumptions'!M46","v":0},82280.188552685227,118409.43811775092,1.4596466574026028]
[2031," 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$4*(E11/100),'Inputs & Assumptions'!J47)","v":35518.671296377353},{"$f":"'Inputs & Assumptions'!L47","v":9752211.0234545805},{"$f":"(G11/100)*'Inputs & Assumptions'!$Q$5","v":194512.94877034175},{"$f":"(G11/100)*'Inputs & Assumptions'!$Q$4","v":40663.447911458861},{"$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,{"$f":"'Inputs & Assumptions'!I47","v":0},81770.613645555452,9.1666065007891567E-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N47","v":0},{"$f":"IF(OR(C11>0),IFERROR(V10*((1+'Inputs & Assumptions'!O47)),\"No Data\"),\"--\")","v":36851.834556367015},36851.834556367015,{"$f":"'Inputs & Assumptions'!M47","v":0},85109.886704916455,121961.72126128347]
[2032," 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$4*(E12/100),'Inputs & Assumptions'!J48)","v":36584.231435268674},{"$f":"'Inputs & Assumptions'!L48","v":10044777.354158219},{"$f":"(G12/100)*'Inputs & Assumptions'!$Q$5","v":200348.33723345204},{"$f":"(G12/100)*'Inputs & Assumptions'!$Q$4","v":41883.351348802636},{"$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-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N48","v":0},{"$f":"IF(OR(C12>0),IFERROR(V11*((1+'Inputs & Assumptions'!O48)),\"No Data\"),\"--\")","v":37588.871247494353},37588.871247494353,{"$f":"'Inputs & Assumptions'!M48","v":0},88031.701651627634,125620.57289912199]
[2033," 10 ",{"$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$4*(E13/100),'Inputs & Assumptions'!J49)","v":37681.758378326733},{"$f":"'Inputs & Assumptions'!L49","v":10346120.674782965},{"$f":"(G13/100)*'Inputs & Assumptions'!$Q$5","v":206358.78735045556},{"$f":"(G13/100)*'Inputs & Assumptions'!$Q$4","v":43139.851889266705},{"$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,{"$f":"'Inputs & Assumptions'!I49","v":0},108830.89611656964,9.1666065007891581E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N49","v":0},{"$f":"IF(OR(C13>0),IFERROR(V12*((1+'Inputs & Assumptions'!O49)),\"No Data\"),\"--\")","v":38340.648672444244},38340.648672444244,{"$f":"'Inputs & Assumptions'!M49","v":0},91048.541413651401,129389.19008609564]
[2034," 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$4*(E14/100),'Inputs & Assumptions'!J50)","v":38812.211129676536},{"$f":"'Inputs & Assumptions'!L50","v":10656504.295026455},{"$f":"(G14/100)*'Inputs & Assumptions'!$Q$5","v":212549.55097096926},{"$f":"(G14/100)*'Inputs & Assumptions'!$Q$4","v":44434.047445944714},{"$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-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N50","v":0},{"$f":"IF(OR(C14>0),IFERROR(V13*((1+'Inputs & Assumptions'!O50)),\"No Data\"),\"--\")","v":39107.461645893127},39107.461645893127,{"$f":"'Inputs & Assumptions'!M50","v":0},94163.404142785395,133270.86578867852]
[2035," 12 ",{"$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$4*(E15/100),'Inputs & Assumptions'!J51)","v":39976.577463566835},{"$f":"'Inputs & Assumptions'!L51","v":10976199.423877249},{"$f":"(G15/100)*'Inputs & Assumptions'!$Q$5","v":218926.03750009835},{"$f":"(G15/100)*'Inputs & Assumptions'!$Q$4","v":45767.068869323055},{"$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-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N51","v":0},{"$f":"IF(OR(C15>0),IFERROR(V14*((1+'Inputs & Assumptions'!O51)),\"No Data\"),\"--\")","v":39889.610878810992},39889.610878810992,{"$f":"'Inputs & Assumptions'!M51","v":0},97379.38088352792,137268.9917623389]
[2036,{"$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$4*(E16/100),'Inputs & Assumptions'!J52)","v":41175.87478747384},{"$f":"'Inputs & Assumptions'!L52","v":11305485.406593567},{"$f":"(G16/100)*'Inputs & Assumptions'!$Q$5","v":225493.8186251013},{"$f":"(G16/100)*'Inputs & Assumptions'!$Q$4","v":47140.080935402751},{"$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,{"$f":"'Inputs & Assumptions'!I52","v":0},152542.39428377082,9.1666065007891581E-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N52","v":0},{"$f":"IF(OR(C16>0),IFERROR(V15*((1+'Inputs & Assumptions'!O52)),\"No Data\"),\"--\")","v":40687.403096387214},40687.403096387214,{"$f":"'Inputs & Assumptions'!M52","v":0},100699.65841882181,141387.06151520903]
[2037,{"$f":"B16+1","v":14},{"$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$4*(E17/100),'Inputs & Assumptions'!J53)","v":42411.151031098052},{"$f":"'Inputs & Assumptions'!L53","v":11644649.968791375},{"$f":"(G17/100)*'Inputs & Assumptions'!$Q$5","v":232258.63318385434},{"$f":"(G17/100)*'Inputs & Assumptions'!$Q$4","v":48554.283363464834},{"$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,{"$f":"'Inputs & Assumptions'!I53","v":0},167995.73611228401,9.1666065007891581E-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N53","v":0},{"$f":"IF(OR(C17>0),IFERROR(V16*((1+'Inputs & Assumptions'!O53)),\"No Data\"),\"--\")","v":41501.151158314962},41501.151158314962,{"$f":"'Inputs & Assumptions'!M53","v":0},104127.52220235037,145628.67336066533]
[2038,15,{"$f":"'Inputs & Assumptions'!F54","v":2224102.8558886074},{"$f":"'Inputs & Assumptions'!G54","v":-1473746.4207208327},{"$f":"'Inputs & Assumptions'!K54","v":10476498.952291474},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E18/100),'Inputs & Assumptions'!J54)","v":43683.485562030997},{"$f":"'Inputs & Assumptions'!L54","v":11993989.467855116},{"$f":"(G18/100)*'Inputs & Assumptions'!$Q$5","v":239226.39217936998},{"$f":"(G18/100)*'Inputs & Assumptions'!$Q$4","v":50010.911864368783},{"$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,{"$f":"'Inputs & Assumptions'!I54","v":0},183912.67819565232,9.1666065007891581E-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N54","v":0},{"$f":"IF(OR(C18>0),IFERROR(V17*((1+'Inputs & Assumptions'!O54)),\"No Data\"),\"--\")","v":42331.174181481263},42331.174181481263,{"$f":"'Inputs & Assumptions'!M54","v":0},107666.35938000403,149997.5335614853]
[2039,16,{"$f":"'Inputs & Assumptions'!F55","v":2290825.9415652659},{"$f":"'Inputs & Assumptions'!G55","v":-1517958.8133424576},{"$f":"'Inputs & Assumptions'!K55","v":10790793.920860218},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E19/100),'Inputs & Assumptions'!J55)","v":44993.990128891928},{"$f":"'Inputs & Assumptions'!L55","v":12353809.15189077},{"$f":"(G19/100)*'Inputs & Assumptions'!$Q$5","v":246403.18394475107},{"$f":"(G19/100)*'Inputs & Assumptions'!$Q$4","v":51511.239220299845},{"$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,{"$f":"'Inputs & Assumptions'!I55","v":0},200307.12854152219,9.1666065007891581E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N55","v":0},{"$f":"IF(OR(C19>0),IFERROR(V18*((1+'Inputs & Assumptions'!O55)),\"No Data\"),\"--\")","v":43177.797665110891},43177.797665110891,{"$f":"'Inputs & Assumptions'!M55","v":0},111319.66190321899,154497.45956832988]
[2040,17,{"$f":"'Inputs & Assumptions'!F56","v":2359550.7198122237},{"$f":"'Inputs & Assumptions'!G56","v":-1563497.5777427314},{"$f":"'Inputs & Assumptions'!K56","v":11114517.738486025},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E20/100),'Inputs & Assumptions'!J56)","v":46343.809832758685},{"$f":"'Inputs & Assumptions'!L56","v":12724423.426447492},{"$f":"(G20/100)*'Inputs & Assumptions'!$Q$5","v":253795.27946309358},{"$f":"(G20/100)*'Inputs & Assumptions'!$Q$4","v":53056.576396908837},{"$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,{"$f":"'Inputs & Assumptions'!I56","v":0},217193.41239776765,9.1666065007891595E-2,0.85222518767602717,{"$f":"'Inputs & Assumptions'!N56","v":0},{"$f":"IF(OR(C20>0),IFERROR(V19*((1+'Inputs & Assumptions'!O56)),\"No Data\"),\"--\")","v":44041.353618413108},44041.353618413108,{"$f":"'Inputs & Assumptions'!M56","v":0},115091.02973696667,159132.38335537977]
[2041,18,{"$f":"'Inputs & Assumptions'!F57","v":2430337.2414065907},{"$f":"'Inputs & Assumptions'!G57","v":-1610402.5050750135},{"$f":"'Inputs & Assumptions'!K57","v":11447953.270640606},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E21/100),'Inputs & Assumptions'!J57)","v":47734.124127741445},{"$f":"'Inputs & Assumptions'!L57","v":13106156.129240917},{"$f":"(G21/100)*'Inputs & Assumptions'!$Q$5","v":261409.13784698641},{"$f":"(G21/100)*'Inputs & Assumptions'!$Q$4","v":54648.273688816102},{"$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,{"$f":"'Inputs & Assumptions'!I57","v":0},234586.28476970084,9.1666065007891595E-2,0.85222518767602717,{"$f":"'Inputs & Assumptions'!N57","v":0},{"$f":"IF(OR(C21>0),IFERROR(V20*((1+'Inputs & Assumptions'!O57)),\"No Data\"),\"--\")","v":44922.180690781373},44922.180690781373,{"$f":"'Inputs & Assumptions'!M57","v":0},118984.1741652598,163906.35485604117]
[2042,19,{"$f":"'Inputs & Assumptions'!F58","v":2503247.3586487886},{"$f":"'Inputs & Assumptions'!G58","v":-1658714.580227264},{"$f":"'Inputs & Assumptions'!K58","v":11791391.868759824},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E22/100),'Inputs & Assumptions'!J58)","v":49166.147851573689},{"$f":"'Inputs & Assumptions'!L58","v":13499340.813118145},{"$f":"(G22/100)*'Inputs & Assumptions'!$Q$5","v":269251.41198239598},{"$f":"(G22/100)*'Inputs & Assumptions'!$Q$4","v":56287.721899480581},{"$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,{"$f":"'Inputs & Assumptions'!I58","v":0},252500.94331279187,9.1666065007891595E-2,0.8522251876760274,{"$f":"'Inputs & Assumptions'!N58","v":0},{"$f":"IF(OR(C22>0),IFERROR(V21*((1+'Inputs & Assumptions'!O58)),\"No Data\"),\"--\")","v":45820.624304597004},45820.624304597004,{"$f":"'Inputs & Assumptions'!M58","v":0},123002.92119712546,168823.54550172246]
[2043,20,{"$f":"'Inputs & Assumptions'!F59","v":2578344.7794082523},{"$f":"'Inputs & Assumptions'!G59","v":-1708476.0176340819},{"$f":"'Inputs & Assumptions'!K59","v":12145133.624822618},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E23/100),'Inputs & Assumptions'!J59)","v":50641.132287120898},{"$f":"'Inputs & Assumptions'!L59","v":13904321.03751169},{"$f":"(G23/100)*'Inputs & Assumptions'!$Q$5","v":277328.95434186794},{"$f":"(G23/100)*'Inputs & Assumptions'!$Q$4","v":57976.353556465008},{"$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,{"$f":"'Inputs & Assumptions'!I59","v":0},270953.04161217576,9.1666065007891581E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N59","v":0},{"$f":"IF(OR(C23>0),IFERROR(V22*((1+'Inputs & Assumptions'!O59)),\"No Data\"),\"--\")","v":46737.036790688944},46737.036790688944,{"$f":"'Inputs & Assumptions'!M59","v":0},127151.21507608517,173888.25186677411]
[2044,21,{"$f":"'Inputs & Assumptions'!F60","v":2655695.1227905001},{"$f":"'Inputs & Assumptions'!G60","v":-1759730.2981631043},{"$f":"'Inputs & Assumptions'!K60","v":12509487.633567298},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E24/100),'Inputs & Assumptions'!J60)","v":52160.366255734531},{"$f":"'Inputs & Assumptions'!L60","v":14321450.668637041},{"$f":"(G24/100)*'Inputs & Assumptions'!$Q$5","v":285648.82297212398},{"$f":"(G24/100)*'Inputs & Assumptions'!$Q$4","v":59715.644163158962},{"$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,{"$f":"'Inputs & Assumptions'!I60","v":0},289958.70286054118,9.1666065007891567E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N60","v":0},{"$f":"IF(OR(C24>0),IFERROR(V23*((1+'Inputs & Assumptions'!O60)),\"No Data\"),\"--\")","v":47671.777526502723},47671.777526502723,{"$f":"'Inputs & Assumptions'!M60","v":0},131433.12189627459,179104.89942277732]
[2045,22,{"$f":"'Inputs & Assumptions'!F61","v":2735365.9764742153},{"$f":"'Inputs & Assumptions'!G61","v":-1812522.2071079975},{"$f":"'Inputs & Assumptions'!K61","v":12884772.262574317},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E25/100),'Inputs & Assumptions'!J61)","v":53725.177243406564},{"$f":"'Inputs & Assumptions'!L61","v":14751094.188696153},{"$f":"(G25/100)*'Inputs & Assumptions'!$Q$5","v":294218.2876612877},{"$f":"(G25/100)*'Inputs & Assumptions'!$Q$4","v":61507.113488053743},{"$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,{"$f":"'Inputs & Assumptions'!I61","v":0},309534.53394635767,9.1666065007891567E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N61","v":0},{"$f":"IF(OR(C25>0),IFERROR(V24*((1+'Inputs & Assumptions'!O61)),\"No Data\"),\"--\")","v":48625.213077032779},48625.213077032779,{"$f":"'Inputs & Assumptions'!M61","v":0},135852.83332842786,184478.04640546063]
[2046,23,{"$f":"'Inputs & Assumptions'!F62","v":2817426.9557684418},{"$f":"'Inputs & Assumptions'!G62","v":-1866897.8733212375},{"$f":"'Inputs & Assumptions'!K62","v":13271315.430451546},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E26/100),'Inputs & Assumptions'!J62)","v":55336.932560708759},{"$f":"'Inputs & Assumptions'!L62","v":15193627.014357038},{"$f":"(G26/100)*'Inputs & Assumptions'!$Q$5","v":303044.83629112632},{"$f":"(G26/100)*'Inputs & Assumptions'!$Q$4","v":63352.326892695346},{"$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,{"$f":"'Inputs & Assumptions'!I62","v":0},329697.63996474817,9.1666065007891567E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N62","v":0},{"$f":"IF(OR(C26>0),IFERROR(V25*((1+'Inputs & Assumptions'!O62)),\"No Data\"),\"--\")","v":49597.717338573435},49597.717338573435,{"$f":"'Inputs & Assumptions'!M62","v":0},140414.67045905103,190012.38779762448]
[2047,24,{"$f":"'Inputs & Assumptions'!F63","v":2901949.7644414953},{"$f":"'Inputs & Assumptions'!G63","v":-1922904.8095208746},{"$f":"'Inputs & Assumptions'!K63","v":13669454.893365093},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E27/100),'Inputs & Assumptions'!J63)","v":56997.040537530018},{"$f":"'Inputs & Assumptions'!L63","v":15649435.824787749},{"$f":"(G27/100)*'Inputs & Assumptions'!$Q$5","v":312136.18137986009},{"$f":"(G27/100)*'Inputs & Assumptions'!$Q$4","v":65252.896699476201},{"$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,{"$f":"'Inputs & Assumptions'!I63","v":0},350465.63916369108,9.1666065007891553E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N63","v":0},{"$f":"IF(OR(C27>0),IFERROR(V26*((1+'Inputs & Assumptions'!O63)),\"No Data\"),\"--\")","v":50589.671685344903},50589.671685344903,{"$f":"'Inputs & Assumptions'!M63","v":0},145123.0877462083,195712.75943155319]
[2048,25,{"$f":"'Inputs & Assumptions'!F64","v":2989008.2573747402},{"$f":"'Inputs & Assumptions'!G64","v":-1980591.9538065009},{"$f":"'Inputs & Assumptions'!K64","v":14079538.540166046},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E28/100),'Inputs & Assumptions'!J64)","v":58706.951753655929},{"$f":"'Inputs & Assumptions'!L64","v":16118918.899531381},{"$f":"(G28/100)*'Inputs & Assumptions'!$Q$5","v":321500.26682125591},{"$f":"(G28/100)*'Inputs & Assumptions'!$Q$4","v":67210.483600460488},{"$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,{"$f":"'Inputs & Assumptions'!I64","v":0},371856.67833860172,9.1666065007891567E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N64","v":0},{"$f":"IF(OR(C28>0),IFERROR(V27*((1+'Inputs & Assumptions'!O64)),\"No Data\"),\"--\")","v":51601.465119051805},51601.465119051805,{"$f":"'Inputs & Assumptions'!M64","v":0},149982.67709544796,201584.14221449976]
[2049,26,{"$f":"'Inputs & Assumptions'!F65","v":3078678.5050959825},{"$f":"'Inputs & Assumptions'!G65","v":-2040009.7124206959},{"$f":"'Inputs & Assumptions'!K65","v":14501924.696371028},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E29/100),'Inputs & Assumptions'!J65)","v":60468.160306265614},{"$f":"'Inputs & Assumptions'!L65","v":16602486.466517324},{"$f":"(G29/100)*'Inputs & Assumptions'!$Q$5","v":331145.27482589358},{"$f":"(G29/100)*'Inputs & Assumptions'!$Q$4","v":69226.798108474308},{"$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,{"$f":"'Inputs & Assumptions'!I65","v":0},393889.44868875993,9.1666065007891567E-2,0.85222518767602728,{"$f":"'Inputs & Assumptions'!N65","v":0},{"$f":"IF(OR(C29>0),IFERROR(V28*((1+'Inputs & Assumptions'!O65)),\"No Data\"),\"--\")","v":52633.494421432843},52633.494421432843,{"$f":"'Inputs & Assumptions'!M65","v":0},154998.17205950196,207631.6664809348]
[2050,27,{"$f":"'Inputs & Assumptions'!F66","v":3171038.8602488618},{"$f":"'Inputs & Assumptions'!G66","v":-2101210.0037933169},{"$f":"'Inputs & Assumptions'!K66","v":14936982.437262159},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E30/100),'Inputs & Assumptions'!J66)","v":62282.20511545358},{"$f":"'Inputs & Assumptions'!L66","v":17100561.060512844},{"$f":"(G30/100)*'Inputs & Assumptions'!$Q$5","v":341079.63307067048},{"$f":"(G30/100)*'Inputs & Assumptions'!$Q$4","v":71303.602051728551},{"$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,{"$f":"'Inputs & Assumptions'!I66","v":0},416583.20214942237,9.1666065007891567E-2,0.85222518767602695,{"$f":"'Inputs & Assumptions'!N66","v":0},{"$f":"IF(OR(C30>0),IFERROR(V29*((1+'Inputs & Assumptions'!O66)),\"No Data\"),\"--\")","v":53686.164309861502},53686.164309861502,{"$f":"'Inputs & Assumptions'!M66","v":0},160174.45216550137,213860.61647536285]
[2051,28,{"$f":"'Inputs & Assumptions'!F67","v":3266170.0260563279},{"$f":"'Inputs & Assumptions'!G67","v":-2164246.3039071164},{"$f":"'Inputs & Assumptions'!K67","v":15385091.910380024},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E31/100),'Inputs & Assumptions'!J67)","v":64150.671268917184},{"$f":"'Inputs & Assumptions'!L67","v":17613577.892328229},{"$f":"(G31/100)*'Inputs & Assumptions'!$Q$5","v":351312.02206279052},{"$f":"(G31/100)*'Inputs & Assumptions'!$Q$4","v":73442.710113280395},{"$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,{"$f":"'Inputs & Assumptions'!I67","v":0},439957.76821390539,9.1666065007891581E-2,0.85222518767602728,{"$f":"'Inputs & Assumptions'!N67","v":0},{"$f":"IF(OR(C31>0),IFERROR(V30*((1+'Inputs & Assumptions'!O67)),\"No Data\"),\"--\")","v":54759.887596058732},54759.887596058732,{"$f":"'Inputs & Assumptions'!M67","v":0},165516.54737356503,220276.43496962378]
[2052,29,{"$f":"'Inputs & Assumptions'!F68","v":3364155.1268380177},{"$f":"'Inputs & Assumptions'!G68","v":-2229173.6930243298},{"$f":"'Inputs & Assumptions'!K68","v":15846644.667691426},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E32/100),'Inputs & Assumptions'!J68)","v":66075.191406984712},{"$f":"'Inputs & Assumptions'!L68","v":18141985.229098078},{"$f":"(G32/100)*'Inputs & Assumptions'!$Q$5","v":361851.3827246743},{"$f":"(G32/100)*'Inputs & Assumptions'!$Q$4","v":75645.991416678822},{"$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,{"$f":"'Inputs & Assumptions'!I68","v":0},464033.57126032235,9.1666065007891581E-2,0.85222518767602706,{"$f":"'Inputs & Assumptions'!N68","v":0},{"$f":"IF(OR(C32>0),IFERROR(V31*((1+'Inputs & Assumptions'!O68)),\"No Data\"),\"--\")","v":55855.085347979904},55855.085347979904,{"$f":"'Inputs & Assumptions'!M68","v":0},171029.64267073257,226884.72801871249]
[2053,30,{"$f":"'Inputs & Assumptions'!F69","v":3465079.7806431581},{"$f":"'Inputs & Assumptions'!G69","v":-2296048.9038150599},{"$f":"'Inputs & Assumptions'!K69","v":16322044.007722169},{"$f":"IF(existpilot=2,'Inputs & Assumptions'!$Q$4*(E33/100),'Inputs & Assumptions'!J69)","v":68057.447149194253},{"$f":"'Inputs & Assumptions'!L69","v":18686244.785971019},{"$f":"(G33/100)*'Inputs & Assumptions'!$Q$5","v":372706.92420641449},{"$f":"(G33/100)*'Inputs & Assumptions'!$Q$4","v":77915.37115917918},{"$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,{"$f":"'Inputs & Assumptions'!I69","v":20947879.514722083},21799280.163120214,9.1666065007891581E-2,0.85222518767602717,{"$f":"'Inputs & Assumptions'!N69","v":0},{"$f":"IF(OR(C33>0),IFERROR(V32*((1+'Inputs & Assumptions'!O69)),\"No Data\"),\"--\")","v":56972.187054939503},56972.187054939503,{"$f":"'Inputs & Assumptions'!M69","v":0},176719.08280433435,233691.26985927386]
[]
[null,"TOTAL",{"$f":"SUM(C4:C33)","v":69954605.802081704},-46353679.030983694,329516844.26512754,1373974.6812796933,377246404.31833804,7524376.8147025751,1572990.93250649,-6412463.4430550495,-6091840.2709022975,-320623.17215275252,0,17188463.328042962,-10514501,6673962.3280429579,12317630.514722083,18991592.842765044,null,null,null,{"$f":"SUM(V4:V33)","v":1301494.5561198499},{"$f":"SUM(W4:W33)","v":1301494.5561198499},{"$f":"SUM(X4:X33)","v":0},3416371.0335027543,{"$f":"SUM(Z4:Z33)","v":4717865.5896226037}]

{"sheet":"Data","index":4,"n_rows":571,"n_cols":39,"rows_kept":571,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Inputs & Assumptions'!A1","v":"Payment in Lieu of Taxes Financial Agreement Forecasting Model - Aberdeen Township, Monmouth County"}]
["Data"]
["Municode","Municipality","County","Census FIPS","ID","2023 Net Valuation Taxable","2023 Total Municipal Tax Levy","2023 Total Municipal Tax Rate","2023 Municipal Expenditures Applicable to Project","2020 Land Area (in Acres)","2023 CY Total Rate","2023 County Levy","2023 School Levy","2023 Total Levy","2023 Municipal Share of Levy","2023 County Share of Levy","2023 School Share of Levy","Daytime Pop. (2018-22 Estimate)","Municipal Spending/Daytime Pop. Ratio","General Government Approp.","Land-Use Administration Approp.","Uniform Construction Code Approp.","Public Safety Approp.","Public Works Approp.","Health and Human Services Approp.","Education (including Library) Approp.","Landfill / Solid Waste Disposal  Approp.","Statutory Expenditures Approp.","Court and Public Defender Approp.","General Government Appl. to Project","Land-Use Admin. Appl. to Project","Uniform Construction Code Appl. to Project","Public Safety Appl. to Project","Public Works Appl. to Project","Health and Human Services Appl. to Project","Education (including Library) Appl. to Project","Landfill / Solid Waste Disposal  Appl. to Project","Statutory Expenditures Appl. to Project","Court and Public Defender Appl. to Project"]
["1330","Aberdeen Township","Monmouth",3402500070,1,3076814300,12829283.300000001,{"$f":"G4/(F4/100)","v":0.41696644805635491},{"$f":"IF(IFERROR(SUM(AD4:AM4),\"--\")=0,\"--\",IFERROR(SUM(AD4:AM4),\"--\"))","v":5946076.5800000001},3484.4204335424001,1.9945522948850047,6487416.9299999997,42051970,61368670.230000004,{"$f":"G4/N4","v":0.20905265263069722},{"$f":"L4/N4","v":0.10571219656033272},{"$f":"M4/N4","v":0.68523515080897002},22797,{"$f":"IFERROR(I4/R4,\"--\")","v":260.82715181822169},12081118.199999999,0,275235,5835234.3399999999,1296912,103503,950000,0,2745737.18,149640,{"$f":"IFERROR(T4*'Inputs & Assumptions'!$Q$40,\"--\")","v":1208111.82},{"$f":"IFERROR(U4*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V4*'Inputs & Assumptions'!$Q$42,\"--\")","v":137617.5},{"$f":"IFERROR(W4*'Inputs & Assumptions'!$Q$43,\"--\")","v":2917617.17},{"$f":"IFERROR(X4*'Inputs & Assumptions'!$Q$44,\"--\")","v":129691.20000000001},{"$f":"IFERROR(Y4*'Inputs & Assumptions'!$Q$45,\"--\")","v":10350.300000000001},{"$f":"IFERROR(Z4*'Inputs & Assumptions'!$Q$46,\"--\")","v":95000},{"$f":"IFERROR(AA4*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB4*'Inputs & Assumptions'!$Q$48,\"--\")","v":1372868.59},{"$f":"IFERROR(AC4*'Inputs & Assumptions'!$Q$49,\"--\")","v":74820}]
["0101","Absecon City","Atlantic",3400100100,{"$f":"E4+1","v":2},723339500,7370830,1.0190000684325964,3673263.5,3499.6675706342398,3.3229474638119449,4246067.57,12419294,24036191.57,0.30665548568849255,0.17665309238505125,0.51669142192645623,11203,327.88212978666428,1300000,30200,156000,3224000,1134000,8400,0,1909000,1423807,139200,{"$f":"IFERROR(T5*'Inputs & Assumptions'!$Q$40,\"--\")","v":130000},{"$f":"IFERROR(U5*'Inputs & Assumptions'!$Q$41,\"--\")","v":3020},{"$f":"IFERROR(V5*'Inputs & Assumptions'!$Q$42,\"--\")","v":78000},{"$f":"IFERROR(W5*'Inputs & Assumptions'!$Q$43,\"--\")","v":1612000},{"$f":"IFERROR(X5*'Inputs & Assumptions'!$Q$44,\"--\")","v":113400},{"$f":"IFERROR(Y5*'Inputs & Assumptions'!$Q$45,\"--\")","v":840},{"$f":"IFERROR(Z5*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA5*'Inputs & Assumptions'!$Q$47,\"--\")","v":954500},{"$f":"IFERROR(AB5*'Inputs & Assumptions'!$Q$48,\"--\")","v":711903.5},{"$f":"IFERROR(AC5*'Inputs & Assumptions'!$Q$49,\"--\")","v":69600}]
["1001","Alexandria Township","Hunterdon",3401900550,3,724429749,2281217.23,0.31489833667777772,566451.75600000005,17621.43754919296,2.7967348494408668,3356379.02,14622783,20260379.25,0.11259499152761417,0.16566220101728846,0.72174280745509733,5413,104.64654646222058,658459.98,42454,243000,293600,1070550.58,16575,84800,0,181735.6,40000,{"$f":"IFERROR(T6*'Inputs & Assumptions'!$Q$40,\"--\")","v":65845.998000000007},{"$f":"IFERROR(U6*'Inputs & Assumptions'!$Q$41,\"--\")","v":4245.4000000000005},{"$f":"IFERROR(V6*'Inputs & Assumptions'!$Q$42,\"--\")","v":121500},{"$f":"IFERROR(W6*'Inputs & Assumptions'!$Q$43,\"--\")","v":146800},{"$f":"IFERROR(X6*'Inputs & Assumptions'!$Q$44,\"--\")","v":107055.05800000002},{"$f":"IFERROR(Y6*'Inputs & Assumptions'!$Q$45,\"--\")","v":1657.5},{"$f":"IFERROR(Z6*'Inputs & Assumptions'!$Q$46,\"--\")","v":8480},{"$f":"IFERROR(AA6*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB6*'Inputs & Assumptions'!$Q$48,\"--\")","v":90867.8},{"$f":"IFERROR(AC6*'Inputs & Assumptions'!$Q$49,\"--\")","v":20000}]
["2101","Allamuchy Township","Warren",3404100670,4,599642300,2709072,0.45178133697372586,444501.37300000002,12794.99600023424,3.0952935825241155,5341765.63,10509852,18560689.629999999,0.14595750772219557,0.28779995444598144,0.56624253783182299,5878,75.621193092888745,670376,42500,15000,147724,1550783.83,90010,0,0,186502,69042.78,{"$f":"IFERROR(T7*'Inputs & Assumptions'!$Q$40,\"--\")","v":67037.600000000006},{"$f":"IFERROR(U7*'Inputs & Assumptions'!$Q$41,\"--\")","v":4250},{"$f":"IFERROR(V7*'Inputs & Assumptions'!$Q$42,\"--\")","v":7500},{"$f":"IFERROR(W7*'Inputs & Assumptions'!$Q$43,\"--\")","v":73862},{"$f":"IFERROR(X7*'Inputs & Assumptions'!$Q$44,\"--\")","v":155078.383},{"$f":"IFERROR(Y7*'Inputs & Assumptions'!$Q$45,\"--\")","v":9001},{"$f":"IFERROR(Z7*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA7*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB7*'Inputs & Assumptions'!$Q$48,\"--\")","v":93251},{"$f":"IFERROR(AC7*'Inputs & Assumptions'!$Q$49,\"--\")","v":34521.39}]
["0201","Allendale Borough","Bergen",3400300700,5,2035931500,11771102,0.57816788040265599,2942549.5,1982.1431424665598,2.1989126476013561,4924173.25,28073080,44768355.25,0.26293353718863727,0.10999227517968733,0.62707418763167544,9482,310.33004640371229,1116420,88600,243950,3406349,2222006,56000,691949,0,1375330,24475,{"$f":"IFERROR(T8*'Inputs & Assumptions'!$Q$40,\"--\")","v":111642},{"$f":"IFERROR(U8*'Inputs & Assumptions'!$Q$41,\"--\")","v":8860},{"$f":"IFERROR(V8*'Inputs & Assumptions'!$Q$42,\"--\")","v":121975},{"$f":"IFERROR(W8*'Inputs & Assumptions'!$Q$43,\"--\")","v":1703174.5},{"$f":"IFERROR(X8*'Inputs & Assumptions'!$Q$44,\"--\")","v":222200.6},{"$f":"IFERROR(Y8*'Inputs & Assumptions'!$Q$45,\"--\")","v":5600},{"$f":"IFERROR(Z8*'Inputs & Assumptions'!$Q$46,\"--\")","v":69194.900000000009},{"$f":"IFERROR(AA8*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB8*'Inputs & Assumptions'!$Q$48,\"--\")","v":687665},{"$f":"IFERROR(AC8*'Inputs & Assumptions'!$Q$49,\"--\")","v":12237.5}]
["1301","Allenhurst Borough","Monmouth",3402500730,6,925246300,3053118.69,0.32997902180208666,1228508.3929999999,160.30757355776001,0.62367844216183299,2308814.02,408629,5770561.71,0.52908518155332229,0.40010212801276845,7.0812690433909253E-2,541,2270.8103382624768,615795,114385,0,1438850.66,944645.63,20500,0,0,624121,54980,{"$f":"IFERROR(T9*'Inputs & Assumptions'!$Q$40,\"--\")","v":61579.5},{"$f":"IFERROR(U9*'Inputs & Assumptions'!$Q$41,\"--\")","v":11438.5},{"$f":"IFERROR(V9*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W9*'Inputs & Assumptions'!$Q$43,\"--\")","v":719425.33},{"$f":"IFERROR(X9*'Inputs & Assumptions'!$Q$44,\"--\")","v":94464.563000000009},{"$f":"IFERROR(Y9*'Inputs & Assumptions'!$Q$45,\"--\")","v":2050},{"$f":"IFERROR(Z9*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA9*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB9*'Inputs & Assumptions'!$Q$48,\"--\")","v":312060.5},{"$f":"IFERROR(AC9*'Inputs & Assumptions'!$Q$49,\"--\")","v":27490}]
["1302","Allentown Borough","Monmouth",3402500760,7,193121000,1885890.04,0.97653286799467698,897520.41899999999,381.55699258495997,2.8778532785145066,476933.99,3194915,5557739.0300000003,0.33932684313174738,8.5814390964665352E-2,0.5748587659035872,2632,341.0031987082067,2137534.19,9700,1450,696300,168500,1500,3000,238000,321569,73675,{"$f":"IFERROR(T10*'Inputs & Assumptions'!$Q$40,\"--\")","v":213753.41899999999},{"$f":"IFERROR(U10*'Inputs & Assumptions'!$Q$41,\"--\")","v":970},{"$f":"IFERROR(V10*'Inputs & Assumptions'!$Q$42,\"--\")","v":725},{"$f":"IFERROR(W10*'Inputs & Assumptions'!$Q$43,\"--\")","v":348150},{"$f":"IFERROR(X10*'Inputs & Assumptions'!$Q$44,\"--\")","v":16850},{"$f":"IFERROR(Y10*'Inputs & Assumptions'!$Q$45,\"--\")","v":150},{"$f":"IFERROR(Z10*'Inputs & Assumptions'!$Q$46,\"--\")","v":300},{"$f":"IFERROR(AA10*'Inputs & Assumptions'!$Q$47,\"--\")","v":119000},{"$f":"IFERROR(AB10*'Inputs & Assumptions'!$Q$48,\"--\")","v":160784.5},{"$f":"IFERROR(AC10*'Inputs & Assumptions'!$Q$49,\"--\")","v":36837.5}]
["1701","Alloway Township","Salem",3403300880,8,287646235,831039.17,0.28891015034491935,261328.60800000001,21425.340152142082,3.2889172145778298,4057321.3699999996,4572086,9460446.5399999991,8.7843545913637189E-2,0.4288720783786597,0.48328437570770316,3626,72.070768891340322,332175,7500,55150,45175,689989.38,12900,0,125739.34,88080,0,{"$f":"IFERROR(T11*'Inputs & Assumptions'!$Q$40,\"--\")","v":33217.5},{"$f":"IFERROR(U11*'Inputs & Assumptions'!$Q$41,\"--\")","v":750},{"$f":"IFERROR(V11*'Inputs & Assumptions'!$Q$42,\"--\")","v":27575},{"$f":"IFERROR(W11*'Inputs & Assumptions'!$Q$43,\"--\")","v":22587.5},{"$f":"IFERROR(X11*'Inputs & Assumptions'!$Q$44,\"--\")","v":68998.938000000009},{"$f":"IFERROR(Y11*'Inputs & Assumptions'!$Q$45,\"--\")","v":1290},{"$f":"IFERROR(Z11*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA11*'Inputs & Assumptions'!$Q$47,\"--\")","v":62869.67},{"$f":"IFERROR(AB11*'Inputs & Assumptions'!$Q$48,\"--\")","v":44040},{"$f":"IFERROR(AC11*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2102","Alpha Borough","Warren",3404101030,9,217952746,1931772.2700000003,0.88632619017335079,337031.71500000003,1075.6285269964801,3.4552673679091885,1439157.8399999999,4159920,7530850.1100000003,0.25651450258382585,0.19110164443307448,0.55238385298309967,3104,108.57980509020619,1334120,31925,42550,123985.86,604567,8875,81075.850000000006,0,95415,0,{"$f":"IFERROR(T12*'Inputs & Assumptions'!$Q$40,\"--\")","v":133412},{"$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$43,\"--\")","v":61992.93},{"$f":"IFERROR(X12*'Inputs & Assumptions'!$Q$44,\"--\")","v":60456.700000000004},{"$f":"IFERROR(Y12*'Inputs & Assumptions'!$Q$45,\"--\")","v":887.5},{"$f":"IFERROR(Z12*'Inputs & Assumptions'!$Q$46,\"--\")","v":8107.5850000000009},{"$f":"IFERROR(AA12*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB12*'Inputs & Assumptions'!$Q$48,\"--\")","v":47707.5},{"$f":"IFERROR(AC12*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0202","Alpine Borough","Bergen",3400301090,10,1977359600,3902024,0.19733507248757384,1813843.5,4096.6235176371201,0.78917755273244183,4440577.0999999996,7262277,15604878.1,0.25005155278976515,0.28456339559615013,0.46538505161408472,1899,955.15718799368085,590200,25800,153600,2305390,538200,33850,0,0,900137,30950,{"$f":"IFERROR(T13*'Inputs & Assumptions'!$Q$40,\"--\")","v":59020},{"$f":"IFERROR(U13*'Inputs & Assumptions'!$Q$41,\"--\")","v":2580},{"$f":"IFERROR(V13*'Inputs & Assumptions'!$Q$42,\"--\")","v":76800},{"$f":"IFERROR(W13*'Inputs & Assumptions'!$Q$43,\"--\")","v":1152695},{"$f":"IFERROR(X13*'Inputs & Assumptions'!$Q$44,\"--\")","v":53820},{"$f":"IFERROR(Y13*'Inputs & Assumptions'!$Q$45,\"--\")","v":3385},{"$f":"IFERROR(Z13*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA13*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB13*'Inputs & Assumptions'!$Q$48,\"--\")","v":450068.5},{"$f":"IFERROR(AC13*'Inputs & Assumptions'!$Q$49,\"--\")","v":15475}]
["1901","Andover Borough","Sussex",3403701330,11,67631500,396261.27,0.58591228939177753,97431.265000000014,862.63613090048,3.2384837538720861,434330.86999999994,1359643,2190235.1399999997,0.180921793629884,0.19830330637467536,0.62077489999544078,1044,93.324966475095792,226695,17649,21954,33668,133784,5353,500,28817.33,33627,0,{"$f":"IFERROR(T14*'Inputs & Assumptions'!$Q$40,\"--\")","v":22669.5},{"$f":"IFERROR(U14*'Inputs & Assumptions'!$Q$41,\"--\")","v":1764.9},{"$f":"IFERROR(V14*'Inputs & Assumptions'!$Q$42,\"--\")","v":10977},{"$f":"IFERROR(W14*'Inputs & Assumptions'!$Q$43,\"--\")","v":16834},{"$f":"IFERROR(X14*'Inputs & Assumptions'!$Q$44,\"--\")","v":13378.400000000001},{"$f":"IFERROR(Y14*'Inputs & Assumptions'!$Q$45,\"--\")","v":535.30000000000007},{"$f":"IFERROR(Z14*'Inputs & Assumptions'!$Q$46,\"--\")","v":50},{"$f":"IFERROR(AA14*'Inputs & Assumptions'!$Q$47,\"--\")","v":14408.665000000001},{"$f":"IFERROR(AB14*'Inputs & Assumptions'!$Q$48,\"--\")","v":16813.5},{"$f":"IFERROR(AC14*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1902","Andover Township","Sussex",3403701360,12,641709715,7297672.4000000004,1.1372233004139574,2255182.5219999999,12828.471846726399,4.0602931747729576,4444565.3599999994,14313058,26055295.759999998,0.28008403616754801,0.1705820344907879,0.54933392934166414,7519,299.93117728421333,1060059.21,110206,0,2183208.16,1269829.21,11375,0,702000,1032428,102435,{"$f":"IFERROR(T15*'Inputs & Assumptions'!$Q$40,\"--\")","v":106005.921},{"$f":"IFERROR(U15*'Inputs & Assumptions'!$Q$41,\"--\")","v":11020.6},{"$f":"IFERROR(V15*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W15*'Inputs & Assumptions'!$Q$43,\"--\")","v":1091604.08},{"$f":"IFERROR(X15*'Inputs & Assumptions'!$Q$44,\"--\")","v":126982.921},{"$f":"IFERROR(Y15*'Inputs & Assumptions'!$Q$45,\"--\")","v":1137.5},{"$f":"IFERROR(Z15*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA15*'Inputs & Assumptions'!$Q$47,\"--\")","v":351000},{"$f":"IFERROR(AB15*'Inputs & Assumptions'!$Q$48,\"--\")","v":516214},{"$f":"IFERROR(AC15*'Inputs & Assumptions'!$Q$49,\"--\")","v":51217.5}]
["1303","Asbury Park City","Monmouth",3402501960,13,2679737380,16893926.41,0.63043216608039399,16853041.052000001,914.54998496512007,1.5450915227372017,5698526.6799999997,18811942,41404395.090000004,0.40802253899079965,0.13763096085845991,0.45434650015074035,19357,870.64323252570136,3432371,1252890,1027575,19232274.329999998,9752251.1699999999,693679.58,827707.12,2022000,7833543,398910,{"$f":"IFERROR(T16*'Inputs & Assumptions'!$Q$40,\"--\")","v":343237.10000000003},{"$f":"IFERROR(U16*'Inputs & Assumptions'!$Q$41,\"--\")","v":125289},{"$f":"IFERROR(V16*'Inputs & Assumptions'!$Q$42,\"--\")","v":513787.5},{"$f":"IFERROR(W16*'Inputs & Assumptions'!$Q$43,\"--\")","v":9616137.1649999991},{"$f":"IFERROR(X16*'Inputs & Assumptions'!$Q$44,\"--\")","v":975225.11700000009},{"$f":"IFERROR(Y16*'Inputs & Assumptions'!$Q$45,\"--\")","v":69367.957999999999},{"$f":"IFERROR(Z16*'Inputs & Assumptions'!$Q$46,\"--\")","v":82770.712},{"$f":"IFERROR(AA16*'Inputs & Assumptions'!$Q$47,\"--\")","v":1011000},{"$f":"IFERROR(AB16*'Inputs & Assumptions'!$Q$48,\"--\")","v":3916771.5},{"$f":"IFERROR(AC16*'Inputs & Assumptions'!$Q$49,\"--\")","v":199455}]
["0102","Atlantic City City","Atlantic",3400102080,14,2398818833,38235972.239999995,1.5939499771302654,50764615.616999999,6886.6991183283199,3.5648407067512795,12303259,34974839,85514070.239999995,0.44713077196172057,0.14387408955590839,0.40899513848237101,63745,796.37015635736134,14323128.720000001,3384137.94,4132287,64153900.939999998,18667249.16,3036000,1653119,0,23400966.329999998,1629350,{"$f":"IFERROR(T17*'Inputs & Assumptions'!$Q$40,\"--\")","v":1432312.8720000002},{"$f":"IFERROR(U17*'Inputs & Assumptions'!$Q$41,\"--\")","v":338413.79399999999},{"$f":"IFERROR(V17*'Inputs & Assumptions'!$Q$42,\"--\")","v":2066143.5},{"$f":"IFERROR(W17*'Inputs & Assumptions'!$Q$43,\"--\")","v":32076950.469999999},{"$f":"IFERROR(X17*'Inputs & Assumptions'!$Q$44,\"--\")","v":1866724.9160000002},{"$f":"IFERROR(Y17*'Inputs & Assumptions'!$Q$45,\"--\")","v":303600},{"$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$48,\"--\")","v":11700483.164999999},{"$f":"IFERROR(AC17*'Inputs & Assumptions'!$Q$49,\"--\")","v":814675}]
["1304","Atlantic Highlands Borough","Monmouth",3402502110,15,1093866100,5938834.9900000002,0.54292156873679509,2708282.3859999999,809.00143566591987,1.7073179980621029,2606575.8100000005,10130362,18675772.800000001,0.31799674656568966,0.13956990363472405,0.54243334979958635,5662,478.32610137760508,6650141.96,56500,93000,2046256.44,746200,0,1500,521500,1145439.94,119500,{"$f":"IFERROR(T18*'Inputs & Assumptions'!$Q$40,\"--\")","v":665014.196},{"$f":"IFERROR(U18*'Inputs & Assumptions'!$Q$41,\"--\")","v":5650},{"$f":"IFERROR(V18*'Inputs & Assumptions'!$Q$42,\"--\")","v":46500},{"$f":"IFERROR(W18*'Inputs & Assumptions'!$Q$43,\"--\")","v":1023128.22},{"$f":"IFERROR(X18*'Inputs & Assumptions'!$Q$44,\"--\")","v":74620},{"$f":"IFERROR(Y18*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z18*'Inputs & Assumptions'!$Q$46,\"--\")","v":150},{"$f":"IFERROR(AA18*'Inputs & Assumptions'!$Q$47,\"--\")","v":260750},{"$f":"IFERROR(AB18*'Inputs & Assumptions'!$Q$48,\"--\")","v":572719.97},{"$f":"IFERROR(AC18*'Inputs & Assumptions'!$Q$49,\"--\")","v":59750}]
["0401","Audubon Borough","Camden",3400702200,16,712606904,7096000,0.99578041696884823,2563638.7209999999,948.58305386367999,3.9025152596613064,5946933.1699999999,14766660,27809593.170000002,0.25516374715092605,0.21384466625046999,0.5309915865986039,10733,238.85574592378646,678850,42875,62153,2692104,1538906,0,291016.21000000002,512325,1179236,171130,{"$f":"IFERROR(T19*'Inputs & Assumptions'!$Q$40,\"--\")","v":67885},{"$f":"IFERROR(U19*'Inputs & Assumptions'!$Q$41,\"--\")","v":4287.5},{"$f":"IFERROR(V19*'Inputs & Assumptions'!$Q$42,\"--\")","v":31076.5},{"$f":"IFERROR(W19*'Inputs & Assumptions'!$Q$43,\"--\")","v":1346052},{"$f":"IFERROR(X19*'Inputs & Assumptions'!$Q$44,\"--\")","v":153890.6},{"$f":"IFERROR(Y19*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z19*'Inputs & Assumptions'!$Q$46,\"--\")","v":29101.621000000003},{"$f":"IFERROR(AA19*'Inputs & Assumptions'!$Q$47,\"--\")","v":256162.5},{"$f":"IFERROR(AB19*'Inputs & Assumptions'!$Q$48,\"--\")","v":589618},{"$f":"IFERROR(AC19*'Inputs & Assumptions'!$Q$49,\"--\")","v":85565}]
["0402","Audubon Park Borough","Camden",3400702230,17,20700000,884000,4.2705314009661839,67488.309000000008,96.273699719679996,6.666434299516907,150156.90000000002,345795,1379951.9,0.64060203837539564,0.10881314051598467,0.25058482110861979,1350,49.991340000000008,180112.64000000001,0,0,33702.019999999997,102000,7080.8,20796,0,39276.71,0,{"$f":"IFERROR(T20*'Inputs & Assumptions'!$Q$40,\"--\")","v":18011.264000000003},{"$f":"IFERROR(U20*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V20*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W20*'Inputs & Assumptions'!$Q$43,\"--\")","v":16851.009999999998},{"$f":"IFERROR(X20*'Inputs & Assumptions'!$Q$44,\"--\")","v":10200},{"$f":"IFERROR(Y20*'Inputs & Assumptions'!$Q$45,\"--\")","v":708.08},{"$f":"IFERROR(Z20*'Inputs & Assumptions'!$Q$46,\"--\")","v":2079.6},{"$f":"IFERROR(AA20*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB20*'Inputs & Assumptions'!$Q$48,\"--\")","v":19638.355},{"$f":"IFERROR(AC20*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0501","Avalon Borough","Cape May",3400902320,18,9784358053,24838505,0.25385932184262433,4633918.706827431,2732.755824416,0.60652361441131331,31365669.110000003,3140268,59344442.109999999,0.41854812543287045,0.5285359166720458,5.2915957895083833E-2,2940,1576.1628254515072,2623667.9788446152,90455.003379692309,270992.00338076922,3887586.0115507697,5395467.0028999997,58037.000800000002,4668505,305000,2050868,186165.00153846151,{"$f":"IFERROR(T21*'Inputs & Assumptions'!$Q$40,\"--\")","v":262366.79788446153},{"$f":"IFERROR(U21*'Inputs & Assumptions'!$Q$41,\"--\")","v":9045.5003379692316},{"$f":"IFERROR(V21*'Inputs & Assumptions'!$Q$42,\"--\")","v":135496.00169038461},{"$f":"IFERROR(W21*'Inputs & Assumptions'!$Q$43,\"--\")","v":1943793.0057753848},{"$f":"IFERROR(X21*'Inputs & Assumptions'!$Q$44,\"--\")","v":539546.70028999995},{"$f":"IFERROR(Y21*'Inputs & Assumptions'!$Q$45,\"--\")","v":5803.7000800000005},{"$f":"IFERROR(Z21*'Inputs & Assumptions'!$Q$46,\"--\")","v":466850.5},{"$f":"IFERROR(AA21*'Inputs & Assumptions'!$Q$47,\"--\")","v":152500},{"$f":"IFERROR(AB21*'Inputs & Assumptions'!$Q$48,\"--\")","v":1025434},{"$f":"IFERROR(AC21*'Inputs & Assumptions'!$Q$49,\"--\")","v":93082.500769230755}]
["1305","Avon-by-the-Sea Borough","Monmouth",3402502440,19,1382869400,4128504.52,0.29854623437325317,1729180.3200000003,272.35301487871999,0.8528189082786849,3312108.2,4352759,11793371.720000001,0.35006990519925713,0.28084489140481361,0.36908520339592921,2266,763.09811120917925,1617425,21600,158850,1650869.61,1207359.1499999999,12150,485691,175000,781796,23000,{"$f":"IFERROR(T22*'Inputs & Assumptions'!$Q$40,\"--\")","v":161742.5},{"$f":"IFERROR(U22*'Inputs & Assumptions'!$Q$41,\"--\")","v":2160},{"$f":"IFERROR(V22*'Inputs & Assumptions'!$Q$42,\"--\")","v":79425},{"$f":"IFERROR(W22*'Inputs & Assumptions'!$Q$43,\"--\")","v":825434.80500000005},{"$f":"IFERROR(X22*'Inputs & Assumptions'!$Q$44,\"--\")","v":120735.91499999999},{"$f":"IFERROR(Y22*'Inputs & Assumptions'!$Q$45,\"--\")","v":1215},{"$f":"IFERROR(Z22*'Inputs & Assumptions'!$Q$46,\"--\")","v":48569.100000000006},{"$f":"IFERROR(AA22*'Inputs & Assumptions'!$Q$47,\"--\")","v":87500},{"$f":"IFERROR(AB22*'Inputs & Assumptions'!$Q$48,\"--\")","v":390898},{"$f":"IFERROR(AC22*'Inputs & Assumptions'!$Q$49,\"--\")","v":11500}]
["1501","Barnegat Light Borough","Ocean",3402903130,20,1052290400,2695412.94,0.25614725174723629,427663.864,531.72534229375992,0.8906276622879008,4587414.45,2089162,9371989.3900000006,0.28760307207304681,0.48948139600913482,0.22291553191781835,860,497.28356279069766,528983.64,30250,28000,130800,288000,10100,0,381000,144061,0,{"$f":"IFERROR(T23*'Inputs & Assumptions'!$Q$40,\"--\")","v":52898.364000000001},{"$f":"IFERROR(U23*'Inputs & Assumptions'!$Q$41,\"--\")","v":3025},{"$f":"IFERROR(V23*'Inputs & Assumptions'!$Q$42,\"--\")","v":14000},{"$f":"IFERROR(W23*'Inputs & Assumptions'!$Q$43,\"--\")","v":65400},{"$f":"IFERROR(X23*'Inputs & Assumptions'!$Q$44,\"--\")","v":28800},{"$f":"IFERROR(Y23*'Inputs & Assumptions'!$Q$45,\"--\")","v":1010},{"$f":"IFERROR(Z23*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA23*'Inputs & Assumptions'!$Q$47,\"--\")","v":190500},{"$f":"IFERROR(AB23*'Inputs & Assumptions'!$Q$48,\"--\")","v":72030.5},{"$f":"IFERROR(AC23*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1533","Barnegat Township","Ocean",3402903050,21,2659511900,25824681.25,0.97103085908357845,9270754.0749999993,21912.950035902719,2.9106002436010909,12839255.59,38743823,77407759.840000004,0.33361876513903777,0.16586522612898805,0.5005160087319741,26200,353.84557538167934,8286600,179200,1254100,9280093.3000000007,4359474.25,49350,0,916000,4193790,322600,{"$f":"IFERROR(T24*'Inputs & Assumptions'!$Q$40,\"--\")","v":828660},{"$f":"IFERROR(U24*'Inputs & Assumptions'!$Q$41,\"--\")","v":17920},{"$f":"IFERROR(V24*'Inputs & Assumptions'!$Q$42,\"--\")","v":627050},{"$f":"IFERROR(W24*'Inputs & Assumptions'!$Q$43,\"--\")","v":4640046.6500000004},{"$f":"IFERROR(X24*'Inputs & Assumptions'!$Q$44,\"--\")","v":435947.42500000005},{"$f":"IFERROR(Y24*'Inputs & Assumptions'!$Q$45,\"--\")","v":4935},{"$f":"IFERROR(Z24*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA24*'Inputs & Assumptions'!$Q$47,\"--\")","v":458000},{"$f":"IFERROR(AB24*'Inputs & Assumptions'!$Q$48,\"--\")","v":2096895},{"$f":"IFERROR(AC24*'Inputs & Assumptions'!$Q$49,\"--\")","v":161300}]
["0403","Barrington Borough","Camden",3400703250,22,494723876,6458104.1900000004,1.3053956971342942,2216442.0929999999,1011.9801373951999,4.622588688240306,4691853.74,11719092,22869049.93,0.28239494905855939,0.20516172531702545,0.51244332562441519,9146,242.3400495298491,791030.08,23625,0,2081805.89,1430483.05,24193,0,727589,1040623.07,129000,{"$f":"IFERROR(T25*'Inputs & Assumptions'!$Q$40,\"--\")","v":79103.008000000002},{"$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$43,\"--\")","v":1040902.9449999999},{"$f":"IFERROR(X25*'Inputs & Assumptions'!$Q$44,\"--\")","v":143048.30500000002},{"$f":"IFERROR(Y25*'Inputs & Assumptions'!$Q$45,\"--\")","v":2419.3000000000002},{"$f":"IFERROR(Z25*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA25*'Inputs & Assumptions'!$Q$47,\"--\")","v":363794.5},{"$f":"IFERROR(AB25*'Inputs & Assumptions'!$Q$48,\"--\")","v":520311.53499999997},{"$f":"IFERROR(AC25*'Inputs & Assumptions'!$Q$49,\"--\")","v":64500}]
["0301","Bass River Township","Burlington",3400503370,23,174601886,654323.65,0.37475176528161902,237831.5,48079.387256712958,2.1937900143873588,724718.09000000008,2451357,3830398.74,0.17082389965489597,0.18920173569188256,0.63997436465322144,2347,101.33425649765658,349800,25200,5900,89500,311985,6000,0,3000,61666,177000,{"$f":"IFERROR(T26*'Inputs & Assumptions'!$Q$40,\"--\")","v":34980},{"$f":"IFERROR(U26*'Inputs & Assumptions'!$Q$41,\"--\")","v":2520},{"$f":"IFERROR(V26*'Inputs & Assumptions'!$Q$42,\"--\")","v":2950},{"$f":"IFERROR(W26*'Inputs & Assumptions'!$Q$43,\"--\")","v":44750},{"$f":"IFERROR(X26*'Inputs & Assumptions'!$Q$44,\"--\")","v":31198.5},{"$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$48,\"--\")","v":30833},{"$f":"IFERROR(AC26*'Inputs & Assumptions'!$Q$49,\"--\")","v":88500}]
["1502","Bay Head Borough","Ocean",3402903520,24,1659556000,4316358.53,0.26009116474526922,1396404.77,374.71958948736005,0.97097434132984972,7925194.4099999992,3872310,16113862.939999999,0.26786615636933053,0.49182461334749317,0.2403092302831763,1785,782.29959103641454,653001,77000,163100,1532983.96,464150,5850,3000,246520.38,560105,49500,{"$f":"IFERROR(T27*'Inputs & Assumptions'!$Q$40,\"--\")","v":65300.100000000006},{"$f":"IFERROR(U27*'Inputs & Assumptions'!$Q$41,\"--\")","v":7700},{"$f":"IFERROR(V27*'Inputs & Assumptions'!$Q$42,\"--\")","v":81550},{"$f":"IFERROR(W27*'Inputs & Assumptions'!$Q$43,\"--\")","v":766491.98},{"$f":"IFERROR(X27*'Inputs & Assumptions'!$Q$44,\"--\")","v":46415},{"$f":"IFERROR(Y27*'Inputs & Assumptions'!$Q$45,\"--\")","v":585},{"$f":"IFERROR(Z27*'Inputs & Assumptions'!$Q$46,\"--\")","v":300},{"$f":"IFERROR(AA27*'Inputs & Assumptions'!$Q$47,\"--\")","v":123260.19},{"$f":"IFERROR(AB27*'Inputs & Assumptions'!$Q$48,\"--\")","v":280052.5},{"$f":"IFERROR(AC27*'Inputs & Assumptions'!$Q$49,\"--\")","v":24750}]
["0901","Bayonne City","Hudson",3401703580,25,7604155436,89140066.039999992,1.1722546545798935,40698392.244000003,3725.7503689382402,2.6820057429978075,33175585.459999997,81628234,203943885.5,0.43708133647380171,0.16267016477922305,0.40024849874697516,78576,517.94940241295058,9343805,894200,0,51063622.270000003,11356177.630000001,2371657.5,3020630.96,4200000,19360868,1375000,{"$f":"IFERROR(T28*'Inputs & Assumptions'!$Q$40,\"--\")","v":934380.5},{"$f":"IFERROR(U28*'Inputs & Assumptions'!$Q$41,\"--\")","v":89420},{"$f":"IFERROR(V28*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W28*'Inputs & Assumptions'!$Q$43,\"--\")","v":25531811.135000002},{"$f":"IFERROR(X28*'Inputs & Assumptions'!$Q$44,\"--\")","v":1135617.763},{"$f":"IFERROR(Y28*'Inputs & Assumptions'!$Q$45,\"--\")","v":237165.75},{"$f":"IFERROR(Z28*'Inputs & Assumptions'!$Q$46,\"--\")","v":302063.09600000002},{"$f":"IFERROR(AA28*'Inputs & Assumptions'!$Q$47,\"--\")","v":2100000},{"$f":"IFERROR(AB28*'Inputs & Assumptions'!$Q$48,\"--\")","v":9680434},{"$f":"IFERROR(AC28*'Inputs & Assumptions'!$Q$49,\"--\")","v":687500}]
["1503","Beach Haven Borough","Ocean",3402903940,26,2163622600,9550909.8200000003,0.44143141322335977,2700522.4539999999,626.7986045632,1.2108547345549079,9998684.8699999992,6648732,26198326.689999998,0.36456182614310323,0.38165356850124843,0.2537846053556484,2125,1270.834096,2282237,81700,218370,2526355.39,1663902.59,100000,1047873,240000,1267802,113375,{"$f":"IFERROR(T29*'Inputs & Assumptions'!$Q$40,\"--\")","v":228223.7},{"$f":"IFERROR(U29*'Inputs & Assumptions'!$Q$41,\"--\")","v":8170},{"$f":"IFERROR(V29*'Inputs & Assumptions'!$Q$42,\"--\")","v":109185},{"$f":"IFERROR(W29*'Inputs & Assumptions'!$Q$43,\"--\")","v":1263177.6950000001},{"$f":"IFERROR(X29*'Inputs & Assumptions'!$Q$44,\"--\")","v":166390.25900000002},{"$f":"IFERROR(Y29*'Inputs & Assumptions'!$Q$45,\"--\")","v":10000},{"$f":"IFERROR(Z29*'Inputs & Assumptions'!$Q$46,\"--\")","v":104787.3},{"$f":"IFERROR(AA29*'Inputs & Assumptions'!$Q$47,\"--\")","v":120000},{"$f":"IFERROR(AB29*'Inputs & Assumptions'!$Q$48,\"--\")","v":633901},{"$f":"IFERROR(AC29*'Inputs & Assumptions'!$Q$49,\"--\")","v":56687.5}]
["1504","Beachwood Borough","Ocean",3402904180,27,826188800,8980471.3699999992,1.0869756852186812,2861300.8769999999,1768.37458868608,2.7407282487973692,4271001.46,9392117,22643589.829999998,0.39660104415519698,0.18861856675841404,0.41478038908638898,11560,247.51737690311418,884150,25225,157850,2974274.34,3857665.31,29455.86,5000,0,1458878.18,171300,{"$f":"IFERROR(T30*'Inputs & Assumptions'!$Q$40,\"--\")","v":88415},{"$f":"IFERROR(U30*'Inputs & Assumptions'!$Q$41,\"--\")","v":2522.5},{"$f":"IFERROR(V30*'Inputs & Assumptions'!$Q$42,\"--\")","v":78925},{"$f":"IFERROR(W30*'Inputs & Assumptions'!$Q$43,\"--\")","v":1487137.17},{"$f":"IFERROR(X30*'Inputs & Assumptions'!$Q$44,\"--\")","v":385766.53100000002},{"$f":"IFERROR(Y30*'Inputs & Assumptions'!$Q$45,\"--\")","v":2945.5860000000002},{"$f":"IFERROR(Z30*'Inputs & Assumptions'!$Q$46,\"--\")","v":500},{"$f":"IFERROR(AA30*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB30*'Inputs & Assumptions'!$Q$48,\"--\")","v":729439.09},{"$f":"IFERROR(AC30*'Inputs & Assumptions'!$Q$49,\"--\")","v":85650}]
["1801","Bedminster Township","Somerset",3403504450,28,2606572000,8203538.2800000003,0.31472517467386285,2544012.9289999995,16718.591458709758,1.3397076650865583,8660368.5999999996,18056538,34920444.879999995,0.23492078374689943,0.24800281410389641,0.51707640214920425,14046,181.12010031325642,1358627,70343,312603,2815191.04,1408039.94,120985.2,875307,0,1148962.21,44609.18,{"$f":"IFERROR(T31*'Inputs & Assumptions'!$Q$40,\"--\")","v":135862.70000000001},{"$f":"IFERROR(U31*'Inputs & Assumptions'!$Q$41,\"--\")","v":7034.3},{"$f":"IFERROR(V31*'Inputs & Assumptions'!$Q$42,\"--\")","v":156301.5},{"$f":"IFERROR(W31*'Inputs & Assumptions'!$Q$43,\"--\")","v":1407595.52},{"$f":"IFERROR(X31*'Inputs & Assumptions'!$Q$44,\"--\")","v":140803.99400000001},{"$f":"IFERROR(Y31*'Inputs & Assumptions'!$Q$45,\"--\")","v":12098.52},{"$f":"IFERROR(Z31*'Inputs & Assumptions'!$Q$46,\"--\")","v":87530.700000000012},{"$f":"IFERROR(AA31*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB31*'Inputs & Assumptions'!$Q$48,\"--\")","v":574481.10499999998},{"$f":"IFERROR(AC31*'Inputs & Assumptions'!$Q$49,\"--\")","v":22304.59}]
["0701","Belleville Township","Essex",3401304695,29,3106413400,58086891.420000002,1.8699021649855103,18829970.41,2109.3292185036798,3.9132337177015786,16351478.159999998,47122847,121561216.58,0.4778406555496485,0.13451229446390917,0.38764704998644234,44308,424.97901981583459,5144000,124000,1075000,23645270,7860000,1035500,1258009.25,0,9485368.9700000007,370000,{"$f":"IFERROR(T32*'Inputs & Assumptions'!$Q$40,\"--\")","v":514400},{"$f":"IFERROR(U32*'Inputs & Assumptions'!$Q$41,\"--\")","v":12400},{"$f":"IFERROR(V32*'Inputs & Assumptions'!$Q$42,\"--\")","v":537500},{"$f":"IFERROR(W32*'Inputs & Assumptions'!$Q$43,\"--\")","v":11822635},{"$f":"IFERROR(X32*'Inputs & Assumptions'!$Q$44,\"--\")","v":786000},{"$f":"IFERROR(Y32*'Inputs & Assumptions'!$Q$45,\"--\")","v":103550},{"$f":"IFERROR(Z32*'Inputs & Assumptions'!$Q$46,\"--\")","v":125800.925},{"$f":"IFERROR(AA32*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB32*'Inputs & Assumptions'!$Q$48,\"--\")","v":4742684.4850000003},{"$f":"IFERROR(AC32*'Inputs & Assumptions'!$Q$49,\"--\")","v":185000}]
["0404","Bellmawr Borough","Camden",3400704750,30,814458600,9805511.5500000007,1.2039300155956363,3763404.0150000001,1909.9496051776,3.7753857998429883,6793574.7800000012,14149868,30748954.330000002,0.31888926838833415,0.22093677420997362,0.4601739574016922,17002,221.35066550994,3567428.16,27345,185000,4146790,2749206.99,48300,0,0,1639082,277480,{"$f":"IFERROR(T33*'Inputs & Assumptions'!$Q$40,\"--\")","v":356742.81600000005},{"$f":"IFERROR(U33*'Inputs & Assumptions'!$Q$41,\"--\")","v":2734.5},{"$f":"IFERROR(V33*'Inputs & Assumptions'!$Q$42,\"--\")","v":92500},{"$f":"IFERROR(W33*'Inputs & Assumptions'!$Q$43,\"--\")","v":2073395},{"$f":"IFERROR(X33*'Inputs & Assumptions'!$Q$44,\"--\")","v":274920.69900000002},{"$f":"IFERROR(Y33*'Inputs & Assumptions'!$Q$45,\"--\")","v":4830},{"$f":"IFERROR(Z33*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA33*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB33*'Inputs & Assumptions'!$Q$48,\"--\")","v":819541},{"$f":"IFERROR(AC33*'Inputs & Assumptions'!$Q$49,\"--\")","v":138740}]
["1306","Belmar Borough","Monmouth",3402504930,31,1764770000,9564185.209999999,0.54195080435410836,5068497.05,668.89842532735997,1.4056600684508462,5372178.9799999995,9870303,24806667.189999998,0.38554897910088826,0.21656190002684517,0.39788912087226663,8588,590.18363414066141,2993580,49000,109750,5719222,4016153,36000,786808.2,630000,1944018.86,157695,{"$f":"IFERROR(T34*'Inputs & Assumptions'!$Q$40,\"--\")","v":299358},{"$f":"IFERROR(U34*'Inputs & Assumptions'!$Q$41,\"--\")","v":4900},{"$f":"IFERROR(V34*'Inputs & Assumptions'!$Q$42,\"--\")","v":54875},{"$f":"IFERROR(W34*'Inputs & Assumptions'!$Q$43,\"--\")","v":2859611},{"$f":"IFERROR(X34*'Inputs & Assumptions'!$Q$44,\"--\")","v":401615.30000000005},{"$f":"IFERROR(Y34*'Inputs & Assumptions'!$Q$45,\"--\")","v":3600},{"$f":"IFERROR(Z34*'Inputs & Assumptions'!$Q$46,\"--\")","v":78680.820000000007},{"$f":"IFERROR(AA34*'Inputs & Assumptions'!$Q$47,\"--\")","v":315000},{"$f":"IFERROR(AB34*'Inputs & Assumptions'!$Q$48,\"--\")","v":972009.43},{"$f":"IFERROR(AC34*'Inputs & Assumptions'!$Q$49,\"--\")","v":78847.5}]
["2103","Belvidere Town","Warren",3404104990,32,253062250,2208885.6800000002,0.87286257827866476,899486.73,927.64359954176007,3.0771368862799569,1480647.16,4097539,7787071.8399999999,0.28366062691929655,0.19014171057140267,0.52619766250930078,3337,269.54951453401259,1226900,13110,30800,906059.46,461200,11500,25000,1500,424845,88227,{"$f":"IFERROR(T35*'Inputs & Assumptions'!$Q$40,\"--\")","v":122690},{"$f":"IFERROR(U35*'Inputs & Assumptions'!$Q$41,\"--\")","v":1311},{"$f":"IFERROR(V35*'Inputs & Assumptions'!$Q$42,\"--\")","v":15400},{"$f":"IFERROR(W35*'Inputs & Assumptions'!$Q$43,\"--\")","v":453029.73},{"$f":"IFERROR(X35*'Inputs & Assumptions'!$Q$44,\"--\")","v":46120},{"$f":"IFERROR(Y35*'Inputs & Assumptions'!$Q$45,\"--\")","v":1150},{"$f":"IFERROR(Z35*'Inputs & Assumptions'!$Q$46,\"--\")","v":2500},{"$f":"IFERROR(AA35*'Inputs & Assumptions'!$Q$47,\"--\")","v":750},{"$f":"IFERROR(AB35*'Inputs & Assumptions'!$Q$48,\"--\")","v":212422.5},{"$f":"IFERROR(AC35*'Inputs & Assumptions'!$Q$49,\"--\")","v":44113.5}]
["0203","Bergenfield Borough","Bergen",3400305170,33,2724843330,32110000,1.178416375226975,8886533.5,1858.64363010176,3.4094857237168199,9045790.3300000001,51747354,92903144.329999998,0.34562877533985831,9.7367967416351064E-2,0.55700325724379063,31362,283.35353293795038,2417380,49750,506100,10123575,4699690,420780,1550000,1319160,3791987,204725,{"$f":"IFERROR(T36*'Inputs & Assumptions'!$Q$40,\"--\")","v":241738},{"$f":"IFERROR(U36*'Inputs & Assumptions'!$Q$41,\"--\")","v":4975},{"$f":"IFERROR(V36*'Inputs & Assumptions'!$Q$42,\"--\")","v":253050},{"$f":"IFERROR(W36*'Inputs & Assumptions'!$Q$43,\"--\")","v":5061787.5},{"$f":"IFERROR(X36*'Inputs & Assumptions'!$Q$44,\"--\")","v":469969},{"$f":"IFERROR(Y36*'Inputs & Assumptions'!$Q$45,\"--\")","v":42078},{"$f":"IFERROR(Z36*'Inputs & Assumptions'!$Q$46,\"--\")","v":155000},{"$f":"IFERROR(AA36*'Inputs & Assumptions'!$Q$47,\"--\")","v":659580},{"$f":"IFERROR(AB36*'Inputs & Assumptions'!$Q$48,\"--\")","v":1895993.5},{"$f":"IFERROR(AC36*'Inputs & Assumptions'!$Q$49,\"--\")","v":102362.5}]
["2001","Berkeley Heights Township","Union",3403905320,34,1840736255,16036103.07,0.87117874852744726,4683196.1750000007,3981.0284089689599,4.2246364306004285,15193093.35,46535218,77764414.420000002,0.20621389860135977,0.19537333963505721,0.59841276176358305,18105,258.6686647334991,4750168.75,175050,528800,4572770.4000000004,1671470,14000,1231916,550000,2112301,34000,{"$f":"IFERROR(T37*'Inputs & Assumptions'!$Q$40,\"--\")","v":475016.875},{"$f":"IFERROR(U37*'Inputs & Assumptions'!$Q$41,\"--\")","v":17505},{"$f":"IFERROR(V37*'Inputs & Assumptions'!$Q$42,\"--\")","v":264400},{"$f":"IFERROR(W37*'Inputs & Assumptions'!$Q$43,\"--\")","v":2286385.2000000002},{"$f":"IFERROR(X37*'Inputs & Assumptions'!$Q$44,\"--\")","v":167147},{"$f":"IFERROR(Y37*'Inputs & Assumptions'!$Q$45,\"--\")","v":1400},{"$f":"IFERROR(Z37*'Inputs & Assumptions'!$Q$46,\"--\")","v":123191.6},{"$f":"IFERROR(AA37*'Inputs & Assumptions'!$Q$47,\"--\")","v":275000},{"$f":"IFERROR(AB37*'Inputs & Assumptions'!$Q$48,\"--\")","v":1056150.5},{"$f":"IFERROR(AC37*'Inputs & Assumptions'!$Q$49,\"--\")","v":17000}]
["1505","Berkeley Township","Ocean",3402905305,35,5348753700,38245468.130000003,0.71503513295069099,12069431.49,27334.153978293762,2.3194028034979439,27540891.140000001,58272784,124059143.27000001,0.30828415481447652,0.22199807619226031,0.46971776899326312,47828,252.35074621560594,3360650,291134,289600,12870910.98,5520936,245205,2361000,2275000,5976442,371125,{"$f":"IFERROR(T38*'Inputs & Assumptions'!$Q$40,\"--\")","v":336065},{"$f":"IFERROR(U38*'Inputs & Assumptions'!$Q$41,\"--\")","v":29113.4},{"$f":"IFERROR(V38*'Inputs & Assumptions'!$Q$42,\"--\")","v":144800},{"$f":"IFERROR(W38*'Inputs & Assumptions'!$Q$43,\"--\")","v":6435455.4900000002},{"$f":"IFERROR(X38*'Inputs & Assumptions'!$Q$44,\"--\")","v":552093.6},{"$f":"IFERROR(Y38*'Inputs & Assumptions'!$Q$45,\"--\")","v":24520.5},{"$f":"IFERROR(Z38*'Inputs & Assumptions'!$Q$46,\"--\")","v":236100},{"$f":"IFERROR(AA38*'Inputs & Assumptions'!$Q$47,\"--\")","v":1137500},{"$f":"IFERROR(AB38*'Inputs & Assumptions'!$Q$48,\"--\")","v":2988221},{"$f":"IFERROR(AC38*'Inputs & Assumptions'!$Q$49,\"--\")","v":185562.5}]
["0405","Berlin Borough","Camden",3400705440,36,795350885,6845129.4799999995,0.8606427187165322,2844186.67,2299.9983707097599,3.3798809817128705,6303868.8200000003,13732915,26881913.300000001,0.25463698969671178,0.2345022376067257,0.51086077269656249,11280,252.14420833333332,4188505.06,39300,177050,2597711.77,1010018.79,26001,300453,445000,1202761,152995,{"$f":"IFERROR(T39*'Inputs & Assumptions'!$Q$40,\"--\")","v":418850.50600000005},{"$f":"IFERROR(U39*'Inputs & Assumptions'!$Q$41,\"--\")","v":3930},{"$f":"IFERROR(V39*'Inputs & Assumptions'!$Q$42,\"--\")","v":88525},{"$f":"IFERROR(W39*'Inputs & Assumptions'!$Q$43,\"--\")","v":1298855.885},{"$f":"IFERROR(X39*'Inputs & Assumptions'!$Q$44,\"--\")","v":101001.87900000002},{"$f":"IFERROR(Y39*'Inputs & Assumptions'!$Q$45,\"--\")","v":2600.1000000000004},{"$f":"IFERROR(Z39*'Inputs & Assumptions'!$Q$46,\"--\")","v":30045.300000000003},{"$f":"IFERROR(AA39*'Inputs & Assumptions'!$Q$47,\"--\")","v":222500},{"$f":"IFERROR(AB39*'Inputs & Assumptions'!$Q$48,\"--\")","v":601380.5},{"$f":"IFERROR(AC39*'Inputs & Assumptions'!$Q$49,\"--\")","v":76497.5}]
["0406","Berlin Township","Camden",3400705470,37,640896380,8369153.8099999996,1.3058513156214113,2248689.2000000002,2139.1261615871999,3.83445485992603,5709293.580000001,10496435,24574882.390000001,0.34055722738293032,0.23232231550061147,0.42712045711645824,9838,228.57178288269975,831740,26480,159430,2183155,1850592,6000,40600,340000,1107152,156559,{"$f":"IFERROR(T40*'Inputs & Assumptions'!$Q$40,\"--\")","v":83174},{"$f":"IFERROR(U40*'Inputs & Assumptions'!$Q$41,\"--\")","v":2648},{"$f":"IFERROR(V40*'Inputs & Assumptions'!$Q$42,\"--\")","v":79715},{"$f":"IFERROR(W40*'Inputs & Assumptions'!$Q$43,\"--\")","v":1091577.5},{"$f":"IFERROR(X40*'Inputs & Assumptions'!$Q$44,\"--\")","v":185059.20000000001},{"$f":"IFERROR(Y40*'Inputs & Assumptions'!$Q$45,\"--\")","v":600},{"$f":"IFERROR(Z40*'Inputs & Assumptions'!$Q$46,\"--\")","v":4060},{"$f":"IFERROR(AA40*'Inputs & Assumptions'!$Q$47,\"--\")","v":170000},{"$f":"IFERROR(AB40*'Inputs & Assumptions'!$Q$48,\"--\")","v":553576},{"$f":"IFERROR(AC40*'Inputs & Assumptions'!$Q$49,\"--\")","v":78279.5}]
["1802","Bernards Township","Somerset",3403505560,38,7776475200,24545153.899999999,0.31563341062284878,7136159.8049999997,15488.943199110399,1.8858570838109279,25678189.530000001,96429865,146653208.43000001,0.16736867991344223,0.17509463178404736,0.65753668830251033,42084,169.56942792985458,4725341,644683,1288316,6321761.6200000001,5115336,1056449.5,2575958,313522,3525166.49,0,{"$f":"IFERROR(T41*'Inputs & Assumptions'!$Q$40,\"--\")","v":472534.10000000003},{"$f":"IFERROR(U41*'Inputs & Assumptions'!$Q$41,\"--\")","v":64468.3},{"$f":"IFERROR(V41*'Inputs & Assumptions'!$Q$42,\"--\")","v":644158},{"$f":"IFERROR(W41*'Inputs & Assumptions'!$Q$43,\"--\")","v":3160880.81},{"$f":"IFERROR(X41*'Inputs & Assumptions'!$Q$44,\"--\")","v":511533.60000000003},{"$f":"IFERROR(Y41*'Inputs & Assumptions'!$Q$45,\"--\")","v":105644.95000000001},{"$f":"IFERROR(Z41*'Inputs & Assumptions'!$Q$46,\"--\")","v":257595.80000000002},{"$f":"IFERROR(AA41*'Inputs & Assumptions'!$Q$47,\"--\")","v":156761},{"$f":"IFERROR(AB41*'Inputs & Assumptions'!$Q$48,\"--\")","v":1762583.2450000001},{"$f":"IFERROR(AC41*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1803","Bernardsville Borough","Somerset",3403505590,39,2442659000,12754778.270000001,0.5221677798661214,3501621.1669999999,8214.7345691072005,2.0083697437914996,7991976.0300000003,28310870,49057624.299999997,0.25999584064652725,0.16290996851227468,0.57709419084119817,10177,344.07204156431169,2465967.87,237290,245000,3693195.54,2202420,150735.56,891904.34,158200,1717183.24,0,{"$f":"IFERROR(T42*'Inputs & Assumptions'!$Q$40,\"--\")","v":246596.78700000001},{"$f":"IFERROR(U42*'Inputs & Assumptions'!$Q$41,\"--\")","v":23729},{"$f":"IFERROR(V42*'Inputs & Assumptions'!$Q$42,\"--\")","v":122500},{"$f":"IFERROR(W42*'Inputs & Assumptions'!$Q$43,\"--\")","v":1846597.77},{"$f":"IFERROR(X42*'Inputs & Assumptions'!$Q$44,\"--\")","v":220242},{"$f":"IFERROR(Y42*'Inputs & Assumptions'!$Q$45,\"--\")","v":15073.556},{"$f":"IFERROR(Z42*'Inputs & Assumptions'!$Q$46,\"--\")","v":89190.434000000008},{"$f":"IFERROR(AA42*'Inputs & Assumptions'!$Q$47,\"--\")","v":79100},{"$f":"IFERROR(AB42*'Inputs & Assumptions'!$Q$48,\"--\")","v":858591.62},{"$f":"IFERROR(AC42*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1002","Bethlehem Township","Hunterdon",3401905650,40,528057093,2384190.62,0.45150243252200767,401993.09100000001,13236.829136664319,3.1355454797384956,2531437.69,11641842,16557470.310000001,0.1439948600457433,0.1528879498259538,0.70311719012830287,4048,99.306593626482211,456676.7,67275,0,258659.8,950039.36,6500,0,3500,175274,70454.17,{"$f":"IFERROR(T43*'Inputs & Assumptions'!$Q$40,\"--\")","v":45667.670000000006},{"$f":"IFERROR(U43*'Inputs & Assumptions'!$Q$41,\"--\")","v":6727.5},{"$f":"IFERROR(V43*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W43*'Inputs & Assumptions'!$Q$43,\"--\")","v":129329.9},{"$f":"IFERROR(X43*'Inputs & Assumptions'!$Q$44,\"--\")","v":95003.936000000002},{"$f":"IFERROR(Y43*'Inputs & Assumptions'!$Q$45,\"--\")","v":650},{"$f":"IFERROR(Z43*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA43*'Inputs & Assumptions'!$Q$47,\"--\")","v":1750},{"$f":"IFERROR(AB43*'Inputs & Assumptions'!$Q$48,\"--\")","v":87637},{"$f":"IFERROR(AC43*'Inputs & Assumptions'!$Q$49,\"--\")","v":35227.084999999999}]
["0302","Beverly City","Burlington",3400505740,41,119816748,2207156.36,1.8421100529284937,957724.67200000002,346.40280703103997,4.799287667196575,535801.04999999993,3007393,5750350.4100000001,0.38382988907279475,9.3177113010057405E-2,0.52299299791714782,2632,363.87715501519756,679180.27,38000,76438,990870,317550,6500,1500,121000,415695.29,102900,{"$f":"IFERROR(T44*'Inputs & Assumptions'!$Q$40,\"--\")","v":67918.027000000002},{"$f":"IFERROR(U44*'Inputs & Assumptions'!$Q$41,\"--\")","v":3800},{"$f":"IFERROR(V44*'Inputs & Assumptions'!$Q$42,\"--\")","v":38219},{"$f":"IFERROR(W44*'Inputs & Assumptions'!$Q$43,\"--\")","v":495435},{"$f":"IFERROR(X44*'Inputs & Assumptions'!$Q$44,\"--\")","v":31755},{"$f":"IFERROR(Y44*'Inputs & Assumptions'!$Q$45,\"--\")","v":650},{"$f":"IFERROR(Z44*'Inputs & Assumptions'!$Q$46,\"--\")","v":150},{"$f":"IFERROR(AA44*'Inputs & Assumptions'!$Q$47,\"--\")","v":60500},{"$f":"IFERROR(AB44*'Inputs & Assumptions'!$Q$48,\"--\")","v":207847.64499999999},{"$f":"IFERROR(AC44*'Inputs & Assumptions'!$Q$49,\"--\")","v":51450}]
["2104","Blairstown Township","Warren",3404106160,42,706372803,1928763.57,0.27305178820708359,1028915.676,19127.5313813184,2.8812694066875051,5434498.8999999994,12989241,20352503.469999999,9.4767878204420231E-2,0.26701869418720703,0.63821342760837274,7110,144.71387848101264,652904.86,78661,0,1166173.96,541501,19300,0,0,568184.02,65000,{"$f":"IFERROR(T45*'Inputs & Assumptions'!$Q$40,\"--\")","v":65290.486000000004},{"$f":"IFERROR(U45*'Inputs & Assumptions'!$Q$41,\"--\")","v":7866.1},{"$f":"IFERROR(V45*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W45*'Inputs & Assumptions'!$Q$43,\"--\")","v":583086.98},{"$f":"IFERROR(X45*'Inputs & Assumptions'!$Q$44,\"--\")","v":54150.100000000006},{"$f":"IFERROR(Y45*'Inputs & Assumptions'!$Q$45,\"--\")","v":1930},{"$f":"IFERROR(Z45*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA45*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB45*'Inputs & Assumptions'!$Q$48,\"--\")","v":284092.01},{"$f":"IFERROR(AC45*'Inputs & Assumptions'!$Q$49,\"--\")","v":32500}]
["0702","Bloomfield Township","Essex",3401306260,43,5322238200,65822180.039999999,1.2367387096654185,25798559.771151952,3415.62928885376,3.267069864704665,26746051.32,81313009,173881240.36000001,0.37854675929227993,0.15381792345525916,0.46763531725246082,62146,415.128242705113,16442920.32,455050,591700,29374250,2668500,2474150,2059811.7415195319,5000000,11049983.130000001,761100,{"$f":"IFERROR(T46*'Inputs & Assumptions'!$Q$40,\"--\")","v":1644292.0320000001},{"$f":"IFERROR(U46*'Inputs & Assumptions'!$Q$41,\"--\")","v":45505},{"$f":"IFERROR(V46*'Inputs & Assumptions'!$Q$42,\"--\")","v":295850},{"$f":"IFERROR(W46*'Inputs & Assumptions'!$Q$43,\"--\")","v":14687125},{"$f":"IFERROR(X46*'Inputs & Assumptions'!$Q$44,\"--\")","v":266850},{"$f":"IFERROR(Y46*'Inputs & Assumptions'!$Q$45,\"--\")","v":247415},{"$f":"IFERROR(Z46*'Inputs & Assumptions'!$Q$46,\"--\")","v":205981.17415195319},{"$f":"IFERROR(AA46*'Inputs & Assumptions'!$Q$47,\"--\")","v":2500000},{"$f":"IFERROR(AB46*'Inputs & Assumptions'!$Q$48,\"--\")","v":5524991.5650000004},{"$f":"IFERROR(AC46*'Inputs & Assumptions'!$Q$49,\"--\")","v":380550}]
["1601","Bloomingdale Borough","Passaic",3403106340,44,728690400,8573566.0500000007,1.1765718403865346,2963000.9,5632.4357133670401,4.5017833568275361,5899364.1000000006,18331133,32804063.150000002,0.26135683286538242,0.17983638407914723,0.55880678305547038,8427,351.60803370119851,1329780,99570,129250,2832310,1179200,198350,442809,360000,1814200,140300,{"$f":"IFERROR(T47*'Inputs & Assumptions'!$Q$40,\"--\")","v":132978},{"$f":"IFERROR(U47*'Inputs & Assumptions'!$Q$41,\"--\")","v":9957},{"$f":"IFERROR(V47*'Inputs & Assumptions'!$Q$42,\"--\")","v":64625},{"$f":"IFERROR(W47*'Inputs & Assumptions'!$Q$43,\"--\")","v":1416155},{"$f":"IFERROR(X47*'Inputs & Assumptions'!$Q$44,\"--\")","v":117920},{"$f":"IFERROR(Y47*'Inputs & Assumptions'!$Q$45,\"--\")","v":19835},{"$f":"IFERROR(Z47*'Inputs & Assumptions'!$Q$46,\"--\")","v":44280.9},{"$f":"IFERROR(AA47*'Inputs & Assumptions'!$Q$47,\"--\")","v":180000},{"$f":"IFERROR(AB47*'Inputs & Assumptions'!$Q$48,\"--\")","v":907100},{"$f":"IFERROR(AC47*'Inputs & Assumptions'!$Q$49,\"--\")","v":70150}]
["1003","Bloomsbury Borough","Hunterdon",3401906370,45,88564095,643728.79,0.72685075142471689,167062.15700000001,596.77185356927998,3.3907092371914374,384330.16000000003,1974892,3002950.95,0.21436540280486432,0.12798416171266466,0.65765043548247093,1180,141.57809915254236,272435,9825,0,44175,362416.57,5750,0,78500,31364,50000,{"$f":"IFERROR(T48*'Inputs & Assumptions'!$Q$40,\"--\")","v":27243.5},{"$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$43,\"--\")","v":22087.5},{"$f":"IFERROR(X48*'Inputs & Assumptions'!$Q$44,\"--\")","v":36241.656999999999},{"$f":"IFERROR(Y48*'Inputs & Assumptions'!$Q$45,\"--\")","v":575},{"$f":"IFERROR(Z48*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA48*'Inputs & Assumptions'!$Q$47,\"--\")","v":39250},{"$f":"IFERROR(AB48*'Inputs & Assumptions'!$Q$48,\"--\")","v":15682},{"$f":"IFERROR(AC48*'Inputs & Assumptions'!$Q$49,\"--\")","v":25000}]
["0204","Bogota Borough","Bergen",3400306490,46,645705500,9128255,1.4136870446356737,2583932.4,482.96381028608005,4.2937405303191625,2426227.7599999998,16170436,27724918.759999998,0.32924370596063746,8.7510725676153436E-2,0.58324556836320918,9824,263.02243485342018,1060345,7705,176850,3028642,1807785,95345,335574,400000,901022,0,{"$f":"IFERROR(T49*'Inputs & Assumptions'!$Q$40,\"--\")","v":106034.5},{"$f":"IFERROR(U49*'Inputs & Assumptions'!$Q$41,\"--\")","v":770.5},{"$f":"IFERROR(V49*'Inputs & Assumptions'!$Q$42,\"--\")","v":88425},{"$f":"IFERROR(W49*'Inputs & Assumptions'!$Q$43,\"--\")","v":1514321},{"$f":"IFERROR(X49*'Inputs & Assumptions'!$Q$44,\"--\")","v":180778.5},{"$f":"IFERROR(Y49*'Inputs & Assumptions'!$Q$45,\"--\")","v":9534.5},{"$f":"IFERROR(Z49*'Inputs & Assumptions'!$Q$46,\"--\")","v":33557.4},{"$f":"IFERROR(AA49*'Inputs & Assumptions'!$Q$47,\"--\")","v":200000},{"$f":"IFERROR(AB49*'Inputs & Assumptions'!$Q$48,\"--\")","v":450511},{"$f":"IFERROR(AC49*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1401","Boonton Town","Morris",3402706610,47,1100443900,10122465.560000001,0.9198529393456587,4122790.5,1494.6879466112,3.2903084609765201,3664444.1900000004,22421089,36207998.75,0.27956434791911833,0.10120537772057894,0.61923027436030276,11482,359.06553736282876,1024465,151110,208520,4366260,4882035,66700,529100,541500,1568149,230470,{"$f":"IFERROR(T50*'Inputs & Assumptions'!$Q$40,\"--\")","v":102446.5},{"$f":"IFERROR(U50*'Inputs & Assumptions'!$Q$41,\"--\")","v":15111},{"$f":"IFERROR(V50*'Inputs & Assumptions'!$Q$42,\"--\")","v":104260},{"$f":"IFERROR(W50*'Inputs & Assumptions'!$Q$43,\"--\")","v":2183130},{"$f":"IFERROR(X50*'Inputs & Assumptions'!$Q$44,\"--\")","v":488203.5},{"$f":"IFERROR(Y50*'Inputs & Assumptions'!$Q$45,\"--\")","v":6670},{"$f":"IFERROR(Z50*'Inputs & Assumptions'!$Q$46,\"--\")","v":52910},{"$f":"IFERROR(AA50*'Inputs & Assumptions'!$Q$47,\"--\")","v":270750},{"$f":"IFERROR(AB50*'Inputs & Assumptions'!$Q$48,\"--\")","v":784074.5},{"$f":"IFERROR(AC50*'Inputs & Assumptions'!$Q$49,\"--\")","v":115235}]
["1402","Boonton Township","Morris",3402706640,48,869852900,4436249.08,0.50999991837700376,1670064.304,5203.8857212633602,2.4768964626087926,2653955.6300000004,14455151,21545355.710000001,0.20590280057158544,0.12317994029535566,0.67091725913305889,4925,339.09935106598982,766685,90630,1850,2085127.32,1177651.8400000001,65715,0,0,797353.92,35661,{"$f":"IFERROR(T51*'Inputs & Assumptions'!$Q$40,\"--\")","v":76668.5},{"$f":"IFERROR(U51*'Inputs & Assumptions'!$Q$41,\"--\")","v":9063},{"$f":"IFERROR(V51*'Inputs & Assumptions'!$Q$42,\"--\")","v":925},{"$f":"IFERROR(W51*'Inputs & Assumptions'!$Q$43,\"--\")","v":1042563.66},{"$f":"IFERROR(X51*'Inputs & Assumptions'!$Q$44,\"--\")","v":117765.18400000001},{"$f":"IFERROR(Y51*'Inputs & Assumptions'!$Q$45,\"--\")","v":6571.5},{"$f":"IFERROR(Z51*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA51*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB51*'Inputs & Assumptions'!$Q$48,\"--\")","v":398676.96},{"$f":"IFERROR(AC51*'Inputs & Assumptions'!$Q$49,\"--\")","v":17830.5}]
["0303","Bordentown City","Burlington",3400506670,49,349805880,4215599,1.2051252540408983,1812583.6840000001,598.10127997567997,3.5309424930192708,1570756.46,6565089,12351444.460000001,0.34130412954146089,0.12717188383001479,0.53152398662852418,5641,321.3231136323347,1895844.79,49750,0,1851500,1003361,0,0,374369,809507.21,0,{"$f":"IFERROR(T52*'Inputs & Assumptions'!$Q$40,\"--\")","v":189584.47900000002},{"$f":"IFERROR(U52*'Inputs & Assumptions'!$Q$41,\"--\")","v":4975},{"$f":"IFERROR(V52*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W52*'Inputs & Assumptions'!$Q$43,\"--\")","v":925750},{"$f":"IFERROR(X52*'Inputs & Assumptions'!$Q$44,\"--\")","v":100336.1},{"$f":"IFERROR(Y52*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z52*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA52*'Inputs & Assumptions'!$Q$47,\"--\")","v":187184.5},{"$f":"IFERROR(AB52*'Inputs & Assumptions'!$Q$48,\"--\")","v":404753.60499999998},{"$f":"IFERROR(AC52*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0304","Bordentown Township","Burlington",3400506700,50,1369345514,8259296.8500000006,0.60315652737443448,3347967.4270000001,5544.1015062937595,3.0932290285357444,6358118.0900000008,27739578,42356992.939999998,0.19499252134587439,0.15010787236493567,0.65489960628918997,15373,217.78230839784038,1206837,193080,381800,3406359.37,1801460.42,2500,0,425000,1587000,255000,{"$f":"IFERROR(T53*'Inputs & Assumptions'!$Q$40,\"--\")","v":120683.70000000001},{"$f":"IFERROR(U53*'Inputs & Assumptions'!$Q$41,\"--\")","v":19308},{"$f":"IFERROR(V53*'Inputs & Assumptions'!$Q$42,\"--\")","v":190900},{"$f":"IFERROR(W53*'Inputs & Assumptions'!$Q$43,\"--\")","v":1703179.6850000001},{"$f":"IFERROR(X53*'Inputs & Assumptions'!$Q$44,\"--\")","v":180146.04200000002},{"$f":"IFERROR(Y53*'Inputs & Assumptions'!$Q$45,\"--\")","v":250},{"$f":"IFERROR(Z53*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA53*'Inputs & Assumptions'!$Q$47,\"--\")","v":212500},{"$f":"IFERROR(AB53*'Inputs & Assumptions'!$Q$48,\"--\")","v":793500},{"$f":"IFERROR(AC53*'Inputs & Assumptions'!$Q$49,\"--\")","v":127500}]
["1804","Bound Brook Borough","Somerset",3403506790,51,1166160100,9330050.8100000005,0.80006602952716355,4316469.2300000004,1063.2297724672001,2.3571497412748044,4169475.9699999997,13988613,27488139.780000001,0.33942096062784211,0.15168272583631337,0.50889631353584452,14246,302.99517268005059,3188635.42,273459,237000,5104847.5600000005,2024325,141588.07999999999,131737,0,1883637,255505,{"$f":"IFERROR(T54*'Inputs & Assumptions'!$Q$40,\"--\")","v":318863.54200000002},{"$f":"IFERROR(U54*'Inputs & Assumptions'!$Q$41,\"--\")","v":27345.9},{"$f":"IFERROR(V54*'Inputs & Assumptions'!$Q$42,\"--\")","v":118500},{"$f":"IFERROR(W54*'Inputs & Assumptions'!$Q$43,\"--\")","v":2552423.7800000003},{"$f":"IFERROR(X54*'Inputs & Assumptions'!$Q$44,\"--\")","v":202432.5},{"$f":"IFERROR(Y54*'Inputs & Assumptions'!$Q$45,\"--\")","v":14158.807999999999},{"$f":"IFERROR(Z54*'Inputs & Assumptions'!$Q$46,\"--\")","v":13173.7},{"$f":"IFERROR(AA54*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB54*'Inputs & Assumptions'!$Q$48,\"--\")","v":941818.5},{"$f":"IFERROR(AC54*'Inputs & Assumptions'!$Q$49,\"--\")","v":127752.5}]
["1307","Bradley Beach Borough","Monmouth",3402506970,52,2096149400,8694478.0199999996,0.41478331744865132,3212518.335,390.69148636544003,0.94317176437900851,4369199.26,6706612,19770289.280000001,0.43977495204359496,0.22099824631397602,0.33922680164242897,4702,683.2238058273075,4613173.1899999995,55800,274600,2764050,1364627,138700,634163.16,460000,1455384,109710,{"$f":"IFERROR(T55*'Inputs & Assumptions'!$Q$40,\"--\")","v":461317.31899999996},{"$f":"IFERROR(U55*'Inputs & Assumptions'!$Q$41,\"--\")","v":5580},{"$f":"IFERROR(V55*'Inputs & Assumptions'!$Q$42,\"--\")","v":137300},{"$f":"IFERROR(W55*'Inputs & Assumptions'!$Q$43,\"--\")","v":1382025},{"$f":"IFERROR(X55*'Inputs & Assumptions'!$Q$44,\"--\")","v":136462.70000000001},{"$f":"IFERROR(Y55*'Inputs & Assumptions'!$Q$45,\"--\")","v":13870},{"$f":"IFERROR(Z55*'Inputs & Assumptions'!$Q$46,\"--\")","v":63416.316000000006},{"$f":"IFERROR(AA55*'Inputs & Assumptions'!$Q$47,\"--\")","v":230000},{"$f":"IFERROR(AB55*'Inputs & Assumptions'!$Q$48,\"--\")","v":727692},{"$f":"IFERROR(AC55*'Inputs & Assumptions'!$Q$49,\"--\")","v":54855}]
["1805","Branchburg Township","Somerset",3403507180,53,4063196500,13994507.119999999,0.34442112558425364,5033117.375,12845.170233127681,1.8702625974402174,15538929.279999999,46459008,75992444.400000006,0.18415655964871158,0.20447992432258172,0.61136351602870664,27701,181.69442890148369,3838000,105400,564600,4435577.0999999996,2940675,5735598.25,0,0,2542123,0,{"$f":"IFERROR(T56*'Inputs & Assumptions'!$Q$40,\"--\")","v":383800},{"$f":"IFERROR(U56*'Inputs & Assumptions'!$Q$41,\"--\")","v":10540},{"$f":"IFERROR(V56*'Inputs & Assumptions'!$Q$42,\"--\")","v":282300},{"$f":"IFERROR(W56*'Inputs & Assumptions'!$Q$43,\"--\")","v":2217788.5499999998},{"$f":"IFERROR(X56*'Inputs & Assumptions'!$Q$44,\"--\")","v":294067.5},{"$f":"IFERROR(Y56*'Inputs & Assumptions'!$Q$45,\"--\")","v":573559.82500000007},{"$f":"IFERROR(Z56*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA56*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB56*'Inputs & Assumptions'!$Q$48,\"--\")","v":1271061.5},{"$f":"IFERROR(AC56*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1903","Branchville Borough","Sussex",3403707300,54,128326900,239106.6,0.18632617167561907,283593.565,379.41755507072003,2.4088675718029502,742625.47999999986,2109493,3091225.08,7.7350110008812423E-2,0.24023662489177264,0.68241326509941491,1649,171.97911764705881,1077475,7500,32000,52709.93,223200,926,0,155000,65657,0,{"$f":"IFERROR(T57*'Inputs & Assumptions'!$Q$40,\"--\")","v":107747.5},{"$f":"IFERROR(U57*'Inputs & Assumptions'!$Q$41,\"--\")","v":750},{"$f":"IFERROR(V57*'Inputs & Assumptions'!$Q$42,\"--\")","v":16000},{"$f":"IFERROR(W57*'Inputs & Assumptions'!$Q$43,\"--\")","v":26354.965},{"$f":"IFERROR(X57*'Inputs & Assumptions'!$Q$44,\"--\")","v":22320},{"$f":"IFERROR(Y57*'Inputs & Assumptions'!$Q$45,\"--\")","v":92.600000000000009},{"$f":"IFERROR(Z57*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA57*'Inputs & Assumptions'!$Q$47,\"--\")","v":77500},{"$f":"IFERROR(AB57*'Inputs & Assumptions'!$Q$48,\"--\")","v":32828.5},{"$f":"IFERROR(AC57*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1506","Brick Township","Ocean",3402907420,55,10550818600,81601476.239999995,0.77341369739784926,26315874.366,16375.48429479808,2.4069003390883812,51972070.420000002,120374142,253947688.66,0.32133183282976369,0.20465659953134382,0.47401156763889252,88199,298.36930538895001,7316026,652150,2038650,29390196.890000001,9241680.8100000005,628258,0,3224588.88,13404050,1006640,{"$f":"IFERROR(T58*'Inputs & Assumptions'!$Q$40,\"--\")","v":731602.60000000009},{"$f":"IFERROR(U58*'Inputs & Assumptions'!$Q$41,\"--\")","v":65215},{"$f":"IFERROR(V58*'Inputs & Assumptions'!$Q$42,\"--\")","v":1019325},{"$f":"IFERROR(W58*'Inputs & Assumptions'!$Q$43,\"--\")","v":14695098.445},{"$f":"IFERROR(X58*'Inputs & Assumptions'!$Q$44,\"--\")","v":924168.08100000012},{"$f":"IFERROR(Y58*'Inputs & Assumptions'!$Q$45,\"--\")","v":62825.8},{"$f":"IFERROR(Z58*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA58*'Inputs & Assumptions'!$Q$47,\"--\")","v":1612294.44},{"$f":"IFERROR(AB58*'Inputs & Assumptions'!$Q$48,\"--\")","v":6702025},{"$f":"IFERROR(AC58*'Inputs & Assumptions'!$Q$49,\"--\")","v":503320}]
["0601","Bridgeton City","Cumberland",3401107600,56,490492740,14811151.84,3.0196475160875975,9235087.875,3986.1593030028798,5.0718202903472136,6385960.4699999997,3679798,24876910.309999999,0.59537746671242475,0.25670231513569342,0.14792021815188192,33020,279.68164370078739,3214094.6799999955,31300,188865,10737594.98,4100550,236426.67,309879.34999999998,1521708.63,4003057,440500,{"$f":"IFERROR(T59*'Inputs & Assumptions'!$Q$40,\"--\")","v":321409.46799999959},{"$f":"IFERROR(U59*'Inputs & Assumptions'!$Q$41,\"--\")","v":3130},{"$f":"IFERROR(V59*'Inputs & Assumptions'!$Q$42,\"--\")","v":94432.5},{"$f":"IFERROR(W59*'Inputs & Assumptions'!$Q$43,\"--\")","v":5368797.4900000002},{"$f":"IFERROR(X59*'Inputs & Assumptions'!$Q$44,\"--\")","v":410055},{"$f":"IFERROR(Y59*'Inputs & Assumptions'!$Q$45,\"--\")","v":23642.667000000001},{"$f":"IFERROR(Z59*'Inputs & Assumptions'!$Q$46,\"--\")","v":30987.934999999998},{"$f":"IFERROR(AA59*'Inputs & Assumptions'!$Q$47,\"--\")","v":760854.31499999994},{"$f":"IFERROR(AB59*'Inputs & Assumptions'!$Q$48,\"--\")","v":2001528.5},{"$f":"IFERROR(AC59*'Inputs & Assumptions'!$Q$49,\"--\")","v":220250}]
["1806","Bridgewater Township","Somerset",3403507720,57,10431873000,24398195.899999999,0.23388125890719719,10266488.414000001,20408.01290359296,1.9577022944968752,40377989.18,139448832,204225017.07999998,0.11946722418655802,0.19771323688607134,0.68281953892737068,72571,141.46819547753236,12471324.140000001,287000,1212000,10368700,2955500,578025,125000,0,5393907,275000,{"$f":"IFERROR(T60*'Inputs & Assumptions'!$Q$40,\"--\")","v":1247132.4140000001},{"$f":"IFERROR(U60*'Inputs & Assumptions'!$Q$41,\"--\")","v":28700},{"$f":"IFERROR(V60*'Inputs & Assumptions'!$Q$42,\"--\")","v":606000},{"$f":"IFERROR(W60*'Inputs & Assumptions'!$Q$43,\"--\")","v":5184350},{"$f":"IFERROR(X60*'Inputs & Assumptions'!$Q$44,\"--\")","v":295550},{"$f":"IFERROR(Y60*'Inputs & Assumptions'!$Q$45,\"--\")","v":57802.5},{"$f":"IFERROR(Z60*'Inputs & Assumptions'!$Q$46,\"--\")","v":12500},{"$f":"IFERROR(AA60*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB60*'Inputs & Assumptions'!$Q$48,\"--\")","v":2696953.5},{"$f":"IFERROR(AC60*'Inputs & Assumptions'!$Q$49,\"--\")","v":137500}]
["1308","Brielle Borough","Monmouth",3402507750,58,2242307800,9110572.3599999994,0.40630337904546376,3077498.9330000002,1123.5288971033601,1.2840548723953065,5065200.2,14616690,28792462.559999999,0.31642213100094069,0.17592104841483208,0.50765682058422723,6184,497.6550667852523,2837437,75500,2300,3113067.63,827314.18,86750,180000,905000,1277230,56000,{"$f":"IFERROR(T61*'Inputs & Assumptions'!$Q$40,\"--\")","v":283743.7},{"$f":"IFERROR(U61*'Inputs & Assumptions'!$Q$41,\"--\")","v":7550},{"$f":"IFERROR(V61*'Inputs & Assumptions'!$Q$42,\"--\")","v":1150},{"$f":"IFERROR(W61*'Inputs & Assumptions'!$Q$43,\"--\")","v":1556533.8149999999},{"$f":"IFERROR(X61*'Inputs & Assumptions'!$Q$44,\"--\")","v":82731.418000000005},{"$f":"IFERROR(Y61*'Inputs & Assumptions'!$Q$45,\"--\")","v":8675},{"$f":"IFERROR(Z61*'Inputs & Assumptions'!$Q$46,\"--\")","v":18000},{"$f":"IFERROR(AA61*'Inputs & Assumptions'!$Q$47,\"--\")","v":452500},{"$f":"IFERROR(AB61*'Inputs & Assumptions'!$Q$48,\"--\")","v":638615},{"$f":"IFERROR(AC61*'Inputs & Assumptions'!$Q$49,\"--\")","v":28000}]
["0103","Brigantine City","Atlantic",3400107810,59,3434155000,23455881,0.68301753997708314,9052669.4050000012,4174.3205837222395,1.847419583856873,23119705.57,16867665.440000001,63443252.010000005,0.36971435506336991,0.36441551839675312,0.26587012653987691,8833,1024.86917298766,6751900,51510,398800,9593050,3475540,18500,0,1493350,4387448.8100000005,173200,{"$f":"IFERROR(T62*'Inputs & Assumptions'!$Q$40,\"--\")","v":675190},{"$f":"IFERROR(U62*'Inputs & Assumptions'!$Q$41,\"--\")","v":5151},{"$f":"IFERROR(V62*'Inputs & Assumptions'!$Q$42,\"--\")","v":199400},{"$f":"IFERROR(W62*'Inputs & Assumptions'!$Q$43,\"--\")","v":4796525},{"$f":"IFERROR(X62*'Inputs & Assumptions'!$Q$44,\"--\")","v":347554},{"$f":"IFERROR(Y62*'Inputs & Assumptions'!$Q$45,\"--\")","v":1850},{"$f":"IFERROR(Z62*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA62*'Inputs & Assumptions'!$Q$47,\"--\")","v":746675},{"$f":"IFERROR(AB62*'Inputs & Assumptions'!$Q$48,\"--\")","v":2193724.4050000003},{"$f":"IFERROR(AC62*'Inputs & Assumptions'!$Q$49,\"--\")","v":86600}]
["0407","Brooklawn Borough","Camden",3400708170,60,120051500,2297483.41,1.9137481914011905,821902.76500000001,312.61536078079996,4.1174937339391846,1091109.5799999998,1554520,4943112.99,0.46478472465586912,0.22073328734490444,0.31448198799922639,2436,337.39850779967162,554100,10000,32500,943700,605323,13500,0,85000,346020.93,0,{"$f":"IFERROR(T63*'Inputs & Assumptions'!$Q$40,\"--\")","v":55410},{"$f":"IFERROR(U63*'Inputs & Assumptions'!$Q$41,\"--\")","v":1000},{"$f":"IFERROR(V63*'Inputs & Assumptions'!$Q$42,\"--\")","v":16250},{"$f":"IFERROR(W63*'Inputs & Assumptions'!$Q$43,\"--\")","v":471850},{"$f":"IFERROR(X63*'Inputs & Assumptions'!$Q$44,\"--\")","v":60532.3},{"$f":"IFERROR(Y63*'Inputs & Assumptions'!$Q$45,\"--\")","v":1350},{"$f":"IFERROR(Z63*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA63*'Inputs & Assumptions'!$Q$47,\"--\")","v":42500},{"$f":"IFERROR(AB63*'Inputs & Assumptions'!$Q$48,\"--\")","v":173010.465},{"$f":"IFERROR(AC63*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0104","Buena Borough","Atlantic",3400108680,61,290684400,3237035.87,1.1135911903081144,716674.15,4846.5732161203196,3.3695231529452565,1621419.29,4936223,9794678.1600000001,0.33048925315581784,0.16554084406995973,0.50396990277422249,5243,136.6916173946214,486376.98,17293,92510,455117,869976.52,19800,12760,392000,212480,0,{"$f":"IFERROR(T64*'Inputs & Assumptions'!$Q$40,\"--\")","v":48637.698000000004},{"$f":"IFERROR(U64*'Inputs & Assumptions'!$Q$41,\"--\")","v":1729.3000000000002},{"$f":"IFERROR(V64*'Inputs & Assumptions'!$Q$42,\"--\")","v":46255},{"$f":"IFERROR(W64*'Inputs & Assumptions'!$Q$43,\"--\")","v":227558.5},{"$f":"IFERROR(X64*'Inputs & Assumptions'!$Q$44,\"--\")","v":86997.652000000002},{"$f":"IFERROR(Y64*'Inputs & Assumptions'!$Q$45,\"--\")","v":1980},{"$f":"IFERROR(Z64*'Inputs & Assumptions'!$Q$46,\"--\")","v":1276},{"$f":"IFERROR(AA64*'Inputs & Assumptions'!$Q$47,\"--\")","v":196000},{"$f":"IFERROR(AB64*'Inputs & Assumptions'!$Q$48,\"--\")","v":106240},{"$f":"IFERROR(AC64*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0105","Buena Vista Township","Atlantic",3400108710,62,649654350,3636620.56,0.55977775874201408,532757.5,26290.998544563197,2.8220656399822461,3434028.6299999994,11263023,18333672.189999998,0.19835745519566861,0.18730719052962405,0.61433535427470742,9486,56.162502635462786,1038745,36760,0,21300,1390000,32200,0,278500,266174,0,{"$f":"IFERROR(T65*'Inputs & Assumptions'!$Q$40,\"--\")","v":103874.5},{"$f":"IFERROR(U65*'Inputs & Assumptions'!$Q$41,\"--\")","v":3676},{"$f":"IFERROR(V65*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W65*'Inputs & Assumptions'!$Q$43,\"--\")","v":10650},{"$f":"IFERROR(X65*'Inputs & Assumptions'!$Q$44,\"--\")","v":139000},{"$f":"IFERROR(Y65*'Inputs & Assumptions'!$Q$45,\"--\")","v":3220},{"$f":"IFERROR(Z65*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA65*'Inputs & Assumptions'!$Q$47,\"--\")","v":139250},{"$f":"IFERROR(AB65*'Inputs & Assumptions'!$Q$48,\"--\")","v":133087},{"$f":"IFERROR(AC65*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0305","Burlington City","Burlington",3400508920,63,604339780,9000811.5199999996,1.4893627422639628,5720808.3640000001,1942.53982634624,4.2539994851902687,2712935.61,13994864,25708611.129999999,0.35010882052265885,0.10552633887072219,0.54436484060661894,13924,410.85954926745188,1789955.29,66800,617800,5790072.6699999999,7010370,59900,66000,567068,2206371,461700,{"$f":"IFERROR(T66*'Inputs & Assumptions'!$Q$40,\"--\")","v":178995.52900000001},{"$f":"IFERROR(U66*'Inputs & Assumptions'!$Q$41,\"--\")","v":6680},{"$f":"IFERROR(V66*'Inputs & Assumptions'!$Q$42,\"--\")","v":308900},{"$f":"IFERROR(W66*'Inputs & Assumptions'!$Q$43,\"--\")","v":2895036.335},{"$f":"IFERROR(X66*'Inputs & Assumptions'!$Q$44,\"--\")","v":701037},{"$f":"IFERROR(Y66*'Inputs & Assumptions'!$Q$45,\"--\")","v":5990},{"$f":"IFERROR(Z66*'Inputs & Assumptions'!$Q$46,\"--\")","v":6600},{"$f":"IFERROR(AA66*'Inputs & Assumptions'!$Q$47,\"--\")","v":283534},{"$f":"IFERROR(AB66*'Inputs & Assumptions'!$Q$48,\"--\")","v":1103185.5},{"$f":"IFERROR(AC66*'Inputs & Assumptions'!$Q$49,\"--\")","v":230850}]
["0306","Burlington Township","Burlington",3400508950,64,2516444623,13349890.609999999,0.530506035697492,6661919.4000000004,8624.6982904704,2.8887240039217819,11790932.26,47552317,72693139.870000005,0.18364718643154132,0.16220144405766743,0.65415136951079123,32826,202.94642661305065,2990386,136407,559726,6362067,10792266,25000,8500,0,3418526,193008,{"$f":"IFERROR(T67*'Inputs & Assumptions'!$Q$40,\"--\")","v":299038.60000000003},{"$f":"IFERROR(U67*'Inputs & Assumptions'!$Q$41,\"--\")","v":13640.7},{"$f":"IFERROR(V67*'Inputs & Assumptions'!$Q$42,\"--\")","v":279863},{"$f":"IFERROR(W67*'Inputs & Assumptions'!$Q$43,\"--\")","v":3181033.5},{"$f":"IFERROR(X67*'Inputs & Assumptions'!$Q$44,\"--\")","v":1079226.6000000001},{"$f":"IFERROR(Y67*'Inputs & Assumptions'!$Q$45,\"--\")","v":2500},{"$f":"IFERROR(Z67*'Inputs & Assumptions'!$Q$46,\"--\")","v":850},{"$f":"IFERROR(AA67*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB67*'Inputs & Assumptions'!$Q$48,\"--\")","v":1709263},{"$f":"IFERROR(AC67*'Inputs & Assumptions'!$Q$49,\"--\")","v":96504}]
["1403","Butler Borough","Morris",3402709040,65,1181716005,8605788.6900000013,{"$f":"G68/(F68/100)","v":0.72824508203220961},{"$f":"IF(IFERROR(SUM(AD68:AM68),\"--\")=0,\"--\",IFERROR(SUM(AD68:AM68),\"--\"))","v":11760661.109999999},1301.5642976588799,2.6531856459031373,3102469.73,19644861,31353119.420000002,{"$f":"G68/N68","v":0.27447950472546634},{"$f":"L68/N68","v":9.8952505759951584E-2},{"$f":"M68/N68","v":0.62656798951458204},10813,{"$f":"IFERROR(I68/R68,\"--\")","v":1087.6409053916582},2251456.61,77910,0,3199464.48,6715858.6899999995,255108,397785,16317602.08,2063757,875,{"$f":"IFERROR(T68*'Inputs & Assumptions'!$Q$40,\"--\")","v":225145.66099999999},{"$f":"IFERROR(U68*'Inputs & Assumptions'!$Q$41,\"--\")","v":7791},{"$f":"IFERROR(V68*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W68*'Inputs & Assumptions'!$Q$43,\"--\")","v":1599732.24},{"$f":"IFERROR(X68*'Inputs & Assumptions'!$Q$44,\"--\")","v":671585.86899999995},{"$f":"IFERROR(Y68*'Inputs & Assumptions'!$Q$45,\"--\")","v":25510.800000000003},{"$f":"IFERROR(Z68*'Inputs & Assumptions'!$Q$46,\"--\")","v":39778.5},{"$f":"IFERROR(AA68*'Inputs & Assumptions'!$Q$47,\"--\")","v":8158801.04},{"$f":"IFERROR(AB68*'Inputs & Assumptions'!$Q$48,\"--\")","v":1031878.5},{"$f":"IFERROR(AC68*'Inputs & Assumptions'!$Q$49,\"--\")","v":437.5}]
["1904","Byram Township","Sussex",3403709160,{"$f":"E68+1","v":66},926550900,9187319,0.99156117596993321,2703703.9059999995,13779.55634733952,3.7618597057107168,6116647.96,19551578,34855544.960000001,0.26358271002629019,0.17548564990217269,0.56093164007153706,9281,291.31601185217107,1139314,177950,100,2396371.7599999998,2201341.2599999998,39500,0,988200,1164661,146454,{"$f":"IFERROR(T69*'Inputs & Assumptions'!$Q$40,\"--\")","v":113931.40000000001},{"$f":"IFERROR(U69*'Inputs & Assumptions'!$Q$41,\"--\")","v":17795},{"$f":"IFERROR(V69*'Inputs & Assumptions'!$Q$42,\"--\")","v":50},{"$f":"IFERROR(W69*'Inputs & Assumptions'!$Q$43,\"--\")","v":1198185.8799999999},{"$f":"IFERROR(X69*'Inputs & Assumptions'!$Q$44,\"--\")","v":220134.12599999999},{"$f":"IFERROR(Y69*'Inputs & Assumptions'!$Q$45,\"--\")","v":3950},{"$f":"IFERROR(Z69*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA69*'Inputs & Assumptions'!$Q$47,\"--\")","v":494100},{"$f":"IFERROR(AB69*'Inputs & Assumptions'!$Q$48,\"--\")","v":582330.5},{"$f":"IFERROR(AC69*'Inputs & Assumptions'!$Q$49,\"--\")","v":73227}]
["0703","Caldwell Borough","Essex",3401309250,67,1050029100,9893568.5600000005,0.94221851184886218,3438240.5179999997,753.98690454784003,3.1017032594620479,5754105.2600000007,16921113,32568786.82,0.30377454999105186,0.17667545591432626,0.51954999409462188,11048,311.209315532223,6430782,139234,217912,3380544.56,2210713.88,221415.3,575828.1,102000,1117084.82,143345,{"$f":"IFERROR(T70*'Inputs & Assumptions'!$Q$40,\"--\")","v":643078.20000000007},{"$f":"IFERROR(U70*'Inputs & Assumptions'!$Q$41,\"--\")","v":13923.400000000001},{"$f":"IFERROR(V70*'Inputs & Assumptions'!$Q$42,\"--\")","v":108956},{"$f":"IFERROR(W70*'Inputs & Assumptions'!$Q$43,\"--\")","v":1690272.28},{"$f":"IFERROR(X70*'Inputs & Assumptions'!$Q$44,\"--\")","v":221071.38800000001},{"$f":"IFERROR(Y70*'Inputs & Assumptions'!$Q$45,\"--\")","v":22141.53},{"$f":"IFERROR(Z70*'Inputs & Assumptions'!$Q$46,\"--\")","v":57582.81},{"$f":"IFERROR(AA70*'Inputs & Assumptions'!$Q$47,\"--\")","v":51000},{"$f":"IFERROR(AB70*'Inputs & Assumptions'!$Q$48,\"--\")","v":558542.41},{"$f":"IFERROR(AC70*'Inputs & Assumptions'!$Q$49,\"--\")","v":71672.5}]
["1004","Califon Borough","Hunterdon",3401909280,68,148982708,1092435,0.73326295022104171,112314.4,613.66693577344006,3.6712999940905897,651312.14999999991,3725855,5469602.1500000004,0.1997284208322172,0.11907852383742387,0.6811930553303589,1134,99.042680776014109,387753,24992,0,76049,119824,8250,100,0,36396,4000,{"$f":"IFERROR(T71*'Inputs & Assumptions'!$Q$40,\"--\")","v":38775.300000000003},{"$f":"IFERROR(U71*'Inputs & Assumptions'!$Q$41,\"--\")","v":2499.2000000000003},{"$f":"IFERROR(V71*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W71*'Inputs & Assumptions'!$Q$43,\"--\")","v":38024.5},{"$f":"IFERROR(X71*'Inputs & Assumptions'!$Q$44,\"--\")","v":11982.400000000001},{"$f":"IFERROR(Y71*'Inputs & Assumptions'!$Q$45,\"--\")","v":825},{"$f":"IFERROR(Z71*'Inputs & Assumptions'!$Q$46,\"--\")","v":10},{"$f":"IFERROR(AA71*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB71*'Inputs & Assumptions'!$Q$48,\"--\")","v":18198},{"$f":"IFERROR(AC71*'Inputs & Assumptions'!$Q$49,\"--\")","v":2000}]
["0408","Camden City","Camden",3400710000,69,1734341564,29663493.789999999,1.710360542913218,77050988.700000003,5709.6595728409602,3.4244064175584734,15858942.030000001,13868468,59390903.82,0.4994619021105175,0.26702644698024403,0.23351165090923851,98322,783.65969671080734,14216920,5949565,0,110433155,33056672,3008200,0,13500000,18922551,0,{"$f":"IFERROR(T72*'Inputs & Assumptions'!$Q$40,\"--\")","v":1421692},{"$f":"IFERROR(U72*'Inputs & Assumptions'!$Q$41,\"--\")","v":594956.5},{"$f":"IFERROR(V72*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W72*'Inputs & Assumptions'!$Q$43,\"--\")","v":55216577.5},{"$f":"IFERROR(X72*'Inputs & Assumptions'!$Q$44,\"--\")","v":3305667.2},{"$f":"IFERROR(Y72*'Inputs & Assumptions'!$Q$45,\"--\")","v":300820},{"$f":"IFERROR(Z72*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA72*'Inputs & Assumptions'!$Q$47,\"--\")","v":6750000},{"$f":"IFERROR(AB72*'Inputs & Assumptions'!$Q$48,\"--\")","v":9461275.5},{"$f":"IFERROR(AC72*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0502","Cape May City","Cape May",3400910270,70,2972014100,10726011.27,0.36090041665683886,5095901.2949999999,1582.8459676198399,1.0705162869180198,11162036.720000001,9927847,31815894.990000002,0.33712744127962685,0.35083208325613097,0.31204047546424213,6444,790.79784217877091,1852600,105400,443800,4855550.09,8876917.5,194200,0,0,2449329,237300,{"$f":"IFERROR(T73*'Inputs & Assumptions'!$Q$40,\"--\")","v":185260},{"$f":"IFERROR(U73*'Inputs & Assumptions'!$Q$41,\"--\")","v":10540},{"$f":"IFERROR(V73*'Inputs & Assumptions'!$Q$42,\"--\")","v":221900},{"$f":"IFERROR(W73*'Inputs & Assumptions'!$Q$43,\"--\")","v":2427775.0449999999},{"$f":"IFERROR(X73*'Inputs & Assumptions'!$Q$44,\"--\")","v":887691.75},{"$f":"IFERROR(Y73*'Inputs & Assumptions'!$Q$45,\"--\")","v":19420},{"$f":"IFERROR(Z73*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA73*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB73*'Inputs & Assumptions'!$Q$48,\"--\")","v":1224664.5},{"$f":"IFERROR(AC73*'Inputs & Assumptions'!$Q$49,\"--\")","v":118650}]
["0503","Cape May Point Borough","Cape May",3400910330,71,480217200,1599675,0.33311489051204329,405105.40500000003,188.78003234047998,0.72622663453120795,1784672.21,103118,3487465.21,0.45869274779088048,0.51173907194331547,2.9568180265804E-2,309,1311.0207281553398,500650,22650,33950,364169,946217,1800,0,0,102593,15235.41,{"$f":"IFERROR(T74*'Inputs & Assumptions'!$Q$40,\"--\")","v":50065},{"$f":"IFERROR(U74*'Inputs & Assumptions'!$Q$41,\"--\")","v":2265},{"$f":"IFERROR(V74*'Inputs & Assumptions'!$Q$42,\"--\")","v":16975},{"$f":"IFERROR(W74*'Inputs & Assumptions'!$Q$43,\"--\")","v":182084.5},{"$f":"IFERROR(X74*'Inputs & Assumptions'!$Q$44,\"--\")","v":94621.700000000012},{"$f":"IFERROR(Y74*'Inputs & Assumptions'!$Q$45,\"--\")","v":180},{"$f":"IFERROR(Z74*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA74*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB74*'Inputs & Assumptions'!$Q$48,\"--\")","v":51296.5},{"$f":"IFERROR(AC74*'Inputs & Assumptions'!$Q$49,\"--\")","v":7617.7049999999999}]
["0205","Carlstadt Borough","Bergen",3400310480,72,3014869684,22157450.549999997,0.73493891519060417,5302849.9780000001,2525.8093532057601,1.6440284199693456,6984074.8799999999,20423789,49565314.429999992,0.44703540782117862,0.14090649802824223,0.4120580941505792,15491,342.31811877864567,1969800,106500,216000,6319709.2000000002,3459514.88,119000,939446.4,0,2650138.5,101000,{"$f":"IFERROR(T75*'Inputs & Assumptions'!$Q$40,\"--\")","v":196980},{"$f":"IFERROR(U75*'Inputs & Assumptions'!$Q$41,\"--\")","v":10650},{"$f":"IFERROR(V75*'Inputs & Assumptions'!$Q$42,\"--\")","v":108000},{"$f":"IFERROR(W75*'Inputs & Assumptions'!$Q$43,\"--\")","v":3159854.6},{"$f":"IFERROR(X75*'Inputs & Assumptions'!$Q$44,\"--\")","v":345951.48800000001},{"$f":"IFERROR(Y75*'Inputs & Assumptions'!$Q$45,\"--\")","v":11900},{"$f":"IFERROR(Z75*'Inputs & Assumptions'!$Q$46,\"--\")","v":93944.640000000014},{"$f":"IFERROR(AA75*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB75*'Inputs & Assumptions'!$Q$48,\"--\")","v":1325069.25},{"$f":"IFERROR(AC75*'Inputs & Assumptions'!$Q$49,\"--\")","v":50500}]
["1713","Carneys Point Township","Salem",3403310610,73,674818100,4885666.9399999995,0.72399761357912595,2624905.2800000003,10823.5843929728,3.5595373301338538,9698446.2400000002,9436289,24020402.18,0.20339655029039982,0.40375869510108264,0.39284475460851753,10942,239.89264119904956,1105575,71350,400900,2899219.06,900850,93850,0,383700,997311,134355.5,{"$f":"IFERROR(T76*'Inputs & Assumptions'!$Q$40,\"--\")","v":110557.5},{"$f":"IFERROR(U76*'Inputs & Assumptions'!$Q$41,\"--\")","v":7135},{"$f":"IFERROR(V76*'Inputs & Assumptions'!$Q$42,\"--\")","v":200450},{"$f":"IFERROR(W76*'Inputs & Assumptions'!$Q$43,\"--\")","v":1449609.53},{"$f":"IFERROR(X76*'Inputs & Assumptions'!$Q$44,\"--\")","v":90085},{"$f":"IFERROR(Y76*'Inputs & Assumptions'!$Q$45,\"--\")","v":9385},{"$f":"IFERROR(Z76*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA76*'Inputs & Assumptions'!$Q$47,\"--\")","v":191850},{"$f":"IFERROR(AB76*'Inputs & Assumptions'!$Q$48,\"--\")","v":498655.5},{"$f":"IFERROR(AC76*'Inputs & Assumptions'!$Q$49,\"--\")","v":67177.75}]
["1201","Carteret Borough","Middlesex",3402310750,74,2591450283,36755089.280000001,1.4183212204036717,11721309.716000002,2810.2075149580796,3.1052245546784425,13922329.23,29792932,80470350.510000005,0.45675318980290097,0.17301191235981855,0.37023489783728042,33037,354.79340484910864,3917500,1778100,338000,12474448.65,9143531.2800000012,207808.69,1182471.24,1945942.08,5017096.46,421250,{"$f":"IFERROR(T77*'Inputs & Assumptions'!$Q$40,\"--\")","v":391750},{"$f":"IFERROR(U77*'Inputs & Assumptions'!$Q$41,\"--\")","v":177810},{"$f":"IFERROR(V77*'Inputs & Assumptions'!$Q$42,\"--\")","v":169000},{"$f":"IFERROR(W77*'Inputs & Assumptions'!$Q$43,\"--\")","v":6237224.3250000002},{"$f":"IFERROR(X77*'Inputs & Assumptions'!$Q$44,\"--\")","v":914353.12800000014},{"$f":"IFERROR(Y77*'Inputs & Assumptions'!$Q$45,\"--\")","v":20780.869000000002},{"$f":"IFERROR(Z77*'Inputs & Assumptions'!$Q$46,\"--\")","v":118247.12400000001},{"$f":"IFERROR(AA77*'Inputs & Assumptions'!$Q$47,\"--\")","v":972971.04},{"$f":"IFERROR(AB77*'Inputs & Assumptions'!$Q$48,\"--\")","v":2508548.23},{"$f":"IFERROR(AC77*'Inputs & Assumptions'!$Q$49,\"--\")","v":210625}]
["0704","Cedar Grove Township","Essex",3401311200,75,2258487200,12379919.719999999,0.54815098000112639,5006003.1639999999,2711.5719829721597,2.5297599105277198,11598810.050000001,33155574,57134303.769999996,0.21668102878853021,0.20300956316352783,0.58030940804794207,16604,301.49380655263792,1070496,78689,332521,5607103.4400000004,3586587.4400000004,222179,949303,0,2571744,319187,{"$f":"IFERROR(T78*'Inputs & Assumptions'!$Q$40,\"--\")","v":107049.60000000001},{"$f":"IFERROR(U78*'Inputs & Assumptions'!$Q$41,\"--\")","v":7868.9000000000005},{"$f":"IFERROR(V78*'Inputs & Assumptions'!$Q$42,\"--\")","v":166260.5},{"$f":"IFERROR(W78*'Inputs & Assumptions'!$Q$43,\"--\")","v":2803551.72},{"$f":"IFERROR(X78*'Inputs & Assumptions'!$Q$44,\"--\")","v":358658.74400000006},{"$f":"IFERROR(Y78*'Inputs & Assumptions'!$Q$45,\"--\")","v":22217.9},{"$f":"IFERROR(Z78*'Inputs & Assumptions'!$Q$46,\"--\")","v":94930.3},{"$f":"IFERROR(AA78*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB78*'Inputs & Assumptions'!$Q$48,\"--\")","v":1285872},{"$f":"IFERROR(AC78*'Inputs & Assumptions'!$Q$49,\"--\")","v":159593.5}]
["1404","Chatham Borough","Morris",3402712100,76,3103569950,10473734.83,0.33747378015436708,4085912.1069999998,1502.28742239232,1.5531258787964486,7363070.2299999995,30365543,48202348.060000002,0.21728681799821847,0.1527533517835023,0.62995983021827917,12492,327.08230123278895,1522450,105580,0,4218292,2778020,148228,1064048.07,1004588,1646679,178600,{"$f":"IFERROR(T79*'Inputs & Assumptions'!$Q$40,\"--\")","v":152245},{"$f":"IFERROR(U79*'Inputs & Assumptions'!$Q$41,\"--\")","v":10558},{"$f":"IFERROR(V79*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W79*'Inputs & Assumptions'!$Q$43,\"--\")","v":2109146},{"$f":"IFERROR(X79*'Inputs & Assumptions'!$Q$44,\"--\")","v":277802},{"$f":"IFERROR(Y79*'Inputs & Assumptions'!$Q$45,\"--\")","v":14822.800000000001},{"$f":"IFERROR(Z79*'Inputs & Assumptions'!$Q$46,\"--\")","v":106404.80700000002},{"$f":"IFERROR(AA79*'Inputs & Assumptions'!$Q$47,\"--\")","v":502294},{"$f":"IFERROR(AB79*'Inputs & Assumptions'!$Q$48,\"--\")","v":823339.5},{"$f":"IFERROR(AC79*'Inputs & Assumptions'!$Q$49,\"--\")","v":89300}]
["1405","Chatham Township","Morris",3402712130,77,3382492697,12619600.640000001,0.37308582073784152,3828630.9140000003,5810.1202244249598,1.955932726733689,10595330,42944351,66159281.640000001,0.19074573252878507,0.16014880659759231,0.64910546087362264,12980,294.963860862866,2914005,83900,395000,3940754.06,3225143.63,149600,1257680.21,0,1734442,61000,{"$f":"IFERROR(T80*'Inputs & Assumptions'!$Q$40,\"--\")","v":291400.5},{"$f":"IFERROR(U80*'Inputs & Assumptions'!$Q$41,\"--\")","v":8390},{"$f":"IFERROR(V80*'Inputs & Assumptions'!$Q$42,\"--\")","v":197500},{"$f":"IFERROR(W80*'Inputs & Assumptions'!$Q$43,\"--\")","v":1970377.03},{"$f":"IFERROR(X80*'Inputs & Assumptions'!$Q$44,\"--\")","v":322514.36300000001},{"$f":"IFERROR(Y80*'Inputs & Assumptions'!$Q$45,\"--\")","v":14960},{"$f":"IFERROR(Z80*'Inputs & Assumptions'!$Q$46,\"--\")","v":125768.02100000001},{"$f":"IFERROR(AA80*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB80*'Inputs & Assumptions'!$Q$48,\"--\")","v":867221},{"$f":"IFERROR(AC80*'Inputs & Assumptions'!$Q$49,\"--\")","v":30500}]
["0409","Cherry Hill Township","Camden",3400712280,78,8043351361,47541239.939999998,0.59106257834904996,18731189.381999999,15406.0900342528,3.8967892230811625,72610550.070000008,193280659,313432449.00999999,0.15167938128347142,0.2316625170729639,0.61665810164356472,111417,168.11787592557687,7404232,2746010,1595927,19282262,12807817,0,3184609.82,2735000,8144156,476500,{"$f":"IFERROR(T81*'Inputs & Assumptions'!$Q$40,\"--\")","v":740423.20000000007},{"$f":"IFERROR(U81*'Inputs & Assumptions'!$Q$41,\"--\")","v":274601},{"$f":"IFERROR(V81*'Inputs & Assumptions'!$Q$42,\"--\")","v":797963.5},{"$f":"IFERROR(W81*'Inputs & Assumptions'!$Q$43,\"--\")","v":9641131},{"$f":"IFERROR(X81*'Inputs & Assumptions'!$Q$44,\"--\")","v":1280781.7000000002},{"$f":"IFERROR(Y81*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z81*'Inputs & Assumptions'!$Q$46,\"--\")","v":318460.98200000002},{"$f":"IFERROR(AA81*'Inputs & Assumptions'!$Q$47,\"--\")","v":1367500},{"$f":"IFERROR(AB81*'Inputs & Assumptions'!$Q$48,\"--\")","v":4072078},{"$f":"IFERROR(AC81*'Inputs & Assumptions'!$Q$49,\"--\")","v":238250}]
["0410","Chesilhurst Borough","Camden",3400712550,79,89339600,1771084.88,1.9824186363046172,883235.34500000009,1097.8455156160001,3.8455469467067238,738848.38,925663,3435596.26,0.51551018977998309,0.21505681229260626,0.26943299792741071,1639,538.88672666259924,494089,32250,0,994120,231014,36258,0,118233,404260.49,91135,{"$f":"IFERROR(T82*'Inputs & Assumptions'!$Q$40,\"--\")","v":49408.9},{"$f":"IFERROR(U82*'Inputs & Assumptions'!$Q$41,\"--\")","v":3225},{"$f":"IFERROR(V82*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W82*'Inputs & Assumptions'!$Q$43,\"--\")","v":497060},{"$f":"IFERROR(X82*'Inputs & Assumptions'!$Q$44,\"--\")","v":23101.4},{"$f":"IFERROR(Y82*'Inputs & Assumptions'!$Q$45,\"--\")","v":3625.8},{"$f":"IFERROR(Z82*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA82*'Inputs & Assumptions'!$Q$47,\"--\")","v":59116.5},{"$f":"IFERROR(AB82*'Inputs & Assumptions'!$Q$48,\"--\")","v":202130.245},{"$f":"IFERROR(AC82*'Inputs & Assumptions'!$Q$49,\"--\")","v":45567.5}]
["1406","Chester Borough","Morris",3402712580,80,438594534,4007148.0300000003,0.91363382791268444,1195041.3540000001,1019.0525376140801,2.6282562153407958,1115411.07,6404829,11527388.100000001,0.34761977260052518,9.6761821526595418E-2,0.55561840587287936,3936,303.61823018292682,690861.94,75980,113330,1510574,976350,72335,145436.6,164150,209836,0,{"$f":"IFERROR(T83*'Inputs & Assumptions'!$Q$40,\"--\")","v":69086.194000000003},{"$f":"IFERROR(U83*'Inputs & Assumptions'!$Q$41,\"--\")","v":7598},{"$f":"IFERROR(V83*'Inputs & Assumptions'!$Q$42,\"--\")","v":56665},{"$f":"IFERROR(W83*'Inputs & Assumptions'!$Q$43,\"--\")","v":755287},{"$f":"IFERROR(X83*'Inputs & Assumptions'!$Q$44,\"--\")","v":97635},{"$f":"IFERROR(Y83*'Inputs & Assumptions'!$Q$45,\"--\")","v":7233.5},{"$f":"IFERROR(Z83*'Inputs & Assumptions'!$Q$46,\"--\")","v":14543.660000000002},{"$f":"IFERROR(AA83*'Inputs & Assumptions'!$Q$47,\"--\")","v":82075},{"$f":"IFERROR(AB83*'Inputs & Assumptions'!$Q$48,\"--\")","v":104918},{"$f":"IFERROR(AC83*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1407","Chester Township","Morris",3402712610,81,1820865062,10092948.460000001,0.55429414681141265,3034612.8909999998,18644.22236495616,2.5349937462856325,5153127.99,30912739,46158815.450000003,0.21865700758575252,0.11163908648353323,0.66970390593071427,9857,307.86374059044334,1348953.91,212046.5,232550,2366727.7999999998,1864553.1,100100,672041.4,1195100,1364921,70388,{"$f":"IFERROR(T84*'Inputs & Assumptions'!$Q$40,\"--\")","v":134895.391},{"$f":"IFERROR(U84*'Inputs & Assumptions'!$Q$41,\"--\")","v":21204.65},{"$f":"IFERROR(V84*'Inputs & Assumptions'!$Q$42,\"--\")","v":116275},{"$f":"IFERROR(W84*'Inputs & Assumptions'!$Q$43,\"--\")","v":1183363.8999999999},{"$f":"IFERROR(X84*'Inputs & Assumptions'!$Q$44,\"--\")","v":186455.31000000003},{"$f":"IFERROR(Y84*'Inputs & Assumptions'!$Q$45,\"--\")","v":10010},{"$f":"IFERROR(Z84*'Inputs & Assumptions'!$Q$46,\"--\")","v":67204.14},{"$f":"IFERROR(AA84*'Inputs & Assumptions'!$Q$47,\"--\")","v":597550},{"$f":"IFERROR(AB84*'Inputs & Assumptions'!$Q$48,\"--\")","v":682460.5},{"$f":"IFERROR(AC84*'Inputs & Assumptions'!$Q$49,\"--\")","v":35194}]
["0307","Chesterfield Township","Burlington",3400512670,82,842271737,3484000,0.41364322782684093,1340110,13639.2835756736,3.1215168697985169,3594442.3600000003,19213212,26291654.359999999,0.13251353270871161,0.13671419496022921,0.73077227233105924,10397,128.89391170529962,1440150,33100,145500,1470761.32,544350,15250,25000,0,652388.68000000005,0,{"$f":"IFERROR(T85*'Inputs & Assumptions'!$Q$40,\"--\")","v":144015},{"$f":"IFERROR(U85*'Inputs & Assumptions'!$Q$41,\"--\")","v":3310},{"$f":"IFERROR(V85*'Inputs & Assumptions'!$Q$42,\"--\")","v":72750},{"$f":"IFERROR(W85*'Inputs & Assumptions'!$Q$43,\"--\")","v":735380.66},{"$f":"IFERROR(X85*'Inputs & Assumptions'!$Q$44,\"--\")","v":54435},{"$f":"IFERROR(Y85*'Inputs & Assumptions'!$Q$45,\"--\")","v":1525},{"$f":"IFERROR(Z85*'Inputs & Assumptions'!$Q$46,\"--\")","v":2500},{"$f":"IFERROR(AA85*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB85*'Inputs & Assumptions'!$Q$48,\"--\")","v":326194.34000000003},{"$f":"IFERROR(AC85*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0308","Cinnaminson Township","Burlington",3400512940,83,1634110171,10347039.430000002,0.63319105490103467,4295005.2690000003,4751.2726169932803,3.476451965612299,8197807.7299999995,38264208,56809055.159999996,0.18213715050986251,0.14430459557743505,0.67355825391270252,22606,189.9940400336194,2151824.69,125650,322020,4194415,1821336,26657,0,1363500,1624082,260900,{"$f":"IFERROR(T86*'Inputs & Assumptions'!$Q$40,\"--\")","v":215182.46900000001},{"$f":"IFERROR(U86*'Inputs & Assumptions'!$Q$41,\"--\")","v":12565},{"$f":"IFERROR(V86*'Inputs & Assumptions'!$Q$42,\"--\")","v":161010},{"$f":"IFERROR(W86*'Inputs & Assumptions'!$Q$43,\"--\")","v":2097207.5},{"$f":"IFERROR(X86*'Inputs & Assumptions'!$Q$44,\"--\")","v":182133.6},{"$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$47,\"--\")","v":681750},{"$f":"IFERROR(AB86*'Inputs & Assumptions'!$Q$48,\"--\")","v":812041},{"$f":"IFERROR(AC86*'Inputs & Assumptions'!$Q$49,\"--\")","v":130450}]
["0717","City of Orange Township","Essex",3401313045,84,2266551600,62172153,2.7430283519686913,22780385.305,1416.110938624,3.7266407788818929,8900944.2000000011,13393139,84466236.200000003,0.73605923262388717,0.10537872409662313,0.1585620432794897,38669,589.11234593602114,9049033,39600,787885,28100474.41,18569233,2229560,917000,0,9298975,1212551,{"$f":"IFERROR(T87*'Inputs & Assumptions'!$Q$40,\"--\")","v":904903.3},{"$f":"IFERROR(U87*'Inputs & Assumptions'!$Q$41,\"--\")","v":3960},{"$f":"IFERROR(V87*'Inputs & Assumptions'!$Q$42,\"--\")","v":393942.5},{"$f":"IFERROR(W87*'Inputs & Assumptions'!$Q$43,\"--\")","v":14050237.205},{"$f":"IFERROR(X87*'Inputs & Assumptions'!$Q$44,\"--\")","v":1856923.3},{"$f":"IFERROR(Y87*'Inputs & Assumptions'!$Q$45,\"--\")","v":222956},{"$f":"IFERROR(Z87*'Inputs & Assumptions'!$Q$46,\"--\")","v":91700},{"$f":"IFERROR(AA87*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB87*'Inputs & Assumptions'!$Q$48,\"--\")","v":4649487.5},{"$f":"IFERROR(AC87*'Inputs & Assumptions'!$Q$49,\"--\")","v":606275.5}]
["2002","Clark Township","Union",3403913150,85,3244681115,21091583,0.6500356199102173,5858507.7999999998,2734.8621498227199,2.180970745102019,13879569.890000001,35794393,70765545.890000001,0.29804875712801487,0.19613456966155257,0.50581667321043255,22160,264.37309566787002,3247785,57710,701415,6347910,2441275,331585,1117628,0,2940997,287497,{"$f":"IFERROR(T88*'Inputs & Assumptions'!$Q$40,\"--\")","v":324778.5},{"$f":"IFERROR(U88*'Inputs & Assumptions'!$Q$41,\"--\")","v":5771},{"$f":"IFERROR(V88*'Inputs & Assumptions'!$Q$42,\"--\")","v":350707.5},{"$f":"IFERROR(W88*'Inputs & Assumptions'!$Q$43,\"--\")","v":3173955},{"$f":"IFERROR(X88*'Inputs & Assumptions'!$Q$44,\"--\")","v":244127.5},{"$f":"IFERROR(Y88*'Inputs & Assumptions'!$Q$45,\"--\")","v":33158.5},{"$f":"IFERROR(Z88*'Inputs & Assumptions'!$Q$46,\"--\")","v":111762.8},{"$f":"IFERROR(AA88*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB88*'Inputs & Assumptions'!$Q$48,\"--\")","v":1470498.5},{"$f":"IFERROR(AC88*'Inputs & Assumptions'!$Q$49,\"--\")","v":143748.5}]
["0801","Clayton Borough","Gloucester",3401513360,86,473189900,5228009,1.1048437424382895,2204552.9380000001,4527.8239609740804,4.0400847355364089,3745046.92,10144217,19117272.920000002,0.27347043806287824,0.19589859577105412,0.53063096616606753,10050,219.35850129353236,942337.38,30840,106590,2364205.7599999998,2397892.2000000002,74516,0,316500,932693,0,{"$f":"IFERROR(T89*'Inputs & Assumptions'!$Q$40,\"--\")","v":94233.738000000012},{"$f":"IFERROR(U89*'Inputs & Assumptions'!$Q$41,\"--\")","v":3084},{"$f":"IFERROR(V89*'Inputs & Assumptions'!$Q$42,\"--\")","v":53295},{"$f":"IFERROR(W89*'Inputs & Assumptions'!$Q$43,\"--\")","v":1182102.8799999999},{"$f":"IFERROR(X89*'Inputs & Assumptions'!$Q$44,\"--\")","v":239789.22000000003},{"$f":"IFERROR(Y89*'Inputs & Assumptions'!$Q$45,\"--\")","v":7451.6},{"$f":"IFERROR(Z89*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA89*'Inputs & Assumptions'!$Q$47,\"--\")","v":158250},{"$f":"IFERROR(AB89*'Inputs & Assumptions'!$Q$48,\"--\")","v":466346.5},{"$f":"IFERROR(AC89*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0411","Clementon Borough","Camden",3400713420,87,257039811,4608922.13,1.7930771548847739,1791450.865,1211.3817430912,4.4314533829158469,2279187.27,4502490,11390599.4,0.40462507442760209,0.2000937079746655,0.39528121759773238,6025,297.33624315352699,595451,17170,132400,1854676.55,1703700,50002,0,227703.58,768857,126000,{"$f":"IFERROR(T90*'Inputs & Assumptions'!$Q$40,\"--\")","v":59545.100000000006},{"$f":"IFERROR(U90*'Inputs & Assumptions'!$Q$41,\"--\")","v":1717},{"$f":"IFERROR(V90*'Inputs & Assumptions'!$Q$42,\"--\")","v":66200},{"$f":"IFERROR(W90*'Inputs & Assumptions'!$Q$43,\"--\")","v":927338.27500000002},{"$f":"IFERROR(X90*'Inputs & Assumptions'!$Q$44,\"--\")","v":170370},{"$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$47,\"--\")","v":113851.79},{"$f":"IFERROR(AB90*'Inputs & Assumptions'!$Q$48,\"--\")","v":384428.5},{"$f":"IFERROR(AC90*'Inputs & Assumptions'!$Q$49,\"--\")","v":63000}]
["0206","Cliffside Park Borough","Bergen",3400313570,88,3023251674,33237799,1.0994056262614675,8614893.8000000007,611.69454142847997,2.6753008244592476,9530427.9600000009,38112850,80881076.960000008,0.41094654336066588,0.11783260458701983,0.47122085205231418,27333,315.18288515713607,3002000,15000,577000,9890500,4149554,223000,1300064,697571,4326793,0,{"$f":"IFERROR(T91*'Inputs & Assumptions'!$Q$40,\"--\")","v":300200},{"$f":"IFERROR(U91*'Inputs & Assumptions'!$Q$41,\"--\")","v":1500},{"$f":"IFERROR(V91*'Inputs & Assumptions'!$Q$42,\"--\")","v":288500},{"$f":"IFERROR(W91*'Inputs & Assumptions'!$Q$43,\"--\")","v":4945250},{"$f":"IFERROR(X91*'Inputs & Assumptions'!$Q$44,\"--\")","v":414955.4},{"$f":"IFERROR(Y91*'Inputs & Assumptions'!$Q$45,\"--\")","v":22300},{"$f":"IFERROR(Z91*'Inputs & Assumptions'!$Q$46,\"--\")","v":130006.40000000001},{"$f":"IFERROR(AA91*'Inputs & Assumptions'!$Q$47,\"--\")","v":348785.5},{"$f":"IFERROR(AB91*'Inputs & Assumptions'!$Q$48,\"--\")","v":2163396.5},{"$f":"IFERROR(AC91*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1602","Clifton City","Passaic",3403113690,89,5378136068,91538946,1.702057085254095,36351815.217999995,7216.053884986879,5.7930181451482001,71803188.290000007,148214264,311556398.29000002,0.29381179941229957,0.23046610078976723,0.47572209979793317,113739,319.60730460088445,5853852,654250,1057500,41597929.149999999,8174193.4299999997,3013032,4238179,8610000,15914050,1137450,{"$f":"IFERROR(T92*'Inputs & Assumptions'!$Q$40,\"--\")","v":585385.20000000007},{"$f":"IFERROR(U92*'Inputs & Assumptions'!$Q$41,\"--\")","v":65425},{"$f":"IFERROR(V92*'Inputs & Assumptions'!$Q$42,\"--\")","v":528750},{"$f":"IFERROR(W92*'Inputs & Assumptions'!$Q$43,\"--\")","v":20798964.574999999},{"$f":"IFERROR(X92*'Inputs & Assumptions'!$Q$44,\"--\")","v":817419.34299999999},{"$f":"IFERROR(Y92*'Inputs & Assumptions'!$Q$45,\"--\")","v":301303.2},{"$f":"IFERROR(Z92*'Inputs & Assumptions'!$Q$46,\"--\")","v":423817.9},{"$f":"IFERROR(AA92*'Inputs & Assumptions'!$Q$47,\"--\")","v":4305000},{"$f":"IFERROR(AB92*'Inputs & Assumptions'!$Q$48,\"--\")","v":7957025},{"$f":"IFERROR(AC92*'Inputs & Assumptions'!$Q$49,\"--\")","v":568725}]
["1005","Clinton Town","Hunterdon",3401913720,90,443689100,3624441.51,0.81688766075163888,2028087.2910000002,861.75297662975993,3.1313956168857877,1734948.5200000003,8534271,13893661.030000001,0.26087015525813495,0.12487338767325606,0.61425645706860887,4231,479.33994114866465,640673.41,50350,92300,1626655.62,5152176.4000000004,10000,0,303700,862879,0,{"$f":"IFERROR(T93*'Inputs & Assumptions'!$Q$40,\"--\")","v":64067.341000000008},{"$f":"IFERROR(U93*'Inputs & Assumptions'!$Q$41,\"--\")","v":5035},{"$f":"IFERROR(V93*'Inputs & Assumptions'!$Q$42,\"--\")","v":46150},{"$f":"IFERROR(W93*'Inputs & Assumptions'!$Q$43,\"--\")","v":813327.81},{"$f":"IFERROR(X93*'Inputs & Assumptions'!$Q$44,\"--\")","v":515217.64000000007},{"$f":"IFERROR(Y93*'Inputs & Assumptions'!$Q$45,\"--\")","v":1000},{"$f":"IFERROR(Z93*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA93*'Inputs & Assumptions'!$Q$47,\"--\")","v":151850},{"$f":"IFERROR(AB93*'Inputs & Assumptions'!$Q$48,\"--\")","v":431439.5},{"$f":"IFERROR(AC93*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1006","Clinton Township","Hunterdon",3401913750,91,2155482300,10721881.810000001,0.49742379280961857,3263058.7950000004,19115.922375263999,2.8886656225383991,9077750.3900000006,42465044,62264676.200000003,0.17219846732295382,0.14579294302987156,0.68200858964717459,17500,186.46050257142861,1154700,118600,293800,3687839.23,1540700,19500,0,0,1544578.36,433200,{"$f":"IFERROR(T94*'Inputs & Assumptions'!$Q$40,\"--\")","v":115470},{"$f":"IFERROR(U94*'Inputs & Assumptions'!$Q$41,\"--\")","v":11860},{"$f":"IFERROR(V94*'Inputs & Assumptions'!$Q$42,\"--\")","v":146900},{"$f":"IFERROR(W94*'Inputs & Assumptions'!$Q$43,\"--\")","v":1843919.615},{"$f":"IFERROR(X94*'Inputs & Assumptions'!$Q$44,\"--\")","v":154070},{"$f":"IFERROR(Y94*'Inputs & Assumptions'!$Q$45,\"--\")","v":1950},{"$f":"IFERROR(Z94*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA94*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB94*'Inputs & Assumptions'!$Q$48,\"--\")","v":772289.18},{"$f":"IFERROR(AC94*'Inputs & Assumptions'!$Q$49,\"--\")","v":216600}]
["0207","Closter Borough","Bergen",3400313810,92,2608131600,14338115,0.54974660787822205,3924258.5999999996,2022.5500449574402,2.1439726572846247,6212534.370000001,35366979,55917628.370000005,0.25641493421585182,0.11110153543874272,0.63248353034540539,11578,338.94097426153047,1377285,71500,496240,3985962,2839318,140793,859670,354750,1850652,103200,{"$f":"IFERROR(T95*'Inputs & Assumptions'!$Q$40,\"--\")","v":137728.5},{"$f":"IFERROR(U95*'Inputs & Assumptions'!$Q$41,\"--\")","v":7150},{"$f":"IFERROR(V95*'Inputs & Assumptions'!$Q$42,\"--\")","v":248120},{"$f":"IFERROR(W95*'Inputs & Assumptions'!$Q$43,\"--\")","v":1992981},{"$f":"IFERROR(X95*'Inputs & Assumptions'!$Q$44,\"--\")","v":283931.8},{"$f":"IFERROR(Y95*'Inputs & Assumptions'!$Q$45,\"--\")","v":14079.300000000001},{"$f":"IFERROR(Z95*'Inputs & Assumptions'!$Q$46,\"--\")","v":85967},{"$f":"IFERROR(AA95*'Inputs & Assumptions'!$Q$47,\"--\")","v":177375},{"$f":"IFERROR(AB95*'Inputs & Assumptions'!$Q$48,\"--\")","v":925326},{"$f":"IFERROR(AC95*'Inputs & Assumptions'!$Q$49,\"--\")","v":51600}]
["0412","Collingswood Borough","Camden",3400714260,93,1076079400,12505673,1.1621515103811113,4949196.7949999999,1171.2125558796799,3.8218506989354131,9356953.0700000003,19263522,41126148.07,0.30408082416846677,0.22751834317363534,0.46840083265789789,17567,281.7326119997723,1149800,78500,186500,5243006.4399999995,5776446.6500000004,71133,716476,645725,2055691.02,209000,{"$f":"IFERROR(T96*'Inputs & Assumptions'!$Q$40,\"--\")","v":114980},{"$f":"IFERROR(U96*'Inputs & Assumptions'!$Q$41,\"--\")","v":7850},{"$f":"IFERROR(V96*'Inputs & Assumptions'!$Q$42,\"--\")","v":93250},{"$f":"IFERROR(W96*'Inputs & Assumptions'!$Q$43,\"--\")","v":2621503.2199999997},{"$f":"IFERROR(X96*'Inputs & Assumptions'!$Q$44,\"--\")","v":577644.66500000004},{"$f":"IFERROR(Y96*'Inputs & Assumptions'!$Q$45,\"--\")","v":7113.3},{"$f":"IFERROR(Z96*'Inputs & Assumptions'!$Q$46,\"--\")","v":71647.600000000006},{"$f":"IFERROR(AA96*'Inputs & Assumptions'!$Q$47,\"--\")","v":322862.5},{"$f":"IFERROR(AB96*'Inputs & Assumptions'!$Q$48,\"--\")","v":1027845.51},{"$f":"IFERROR(AC96*'Inputs & Assumptions'!$Q$49,\"--\")","v":104500}]
["1309","Colts Neck Township","Monmouth",3402514560,94,3694327513,10580293.440000001,0.286392947099815,2863985.9869999997,19657.74913429888,1.5555062564914504,8415734.1600000001,38469468,57465495.600000001,0.1841155867452399,0.14644847437807532,0.66943593887668484,13137,218.00913351602341,1325798.8899999999,163687.65,68850,3352187.99,2459250.5,179995.93,59485,40000,1337109,92181.39,{"$f":"IFERROR(T97*'Inputs & Assumptions'!$Q$40,\"--\")","v":132579.889},{"$f":"IFERROR(U97*'Inputs & Assumptions'!$Q$41,\"--\")","v":16368.764999999999},{"$f":"IFERROR(V97*'Inputs & Assumptions'!$Q$42,\"--\")","v":34425},{"$f":"IFERROR(W97*'Inputs & Assumptions'!$Q$43,\"--\")","v":1676093.9950000001},{"$f":"IFERROR(X97*'Inputs & Assumptions'!$Q$44,\"--\")","v":245925.05000000002},{"$f":"IFERROR(Y97*'Inputs & Assumptions'!$Q$45,\"--\")","v":17999.593000000001},{"$f":"IFERROR(Z97*'Inputs & Assumptions'!$Q$46,\"--\")","v":5948.5},{"$f":"IFERROR(AA97*'Inputs & Assumptions'!$Q$47,\"--\")","v":20000},{"$f":"IFERROR(AB97*'Inputs & Assumptions'!$Q$48,\"--\")","v":668554.5},{"$f":"IFERROR(AC97*'Inputs & Assumptions'!$Q$49,\"--\")","v":46090.695}]
["0602","Commercial Township","Cumberland",3401114710,95,271092200,1731863.65,0.63884672816112009,466823.84,20424.64555998976,2.5739636367258076,2899300,2346651,6977814.6500000004,0.2481957083798435,0.41550258145650226,0.33630171016365418,4982,93.702095543958251,701445,7100,153700,7890,1221443.8999999999,72900,27514.5,208300,157677,0,{"$f":"IFERROR(T98*'Inputs & Assumptions'!$Q$40,\"--\")","v":70144.5},{"$f":"IFERROR(U98*'Inputs & Assumptions'!$Q$41,\"--\")","v":710},{"$f":"IFERROR(V98*'Inputs & Assumptions'!$Q$42,\"--\")","v":76850},{"$f":"IFERROR(W98*'Inputs & Assumptions'!$Q$43,\"--\")","v":3945},{"$f":"IFERROR(X98*'Inputs & Assumptions'!$Q$44,\"--\")","v":122144.39},{"$f":"IFERROR(Y98*'Inputs & Assumptions'!$Q$45,\"--\")","v":7290},{"$f":"IFERROR(Z98*'Inputs & Assumptions'!$Q$46,\"--\")","v":2751.4500000000003},{"$f":"IFERROR(AA98*'Inputs & Assumptions'!$Q$47,\"--\")","v":104150},{"$f":"IFERROR(AB98*'Inputs & Assumptions'!$Q$48,\"--\")","v":78838.5},{"$f":"IFERROR(AC98*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0106","Corbin City","Atlantic",3400115160,96,50635800,189030,0.37331295249606011,50779.200000000004,4926.2599739199995,2.1044290798209966,297784.5,578780,1065594.5,0.17739393362109132,0.27945386354753143,0.54315220283137722,740,68.620540540540546,200931,17100,0,4901,111930,6801,0,0,24005,5300,{"$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$49,\"--\")","v":2650}]
["1202","Cranbury Township","Middlesex",3402315550,97,1958654900,7828637.3800000008,0.39969457508824047,2490746.574,8501.2511644249607,1.8070118707486451,8072346.1699999999,19492143,35393126.549999997,0.22119089617416129,0.22807666224672657,0.55073244157911228,13558,183.71047160348135,1051831.6399999999,297177,156111,2899968.5,841629.6,35825,715188,0,1337083.3999999999,0,{"$f":"IFERROR(T100*'Inputs & Assumptions'!$Q$40,\"--\")","v":105183.16399999999},{"$f":"IFERROR(U100*'Inputs & Assumptions'!$Q$41,\"--\")","v":29717.7},{"$f":"IFERROR(V100*'Inputs & Assumptions'!$Q$42,\"--\")","v":78055.5},{"$f":"IFERROR(W100*'Inputs & Assumptions'!$Q$43,\"--\")","v":1449984.25},{"$f":"IFERROR(X100*'Inputs & Assumptions'!$Q$44,\"--\")","v":84162.96},{"$f":"IFERROR(Y100*'Inputs & Assumptions'!$Q$45,\"--\")","v":3582.5},{"$f":"IFERROR(Z100*'Inputs & Assumptions'!$Q$46,\"--\")","v":71518.8},{"$f":"IFERROR(AA100*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB100*'Inputs & Assumptions'!$Q$48,\"--\")","v":668541.69999999995},{"$f":"IFERROR(AC100*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2003","Cranford Township","Union",3403915640,98,1680985916,27407561.690000001,1.6304456467557935,10226751.898000002,3094.43863354112,6.6660173826227336,21327226.669999998,63320025,112054813.36,0.24459066833610585,0.19032851896760322,0.56508081269629096,33317,306.95296389230731,2878375,332701.51,727200,12851007.73,3637671.82,345200,1726082,0,4808361,282929,{"$f":"IFERROR(T101*'Inputs & Assumptions'!$Q$40,\"--\")","v":287837.5},{"$f":"IFERROR(U101*'Inputs & Assumptions'!$Q$41,\"--\")","v":33270.151000000005},{"$f":"IFERROR(V101*'Inputs & Assumptions'!$Q$42,\"--\")","v":363600},{"$f":"IFERROR(W101*'Inputs & Assumptions'!$Q$43,\"--\")","v":6425503.8650000002},{"$f":"IFERROR(X101*'Inputs & Assumptions'!$Q$44,\"--\")","v":363767.18200000003},{"$f":"IFERROR(Y101*'Inputs & Assumptions'!$Q$45,\"--\")","v":34520},{"$f":"IFERROR(Z101*'Inputs & Assumptions'!$Q$46,\"--\")","v":172608.2},{"$f":"IFERROR(AA101*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB101*'Inputs & Assumptions'!$Q$48,\"--\")","v":2404180.5},{"$f":"IFERROR(AC101*'Inputs & Assumptions'!$Q$49,\"--\")","v":141464.5}]
["0208","Cresskill Borough","Bergen",3400315820,99,2436714500,18587030,0.76279063468453112,5442440.7999999998,1321.4075929587198,2.3202577659385208,6140356.4199999999,31810671,56538057.420000002,0.32875254029200068,0.10860571976121496,0.56264173994678435,10546,516.0668310259814,1677900,75300,251275,6535050,3355228,175400,899455,352000,2407300,102600,{"$f":"IFERROR(T102*'Inputs & Assumptions'!$Q$40,\"--\")","v":167790},{"$f":"IFERROR(U102*'Inputs & Assumptions'!$Q$41,\"--\")","v":7530},{"$f":"IFERROR(V102*'Inputs & Assumptions'!$Q$42,\"--\")","v":125637.5},{"$f":"IFERROR(W102*'Inputs & Assumptions'!$Q$43,\"--\")","v":3267525},{"$f":"IFERROR(X102*'Inputs & Assumptions'!$Q$44,\"--\")","v":335522.80000000005},{"$f":"IFERROR(Y102*'Inputs & Assumptions'!$Q$45,\"--\")","v":17540},{"$f":"IFERROR(Z102*'Inputs & Assumptions'!$Q$46,\"--\")","v":89945.5},{"$f":"IFERROR(AA102*'Inputs & Assumptions'!$Q$47,\"--\")","v":176000},{"$f":"IFERROR(AB102*'Inputs & Assumptions'!$Q$48,\"--\")","v":1203650},{"$f":"IFERROR(AC102*'Inputs & Assumptions'!$Q$49,\"--\")","v":51300}]
["1310","Deal Borough","Monmouth",3402516660,100,4296290300,8386040.5700000003,0.19519259604035602,2946699.5430000001,757.91167771008008,0.45986706810757183,9198681.6699999999,2172502,19757224.240000002,0.42445439036025234,0.46558572997195474,0.10995987966779283,930,3168.4941322580644,2164895.4300000002,121150,263800,2975100,1049450,44500,0,260000,1531000,187500,{"$f":"IFERROR(T103*'Inputs & Assumptions'!$Q$40,\"--\")","v":216489.54300000003},{"$f":"IFERROR(U103*'Inputs & Assumptions'!$Q$41,\"--\")","v":12115},{"$f":"IFERROR(V103*'Inputs & Assumptions'!$Q$42,\"--\")","v":131900},{"$f":"IFERROR(W103*'Inputs & Assumptions'!$Q$43,\"--\")","v":1487550},{"$f":"IFERROR(X103*'Inputs & Assumptions'!$Q$44,\"--\")","v":104945},{"$f":"IFERROR(Y103*'Inputs & Assumptions'!$Q$45,\"--\")","v":4450},{"$f":"IFERROR(Z103*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA103*'Inputs & Assumptions'!$Q$47,\"--\")","v":130000},{"$f":"IFERROR(AB103*'Inputs & Assumptions'!$Q$48,\"--\")","v":765500},{"$f":"IFERROR(AC103*'Inputs & Assumptions'!$Q$49,\"--\")","v":93750}]
["0603","Deerfield Township","Cumberland",3401116900,101,195319140,236521.31,0.12109479388451128,280811.98,10778.672514122241,3.6511478086581799,2523508.19,4371361,7131390.5,3.3166226137805802E-2,0.35385920740141769,0.61297456646077653,3988,70.414237713139414,497254,22915,14052,211550,565538.80000000005,52407,0,650,107749,0,{"$f":"IFERROR(T104*'Inputs & Assumptions'!$Q$40,\"--\")","v":49725.4},{"$f":"IFERROR(U104*'Inputs & Assumptions'!$Q$41,\"--\")","v":2291.5},{"$f":"IFERROR(V104*'Inputs & Assumptions'!$Q$42,\"--\")","v":7026},{"$f":"IFERROR(W104*'Inputs & Assumptions'!$Q$43,\"--\")","v":105775},{"$f":"IFERROR(X104*'Inputs & Assumptions'!$Q$44,\"--\")","v":56553.880000000005},{"$f":"IFERROR(Y104*'Inputs & Assumptions'!$Q$45,\"--\")","v":5240.7000000000007},{"$f":"IFERROR(Z104*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA104*'Inputs & Assumptions'!$Q$47,\"--\")","v":325},{"$f":"IFERROR(AB104*'Inputs & Assumptions'!$Q$48,\"--\")","v":53874.5},{"$f":"IFERROR(AC104*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0309","Delanco Township","Burlington",3400517080,102,427585179,4900979.24,1.1461995131501039,1720296.105,1508.8680831040001,3.4153475698464284,1945860.78,7756680,14603520.02,0.33560259672243054,0.13324601036839612,0.53115139290917346,6314,272.45741289198605,811730,134000,129000,1821412.04,1202695.8500000001,15975,118000,252500,704775,76425,{"$f":"IFERROR(T105*'Inputs & Assumptions'!$Q$40,\"--\")","v":81173},{"$f":"IFERROR(U105*'Inputs & Assumptions'!$Q$41,\"--\")","v":13400},{"$f":"IFERROR(V105*'Inputs & Assumptions'!$Q$42,\"--\")","v":64500},{"$f":"IFERROR(W105*'Inputs & Assumptions'!$Q$43,\"--\")","v":910706.02},{"$f":"IFERROR(X105*'Inputs & Assumptions'!$Q$44,\"--\")","v":120269.58500000002},{"$f":"IFERROR(Y105*'Inputs & Assumptions'!$Q$45,\"--\")","v":1597.5},{"$f":"IFERROR(Z105*'Inputs & Assumptions'!$Q$46,\"--\")","v":11800},{"$f":"IFERROR(AA105*'Inputs & Assumptions'!$Q$47,\"--\")","v":126250},{"$f":"IFERROR(AB105*'Inputs & Assumptions'!$Q$48,\"--\")","v":352387.5},{"$f":"IFERROR(AC105*'Inputs & Assumptions'!$Q$49,\"--\")","v":38212.5}]
["1007","Delaware Township","Hunterdon",3401917170,103,811753930,4261711.8,0.52500045179947574,1088792.338,23459.573334737921,2.6774854973600193,3902638.9499999997,13570243,21734593.75,0.19607966217450004,0.17955886339030375,0.62436147443519618,5208,209.06150883256529,566301.17999999993,82090,125790,1117027.6599999999,971500,7500,0,0,512112,97176.78,{"$f":"IFERROR(T106*'Inputs & Assumptions'!$Q$40,\"--\")","v":56630.117999999995},{"$f":"IFERROR(U106*'Inputs & Assumptions'!$Q$41,\"--\")","v":8209},{"$f":"IFERROR(V106*'Inputs & Assumptions'!$Q$42,\"--\")","v":62895},{"$f":"IFERROR(W106*'Inputs & Assumptions'!$Q$43,\"--\")","v":558513.82999999996},{"$f":"IFERROR(X106*'Inputs & Assumptions'!$Q$44,\"--\")","v":97150},{"$f":"IFERROR(Y106*'Inputs & Assumptions'!$Q$45,\"--\")","v":750},{"$f":"IFERROR(Z106*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA106*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB106*'Inputs & Assumptions'!$Q$48,\"--\")","v":256056},{"$f":"IFERROR(AC106*'Inputs & Assumptions'!$Q$49,\"--\")","v":48588.39}]
["0310","Delran Township","Burlington",3400517440,104,1436142273,11749400,0.81812228641221818,4492663.7240000004,4243.1992036800002,3.7741680423329482,6980787.709999999,35472235,54202422.710000001,0.21676890833575804,0.12879106432842324,0.65444002733581863,22496,199.70944719061168,4675654.6899999995,118462,308232,4390619,2777777,63732,0,659750,1899777.31,199824,{"$f":"IFERROR(T107*'Inputs & Assumptions'!$Q$40,\"--\")","v":467565.46899999998},{"$f":"IFERROR(U107*'Inputs & Assumptions'!$Q$41,\"--\")","v":11846.2},{"$f":"IFERROR(V107*'Inputs & Assumptions'!$Q$42,\"--\")","v":154116},{"$f":"IFERROR(W107*'Inputs & Assumptions'!$Q$43,\"--\")","v":2195309.5},{"$f":"IFERROR(X107*'Inputs & Assumptions'!$Q$44,\"--\")","v":277777.7},{"$f":"IFERROR(Y107*'Inputs & Assumptions'!$Q$45,\"--\")","v":6373.2000000000007},{"$f":"IFERROR(Z107*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA107*'Inputs & Assumptions'!$Q$47,\"--\")","v":329875},{"$f":"IFERROR(AB107*'Inputs & Assumptions'!$Q$48,\"--\")","v":949888.65500000003},{"$f":"IFERROR(AC107*'Inputs & Assumptions'!$Q$49,\"--\")","v":99912}]
["0209","Demarest Borough","Bergen",3400317530,105,1382192510,9279961,0.67139424739032916,2675109.7000000002,1326.3647719808,2.9179098575783775,4200724.5,26850446,40331131.5,0.23009423873961979,0.10415588017906217,0.66574988108131805,5627,475.40602452461349,1062102,9996,205865,3146992,2013228,48794,588052,0,1193207,59721,{"$f":"IFERROR(T108*'Inputs & Assumptions'!$Q$40,\"--\")","v":106210.20000000001},{"$f":"IFERROR(U108*'Inputs & Assumptions'!$Q$41,\"--\")","v":999.6},{"$f":"IFERROR(V108*'Inputs & Assumptions'!$Q$42,\"--\")","v":102932.5},{"$f":"IFERROR(W108*'Inputs & Assumptions'!$Q$43,\"--\")","v":1573496},{"$f":"IFERROR(X108*'Inputs & Assumptions'!$Q$44,\"--\")","v":201322.80000000002},{"$f":"IFERROR(Y108*'Inputs & Assumptions'!$Q$45,\"--\")","v":4879.4000000000005},{"$f":"IFERROR(Z108*'Inputs & Assumptions'!$Q$46,\"--\")","v":58805.200000000004},{"$f":"IFERROR(AA108*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB108*'Inputs & Assumptions'!$Q$48,\"--\")","v":596603.5},{"$f":"IFERROR(AC108*'Inputs & Assumptions'!$Q$49,\"--\")","v":29860.5}]
["0504","Dennis Township","Cape May",3400917560,106,901016247,2171815.58,0.24104066793814427,609667.12899999996,38669.256926393602,1.805219073924202,2901870.57,11191631,16265317.15,0.13352433032638408,0.17840848372267981,0.68806718595093608,7700,79.177549220779213,836035,35000,0,319100,1122967.0799999998,100614.21,0,260000,221311,0,{"$f":"IFERROR(T109*'Inputs & Assumptions'!$Q$40,\"--\")","v":83603.5},{"$f":"IFERROR(U109*'Inputs & Assumptions'!$Q$41,\"--\")","v":3500},{"$f":"IFERROR(V109*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W109*'Inputs & Assumptions'!$Q$43,\"--\")","v":159550},{"$f":"IFERROR(X109*'Inputs & Assumptions'!$Q$44,\"--\")","v":112296.70799999998},{"$f":"IFERROR(Y109*'Inputs & Assumptions'!$Q$45,\"--\")","v":10061.421000000002},{"$f":"IFERROR(Z109*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA109*'Inputs & Assumptions'!$Q$47,\"--\")","v":130000},{"$f":"IFERROR(AB109*'Inputs & Assumptions'!$Q$48,\"--\")","v":110655.5},{"$f":"IFERROR(AC109*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1408","Denville Township","Morris",3402717650,107,3095150900,16275984.24,0.52585430455103177,5933095.6880000001,7674.6066588723206,2.6446096544113571,9634966.2800000012,55943709,81854659.520000011,0.19884004570348493,0.11770822011233015,0.68345173418418481,24650,240.69353703853955,2178956,217977,435188,5566468.1399999997,5958417,435248,1251133.18,767000,2808557,280632,{"$f":"IFERROR(T110*'Inputs & Assumptions'!$Q$40,\"--\")","v":217895.6},{"$f":"IFERROR(U110*'Inputs & Assumptions'!$Q$41,\"--\")","v":21797.7},{"$f":"IFERROR(V110*'Inputs & Assumptions'!$Q$42,\"--\")","v":217594},{"$f":"IFERROR(W110*'Inputs & Assumptions'!$Q$43,\"--\")","v":2783234.07},{"$f":"IFERROR(X110*'Inputs & Assumptions'!$Q$44,\"--\")","v":595841.70000000007},{"$f":"IFERROR(Y110*'Inputs & Assumptions'!$Q$45,\"--\")","v":43524.800000000003},{"$f":"IFERROR(Z110*'Inputs & Assumptions'!$Q$46,\"--\")","v":125113.318},{"$f":"IFERROR(AA110*'Inputs & Assumptions'!$Q$47,\"--\")","v":383500},{"$f":"IFERROR(AB110*'Inputs & Assumptions'!$Q$48,\"--\")","v":1404278.5},{"$f":"IFERROR(AC110*'Inputs & Assumptions'!$Q$49,\"--\")","v":140316}]
["0802","Deptford Township","Gloucester",3401517710,108,2851637498,25665621.280000001,0.90003099264898223,8012649.5750000002,11092.038827848959,3.2674795020527538,19565945.439999998,47945104,93176670.719999999,0.27545115189966729,0.20998759978016951,0.51456124832016326,42379,189.07122808466457,2964600,321000,614500,7934033.0700000003,4625315.4000000004,256000,1161915,1410000,3646000,555000,{"$f":"IFERROR(T111*'Inputs & Assumptions'!$Q$40,\"--\")","v":296460},{"$f":"IFERROR(U111*'Inputs & Assumptions'!$Q$41,\"--\")","v":32100},{"$f":"IFERROR(V111*'Inputs & Assumptions'!$Q$42,\"--\")","v":307250},{"$f":"IFERROR(W111*'Inputs & Assumptions'!$Q$43,\"--\")","v":3967016.5350000001},{"$f":"IFERROR(X111*'Inputs & Assumptions'!$Q$44,\"--\")","v":462531.54000000004},{"$f":"IFERROR(Y111*'Inputs & Assumptions'!$Q$45,\"--\")","v":25600},{"$f":"IFERROR(Z111*'Inputs & Assumptions'!$Q$46,\"--\")","v":116191.5},{"$f":"IFERROR(AA111*'Inputs & Assumptions'!$Q$47,\"--\")","v":705000},{"$f":"IFERROR(AB111*'Inputs & Assumptions'!$Q$48,\"--\")","v":1823000},{"$f":"IFERROR(AC111*'Inputs & Assumptions'!$Q$49,\"--\")","v":277500}]
["1409","Dover Town","Morris",3402718070,109,1305359600,20096115.759999998,1.5395080221572659,7937302.2243961776,1712.4339069785601,3.1563245951537033,4236627.3499999996,16868643,41201386.109999999,0.48775339029485865,0.10282730145750428,0.409419308247637,23693,335.00621383514869,2044151.7390105887,28550,539750,8362014.0599999996,4891303.0449511893,375000,551959.31000000006,1565000,3508623.57,321024,{"$f":"IFERROR(T112*'Inputs & Assumptions'!$Q$40,\"--\")","v":204415.17390105888},{"$f":"IFERROR(U112*'Inputs & Assumptions'!$Q$41,\"--\")","v":2855},{"$f":"IFERROR(V112*'Inputs & Assumptions'!$Q$42,\"--\")","v":269875},{"$f":"IFERROR(W112*'Inputs & Assumptions'!$Q$43,\"--\")","v":4181007.03},{"$f":"IFERROR(X112*'Inputs & Assumptions'!$Q$44,\"--\")","v":489130.30449511897},{"$f":"IFERROR(Y112*'Inputs & Assumptions'!$Q$45,\"--\")","v":37500},{"$f":"IFERROR(Z112*'Inputs & Assumptions'!$Q$46,\"--\")","v":55195.931000000011},{"$f":"IFERROR(AA112*'Inputs & Assumptions'!$Q$47,\"--\")","v":782500},{"$f":"IFERROR(AB112*'Inputs & Assumptions'!$Q$48,\"--\")","v":1754311.7849999999},{"$f":"IFERROR(AC112*'Inputs & Assumptions'!$Q$49,\"--\")","v":160512}]
["0604","Downe Township","Cumberland",3401118220,110,159512900,600042.68000000005,0.3761718832771519,124367.20000000001,30977.917039275522,2.4345035730652507,1573760.57,1709544,3883347.25,0.15451687458544947,0.40525878029578738,0.44022434511876318,1729,71.930133024869875,378956,25200,0,16000,410101,19500,0,0,65983,0,{"$f":"IFERROR(T113*'Inputs & Assumptions'!$Q$40,\"--\")","v":37895.599999999999},{"$f":"IFERROR(U113*'Inputs & Assumptions'!$Q$41,\"--\")","v":2520},{"$f":"IFERROR(V113*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W113*'Inputs & Assumptions'!$Q$43,\"--\")","v":8000},{"$f":"IFERROR(X113*'Inputs & Assumptions'!$Q$44,\"--\")","v":41010.100000000006},{"$f":"IFERROR(Y113*'Inputs & Assumptions'!$Q$45,\"--\")","v":1950},{"$f":"IFERROR(Z113*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA113*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB113*'Inputs & Assumptions'!$Q$48,\"--\")","v":32991.5},{"$f":"IFERROR(AC113*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0210","Dumont Borough","Bergen",3400318400,111,1694594040,22196440,1.3098381958194543,5239390.6999999993,1247.6170142451199,3.9647215305914791,6150831.7599999998,38838663,67185934.75999999,0.33037331517808899,9.154939619388873E-2,0.57807728862802243,19908,263.18016375326499,1371918,31680,263757,6088580,5042169,365372,854283,0,2447815,145545,{"$f":"IFERROR(T114*'Inputs & Assumptions'!$Q$40,\"--\")","v":137191.80000000002},{"$f":"IFERROR(U114*'Inputs & Assumptions'!$Q$41,\"--\")","v":3168},{"$f":"IFERROR(V114*'Inputs & Assumptions'!$Q$42,\"--\")","v":131878.5},{"$f":"IFERROR(W114*'Inputs & Assumptions'!$Q$43,\"--\")","v":3044290},{"$f":"IFERROR(X114*'Inputs & Assumptions'!$Q$44,\"--\")","v":504216.9},{"$f":"IFERROR(Y114*'Inputs & Assumptions'!$Q$45,\"--\")","v":36537.200000000004},{"$f":"IFERROR(Z114*'Inputs & Assumptions'!$Q$46,\"--\")","v":85428.3},{"$f":"IFERROR(AA114*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB114*'Inputs & Assumptions'!$Q$48,\"--\")","v":1223907.5},{"$f":"IFERROR(AC114*'Inputs & Assumptions'!$Q$49,\"--\")","v":72772.5}]
["1203","Dunellen Borough","Middlesex",3402318490,112,845663000,6251631.7400000002,0.7392580425062939,2244731.1,679.81874896639988,2.7072322911135998,3154420.0700000003,13488010,22894061.810000002,0.27306782832521753,0.13778332985115671,0.58914884182362559,8635,259.95727851766071,1588385,67600,169500,2526170,763580,74650,282338,32761.599999999999,1015320,190400,{"$f":"IFERROR(T115*'Inputs & Assumptions'!$Q$40,\"--\")","v":158838.5},{"$f":"IFERROR(U115*'Inputs & Assumptions'!$Q$41,\"--\")","v":6760},{"$f":"IFERROR(V115*'Inputs & Assumptions'!$Q$42,\"--\")","v":84750},{"$f":"IFERROR(W115*'Inputs & Assumptions'!$Q$43,\"--\")","v":1263085},{"$f":"IFERROR(X115*'Inputs & Assumptions'!$Q$44,\"--\")","v":76358},{"$f":"IFERROR(Y115*'Inputs & Assumptions'!$Q$45,\"--\")","v":7465},{"$f":"IFERROR(Z115*'Inputs & Assumptions'!$Q$46,\"--\")","v":28233.800000000003},{"$f":"IFERROR(AA115*'Inputs & Assumptions'!$Q$47,\"--\")","v":16380.8},{"$f":"IFERROR(AB115*'Inputs & Assumptions'!$Q$48,\"--\")","v":507660},{"$f":"IFERROR(AC115*'Inputs & Assumptions'!$Q$49,\"--\")","v":95200}]
["1508","Eagleswood Township","Ocean",3402918670,113,237141800,1050218.9099999999,0.44286537000225179,187433.14,10306.097998228479,2.7411417894272541,1046228.07,4403946,6500392.9800000004,0.16156237218753502,0.16094843392068273,0.67748919389178219,2301,81.457253368100837,442502,4501,16100,74002,520108.4,4200,0,3200,87302,0,{"$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$49,\"--\")","v":0}]
["1008","East Amwell Township","Hunterdon",3401918820,114,675063273,1720741.89,0.25490083060702962,236990.70299999998,18211.157018071041,2.5697233139211235,3249734.42,12376782,17347258.309999999,9.9193881779466045E-2,0.18733418053310813,0.71347193768742589,4428,53.520935636856365,484024.63,50657,0,41003,491728.4,27007,0,100,166089,56106,{"$f":"IFERROR(T117*'Inputs & Assumptions'!$Q$40,\"--\")","v":48402.463000000003},{"$f":"IFERROR(U117*'Inputs & Assumptions'!$Q$41,\"--\")","v":5065.7000000000007},{"$f":"IFERROR(V117*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W117*'Inputs & Assumptions'!$Q$43,\"--\")","v":20501.5},{"$f":"IFERROR(X117*'Inputs & Assumptions'!$Q$44,\"--\")","v":49172.840000000004},{"$f":"IFERROR(Y117*'Inputs & Assumptions'!$Q$45,\"--\")","v":2700.7000000000003},{"$f":"IFERROR(Z117*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA117*'Inputs & Assumptions'!$Q$47,\"--\")","v":50},{"$f":"IFERROR(AB117*'Inputs & Assumptions'!$Q$48,\"--\")","v":83044.5},{"$f":"IFERROR(AC117*'Inputs & Assumptions'!$Q$49,\"--\")","v":28053}]
["1204","East Brunswick Township","Middlesex",3402319000,115,1919893250,45716881.089999996,2.3812199501196223,15232438.971000001,13941.920578142719,11.501421260791453,32000575.350000001,143097554,220815010.44,0.20703701708911776,0.14492029000308934,0.64804269290779293,67248,226.51140511241971,4169159,887530.5,0,15413260.91,5415692,717718.66,4250000,3582000,7680997,700600,{"$f":"IFERROR(T118*'Inputs & Assumptions'!$Q$40,\"--\")","v":416915.9},{"$f":"IFERROR(U118*'Inputs & Assumptions'!$Q$41,\"--\")","v":88753.05},{"$f":"IFERROR(V118*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W118*'Inputs & Assumptions'!$Q$43,\"--\")","v":7706630.4550000001},{"$f":"IFERROR(X118*'Inputs & Assumptions'!$Q$44,\"--\")","v":541569.20000000007},{"$f":"IFERROR(Y118*'Inputs & Assumptions'!$Q$45,\"--\")","v":71771.866000000009},{"$f":"IFERROR(Z118*'Inputs & Assumptions'!$Q$46,\"--\")","v":425000},{"$f":"IFERROR(AA118*'Inputs & Assumptions'!$Q$47,\"--\")","v":1791000},{"$f":"IFERROR(AB118*'Inputs & Assumptions'!$Q$48,\"--\")","v":3840498.5},{"$f":"IFERROR(AC118*'Inputs & Assumptions'!$Q$49,\"--\")","v":350300}]
["0803","East Greenwich Township","Gloucester",3401519180,116,1273439300,4470184.55,0.35103240099469207,2433284.5,9243.7928937190391,3.077112868277271,9509146.0200000014,25205834,39185164.57,0.11407849371193797,0.24267209604320927,0.64324941024485272,13246,183.69956968141327,4093000,5000,174005,2237182,1234200,3000,0,0,1099226,289116,{"$f":"IFERROR(T119*'Inputs & Assumptions'!$Q$40,\"--\")","v":409300},{"$f":"IFERROR(U119*'Inputs & Assumptions'!$Q$41,\"--\")","v":500},{"$f":"IFERROR(V119*'Inputs & Assumptions'!$Q$42,\"--\")","v":87002.5},{"$f":"IFERROR(W119*'Inputs & Assumptions'!$Q$43,\"--\")","v":1118591},{"$f":"IFERROR(X119*'Inputs & Assumptions'!$Q$44,\"--\")","v":123420},{"$f":"IFERROR(Y119*'Inputs & Assumptions'!$Q$45,\"--\")","v":300},{"$f":"IFERROR(Z119*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA119*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB119*'Inputs & Assumptions'!$Q$48,\"--\")","v":549613},{"$f":"IFERROR(AC119*'Inputs & Assumptions'!$Q$49,\"--\")","v":144558}]
["1410","East Hanover Township","Morris",3402719210,117,2496741139,19885513.59,0.79645876296028784,5933694.3180000009,5039.8821940326397,2.4940065755050629,8888632.5899999999,33494742,62268888.18,0.31934910307884673,0.14274596591970176,0.53790493100145154,24075,246.46705370716515,1940764,84650,397240,6133300.9800000004,6951688.2799999993,854539,1172867,0,2940945,195001,{"$f":"IFERROR(T120*'Inputs & Assumptions'!$Q$40,\"--\")","v":194076.40000000002},{"$f":"IFERROR(U120*'Inputs & Assumptions'!$Q$41,\"--\")","v":8465},{"$f":"IFERROR(V120*'Inputs & Assumptions'!$Q$42,\"--\")","v":198620},{"$f":"IFERROR(W120*'Inputs & Assumptions'!$Q$43,\"--\")","v":3066650.49},{"$f":"IFERROR(X120*'Inputs & Assumptions'!$Q$44,\"--\")","v":695168.82799999998},{"$f":"IFERROR(Y120*'Inputs & Assumptions'!$Q$45,\"--\")","v":85453.900000000009},{"$f":"IFERROR(Z120*'Inputs & Assumptions'!$Q$46,\"--\")","v":117286.70000000001},{"$f":"IFERROR(AA120*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB120*'Inputs & Assumptions'!$Q$48,\"--\")","v":1470472.5},{"$f":"IFERROR(AC120*'Inputs & Assumptions'!$Q$49,\"--\")","v":97500.5}]
["0902","East Newark Borough","Hudson",3401719360,118,160376298,2061170.15,1.2852087095812623,887012.35499999998,65.615100524799999,2.8106366565463436,945773.87,1500651,4507595.0199999996,0.45726604560850725,0.20981784428362424,0.33291611010786859,3181,278.84701508959444,660080,11000,40000,1024710,484000,27700,0,0,392808.71,79950,{"$f":"IFERROR(T121*'Inputs & Assumptions'!$Q$40,\"--\")","v":66008},{"$f":"IFERROR(U121*'Inputs & Assumptions'!$Q$41,\"--\")","v":1100},{"$f":"IFERROR(V121*'Inputs & Assumptions'!$Q$42,\"--\")","v":20000},{"$f":"IFERROR(W121*'Inputs & Assumptions'!$Q$43,\"--\")","v":512355},{"$f":"IFERROR(X121*'Inputs & Assumptions'!$Q$44,\"--\")","v":48400},{"$f":"IFERROR(Y121*'Inputs & Assumptions'!$Q$45,\"--\")","v":2770},{"$f":"IFERROR(Z121*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA121*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB121*'Inputs & Assumptions'!$Q$48,\"--\")","v":196404.35500000001},{"$f":"IFERROR(AC121*'Inputs & Assumptions'!$Q$49,\"--\")","v":39975}]
["0705","East Orange City","Essex",3401319390,119,4757119600,99046659.429999992,2.0820720889590412,44537232.261999995,2513.6562213248003,3.1679373528889201,21107501.300000004,30548408,150702568.72999999,0.65723272180882886,0.1400606603980081,0.2027066177931631,78727,565.71738110178205,18542206.52,54914,2740353.4,49116132.539999999,32901485.620000001,7417567.1799999997,4415414,97253.19,21850856.529999997,2603551.4,{"$f":"IFERROR(T122*'Inputs & Assumptions'!$Q$40,\"--\")","v":1854220.652},{"$f":"IFERROR(U122*'Inputs & Assumptions'!$Q$41,\"--\")","v":5491.4000000000005},{"$f":"IFERROR(V122*'Inputs & Assumptions'!$Q$42,\"--\")","v":1370176.7},{"$f":"IFERROR(W122*'Inputs & Assumptions'!$Q$43,\"--\")","v":24558066.27},{"$f":"IFERROR(X122*'Inputs & Assumptions'!$Q$44,\"--\")","v":3290148.5620000004},{"$f":"IFERROR(Y122*'Inputs & Assumptions'!$Q$45,\"--\")","v":741756.71799999999},{"$f":"IFERROR(Z122*'Inputs & Assumptions'!$Q$46,\"--\")","v":441541.4},{"$f":"IFERROR(AA122*'Inputs & Assumptions'!$Q$47,\"--\")","v":48626.595000000001},{"$f":"IFERROR(AB122*'Inputs & Assumptions'!$Q$48,\"--\")","v":10925428.264999999},{"$f":"IFERROR(AC122*'Inputs & Assumptions'!$Q$49,\"--\")","v":1301775.7}]
["0212","East Rutherford Borough","Bergen",3400319510,120,2731366455,12224131.5,0.44754637290147137,7234553.6270000003,2375.3647397939199,1.622902070092239,6424683.2400000002,25678588,44327402.740000002,0.27576917988405469,0.14493705570081861,0.57929376441512659,18201,397.4811069172024,2286700,68000,284500,8306800,5704460,89000,873026.27,508040,3254530,311000,{"$f":"IFERROR(T123*'Inputs & Assumptions'!$Q$40,\"--\")","v":228670},{"$f":"IFERROR(U123*'Inputs & Assumptions'!$Q$41,\"--\")","v":6800},{"$f":"IFERROR(V123*'Inputs & Assumptions'!$Q$42,\"--\")","v":142250},{"$f":"IFERROR(W123*'Inputs & Assumptions'!$Q$43,\"--\")","v":4153400},{"$f":"IFERROR(X123*'Inputs & Assumptions'!$Q$44,\"--\")","v":570446},{"$f":"IFERROR(Y123*'Inputs & Assumptions'!$Q$45,\"--\")","v":8900},{"$f":"IFERROR(Z123*'Inputs & Assumptions'!$Q$46,\"--\")","v":87302.627000000008},{"$f":"IFERROR(AA123*'Inputs & Assumptions'!$Q$47,\"--\")","v":254020},{"$f":"IFERROR(AB123*'Inputs & Assumptions'!$Q$48,\"--\")","v":1627265},{"$f":"IFERROR(AC123*'Inputs & Assumptions'!$Q$49,\"--\")","v":155500}]
["1101","East Windsor Township","Mercer",3402119780,121,2862969000,12386357.09,0.43264027972360164,5582708.1799999997,9963.1143869568004,3.397998819756693,22075014.739999998,62822281,97283652.829999998,0.1273220806340892,0.22691391716731038,0.64576400219860042,35061,159.22843558369698,1251219,73385,460616,6451791.5599999996,2282146,399454,0,0,2997342,454426,{"$f":"IFERROR(T124*'Inputs & Assumptions'!$Q$40,\"--\")","v":125121.90000000001},{"$f":"IFERROR(U124*'Inputs & Assumptions'!$Q$41,\"--\")","v":7338.5},{"$f":"IFERROR(V124*'Inputs & Assumptions'!$Q$42,\"--\")","v":230308},{"$f":"IFERROR(W124*'Inputs & Assumptions'!$Q$43,\"--\")","v":3225895.78},{"$f":"IFERROR(X124*'Inputs & Assumptions'!$Q$44,\"--\")","v":228214.6},{"$f":"IFERROR(Y124*'Inputs & Assumptions'!$Q$45,\"--\")","v":39945.4},{"$f":"IFERROR(Z124*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA124*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB124*'Inputs & Assumptions'!$Q$48,\"--\")","v":1498671},{"$f":"IFERROR(AC124*'Inputs & Assumptions'!$Q$49,\"--\")","v":227213}]
["0311","Eastampton Township","Burlington",3400518790,122,524426029,5471121.2999999998,1.0432589149765485,2044382.675,3667.2837770585602,3.2232543571936239,2497114.5299999998,8935349,16903584.829999998,0.32366633202502765,0.14772692036118826,0.52860674761378423,7149,285.9676423275983,783600,121000,276000,2319275,628161.75,7000,0,195000,990538,0,{"$f":"IFERROR(T125*'Inputs & Assumptions'!$Q$40,\"--\")","v":78360},{"$f":"IFERROR(U125*'Inputs & Assumptions'!$Q$41,\"--\")","v":12100},{"$f":"IFERROR(V125*'Inputs & Assumptions'!$Q$42,\"--\")","v":138000},{"$f":"IFERROR(W125*'Inputs & Assumptions'!$Q$43,\"--\")","v":1159637.5},{"$f":"IFERROR(X125*'Inputs & Assumptions'!$Q$44,\"--\")","v":62816.175000000003},{"$f":"IFERROR(Y125*'Inputs & Assumptions'!$Q$45,\"--\")","v":700},{"$f":"IFERROR(Z125*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA125*'Inputs & Assumptions'!$Q$47,\"--\")","v":97500},{"$f":"IFERROR(AB125*'Inputs & Assumptions'!$Q$48,\"--\")","v":495269},{"$f":"IFERROR(AC125*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1311","Eatontown Borough","Monmouth",3402519840,123,2970187411,19712869.75,0.6636911084126873,7040541.6409999998,3738.02631214336,1.9705477015773403,8073145.0100000007,30742945,58528959.760000005,0.33680540079361215,0.13793419604763535,0.52526040315875244,24070,292.50276863315332,2006746,466420,611950,8350099.0499999998,5035912.8,76772.36,105500,424800,3006964,149000,{"$f":"IFERROR(T126*'Inputs & Assumptions'!$Q$40,\"--\")","v":200674.6},{"$f":"IFERROR(U126*'Inputs & Assumptions'!$Q$41,\"--\")","v":46642},{"$f":"IFERROR(V126*'Inputs & Assumptions'!$Q$42,\"--\")","v":305975},{"$f":"IFERROR(W126*'Inputs & Assumptions'!$Q$43,\"--\")","v":4175049.5249999999},{"$f":"IFERROR(X126*'Inputs & Assumptions'!$Q$44,\"--\")","v":503591.28},{"$f":"IFERROR(Y126*'Inputs & Assumptions'!$Q$45,\"--\")","v":7677.2360000000008},{"$f":"IFERROR(Z126*'Inputs & Assumptions'!$Q$46,\"--\")","v":10550},{"$f":"IFERROR(AA126*'Inputs & Assumptions'!$Q$47,\"--\")","v":212400},{"$f":"IFERROR(AB126*'Inputs & Assumptions'!$Q$48,\"--\")","v":1503482},{"$f":"IFERROR(AC126*'Inputs & Assumptions'!$Q$49,\"--\")","v":74500}]
["0213","Edgewater Borough","Bergen",3400320020,124,4192518055,26454604.68,0.63099560533675514,7053434.4000000004,621.47892209535996,1.5969582718946693,9899708.1999999993,30598451,66952763.879999995,0.39512341458247807,0.14786108334143352,0.45701550207608849,17969,392.53349657743894,3290450,120044,533500,8070900,2506100,339500,1343815,1203500,2570744,208243,{"$f":"IFERROR(T127*'Inputs & Assumptions'!$Q$40,\"--\")","v":329045},{"$f":"IFERROR(U127*'Inputs & Assumptions'!$Q$41,\"--\")","v":12004.400000000001},{"$f":"IFERROR(V127*'Inputs & Assumptions'!$Q$42,\"--\")","v":266750},{"$f":"IFERROR(W127*'Inputs & Assumptions'!$Q$43,\"--\")","v":4035450},{"$f":"IFERROR(X127*'Inputs & Assumptions'!$Q$44,\"--\")","v":250610},{"$f":"IFERROR(Y127*'Inputs & Assumptions'!$Q$45,\"--\")","v":33950},{"$f":"IFERROR(Z127*'Inputs & Assumptions'!$Q$46,\"--\")","v":134381.5},{"$f":"IFERROR(AA127*'Inputs & Assumptions'!$Q$47,\"--\")","v":601750},{"$f":"IFERROR(AB127*'Inputs & Assumptions'!$Q$48,\"--\")","v":1285372},{"$f":"IFERROR(AC127*'Inputs & Assumptions'!$Q$49,\"--\")","v":104121.5}]
["0312","Edgewater Park Township","Burlington",3400520050,125,696870884,6964781.7800000003,0.99943647236666588,2316500.5150000001,1868.4257868211198,3.3523306305906733,2967530.32,13429104,23361416.100000001,0.29813183199968774,0.12702698788880351,0.57484118011150875,10182,227.50938076998625,941900,46750,312000,2478747.81,1164991.1000000001,19200,3500,281000,941285,184700,{"$f":"IFERROR(T128*'Inputs & Assumptions'!$Q$40,\"--\")","v":94190},{"$f":"IFERROR(U128*'Inputs & Assumptions'!$Q$41,\"--\")","v":4675},{"$f":"IFERROR(V128*'Inputs & Assumptions'!$Q$42,\"--\")","v":156000},{"$f":"IFERROR(W128*'Inputs & Assumptions'!$Q$43,\"--\")","v":1239373.905},{"$f":"IFERROR(X128*'Inputs & Assumptions'!$Q$44,\"--\")","v":116499.11000000002},{"$f":"IFERROR(Y128*'Inputs & Assumptions'!$Q$45,\"--\")","v":1920},{"$f":"IFERROR(Z128*'Inputs & Assumptions'!$Q$46,\"--\")","v":350},{"$f":"IFERROR(AA128*'Inputs & Assumptions'!$Q$47,\"--\")","v":140500},{"$f":"IFERROR(AB128*'Inputs & Assumptions'!$Q$48,\"--\")","v":470642.5},{"$f":"IFERROR(AC128*'Inputs & Assumptions'!$Q$49,\"--\")","v":92350}]
["1205","Edison Township","Middlesex",3402320230,126,7380324900,113490005.33999999,1.5377372524616089,35305612.003000006,19243.405224742401,5.7027525809873216,71859745.379999995,235531918,420881668.71999997,0.26964824979227475,0.1707362204643941,0.55961552974333117,160586,219.854856606429,9066639.3999999985,994827.8,2429919.33,59794169.100000009,8796896.6799999997,2477881,6422293,0,2044831,790597,{"$f":"IFERROR(T129*'Inputs & Assumptions'!$Q$40,\"--\")","v":906663.94},{"$f":"IFERROR(U129*'Inputs & Assumptions'!$Q$41,\"--\")","v":99482.780000000013},{"$f":"IFERROR(V129*'Inputs & Assumptions'!$Q$42,\"--\")","v":1214959.665},{"$f":"IFERROR(W129*'Inputs & Assumptions'!$Q$43,\"--\")","v":29897084.550000004},{"$f":"IFERROR(X129*'Inputs & Assumptions'!$Q$44,\"--\")","v":879689.66800000006},{"$f":"IFERROR(Y129*'Inputs & Assumptions'!$Q$45,\"--\")","v":247788.1},{"$f":"IFERROR(Z129*'Inputs & Assumptions'!$Q$46,\"--\")","v":642229.30000000005},{"$f":"IFERROR(AA129*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB129*'Inputs & Assumptions'!$Q$48,\"--\")","v":1022415.5},{"$f":"IFERROR(AC129*'Inputs & Assumptions'!$Q$49,\"--\")","v":395298.5}]
["0107","Egg Harbor City","Atlantic",3400120350,127,201946800,4643857.8499999996,2.2995451524857038,1795509.21,6944.5990978009604,5.3906146024596575,1300519.8399999999,4941796,10886173.689999999,0.42658311195841297,0.11946528477628947,0.45395160326529754,5689,315.61068904904198,586800,102000,68850,1864517.62,1532940,10200,19364,537500,669890,0,{"$f":"IFERROR(T130*'Inputs & Assumptions'!$Q$40,\"--\")","v":58680},{"$f":"IFERROR(U130*'Inputs & Assumptions'!$Q$41,\"--\")","v":10200},{"$f":"IFERROR(V130*'Inputs & Assumptions'!$Q$42,\"--\")","v":34425},{"$f":"IFERROR(W130*'Inputs & Assumptions'!$Q$43,\"--\")","v":932258.81},{"$f":"IFERROR(X130*'Inputs & Assumptions'!$Q$44,\"--\")","v":153294},{"$f":"IFERROR(Y130*'Inputs & Assumptions'!$Q$45,\"--\")","v":1020},{"$f":"IFERROR(Z130*'Inputs & Assumptions'!$Q$46,\"--\")","v":1936.4},{"$f":"IFERROR(AA130*'Inputs & Assumptions'!$Q$47,\"--\")","v":268750},{"$f":"IFERROR(AB130*'Inputs & Assumptions'!$Q$48,\"--\")","v":334945},{"$f":"IFERROR(AC130*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0108","Egg Harbor Township","Atlantic",3400120290,128,4115569150,27251962.68,0.66216753228408276,11308206.109999999,42910.031038855675,3.3475206997797624,25397408.530000005,85120158,137769529.21000001,0.19780834583865237,0.18434706626083566,0.617844587900512,60521,186.8476414798169,2925010,339250,670700,12744980.859999999,4546951,55285.8,0,1943533,5683899,0,{"$f":"IFERROR(T131*'Inputs & Assumptions'!$Q$40,\"--\")","v":292501},{"$f":"IFERROR(U131*'Inputs & Assumptions'!$Q$41,\"--\")","v":33925},{"$f":"IFERROR(V131*'Inputs & Assumptions'!$Q$42,\"--\")","v":335350},{"$f":"IFERROR(W131*'Inputs & Assumptions'!$Q$43,\"--\")","v":6372490.4299999997},{"$f":"IFERROR(X131*'Inputs & Assumptions'!$Q$44,\"--\")","v":454695.10000000003},{"$f":"IFERROR(Y131*'Inputs & Assumptions'!$Q$45,\"--\")","v":5528.5800000000008},{"$f":"IFERROR(Z131*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA131*'Inputs & Assumptions'!$Q$47,\"--\")","v":971766.5},{"$f":"IFERROR(AB131*'Inputs & Assumptions'!$Q$48,\"--\")","v":2841949.5},{"$f":"IFERROR(AC131*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2004","Elizabeth City","Union",3403921000,129,940707482,184857583.84999999,{"$f":"G132/(F132/100)","v":19.65091034005404},{"$f":"IF(IFERROR(SUM(AD132:AM132),\"--\")=0,\"--\",IFERROR(SUM(AD132:AM132),\"--\"))","v":82805048.537},7884.0100978815999,31.429618020195566,50990060.43,59813124,295660768.27999997,{"$f":"G132/N132","v":0.62523541735146304},{"$f":"L132/N132","v":0.1724613675552342},{"$f":"M132/N132","v":0.20230321509330282},169276,{"$f":"IFERROR(I132/R132,\"--\")","v":489.17181725111652},29252966,0,0,98532737.510000005,35223220,9657126.8200000003,4400000,12850000,34969800,3550897,{"$f":"IFERROR(T132*'Inputs & Assumptions'!$Q$40,\"--\")","v":2925296.6},{"$f":"IFERROR(U132*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V132*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W132*'Inputs & Assumptions'!$Q$43,\"--\")","v":49266368.755000003},{"$f":"IFERROR(X132*'Inputs & Assumptions'!$Q$44,\"--\")","v":3522322},{"$f":"IFERROR(Y132*'Inputs & Assumptions'!$Q$45,\"--\")","v":965712.68200000003},{"$f":"IFERROR(Z132*'Inputs & Assumptions'!$Q$46,\"--\")","v":440000},{"$f":"IFERROR(AA132*'Inputs & Assumptions'!$Q$47,\"--\")","v":6425000},{"$f":"IFERROR(AB132*'Inputs & Assumptions'!$Q$48,\"--\")","v":17484900},{"$f":"IFERROR(AC132*'Inputs & Assumptions'!$Q$49,\"--\")","v":1775448.5}]
["0804","Elk Township","Gloucester",3401521060,{"$f":"E132+1","v":130},384584500,3600118.32,0.93610593250638019,1707859.814,12260.458599854081,3.628323452973274,2879249.29,7474602,13953969.609999999,0.25799958152553265,0.20633908274650459,0.53566133572796282,4936,346.0007726904376,509566,82450,87750,1854713.32,2612910.54,4450,0,229000,536173,66208,{"$f":"IFERROR(T133*'Inputs & Assumptions'!$Q$40,\"--\")","v":50956.600000000006},{"$f":"IFERROR(U133*'Inputs & Assumptions'!$Q$41,\"--\")","v":8245},{"$f":"IFERROR(V133*'Inputs & Assumptions'!$Q$42,\"--\")","v":43875},{"$f":"IFERROR(W133*'Inputs & Assumptions'!$Q$43,\"--\")","v":927356.66},{"$f":"IFERROR(X133*'Inputs & Assumptions'!$Q$44,\"--\")","v":261291.054},{"$f":"IFERROR(Y133*'Inputs & Assumptions'!$Q$45,\"--\")","v":445},{"$f":"IFERROR(Z133*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA133*'Inputs & Assumptions'!$Q$47,\"--\")","v":114500},{"$f":"IFERROR(AB133*'Inputs & Assumptions'!$Q$48,\"--\")","v":268086.5},{"$f":"IFERROR(AC133*'Inputs & Assumptions'!$Q$49,\"--\")","v":33104}]
["1702","Elmer Borough","Salem",3403321240,131,105321200,745674,0.70799990885025998,271432.40499999997,571.96248345727997,3.947112138866629,1482976.87,1928495,4157145.87,0.17937162257912301,0.35672957273447808,0.46389880468639894,2378,114.14314760302774,421516,10225,13402,262961.87,186879,20093,13334,67738.070000000007,68353.47,0,{"$f":"IFERROR(T134*'Inputs & Assumptions'!$Q$40,\"--\")","v":42151.600000000006},{"$f":"IFERROR(U134*'Inputs & Assumptions'!$Q$41,\"--\")","v":1022.5},{"$f":"IFERROR(V134*'Inputs & Assumptions'!$Q$42,\"--\")","v":6701},{"$f":"IFERROR(W134*'Inputs & Assumptions'!$Q$43,\"--\")","v":131480.935},{"$f":"IFERROR(X134*'Inputs & Assumptions'!$Q$44,\"--\")","v":18687.900000000001},{"$f":"IFERROR(Y134*'Inputs & Assumptions'!$Q$45,\"--\")","v":2009.3000000000002},{"$f":"IFERROR(Z134*'Inputs & Assumptions'!$Q$46,\"--\")","v":1333.4},{"$f":"IFERROR(AA134*'Inputs & Assumptions'!$Q$47,\"--\")","v":33869.035000000003},{"$f":"IFERROR(AB134*'Inputs & Assumptions'!$Q$48,\"--\")","v":34176.735000000001},{"$f":"IFERROR(AC134*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0211","Elmwood Park Borough","Bergen",3400321300,132,2120011389,20049897.219999999,0.94574478816632424,7851867.9400000004,1691.4635644966402,2.9912770878987005,6511772.7200000007,36853745,63415414.939999998,0.31616756334355067,0.10268438243542306,0.58114805422102633,27820,282.23824370956146,4686500,167800,526950,8265313,1656000,41000,894524,1877458.08,3254550,290300,{"$f":"IFERROR(T135*'Inputs & Assumptions'!$Q$40,\"--\")","v":468650},{"$f":"IFERROR(U135*'Inputs & Assumptions'!$Q$41,\"--\")","v":16780},{"$f":"IFERROR(V135*'Inputs & Assumptions'!$Q$42,\"--\")","v":263475},{"$f":"IFERROR(W135*'Inputs & Assumptions'!$Q$43,\"--\")","v":4132656.5},{"$f":"IFERROR(X135*'Inputs & Assumptions'!$Q$44,\"--\")","v":165600},{"$f":"IFERROR(Y135*'Inputs & Assumptions'!$Q$45,\"--\")","v":4100},{"$f":"IFERROR(Z135*'Inputs & Assumptions'!$Q$46,\"--\")","v":89452.400000000009},{"$f":"IFERROR(AA135*'Inputs & Assumptions'!$Q$47,\"--\")","v":938729.04},{"$f":"IFERROR(AB135*'Inputs & Assumptions'!$Q$48,\"--\")","v":1627275},{"$f":"IFERROR(AC135*'Inputs & Assumptions'!$Q$49,\"--\")","v":145150}]
["1703","Elsinboro Township","Salem",3403321330,133,115860992,487702.46,0.42093758354839572,147617,7635.9922580825605,2.9565766621435454,1384080.59,1553736,3425519.05,0.14237330252184704,0.40404988843953449,0.45357680903861858,918,160.80283224400873,159853,10209,18169,162412,153415,9073,0,34800,13343,0,{"$f":"IFERROR(T136*'Inputs & Assumptions'!$Q$40,\"--\")","v":15985.300000000001},{"$f":"IFERROR(U136*'Inputs & Assumptions'!$Q$41,\"--\")","v":1020.9000000000001},{"$f":"IFERROR(V136*'Inputs & Assumptions'!$Q$42,\"--\")","v":9084.5},{"$f":"IFERROR(W136*'Inputs & Assumptions'!$Q$43,\"--\")","v":81206},{"$f":"IFERROR(X136*'Inputs & Assumptions'!$Q$44,\"--\")","v":15341.5},{"$f":"IFERROR(Y136*'Inputs & Assumptions'!$Q$45,\"--\")","v":907.30000000000007},{"$f":"IFERROR(Z136*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA136*'Inputs & Assumptions'!$Q$47,\"--\")","v":17400},{"$f":"IFERROR(AB136*'Inputs & Assumptions'!$Q$48,\"--\")","v":6671.5},{"$f":"IFERROR(AC136*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0214","Emerson Borough","Bergen",3400321450,134,1215603800,12058593,0.99198381906999633,3432828.5,1427.78097968256,3.2150131506663606,3626490.0300000003,23396739,39081822.030000001,0.30854735970967728,9.2792245643415316E-2,0.59866039464690735,9164,374.59935617634221,1024125,26700,282640,3856620,2607214,104570,504541,268000,1515962,89005,{"$f":"IFERROR(T137*'Inputs & Assumptions'!$Q$40,\"--\")","v":102412.5},{"$f":"IFERROR(U137*'Inputs & Assumptions'!$Q$41,\"--\")","v":2670},{"$f":"IFERROR(V137*'Inputs & Assumptions'!$Q$42,\"--\")","v":141320},{"$f":"IFERROR(W137*'Inputs & Assumptions'!$Q$43,\"--\")","v":1928310},{"$f":"IFERROR(X137*'Inputs & Assumptions'!$Q$44,\"--\")","v":260721.40000000002},{"$f":"IFERROR(Y137*'Inputs & Assumptions'!$Q$45,\"--\")","v":10457},{"$f":"IFERROR(Z137*'Inputs & Assumptions'!$Q$46,\"--\")","v":50454.100000000006},{"$f":"IFERROR(AA137*'Inputs & Assumptions'!$Q$47,\"--\")","v":134000},{"$f":"IFERROR(AB137*'Inputs & Assumptions'!$Q$48,\"--\")","v":757981},{"$f":"IFERROR(AC137*'Inputs & Assumptions'!$Q$49,\"--\")","v":44502.5}]
["0215","Englewood City","Bergen",3400321480,135,4546651800,61408210.460000001,1.3506248809288628,18937069.263,3152.2995703795195,2.9791580311912162,14302845.790000001,59740886,135451942.25,0.45335791750154841,0.10559350831309325,0.44104857418535837,41551,455.75483774157061,4149200,87500,1384850,23451300,6830000,934192.63,2105870,1336000,8268636,612000,{"$f":"IFERROR(T138*'Inputs & Assumptions'!$Q$40,\"--\")","v":414920},{"$f":"IFERROR(U138*'Inputs & Assumptions'!$Q$41,\"--\")","v":8750},{"$f":"IFERROR(V138*'Inputs & Assumptions'!$Q$42,\"--\")","v":692425},{"$f":"IFERROR(W138*'Inputs & Assumptions'!$Q$43,\"--\")","v":11725650},{"$f":"IFERROR(X138*'Inputs & Assumptions'!$Q$44,\"--\")","v":683000},{"$f":"IFERROR(Y138*'Inputs & Assumptions'!$Q$45,\"--\")","v":93419.263000000006},{"$f":"IFERROR(Z138*'Inputs & Assumptions'!$Q$46,\"--\")","v":210587},{"$f":"IFERROR(AA138*'Inputs & Assumptions'!$Q$47,\"--\")","v":668000},{"$f":"IFERROR(AB138*'Inputs & Assumptions'!$Q$48,\"--\")","v":4134318},{"$f":"IFERROR(AC138*'Inputs & Assumptions'!$Q$49,\"--\")","v":306000}]
["0216","Englewood Cliffs Borough","Bergen",3400321510,136,3542984659,16336880,0.46110501659950875,"--",1360.72673800704,1.1403946039496526,9352925.870000001,14714200,40404005.870000005,0.40433812559487181,0.2314851131368772,0.36417676126825088,13320,"--","No data","No data","No data","No data","No data","No data","No data","No data","No data","No data",{"$f":"IFERROR(T139*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U139*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V139*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W139*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X139*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y139*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z139*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA139*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB139*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC139*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["1312","Englishtown Borough","Monmouth",3402521570,137,357218400,1937462.07,0.54237465651265448,906559.3,364.69304564608001,1.8009813156321177,765173.57000000007,3730801,6433436.6400000006,0.3011550712963888,0.11893698699735698,0.57990794170625415,3478,260.65534790109257,772210,10885,30305,893720.8,202500,1500,0,276700,271600,143373.79999999999,{"$f":"IFERROR(T140*'Inputs & Assumptions'!$Q$40,\"--\")","v":77221},{"$f":"IFERROR(U140*'Inputs & Assumptions'!$Q$41,\"--\")","v":1088.5},{"$f":"IFERROR(V140*'Inputs & Assumptions'!$Q$42,\"--\")","v":15152.5},{"$f":"IFERROR(W140*'Inputs & Assumptions'!$Q$43,\"--\")","v":446860.4},{"$f":"IFERROR(X140*'Inputs & Assumptions'!$Q$44,\"--\")","v":20250},{"$f":"IFERROR(Y140*'Inputs & Assumptions'!$Q$45,\"--\")","v":150},{"$f":"IFERROR(Z140*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA140*'Inputs & Assumptions'!$Q$47,\"--\")","v":138350},{"$f":"IFERROR(AB140*'Inputs & Assumptions'!$Q$48,\"--\")","v":135800},{"$f":"IFERROR(AC140*'Inputs & Assumptions'!$Q$49,\"--\")","v":71686.899999999994}]
["0706","Essex Fells Borough","Essex",3401321840,138,754034900,4301984.13,0.57052851665088711,1738438.6299000001,901.31972116864006,2.1679753947728413,3497330.9699999997,8547976,16347291.1,0.26316189659092815,0.21393948077427946,0.52289862263479236,2660,653.54835710526322,445925,25800,62800,1835542.81,3373922.2489999998,1000,2000,0,808805,0,{"$f":"IFERROR(T141*'Inputs & Assumptions'!$Q$40,\"--\")","v":44592.5},{"$f":"IFERROR(U141*'Inputs & Assumptions'!$Q$41,\"--\")","v":2580},{"$f":"IFERROR(V141*'Inputs & Assumptions'!$Q$42,\"--\")","v":31400},{"$f":"IFERROR(W141*'Inputs & Assumptions'!$Q$43,\"--\")","v":917771.40500000003},{"$f":"IFERROR(X141*'Inputs & Assumptions'!$Q$44,\"--\")","v":337392.22490000003},{"$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$48,\"--\")","v":404402.5},{"$f":"IFERROR(AC141*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0109","Estell Manor City","Atlantic",3400121870,139,158006500,648538.99,0.41045082955448037,234653.72500000001,34167.695067472639,2.874435880802372,1011017.54,2882239,4541795.53,0.14279352421662186,0.22260305056049054,0.63460342522288749,1877,125.01530367607886,423050,59000,0,100200,130000,9500,0,192000,44797.45,8000,{"$f":"IFERROR(T142*'Inputs & Assumptions'!$Q$40,\"--\")","v":42305},{"$f":"IFERROR(U142*'Inputs & Assumptions'!$Q$41,\"--\")","v":5900},{"$f":"IFERROR(V142*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W142*'Inputs & Assumptions'!$Q$43,\"--\")","v":50100},{"$f":"IFERROR(X142*'Inputs & Assumptions'!$Q$44,\"--\")","v":13000},{"$f":"IFERROR(Y142*'Inputs & Assumptions'!$Q$45,\"--\")","v":950},{"$f":"IFERROR(Z142*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA142*'Inputs & Assumptions'!$Q$47,\"--\")","v":96000},{"$f":"IFERROR(AB142*'Inputs & Assumptions'!$Q$48,\"--\")","v":22398.724999999999},{"$f":"IFERROR(AC142*'Inputs & Assumptions'!$Q$49,\"--\")","v":4000}]
["0313","Evesham Township","Burlington",3400522110,140,5291683807,29665388.579999998,0.56060395257852935,10944489.695,18659.748978119682,3.0166032189761176,23166537.48,106797178,159629104.06,0.18583947303775902,0.14512727874042544,0.66903324822181554,63597,172.09128881865496,3003363.6,395375,713920,10633708,5073770,13250,0,3034899,5490949.6700000009,318351,{"$f":"IFERROR(T143*'Inputs & Assumptions'!$Q$40,\"--\")","v":300336.36000000004},{"$f":"IFERROR(U143*'Inputs & Assumptions'!$Q$41,\"--\")","v":39537.5},{"$f":"IFERROR(V143*'Inputs & Assumptions'!$Q$42,\"--\")","v":356960},{"$f":"IFERROR(W143*'Inputs & Assumptions'!$Q$43,\"--\")","v":5316854},{"$f":"IFERROR(X143*'Inputs & Assumptions'!$Q$44,\"--\")","v":507377},{"$f":"IFERROR(Y143*'Inputs & Assumptions'!$Q$45,\"--\")","v":1325},{"$f":"IFERROR(Z143*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA143*'Inputs & Assumptions'!$Q$47,\"--\")","v":1517449.5},{"$f":"IFERROR(AB143*'Inputs & Assumptions'!$Q$48,\"--\")","v":2745474.8350000004},{"$f":"IFERROR(AC143*'Inputs & Assumptions'!$Q$49,\"--\")","v":159175.5}]
["1102","Ewing Township","Mercer",3402122185,141,3330077160,33900307.460000001,1.0180036627139295,14993397.342999998,9732.0509346291201,3.6966876623363287,24146482.059999999,65055762,123102551.52,0.27538265487935359,0.19614932234834315,0.52846802277230331,52528,285.43628813204384,14412781,121000,325000,16556174.859999999,2773000,1052908.1299999999,0,3106540,5782642,544500,{"$f":"IFERROR(T144*'Inputs & Assumptions'!$Q$40,\"--\")","v":1441278.1},{"$f":"IFERROR(U144*'Inputs & Assumptions'!$Q$41,\"--\")","v":12100},{"$f":"IFERROR(V144*'Inputs & Assumptions'!$Q$42,\"--\")","v":162500},{"$f":"IFERROR(W144*'Inputs & Assumptions'!$Q$43,\"--\")","v":8278087.4299999997},{"$f":"IFERROR(X144*'Inputs & Assumptions'!$Q$44,\"--\")","v":277300},{"$f":"IFERROR(Y144*'Inputs & Assumptions'!$Q$45,\"--\")","v":105290.81299999999},{"$f":"IFERROR(Z144*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA144*'Inputs & Assumptions'!$Q$47,\"--\")","v":1553270},{"$f":"IFERROR(AB144*'Inputs & Assumptions'!$Q$48,\"--\")","v":2891321},{"$f":"IFERROR(AC144*'Inputs & Assumptions'!$Q$49,\"--\")","v":272250}]
["1313","Fair Haven Borough","Monmouth",3402522440,142,2357990059,8077883.4299999997,0.34257495697101237,2178914.1739999996,1019.8242474035201,1.5736730067359459,5679248.6299999999,23349921,37107053.060000002,0.21769132183411385,0.15305038157616496,0.6292582965897211,7273,299.58946432008793,1060702,139575,31086,2236055.3199999998,1495218.14,77900,108840,530000,967000,17240,{"$f":"IFERROR(T145*'Inputs & Assumptions'!$Q$40,\"--\")","v":106070.20000000001},{"$f":"IFERROR(U145*'Inputs & Assumptions'!$Q$41,\"--\")","v":13957.5},{"$f":"IFERROR(V145*'Inputs & Assumptions'!$Q$42,\"--\")","v":15543},{"$f":"IFERROR(W145*'Inputs & Assumptions'!$Q$43,\"--\")","v":1118027.6599999999},{"$f":"IFERROR(X145*'Inputs & Assumptions'!$Q$44,\"--\")","v":149521.81399999998},{"$f":"IFERROR(Y145*'Inputs & Assumptions'!$Q$45,\"--\")","v":7790},{"$f":"IFERROR(Z145*'Inputs & Assumptions'!$Q$46,\"--\")","v":10884},{"$f":"IFERROR(AA145*'Inputs & Assumptions'!$Q$47,\"--\")","v":265000},{"$f":"IFERROR(AB145*'Inputs & Assumptions'!$Q$48,\"--\")","v":483500},{"$f":"IFERROR(AC145*'Inputs & Assumptions'!$Q$49,\"--\")","v":8620}]
["0217","Fair Lawn Borough","Bergen",3400322470,143,4340188299,39142655.25,0.90186536973565534,14191642.285,3286.4243626790399,3.4947472980595675,14881645.060000001,97654313,151678613.31,0.25806311381552804,9.8113008388235778E-2,0.64382387779623618,43414,326.89091733081494,10860760,37800,1031500,13939150,5075750,562450,2510884,2669500,6558605.7699999996,375000,{"$f":"IFERROR(T146*'Inputs & Assumptions'!$Q$40,\"--\")","v":1086076},{"$f":"IFERROR(U146*'Inputs & Assumptions'!$Q$41,\"--\")","v":3780},{"$f":"IFERROR(V146*'Inputs & Assumptions'!$Q$42,\"--\")","v":515750},{"$f":"IFERROR(W146*'Inputs & Assumptions'!$Q$43,\"--\")","v":6969575},{"$f":"IFERROR(X146*'Inputs & Assumptions'!$Q$44,\"--\")","v":507575},{"$f":"IFERROR(Y146*'Inputs & Assumptions'!$Q$45,\"--\")","v":56245},{"$f":"IFERROR(Z146*'Inputs & Assumptions'!$Q$46,\"--\")","v":251088.40000000002},{"$f":"IFERROR(AA146*'Inputs & Assumptions'!$Q$47,\"--\")","v":1334750},{"$f":"IFERROR(AB146*'Inputs & Assumptions'!$Q$48,\"--\")","v":3279302.8849999998},{"$f":"IFERROR(AC146*'Inputs & Assumptions'!$Q$49,\"--\")","v":187500}]
["0605","Fairfield Township","Cumberland",3401122350,144,317814699,1395251.52,0.43901415648493963,369433.74100000004,26316.08318995712,2.6474767172427098,3318391.64,3700427,8414070.1600000001,0.16582361371705034,0.39438601971438758,0.43979036656856207,6610,55.890127231467481,638450,45000,69000,191350,844647.41,55500,0,0,99798,62000,{"$f":"IFERROR(T147*'Inputs & Assumptions'!$Q$40,\"--\")","v":63845},{"$f":"IFERROR(U147*'Inputs & Assumptions'!$Q$41,\"--\")","v":4500},{"$f":"IFERROR(V147*'Inputs & Assumptions'!$Q$42,\"--\")","v":34500},{"$f":"IFERROR(W147*'Inputs & Assumptions'!$Q$43,\"--\")","v":95675},{"$f":"IFERROR(X147*'Inputs & Assumptions'!$Q$44,\"--\")","v":84464.741000000009},{"$f":"IFERROR(Y147*'Inputs & Assumptions'!$Q$45,\"--\")","v":5550},{"$f":"IFERROR(Z147*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA147*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB147*'Inputs & Assumptions'!$Q$48,\"--\")","v":49899},{"$f":"IFERROR(AC147*'Inputs & Assumptions'!$Q$49,\"--\")","v":31000}]
["0707","Fairfield Township","Essex",3401322385,145,3202627100,17265888.740000002,0.53911642538714555,6280767.1489999993,6482.0607628543994,2.0526494052335971,16325870.379999999,32146947,65738706.120000005,0.26264418269022055,0.24834486931030578,0.48901094799947359,25491,246.39155580400924,2163500,44000,420000,6811000,5097125.34,167000,1266396,921150,2411780.0299999998,250000,{"$f":"IFERROR(T148*'Inputs & Assumptions'!$Q$40,\"--\")","v":216350},{"$f":"IFERROR(U148*'Inputs & Assumptions'!$Q$41,\"--\")","v":4400},{"$f":"IFERROR(V148*'Inputs & Assumptions'!$Q$42,\"--\")","v":210000},{"$f":"IFERROR(W148*'Inputs & Assumptions'!$Q$43,\"--\")","v":3405500},{"$f":"IFERROR(X148*'Inputs & Assumptions'!$Q$44,\"--\")","v":509712.53399999999},{"$f":"IFERROR(Y148*'Inputs & Assumptions'!$Q$45,\"--\")","v":16700},{"$f":"IFERROR(Z148*'Inputs & Assumptions'!$Q$46,\"--\")","v":126639.6},{"$f":"IFERROR(AA148*'Inputs & Assumptions'!$Q$47,\"--\")","v":460575},{"$f":"IFERROR(AB148*'Inputs & Assumptions'!$Q$48,\"--\")","v":1205890.0149999999},{"$f":"IFERROR(AC148*'Inputs & Assumptions'!$Q$49,\"--\")","v":125000}]
["0218","Fairview Borough","Bergen",3400322560,146,1643857628,16905029.210000001,1.0283755066165621,3202386.7430000002,539.94356969599994,2.2605909293502391,4041965.2199999997,16213902,37160896.43,0.45491446208365866,0.10876931420677248,0.43631622370956891,16868,189.84981876926727,17664089.530000001,0,0,0,0,0,0,350000,2521955.58,0,{"$f":"IFERROR(T149*'Inputs & Assumptions'!$Q$40,\"--\")","v":1766408.9530000002},{"$f":"IFERROR(U149*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V149*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W149*'Inputs & Assumptions'!$Q$43,\"--\")","v":0},{"$f":"IFERROR(X149*'Inputs & Assumptions'!$Q$44,\"--\")","v":0},{"$f":"IFERROR(Y149*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z149*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA149*'Inputs & Assumptions'!$Q$47,\"--\")","v":175000},{"$f":"IFERROR(AB149*'Inputs & Assumptions'!$Q$48,\"--\")","v":1260977.79},{"$f":"IFERROR(AC149*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2005","Fanwood Borough","Union",3403922860,147,1269133426,7352664.3399999999,0.57934525947943949,2090494.2960000001,857.37352975232,2.8435197955301508,6011608.8599999994,22723787,36088060.200000003,0.20374229867860838,0.16658165683286016,0.62967604448853132,8530,245.0755329425557,1186589.33,89820,0,2463000,965000,89075.63,485178,0,1015456,139400,{"$f":"IFERROR(T150*'Inputs & Assumptions'!$Q$40,\"--\")","v":118658.93300000002},{"$f":"IFERROR(U150*'Inputs & Assumptions'!$Q$41,\"--\")","v":8982},{"$f":"IFERROR(V150*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W150*'Inputs & Assumptions'!$Q$43,\"--\")","v":1231500},{"$f":"IFERROR(X150*'Inputs & Assumptions'!$Q$44,\"--\")","v":96500},{"$f":"IFERROR(Y150*'Inputs & Assumptions'!$Q$45,\"--\")","v":8907.5630000000001},{"$f":"IFERROR(Z150*'Inputs & Assumptions'!$Q$46,\"--\")","v":48517.8},{"$f":"IFERROR(AA150*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB150*'Inputs & Assumptions'!$Q$48,\"--\")","v":507728},{"$f":"IFERROR(AC150*'Inputs & Assumptions'!$Q$49,\"--\")","v":69700}]
["1807","Far Hills Borough","Somerset",3403522890,148,445261500,2461901.4299999997,0.55291136332245205,950410.91399999999,3101.8624174681599,1.3181688333709516,1457475.89,1949921,5869298.3199999994,0.41945413161415179,0.24832199873595795,0.33222386964989031,1579,601.90684863837873,509971,131342,71556,1150660.46,162460,15901,145517.84,0,385819.34,99747.66,{"$f":"IFERROR(T151*'Inputs & Assumptions'!$Q$40,\"--\")","v":50997.100000000006},{"$f":"IFERROR(U151*'Inputs & Assumptions'!$Q$41,\"--\")","v":13134.2},{"$f":"IFERROR(V151*'Inputs & Assumptions'!$Q$42,\"--\")","v":35778},{"$f":"IFERROR(W151*'Inputs & Assumptions'!$Q$43,\"--\")","v":575330.23},{"$f":"IFERROR(X151*'Inputs & Assumptions'!$Q$44,\"--\")","v":16246},{"$f":"IFERROR(Y151*'Inputs & Assumptions'!$Q$45,\"--\")","v":1590.1000000000001},{"$f":"IFERROR(Z151*'Inputs & Assumptions'!$Q$46,\"--\")","v":14551.784},{"$f":"IFERROR(AA151*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB151*'Inputs & Assumptions'!$Q$48,\"--\")","v":192909.67},{"$f":"IFERROR(AC151*'Inputs & Assumptions'!$Q$49,\"--\")","v":49873.83}]
["1314","Farmingdale Borough","Monmouth",3402522950,149,221170500,643848.41,0.29110953314298249,215777.5,333.06653506944002,1.8901322509104967,496154.54,3040412,4180414.95,0.15401543093228101,0.11868547642620979,0.72729909264150916,2168,99.528367158671585,197875,11600,40870,130700,705250,0,0,0,71040,6000,{"$f":"IFERROR(T152*'Inputs & Assumptions'!$Q$40,\"--\")","v":19787.5},{"$f":"IFERROR(U152*'Inputs & Assumptions'!$Q$41,\"--\")","v":1160},{"$f":"IFERROR(V152*'Inputs & Assumptions'!$Q$42,\"--\")","v":20435},{"$f":"IFERROR(W152*'Inputs & Assumptions'!$Q$43,\"--\")","v":65350},{"$f":"IFERROR(X152*'Inputs & Assumptions'!$Q$44,\"--\")","v":70525},{"$f":"IFERROR(Y152*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z152*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA152*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB152*'Inputs & Assumptions'!$Q$48,\"--\")","v":35520},{"$f":"IFERROR(AC152*'Inputs & Assumptions'!$Q$49,\"--\")","v":3000}]
["0314","Fieldsboro Borough","Burlington",3400523250,150,53402100,325763,0.6100190816466019,168412.86300000001,178.40778821248,2.909476275277564,229636.43000000002,998322,1553721.4300000002,0.20966628490153474,0.14779768468534285,0.64253603041312235,885,190.29702033898306,460611.48,4500,4000,46800,54100,0,0,81452.56,37930.870000000003,62800,{"$f":"IFERROR(T153*'Inputs & Assumptions'!$Q$40,\"--\")","v":46061.148000000001},{"$f":"IFERROR(U153*'Inputs & Assumptions'!$Q$41,\"--\")","v":450},{"$f":"IFERROR(V153*'Inputs & Assumptions'!$Q$42,\"--\")","v":2000},{"$f":"IFERROR(W153*'Inputs & Assumptions'!$Q$43,\"--\")","v":23400},{"$f":"IFERROR(X153*'Inputs & Assumptions'!$Q$44,\"--\")","v":5410},{"$f":"IFERROR(Y153*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z153*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA153*'Inputs & Assumptions'!$Q$47,\"--\")","v":40726.28},{"$f":"IFERROR(AB153*'Inputs & Assumptions'!$Q$48,\"--\")","v":18965.435000000001},{"$f":"IFERROR(AC153*'Inputs & Assumptions'!$Q$49,\"--\")","v":31400}]
["1009","Flemington Borough","Hunterdon",3401923700,151,531029400,5674614.54,1.0686064726359783,2468296.3049999997,689.59522226432,2.8991992345433228,1730012.7600000002,7990973,15395600.300000001,0.36858676696094789,0.11237059460422599,0.51904263843482601,9527,259.08431877820925,3775672,66200,146450,2186191.25,328200,27000,375000,478023.96,1021413,190100,{"$f":"IFERROR(T154*'Inputs & Assumptions'!$Q$40,\"--\")","v":377567.2},{"$f":"IFERROR(U154*'Inputs & Assumptions'!$Q$41,\"--\")","v":6620},{"$f":"IFERROR(V154*'Inputs & Assumptions'!$Q$42,\"--\")","v":73225},{"$f":"IFERROR(W154*'Inputs & Assumptions'!$Q$43,\"--\")","v":1093095.625},{"$f":"IFERROR(X154*'Inputs & Assumptions'!$Q$44,\"--\")","v":32820},{"$f":"IFERROR(Y154*'Inputs & Assumptions'!$Q$45,\"--\")","v":2700},{"$f":"IFERROR(Z154*'Inputs & Assumptions'!$Q$46,\"--\")","v":37500},{"$f":"IFERROR(AA154*'Inputs & Assumptions'!$Q$47,\"--\")","v":239011.98},{"$f":"IFERROR(AB154*'Inputs & Assumptions'!$Q$48,\"--\")","v":510706.5},{"$f":"IFERROR(AC154*'Inputs & Assumptions'!$Q$49,\"--\")","v":95050}]
["0315","Florence Township","Burlington",3400523850,152,1337542400,6363449.0300000003,0.47575680815800681,4885764.6730000004,6251.9170363788808,2.4028190254006154,5210538.2299999995,20564736,32138723.259999998,0.19799943446788934,0.16212648485900058,0.63987408067311013,17289,282.59382688414604,6744719.0800000001,51925,643890,4354998,860757,4881,129500,1028476,1935297.93,250511,{"$f":"IFERROR(T155*'Inputs & Assumptions'!$Q$40,\"--\")","v":674471.90800000005},{"$f":"IFERROR(U155*'Inputs & Assumptions'!$Q$41,\"--\")","v":5192.5},{"$f":"IFERROR(V155*'Inputs & Assumptions'!$Q$42,\"--\")","v":321945},{"$f":"IFERROR(W155*'Inputs & Assumptions'!$Q$43,\"--\")","v":2177499},{"$f":"IFERROR(X155*'Inputs & Assumptions'!$Q$44,\"--\")","v":86075.700000000012},{"$f":"IFERROR(Y155*'Inputs & Assumptions'!$Q$45,\"--\")","v":488.1},{"$f":"IFERROR(Z155*'Inputs & Assumptions'!$Q$46,\"--\")","v":12950},{"$f":"IFERROR(AA155*'Inputs & Assumptions'!$Q$47,\"--\")","v":514238},{"$f":"IFERROR(AB155*'Inputs & Assumptions'!$Q$48,\"--\")","v":967648.96499999997},{"$f":"IFERROR(AC155*'Inputs & Assumptions'!$Q$49,\"--\")","v":125255.5}]
["1411","Florham Park Borough","Morris",3402723910,153,3753932620,17001350.449999999,0.45289439558454297,5916947.1070000008,4676.8020045491194,1.5971514448759605,10093866.630000001,32860772,59955989.079999998,0.28356383925740752,0.1683546011814038,0.54808155956118876,27148,217.95149208044793,9263441.3200000003,132725,699375,5766788.75,2799742,295045,1285129,125000,2333184,154330,{"$f":"IFERROR(T156*'Inputs & Assumptions'!$Q$40,\"--\")","v":926344.1320000001},{"$f":"IFERROR(U156*'Inputs & Assumptions'!$Q$41,\"--\")","v":13272.5},{"$f":"IFERROR(V156*'Inputs & Assumptions'!$Q$42,\"--\")","v":349687.5},{"$f":"IFERROR(W156*'Inputs & Assumptions'!$Q$43,\"--\")","v":2883394.375},{"$f":"IFERROR(X156*'Inputs & Assumptions'!$Q$44,\"--\")","v":279974.2},{"$f":"IFERROR(Y156*'Inputs & Assumptions'!$Q$45,\"--\")","v":29504.5},{"$f":"IFERROR(Z156*'Inputs & Assumptions'!$Q$46,\"--\")","v":128512.90000000001},{"$f":"IFERROR(AA156*'Inputs & Assumptions'!$Q$47,\"--\")","v":62500},{"$f":"IFERROR(AB156*'Inputs & Assumptions'!$Q$48,\"--\")","v":1166592},{"$f":"IFERROR(AC156*'Inputs & Assumptions'!$Q$49,\"--\")","v":77165}]
["0110","Folsom Borough","Atlantic",3400123940,154,175801300,772212.24,0.43925286104255201,187788.23499999999,5289.0666178585607,2.2030071905042794,1005575.04,2095128,3872915.2800000003,0.19938784718265254,0.25964292201093536,0.54096923080641202,3131,59.977079207920788,282250,10920,0,3700,213154,59513.35,0,193960,64749,0,{"$f":"IFERROR(T157*'Inputs & Assumptions'!$Q$40,\"--\")","v":28225},{"$f":"IFERROR(U157*'Inputs & Assumptions'!$Q$41,\"--\")","v":1092},{"$f":"IFERROR(V157*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W157*'Inputs & Assumptions'!$Q$43,\"--\")","v":1850},{"$f":"IFERROR(X157*'Inputs & Assumptions'!$Q$44,\"--\")","v":21315.4},{"$f":"IFERROR(Y157*'Inputs & Assumptions'!$Q$45,\"--\")","v":5951.335},{"$f":"IFERROR(Z157*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA157*'Inputs & Assumptions'!$Q$47,\"--\")","v":96980},{"$f":"IFERROR(AB157*'Inputs & Assumptions'!$Q$48,\"--\")","v":32374.5},{"$f":"IFERROR(AC157*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0219","Fort Lee Borough","Bergen",3400324420,155,6692502232,72729643.739999995,1.0867332011074329,20858899.721999999,1611.2929745587201,2.473587394837943,17365707.869999997,75449540,165544891.60999998,0.43933487184455444,0.10490029442231968,0.45576483373312593,49341,422.74983729555538,3834920,225266,1084042,24642207.800000001,6024165.2699999996,1878915,3077377,3500000,8662082.9900000002,821338,{"$f":"IFERROR(T158*'Inputs & Assumptions'!$Q$40,\"--\")","v":383492},{"$f":"IFERROR(U158*'Inputs & Assumptions'!$Q$41,\"--\")","v":22526.600000000002},{"$f":"IFERROR(V158*'Inputs & Assumptions'!$Q$42,\"--\")","v":542021},{"$f":"IFERROR(W158*'Inputs & Assumptions'!$Q$43,\"--\")","v":12321103.9},{"$f":"IFERROR(X158*'Inputs & Assumptions'!$Q$44,\"--\")","v":602416.527},{"$f":"IFERROR(Y158*'Inputs & Assumptions'!$Q$45,\"--\")","v":187891.5},{"$f":"IFERROR(Z158*'Inputs & Assumptions'!$Q$46,\"--\")","v":307737.7},{"$f":"IFERROR(AA158*'Inputs & Assumptions'!$Q$47,\"--\")","v":1750000},{"$f":"IFERROR(AB158*'Inputs & Assumptions'!$Q$48,\"--\")","v":4331041.4950000001},{"$f":"IFERROR(AC158*'Inputs & Assumptions'!$Q$49,\"--\")","v":410669}]
["1905","Frankford Township","Sussex",3403724810,156,742943100,3002276.5100000002,0.40410584740607997,683536,21680.665142176,2.8844221946472079,4762461.1599999992,13664878,21429615.670000002,0.14009940991162909,0.22223735755873211,0.63766323252963863,6857,99.684410091876913,603800,40000,122200,232300,1294000,11000,0,14200,319112,289500,{"$f":"IFERROR(T159*'Inputs & Assumptions'!$Q$40,\"--\")","v":60380},{"$f":"IFERROR(U159*'Inputs & Assumptions'!$Q$41,\"--\")","v":4000},{"$f":"IFERROR(V159*'Inputs & Assumptions'!$Q$42,\"--\")","v":61100},{"$f":"IFERROR(W159*'Inputs & Assumptions'!$Q$43,\"--\")","v":116150},{"$f":"IFERROR(X159*'Inputs & Assumptions'!$Q$44,\"--\")","v":129400},{"$f":"IFERROR(Y159*'Inputs & Assumptions'!$Q$45,\"--\")","v":1100},{"$f":"IFERROR(Z159*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA159*'Inputs & Assumptions'!$Q$47,\"--\")","v":7100},{"$f":"IFERROR(AB159*'Inputs & Assumptions'!$Q$48,\"--\")","v":159556},{"$f":"IFERROR(AC159*'Inputs & Assumptions'!$Q$49,\"--\")","v":144750}]
["1906","Franklin Borough","Sussex",3403724930,157,622845620,5170994,0.83022081780072565,2451417.88,2787.88970738432,2.7561346582159469,3015192,8980278,17166464,0.30122650768381887,0.17564432605340272,0.52312916626277839,6294,389.48488719415315,785059,30900,42360,2385000.2000000002,2779538,63871,0,612299.96,947164,184138,{"$f":"IFERROR(T160*'Inputs & Assumptions'!$Q$40,\"--\")","v":78505.900000000009},{"$f":"IFERROR(U160*'Inputs & Assumptions'!$Q$41,\"--\")","v":3090},{"$f":"IFERROR(V160*'Inputs & Assumptions'!$Q$42,\"--\")","v":21180},{"$f":"IFERROR(W160*'Inputs & Assumptions'!$Q$43,\"--\")","v":1192500.1000000001},{"$f":"IFERROR(X160*'Inputs & Assumptions'!$Q$44,\"--\")","v":277953.8},{"$f":"IFERROR(Y160*'Inputs & Assumptions'!$Q$45,\"--\")","v":6387.1},{"$f":"IFERROR(Z160*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA160*'Inputs & Assumptions'!$Q$47,\"--\")","v":306149.98},{"$f":"IFERROR(AB160*'Inputs & Assumptions'!$Q$48,\"--\")","v":473582},{"$f":"IFERROR(AC160*'Inputs & Assumptions'!$Q$49,\"--\")","v":92069}]
["0220","Franklin Lakes Borough","Bergen",3400324990,158,4513685700,13724392,0.30406175600574048,4468763.7,6025.2026369792002,1.7290672824206612,11771532.67,52548738,78044662.670000002,0.17585305042615798,0.15083072009387929,0.67331622947996272,16497,270.88341516639389,1492380,37485,497040,4428142,3095785,258265,1619087,659745,1872635,179365,{"$f":"IFERROR(T161*'Inputs & Assumptions'!$Q$40,\"--\")","v":149238},{"$f":"IFERROR(U161*'Inputs & Assumptions'!$Q$41,\"--\")","v":3748.5},{"$f":"IFERROR(V161*'Inputs & Assumptions'!$Q$42,\"--\")","v":248520},{"$f":"IFERROR(W161*'Inputs & Assumptions'!$Q$43,\"--\")","v":2214071},{"$f":"IFERROR(X161*'Inputs & Assumptions'!$Q$44,\"--\")","v":309578.5},{"$f":"IFERROR(Y161*'Inputs & Assumptions'!$Q$45,\"--\")","v":25826.5},{"$f":"IFERROR(Z161*'Inputs & Assumptions'!$Q$46,\"--\")","v":161908.70000000001},{"$f":"IFERROR(AA161*'Inputs & Assumptions'!$Q$47,\"--\")","v":329872.5},{"$f":"IFERROR(AB161*'Inputs & Assumptions'!$Q$48,\"--\")","v":936317.5},{"$f":"IFERROR(AC161*'Inputs & Assumptions'!$Q$49,\"--\")","v":89682.5}]
["0805","Franklin Township","Gloucester",3401524840,159,1244641300,9649056.5999999996,0.77524798510221371,3384786.8820000002,35731.394082471677,3.5632170055742174,9322206.8599999994,25378007,44349270.460000001,0.21756968040100652,0.21019977923668418,0.57223054036230925,19572,172.94026578786023,1193000,499750,156600,2701145.02,1691182.3,91050,549026.42000000004,1043000,1812477,251550,{"$f":"IFERROR(T162*'Inputs & Assumptions'!$Q$40,\"--\")","v":119300},{"$f":"IFERROR(U162*'Inputs & Assumptions'!$Q$41,\"--\")","v":49975},{"$f":"IFERROR(V162*'Inputs & Assumptions'!$Q$42,\"--\")","v":78300},{"$f":"IFERROR(W162*'Inputs & Assumptions'!$Q$43,\"--\")","v":1350572.51},{"$f":"IFERROR(X162*'Inputs & Assumptions'!$Q$44,\"--\")","v":169118.23},{"$f":"IFERROR(Y162*'Inputs & Assumptions'!$Q$45,\"--\")","v":9105},{"$f":"IFERROR(Z162*'Inputs & Assumptions'!$Q$46,\"--\")","v":54902.642000000007},{"$f":"IFERROR(AA162*'Inputs & Assumptions'!$Q$47,\"--\")","v":521500},{"$f":"IFERROR(AB162*'Inputs & Assumptions'!$Q$48,\"--\")","v":906238.5},{"$f":"IFERROR(AC162*'Inputs & Assumptions'!$Q$49,\"--\")","v":125775}]
["1010","Franklin Township","Hunterdon",3401924870,160,548540200,2590599.5900000003,0.4722716019719248,730539.96500000008,14742.4097311232,2.7609894170017073,2173238.2800000003,10381299,15145136.870000001,0.17105157993861037,0.14349413271429881,0.6854542873470908,3959,184.52638671381663,600648,25564,117236,743841.73,534431,23068,0,0,363260,0,{"$f":"IFERROR(T163*'Inputs & Assumptions'!$Q$40,\"--\")","v":60064.800000000003},{"$f":"IFERROR(U163*'Inputs & Assumptions'!$Q$41,\"--\")","v":2556.4},{"$f":"IFERROR(V163*'Inputs & Assumptions'!$Q$42,\"--\")","v":58618},{"$f":"IFERROR(W163*'Inputs & Assumptions'!$Q$43,\"--\")","v":371920.86499999999},{"$f":"IFERROR(X163*'Inputs & Assumptions'!$Q$44,\"--\")","v":53443.100000000006},{"$f":"IFERROR(Y163*'Inputs & Assumptions'!$Q$45,\"--\")","v":2306.8000000000002},{"$f":"IFERROR(Z163*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA163*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB163*'Inputs & Assumptions'!$Q$48,\"--\")","v":181630},{"$f":"IFERROR(AC163*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1808","Franklin Township","Somerset",3403524900,161,13766118400,47204393.539999999,0.34290271352017426,17110792.383000001,29548.938834511358,1.8672758798151845,45024536.929999992,164822478,257051408.47,0.18363794939294853,0.17515771338500455,0.64120433722204684,94820,180.45551975321663,4430980.8899999997,477175.83,1577691.83,17716013.68,18254887.16,256755.8,4478589,863734.19,8042735,441732.33,{"$f":"IFERROR(T164*'Inputs & Assumptions'!$Q$40,\"--\")","v":443098.08899999998},{"$f":"IFERROR(U164*'Inputs & Assumptions'!$Q$41,\"--\")","v":47717.583000000006},{"$f":"IFERROR(V164*'Inputs & Assumptions'!$Q$42,\"--\")","v":788845.91500000004},{"$f":"IFERROR(W164*'Inputs & Assumptions'!$Q$43,\"--\")","v":8858006.8399999999},{"$f":"IFERROR(X164*'Inputs & Assumptions'!$Q$44,\"--\")","v":1825488.716},{"$f":"IFERROR(Y164*'Inputs & Assumptions'!$Q$45,\"--\")","v":25675.58},{"$f":"IFERROR(Z164*'Inputs & Assumptions'!$Q$46,\"--\")","v":447858.9},{"$f":"IFERROR(AA164*'Inputs & Assumptions'!$Q$47,\"--\")","v":431867.09499999997},{"$f":"IFERROR(AB164*'Inputs & Assumptions'!$Q$48,\"--\")","v":4021367.5},{"$f":"IFERROR(AC164*'Inputs & Assumptions'!$Q$49,\"--\")","v":220866.16500000001}]
["2105","Franklin Township","Warren",3404124960,162,413228072,1368813.76,0.33124897671521208,279450.75,14988.675100276479,3.1733173563290737,3122213.37,8622011,13113038.129999999,0.10438570729604064,0.2380999230725184,0.65751436963144105,3694,75.649905251759606,721199.5,78881,0,171436,468500,11067,0,0,95122,36414,{"$f":"IFERROR(T165*'Inputs & Assumptions'!$Q$40,\"--\")","v":72119.95},{"$f":"IFERROR(U165*'Inputs & Assumptions'!$Q$41,\"--\")","v":7888.1},{"$f":"IFERROR(V165*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W165*'Inputs & Assumptions'!$Q$43,\"--\")","v":85718},{"$f":"IFERROR(X165*'Inputs & Assumptions'!$Q$44,\"--\")","v":46850},{"$f":"IFERROR(Y165*'Inputs & Assumptions'!$Q$45,\"--\")","v":1106.7},{"$f":"IFERROR(Z165*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA165*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB165*'Inputs & Assumptions'!$Q$48,\"--\")","v":47561},{"$f":"IFERROR(AC165*'Inputs & Assumptions'!$Q$49,\"--\")","v":18207}]
["1907","Fredon Township","Sussex",3403725140,163,435234300,1980819,0.45511555500106493,304572.90000000002,11289.361536824319,2.9844427220005407,2541318.39,8467181,12989318.390000001,0.1524959925168175,0.19564678558933993,0.65185722189384254,3548,85.843545659526498,490543,74758,0,115095,1032963,23535,0,0,142151,27540,{"$f":"IFERROR(T166*'Inputs & Assumptions'!$Q$40,\"--\")","v":49054.3},{"$f":"IFERROR(U166*'Inputs & Assumptions'!$Q$41,\"--\")","v":7475.8},{"$f":"IFERROR(V166*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W166*'Inputs & Assumptions'!$Q$43,\"--\")","v":57547.5},{"$f":"IFERROR(X166*'Inputs & Assumptions'!$Q$44,\"--\")","v":103296.3},{"$f":"IFERROR(Y166*'Inputs & Assumptions'!$Q$45,\"--\")","v":2353.5},{"$f":"IFERROR(Z166*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA166*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB166*'Inputs & Assumptions'!$Q$48,\"--\")","v":71075.5},{"$f":"IFERROR(AC166*'Inputs & Assumptions'!$Q$49,\"--\")","v":13770}]
["1315","Freehold Borough","Monmouth",3402525200,164,1486388900,12604129.930000002,0.84796986374158212,5192869.5549999997,1236.63046639104,2.0962048034669798,3088364.59,15465261,31157755.520000003,0.40452624778795365,9.9120252356354563E-2,0.49635349985569172,20709,250.75423994398568,2364128,24300,428900,5715131.1600000001,3304959.75,39950,463182,735768,1949636,317000,{"$f":"IFERROR(T167*'Inputs & Assumptions'!$Q$40,\"--\")","v":236412.80000000002},{"$f":"IFERROR(U167*'Inputs & Assumptions'!$Q$41,\"--\")","v":2430},{"$f":"IFERROR(V167*'Inputs & Assumptions'!$Q$42,\"--\")","v":214450},{"$f":"IFERROR(W167*'Inputs & Assumptions'!$Q$43,\"--\")","v":2857565.58},{"$f":"IFERROR(X167*'Inputs & Assumptions'!$Q$44,\"--\")","v":330495.97500000003},{"$f":"IFERROR(Y167*'Inputs & Assumptions'!$Q$45,\"--\")","v":3995},{"$f":"IFERROR(Z167*'Inputs & Assumptions'!$Q$46,\"--\")","v":46318.200000000004},{"$f":"IFERROR(AA167*'Inputs & Assumptions'!$Q$47,\"--\")","v":367884},{"$f":"IFERROR(AB167*'Inputs & Assumptions'!$Q$48,\"--\")","v":974818},{"$f":"IFERROR(AC167*'Inputs & Assumptions'!$Q$49,\"--\")","v":158500}]
["1316","Freehold Township","Monmouth",3402525230,165,8504590200,27722174.23,0.32596719627948684,10834017.444,24738.072825561598,1.824674865109903,19846511.530000001,107612434,155181119.75999999,0.17864398886201208,0.12789256554337422,0.69346344559461381,52294,207.17515286648563,16585011.439999999,399600,858150,10407800,4573250,454000,954339,0,5312194.8,496650,{"$f":"IFERROR(T168*'Inputs & Assumptions'!$Q$40,\"--\")","v":1658501.1440000001},{"$f":"IFERROR(U168*'Inputs & Assumptions'!$Q$41,\"--\")","v":39960},{"$f":"IFERROR(V168*'Inputs & Assumptions'!$Q$42,\"--\")","v":429075},{"$f":"IFERROR(W168*'Inputs & Assumptions'!$Q$43,\"--\")","v":5203900},{"$f":"IFERROR(X168*'Inputs & Assumptions'!$Q$44,\"--\")","v":457325},{"$f":"IFERROR(Y168*'Inputs & Assumptions'!$Q$45,\"--\")","v":45400},{"$f":"IFERROR(Z168*'Inputs & Assumptions'!$Q$46,\"--\")","v":95433.900000000009},{"$f":"IFERROR(AA168*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB168*'Inputs & Assumptions'!$Q$48,\"--\")","v":2656097.4},{"$f":"IFERROR(AC168*'Inputs & Assumptions'!$Q$49,\"--\")","v":248325}]
["2106","Frelinghuysen Township","Warren",3404125320,166,289983285,994714,0.34302459881437647,143121.30000000002,15118.950733629441,2.7010684460657792,2097838.0099999998,4740095,7832647.0099999998,0.12699589279716564,0.2678325740099961,0.60517153319283823,2686,53.284177215189878,334102,13450,44250,19870,313725,8551,0,0,87907,250,{"$f":"IFERROR(T169*'Inputs & Assumptions'!$Q$40,\"--\")","v":33410.200000000004},{"$f":"IFERROR(U169*'Inputs & Assumptions'!$Q$41,\"--\")","v":1345},{"$f":"IFERROR(V169*'Inputs & Assumptions'!$Q$42,\"--\")","v":22125},{"$f":"IFERROR(W169*'Inputs & Assumptions'!$Q$43,\"--\")","v":9935},{"$f":"IFERROR(X169*'Inputs & Assumptions'!$Q$44,\"--\")","v":31372.5},{"$f":"IFERROR(Y169*'Inputs & Assumptions'!$Q$45,\"--\")","v":855.1},{"$f":"IFERROR(Z169*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA169*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB169*'Inputs & Assumptions'!$Q$48,\"--\")","v":43953.5},{"$f":"IFERROR(AC169*'Inputs & Assumptions'!$Q$49,\"--\")","v":125}]
["1011","Frenchtown Borough","Hunterdon",3401925350,167,148360936,1447403.69,0.97559622433225945,504224.47100000002,722.10908790144003,3.9593595580982313,738262.21000000008,3688477,5874142.9000000004,0.24640253304018189,0.12567998813920581,0.62791747882061222,2111,238.8557418285173,1021094.71,30000,0,413700,237700,10000,13900,152000,180210,0,{"$f":"IFERROR(T170*'Inputs & Assumptions'!$Q$40,\"--\")","v":102109.47100000001},{"$f":"IFERROR(U170*'Inputs & Assumptions'!$Q$41,\"--\")","v":3000},{"$f":"IFERROR(V170*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W170*'Inputs & Assumptions'!$Q$43,\"--\")","v":206850},{"$f":"IFERROR(X170*'Inputs & Assumptions'!$Q$44,\"--\")","v":23770},{"$f":"IFERROR(Y170*'Inputs & Assumptions'!$Q$45,\"--\")","v":1000},{"$f":"IFERROR(Z170*'Inputs & Assumptions'!$Q$46,\"--\")","v":1390},{"$f":"IFERROR(AA170*'Inputs & Assumptions'!$Q$47,\"--\")","v":76000},{"$f":"IFERROR(AB170*'Inputs & Assumptions'!$Q$48,\"--\")","v":90105},{"$f":"IFERROR(AC170*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0111","Galloway Township","Atlantic",3400125560,168,2749755100,17775291.800000001,0.64643181496417634,8073069.4000000004,56747.407056451841,3.3256253180510509,17931686.990000002,55739573,91446551.790000007,0.19437902744347971,0.19608926349873471,0.60953170905778553,46172,174.84773022611108,8303074,139950,512550,9505145,2482425,3000,0,116000,3826754,0,{"$f":"IFERROR(T171*'Inputs & Assumptions'!$Q$40,\"--\")","v":830307.4},{"$f":"IFERROR(U171*'Inputs & Assumptions'!$Q$41,\"--\")","v":13995},{"$f":"IFERROR(V171*'Inputs & Assumptions'!$Q$42,\"--\")","v":256275},{"$f":"IFERROR(W171*'Inputs & Assumptions'!$Q$43,\"--\")","v":4752572.5},{"$f":"IFERROR(X171*'Inputs & Assumptions'!$Q$44,\"--\")","v":248242.5},{"$f":"IFERROR(Y171*'Inputs & Assumptions'!$Q$45,\"--\")","v":300},{"$f":"IFERROR(Z171*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA171*'Inputs & Assumptions'!$Q$47,\"--\")","v":58000},{"$f":"IFERROR(AB171*'Inputs & Assumptions'!$Q$48,\"--\")","v":1913377},{"$f":"IFERROR(AC171*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0221","Garfield City","Bergen",3400325770,169,2165309900,28975178,1.3381538596392137,8710572.9539999999,1351.0641802431999,3.280688821032038,7889919.8299999991,34171982,71037079.829999998,0.4078880785829172,0.11106762621551303,0.48104429520156983,36579,238.13042877060607,1822500,60000,613000,10190379.52,6699678.9400000004,284000,1091658,0,4213370,412829,{"$f":"IFERROR(T172*'Inputs & Assumptions'!$Q$40,\"--\")","v":182250},{"$f":"IFERROR(U172*'Inputs & Assumptions'!$Q$41,\"--\")","v":6000},{"$f":"IFERROR(V172*'Inputs & Assumptions'!$Q$42,\"--\")","v":306500},{"$f":"IFERROR(W172*'Inputs & Assumptions'!$Q$43,\"--\")","v":5095189.76},{"$f":"IFERROR(X172*'Inputs & Assumptions'!$Q$44,\"--\")","v":669967.89400000009},{"$f":"IFERROR(Y172*'Inputs & Assumptions'!$Q$45,\"--\")","v":28400},{"$f":"IFERROR(Z172*'Inputs & Assumptions'!$Q$46,\"--\")","v":109165.8},{"$f":"IFERROR(AA172*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB172*'Inputs & Assumptions'!$Q$48,\"--\")","v":2106685},{"$f":"IFERROR(AC172*'Inputs & Assumptions'!$Q$49,\"--\")","v":206414.5}]
["2006","Garwood Borough","Union",3403925800,170,749318936,7236039,0.96568212177144286,2335992.1609999998,416.24736152831997,2.7039036298957217,3563655.9099999997,9461167,20260861.91,0.35714369073452712,0.17588866287278296,0.46696764639268989,5908,395.39474627623559,909370,30670,0,2663086.48,927397.21,76859,335823,310300,1151874,90700,{"$f":"IFERROR(T173*'Inputs & Assumptions'!$Q$40,\"--\")","v":90937},{"$f":"IFERROR(U173*'Inputs & Assumptions'!$Q$41,\"--\")","v":3067},{"$f":"IFERROR(V173*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W173*'Inputs & Assumptions'!$Q$43,\"--\")","v":1331543.24},{"$f":"IFERROR(X173*'Inputs & Assumptions'!$Q$44,\"--\")","v":92739.721000000005},{"$f":"IFERROR(Y173*'Inputs & Assumptions'!$Q$45,\"--\")","v":7685.9000000000005},{"$f":"IFERROR(Z173*'Inputs & Assumptions'!$Q$46,\"--\")","v":33582.300000000003},{"$f":"IFERROR(AA173*'Inputs & Assumptions'!$Q$47,\"--\")","v":155150},{"$f":"IFERROR(AB173*'Inputs & Assumptions'!$Q$48,\"--\")","v":575937},{"$f":"IFERROR(AC173*'Inputs & Assumptions'!$Q$49,\"--\")","v":45350}]
["0413","Gibbsboro Borough","Camden",3400726070,171,229451900,2491665.5100000002,1.0859206265016765,713049.21,1377.32455255936,4.2588704168498932,2003615.58,5276778,9772059.0899999999,0.2549785553947157,0.20503514781755175,0.53998629678773258,3572,199.62183930571106,336775.8,62000,88500,821282.72,615774.4,10000,75099.649999999994,0,230897,65488.73,{"$f":"IFERROR(T174*'Inputs & Assumptions'!$Q$40,\"--\")","v":33677.58},{"$f":"IFERROR(U174*'Inputs & Assumptions'!$Q$41,\"--\")","v":6200},{"$f":"IFERROR(V174*'Inputs & Assumptions'!$Q$42,\"--\")","v":44250},{"$f":"IFERROR(W174*'Inputs & Assumptions'!$Q$43,\"--\")","v":410641.36},{"$f":"IFERROR(X174*'Inputs & Assumptions'!$Q$44,\"--\")","v":61577.440000000002},{"$f":"IFERROR(Y174*'Inputs & Assumptions'!$Q$45,\"--\")","v":1000},{"$f":"IFERROR(Z174*'Inputs & Assumptions'!$Q$46,\"--\")","v":7509.9650000000001},{"$f":"IFERROR(AA174*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB174*'Inputs & Assumptions'!$Q$48,\"--\")","v":115448.5},{"$f":"IFERROR(AC174*'Inputs & Assumptions'!$Q$49,\"--\")","v":32744.365000000002}]
["0806","Glassboro Borough","Gloucester",3401526340,172,1337916600,14397281.550000001,1.0760970863206272,8872846.8550000004,5964.90672471168,3.4989629032183318,9707959.9600000009,22707964,46813205.510000005,0.30754744079476731,0.20737652664964878,0.48507603255558385,29963,296.12678486800388,3618198,71306,231507,8174522.7699999996,5574821.7000000002,44399,83550,3002000,4086570,372639,{"$f":"IFERROR(T175*'Inputs & Assumptions'!$Q$40,\"--\")","v":361819.80000000005},{"$f":"IFERROR(U175*'Inputs & Assumptions'!$Q$41,\"--\")","v":7130.6},{"$f":"IFERROR(V175*'Inputs & Assumptions'!$Q$42,\"--\")","v":115753.5},{"$f":"IFERROR(W175*'Inputs & Assumptions'!$Q$43,\"--\")","v":4087261.3849999998},{"$f":"IFERROR(X175*'Inputs & Assumptions'!$Q$44,\"--\")","v":557482.17000000004},{"$f":"IFERROR(Y175*'Inputs & Assumptions'!$Q$45,\"--\")","v":4439.9000000000005},{"$f":"IFERROR(Z175*'Inputs & Assumptions'!$Q$46,\"--\")","v":8355},{"$f":"IFERROR(AA175*'Inputs & Assumptions'!$Q$47,\"--\")","v":1501000},{"$f":"IFERROR(AB175*'Inputs & Assumptions'!$Q$48,\"--\")","v":2043285},{"$f":"IFERROR(AC175*'Inputs & Assumptions'!$Q$49,\"--\")","v":186319.5}]
["1012","Glen Gardner Borough","Hunterdon",3401926550,173,139508763,940284.98,0.67399707357451089,219278.42800000001,990.70363147135993,3.796709737867864,729339.81,3627118,5296742.79,0.1775213593107095,0.13769590839429832,0.6847827322949922,1796,122.09266592427618,241851,19257,3000,132050,474973.28,5375,19293,72500,78857,0,{"$f":"IFERROR(T176*'Inputs & Assumptions'!$Q$40,\"--\")","v":24185.100000000002},{"$f":"IFERROR(U176*'Inputs & Assumptions'!$Q$41,\"--\")","v":1925.7},{"$f":"IFERROR(V176*'Inputs & Assumptions'!$Q$42,\"--\")","v":1500},{"$f":"IFERROR(W176*'Inputs & Assumptions'!$Q$43,\"--\")","v":66025},{"$f":"IFERROR(X176*'Inputs & Assumptions'!$Q$44,\"--\")","v":47497.328000000009},{"$f":"IFERROR(Y176*'Inputs & Assumptions'!$Q$45,\"--\")","v":537.5},{"$f":"IFERROR(Z176*'Inputs & Assumptions'!$Q$46,\"--\")","v":1929.3000000000002},{"$f":"IFERROR(AA176*'Inputs & Assumptions'!$Q$47,\"--\")","v":36250},{"$f":"IFERROR(AB176*'Inputs & Assumptions'!$Q$48,\"--\")","v":39428.5},{"$f":"IFERROR(AC176*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0708","Glen Ridge Borough","Essex",3401326610,174,1720115800,13233044.779999999,0.76931127427583645,3496752.35,815.84798165888003,3.3734334397719041,9734991.8200000003,35058925,58026961.600000001,0.22804993429123468,0.16776669933378005,0.60418336637498526,9183,380.78540237395185,1221732.5,43000,225500,3895288,3166000,75500,791476,0,1622275,190900,{"$f":"IFERROR(T177*'Inputs & Assumptions'!$Q$40,\"--\")","v":122173.25},{"$f":"IFERROR(U177*'Inputs & Assumptions'!$Q$41,\"--\")","v":4300},{"$f":"IFERROR(V177*'Inputs & Assumptions'!$Q$42,\"--\")","v":112750},{"$f":"IFERROR(W177*'Inputs & Assumptions'!$Q$43,\"--\")","v":1947644},{"$f":"IFERROR(X177*'Inputs & Assumptions'!$Q$44,\"--\")","v":316600},{"$f":"IFERROR(Y177*'Inputs & Assumptions'!$Q$45,\"--\")","v":7550},{"$f":"IFERROR(Z177*'Inputs & Assumptions'!$Q$46,\"--\")","v":79147.600000000006},{"$f":"IFERROR(AA177*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB177*'Inputs & Assumptions'!$Q$48,\"--\")","v":811137.5},{"$f":"IFERROR(AC177*'Inputs & Assumptions'!$Q$49,\"--\")","v":95450}]
["0222","Glen Rock Borough","Bergen",3400326640,175,2440585200,17120956.550000001,0.70151029966091738,5588084.4000000004,1730.22474582272,3.1599035723071656,7014331.370000001,52984851,77120138.920000002,0.22200370473606507,9.0953303096046878E-2,0.687042992167888,15406,362.72130338829032,1671890,107200,391704,4982728,2309643,50500,998576,2623585,2008151,142439,{"$f":"IFERROR(T178*'Inputs & Assumptions'!$Q$40,\"--\")","v":167189},{"$f":"IFERROR(U178*'Inputs & Assumptions'!$Q$41,\"--\")","v":10720},{"$f":"IFERROR(V178*'Inputs & Assumptions'!$Q$42,\"--\")","v":195852},{"$f":"IFERROR(W178*'Inputs & Assumptions'!$Q$43,\"--\")","v":2491364},{"$f":"IFERROR(X178*'Inputs & Assumptions'!$Q$44,\"--\")","v":230964.30000000002},{"$f":"IFERROR(Y178*'Inputs & Assumptions'!$Q$45,\"--\")","v":5050},{"$f":"IFERROR(Z178*'Inputs & Assumptions'!$Q$46,\"--\")","v":99857.600000000006},{"$f":"IFERROR(AA178*'Inputs & Assumptions'!$Q$47,\"--\")","v":1311792.5},{"$f":"IFERROR(AB178*'Inputs & Assumptions'!$Q$48,\"--\")","v":1004075.5},{"$f":"IFERROR(AC178*'Inputs & Assumptions'!$Q$49,\"--\")","v":71219.5}]
["0414","Gloucester City City","Camden",3400726820,176,522198950,14908070.85,2.8548641949586453,5993796.3099999996,1481.4305012339198,5.0035869126125201,4496270.4700000007,6724337,26128678.32,0.57056352668970356,0.17208181810552448,0.25735465520477196,13326,449.78210340687377,1320825,21000,626700,7001337,2230535,55000,521208,600000,2549042.02,380800,{"$f":"IFERROR(T179*'Inputs & Assumptions'!$Q$40,\"--\")","v":132082.5},{"$f":"IFERROR(U179*'Inputs & Assumptions'!$Q$41,\"--\")","v":2100},{"$f":"IFERROR(V179*'Inputs & Assumptions'!$Q$42,\"--\")","v":313350},{"$f":"IFERROR(W179*'Inputs & Assumptions'!$Q$43,\"--\")","v":3500668.5},{"$f":"IFERROR(X179*'Inputs & Assumptions'!$Q$44,\"--\")","v":223053.5},{"$f":"IFERROR(Y179*'Inputs & Assumptions'!$Q$45,\"--\")","v":5500},{"$f":"IFERROR(Z179*'Inputs & Assumptions'!$Q$46,\"--\")","v":52120.800000000003},{"$f":"IFERROR(AA179*'Inputs & Assumptions'!$Q$47,\"--\")","v":300000},{"$f":"IFERROR(AB179*'Inputs & Assumptions'!$Q$48,\"--\")","v":1274521.01},{"$f":"IFERROR(AC179*'Inputs & Assumptions'!$Q$49,\"--\")","v":190400}]
["0415","Gloucester Township","Camden",3400726760,177,4551672180,58901255.539999999,1.2940575070149274,18729680.27,14690.80698260608,3.9886491906805115,40986997.030000001,81661983,181550235.56999999,0.32443502678513214,0.22576118891455099,0.44980378430031692,76638,244.39155862626896,5582310,260900,926300,20522009.539999999,10394950,276900,555075,2195000,9667724,734300,{"$f":"IFERROR(T180*'Inputs & Assumptions'!$Q$40,\"--\")","v":558231},{"$f":"IFERROR(U180*'Inputs & Assumptions'!$Q$41,\"--\")","v":26090},{"$f":"IFERROR(V180*'Inputs & Assumptions'!$Q$42,\"--\")","v":463150},{"$f":"IFERROR(W180*'Inputs & Assumptions'!$Q$43,\"--\")","v":10261004.77},{"$f":"IFERROR(X180*'Inputs & Assumptions'!$Q$44,\"--\")","v":1039495},{"$f":"IFERROR(Y180*'Inputs & Assumptions'!$Q$45,\"--\")","v":27690},{"$f":"IFERROR(Z180*'Inputs & Assumptions'!$Q$46,\"--\")","v":55507.5},{"$f":"IFERROR(AA180*'Inputs & Assumptions'!$Q$47,\"--\")","v":1097500},{"$f":"IFERROR(AB180*'Inputs & Assumptions'!$Q$48,\"--\")","v":4833862},{"$f":"IFERROR(AC180*'Inputs & Assumptions'!$Q$49,\"--\")","v":367150}]
["1809","Green Brook Township","Somerset",3403527510,178,1729435300,7772085.8699999992,0.4494002099991829,2882538.2319999998,2820.7537212032003,2.2997522364670129,6349525.1200000001,25651116,39772726.989999995,0.19541244612053191,0.15964520415199221,0.64494234972747599,9297,310.05036377326019,1101258,139732,160048,3369988,836334,942368.32,0,0,1453312,177790,{"$f":"IFERROR(T181*'Inputs & Assumptions'!$Q$40,\"--\")","v":110125.8},{"$f":"IFERROR(U181*'Inputs & Assumptions'!$Q$41,\"--\")","v":13973.2},{"$f":"IFERROR(V181*'Inputs & Assumptions'!$Q$42,\"--\")","v":80024},{"$f":"IFERROR(W181*'Inputs & Assumptions'!$Q$43,\"--\")","v":1684994},{"$f":"IFERROR(X181*'Inputs & Assumptions'!$Q$44,\"--\")","v":83633.400000000009},{"$f":"IFERROR(Y181*'Inputs & Assumptions'!$Q$45,\"--\")","v":94236.831999999995},{"$f":"IFERROR(Z181*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA181*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB181*'Inputs & Assumptions'!$Q$48,\"--\")","v":726656},{"$f":"IFERROR(AC181*'Inputs & Assumptions'!$Q$49,\"--\")","v":88895}]
["1908","Green Township","Sussex",3403727420,179,432388000,2949096.78,0.68204871088004293,591922.41500000004,10261.633379934719,3.8631900931570713,2943784.6,10811089,16703970.379999999,0.17655064711626961,0.17623262811365212,0.6472167247700783,4259,138.98154848556001,745712,57955,7441,155190,729501,10960,0,476829.23,232394,3165,{"$f":"IFERROR(T182*'Inputs & Assumptions'!$Q$40,\"--\")","v":74571.199999999997},{"$f":"IFERROR(U182*'Inputs & Assumptions'!$Q$41,\"--\")","v":5795.5},{"$f":"IFERROR(V182*'Inputs & Assumptions'!$Q$42,\"--\")","v":3720.5},{"$f":"IFERROR(W182*'Inputs & Assumptions'!$Q$43,\"--\")","v":77595},{"$f":"IFERROR(X182*'Inputs & Assumptions'!$Q$44,\"--\")","v":72950.100000000006},{"$f":"IFERROR(Y182*'Inputs & Assumptions'!$Q$45,\"--\")","v":1096},{"$f":"IFERROR(Z182*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA182*'Inputs & Assumptions'!$Q$47,\"--\")","v":238414.61499999999},{"$f":"IFERROR(AB182*'Inputs & Assumptions'!$Q$48,\"--\")","v":116197},{"$f":"IFERROR(AC182*'Inputs & Assumptions'!$Q$49,\"--\")","v":1582.5}]
["0606","Greenwich Township","Cumberland",3401128170,180,75354366,345798.62,0.45889659532136462,60445.1,11373.844361003521,3.5263020858008414,857786.96,1453637,2657222.58,0.13013536111077303,0.32281336402011152,0.54705127486911542,837,72.216367980884115,116527,11564,12925,25395,48325,10200,0,38500,6747,0,{"$f":"IFERROR(T183*'Inputs & Assumptions'!$Q$40,\"--\")","v":11652.7},{"$f":"IFERROR(U183*'Inputs & Assumptions'!$Q$41,\"--\")","v":1156.4000000000001},{"$f":"IFERROR(V183*'Inputs & Assumptions'!$Q$42,\"--\")","v":6462.5},{"$f":"IFERROR(W183*'Inputs & Assumptions'!$Q$43,\"--\")","v":12697.5},{"$f":"IFERROR(X183*'Inputs & Assumptions'!$Q$44,\"--\")","v":4832.5},{"$f":"IFERROR(Y183*'Inputs & Assumptions'!$Q$45,\"--\")","v":1020},{"$f":"IFERROR(Z183*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA183*'Inputs & Assumptions'!$Q$47,\"--\")","v":19250},{"$f":"IFERROR(AB183*'Inputs & Assumptions'!$Q$48,\"--\")","v":3373.5},{"$f":"IFERROR(AC183*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0807","Greenwich Township","Gloucester",3401528185,181,722056426,7403004.5999999996,1.025266770494748,2515806.0700000003,5748.3755339007994,3.2619570634497759,4790552.99,11359613,23553170.59,0.31431032063017039,0.20339312585091757,0.48229655351891204,6705,375.21343325876217,1790620,35195,184085,2637519.6,1491200,27445,0,207302.54,1179013,154800,{"$f":"IFERROR(T184*'Inputs & Assumptions'!$Q$40,\"--\")","v":179062},{"$f":"IFERROR(U184*'Inputs & Assumptions'!$Q$41,\"--\")","v":3519.5},{"$f":"IFERROR(V184*'Inputs & Assumptions'!$Q$42,\"--\")","v":92042.5},{"$f":"IFERROR(W184*'Inputs & Assumptions'!$Q$43,\"--\")","v":1318759.8},{"$f":"IFERROR(X184*'Inputs & Assumptions'!$Q$44,\"--\")","v":149120},{"$f":"IFERROR(Y184*'Inputs & Assumptions'!$Q$45,\"--\")","v":2744.5},{"$f":"IFERROR(Z184*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA184*'Inputs & Assumptions'!$Q$47,\"--\")","v":103651.27},{"$f":"IFERROR(AB184*'Inputs & Assumptions'!$Q$48,\"--\")","v":589506.5},{"$f":"IFERROR(AC184*'Inputs & Assumptions'!$Q$49,\"--\")","v":77400}]
["2107","Greenwich Township","Warren",3404128260,182,592861320,4243926.13,0.71583791804801833,1528006.66,6771.8141902348807,3.600420364749044,5259763.57,11841810,21345499.699999999,0.19882065023757678,0.24641088959842905,0.55476846016399417,6958,219.6042914630641,391286,33131,2310,2083721,1267932,6302,0,0,612677.12,17575,{"$f":"IFERROR(T185*'Inputs & Assumptions'!$Q$40,\"--\")","v":39128.6},{"$f":"IFERROR(U185*'Inputs & Assumptions'!$Q$41,\"--\")","v":3313.1000000000004},{"$f":"IFERROR(V185*'Inputs & Assumptions'!$Q$42,\"--\")","v":1155},{"$f":"IFERROR(W185*'Inputs & Assumptions'!$Q$43,\"--\")","v":1041860.5},{"$f":"IFERROR(X185*'Inputs & Assumptions'!$Q$44,\"--\")","v":126793.20000000001},{"$f":"IFERROR(Y185*'Inputs & Assumptions'!$Q$45,\"--\")","v":630.20000000000005},{"$f":"IFERROR(Z185*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA185*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB185*'Inputs & Assumptions'!$Q$48,\"--\")","v":306338.56},{"$f":"IFERROR(AC185*'Inputs & Assumptions'!$Q$49,\"--\")","v":8787.5}]
["0903","Guttenberg Town","Hudson",3401728650,183,783493221,15583387.58,1.9889626562576219,3427055.446,123.52941210368,3.9931028120535581,4380480.26,11321822,31285689.84,0.49809953559265996,0.14001546018011665,0.36188500422722342,12873,266.22041839509052,2106500,19000,289500,3495000,2914313.46,155376,0,0,1620573,410000,{"$f":"IFERROR(T186*'Inputs & Assumptions'!$Q$40,\"--\")","v":210650},{"$f":"IFERROR(U186*'Inputs & Assumptions'!$Q$41,\"--\")","v":1900},{"$f":"IFERROR(V186*'Inputs & Assumptions'!$Q$42,\"--\")","v":144750},{"$f":"IFERROR(W186*'Inputs & Assumptions'!$Q$43,\"--\")","v":1747500},{"$f":"IFERROR(X186*'Inputs & Assumptions'!$Q$44,\"--\")","v":291431.34600000002},{"$f":"IFERROR(Y186*'Inputs & Assumptions'!$Q$45,\"--\")","v":15537.6},{"$f":"IFERROR(Z186*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA186*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB186*'Inputs & Assumptions'!$Q$48,\"--\")","v":810286.5},{"$f":"IFERROR(AC186*'Inputs & Assumptions'!$Q$49,\"--\")","v":205000}]
["0223","Hackensack City","Bergen",3400328680,184,6816009300,91330438,1.3399400438024638,33367077.600000001,2682.4264094067203,2.8783399385913397,16579653.9,88277826,196187917.90000001,0.46552529318626301,8.4509046619531916E-2,0.44996566019420503,78712,423.91347697936783,7136200,862300,967000,36133617.390000001,4013200,1479298,2673433,11447243.609999999,14073008,880400,{"$f":"IFERROR(T187*'Inputs & Assumptions'!$Q$40,\"--\")","v":713620},{"$f":"IFERROR(U187*'Inputs & Assumptions'!$Q$41,\"--\")","v":86230},{"$f":"IFERROR(V187*'Inputs & Assumptions'!$Q$42,\"--\")","v":483500},{"$f":"IFERROR(W187*'Inputs & Assumptions'!$Q$43,\"--\")","v":18066808.695},{"$f":"IFERROR(X187*'Inputs & Assumptions'!$Q$44,\"--\")","v":401320},{"$f":"IFERROR(Y187*'Inputs & Assumptions'!$Q$45,\"--\")","v":147929.80000000002},{"$f":"IFERROR(Z187*'Inputs & Assumptions'!$Q$46,\"--\")","v":267343.3},{"$f":"IFERROR(AA187*'Inputs & Assumptions'!$Q$47,\"--\")","v":5723621.8049999997},{"$f":"IFERROR(AB187*'Inputs & Assumptions'!$Q$48,\"--\")","v":7036504},{"$f":"IFERROR(AC187*'Inputs & Assumptions'!$Q$49,\"--\")","v":440200}]
["2108","Hackettstown Town","Warren",3404128710,185,1026840500,7458107.4000000004,0.72631605395385168,2657765.2999999998,2311.5799480780797,3.3738588417578002,6774232.5999999996,20411809,34644149,0.21527754657792289,0.19553756681972473,0.58918488660235235,14517,183.07951367362401,942965,36585,281670,2913723.83,1079143.02,93198.75,381582.08000000002,0,1441637,171805,{"$f":"IFERROR(T188*'Inputs & Assumptions'!$Q$40,\"--\")","v":94296.5},{"$f":"IFERROR(U188*'Inputs & Assumptions'!$Q$41,\"--\")","v":3658.5},{"$f":"IFERROR(V188*'Inputs & Assumptions'!$Q$42,\"--\")","v":140835},{"$f":"IFERROR(W188*'Inputs & Assumptions'!$Q$43,\"--\")","v":1456861.915},{"$f":"IFERROR(X188*'Inputs & Assumptions'!$Q$44,\"--\")","v":107914.30200000001},{"$f":"IFERROR(Y188*'Inputs & Assumptions'!$Q$45,\"--\")","v":9319.875},{"$f":"IFERROR(Z188*'Inputs & Assumptions'!$Q$46,\"--\")","v":38158.208000000006},{"$f":"IFERROR(AA188*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB188*'Inputs & Assumptions'!$Q$48,\"--\")","v":720818.5},{"$f":"IFERROR(AC188*'Inputs & Assumptions'!$Q$49,\"--\")","v":85902.5}]
["0418","Haddon Heights Borough","Camden",3400728800,186,851618800,7015916.7800000003,0.82383300838356321,1854326.301,1002.4127151641601,3.4032335617767009,6230048.040000001,15736612,28982576.82,0.24207360248100948,0.21495838961085176,0.54296800790813882,9823,188.77392863687265,639927,126059,71455,2069139.95,640871.01,13000,303661,340175,727926,155253.04999999999,{"$f":"IFERROR(T189*'Inputs & Assumptions'!$Q$40,\"--\")","v":63992.700000000004},{"$f":"IFERROR(U189*'Inputs & Assumptions'!$Q$41,\"--\")","v":12605.900000000001},{"$f":"IFERROR(V189*'Inputs & Assumptions'!$Q$42,\"--\")","v":35727.5},{"$f":"IFERROR(W189*'Inputs & Assumptions'!$Q$43,\"--\")","v":1034569.975},{"$f":"IFERROR(X189*'Inputs & Assumptions'!$Q$44,\"--\")","v":64087.101000000002},{"$f":"IFERROR(Y189*'Inputs & Assumptions'!$Q$45,\"--\")","v":1300},{"$f":"IFERROR(Z189*'Inputs & Assumptions'!$Q$46,\"--\")","v":30366.100000000002},{"$f":"IFERROR(AA189*'Inputs & Assumptions'!$Q$47,\"--\")","v":170087.5},{"$f":"IFERROR(AB189*'Inputs & Assumptions'!$Q$48,\"--\")","v":363963},{"$f":"IFERROR(AC189*'Inputs & Assumptions'!$Q$49,\"--\")","v":77626.524999999994}]
["0416","Haddon Township","Camden",3400728740,187,1302410917,9799000,0.75237391456846947,3436836.5459999996,1723.01396664704,3.8215464896936209,12426697.68,27546541,49772238.68,0.19687681848109309,0.2496712627272967,0.55345191879161015,17932,191.65941032790539,2638745.79,182251.13,319784.2,3111604.95,2747872.24,31000,0,700000,1330737.8999999999,291572.21000000002,{"$f":"IFERROR(T190*'Inputs & Assumptions'!$Q$40,\"--\")","v":263874.57900000003},{"$f":"IFERROR(U190*'Inputs & Assumptions'!$Q$41,\"--\")","v":18225.113000000001},{"$f":"IFERROR(V190*'Inputs & Assumptions'!$Q$42,\"--\")","v":159892.1},{"$f":"IFERROR(W190*'Inputs & Assumptions'!$Q$43,\"--\")","v":1555802.4750000001},{"$f":"IFERROR(X190*'Inputs & Assumptions'!$Q$44,\"--\")","v":274787.22400000005},{"$f":"IFERROR(Y190*'Inputs & Assumptions'!$Q$45,\"--\")","v":3100},{"$f":"IFERROR(Z190*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA190*'Inputs & Assumptions'!$Q$47,\"--\")","v":350000},{"$f":"IFERROR(AB190*'Inputs & Assumptions'!$Q$48,\"--\")","v":665368.94999999995},{"$f":"IFERROR(AC190*'Inputs & Assumptions'!$Q$49,\"--\")","v":145786.10500000001}]
["0417","Haddonfield Borough","Camden",3400728770,188,2378638444,14240924.359999999,0.59870067247597203,3747583.5,1789.6221832921601,3.1870063952434795,18660217.969999999,42906217,75807359.329999998,0.18785675277260711,0.2461531193662804,0.56599012786111247,16759,223.61617638283906,1204215,218850,227800,3957765,2889350,10350,910000,678000,1576400,8649,{"$f":"IFERROR(T191*'Inputs & Assumptions'!$Q$40,\"--\")","v":120421.5},{"$f":"IFERROR(U191*'Inputs & Assumptions'!$Q$41,\"--\")","v":21885},{"$f":"IFERROR(V191*'Inputs & Assumptions'!$Q$42,\"--\")","v":113900},{"$f":"IFERROR(W191*'Inputs & Assumptions'!$Q$43,\"--\")","v":1978882.5},{"$f":"IFERROR(X191*'Inputs & Assumptions'!$Q$44,\"--\")","v":288935},{"$f":"IFERROR(Y191*'Inputs & Assumptions'!$Q$45,\"--\")","v":1035},{"$f":"IFERROR(Z191*'Inputs & Assumptions'!$Q$46,\"--\")","v":91000},{"$f":"IFERROR(AA191*'Inputs & Assumptions'!$Q$47,\"--\")","v":339000},{"$f":"IFERROR(AB191*'Inputs & Assumptions'!$Q$48,\"--\")","v":788200},{"$f":"IFERROR(AC191*'Inputs & Assumptions'!$Q$49,\"--\")","v":4324.5}]
["0316","Hainesport Township","Burlington",3400529010,189,780992201,2899654.5300000003,0.37127829526174749,591550,4140.81706143872,2.5527200725529395,3493308.15,13543582,19936544.68,0.14544418687100197,0.17522134382215324,0.67933446930684482,9375,63.098666666666666,637330,125270,105900,294800,1069150,5000,105250,230000,164000,0,{"$f":"IFERROR(T192*'Inputs & Assumptions'!$Q$40,\"--\")","v":63733},{"$f":"IFERROR(U192*'Inputs & Assumptions'!$Q$41,\"--\")","v":12527},{"$f":"IFERROR(V192*'Inputs & Assumptions'!$Q$42,\"--\")","v":52950},{"$f":"IFERROR(W192*'Inputs & Assumptions'!$Q$43,\"--\")","v":147400},{"$f":"IFERROR(X192*'Inputs & Assumptions'!$Q$44,\"--\")","v":106915},{"$f":"IFERROR(Y192*'Inputs & Assumptions'!$Q$45,\"--\")","v":500},{"$f":"IFERROR(Z192*'Inputs & Assumptions'!$Q$46,\"--\")","v":10525},{"$f":"IFERROR(AA192*'Inputs & Assumptions'!$Q$47,\"--\")","v":115000},{"$f":"IFERROR(AB192*'Inputs & Assumptions'!$Q$48,\"--\")","v":82000},{"$f":"IFERROR(AC192*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1603","Haledon Borough","Passaic",3403129070,190,506468600,9472175.6300000008,1.8702394640062583,3079485.6950000003,777.50514957183998,5.1920330796420551,4708820.62,12115021,26296017.25,0.36021331823548303,0.17906972661420809,0.46071695515030892,9929,310.1506390371639,883168.1,79400,104700,3637039,1461596,130475,281711,232000,1431500.87,186461.5,{"$f":"IFERROR(T193*'Inputs & Assumptions'!$Q$40,\"--\")","v":88316.81},{"$f":"IFERROR(U193*'Inputs & Assumptions'!$Q$41,\"--\")","v":7940},{"$f":"IFERROR(V193*'Inputs & Assumptions'!$Q$42,\"--\")","v":52350},{"$f":"IFERROR(W193*'Inputs & Assumptions'!$Q$43,\"--\")","v":1818519.5},{"$f":"IFERROR(X193*'Inputs & Assumptions'!$Q$44,\"--\")","v":146159.6},{"$f":"IFERROR(Y193*'Inputs & Assumptions'!$Q$45,\"--\")","v":13047.5},{"$f":"IFERROR(Z193*'Inputs & Assumptions'!$Q$46,\"--\")","v":28171.100000000002},{"$f":"IFERROR(AA193*'Inputs & Assumptions'!$Q$47,\"--\")","v":116000},{"$f":"IFERROR(AB193*'Inputs & Assumptions'!$Q$48,\"--\")","v":715750.43500000006},{"$f":"IFERROR(AC193*'Inputs & Assumptions'!$Q$49,\"--\")","v":93230.75}]
["1909","Hamburg Borough","Sussex",3403729220,191,253654800,2746203.64,1.0826539217866171,1015176.385,732.62045230208003,4.7685394835816242,1742266.65,7607159,12095629.289999999,0.22704098928283212,0.14404100921317176,0.62891800150399624,4129,245.86495156212158,440800,41600,6250,1327437.17,216333,7450,0,0,469529,85900,{"$f":"IFERROR(T194*'Inputs & Assumptions'!$Q$40,\"--\")","v":44080},{"$f":"IFERROR(U194*'Inputs & Assumptions'!$Q$41,\"--\")","v":4160},{"$f":"IFERROR(V194*'Inputs & Assumptions'!$Q$42,\"--\")","v":3125},{"$f":"IFERROR(W194*'Inputs & Assumptions'!$Q$43,\"--\")","v":663718.58499999996},{"$f":"IFERROR(X194*'Inputs & Assumptions'!$Q$44,\"--\")","v":21633.300000000003},{"$f":"IFERROR(Y194*'Inputs & Assumptions'!$Q$45,\"--\")","v":745},{"$f":"IFERROR(Z194*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA194*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB194*'Inputs & Assumptions'!$Q$48,\"--\")","v":234764.5},{"$f":"IFERROR(AC194*'Inputs & Assumptions'!$Q$49,\"--\")","v":42950}]
["0112","Hamilton Township","Atlantic",3400129280,192,2052285000,19536924.300000001,0.95195961087275893,6740762.8050000006,70972.806811810558,3.3935235169579276,13398209.810000002,36709640,69644774.109999999,0.28052247350450915,0.19237925574772177,0.52709827074776916,35217,191.40650268336316,2486424,541700,514000,7758069,5144700,35000,0,0,3343891.81,224000,{"$f":"IFERROR(T195*'Inputs & Assumptions'!$Q$40,\"--\")","v":248642.40000000002},{"$f":"IFERROR(U195*'Inputs & Assumptions'!$Q$41,\"--\")","v":54170},{"$f":"IFERROR(V195*'Inputs & Assumptions'!$Q$42,\"--\")","v":257000},{"$f":"IFERROR(W195*'Inputs & Assumptions'!$Q$43,\"--\")","v":3879034.5},{"$f":"IFERROR(X195*'Inputs & Assumptions'!$Q$44,\"--\")","v":514470},{"$f":"IFERROR(Y195*'Inputs & Assumptions'!$Q$45,\"--\")","v":3500},{"$f":"IFERROR(Z195*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA195*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB195*'Inputs & Assumptions'!$Q$48,\"--\")","v":1671945.905},{"$f":"IFERROR(AC195*'Inputs & Assumptions'!$Q$49,\"--\")","v":112000}]
["1103","Hamilton Township","Mercer",3402129310,193,8868318900,105934539.09,{"$f":"G196/(F196/100)","v":1.1945278500302916},{"$f":"IF(IFERROR(SUM(AD196:AM196),\"--\")=0,\"--\",IFERROR(SUM(AD196:AM196),\"--\"))","v":43879772.166999996},25240.421056642557,3.3027615665692851,60048394.140000008,126916495,292899428.23000002,{"$f":"G196/N196","v":0.36167547246563636},{"$f":"L196/N196","v":0.20501369532495931},{"$f":"M196/N196","v":0.43331083220940431},118229,{"$f":"IFERROR(I196/R196,\"--\")","v":371.1422084852278},7243327.7999999998,2965818.8,3293192,48218993.479999997,27209240.5,2783751.37,3501384,6445395.3600000003,19674599,1386660,{"$f":"IFERROR(T196*'Inputs & Assumptions'!$Q$40,\"--\")","v":724332.78},{"$f":"IFERROR(U196*'Inputs & Assumptions'!$Q$41,\"--\")","v":296581.88},{"$f":"IFERROR(V196*'Inputs & Assumptions'!$Q$42,\"--\")","v":1646596},{"$f":"IFERROR(W196*'Inputs & Assumptions'!$Q$43,\"--\")","v":24109496.739999998},{"$f":"IFERROR(X196*'Inputs & Assumptions'!$Q$44,\"--\")","v":2720924.0500000003},{"$f":"IFERROR(Y196*'Inputs & Assumptions'!$Q$45,\"--\")","v":278375.13700000005},{"$f":"IFERROR(Z196*'Inputs & Assumptions'!$Q$46,\"--\")","v":350138.4},{"$f":"IFERROR(AA196*'Inputs & Assumptions'!$Q$47,\"--\")","v":3222697.68},{"$f":"IFERROR(AB196*'Inputs & Assumptions'!$Q$48,\"--\")","v":9837299.5},{"$f":"IFERROR(AC196*'Inputs & Assumptions'!$Q$49,\"--\")","v":693330}]
["0113","Hammonton Town","Atlantic",3400129430,{"$f":"E196+1","v":194},1407797300,10432015.92,0.74101690065750236,4014319.3760000002,26079.615050945282,2.7469112897147907,8089030.0500000007,20149897,38670942.969999999,0.26976368091393349,0.2091759194047913,0.52106039968127527,19537,205.47266089983111,896536.2,37232,257200.8,4416446.96,5956376.7599999998,5090,0,0,1632214,343730,{"$f":"IFERROR(T197*'Inputs & Assumptions'!$Q$40,\"--\")","v":89653.62},{"$f":"IFERROR(U197*'Inputs & Assumptions'!$Q$41,\"--\")","v":3723.2000000000003},{"$f":"IFERROR(V197*'Inputs & Assumptions'!$Q$42,\"--\")","v":128600.4},{"$f":"IFERROR(W197*'Inputs & Assumptions'!$Q$43,\"--\")","v":2208223.48},{"$f":"IFERROR(X197*'Inputs & Assumptions'!$Q$44,\"--\")","v":595637.67599999998},{"$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$48,\"--\")","v":816107},{"$f":"IFERROR(AC197*'Inputs & Assumptions'!$Q$49,\"--\")","v":171865}]
["1013","Hampton Borough","Hunterdon",3401929460,195,122333936,935582.07,0.76477721602940973,204010.875,963.22033512448002,3.8552623697156285,482363.13,3298349,4716294.2,0.19837228771691129,0.10227587795519626,0.69935183432789239,1403,145.41045972915182,259170,17253,4440,48410,711240.75,4200,0,50000,88299,18500,{"$f":"IFERROR(T198*'Inputs & Assumptions'!$Q$40,\"--\")","v":25917},{"$f":"IFERROR(U198*'Inputs & Assumptions'!$Q$41,\"--\")","v":1725.3000000000002},{"$f":"IFERROR(V198*'Inputs & Assumptions'!$Q$42,\"--\")","v":2220},{"$f":"IFERROR(W198*'Inputs & Assumptions'!$Q$43,\"--\")","v":24205},{"$f":"IFERROR(X198*'Inputs & Assumptions'!$Q$44,\"--\")","v":71124.074999999997},{"$f":"IFERROR(Y198*'Inputs & Assumptions'!$Q$45,\"--\")","v":420},{"$f":"IFERROR(Z198*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA198*'Inputs & Assumptions'!$Q$47,\"--\")","v":25000},{"$f":"IFERROR(AB198*'Inputs & Assumptions'!$Q$48,\"--\")","v":44149.5},{"$f":"IFERROR(AC198*'Inputs & Assumptions'!$Q$49,\"--\")","v":9250}]
["1910","Hampton Township","Sussex",3403729490,196,608179800,3191138,0.52470305656320715,511644.217,15724.4777743744,3.160042273682881,4129011.7799999993,11898589,19218738.780000001,0.16604304978227089,0.21484301479225365,0.61911393542547533,6309,81.097514186083373,600020,36200,49500,196400,1672900,45802.17,0,0,199646,106758,{"$f":"IFERROR(T199*'Inputs & Assumptions'!$Q$40,\"--\")","v":60002},{"$f":"IFERROR(U199*'Inputs & Assumptions'!$Q$41,\"--\")","v":3620},{"$f":"IFERROR(V199*'Inputs & Assumptions'!$Q$42,\"--\")","v":24750},{"$f":"IFERROR(W199*'Inputs & Assumptions'!$Q$43,\"--\")","v":98200},{"$f":"IFERROR(X199*'Inputs & Assumptions'!$Q$44,\"--\")","v":167290},{"$f":"IFERROR(Y199*'Inputs & Assumptions'!$Q$45,\"--\")","v":4580.2169999999996},{"$f":"IFERROR(Z199*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA199*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB199*'Inputs & Assumptions'!$Q$48,\"--\")","v":99823},{"$f":"IFERROR(AC199*'Inputs & Assumptions'!$Q$49,\"--\")","v":53379}]
["1412","Hanover Township","Morris",3402729550,197,3859971500,19368992.75,0.50179108187715893,6062801.9220000003,6728.0006943539192,2.0046426164027378,12960759.92,45048881,77378633.670000002,0.25031448387424077,0.16749791648265996,0.5821875996430993,29561,205.09461527011942,3341350,147650,693100,6052470.3899999997,3657898.87,387968.4,658300,555000,2924000,262400,{"$f":"IFERROR(T200*'Inputs & Assumptions'!$Q$40,\"--\")","v":334135},{"$f":"IFERROR(U200*'Inputs & Assumptions'!$Q$41,\"--\")","v":14765},{"$f":"IFERROR(V200*'Inputs & Assumptions'!$Q$42,\"--\")","v":346550},{"$f":"IFERROR(W200*'Inputs & Assumptions'!$Q$43,\"--\")","v":3026235.1949999998},{"$f":"IFERROR(X200*'Inputs & Assumptions'!$Q$44,\"--\")","v":365789.88700000005},{"$f":"IFERROR(Y200*'Inputs & Assumptions'!$Q$45,\"--\")","v":38796.840000000004},{"$f":"IFERROR(Z200*'Inputs & Assumptions'!$Q$46,\"--\")","v":65830},{"$f":"IFERROR(AA200*'Inputs & Assumptions'!$Q$47,\"--\")","v":277500},{"$f":"IFERROR(AB200*'Inputs & Assumptions'!$Q$48,\"--\")","v":1462000},{"$f":"IFERROR(AC200*'Inputs & Assumptions'!$Q$49,\"--\")","v":131200}]
["1413","Harding Township","Morris",3402729700,198,2108391707,6974269,0.33078620907324596,2086511.3869999999,12834.6395945152,1.1559178016630285,5956387.0700000003,11440619,24371275.07,0.28616758786597207,0.24440194667254234,0.46943046546148559,5515,378.33388703535809,1436850,159500,306025,2030106.14,1168273.17,342300,50000,130400,1075107,0,{"$f":"IFERROR(T201*'Inputs & Assumptions'!$Q$40,\"--\")","v":143685},{"$f":"IFERROR(U201*'Inputs & Assumptions'!$Q$41,\"--\")","v":15950},{"$f":"IFERROR(V201*'Inputs & Assumptions'!$Q$42,\"--\")","v":153012.5},{"$f":"IFERROR(W201*'Inputs & Assumptions'!$Q$43,\"--\")","v":1015053.07},{"$f":"IFERROR(X201*'Inputs & Assumptions'!$Q$44,\"--\")","v":116827.317},{"$f":"IFERROR(Y201*'Inputs & Assumptions'!$Q$45,\"--\")","v":34230},{"$f":"IFERROR(Z201*'Inputs & Assumptions'!$Q$46,\"--\")","v":5000},{"$f":"IFERROR(AA201*'Inputs & Assumptions'!$Q$47,\"--\")","v":65200},{"$f":"IFERROR(AB201*'Inputs & Assumptions'!$Q$48,\"--\")","v":537553.5},{"$f":"IFERROR(AC201*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2109","Hardwick Township","Warren",3404129820,199,156493864,906321.94000000006,0.57914215729250584,134532.76500000001,24016.29510584064,3.5064751164940242,1401765.46,3179331,5487418.4000000004,0.16516362958581762,0.25545080725027269,0.57938556316390966,1864,72.174230150214598,279326,33650,0,39158.93,365002,14700,0,0,71371,20000,{"$f":"IFERROR(T202*'Inputs & Assumptions'!$Q$40,\"--\")","v":27932.600000000002},{"$f":"IFERROR(U202*'Inputs & Assumptions'!$Q$41,\"--\")","v":3365},{"$f":"IFERROR(V202*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W202*'Inputs & Assumptions'!$Q$43,\"--\")","v":19579.465},{"$f":"IFERROR(X202*'Inputs & Assumptions'!$Q$44,\"--\")","v":36500.200000000004},{"$f":"IFERROR(Y202*'Inputs & Assumptions'!$Q$45,\"--\")","v":1470},{"$f":"IFERROR(Z202*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA202*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB202*'Inputs & Assumptions'!$Q$48,\"--\")","v":35685.5},{"$f":"IFERROR(AC202*'Inputs & Assumptions'!$Q$49,\"--\")","v":10000}]
["1911","Hardyston Township","Sussex",3403729850,200,1086596600,7768710.04,0.71495806631458259,2760955.7025867482,20470.234754412799,3.0449268707448565,6888749.8100000005,18428612,33086071.850000001,0.23480303359130861,0.20820694101224954,0.55699002539644182,9913,278.51868279902635,845614.69,127475,168825.88504999998,3284007.0121234963,1261867.6000000001,33760,0,0,1482920,132415.04999999999,{"$f":"IFERROR(T203*'Inputs & Assumptions'!$Q$40,\"--\")","v":84561.468999999997},{"$f":"IFERROR(U203*'Inputs & Assumptions'!$Q$41,\"--\")","v":12747.5},{"$f":"IFERROR(V203*'Inputs & Assumptions'!$Q$42,\"--\")","v":84412.942524999991},{"$f":"IFERROR(W203*'Inputs & Assumptions'!$Q$43,\"--\")","v":1642003.5060617481},{"$f":"IFERROR(X203*'Inputs & Assumptions'!$Q$44,\"--\")","v":126186.76000000001},{"$f":"IFERROR(Y203*'Inputs & Assumptions'!$Q$45,\"--\")","v":3376},{"$f":"IFERROR(Z203*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA203*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB203*'Inputs & Assumptions'!$Q$48,\"--\")","v":741460},{"$f":"IFERROR(AC203*'Inputs & Assumptions'!$Q$49,\"--\")","v":66207.524999999994}]
["2110","Harmony Township","Warren",3404130090,201,471581406,1465347.13,0.31073047226972306,257148.2,15200.210810746881,2.5765832633358743,4304688.45,6380652,12150687.58,0.12059787730959007,0.35427529690463821,0.52512682578577174,2811,91.479260049804338,410761,56751,0,195333,495000,12000,0,5271,85790,33000,{"$f":"IFERROR(T204*'Inputs & Assumptions'!$Q$40,\"--\")","v":41076.100000000006},{"$f":"IFERROR(U204*'Inputs & Assumptions'!$Q$41,\"--\")","v":5675.1},{"$f":"IFERROR(V204*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W204*'Inputs & Assumptions'!$Q$43,\"--\")","v":97666.5},{"$f":"IFERROR(X204*'Inputs & Assumptions'!$Q$44,\"--\")","v":49500},{"$f":"IFERROR(Y204*'Inputs & Assumptions'!$Q$45,\"--\")","v":1200},{"$f":"IFERROR(Z204*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA204*'Inputs & Assumptions'!$Q$47,\"--\")","v":2635.5},{"$f":"IFERROR(AB204*'Inputs & Assumptions'!$Q$48,\"--\")","v":42895},{"$f":"IFERROR(AC204*'Inputs & Assumptions'!$Q$49,\"--\")","v":16500}]
["0224","Harrington Park Borough","Bergen",3400330150,202,943587550,6478555,0.68658758797739539,1836741.3,1181.16101445248,3.0301903474669625,2842493.8600000003,19271450,28592498.859999999,0.22658232957257518,9.9413971262811138E-2,0.67400369916461367,5133,357.82998246639391,579068,34069,124700,2167383,1457596,40205,395000,0,859806,20406,{"$f":"IFERROR(T205*'Inputs & Assumptions'!$Q$40,\"--\")","v":57906.8},{"$f":"IFERROR(U205*'Inputs & Assumptions'!$Q$41,\"--\")","v":3406.9},{"$f":"IFERROR(V205*'Inputs & Assumptions'!$Q$42,\"--\")","v":62350},{"$f":"IFERROR(W205*'Inputs & Assumptions'!$Q$43,\"--\")","v":1083691.5},{"$f":"IFERROR(X205*'Inputs & Assumptions'!$Q$44,\"--\")","v":145759.6},{"$f":"IFERROR(Y205*'Inputs & Assumptions'!$Q$45,\"--\")","v":4020.5},{"$f":"IFERROR(Z205*'Inputs & Assumptions'!$Q$46,\"--\")","v":39500},{"$f":"IFERROR(AA205*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB205*'Inputs & Assumptions'!$Q$48,\"--\")","v":429903},{"$f":"IFERROR(AC205*'Inputs & Assumptions'!$Q$49,\"--\")","v":10203}]
["0904","Harrison Town","Hudson",3401730210,203,1545759614,17985654.16,1.1635479409025367,11692256.909999998,775.14158756864003,2.298878968512112,6390584.0099999998,11158904.5,35535142.670000002,0.50613710284000391,0.1798384227508717,0.3140244744091244,22560,518.27379920212763,8303529.25,75500,745875,14375010.17,4706150,701692,1174012,0,4634877,636575,{"$f":"IFERROR(T206*'Inputs & Assumptions'!$Q$40,\"--\")","v":830352.92500000005},{"$f":"IFERROR(U206*'Inputs & Assumptions'!$Q$41,\"--\")","v":7550},{"$f":"IFERROR(V206*'Inputs & Assumptions'!$Q$42,\"--\")","v":372937.5},{"$f":"IFERROR(W206*'Inputs & Assumptions'!$Q$43,\"--\")","v":7187505.085},{"$f":"IFERROR(X206*'Inputs & Assumptions'!$Q$44,\"--\")","v":470615},{"$f":"IFERROR(Y206*'Inputs & Assumptions'!$Q$45,\"--\")","v":70169.2},{"$f":"IFERROR(Z206*'Inputs & Assumptions'!$Q$46,\"--\")","v":117401.20000000001},{"$f":"IFERROR(AA206*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB206*'Inputs & Assumptions'!$Q$48,\"--\")","v":2317438.5},{"$f":"IFERROR(AC206*'Inputs & Assumptions'!$Q$49,\"--\")","v":318287.5}]
["0808","Harrison Township","Gloucester",3401530180,204,1552968900,9643189.4399999995,0.62095187096148541,2909962.7450000001,12116.295649765121,3.1358330492001487,11695572.57,27359750,48698512.009999998,0.19801815377890433,0.24016283223599055,0.56181901398510514,17532,165.98007899840292,2533156,153120,319530,2640864.29,413810,5440,0,600000,1448426,190000,{"$f":"IFERROR(T207*'Inputs & Assumptions'!$Q$40,\"--\")","v":253315.6},{"$f":"IFERROR(U207*'Inputs & Assumptions'!$Q$41,\"--\")","v":15312},{"$f":"IFERROR(V207*'Inputs & Assumptions'!$Q$42,\"--\")","v":159765},{"$f":"IFERROR(W207*'Inputs & Assumptions'!$Q$43,\"--\")","v":1320432.145},{"$f":"IFERROR(X207*'Inputs & Assumptions'!$Q$44,\"--\")","v":41381},{"$f":"IFERROR(Y207*'Inputs & Assumptions'!$Q$45,\"--\")","v":544},{"$f":"IFERROR(Z207*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA207*'Inputs & Assumptions'!$Q$47,\"--\")","v":300000},{"$f":"IFERROR(AB207*'Inputs & Assumptions'!$Q$48,\"--\")","v":724213},{"$f":"IFERROR(AC207*'Inputs & Assumptions'!$Q$49,\"--\")","v":95000}]
["1509","Harvey Cedars Borough","Ocean",3402930390,205,1326313100,4040934.64,0.30467426130376002,1245751.2860000001,359.17691448063999,0.98242096455203531,5856571.3100000005,3132472,13029977.950000001,0.31012597684403603,0.44946901157265579,0.24040501158330815,575,2166.5239756521742,536428.96,31500,10629.38,1243309.46,1798890.65,1500,0,78358.73,663041.08000000007,22500,{"$f":"IFERROR(T208*'Inputs & Assumptions'!$Q$40,\"--\")","v":53642.896000000001},{"$f":"IFERROR(U208*'Inputs & Assumptions'!$Q$41,\"--\")","v":3150},{"$f":"IFERROR(V208*'Inputs & Assumptions'!$Q$42,\"--\")","v":5314.69},{"$f":"IFERROR(W208*'Inputs & Assumptions'!$Q$43,\"--\")","v":621654.73},{"$f":"IFERROR(X208*'Inputs & Assumptions'!$Q$44,\"--\")","v":179889.065},{"$f":"IFERROR(Y208*'Inputs & Assumptions'!$Q$45,\"--\")","v":150},{"$f":"IFERROR(Z208*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA208*'Inputs & Assumptions'!$Q$47,\"--\")","v":39179.364999999998},{"$f":"IFERROR(AB208*'Inputs & Assumptions'!$Q$48,\"--\")","v":331520.54000000004},{"$f":"IFERROR(AC208*'Inputs & Assumptions'!$Q$49,\"--\")","v":11250}]
["0225","Hasbrouck Heights Borough","Bergen",3400330420,206,2152955527,17056275.289999999,0.7922260853091927,5518820.4000000004,974.97439197823996,2.5763929465506323,5268195.05,33144124,55468594.340000004,0.30749427658923434,9.4976177288865468E-2,0.59752954612190012,16001,344.9047184550966,999075,59000,222500,6588302,3011000,207977,791137,505000,2587000,121201,{"$f":"IFERROR(T209*'Inputs & Assumptions'!$Q$40,\"--\")","v":99907.5},{"$f":"IFERROR(U209*'Inputs & Assumptions'!$Q$41,\"--\")","v":5900},{"$f":"IFERROR(V209*'Inputs & Assumptions'!$Q$42,\"--\")","v":111250},{"$f":"IFERROR(W209*'Inputs & Assumptions'!$Q$43,\"--\")","v":3294151},{"$f":"IFERROR(X209*'Inputs & Assumptions'!$Q$44,\"--\")","v":301100},{"$f":"IFERROR(Y209*'Inputs & Assumptions'!$Q$45,\"--\")","v":20797.7},{"$f":"IFERROR(Z209*'Inputs & Assumptions'!$Q$46,\"--\")","v":79113.700000000012},{"$f":"IFERROR(AA209*'Inputs & Assumptions'!$Q$47,\"--\")","v":252500},{"$f":"IFERROR(AB209*'Inputs & Assumptions'!$Q$48,\"--\")","v":1293500},{"$f":"IFERROR(AC209*'Inputs & Assumptions'!$Q$49,\"--\")","v":60600.5}]
["0226","Haworth Borough","Bergen",3400330540,207,824898900,6949609,0.84248009059049545,2363721,1239.81911292416,3.0411744833215315,2485296.86,15651709,25086614.859999999,0.2770245821839033,9.9068641738616778E-2,0.62390677607747991,3691,640.40124627472233,696587,20700,149150,2358846,1573238,46094,343526,667807,924444,91166,{"$f":"IFERROR(T210*'Inputs & Assumptions'!$Q$40,\"--\")","v":69658.7},{"$f":"IFERROR(U210*'Inputs & Assumptions'!$Q$41,\"--\")","v":2070},{"$f":"IFERROR(V210*'Inputs & Assumptions'!$Q$42,\"--\")","v":74575},{"$f":"IFERROR(W210*'Inputs & Assumptions'!$Q$43,\"--\")","v":1179423},{"$f":"IFERROR(X210*'Inputs & Assumptions'!$Q$44,\"--\")","v":157323.80000000002},{"$f":"IFERROR(Y210*'Inputs & Assumptions'!$Q$45,\"--\")","v":4609.4000000000005},{"$f":"IFERROR(Z210*'Inputs & Assumptions'!$Q$46,\"--\")","v":34352.6},{"$f":"IFERROR(AA210*'Inputs & Assumptions'!$Q$47,\"--\")","v":333903.5},{"$f":"IFERROR(AB210*'Inputs & Assumptions'!$Q$48,\"--\")","v":462222},{"$f":"IFERROR(AC210*'Inputs & Assumptions'!$Q$49,\"--\")","v":45583}]
["1604","Hawthorne Borough","Passaic",3403130570,208,2642466163,17997563.280000001,0.68108964012493967,5794756.7999999998,2123.8340513344001,2.9992579409237266,17143557.949999999,44113255,79254376.230000004,0.22708605046326033,0.21631055300023525,0.55660339653650437,24515,236.37596573526412,3847588,230690,650169,6017530,3746692,169365,1535548,562400,2265521,187917,{"$f":"IFERROR(T211*'Inputs & Assumptions'!$Q$40,\"--\")","v":384758.80000000005},{"$f":"IFERROR(U211*'Inputs & Assumptions'!$Q$41,\"--\")","v":23069},{"$f":"IFERROR(V211*'Inputs & Assumptions'!$Q$42,\"--\")","v":325084.5},{"$f":"IFERROR(W211*'Inputs & Assumptions'!$Q$43,\"--\")","v":3008765},{"$f":"IFERROR(X211*'Inputs & Assumptions'!$Q$44,\"--\")","v":374669.2},{"$f":"IFERROR(Y211*'Inputs & Assumptions'!$Q$45,\"--\")","v":16936.5},{"$f":"IFERROR(Z211*'Inputs & Assumptions'!$Q$46,\"--\")","v":153554.80000000002},{"$f":"IFERROR(AA211*'Inputs & Assumptions'!$Q$47,\"--\")","v":281200},{"$f":"IFERROR(AB211*'Inputs & Assumptions'!$Q$48,\"--\")","v":1132760.5},{"$f":"IFERROR(AC211*'Inputs & Assumptions'!$Q$49,\"--\")","v":93958.5}]
["1339","Hazlet Township","Monmouth",3402530690,209,3433633039,16977999.539999999,0.49446167797082402,5821397.7609999999,3564.4538800499204,2.0700012459892925,7905455.1500000004,46192792,71076246.689999998,0.2388702320488274,0.11122499453973349,0.64990477341143915,27491,211.75649343421483,7036483.9000000004,173850,353500,6311093.46,3314706.41,58700,9000,0,2593904,265750,{"$f":"IFERROR(T212*'Inputs & Assumptions'!$Q$40,\"--\")","v":703648.39000000013},{"$f":"IFERROR(U212*'Inputs & Assumptions'!$Q$41,\"--\")","v":17385},{"$f":"IFERROR(V212*'Inputs & Assumptions'!$Q$42,\"--\")","v":176750},{"$f":"IFERROR(W212*'Inputs & Assumptions'!$Q$43,\"--\")","v":3155546.73},{"$f":"IFERROR(X212*'Inputs & Assumptions'!$Q$44,\"--\")","v":331470.64100000006},{"$f":"IFERROR(Y212*'Inputs & Assumptions'!$Q$45,\"--\")","v":5870},{"$f":"IFERROR(Z212*'Inputs & Assumptions'!$Q$46,\"--\")","v":900},{"$f":"IFERROR(AA212*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB212*'Inputs & Assumptions'!$Q$48,\"--\")","v":1296952},{"$f":"IFERROR(AC212*'Inputs & Assumptions'!$Q$49,\"--\")","v":132875}]
["1206","Helmetta Borough","Middlesex",3402330840,210,187101719,1341944.05,0.7172270020672552,137596,530.12410007936001,3.2617462857195876,997384.32000000007,3763455,6102783.3700000001,0.21989049399929791,0.16343105424697388,0.61667845175372826,2428,56.670510708401977,257920,13665,0,60320,334860,6665,0,0,49150,43100,{"$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$49,\"--\")","v":21550}]
["1014","High Bridge Borough","Hunterdon",3401931320,211,382959100,3593163.05,0.9382628719359325,1411663.06,1530.3748911488001,3.9530933982245102,1593113.8499999999,9952454,15138730.899999999,0.23734902705747946,0.10523430666172949,0.6574166662807911,4145,340.57009891435467,857374,257470,49566,1294425.02,912309,539800,22965,357000,560351.5,44000,{"$f":"IFERROR(T214*'Inputs & Assumptions'!$Q$40,\"--\")","v":85737.400000000009},{"$f":"IFERROR(U214*'Inputs & Assumptions'!$Q$41,\"--\")","v":25747},{"$f":"IFERROR(V214*'Inputs & Assumptions'!$Q$42,\"--\")","v":24783},{"$f":"IFERROR(W214*'Inputs & Assumptions'!$Q$43,\"--\")","v":647212.51},{"$f":"IFERROR(X214*'Inputs & Assumptions'!$Q$44,\"--\")","v":91230.900000000009},{"$f":"IFERROR(Y214*'Inputs & Assumptions'!$Q$45,\"--\")","v":53980},{"$f":"IFERROR(Z214*'Inputs & Assumptions'!$Q$46,\"--\")","v":2296.5},{"$f":"IFERROR(AA214*'Inputs & Assumptions'!$Q$47,\"--\")","v":178500},{"$f":"IFERROR(AB214*'Inputs & Assumptions'!$Q$48,\"--\")","v":280175.75},{"$f":"IFERROR(AC214*'Inputs & Assumptions'!$Q$49,\"--\")","v":22000}]
["1207","Highland Park Borough","Middlesex",3402331470,212,2146465300,14649536.720000001,0.68249585586126182,4919939.6630000006,1165.4891033843201,2.4976093221725968,6926556.71,32034224,53610317.43,0.27325965266160152,0.12920193429266924,0.5975384130457293,17053,288.50874702398409,3909770.12,73193,338948,5113018.08,2158156.11,2000,1139872,682109,2022038,227168,{"$f":"IFERROR(T215*'Inputs & Assumptions'!$Q$40,\"--\")","v":390977.01200000005},{"$f":"IFERROR(U215*'Inputs & Assumptions'!$Q$41,\"--\")","v":7319.3},{"$f":"IFERROR(V215*'Inputs & Assumptions'!$Q$42,\"--\")","v":169474},{"$f":"IFERROR(W215*'Inputs & Assumptions'!$Q$43,\"--\")","v":2556509.04},{"$f":"IFERROR(X215*'Inputs & Assumptions'!$Q$44,\"--\")","v":215815.611},{"$f":"IFERROR(Y215*'Inputs & Assumptions'!$Q$45,\"--\")","v":200},{"$f":"IFERROR(Z215*'Inputs & Assumptions'!$Q$46,\"--\")","v":113987.20000000001},{"$f":"IFERROR(AA215*'Inputs & Assumptions'!$Q$47,\"--\")","v":341054.5},{"$f":"IFERROR(AB215*'Inputs & Assumptions'!$Q$48,\"--\")","v":1011019},{"$f":"IFERROR(AC215*'Inputs & Assumptions'!$Q$49,\"--\")","v":113584}]
["1317","Highlands Borough","Monmouth",3402531500,213,1035633800,9610265.4499999993,0.92795981069756506,2483113.7180000003,473.72108439295999,2.0050352354278123,2244489.15,8910068,20764822.600000001,0.46281471482448389,0.10809093789224088,0.42909434728327511,5395,460.26204226135314,1506175,257550,17500,2523412.08,2052899.85,32624.43,0,758500,794665.5,102300,{"$f":"IFERROR(T216*'Inputs & Assumptions'!$Q$40,\"--\")","v":150617.5},{"$f":"IFERROR(U216*'Inputs & Assumptions'!$Q$41,\"--\")","v":25755},{"$f":"IFERROR(V216*'Inputs & Assumptions'!$Q$42,\"--\")","v":8750},{"$f":"IFERROR(W216*'Inputs & Assumptions'!$Q$43,\"--\")","v":1261706.04},{"$f":"IFERROR(X216*'Inputs & Assumptions'!$Q$44,\"--\")","v":205289.98500000002},{"$f":"IFERROR(Y216*'Inputs & Assumptions'!$Q$45,\"--\")","v":3262.4430000000002},{"$f":"IFERROR(Z216*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA216*'Inputs & Assumptions'!$Q$47,\"--\")","v":379250},{"$f":"IFERROR(AB216*'Inputs & Assumptions'!$Q$48,\"--\")","v":397332.75},{"$f":"IFERROR(AC216*'Inputs & Assumptions'!$Q$49,\"--\")","v":51150}]
["1104","Hightstown Borough","Mercer",3402131620,214,395713300,6248066,1.5789375793029954,2161877.8420000002,789.31529932415992,4.8526180595901121,3316487.06,9637902,19202455.060000002,0.32537849876368879,0.17271161680302349,0.50190988443328766,7457,289.91254418667029,922188.79,83840,208381,2108490.25,1107050.3799999999,89698,0,246500,1090378,229451,{"$f":"IFERROR(T217*'Inputs & Assumptions'!$Q$40,\"--\")","v":92218.879000000015},{"$f":"IFERROR(U217*'Inputs & Assumptions'!$Q$41,\"--\")","v":8384},{"$f":"IFERROR(V217*'Inputs & Assumptions'!$Q$42,\"--\")","v":104190.5},{"$f":"IFERROR(W217*'Inputs & Assumptions'!$Q$43,\"--\")","v":1054245.125},{"$f":"IFERROR(X217*'Inputs & Assumptions'!$Q$44,\"--\")","v":110705.038},{"$f":"IFERROR(Y217*'Inputs & Assumptions'!$Q$45,\"--\")","v":8969.8000000000011},{"$f":"IFERROR(Z217*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA217*'Inputs & Assumptions'!$Q$47,\"--\")","v":123250},{"$f":"IFERROR(AB217*'Inputs & Assumptions'!$Q$48,\"--\")","v":545189},{"$f":"IFERROR(AC217*'Inputs & Assumptions'!$Q$49,\"--\")","v":114725.5}]
["1810","Hillsborough Township","Somerset",3403531890,215,7630585800,24418797.780000001,0.32001209894003158,9176222.9759999998,34953.029747841276,2.0924338156318218,29124792.829999998,106121367,159664957.61000001,0.15293774003714528,0.18241192849053733,0.66465033147231734,50630,181.24082512344458,3209921,521274,1377654,9494402,4694527.1100000003,2037452.65,0,0,4838911,548844,{"$f":"IFERROR(T218*'Inputs & Assumptions'!$Q$40,\"--\")","v":320992.10000000003},{"$f":"IFERROR(U218*'Inputs & Assumptions'!$Q$41,\"--\")","v":52127.4},{"$f":"IFERROR(V218*'Inputs & Assumptions'!$Q$42,\"--\")","v":688827},{"$f":"IFERROR(W218*'Inputs & Assumptions'!$Q$43,\"--\")","v":4747201},{"$f":"IFERROR(X218*'Inputs & Assumptions'!$Q$44,\"--\")","v":469452.71100000007},{"$f":"IFERROR(Y218*'Inputs & Assumptions'!$Q$45,\"--\")","v":203745.26500000001},{"$f":"IFERROR(Z218*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA218*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB218*'Inputs & Assumptions'!$Q$48,\"--\")","v":2419455.5},{"$f":"IFERROR(AC218*'Inputs & Assumptions'!$Q$49,\"--\")","v":274422}]
["0227","Hillsdale Borough","Bergen",3400331920,216,1709412300,10889947.43,0.63705797776229878,2958034.5750000002,1857.06215630976,3.0819943930437375,5035610.8100000005,36758433,52683991.240000002,0.20670315922708363,9.5581422202058661E-2,0.69771541857085762,11787,250.95737465003819,1283700,133560,183705,3215451.74,3202491.57,215360,702140.48,12500,1291862,105100,{"$f":"IFERROR(T219*'Inputs & Assumptions'!$Q$40,\"--\")","v":128370},{"$f":"IFERROR(U219*'Inputs & Assumptions'!$Q$41,\"--\")","v":13356},{"$f":"IFERROR(V219*'Inputs & Assumptions'!$Q$42,\"--\")","v":91852.5},{"$f":"IFERROR(W219*'Inputs & Assumptions'!$Q$43,\"--\")","v":1607725.87},{"$f":"IFERROR(X219*'Inputs & Assumptions'!$Q$44,\"--\")","v":320249.15700000001},{"$f":"IFERROR(Y219*'Inputs & Assumptions'!$Q$45,\"--\")","v":21536},{"$f":"IFERROR(Z219*'Inputs & Assumptions'!$Q$46,\"--\")","v":70214.047999999995},{"$f":"IFERROR(AA219*'Inputs & Assumptions'!$Q$47,\"--\")","v":6250},{"$f":"IFERROR(AB219*'Inputs & Assumptions'!$Q$48,\"--\")","v":645931},{"$f":"IFERROR(AC219*'Inputs & Assumptions'!$Q$49,\"--\")","v":52550}]
["2007","Hillside Township","Union",3403931980,217,905539695,30582684.789999999,3.3772881474842471,12248983.267000001,1770.70998068736,8.0124989716767754,10837149.959999999,31136524,72556358.75,0.42150247499844384,0.14936182226757622,0.42913570273397988,27161,450.97688844298813,2720000,70000,465000,15947099.050000001,5489568.5099999998,567500.91,869653,0,5749523,393000,{"$f":"IFERROR(T220*'Inputs & Assumptions'!$Q$40,\"--\")","v":272000},{"$f":"IFERROR(U220*'Inputs & Assumptions'!$Q$41,\"--\")","v":7000},{"$f":"IFERROR(V220*'Inputs & Assumptions'!$Q$42,\"--\")","v":232500},{"$f":"IFERROR(W220*'Inputs & Assumptions'!$Q$43,\"--\")","v":7973549.5250000004},{"$f":"IFERROR(X220*'Inputs & Assumptions'!$Q$44,\"--\")","v":548956.85100000002},{"$f":"IFERROR(Y220*'Inputs & Assumptions'!$Q$45,\"--\")","v":56750.091000000008},{"$f":"IFERROR(Z220*'Inputs & Assumptions'!$Q$46,\"--\")","v":86965.3},{"$f":"IFERROR(AA220*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB220*'Inputs & Assumptions'!$Q$48,\"--\")","v":2874761.5},{"$f":"IFERROR(AC220*'Inputs & Assumptions'!$Q$49,\"--\")","v":196500}]
["0419","Hi-nella Borough","Camden",3400732220,218,38146600,626208.1,1.6415829982226462,226065.46599999999,142.44087339264001,5.5914135991149934,322913.08,1183813,2132934.1799999997,0.29358997847744184,0.15139383250916821,0.55501618901339012,883,256.0197802944507,141515,500,0,284549.17,141163.81,5000,0,0,74546,35400,{"$f":"IFERROR(T221*'Inputs & Assumptions'!$Q$40,\"--\")","v":14151.5},{"$f":"IFERROR(U221*'Inputs & Assumptions'!$Q$41,\"--\")","v":50},{"$f":"IFERROR(V221*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W221*'Inputs & Assumptions'!$Q$43,\"--\")","v":142274.58499999999},{"$f":"IFERROR(X221*'Inputs & Assumptions'!$Q$44,\"--\")","v":14116.381000000001},{"$f":"IFERROR(Y221*'Inputs & Assumptions'!$Q$45,\"--\")","v":500},{"$f":"IFERROR(Z221*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA221*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB221*'Inputs & Assumptions'!$Q$48,\"--\")","v":37273},{"$f":"IFERROR(AC221*'Inputs & Assumptions'!$Q$49,\"--\")","v":17700}]
["0905","Hoboken City","Hudson",3401732250,219,12035275575,73866283.390000001,0.61374816828820311,40096774.453000002,800.13430979839995,1.6281919368514335,66097565.100000001,55993538,195957386.49000001,0.37695074787991983,0.33730581063538045,0.28574344148469971,76897,521.43483429782702,26745041.059999999,834169.99,1220801.53,45888399.770000003,3076602.37,1869869.91,6010866.7000000002,7104025.7699999996,16614347,1658664.83,{"$f":"IFERROR(T222*'Inputs & Assumptions'!$Q$40,\"--\")","v":2674504.1060000001},{"$f":"IFERROR(U222*'Inputs & Assumptions'!$Q$41,\"--\")","v":83416.999000000011},{"$f":"IFERROR(V222*'Inputs & Assumptions'!$Q$42,\"--\")","v":610400.76500000001},{"$f":"IFERROR(W222*'Inputs & Assumptions'!$Q$43,\"--\")","v":22944199.885000002},{"$f":"IFERROR(X222*'Inputs & Assumptions'!$Q$44,\"--\")","v":307660.23700000002},{"$f":"IFERROR(Y222*'Inputs & Assumptions'!$Q$45,\"--\")","v":186986.99100000001},{"$f":"IFERROR(Z222*'Inputs & Assumptions'!$Q$46,\"--\")","v":601086.67000000004},{"$f":"IFERROR(AA222*'Inputs & Assumptions'!$Q$47,\"--\")","v":3552012.8849999998},{"$f":"IFERROR(AB222*'Inputs & Assumptions'!$Q$48,\"--\")","v":8307173.5},{"$f":"IFERROR(AC222*'Inputs & Assumptions'!$Q$49,\"--\")","v":829332.41500000004}]
["0228","Ho-Ho-Kus Borough","Bergen",3400332310,220,1197349100,8403653,0.70185487256807555,2704218.3389999997,1113.2263366643199,2.3297064281419679,3567552.95,15923513,27894718.949999999,0.30126322531025179,0.12789348967432418,0.57084328501542403,5593,483.50050759878411,784000,125000,77000,3275640.48,1200328.45,42000,495042.54,0,1421022,105500,{"$f":"IFERROR(T223*'Inputs & Assumptions'!$Q$40,\"--\")","v":78400},{"$f":"IFERROR(U223*'Inputs & Assumptions'!$Q$41,\"--\")","v":12500},{"$f":"IFERROR(V223*'Inputs & Assumptions'!$Q$42,\"--\")","v":38500},{"$f":"IFERROR(W223*'Inputs & Assumptions'!$Q$43,\"--\")","v":1637820.24},{"$f":"IFERROR(X223*'Inputs & Assumptions'!$Q$44,\"--\")","v":120032.845},{"$f":"IFERROR(Y223*'Inputs & Assumptions'!$Q$45,\"--\")","v":4200},{"$f":"IFERROR(Z223*'Inputs & Assumptions'!$Q$46,\"--\")","v":49504.254000000001},{"$f":"IFERROR(AA223*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB223*'Inputs & Assumptions'!$Q$48,\"--\")","v":710511},{"$f":"IFERROR(AC223*'Inputs & Assumptions'!$Q$49,\"--\")","v":52750}]
["1015","Holland Township","Hunterdon",3401932460,221,632821722,1193600,0.18861552290393724,1046388.965,15020.14791136896,3.1329034324773075,3044567.45,15587526,19825693.449999999,6.0204703709872E-2,0.15356675708107453,0.78622853920905356,5598,186.92193015362628,601035,95000,0,1114074.46,1513232,21500,30000,30000,496550.07,0,{"$f":"IFERROR(T224*'Inputs & Assumptions'!$Q$40,\"--\")","v":60103.5},{"$f":"IFERROR(U224*'Inputs & Assumptions'!$Q$41,\"--\")","v":9500},{"$f":"IFERROR(V224*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W224*'Inputs & Assumptions'!$Q$43,\"--\")","v":557037.23},{"$f":"IFERROR(X224*'Inputs & Assumptions'!$Q$44,\"--\")","v":151323.20000000001},{"$f":"IFERROR(Y224*'Inputs & Assumptions'!$Q$45,\"--\")","v":2150},{"$f":"IFERROR(Z224*'Inputs & Assumptions'!$Q$46,\"--\")","v":3000},{"$f":"IFERROR(AA224*'Inputs & Assumptions'!$Q$47,\"--\")","v":15000},{"$f":"IFERROR(AB224*'Inputs & Assumptions'!$Q$48,\"--\")","v":248275.035},{"$f":"IFERROR(AC224*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1318","Holmdel Township","Monmouth",3402532640,222,5564899964,16779991.469999999,0.30153267046221421,7325298.0099999998,11422.181613245441,1.626708362695017,12228978.619999999,61515723,90524693.090000004,0.18536369356499519,0.135089976033853,0.67954633040115175,27543,265.95861053625242,2275355,118210,699300,8092630.0199999996,7038497.5,31887.5,9500,0,3882976,81000,{"$f":"IFERROR(T225*'Inputs & Assumptions'!$Q$40,\"--\")","v":227535.5},{"$f":"IFERROR(U225*'Inputs & Assumptions'!$Q$41,\"--\")","v":11821},{"$f":"IFERROR(V225*'Inputs & Assumptions'!$Q$42,\"--\")","v":349650},{"$f":"IFERROR(W225*'Inputs & Assumptions'!$Q$43,\"--\")","v":4046315.01},{"$f":"IFERROR(X225*'Inputs & Assumptions'!$Q$44,\"--\")","v":703849.75},{"$f":"IFERROR(Y225*'Inputs & Assumptions'!$Q$45,\"--\")","v":3188.75},{"$f":"IFERROR(Z225*'Inputs & Assumptions'!$Q$46,\"--\")","v":950},{"$f":"IFERROR(AA225*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB225*'Inputs & Assumptions'!$Q$48,\"--\")","v":1941488},{"$f":"IFERROR(AC225*'Inputs & Assumptions'!$Q$49,\"--\")","v":40500}]
["1912","Hopatcong Borough","Sussex",3403732910,223,1424171500,13427000,0.94279375763382434,4211266.4000000004,6969.24908500736,3.4983916115439744,10534149.290000001,25861947,49823096.289999999,0.269493487956808,0.21143104452370839,0.51907546751948364,15099,278.91028544936751,1413330,177630,214360,4330041.09,5788918.5499999998,230865,0,0,2224593,131390,{"$f":"IFERROR(T226*'Inputs & Assumptions'!$Q$40,\"--\")","v":141333},{"$f":"IFERROR(U226*'Inputs & Assumptions'!$Q$41,\"--\")","v":17763},{"$f":"IFERROR(V226*'Inputs & Assumptions'!$Q$42,\"--\")","v":107180},{"$f":"IFERROR(W226*'Inputs & Assumptions'!$Q$43,\"--\")","v":2165020.5449999999},{"$f":"IFERROR(X226*'Inputs & Assumptions'!$Q$44,\"--\")","v":578891.85499999998},{"$f":"IFERROR(Y226*'Inputs & Assumptions'!$Q$45,\"--\")","v":23086.5},{"$f":"IFERROR(Z226*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA226*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB226*'Inputs & Assumptions'!$Q$48,\"--\")","v":1112296.5},{"$f":"IFERROR(AC226*'Inputs & Assumptions'!$Q$49,\"--\")","v":65695}]
["2111","Hope Township","Warren",3404133060,224,219581544,909330,0.41411950359543881,195145.5,11574.90997365504,3.193464957145943,1897400.66,4205529,7012259.6600000001,0.12967717170929749,0.27058334288779029,0.59973948540291222,2223,87.784750337381922,430502,44045,300,63616,279082,16296,0,0,98167,74223,{"$f":"IFERROR(T227*'Inputs & Assumptions'!$Q$40,\"--\")","v":43050.200000000004},{"$f":"IFERROR(U227*'Inputs & Assumptions'!$Q$41,\"--\")","v":4404.5},{"$f":"IFERROR(V227*'Inputs & Assumptions'!$Q$42,\"--\")","v":150},{"$f":"IFERROR(W227*'Inputs & Assumptions'!$Q$43,\"--\")","v":31808},{"$f":"IFERROR(X227*'Inputs & Assumptions'!$Q$44,\"--\")","v":27908.2},{"$f":"IFERROR(Y227*'Inputs & Assumptions'!$Q$45,\"--\")","v":1629.6000000000001},{"$f":"IFERROR(Z227*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA227*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB227*'Inputs & Assumptions'!$Q$48,\"--\")","v":49083.5},{"$f":"IFERROR(AC227*'Inputs & Assumptions'!$Q$49,\"--\")","v":37111.5}]
["1105","Hopewell Borough","Mercer",3402133150,225,318522900,2428309.37,0.7623657105972601,321682.98100000003,463.14374288255999,3.2395406452722866,2087508.44,5802861,10318678.810000001,0.23533142320959596,0.20230384901378667,0.56236472777661739,2866,112.24109595254711,1124550,40350,0,9103,451944.81,0,124070,83350,171260,31470,{"$f":"IFERROR(T228*'Inputs & Assumptions'!$Q$40,\"--\")","v":112455},{"$f":"IFERROR(U228*'Inputs & Assumptions'!$Q$41,\"--\")","v":4035},{"$f":"IFERROR(V228*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W228*'Inputs & Assumptions'!$Q$43,\"--\")","v":4551.5},{"$f":"IFERROR(X228*'Inputs & Assumptions'!$Q$44,\"--\")","v":45194.481},{"$f":"IFERROR(Y228*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z228*'Inputs & Assumptions'!$Q$46,\"--\")","v":12407},{"$f":"IFERROR(AA228*'Inputs & Assumptions'!$Q$47,\"--\")","v":41675},{"$f":"IFERROR(AB228*'Inputs & Assumptions'!$Q$48,\"--\")","v":85630},{"$f":"IFERROR(AC228*'Inputs & Assumptions'!$Q$49,\"--\")","v":15735}]
["0607","Hopewell Township","Cumberland",3401133120,226,307902527,1008099.33,0.32740859252512727,370098.96,19129.67576093824,3.466463605867061,3934792.71,5730437,10673329.039999999,9.445031875453172E-2,0.36865655460013819,0.53689312664533018,5321,69.554399548956965,994975,25450,53900,142499.84000000003,195000,40325,0,185455.08,107193,0,{"$f":"IFERROR(T229*'Inputs & Assumptions'!$Q$40,\"--\")","v":99497.5},{"$f":"IFERROR(U229*'Inputs & Assumptions'!$Q$41,\"--\")","v":2545},{"$f":"IFERROR(V229*'Inputs & Assumptions'!$Q$42,\"--\")","v":26950},{"$f":"IFERROR(W229*'Inputs & Assumptions'!$Q$43,\"--\")","v":71249.920000000013},{"$f":"IFERROR(X229*'Inputs & Assumptions'!$Q$44,\"--\")","v":19500},{"$f":"IFERROR(Y229*'Inputs & Assumptions'!$Q$45,\"--\")","v":4032.5},{"$f":"IFERROR(Z229*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA229*'Inputs & Assumptions'!$Q$47,\"--\")","v":92727.54},{"$f":"IFERROR(AB229*'Inputs & Assumptions'!$Q$48,\"--\")","v":53596.5},{"$f":"IFERROR(AC229*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1106","Hopewell Township","Mercer",3402133180,227,3988214565,18536322.649999999,0.4647774674079001,4091497.6,37165.618332330239,2.94302053480415,28978162.969999999,69859488,117373973.62,0.15792532261037376,0.24688746641412376,0.59518721097550242,30583,133.78339600431613,3645466,438500,0,4091752,2600000,503600,0,1000,2399180,253550,{"$f":"IFERROR(T230*'Inputs & Assumptions'!$Q$40,\"--\")","v":364546.60000000003},{"$f":"IFERROR(U230*'Inputs & Assumptions'!$Q$41,\"--\")","v":43850},{"$f":"IFERROR(V230*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W230*'Inputs & Assumptions'!$Q$43,\"--\")","v":2045876},{"$f":"IFERROR(X230*'Inputs & Assumptions'!$Q$44,\"--\")","v":260000},{"$f":"IFERROR(Y230*'Inputs & Assumptions'!$Q$45,\"--\")","v":50360},{"$f":"IFERROR(Z230*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA230*'Inputs & Assumptions'!$Q$47,\"--\")","v":500},{"$f":"IFERROR(AB230*'Inputs & Assumptions'!$Q$48,\"--\")","v":1199590},{"$f":"IFERROR(AC230*'Inputs & Assumptions'!$Q$49,\"--\")","v":126775}]
["1319","Howell Township","Monmouth",3402533300,228,9858596600,35138487.759999998,0.35642484610842073,16452621.349000001,38573.291119852802,1.792809141211843,22813989.280000001,118793344,176745821.03999999,0.19880802586018528,0.12907795582242867,0.67211401831738615,64616,254.62147686331562,4278431.7300000004,367790,1442488,18377877,13307048.76,935078,0,1155000,7746382,405826,{"$f":"IFERROR(T231*'Inputs & Assumptions'!$Q$40,\"--\")","v":427843.17300000007},{"$f":"IFERROR(U231*'Inputs & Assumptions'!$Q$41,\"--\")","v":36779},{"$f":"IFERROR(V231*'Inputs & Assumptions'!$Q$42,\"--\")","v":721244},{"$f":"IFERROR(W231*'Inputs & Assumptions'!$Q$43,\"--\")","v":9188938.5},{"$f":"IFERROR(X231*'Inputs & Assumptions'!$Q$44,\"--\")","v":1330704.8760000002},{"$f":"IFERROR(Y231*'Inputs & Assumptions'!$Q$45,\"--\")","v":93507.8},{"$f":"IFERROR(Z231*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA231*'Inputs & Assumptions'!$Q$47,\"--\")","v":577500},{"$f":"IFERROR(AB231*'Inputs & Assumptions'!$Q$48,\"--\")","v":3873191},{"$f":"IFERROR(AC231*'Inputs & Assumptions'!$Q$49,\"--\")","v":202913}]
["2112","Independence Township","Warren",3404133930,229,505386300,3060147,0.60550652045771725,1110935.436,12691.198933159681,3.5924266486843823,4396627.1199999992,10698858,18155632.119999997,0.1685508375458315,0.24216326321994233,0.58928589923422625,7018,158.29801025933315,713980.78,45398,67100,1315152.17,570144.73,9080,0,0,523498,48400,{"$f":"IFERROR(T232*'Inputs & Assumptions'!$Q$40,\"--\")","v":71398.078000000009},{"$f":"IFERROR(U232*'Inputs & Assumptions'!$Q$41,\"--\")","v":4539.8},{"$f":"IFERROR(V232*'Inputs & Assumptions'!$Q$42,\"--\")","v":33550},{"$f":"IFERROR(W232*'Inputs & Assumptions'!$Q$43,\"--\")","v":657576.08499999996},{"$f":"IFERROR(X232*'Inputs & Assumptions'!$Q$44,\"--\")","v":57014.472999999998},{"$f":"IFERROR(Y232*'Inputs & Assumptions'!$Q$45,\"--\")","v":908},{"$f":"IFERROR(Z232*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA232*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB232*'Inputs & Assumptions'!$Q$48,\"--\")","v":261749},{"$f":"IFERROR(AC232*'Inputs & Assumptions'!$Q$49,\"--\")","v":24200}]
["1320","Interlaken Borough","Monmouth",3402534200,230,461414900,2198538.4300000002,0.47647755414920501,187941,212.01929550336001,0.90220876699040298,1046763.25,917624,4162925.68,0.52812339181611334,0.25144894011175334,0.22042766807213335,928,202.52262931034483,399700,14142,40755,22000,334675,11000,6453,28500,131433,0,{"$f":"IFERROR(T233*'Inputs & Assumptions'!$Q$40,\"--\")","v":39970},{"$f":"IFERROR(U233*'Inputs & Assumptions'!$Q$41,\"--\")","v":1414.2},{"$f":"IFERROR(V233*'Inputs & Assumptions'!$Q$42,\"--\")","v":20377.5},{"$f":"IFERROR(W233*'Inputs & Assumptions'!$Q$43,\"--\")","v":11000},{"$f":"IFERROR(X233*'Inputs & Assumptions'!$Q$44,\"--\")","v":33467.5},{"$f":"IFERROR(Y233*'Inputs & Assumptions'!$Q$45,\"--\")","v":1100},{"$f":"IFERROR(Z233*'Inputs & Assumptions'!$Q$46,\"--\")","v":645.30000000000007},{"$f":"IFERROR(AA233*'Inputs & Assumptions'!$Q$47,\"--\")","v":14250},{"$f":"IFERROR(AB233*'Inputs & Assumptions'!$Q$48,\"--\")","v":65716.5},{"$f":"IFERROR(AC233*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0709","Irvington Township","Essex",3401334450,231,1894845000,81281978.370000005,4.2896373249527011,31519991.224000003,1865.09406633088,6.0724016581831242,13063522.58,20717098.25,115062599.2,0.7064152812045984,0.11353404729970674,0.18005067149569484,66852,471.48912858254056,7564692.46,1369157.57,1189834.18,35686618.150000006,5230518.8500000006,3299663.71,1225400,6297000,14288118.43,1840525.17,{"$f":"IFERROR(T234*'Inputs & Assumptions'!$Q$40,\"--\")","v":756469.24600000004},{"$f":"IFERROR(U234*'Inputs & Assumptions'!$Q$41,\"--\")","v":136915.75700000001},{"$f":"IFERROR(V234*'Inputs & Assumptions'!$Q$42,\"--\")","v":594917.09},{"$f":"IFERROR(W234*'Inputs & Assumptions'!$Q$43,\"--\")","v":17843309.075000003},{"$f":"IFERROR(X234*'Inputs & Assumptions'!$Q$44,\"--\")","v":523051.88500000007},{"$f":"IFERROR(Y234*'Inputs & Assumptions'!$Q$45,\"--\")","v":329966.37100000004},{"$f":"IFERROR(Z234*'Inputs & Assumptions'!$Q$46,\"--\")","v":122540},{"$f":"IFERROR(AA234*'Inputs & Assumptions'!$Q$47,\"--\")","v":3148500},{"$f":"IFERROR(AB234*'Inputs & Assumptions'!$Q$48,\"--\")","v":7144059.2149999999},{"$f":"IFERROR(AC234*'Inputs & Assumptions'!$Q$49,\"--\")","v":920262.58499999996}]
["1510","Island Heights Borough","Ocean",3402934530,232,376353600,2103222,0.55884200390271277,817348.91700000002,389.70479498240002,2.0690323647761044,1747187.79,3936468,7786877.79,0.27009824177553965,0.22437590997559498,0.50552584824886537,1703,479.94651614797419,381319.86,6454,94897,789810,954620.31,1510,1000,117250,321678,42082,{"$f":"IFERROR(T235*'Inputs & Assumptions'!$Q$40,\"--\")","v":38131.985999999997},{"$f":"IFERROR(U235*'Inputs & Assumptions'!$Q$41,\"--\")","v":645.40000000000009},{"$f":"IFERROR(V235*'Inputs & Assumptions'!$Q$42,\"--\")","v":47448.5},{"$f":"IFERROR(W235*'Inputs & Assumptions'!$Q$43,\"--\")","v":394905},{"$f":"IFERROR(X235*'Inputs & Assumptions'!$Q$44,\"--\")","v":95462.031000000017},{"$f":"IFERROR(Y235*'Inputs & Assumptions'!$Q$45,\"--\")","v":151},{"$f":"IFERROR(Z235*'Inputs & Assumptions'!$Q$46,\"--\")","v":100},{"$f":"IFERROR(AA235*'Inputs & Assumptions'!$Q$47,\"--\")","v":58625},{"$f":"IFERROR(AB235*'Inputs & Assumptions'!$Q$48,\"--\")","v":160839},{"$f":"IFERROR(AC235*'Inputs & Assumptions'!$Q$49,\"--\")","v":21041}]
["1511","Jackson Township","Ocean",3402934680,233,7054146900,37449975.090000004,0.53089304236065749,14622646.330690861,63471.487178433279,2.4701778942255936,36613102.259999998,100186900,174249977.34999999,0.21492097536849411,0.21011826122914556,0.57496076340236035,66021,221.48477500629892,4138634.561170903,576195.27,2539187.92,16618683.155147543,4942939.01,678509.39,0,364000,7188616.2199999997,467549.72,{"$f":"IFERROR(T236*'Inputs & Assumptions'!$Q$40,\"--\")","v":413863.4561170903},{"$f":"IFERROR(U236*'Inputs & Assumptions'!$Q$41,\"--\")","v":57619.527000000002},{"$f":"IFERROR(V236*'Inputs & Assumptions'!$Q$42,\"--\")","v":1269593.96},{"$f":"IFERROR(W236*'Inputs & Assumptions'!$Q$43,\"--\")","v":8309341.5775737716},{"$f":"IFERROR(X236*'Inputs & Assumptions'!$Q$44,\"--\")","v":494293.90100000001},{"$f":"IFERROR(Y236*'Inputs & Assumptions'!$Q$45,\"--\")","v":67850.938999999998},{"$f":"IFERROR(Z236*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA236*'Inputs & Assumptions'!$Q$47,\"--\")","v":182000},{"$f":"IFERROR(AB236*'Inputs & Assumptions'!$Q$48,\"--\")","v":3594308.11},{"$f":"IFERROR(AC236*'Inputs & Assumptions'!$Q$49,\"--\")","v":233774.86}]
["1208","Jamesburg Borough","Middlesex",3402334890,234,241805200,5038310.18,2.0836235862586907,1679588.9612,564.68202059264001,6.433303758562678,1966360.8399999999,8551392,15556063.02,0.32388080284339194,0.12640478747559097,0.54971440968101715,7661,219.23886714528129,412999.61200000002,63400,0,2152600,333400,12800,0,0,916498,125560,{"$f":"IFERROR(T237*'Inputs & Assumptions'!$Q$40,\"--\")","v":41299.961200000005},{"$f":"IFERROR(U237*'Inputs & Assumptions'!$Q$41,\"--\")","v":6340},{"$f":"IFERROR(V237*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W237*'Inputs & Assumptions'!$Q$43,\"--\")","v":1076300},{"$f":"IFERROR(X237*'Inputs & Assumptions'!$Q$44,\"--\")","v":33340},{"$f":"IFERROR(Y237*'Inputs & Assumptions'!$Q$45,\"--\")","v":1280},{"$f":"IFERROR(Z237*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA237*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB237*'Inputs & Assumptions'!$Q$48,\"--\")","v":458249},{"$f":"IFERROR(AC237*'Inputs & Assumptions'!$Q$49,\"--\")","v":62780}]
["1414","Jefferson Township","Morris",3402734980,235,2867691780,24078335.940000001,0.83964169747698625,8050441.3690000009,24897.980088565761,2.8281475783286583,7948105.6899999995,49076114,81102555.629999995,0.29688751178012668,9.8000681091484368E-2,0.60511180712838908,23695,339.75274821692346,2683958.25,66388,436188,7222689.9100000001,5212659,676507.84,1041810,2744916.21,3457688,303136,{"$f":"IFERROR(T238*'Inputs & Assumptions'!$Q$40,\"--\")","v":268395.82500000001},{"$f":"IFERROR(U238*'Inputs & Assumptions'!$Q$41,\"--\")","v":6638.8},{"$f":"IFERROR(V238*'Inputs & Assumptions'!$Q$42,\"--\")","v":218094},{"$f":"IFERROR(W238*'Inputs & Assumptions'!$Q$43,\"--\")","v":3611344.9550000001},{"$f":"IFERROR(X238*'Inputs & Assumptions'!$Q$44,\"--\")","v":521265.9},{"$f":"IFERROR(Y238*'Inputs & Assumptions'!$Q$45,\"--\")","v":67650.784},{"$f":"IFERROR(Z238*'Inputs & Assumptions'!$Q$46,\"--\")","v":104181},{"$f":"IFERROR(AA238*'Inputs & Assumptions'!$Q$47,\"--\")","v":1372458.105},{"$f":"IFERROR(AB238*'Inputs & Assumptions'!$Q$48,\"--\")","v":1728844},{"$f":"IFERROR(AC238*'Inputs & Assumptions'!$Q$49,\"--\")","v":151568}]
["0906","Jersey City City","Hudson",3401736000,236,43959568210,367485314.04999995,0.83596206471928836,163317889.93099999,9435.8675807577602,2.2460836581542938,187619094.5,432264269.20999998,987368677.75999999,0.37218652194203461,0.19001928937592311,0.43779418868204223,364862,447.61550923636878,52711894.060000002,5695693,3549133,208482432,36780805,6459371,16460156,0,84444011.049999997,6538620,{"$f":"IFERROR(T239*'Inputs & Assumptions'!$Q$40,\"--\")","v":5271189.4060000004},{"$f":"IFERROR(U239*'Inputs & Assumptions'!$Q$41,\"--\")","v":569569.30000000005},{"$f":"IFERROR(V239*'Inputs & Assumptions'!$Q$42,\"--\")","v":1774566.5},{"$f":"IFERROR(W239*'Inputs & Assumptions'!$Q$43,\"--\")","v":104241216},{"$f":"IFERROR(X239*'Inputs & Assumptions'!$Q$44,\"--\")","v":3678080.5},{"$f":"IFERROR(Y239*'Inputs & Assumptions'!$Q$45,\"--\")","v":645937.10000000009},{"$f":"IFERROR(Z239*'Inputs & Assumptions'!$Q$46,\"--\")","v":1646015.6},{"$f":"IFERROR(AA239*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB239*'Inputs & Assumptions'!$Q$48,\"--\")","v":42222005.524999999},{"$f":"IFERROR(AC239*'Inputs & Assumptions'!$Q$49,\"--\")","v":3269310}]
["1321","Keansburg Borough","Monmouth",3402536480,237,891918792,12997881.380000001,1.4572942622785328,5802460.9120000005,686.28327019647998,2.5891377732065997,2029634.97,8065490,23093006.350000001,0.56284925327619806,8.7889594764693768E-2,0.34926115195910817,10709,541.83032141189653,1561000,61700,556600,5725555.3399999999,5522374.9199999999,49500,49000,1143257.5,2506294,224500,{"$f":"IFERROR(T240*'Inputs & Assumptions'!$Q$40,\"--\")","v":156100},{"$f":"IFERROR(U240*'Inputs & Assumptions'!$Q$41,\"--\")","v":6170},{"$f":"IFERROR(V240*'Inputs & Assumptions'!$Q$42,\"--\")","v":278300},{"$f":"IFERROR(W240*'Inputs & Assumptions'!$Q$43,\"--\")","v":2862777.67},{"$f":"IFERROR(X240*'Inputs & Assumptions'!$Q$44,\"--\")","v":552237.49199999997},{"$f":"IFERROR(Y240*'Inputs & Assumptions'!$Q$45,\"--\")","v":4950},{"$f":"IFERROR(Z240*'Inputs & Assumptions'!$Q$46,\"--\")","v":4900},{"$f":"IFERROR(AA240*'Inputs & Assumptions'!$Q$47,\"--\")","v":571628.75},{"$f":"IFERROR(AB240*'Inputs & Assumptions'!$Q$48,\"--\")","v":1253147},{"$f":"IFERROR(AC240*'Inputs & Assumptions'!$Q$49,\"--\")","v":112250}]
["0907","Kearny Town","Hudson",3401736510,238,1144302680,41875127,3.6594449818119799,24408743.199999999,5660.3919692198397,10.566249356332889,20838464.559999999,58196283,120909874.56,0.34633339214341835,0.17234708609063334,0.48131952176594828,55890,436.7282733941671,3282380,95000,875000,27355000,4501000,1126000,1875127,8673413,9163172,575000,{"$f":"IFERROR(T241*'Inputs & Assumptions'!$Q$40,\"--\")","v":328238},{"$f":"IFERROR(U241*'Inputs & Assumptions'!$Q$41,\"--\")","v":9500},{"$f":"IFERROR(V241*'Inputs & Assumptions'!$Q$42,\"--\")","v":437500},{"$f":"IFERROR(W241*'Inputs & Assumptions'!$Q$43,\"--\")","v":13677500},{"$f":"IFERROR(X241*'Inputs & Assumptions'!$Q$44,\"--\")","v":450100},{"$f":"IFERROR(Y241*'Inputs & Assumptions'!$Q$45,\"--\")","v":112600},{"$f":"IFERROR(Z241*'Inputs & Assumptions'!$Q$46,\"--\")","v":187512.7},{"$f":"IFERROR(AA241*'Inputs & Assumptions'!$Q$47,\"--\")","v":4336706.5},{"$f":"IFERROR(AB241*'Inputs & Assumptions'!$Q$48,\"--\")","v":4581586},{"$f":"IFERROR(AC241*'Inputs & Assumptions'!$Q$49,\"--\")","v":287500}]
["2008","Kenilworth Borough","Union",3403936690,239,804167524,14987435.68,1.8637205846676295,3908807.5580000002,1373.8747157452801,5.7440618716156955,8322441.4500000002,22882003,46191880.129999995,0.32446039515646796,0.18017109125192046,0.49536851359161166,15559,251.22485751012277,1118430,60400,207555,4810546.6500000004,1822039.33,436634,711904,0,1769182,200450,{"$f":"IFERROR(T242*'Inputs & Assumptions'!$Q$40,\"--\")","v":111843},{"$f":"IFERROR(U242*'Inputs & Assumptions'!$Q$41,\"--\")","v":6040},{"$f":"IFERROR(V242*'Inputs & Assumptions'!$Q$42,\"--\")","v":103777.5},{"$f":"IFERROR(W242*'Inputs & Assumptions'!$Q$43,\"--\")","v":2405273.3250000002},{"$f":"IFERROR(X242*'Inputs & Assumptions'!$Q$44,\"--\")","v":182203.93300000002},{"$f":"IFERROR(Y242*'Inputs & Assumptions'!$Q$45,\"--\")","v":43663.4},{"$f":"IFERROR(Z242*'Inputs & Assumptions'!$Q$46,\"--\")","v":71190.400000000009},{"$f":"IFERROR(AA242*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB242*'Inputs & Assumptions'!$Q$48,\"--\")","v":884591},{"$f":"IFERROR(AC242*'Inputs & Assumptions'!$Q$49,\"--\")","v":100225}]
["1322","Keyport Borough","Monmouth",3402536810,240,1029850098,8703721.379999999,0.84514449208704145,2902172.5,884.00455998847997,2.1978905312489467,2332744.41,11598512,22634977.789999999,0.38452528916751366,0.10305927541181829,0.51241543542066803,8899,326.12344083604899,912100,38400,201500,3348220,1151000,120425,387175,340000,1221805,171000,{"$f":"IFERROR(T243*'Inputs & Assumptions'!$Q$40,\"--\")","v":91210},{"$f":"IFERROR(U243*'Inputs & Assumptions'!$Q$41,\"--\")","v":3840},{"$f":"IFERROR(V243*'Inputs & Assumptions'!$Q$42,\"--\")","v":100750},{"$f":"IFERROR(W243*'Inputs & Assumptions'!$Q$43,\"--\")","v":1674110},{"$f":"IFERROR(X243*'Inputs & Assumptions'!$Q$44,\"--\")","v":115100},{"$f":"IFERROR(Y243*'Inputs & Assumptions'!$Q$45,\"--\")","v":12042.5},{"$f":"IFERROR(Z243*'Inputs & Assumptions'!$Q$46,\"--\")","v":38717.5},{"$f":"IFERROR(AA243*'Inputs & Assumptions'!$Q$47,\"--\")","v":170000},{"$f":"IFERROR(AB243*'Inputs & Assumptions'!$Q$48,\"--\")","v":610902.5},{"$f":"IFERROR(AC243*'Inputs & Assumptions'!$Q$49,\"--\")","v":85500}]
["1016","Kingwood Township","Hunterdon",3401937065,241,627861032,2226558.31,0.35462597557734715,429678.4,22403.78760883072,2.5434391331997812,2810988.8800000004,10931716,15969263.190000001,0.13942774212615378,0.17602495785530353,0.68454730001854258,4387,97.943560519717352,451778,88559,87500,201810,889356,22426,0,0,212668,66955,{"$f":"IFERROR(T244*'Inputs & Assumptions'!$Q$40,\"--\")","v":45177.8},{"$f":"IFERROR(U244*'Inputs & Assumptions'!$Q$41,\"--\")","v":8855.9},{"$f":"IFERROR(V244*'Inputs & Assumptions'!$Q$42,\"--\")","v":43750},{"$f":"IFERROR(W244*'Inputs & Assumptions'!$Q$43,\"--\")","v":100905},{"$f":"IFERROR(X244*'Inputs & Assumptions'!$Q$44,\"--\")","v":88935.6},{"$f":"IFERROR(Y244*'Inputs & Assumptions'!$Q$45,\"--\")","v":2242.6},{"$f":"IFERROR(Z244*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA244*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB244*'Inputs & Assumptions'!$Q$48,\"--\")","v":106334},{"$f":"IFERROR(AC244*'Inputs & Assumptions'!$Q$49,\"--\")","v":33477.5}]
["1415","Kinnelon Borough","Morris",3402737110,242,2112905400,12828589.699999999,0.60715400225679761,3370438.2280000001,11538.860031461119,2.8362210840106714,5755562.7399999993,41342516,59926668.439999998,0.21407146490788634,9.6043429241567224E-2,0.68988510585054641,10984,306.84980225782959,1053862.3799999999,57925,33329.58,3057405,3559297,38250,750325,1060473,1377552,120185,{"$f":"IFERROR(T245*'Inputs & Assumptions'!$Q$40,\"--\")","v":105386.238},{"$f":"IFERROR(U245*'Inputs & Assumptions'!$Q$41,\"--\")","v":5792.5},{"$f":"IFERROR(V245*'Inputs & Assumptions'!$Q$42,\"--\")","v":16664.79},{"$f":"IFERROR(W245*'Inputs & Assumptions'!$Q$43,\"--\")","v":1528702.5},{"$f":"IFERROR(X245*'Inputs & Assumptions'!$Q$44,\"--\")","v":355929.7},{"$f":"IFERROR(Y245*'Inputs & Assumptions'!$Q$45,\"--\")","v":3825},{"$f":"IFERROR(Z245*'Inputs & Assumptions'!$Q$46,\"--\")","v":75032.5},{"$f":"IFERROR(AA245*'Inputs & Assumptions'!$Q$47,\"--\")","v":530236.5},{"$f":"IFERROR(AB245*'Inputs & Assumptions'!$Q$48,\"--\")","v":688776},{"$f":"IFERROR(AC245*'Inputs & Assumptions'!$Q$49,\"--\")","v":60092.5}]
["2113","Knowlton Township","Warren",3404137320,243,259511964,1198782.69,0.46193735021788818,222836.2,15823.500520334081,3.8963253424416302,2465449.73,6447198,10111430.42,0.11855718134882838,0.24382798749457249,0.63761483115659912,3374,66.045109662122115,372650,30002,0,75653,495800,31500,0,9400,94629,80000,{"$f":"IFERROR(T246*'Inputs & Assumptions'!$Q$40,\"--\")","v":37265},{"$f":"IFERROR(U246*'Inputs & Assumptions'!$Q$41,\"--\")","v":3000.2000000000003},{"$f":"IFERROR(V246*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W246*'Inputs & Assumptions'!$Q$43,\"--\")","v":37826.5},{"$f":"IFERROR(X246*'Inputs & Assumptions'!$Q$44,\"--\")","v":49580},{"$f":"IFERROR(Y246*'Inputs & Assumptions'!$Q$45,\"--\")","v":3150},{"$f":"IFERROR(Z246*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA246*'Inputs & Assumptions'!$Q$47,\"--\")","v":4700},{"$f":"IFERROR(AB246*'Inputs & Assumptions'!$Q$48,\"--\")","v":47314.5},{"$f":"IFERROR(AC246*'Inputs & Assumptions'!$Q$49,\"--\")","v":40000}]
["1512","Lacey Township","Ocean",3402937380,244,4007466300,20313236,0.50688476157616102,9175963.620000001,53278.486301597441,2.3682387035918429,18572216.949999999,56020915,94906367.950000003,0.21403448934745584,0.19568989258744465,0.59027561806509943,32562,281.79975492905845,2365899.1,341075,524850,9610813.3399999999,7602005,113950,456000,1696956.08,3941022,402500,{"$f":"IFERROR(T247*'Inputs & Assumptions'!$Q$40,\"--\")","v":236589.91000000003},{"$f":"IFERROR(U247*'Inputs & Assumptions'!$Q$41,\"--\")","v":34107.5},{"$f":"IFERROR(V247*'Inputs & Assumptions'!$Q$42,\"--\")","v":262425},{"$f":"IFERROR(W247*'Inputs & Assumptions'!$Q$43,\"--\")","v":4805406.67},{"$f":"IFERROR(X247*'Inputs & Assumptions'!$Q$44,\"--\")","v":760200.5},{"$f":"IFERROR(Y247*'Inputs & Assumptions'!$Q$45,\"--\")","v":11395},{"$f":"IFERROR(Z247*'Inputs & Assumptions'!$Q$46,\"--\")","v":45600},{"$f":"IFERROR(AA247*'Inputs & Assumptions'!$Q$47,\"--\")","v":848478.04},{"$f":"IFERROR(AB247*'Inputs & Assumptions'!$Q$48,\"--\")","v":1970511},{"$f":"IFERROR(AC247*'Inputs & Assumptions'!$Q$49,\"--\")","v":201250}]
["1913","Lafayette Township","Sussex",3403737440,245,333851600,1044795.9,0.31295219193198415,205300.91600000003,11445.384057721601,2.8538053254799438,2087523.8399999999,6395155,9527474.7400000002,0.10966136657529464,0.21910568088265536,0.67123295254204995,3122,65.759422165278679,566618.79,69500,0,57500,516170.37,9720,0,0,120700,0,{"$f":"IFERROR(T248*'Inputs & Assumptions'!$Q$40,\"--\")","v":56661.879000000008},{"$f":"IFERROR(U248*'Inputs & Assumptions'!$Q$41,\"--\")","v":6950},{"$f":"IFERROR(V248*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W248*'Inputs & Assumptions'!$Q$43,\"--\")","v":28750},{"$f":"IFERROR(X248*'Inputs & Assumptions'!$Q$44,\"--\")","v":51617.037000000004},{"$f":"IFERROR(Y248*'Inputs & Assumptions'!$Q$45,\"--\")","v":972},{"$f":"IFERROR(Z248*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA248*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB248*'Inputs & Assumptions'!$Q$48,\"--\")","v":60350},{"$f":"IFERROR(AC248*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1347","Lake Como Borough","Monmouth",3402537560,246,669091800,3030148.79,0.45287489549266635,1217008.5,161.09855755903999,1.1450135766123573,1365344.1600000001,3265699,7661191.9500000002,0.39551923640289421,0.17821563131569887,0.42626513228140694,2111,576.50805305542394,2196900,17000,120300,1396845,514000,9800,0,90000,231332,48000,{"$f":"IFERROR(T249*'Inputs & Assumptions'!$Q$40,\"--\")","v":219690},{"$f":"IFERROR(U249*'Inputs & Assumptions'!$Q$41,\"--\")","v":1700},{"$f":"IFERROR(V249*'Inputs & Assumptions'!$Q$42,\"--\")","v":60150},{"$f":"IFERROR(W249*'Inputs & Assumptions'!$Q$43,\"--\")","v":698422.5},{"$f":"IFERROR(X249*'Inputs & Assumptions'!$Q$44,\"--\")","v":51400},{"$f":"IFERROR(Y249*'Inputs & Assumptions'!$Q$45,\"--\")","v":980},{"$f":"IFERROR(Z249*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA249*'Inputs & Assumptions'!$Q$47,\"--\")","v":45000},{"$f":"IFERROR(AB249*'Inputs & Assumptions'!$Q$48,\"--\")","v":115666},{"$f":"IFERROR(AC249*'Inputs & Assumptions'!$Q$49,\"--\")","v":24000}]
["1513","Lakehurst Borough","Ocean",3402937770,247,232616000,2747115.28,1.1809657461223646,1181529.0660000001,572.89036378368007,2.1271158905664267,781792.62000000011,1419104,4948011.9000000004,0.55519577064881342,0.15800136212283564,0.2868028672283508,4174,283.06877479635841,484000,6475,19800,1245630.3,1576453.16,2000,8336,103500,531825,46850,{"$f":"IFERROR(T250*'Inputs & Assumptions'!$Q$40,\"--\")","v":48400},{"$f":"IFERROR(U250*'Inputs & Assumptions'!$Q$41,\"--\")","v":647.5},{"$f":"IFERROR(V250*'Inputs & Assumptions'!$Q$42,\"--\")","v":9900},{"$f":"IFERROR(W250*'Inputs & Assumptions'!$Q$43,\"--\")","v":622815.15},{"$f":"IFERROR(X250*'Inputs & Assumptions'!$Q$44,\"--\")","v":157645.31599999999},{"$f":"IFERROR(Y250*'Inputs & Assumptions'!$Q$45,\"--\")","v":200},{"$f":"IFERROR(Z250*'Inputs & Assumptions'!$Q$46,\"--\")","v":833.6},{"$f":"IFERROR(AA250*'Inputs & Assumptions'!$Q$47,\"--\")","v":51750},{"$f":"IFERROR(AB250*'Inputs & Assumptions'!$Q$48,\"--\")","v":265912.5},{"$f":"IFERROR(AC250*'Inputs & Assumptions'!$Q$49,\"--\")","v":23425}]
["1514","Lakewood Township","Ocean",3402938550,248,10889326700,79172923.650000006,0.72706904504940606,28761056.653999999,15795.609253169921,2.2638904627592815,55226310.969999999,112123194,246522428.62,0.32115910951064197,0.2240214461586704,0.45481944433068761,156359,183.9424443364309,8179942.7999999998,542350,2515603.27,30174405.43,14460153.789999999,4159189,5000000,6407897.4900000002,11122680,833200,{"$f":"IFERROR(T251*'Inputs & Assumptions'!$Q$40,\"--\")","v":817994.28},{"$f":"IFERROR(U251*'Inputs & Assumptions'!$Q$41,\"--\")","v":54235},{"$f":"IFERROR(V251*'Inputs & Assumptions'!$Q$42,\"--\")","v":1257801.635},{"$f":"IFERROR(W251*'Inputs & Assumptions'!$Q$43,\"--\")","v":15087202.715},{"$f":"IFERROR(X251*'Inputs & Assumptions'!$Q$44,\"--\")","v":1446015.379},{"$f":"IFERROR(Y251*'Inputs & Assumptions'!$Q$45,\"--\")","v":415918.9},{"$f":"IFERROR(Z251*'Inputs & Assumptions'!$Q$46,\"--\")","v":500000},{"$f":"IFERROR(AA251*'Inputs & Assumptions'!$Q$47,\"--\")","v":3203948.7450000001},{"$f":"IFERROR(AB251*'Inputs & Assumptions'!$Q$48,\"--\")","v":5561340},{"$f":"IFERROR(AC251*'Inputs & Assumptions'!$Q$49,\"--\")","v":416600}]
["1017","Lambertville City","Hunterdon",3401938610,249,871158792,4331911.62,0.49725855490189441,1382840.5960000001,693.93958019199999,2.1931082674534959,3286596.87,11486947,19105455.490000002,0.2267368931490468,0.17202399972721089,0.60123910712374218,5248,263.49858917682928,861574.89,15835.97,162044.85999999999,1207142.17,331425.21000000002,30249.74,321290,359505.67,596865.27,128048.06,{"$f":"IFERROR(T252*'Inputs & Assumptions'!$Q$40,\"--\")","v":86157.489000000001},{"$f":"IFERROR(U252*'Inputs & Assumptions'!$Q$41,\"--\")","v":1583.597},{"$f":"IFERROR(V252*'Inputs & Assumptions'!$Q$42,\"--\")","v":81022.429999999993},{"$f":"IFERROR(W252*'Inputs & Assumptions'!$Q$43,\"--\")","v":603571.08499999996},{"$f":"IFERROR(X252*'Inputs & Assumptions'!$Q$44,\"--\")","v":33142.521000000001},{"$f":"IFERROR(Y252*'Inputs & Assumptions'!$Q$45,\"--\")","v":3024.9740000000002},{"$f":"IFERROR(Z252*'Inputs & Assumptions'!$Q$46,\"--\")","v":32129},{"$f":"IFERROR(AA252*'Inputs & Assumptions'!$Q$47,\"--\")","v":179752.83499999999},{"$f":"IFERROR(AB252*'Inputs & Assumptions'!$Q$48,\"--\")","v":298432.63500000001},{"$f":"IFERROR(AC252*'Inputs & Assumptions'!$Q$49,\"--\")","v":64024.03}]
["0420","Laurel Springs Borough","Camden",3400739210,250,116909084,2238000,1.9143080447024972,786895.68400000001,288.92537758719999,5.3911546086529949,999776.47,3064973,6302749.4699999997,0.35508312850645485,0.15862544985466479,0.48629142163888045,2209,356.22258216387507,295300,16200,7900,899741.02,887758.29,12600,0,100500,316778.69,6500,{"$f":"IFERROR(T253*'Inputs & Assumptions'!$Q$40,\"--\")","v":29530},{"$f":"IFERROR(U253*'Inputs & Assumptions'!$Q$41,\"--\")","v":1620},{"$f":"IFERROR(V253*'Inputs & Assumptions'!$Q$42,\"--\")","v":3950},{"$f":"IFERROR(W253*'Inputs & Assumptions'!$Q$43,\"--\")","v":449870.51},{"$f":"IFERROR(X253*'Inputs & Assumptions'!$Q$44,\"--\")","v":88775.829000000012},{"$f":"IFERROR(Y253*'Inputs & Assumptions'!$Q$45,\"--\")","v":1260},{"$f":"IFERROR(Z253*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA253*'Inputs & Assumptions'!$Q$47,\"--\")","v":50250},{"$f":"IFERROR(AB253*'Inputs & Assumptions'!$Q$48,\"--\")","v":158389.345},{"$f":"IFERROR(AC253*'Inputs & Assumptions'!$Q$49,\"--\")","v":3250}]
["1515","Lavallette Borough","Ocean",3402939390,251,2408068500,6381197.1299999999,0.26499234261816057,2376451.3050000002,522.17719427455995,0.91703026263580123,11410149.76,4291370,22082716.890000001,0.2889679364086617,0.51670045025877243,0.19433161333256579,2882,824.58407529493411,3050150,57650,31200,2355690.89,1340508.6000000001,9250,0,194000,1199000,81500,{"$f":"IFERROR(T254*'Inputs & Assumptions'!$Q$40,\"--\")","v":305015},{"$f":"IFERROR(U254*'Inputs & Assumptions'!$Q$41,\"--\")","v":5765},{"$f":"IFERROR(V254*'Inputs & Assumptions'!$Q$42,\"--\")","v":15600},{"$f":"IFERROR(W254*'Inputs & Assumptions'!$Q$43,\"--\")","v":1177845.4450000001},{"$f":"IFERROR(X254*'Inputs & Assumptions'!$Q$44,\"--\")","v":134050.86000000002},{"$f":"IFERROR(Y254*'Inputs & Assumptions'!$Q$45,\"--\")","v":925},{"$f":"IFERROR(Z254*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA254*'Inputs & Assumptions'!$Q$47,\"--\")","v":97000},{"$f":"IFERROR(AB254*'Inputs & Assumptions'!$Q$48,\"--\")","v":599500},{"$f":"IFERROR(AC254*'Inputs & Assumptions'!$Q$49,\"--\")","v":40750}]
["0421","Lawnside Borough","Camden",3400739420,252,210452400,2752000,1.3076591191167219,1169581.905,915.48750239743993,4.5139766759609294,1628381.25,5119391,9499772.25,0.2896911554905961,0.171412662024608,0.53889618248479587,6360,183.89652594339623,1267650,57298,71941,1043600,600610,14100,0,210100,472826.21,152765,{"$f":"IFERROR(T255*'Inputs & Assumptions'!$Q$40,\"--\")","v":126765},{"$f":"IFERROR(U255*'Inputs & Assumptions'!$Q$41,\"--\")","v":5729.8},{"$f":"IFERROR(V255*'Inputs & Assumptions'!$Q$42,\"--\")","v":35970.5},{"$f":"IFERROR(W255*'Inputs & Assumptions'!$Q$43,\"--\")","v":521800},{"$f":"IFERROR(X255*'Inputs & Assumptions'!$Q$44,\"--\")","v":60061},{"$f":"IFERROR(Y255*'Inputs & Assumptions'!$Q$45,\"--\")","v":1410},{"$f":"IFERROR(Z255*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA255*'Inputs & Assumptions'!$Q$47,\"--\")","v":105050},{"$f":"IFERROR(AB255*'Inputs & Assumptions'!$Q$48,\"--\")","v":236413.10500000001},{"$f":"IFERROR(AC255*'Inputs & Assumptions'!$Q$49,\"--\")","v":76382.5}]
["0608","Lawrence Township","Cumberland",3401139450,253,230683986,1380174.39,0.59829657616545606,297933.5,23631.015719317762,2.8971722640513073,2585290.0700000003,2717848,6683312.46,0.20651052876255915,0.38682765252606494,0.40666181871137597,3432,86.810460372960378,396556,8900,48604,134838,326824,36070,0,168865,89890,0,{"$f":"IFERROR(T256*'Inputs & Assumptions'!$Q$40,\"--\")","v":39655.600000000006},{"$f":"IFERROR(U256*'Inputs & Assumptions'!$Q$41,\"--\")","v":890},{"$f":"IFERROR(V256*'Inputs & Assumptions'!$Q$42,\"--\")","v":24302},{"$f":"IFERROR(W256*'Inputs & Assumptions'!$Q$43,\"--\")","v":67419},{"$f":"IFERROR(X256*'Inputs & Assumptions'!$Q$44,\"--\")","v":32682.400000000001},{"$f":"IFERROR(Y256*'Inputs & Assumptions'!$Q$45,\"--\")","v":3607},{"$f":"IFERROR(Z256*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA256*'Inputs & Assumptions'!$Q$47,\"--\")","v":84432.5},{"$f":"IFERROR(AB256*'Inputs & Assumptions'!$Q$48,\"--\")","v":44945},{"$f":"IFERROR(AC256*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1107","Lawrence Township","Mercer",3402139510,254,4706352200,32098556.559999999,0.68202623169596188,11441444.428000001,13903.970643450881,3.0357507002982054,34057893.310000002,76716670,142873119.87,0.224664769616611,0.23837859312506943,0.53695663725831955,52365,218.49411683376303,5280262.29,139000,1433800,12601562.57,4454100,739079.34,0,1947463.96,4217574,560000,{"$f":"IFERROR(T257*'Inputs & Assumptions'!$Q$40,\"--\")","v":528026.22900000005},{"$f":"IFERROR(U257*'Inputs & Assumptions'!$Q$41,\"--\")","v":13900},{"$f":"IFERROR(V257*'Inputs & Assumptions'!$Q$42,\"--\")","v":716900},{"$f":"IFERROR(W257*'Inputs & Assumptions'!$Q$43,\"--\")","v":6300781.2850000001},{"$f":"IFERROR(X257*'Inputs & Assumptions'!$Q$44,\"--\")","v":445410},{"$f":"IFERROR(Y257*'Inputs & Assumptions'!$Q$45,\"--\")","v":73907.933999999994},{"$f":"IFERROR(Z257*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA257*'Inputs & Assumptions'!$Q$47,\"--\")","v":973731.98},{"$f":"IFERROR(AB257*'Inputs & Assumptions'!$Q$48,\"--\")","v":2108787},{"$f":"IFERROR(AC257*'Inputs & Assumptions'!$Q$49,\"--\")","v":280000}]
["1018","Lebanon Borough","Hunterdon",3401939630,255,275139403,1384564,0.50322272451830541,197775.1,577.29872197887994,2.5745203932131813,1073458.04,4625498,7083520.04,0.19546270670252808,0.15154302295162281,0.65299427034584911,2883,68.600450919181412,478850,45150,0,180765.2,256400,4800,0,0,57745,0,{"$f":"IFERROR(T258*'Inputs & Assumptions'!$Q$40,\"--\")","v":47885},{"$f":"IFERROR(U258*'Inputs & Assumptions'!$Q$41,\"--\")","v":4515},{"$f":"IFERROR(V258*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W258*'Inputs & Assumptions'!$Q$43,\"--\")","v":90382.6},{"$f":"IFERROR(X258*'Inputs & Assumptions'!$Q$44,\"--\")","v":25640},{"$f":"IFERROR(Y258*'Inputs & Assumptions'!$Q$45,\"--\")","v":480},{"$f":"IFERROR(Z258*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA258*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB258*'Inputs & Assumptions'!$Q$48,\"--\")","v":28872.5},{"$f":"IFERROR(AC258*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1019","Lebanon Township","Hunterdon",3401939660,256,928251442,2925615,0.31517484031013226,1567663,20114.41476516096,2.6857069056942011,4122318.0800000005,17882180,24930113.079999998,0.11735265662902482,0.16535496918010775,0.71729237419086755,6976,224.72233371559633,1701245,124001,100,1834766,1018016,18909,67674,0,688391,26100,{"$f":"IFERROR(T259*'Inputs & Assumptions'!$Q$40,\"--\")","v":170124.5},{"$f":"IFERROR(U259*'Inputs & Assumptions'!$Q$41,\"--\")","v":12400.1},{"$f":"IFERROR(V259*'Inputs & Assumptions'!$Q$42,\"--\")","v":50},{"$f":"IFERROR(W259*'Inputs & Assumptions'!$Q$43,\"--\")","v":917383},{"$f":"IFERROR(X259*'Inputs & Assumptions'!$Q$44,\"--\")","v":101801.60000000001},{"$f":"IFERROR(Y259*'Inputs & Assumptions'!$Q$45,\"--\")","v":1890.9},{"$f":"IFERROR(Z259*'Inputs & Assumptions'!$Q$46,\"--\")","v":6767.4000000000005},{"$f":"IFERROR(AA259*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB259*'Inputs & Assumptions'!$Q$48,\"--\")","v":344195.5},{"$f":"IFERROR(AC259*'Inputs & Assumptions'!$Q$49,\"--\")","v":13050}]
["0229","Leonia Borough","Bergen",3400340020,257,1244640029,13290515,{"$f":"G260/(F260/100)","v":1.0678199873322571},{"$f":"IF(IFERROR(SUM(AD260:AM260),\"--\")=0,\"--\",IFERROR(SUM(AD260:AM260),\"--\"))","v":3468385.6},974.80042986111994,3.3607258922571575,4178817.72,24359607,41828939.719999999,{"$f":"G260/N260","v":0.31773492440797635},{"$f":"L260/N260","v":9.9902549478249128E-2},{"$f":"M260/N260","v":0.58236252611377448},12033,{"$f":"IFERROR(I260/R260,\"--\")","v":288.23947477769468},1786080,40500,244700,3638476,2346852,181400,786174,0,1843694,181700,{"$f":"IFERROR(T260*'Inputs & Assumptions'!$Q$40,\"--\")","v":178608},{"$f":"IFERROR(U260*'Inputs & Assumptions'!$Q$41,\"--\")","v":4050},{"$f":"IFERROR(V260*'Inputs & Assumptions'!$Q$42,\"--\")","v":122350},{"$f":"IFERROR(W260*'Inputs & Assumptions'!$Q$43,\"--\")","v":1819238},{"$f":"IFERROR(X260*'Inputs & Assumptions'!$Q$44,\"--\")","v":234685.2},{"$f":"IFERROR(Y260*'Inputs & Assumptions'!$Q$45,\"--\")","v":18140},{"$f":"IFERROR(Z260*'Inputs & Assumptions'!$Q$46,\"--\")","v":78617.400000000009},{"$f":"IFERROR(AA260*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB260*'Inputs & Assumptions'!$Q$48,\"--\")","v":921847},{"$f":"IFERROR(AC260*'Inputs & Assumptions'!$Q$49,\"--\")","v":90850}]
["2114","Liberty Township","Warren",3404140110,{"$f":"E260+1","v":258},267424136,1031608.74,0.38575752938022023,189198.777,7466.7782689177602,3.2917226401733615,2167922.09,5603330,8802860.8300000001,0.11719016805131065,0.24627472044221785,0.63653511150647146,2955,64.026658883248729,325901,30563,0,99011,525017.77,17066,0,0,88677,11000,{"$f":"IFERROR(T261*'Inputs & Assumptions'!$Q$40,\"--\")","v":32590.100000000002},{"$f":"IFERROR(U261*'Inputs & Assumptions'!$Q$41,\"--\")","v":3056.3},{"$f":"IFERROR(V261*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W261*'Inputs & Assumptions'!$Q$43,\"--\")","v":49505.5},{"$f":"IFERROR(X261*'Inputs & Assumptions'!$Q$44,\"--\")","v":52501.777000000002},{"$f":"IFERROR(Y261*'Inputs & Assumptions'!$Q$45,\"--\")","v":1706.6000000000001},{"$f":"IFERROR(Z261*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA261*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB261*'Inputs & Assumptions'!$Q$48,\"--\")","v":44338.5},{"$f":"IFERROR(AC261*'Inputs & Assumptions'!$Q$49,\"--\")","v":5500}]
["1416","Lincoln Park Borough","Morris",3402740290,259,1359941300,15211748.67,1.1185592106071049,4153356.0500000003,4094.5772388134401,3.044853211679063,4205820.6800000006,21990647,41408216.350000001,0.36736063542133224,0.10156971371214352,0.53106965086652425,12760,325.49812304075238,2000585,173512,402104,4277732.6500000004,4453226.67,494641.58,548907,0,1950066,142635,{"$f":"IFERROR(T262*'Inputs & Assumptions'!$Q$40,\"--\")","v":200058.5},{"$f":"IFERROR(U262*'Inputs & Assumptions'!$Q$41,\"--\")","v":17351.2},{"$f":"IFERROR(V262*'Inputs & Assumptions'!$Q$42,\"--\")","v":201052},{"$f":"IFERROR(W262*'Inputs & Assumptions'!$Q$43,\"--\")","v":2138866.3250000002},{"$f":"IFERROR(X262*'Inputs & Assumptions'!$Q$44,\"--\")","v":445322.66700000002},{"$f":"IFERROR(Y262*'Inputs & Assumptions'!$Q$45,\"--\")","v":49464.158000000003},{"$f":"IFERROR(Z262*'Inputs & Assumptions'!$Q$46,\"--\")","v":54890.700000000004},{"$f":"IFERROR(AA262*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB262*'Inputs & Assumptions'!$Q$48,\"--\")","v":975033},{"$f":"IFERROR(AC262*'Inputs & Assumptions'!$Q$49,\"--\")","v":71317.5}]
["2009","Linden City","Union",3403940350,260,2760487300,63632772.439999998,2.3051282445675443,28470076.660999998,6840.0705990975994,6.8778754290954351,33014189.289999999,93215916,189862877.72999999,0.33515120596924075,0.17388438269090592,0.49096441133985336,60272,472.35991274555346,7779050,124700,1621100,36498780,9693400,1364750,2590046.61,93500,13559084,857300,{"$f":"IFERROR(T263*'Inputs & Assumptions'!$Q$40,\"--\")","v":777905},{"$f":"IFERROR(U263*'Inputs & Assumptions'!$Q$41,\"--\")","v":12470},{"$f":"IFERROR(V263*'Inputs & Assumptions'!$Q$42,\"--\")","v":810550},{"$f":"IFERROR(W263*'Inputs & Assumptions'!$Q$43,\"--\")","v":18249390},{"$f":"IFERROR(X263*'Inputs & Assumptions'!$Q$44,\"--\")","v":969340},{"$f":"IFERROR(Y263*'Inputs & Assumptions'!$Q$45,\"--\")","v":136475},{"$f":"IFERROR(Z263*'Inputs & Assumptions'!$Q$46,\"--\")","v":259004.66099999999},{"$f":"IFERROR(AA263*'Inputs & Assumptions'!$Q$47,\"--\")","v":46750},{"$f":"IFERROR(AB263*'Inputs & Assumptions'!$Q$48,\"--\")","v":6779542},{"$f":"IFERROR(AC263*'Inputs & Assumptions'!$Q$49,\"--\")","v":428650}]
["0422","Lindenwold Borough","Camden",3400740440,261,630115684,10797559.01,1.7135835980873633,5324011.4192500003,2497.3057591577599,4.7728458890415419,5715737.5099999998,13561154,30074450.52,0.35902764051564123,0.19005293234531223,0.45091942713904654,22893,232.5606700410606,2105878,66993,603179,5636789.8399999999,1975743,89700,110489,885974.23,2437121.1685000001,215198,{"$f":"IFERROR(T264*'Inputs & Assumptions'!$Q$40,\"--\")","v":210587.80000000002},{"$f":"IFERROR(U264*'Inputs & Assumptions'!$Q$41,\"--\")","v":6699.3},{"$f":"IFERROR(V264*'Inputs & Assumptions'!$Q$42,\"--\")","v":301589.5},{"$f":"IFERROR(W264*'Inputs & Assumptions'!$Q$43,\"--\")","v":2818394.92},{"$f":"IFERROR(X264*'Inputs & Assumptions'!$Q$44,\"--\")","v":197574.30000000002},{"$f":"IFERROR(Y264*'Inputs & Assumptions'!$Q$45,\"--\")","v":8970},{"$f":"IFERROR(Z264*'Inputs & Assumptions'!$Q$46,\"--\")","v":11048.900000000001},{"$f":"IFERROR(AA264*'Inputs & Assumptions'!$Q$47,\"--\")","v":442987.11499999999},{"$f":"IFERROR(AB264*'Inputs & Assumptions'!$Q$48,\"--\")","v":1218560.5842500001},{"$f":"IFERROR(AC264*'Inputs & Assumptions'!$Q$49,\"--\")","v":107599}]
["0114","Linwood City","Atlantic",3400140530,262,934385300,9476003,1.0141429879087354,2737088.9899999998,2439.33115389056,3.7365966052762172,4922015.4000000004,20516191,34914209.399999999,0.27140820779977337,0.14097456263752606,0.58761722956270068,8820,310.32754988662128,726955,45044,181625,2875196,1260851,14900,352158,706508,1230867.3799999999,0,{"$f":"IFERROR(T265*'Inputs & Assumptions'!$Q$40,\"--\")","v":72695.5},{"$f":"IFERROR(U265*'Inputs & Assumptions'!$Q$41,\"--\")","v":4504.4000000000005},{"$f":"IFERROR(V265*'Inputs & Assumptions'!$Q$42,\"--\")","v":90812.5},{"$f":"IFERROR(W265*'Inputs & Assumptions'!$Q$43,\"--\")","v":1437598},{"$f":"IFERROR(X265*'Inputs & Assumptions'!$Q$44,\"--\")","v":126085.1},{"$f":"IFERROR(Y265*'Inputs & Assumptions'!$Q$45,\"--\")","v":1490},{"$f":"IFERROR(Z265*'Inputs & Assumptions'!$Q$46,\"--\")","v":35215.800000000003},{"$f":"IFERROR(AA265*'Inputs & Assumptions'!$Q$47,\"--\")","v":353254},{"$f":"IFERROR(AB265*'Inputs & Assumptions'!$Q$48,\"--\")","v":615433.68999999994},{"$f":"IFERROR(AC265*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1516","Little Egg Harbor Township","Ocean",3402940560,263,2371083098,20931262.510000002,0.88277220345653196,6590366,30301.299539211519,2.7706980685499367,11770882.09,32993409,65695553.600000001,0.31861003314537867,0.17917319278058416,0.5022167740740372,23040,286.04019097222221,1989500,353800,441000,7151885,2066000,99700,0,975000,3316047,395000,{"$f":"IFERROR(T266*'Inputs & Assumptions'!$Q$40,\"--\")","v":198950},{"$f":"IFERROR(U266*'Inputs & Assumptions'!$Q$41,\"--\")","v":35380},{"$f":"IFERROR(V266*'Inputs & Assumptions'!$Q$42,\"--\")","v":220500},{"$f":"IFERROR(W266*'Inputs & Assumptions'!$Q$43,\"--\")","v":3575942.5},{"$f":"IFERROR(X266*'Inputs & Assumptions'!$Q$44,\"--\")","v":206600},{"$f":"IFERROR(Y266*'Inputs & Assumptions'!$Q$45,\"--\")","v":9970},{"$f":"IFERROR(Z266*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA266*'Inputs & Assumptions'!$Q$47,\"--\")","v":487500},{"$f":"IFERROR(AB266*'Inputs & Assumptions'!$Q$48,\"--\")","v":1658023.5},{"$f":"IFERROR(AC266*'Inputs & Assumptions'!$Q$49,\"--\")","v":197500}]
["1605","Little Falls Township","Passaic",3403140620,264,1547555300,15132809.27,0.97785256979185164,5806140.4409999996,1788.6770055961599,3.2818432517403413,10961935.909999998,24693594,50788339.18,0.29795834072005184,0.21583568368222428,0.48620597559772383,19210,302.24572831858404,1397539,31860,402500,6266235.29,2361702.96,139364,651432,1668390,2122216,236560,{"$f":"IFERROR(T267*'Inputs & Assumptions'!$Q$40,\"--\")","v":139753.9},{"$f":"IFERROR(U267*'Inputs & Assumptions'!$Q$41,\"--\")","v":3186},{"$f":"IFERROR(V267*'Inputs & Assumptions'!$Q$42,\"--\")","v":201250},{"$f":"IFERROR(W267*'Inputs & Assumptions'!$Q$43,\"--\")","v":3133117.645},{"$f":"IFERROR(X267*'Inputs & Assumptions'!$Q$44,\"--\")","v":236170.296},{"$f":"IFERROR(Y267*'Inputs & Assumptions'!$Q$45,\"--\")","v":13936.400000000001},{"$f":"IFERROR(Z267*'Inputs & Assumptions'!$Q$46,\"--\")","v":65143.200000000004},{"$f":"IFERROR(AA267*'Inputs & Assumptions'!$Q$47,\"--\")","v":834195},{"$f":"IFERROR(AB267*'Inputs & Assumptions'!$Q$48,\"--\")","v":1061108},{"$f":"IFERROR(AC267*'Inputs & Assumptions'!$Q$49,\"--\")","v":118280}]
["0230","Little Ferry Borough","Bergen",3400340680,265,1365389800,12498825,0.91540342545403519,3764124.1,945.32694758911998,2.7464033596852713,3463548.34,21536738,37499111.340000004,0.3333098986446541,9.2363477859419577E-2,0.57432662349592623,13698,274.7936998101913,1127177,23630,231350,4503696,1627163,85767,587099,420000,1610101,72934,{"$f":"IFERROR(T268*'Inputs & Assumptions'!$Q$40,\"--\")","v":112717.70000000001},{"$f":"IFERROR(U268*'Inputs & Assumptions'!$Q$41,\"--\")","v":2363},{"$f":"IFERROR(V268*'Inputs & Assumptions'!$Q$42,\"--\")","v":115675},{"$f":"IFERROR(W268*'Inputs & Assumptions'!$Q$43,\"--\")","v":2251848},{"$f":"IFERROR(X268*'Inputs & Assumptions'!$Q$44,\"--\")","v":162716.30000000002},{"$f":"IFERROR(Y268*'Inputs & Assumptions'!$Q$45,\"--\")","v":8576.7000000000007},{"$f":"IFERROR(Z268*'Inputs & Assumptions'!$Q$46,\"--\")","v":58709.9},{"$f":"IFERROR(AA268*'Inputs & Assumptions'!$Q$47,\"--\")","v":210000},{"$f":"IFERROR(AB268*'Inputs & Assumptions'!$Q$48,\"--\")","v":805050.5},{"$f":"IFERROR(AC268*'Inputs & Assumptions'!$Q$49,\"--\")","v":36467}]
["1323","Little Silver Borough","Monmouth",3402540770,266,2106317018,8745857,0.41522035502065152,2286242.2280000001,1735.6959038272,1.7995897709639073,4765382.5999999996,24393826,37905065.600000001,0.23073055966429984,0.1257188854462766,0.64355055488942348,7895,289.58102951234963,964428,124000,11855,2417499.48,2045960.88,12210,171386,242000,1117833,119700,{"$f":"IFERROR(T269*'Inputs & Assumptions'!$Q$40,\"--\")","v":96442.8},{"$f":"IFERROR(U269*'Inputs & Assumptions'!$Q$41,\"--\")","v":12400},{"$f":"IFERROR(V269*'Inputs & Assumptions'!$Q$42,\"--\")","v":5927.5},{"$f":"IFERROR(W269*'Inputs & Assumptions'!$Q$43,\"--\")","v":1208749.74},{"$f":"IFERROR(X269*'Inputs & Assumptions'!$Q$44,\"--\")","v":204596.08799999999},{"$f":"IFERROR(Y269*'Inputs & Assumptions'!$Q$45,\"--\")","v":1221},{"$f":"IFERROR(Z269*'Inputs & Assumptions'!$Q$46,\"--\")","v":17138.600000000002},{"$f":"IFERROR(AA269*'Inputs & Assumptions'!$Q$47,\"--\")","v":121000},{"$f":"IFERROR(AB269*'Inputs & Assumptions'!$Q$48,\"--\")","v":558916.5},{"$f":"IFERROR(AC269*'Inputs & Assumptions'!$Q$49,\"--\")","v":59850}]
["0710","Livingston Township","Essex",3401340890,267,8642599600,41319265.350000001,0.47808839078927134,13454439.841,8822.4415726323205,2.3713909782422404,40670725.849999994,122959836,204949827.19999999,0.20160673426515582,0.19844235248030498,0.5999509132545392,48049,280.01498139399365,4546851,406833,1266260,12785213.92,15492346.050000001,735641,3359813.51,1362932.05,6192747.7999999998,393429,{"$f":"IFERROR(T270*'Inputs & Assumptions'!$Q$40,\"--\")","v":454685.10000000003},{"$f":"IFERROR(U270*'Inputs & Assumptions'!$Q$41,\"--\")","v":40683.300000000003},{"$f":"IFERROR(V270*'Inputs & Assumptions'!$Q$42,\"--\")","v":633130},{"$f":"IFERROR(W270*'Inputs & Assumptions'!$Q$43,\"--\")","v":6392606.96},{"$f":"IFERROR(X270*'Inputs & Assumptions'!$Q$44,\"--\")","v":1549234.6050000002},{"$f":"IFERROR(Y270*'Inputs & Assumptions'!$Q$45,\"--\")","v":73564.100000000006},{"$f":"IFERROR(Z270*'Inputs & Assumptions'!$Q$46,\"--\")","v":335981.35100000002},{"$f":"IFERROR(AA270*'Inputs & Assumptions'!$Q$47,\"--\")","v":681466.02500000002},{"$f":"IFERROR(AB270*'Inputs & Assumptions'!$Q$48,\"--\")","v":3096373.9},{"$f":"IFERROR(AC270*'Inputs & Assumptions'!$Q$49,\"--\")","v":196714.5}]
["1324","Loch Arbour Village","Monmouth",3402541010,268,400366400,650418.31999999995,0.16245577051420898,154773.22,55.531228258559999,0.38411833510504378,487490.43,399972,1537880.75,0.42293156995430237,0.31698844660094744,0.2600799834447502,270,573.23414814814817,277936,19210,0,207375.24,45080,5400,0,0,32646,0,{"$f":"IFERROR(T271*'Inputs & Assumptions'!$Q$40,\"--\")","v":27793.600000000002},{"$f":"IFERROR(U271*'Inputs & Assumptions'!$Q$41,\"--\")","v":1921},{"$f":"IFERROR(V271*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W271*'Inputs & Assumptions'!$Q$43,\"--\")","v":103687.62},{"$f":"IFERROR(X271*'Inputs & Assumptions'!$Q$44,\"--\")","v":4508},{"$f":"IFERROR(Y271*'Inputs & Assumptions'!$Q$45,\"--\")","v":540},{"$f":"IFERROR(Z271*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA271*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB271*'Inputs & Assumptions'!$Q$48,\"--\")","v":16323},{"$f":"IFERROR(AC271*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0231","Lodi Borough","Bergen",3400341100,269,2008995460,19607844.949999999,0.97600245199160374,7817355.8949999996,1454.2212446425601,3.2751704954076901,7014836.6099999994,39175345,65798026.560000002,0.29800050206855322,0.1066116565609046,0.59538784137054213,30275,258.21159025598678,2030500,428000,84000,9462000,3810000,0,974663.95,900000,3420079,320000,{"$f":"IFERROR(T272*'Inputs & Assumptions'!$Q$40,\"--\")","v":203050},{"$f":"IFERROR(U272*'Inputs & Assumptions'!$Q$41,\"--\")","v":42800},{"$f":"IFERROR(V272*'Inputs & Assumptions'!$Q$42,\"--\")","v":42000},{"$f":"IFERROR(W272*'Inputs & Assumptions'!$Q$43,\"--\")","v":4731000},{"$f":"IFERROR(X272*'Inputs & Assumptions'!$Q$44,\"--\")","v":381000},{"$f":"IFERROR(Y272*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z272*'Inputs & Assumptions'!$Q$46,\"--\")","v":97466.395000000004},{"$f":"IFERROR(AA272*'Inputs & Assumptions'!$Q$47,\"--\")","v":450000},{"$f":"IFERROR(AB272*'Inputs & Assumptions'!$Q$48,\"--\")","v":1710039.5},{"$f":"IFERROR(AC272*'Inputs & Assumptions'!$Q$49,\"--\")","v":160000}]
["0809","Logan Township","Gloucester",3401541160,270,1815851040,8478712.6699999999,0.46692776462545083,3212795,14034.0639131072,2.0098317651650541,13196857.34,14819981,36495551.009999998,0.23232181554614101,0.36160181103674754,0.4060763734171115,18942,169.61223735613979,1304340,102300,517750,3562700,1375000,19500,0,0,1541912,243000,{"$f":"IFERROR(T273*'Inputs & Assumptions'!$Q$40,\"--\")","v":130434},{"$f":"IFERROR(U273*'Inputs & Assumptions'!$Q$41,\"--\")","v":10230},{"$f":"IFERROR(V273*'Inputs & Assumptions'!$Q$42,\"--\")","v":258875},{"$f":"IFERROR(W273*'Inputs & Assumptions'!$Q$43,\"--\")","v":1781350},{"$f":"IFERROR(X273*'Inputs & Assumptions'!$Q$44,\"--\")","v":137500},{"$f":"IFERROR(Y273*'Inputs & Assumptions'!$Q$45,\"--\")","v":1950},{"$f":"IFERROR(Z273*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA273*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB273*'Inputs & Assumptions'!$Q$48,\"--\")","v":770956},{"$f":"IFERROR(AC273*'Inputs & Assumptions'!$Q$49,\"--\")","v":121500}]
["1517","Long Beach Township","Ocean",3402941250,271,10698037300,22786819.449999999,0.21300000000934749,8095302.9680000003,3486.9861276646402,0.88678135876381725,45142443.079999998,26938938,94868200.530000001,0.24019449428466985,0.47584377934653332,0.28396172636879674,4576,1769.0784458041958,14368025.73,85000,806956,6111290.4699999997,3050000,354706.6,0,1900000,3533613,267200,{"$f":"IFERROR(T274*'Inputs & Assumptions'!$Q$40,\"--\")","v":1436802.5730000001},{"$f":"IFERROR(U274*'Inputs & Assumptions'!$Q$41,\"--\")","v":8500},{"$f":"IFERROR(V274*'Inputs & Assumptions'!$Q$42,\"--\")","v":403478},{"$f":"IFERROR(W274*'Inputs & Assumptions'!$Q$43,\"--\")","v":3055645.2349999999},{"$f":"IFERROR(X274*'Inputs & Assumptions'!$Q$44,\"--\")","v":305000},{"$f":"IFERROR(Y274*'Inputs & Assumptions'!$Q$45,\"--\")","v":35470.659999999996},{"$f":"IFERROR(Z274*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA274*'Inputs & Assumptions'!$Q$47,\"--\")","v":950000},{"$f":"IFERROR(AB274*'Inputs & Assumptions'!$Q$48,\"--\")","v":1766806.5},{"$f":"IFERROR(AC274*'Inputs & Assumptions'!$Q$49,\"--\")","v":133600}]
["1325","Long Branch City","Monmouth",3402541310,272,7424782100,46458541.379999995,0.62572262396764478,17108114.600000001,3279.5862182655997,1.5527783436230405,16311455.129999999,52520412,115290408.50999999,0.40296970043236774,0.14148145835206391,0.45554884121556838,39703,430.90231468654764,4146658,481548,1128160,18733174,7689675,804460,2443300,2050000,8513706,678061,{"$f":"IFERROR(T275*'Inputs & Assumptions'!$Q$40,\"--\")","v":414665.80000000005},{"$f":"IFERROR(U275*'Inputs & Assumptions'!$Q$41,\"--\")","v":48154.8},{"$f":"IFERROR(V275*'Inputs & Assumptions'!$Q$42,\"--\")","v":564080},{"$f":"IFERROR(W275*'Inputs & Assumptions'!$Q$43,\"--\")","v":9366587},{"$f":"IFERROR(X275*'Inputs & Assumptions'!$Q$44,\"--\")","v":768967.5},{"$f":"IFERROR(Y275*'Inputs & Assumptions'!$Q$45,\"--\")","v":80446},{"$f":"IFERROR(Z275*'Inputs & Assumptions'!$Q$46,\"--\")","v":244330},{"$f":"IFERROR(AA275*'Inputs & Assumptions'!$Q$47,\"--\")","v":1025000},{"$f":"IFERROR(AB275*'Inputs & Assumptions'!$Q$48,\"--\")","v":4256853},{"$f":"IFERROR(AC275*'Inputs & Assumptions'!$Q$49,\"--\")","v":339030.5}]
["1430","Long Hill Township","Morris",3402741362,273,1904683305,11496280.029999999,0.60357960821208534,3870222.5,7549.9791109043199,2.2441586035742569,4965112.2300000004,26282722,42744114.259999998,0.26895586045066877,0.11615896868978659,0.61488517085954475,10683,362.27862023776095,1513355,114100,171150,4157227,1440125,195945,696830,873000,1580687,166310,{"$f":"IFERROR(T276*'Inputs & Assumptions'!$Q$40,\"--\")","v":151335.5},{"$f":"IFERROR(U276*'Inputs & Assumptions'!$Q$41,\"--\")","v":11410},{"$f":"IFERROR(V276*'Inputs & Assumptions'!$Q$42,\"--\")","v":85575},{"$f":"IFERROR(W276*'Inputs & Assumptions'!$Q$43,\"--\")","v":2078613.5},{"$f":"IFERROR(X276*'Inputs & Assumptions'!$Q$44,\"--\")","v":144012.5},{"$f":"IFERROR(Y276*'Inputs & Assumptions'!$Q$45,\"--\")","v":19594.5},{"$f":"IFERROR(Z276*'Inputs & Assumptions'!$Q$46,\"--\")","v":69683},{"$f":"IFERROR(AA276*'Inputs & Assumptions'!$Q$47,\"--\")","v":436500},{"$f":"IFERROR(AB276*'Inputs & Assumptions'!$Q$48,\"--\")","v":790343.5},{"$f":"IFERROR(AC276*'Inputs & Assumptions'!$Q$49,\"--\")","v":83155}]
["0115","Longport Borough","Atlantic",3400141370,274,1931826500,7699884.7400000002,0.39858055265314979,2341502.7400000002,252.90780618496001,1.0656206201747414,11405563.790000001,1480493,20585941.530000001,0.37403607353974644,0.55404625401168139,7.1917672448572237E-2,1130,2072.1263185840712,716475,100600,264050,3014934.48,540600,0,0,169500,940136,22850,{"$f":"IFERROR(T277*'Inputs & Assumptions'!$Q$40,\"--\")","v":71647.5},{"$f":"IFERROR(U277*'Inputs & Assumptions'!$Q$41,\"--\")","v":10060},{"$f":"IFERROR(V277*'Inputs & Assumptions'!$Q$42,\"--\")","v":132025},{"$f":"IFERROR(W277*'Inputs & Assumptions'!$Q$43,\"--\")","v":1507467.24},{"$f":"IFERROR(X277*'Inputs & Assumptions'!$Q$44,\"--\")","v":54060},{"$f":"IFERROR(Y277*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z277*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA277*'Inputs & Assumptions'!$Q$47,\"--\")","v":84750},{"$f":"IFERROR(AB277*'Inputs & Assumptions'!$Q$48,\"--\")","v":470068},{"$f":"IFERROR(AC277*'Inputs & Assumptions'!$Q$49,\"--\")","v":11425}]
["2115","Lopatcong Township","Warren",3404141490,275,1015731392,6220032.54,0.61236982424581798,2160145.2019999996,4682.2934251865599,2.8589384938493656,6711043.2199999997,16108060,29039135.759999998,0.21419482285584385,0.23110340732812498,0.55470176981603125,11255,191.92760568636157,1567800,84650,195440,2420430.7599999998,939273.22,13500,0,0,1050075,133300,{"$f":"IFERROR(T278*'Inputs & Assumptions'!$Q$40,\"--\")","v":156780},{"$f":"IFERROR(U278*'Inputs & Assumptions'!$Q$41,\"--\")","v":8465},{"$f":"IFERROR(V278*'Inputs & Assumptions'!$Q$42,\"--\")","v":97720},{"$f":"IFERROR(W278*'Inputs & Assumptions'!$Q$43,\"--\")","v":1210215.3799999999},{"$f":"IFERROR(X278*'Inputs & Assumptions'!$Q$44,\"--\")","v":93927.322},{"$f":"IFERROR(Y278*'Inputs & Assumptions'!$Q$45,\"--\")","v":1350},{"$f":"IFERROR(Z278*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA278*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB278*'Inputs & Assumptions'!$Q$48,\"--\")","v":525037.5},{"$f":"IFERROR(AC278*'Inputs & Assumptions'!$Q$49,\"--\")","v":66650}]
["1704","Lower Alloways Creek Township","Salem",3403341640,276,227740508,0,0,1942874.4000000001,28997.783851156477,1.699298435744246,3869990.8899999997,0,3869990.8899999997,0,1,0,3725,521.57702013422818,387178,41570,29200,1898750,760000,27710,3357846,264000,752438,26500,{"$f":"IFERROR(T279*'Inputs & Assumptions'!$Q$40,\"--\")","v":38717.800000000003},{"$f":"IFERROR(U279*'Inputs & Assumptions'!$Q$41,\"--\")","v":4157},{"$f":"IFERROR(V279*'Inputs & Assumptions'!$Q$42,\"--\")","v":14600},{"$f":"IFERROR(W279*'Inputs & Assumptions'!$Q$43,\"--\")","v":949375},{"$f":"IFERROR(X279*'Inputs & Assumptions'!$Q$44,\"--\")","v":76000},{"$f":"IFERROR(Y279*'Inputs & Assumptions'!$Q$45,\"--\")","v":2771},{"$f":"IFERROR(Z279*'Inputs & Assumptions'!$Q$46,\"--\")","v":335784.60000000003},{"$f":"IFERROR(AA279*'Inputs & Assumptions'!$Q$47,\"--\")","v":132000},{"$f":"IFERROR(AB279*'Inputs & Assumptions'!$Q$48,\"--\")","v":376219},{"$f":"IFERROR(AC279*'Inputs & Assumptions'!$Q$49,\"--\")","v":13250}]
["0505","Lower Township","Cape May",3400941610,277,3726232663,23021351.43,0.61781841103463053,6311686.301,17521.90329530368,1.9281910932033499,14446158.890000001,34381376,71848886.319999993,0.32041347624328775,0.20106308712510607,0.47852343663160629,24572,256.86498050626727,2424971.86,15900,540650,6730741.8399999999,3299650,187781.95,0,825000,3083420,257900,{"$f":"IFERROR(T280*'Inputs & Assumptions'!$Q$40,\"--\")","v":242497.18599999999},{"$f":"IFERROR(U280*'Inputs & Assumptions'!$Q$41,\"--\")","v":1590},{"$f":"IFERROR(V280*'Inputs & Assumptions'!$Q$42,\"--\")","v":270325},{"$f":"IFERROR(W280*'Inputs & Assumptions'!$Q$43,\"--\")","v":3365370.92},{"$f":"IFERROR(X280*'Inputs & Assumptions'!$Q$44,\"--\")","v":329965},{"$f":"IFERROR(Y280*'Inputs & Assumptions'!$Q$45,\"--\")","v":18778.195000000003},{"$f":"IFERROR(Z280*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA280*'Inputs & Assumptions'!$Q$47,\"--\")","v":412500},{"$f":"IFERROR(AB280*'Inputs & Assumptions'!$Q$48,\"--\")","v":1541710},{"$f":"IFERROR(AC280*'Inputs & Assumptions'!$Q$49,\"--\")","v":128950}]
["0317","Lumberton Township","Burlington",3400542060,278,1400884800,6081307.9799999995,0.43410478720305906,2426317.5449999999,8243.9137489907207,2.4969466675632428,5802945.3499999996,23095093,34979346.329999998,0.17385424880808514,0.16589633480437882,0.66024941638753609,16974,142.94318045245669,875505,40775,215225,2516309.5099999998,1269100,17100,0,372000,1121654.58,186950,{"$f":"IFERROR(T281*'Inputs & Assumptions'!$Q$40,\"--\")","v":87550.5},{"$f":"IFERROR(U281*'Inputs & Assumptions'!$Q$41,\"--\")","v":4077.5},{"$f":"IFERROR(V281*'Inputs & Assumptions'!$Q$42,\"--\")","v":107612.5},{"$f":"IFERROR(W281*'Inputs & Assumptions'!$Q$43,\"--\")","v":1258154.7549999999},{"$f":"IFERROR(X281*'Inputs & Assumptions'!$Q$44,\"--\")","v":126910},{"$f":"IFERROR(Y281*'Inputs & Assumptions'!$Q$45,\"--\")","v":1710},{"$f":"IFERROR(Z281*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA281*'Inputs & Assumptions'!$Q$47,\"--\")","v":186000},{"$f":"IFERROR(AB281*'Inputs & Assumptions'!$Q$48,\"--\")","v":560827.29},{"$f":"IFERROR(AC281*'Inputs & Assumptions'!$Q$49,\"--\")","v":93475}]
["0232","Lyndhurst Township","Bergen",3400342090,279,4428361837,36430027.660000004,0.82265246158564986,9134601.8449999988,2934.0292526079998,2.0319516302434431,10240035.880000001,43312107,89982170.540000007,0.4048582896075581,0.11380072094891255,0.48134098944352932,30607,298.44812771588192,2650078,277728,604275,10452304.09,4473900,303455,1373377,1350000,3791504,255413,{"$f":"IFERROR(T282*'Inputs & Assumptions'!$Q$40,\"--\")","v":265007.8},{"$f":"IFERROR(U282*'Inputs & Assumptions'!$Q$41,\"--\")","v":27772.800000000003},{"$f":"IFERROR(V282*'Inputs & Assumptions'!$Q$42,\"--\")","v":302137.5},{"$f":"IFERROR(W282*'Inputs & Assumptions'!$Q$43,\"--\")","v":5226152.0449999999},{"$f":"IFERROR(X282*'Inputs & Assumptions'!$Q$44,\"--\")","v":447390},{"$f":"IFERROR(Y282*'Inputs & Assumptions'!$Q$45,\"--\")","v":30345.5},{"$f":"IFERROR(Z282*'Inputs & Assumptions'!$Q$46,\"--\")","v":137337.70000000001},{"$f":"IFERROR(AA282*'Inputs & Assumptions'!$Q$47,\"--\")","v":675000},{"$f":"IFERROR(AB282*'Inputs & Assumptions'!$Q$48,\"--\")","v":1895752},{"$f":"IFERROR(AC282*'Inputs & Assumptions'!$Q$49,\"--\")","v":127706.5}]
["1417","Madison Borough","Morris",3402742510,280,3610884600,16716157.23,0.46293800776685029,8112867.8930000002,2760.5652997324801,2.0583816782735176,11303040.799999999,46306589,74325787.030000001,0.22490387115918306,0.15207428339020171,0.62302184545061523,22931,353.79477096506912,2913917.93,328758,1099393,6841581,23256816,322250,1640972,0,2504262,87957,{"$f":"IFERROR(T283*'Inputs & Assumptions'!$Q$40,\"--\")","v":291391.79300000001},{"$f":"IFERROR(U283*'Inputs & Assumptions'!$Q$41,\"--\")","v":32875.800000000003},{"$f":"IFERROR(V283*'Inputs & Assumptions'!$Q$42,\"--\")","v":549696.5},{"$f":"IFERROR(W283*'Inputs & Assumptions'!$Q$43,\"--\")","v":3420790.5},{"$f":"IFERROR(X283*'Inputs & Assumptions'!$Q$44,\"--\")","v":2325681.6},{"$f":"IFERROR(Y283*'Inputs & Assumptions'!$Q$45,\"--\")","v":32225},{"$f":"IFERROR(Z283*'Inputs & Assumptions'!$Q$46,\"--\")","v":164097.20000000001},{"$f":"IFERROR(AA283*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB283*'Inputs & Assumptions'!$Q$48,\"--\")","v":1252131},{"$f":"IFERROR(AC283*'Inputs & Assumptions'!$Q$49,\"--\")","v":43978.5}]
["0423","Magnolia Borough","Camden",3400742630,281,265773000,3310794.99,1.2457228499508981,1399419.9530000002,626.20629320703995,4.6833721107862729,2517758.5699999998,6618585,12447138.560000001,0.26598844176440178,0.20227609404871924,0.53173546418687889,4864,287.70969428453952,519950,15000,0,1540172.31,879465.43,61475,0,204000,704339.51,55150,{"$f":"IFERROR(T284*'Inputs & Assumptions'!$Q$40,\"--\")","v":51995},{"$f":"IFERROR(U284*'Inputs & Assumptions'!$Q$41,\"--\")","v":1500},{"$f":"IFERROR(V284*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W284*'Inputs & Assumptions'!$Q$43,\"--\")","v":770086.15500000003},{"$f":"IFERROR(X284*'Inputs & Assumptions'!$Q$44,\"--\")","v":87946.543000000005},{"$f":"IFERROR(Y284*'Inputs & Assumptions'!$Q$45,\"--\")","v":6147.5},{"$f":"IFERROR(Z284*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA284*'Inputs & Assumptions'!$Q$47,\"--\")","v":102000},{"$f":"IFERROR(AB284*'Inputs & Assumptions'!$Q$48,\"--\")","v":352169.755},{"$f":"IFERROR(AC284*'Inputs & Assumptions'!$Q$49,\"--\")","v":27575}]
["0233","Mahwah Township","Bergen",3400342750,282,5791225040,31169041.140000001,0.53821153425597157,10369804.622000001,16250.8194339328,2.0365310908380794,17706663.34,69064394,117940098.48,0.26427857481639777,0.15013268233791285,0.5855887428456894,38607,268.59907845727463,2804471,649800,681050,11027043.4,13315170,900582,2772166.22,62573,4560930,319575,{"$f":"IFERROR(T285*'Inputs & Assumptions'!$Q$40,\"--\")","v":280447.10000000003},{"$f":"IFERROR(U285*'Inputs & Assumptions'!$Q$41,\"--\")","v":64980},{"$f":"IFERROR(V285*'Inputs & Assumptions'!$Q$42,\"--\")","v":340525},{"$f":"IFERROR(W285*'Inputs & Assumptions'!$Q$43,\"--\")","v":5513521.7000000002},{"$f":"IFERROR(X285*'Inputs & Assumptions'!$Q$44,\"--\")","v":1331517},{"$f":"IFERROR(Y285*'Inputs & Assumptions'!$Q$45,\"--\")","v":90058.200000000012},{"$f":"IFERROR(Z285*'Inputs & Assumptions'!$Q$46,\"--\")","v":277216.62200000003},{"$f":"IFERROR(AA285*'Inputs & Assumptions'!$Q$47,\"--\")","v":31286.5},{"$f":"IFERROR(AB285*'Inputs & Assumptions'!$Q$48,\"--\")","v":2280465},{"$f":"IFERROR(AC285*'Inputs & Assumptions'!$Q$49,\"--\")","v":159787.5}]
["1326","Manalapan Township","Monmouth",3402542990,283,9438589400,28768119.84,0.30479257673821469,10501209.289999999,19616.714831502079,1.6260006470882189,20998224.879999999,103705180,153471524.72,0.1874492345891903,0.13682163462121105,0.67572913078959862,47791,219.7319430436693,2087440,193850,1035425,9585716.4800000004,3386475.5,42815,0,4531251,4364748,343162,{"$f":"IFERROR(T286*'Inputs & Assumptions'!$Q$40,\"--\")","v":208744},{"$f":"IFERROR(U286*'Inputs & Assumptions'!$Q$41,\"--\")","v":19385},{"$f":"IFERROR(V286*'Inputs & Assumptions'!$Q$42,\"--\")","v":517712.5},{"$f":"IFERROR(W286*'Inputs & Assumptions'!$Q$43,\"--\")","v":4792858.24},{"$f":"IFERROR(X286*'Inputs & Assumptions'!$Q$44,\"--\")","v":338647.55000000005},{"$f":"IFERROR(Y286*'Inputs & Assumptions'!$Q$45,\"--\")","v":4281.5},{"$f":"IFERROR(Z286*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA286*'Inputs & Assumptions'!$Q$47,\"--\")","v":2265625.5},{"$f":"IFERROR(AB286*'Inputs & Assumptions'!$Q$48,\"--\")","v":2182374},{"$f":"IFERROR(AC286*'Inputs & Assumptions'!$Q$49,\"--\")","v":171581}]
["1327","Manasquan Borough","Monmouth",3402543050,284,2059675300,8232708.8300000001,0.39970906239444637,3385716.5630000001,883.06234755584001,1.6649785536584334,7406154.1900000004,18654289,34293152.019999996,0.24006859518771062,0.21596598019571608,0.54396542461657338,7993,423.58520743150257,1049219.6499999999,70615,523255,3325505.78,3942022.88,25000,0,424000,1276825.8400000001,204475,{"$f":"IFERROR(T287*'Inputs & Assumptions'!$Q$40,\"--\")","v":104921.965},{"$f":"IFERROR(U287*'Inputs & Assumptions'!$Q$41,\"--\")","v":7061.5},{"$f":"IFERROR(V287*'Inputs & Assumptions'!$Q$42,\"--\")","v":261627.5},{"$f":"IFERROR(W287*'Inputs & Assumptions'!$Q$43,\"--\")","v":1662752.89},{"$f":"IFERROR(X287*'Inputs & Assumptions'!$Q$44,\"--\")","v":394202.288},{"$f":"IFERROR(Y287*'Inputs & Assumptions'!$Q$45,\"--\")","v":2500},{"$f":"IFERROR(Z287*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA287*'Inputs & Assumptions'!$Q$47,\"--\")","v":212000},{"$f":"IFERROR(AB287*'Inputs & Assumptions'!$Q$48,\"--\")","v":638412.92000000004},{"$f":"IFERROR(AC287*'Inputs & Assumptions'!$Q$49,\"--\")","v":102237.5}]
["1518","Manchester Township","Ocean",3402943140,285,4264055600,26216928.149999999,0.61483551363636058,"--",52107.077297020158,2.3292577402133317,20570648.959999997,52533268,99320845.109999999,0.26396199227829947,0.20711310840355371,0.52892489931814679,51197,"--","No data","No data","No data","No data","No data","No data","No data","No data","No data","No data",{"$f":"IFERROR(T288*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U288*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V288*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W288*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X288*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y288*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z288*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA288*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB288*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC288*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["1705","Mannington Township","Salem",3403343200,286,174655082,522154.94,0.29896349652167575,118908,21685.052249317119,3.407109719212178,2249435.5699999998,3255948,6027538.5099999998,8.66282213101945E-2,0.37319306484198639,0.54017871384781913,3289,36.153238066281546,396060,16135,4105,48550,194600,16880,0,1500,58916,10,{"$f":"IFERROR(T289*'Inputs & Assumptions'!$Q$40,\"--\")","v":39606},{"$f":"IFERROR(U289*'Inputs & Assumptions'!$Q$41,\"--\")","v":1613.5},{"$f":"IFERROR(V289*'Inputs & Assumptions'!$Q$42,\"--\")","v":2052.5},{"$f":"IFERROR(W289*'Inputs & Assumptions'!$Q$43,\"--\")","v":24275},{"$f":"IFERROR(X289*'Inputs & Assumptions'!$Q$44,\"--\")","v":19460},{"$f":"IFERROR(Y289*'Inputs & Assumptions'!$Q$45,\"--\")","v":1688},{"$f":"IFERROR(Z289*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA289*'Inputs & Assumptions'!$Q$47,\"--\")","v":750},{"$f":"IFERROR(AB289*'Inputs & Assumptions'!$Q$48,\"--\")","v":29458},{"$f":"IFERROR(AC289*'Inputs & Assumptions'!$Q$49,\"--\")","v":5}]
["0318","Mansfield Township","Burlington",3400543290,287,1016799445,5236872.96,0.51503499394612673,2196282.389,13909.381013556482,3.2679861867941908,4857730.45,23134262,33228865.41,0.15760011349722458,0.14619007871806841,0.69620980778470698,10326,212.69440141390663,1176963.27,56141.49,96117.35,2342634.9,1088864.93,5497.5,0,320500,899222,268597.09000000003,{"$f":"IFERROR(T290*'Inputs & Assumptions'!$Q$40,\"--\")","v":117696.327},{"$f":"IFERROR(U290*'Inputs & Assumptions'!$Q$41,\"--\")","v":5614.1490000000003},{"$f":"IFERROR(V290*'Inputs & Assumptions'!$Q$42,\"--\")","v":48058.675000000003},{"$f":"IFERROR(W290*'Inputs & Assumptions'!$Q$43,\"--\")","v":1171317.45},{"$f":"IFERROR(X290*'Inputs & Assumptions'!$Q$44,\"--\")","v":108886.493},{"$f":"IFERROR(Y290*'Inputs & Assumptions'!$Q$45,\"--\")","v":549.75},{"$f":"IFERROR(Z290*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA290*'Inputs & Assumptions'!$Q$47,\"--\")","v":160250},{"$f":"IFERROR(AB290*'Inputs & Assumptions'!$Q$48,\"--\")","v":449611},{"$f":"IFERROR(AC290*'Inputs & Assumptions'!$Q$49,\"--\")","v":134298.54500000001}]
["2116","Mansfield Township","Warren",3404143320,288,702743250,4897348.9300000006,0.69689021274839713,1639513.706,18934.90219003136,3.5511653694290199,5646221,14412005,24955574.93,0.19624268099360517,0.22625088846229999,0.5775064305440949,9854,166.38052628374265,1639062.06,71500,750,1827165,982200,0,0,0,870675,41885,{"$f":"IFERROR(T291*'Inputs & Assumptions'!$Q$40,\"--\")","v":163906.20600000001},{"$f":"IFERROR(U291*'Inputs & Assumptions'!$Q$41,\"--\")","v":7150},{"$f":"IFERROR(V291*'Inputs & Assumptions'!$Q$42,\"--\")","v":375},{"$f":"IFERROR(W291*'Inputs & Assumptions'!$Q$43,\"--\")","v":913582.5},{"$f":"IFERROR(X291*'Inputs & Assumptions'!$Q$44,\"--\")","v":98220},{"$f":"IFERROR(Y291*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z291*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA291*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB291*'Inputs & Assumptions'!$Q$48,\"--\")","v":435337.5},{"$f":"IFERROR(AC291*'Inputs & Assumptions'!$Q$49,\"--\")","v":20942.5}]
["1519","Mantoloking Borough","Ocean",3402943380,289,1545955400,4605347.96,0.29789656027593031,1464640.8539999998,247.17842316287999,0.81502338747935432,7750052.1099999994,244498,12599898.07,0.36550676318288661,0.61508847666416078,1.9404760152952571E-2,523,2800.4605239005732,958798,39710,150043,1560204.01,623560.49,4335,0,191365,639860,62529,{"$f":"IFERROR(T292*'Inputs & Assumptions'!$Q$40,\"--\")","v":95879.8},{"$f":"IFERROR(U292*'Inputs & Assumptions'!$Q$41,\"--\")","v":3971},{"$f":"IFERROR(V292*'Inputs & Assumptions'!$Q$42,\"--\")","v":75021.5},{"$f":"IFERROR(W292*'Inputs & Assumptions'!$Q$43,\"--\")","v":780102.005},{"$f":"IFERROR(X292*'Inputs & Assumptions'!$Q$44,\"--\")","v":62356.048999999999},{"$f":"IFERROR(Y292*'Inputs & Assumptions'!$Q$45,\"--\")","v":433.5},{"$f":"IFERROR(Z292*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA292*'Inputs & Assumptions'!$Q$47,\"--\")","v":95682.5},{"$f":"IFERROR(AB292*'Inputs & Assumptions'!$Q$48,\"--\")","v":319930},{"$f":"IFERROR(AC292*'Inputs & Assumptions'!$Q$49,\"--\")","v":31264.5}]
["0810","Mantua Township","Gloucester",3401543440,290,2002009200,10725294.76,0.5357265471107725,3982723.56,10243.01473840256,2.4642422462394276,11602066.720000001,27006995,49334356.480000004,0.21740011475264709,0.23517215076482131,0.54742773448253146,19942,199.7153525223147,856065,137000,219700,3766687.46,2094194,40800,0,790000,1931107,632340.86,{"$f":"IFERROR(T293*'Inputs & Assumptions'!$Q$40,\"--\")","v":85606.5},{"$f":"IFERROR(U293*'Inputs & Assumptions'!$Q$41,\"--\")","v":13700},{"$f":"IFERROR(V293*'Inputs & Assumptions'!$Q$42,\"--\")","v":109850},{"$f":"IFERROR(W293*'Inputs & Assumptions'!$Q$43,\"--\")","v":1883343.73},{"$f":"IFERROR(X293*'Inputs & Assumptions'!$Q$44,\"--\")","v":209419.40000000002},{"$f":"IFERROR(Y293*'Inputs & Assumptions'!$Q$45,\"--\")","v":4080},{"$f":"IFERROR(Z293*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA293*'Inputs & Assumptions'!$Q$47,\"--\")","v":395000},{"$f":"IFERROR(AB293*'Inputs & Assumptions'!$Q$48,\"--\")","v":965553.5},{"$f":"IFERROR(AC293*'Inputs & Assumptions'!$Q$49,\"--\")","v":316170.43}]
["1811","Manville Borough","Somerset",3403543620,291,1248936300,9864172.3100000005,0.78980587800995139,3694533.6659999997,1510.9741614054401,2.4036048796083516,4499305.54,15656016,30019493.850000001,0.32859222608112026,0.14987946040935662,0.521528313509523,12897,286.46457827401719,1089660,66500,278000,4349236.67,4335892.09,49306.22,0,0,1653559,0,{"$f":"IFERROR(T294*'Inputs & Assumptions'!$Q$40,\"--\")","v":108966},{"$f":"IFERROR(U294*'Inputs & Assumptions'!$Q$41,\"--\")","v":6650},{"$f":"IFERROR(V294*'Inputs & Assumptions'!$Q$42,\"--\")","v":139000},{"$f":"IFERROR(W294*'Inputs & Assumptions'!$Q$43,\"--\")","v":2174618.335},{"$f":"IFERROR(X294*'Inputs & Assumptions'!$Q$44,\"--\")","v":433589.20900000003},{"$f":"IFERROR(Y294*'Inputs & Assumptions'!$Q$45,\"--\")","v":4930.6220000000003},{"$f":"IFERROR(Z294*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA294*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB294*'Inputs & Assumptions'!$Q$48,\"--\")","v":826779.5},{"$f":"IFERROR(AC294*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0319","Maple Shade Township","Burlington",3400543740,292,1316101550,12175945.85,0.92515245879012908,5439555.5650000004,2449.4073658931202,3.6853228909273756,5896041.8399999999,30430604,48502591.689999998,0.2510370152552151,0.12156137712566015,0.62740160761912478,24343,223.45460974407428,5866955.5,120850,133000,5642396.6299999999,2007925,42490.05,0,1428653.39,1851317,216100,{"$f":"IFERROR(T295*'Inputs & Assumptions'!$Q$40,\"--\")","v":586695.55000000005},{"$f":"IFERROR(U295*'Inputs & Assumptions'!$Q$41,\"--\")","v":12085},{"$f":"IFERROR(V295*'Inputs & Assumptions'!$Q$42,\"--\")","v":66500},{"$f":"IFERROR(W295*'Inputs & Assumptions'!$Q$43,\"--\")","v":2821198.3149999999},{"$f":"IFERROR(X295*'Inputs & Assumptions'!$Q$44,\"--\")","v":200792.5},{"$f":"IFERROR(Y295*'Inputs & Assumptions'!$Q$45,\"--\")","v":4249.0050000000001},{"$f":"IFERROR(Z295*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA295*'Inputs & Assumptions'!$Q$47,\"--\")","v":714326.69499999995},{"$f":"IFERROR(AB295*'Inputs & Assumptions'!$Q$48,\"--\")","v":925658.5},{"$f":"IFERROR(AC295*'Inputs & Assumptions'!$Q$49,\"--\")","v":108050}]
["0711","Maplewood Township","Essex",3401343800,293,3909258589,39600351,1.012988782871227,12912769.942,2479.3646803033598,3.6154482350617405,21561023.659999996,80175846,141337220.66,0.28018345638239467,0.15255021684533523,0.56726632677227007,31494,410.00730113672444,3873950,104700,804851,15559794,5481305,591354.41999999993,2161715,0,6873690,144600,{"$f":"IFERROR(T296*'Inputs & Assumptions'!$Q$40,\"--\")","v":387395},{"$f":"IFERROR(U296*'Inputs & Assumptions'!$Q$41,\"--\")","v":10470},{"$f":"IFERROR(V296*'Inputs & Assumptions'!$Q$42,\"--\")","v":402425.5},{"$f":"IFERROR(W296*'Inputs & Assumptions'!$Q$43,\"--\")","v":7779897},{"$f":"IFERROR(X296*'Inputs & Assumptions'!$Q$44,\"--\")","v":548130.5},{"$f":"IFERROR(Y296*'Inputs & Assumptions'!$Q$45,\"--\")","v":59135.441999999995},{"$f":"IFERROR(Z296*'Inputs & Assumptions'!$Q$46,\"--\")","v":216171.5},{"$f":"IFERROR(AA296*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB296*'Inputs & Assumptions'!$Q$48,\"--\")","v":3436845},{"$f":"IFERROR(AC296*'Inputs & Assumptions'!$Q$49,\"--\")","v":72300}]
["0116","Margate City","Atlantic",3400143890,294,3939385000,26187806,0.66476889159094632,8078925.2849999992,906.30605861376,1.6490182259413591,26773205.389999997,12000165.25,64961176.640000001,0.40313010561872731,0.41214163250722791,0.18472826187404479,7144,1130.868600923852,2156500,181900,577800,8812891.5199999996,7304830,9200,2183634.25,20561.2,4102585,276800,{"$f":"IFERROR(T297*'Inputs & Assumptions'!$Q$40,\"--\")","v":215650},{"$f":"IFERROR(U297*'Inputs & Assumptions'!$Q$41,\"--\")","v":18190},{"$f":"IFERROR(V297*'Inputs & Assumptions'!$Q$42,\"--\")","v":288900},{"$f":"IFERROR(W297*'Inputs & Assumptions'!$Q$43,\"--\")","v":4406445.76},{"$f":"IFERROR(X297*'Inputs & Assumptions'!$Q$44,\"--\")","v":730483},{"$f":"IFERROR(Y297*'Inputs & Assumptions'!$Q$45,\"--\")","v":920},{"$f":"IFERROR(Z297*'Inputs & Assumptions'!$Q$46,\"--\")","v":218363.42500000002},{"$f":"IFERROR(AA297*'Inputs & Assumptions'!$Q$47,\"--\")","v":10280.6},{"$f":"IFERROR(AB297*'Inputs & Assumptions'!$Q$48,\"--\")","v":2051292.5},{"$f":"IFERROR(AC297*'Inputs & Assumptions'!$Q$49,\"--\")","v":138400}]
["1328","Marlboro Township","Monmouth",3402544070,295,7350133070,30604666.32,0.41638247945353185,11500525.092,19417.836841894401,2.3423644894635895,22909473.639999997,118652767,172166906.95999998,0.17776160854832845,0.13306548885914887,0.68917290259252284,49551,232.09471235696554,2650212.84,415699.78,0,12684444.890000001,16140380.59,101402.51,13790,189008,5768687.1099999994,494613.04,{"$f":"IFERROR(T298*'Inputs & Assumptions'!$Q$40,\"--\")","v":265021.28399999999},{"$f":"IFERROR(U298*'Inputs & Assumptions'!$Q$41,\"--\")","v":41569.978000000003},{"$f":"IFERROR(V298*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W298*'Inputs & Assumptions'!$Q$43,\"--\")","v":6342222.4450000003},{"$f":"IFERROR(X298*'Inputs & Assumptions'!$Q$44,\"--\")","v":1614038.0590000001},{"$f":"IFERROR(Y298*'Inputs & Assumptions'!$Q$45,\"--\")","v":10140.251},{"$f":"IFERROR(Z298*'Inputs & Assumptions'!$Q$46,\"--\")","v":1379},{"$f":"IFERROR(AA298*'Inputs & Assumptions'!$Q$47,\"--\")","v":94504},{"$f":"IFERROR(AB298*'Inputs & Assumptions'!$Q$48,\"--\")","v":2884343.5549999997},{"$f":"IFERROR(AC298*'Inputs & Assumptions'!$Q$49,\"--\")","v":247306.52}]
["1329","Matawan Borough","Monmouth",3402544520,296,1569818300,10552000.16,0.6721797140471607,3364014.7490000003,1450.1590809446402,2.1737166301348383,3151455.29,20419946,34123401.450000003,0.30923060748974657,9.2354664426339009E-2,0.59841472808391438,12616,266.64669855738748,1227161,33900,150,3656707.73,6120675.8399999999,50455,464792,0,1491775,0,{"$f":"IFERROR(T299*'Inputs & Assumptions'!$Q$40,\"--\")","v":122716.1},{"$f":"IFERROR(U299*'Inputs & Assumptions'!$Q$41,\"--\")","v":3390},{"$f":"IFERROR(V299*'Inputs & Assumptions'!$Q$42,\"--\")","v":75},{"$f":"IFERROR(W299*'Inputs & Assumptions'!$Q$43,\"--\")","v":1828353.865},{"$f":"IFERROR(X299*'Inputs & Assumptions'!$Q$44,\"--\")","v":612067.58400000003},{"$f":"IFERROR(Y299*'Inputs & Assumptions'!$Q$45,\"--\")","v":5045.5},{"$f":"IFERROR(Z299*'Inputs & Assumptions'!$Q$46,\"--\")","v":46479.200000000004},{"$f":"IFERROR(AA299*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB299*'Inputs & Assumptions'!$Q$48,\"--\")","v":745887.5},{"$f":"IFERROR(AC299*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0609","Maurice River Township","Cumberland",3401144580,297,292039381,1293914.1299999999,0.44306152326764447,543710.902,59626.489731893758,2.7305955699173321,3382943.27,3297557,7974414.4000000004,0.16225820042660435,0.4242246640706307,0.41351713550276492,7839,69.359727261130246,2246189.02,30500,88000,37000,905500,91000,0,146000,161784,0,{"$f":"IFERROR(T300*'Inputs & Assumptions'!$Q$40,\"--\")","v":224618.902},{"$f":"IFERROR(U300*'Inputs & Assumptions'!$Q$41,\"--\")","v":3050},{"$f":"IFERROR(V300*'Inputs & Assumptions'!$Q$42,\"--\")","v":44000},{"$f":"IFERROR(W300*'Inputs & Assumptions'!$Q$43,\"--\")","v":18500},{"$f":"IFERROR(X300*'Inputs & Assumptions'!$Q$44,\"--\")","v":90550},{"$f":"IFERROR(Y300*'Inputs & Assumptions'!$Q$45,\"--\")","v":9100},{"$f":"IFERROR(Z300*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA300*'Inputs & Assumptions'!$Q$47,\"--\")","v":73000},{"$f":"IFERROR(AB300*'Inputs & Assumptions'!$Q$48,\"--\")","v":80892},{"$f":"IFERROR(AC300*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0234","Maywood Borough","Bergen",3400344880,298,1808788600,13364969.33,0.73889062160166197,4101727.5,823.48279349503991,2.152593629791784,4414745.8499999996,21156153,38935868.18,0.34325597334092883,0.11338506257496785,0.54335896408410334,12200,336.20717213114756,1247200,27100,171000,4986900,2629200,17600,624425,420000,1716450,0,{"$f":"IFERROR(T301*'Inputs & Assumptions'!$Q$40,\"--\")","v":124720},{"$f":"IFERROR(U301*'Inputs & Assumptions'!$Q$41,\"--\")","v":2710},{"$f":"IFERROR(V301*'Inputs & Assumptions'!$Q$42,\"--\")","v":85500},{"$f":"IFERROR(W301*'Inputs & Assumptions'!$Q$43,\"--\")","v":2493450},{"$f":"IFERROR(X301*'Inputs & Assumptions'!$Q$44,\"--\")","v":262920},{"$f":"IFERROR(Y301*'Inputs & Assumptions'!$Q$45,\"--\")","v":1760},{"$f":"IFERROR(Z301*'Inputs & Assumptions'!$Q$46,\"--\")","v":62442.5},{"$f":"IFERROR(AA301*'Inputs & Assumptions'!$Q$47,\"--\")","v":210000},{"$f":"IFERROR(AB301*'Inputs & Assumptions'!$Q$48,\"--\")","v":858225},{"$f":"IFERROR(AC301*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0321","Medford Lakes Borough","Burlington",3400545210,299,451739195,3344183.73,0.74029080651281542,1500487.135,729.43106445311992,3.594572751208803,2179413.2799999998,10714497,16238094.01,0.20594681419756111,0.13421607724760301,0.6598371085548359,4590,326.90351525054467,509200,9000,54100,1485061.78,1987367.45,0,0,180000,746999,33700,{"$f":"IFERROR(T302*'Inputs & Assumptions'!$Q$40,\"--\")","v":50920},{"$f":"IFERROR(U302*'Inputs & Assumptions'!$Q$41,\"--\")","v":900},{"$f":"IFERROR(V302*'Inputs & Assumptions'!$Q$42,\"--\")","v":27050},{"$f":"IFERROR(W302*'Inputs & Assumptions'!$Q$43,\"--\")","v":742530.89},{"$f":"IFERROR(X302*'Inputs & Assumptions'!$Q$44,\"--\")","v":198736.745},{"$f":"IFERROR(Y302*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z302*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA302*'Inputs & Assumptions'!$Q$47,\"--\")","v":90000},{"$f":"IFERROR(AB302*'Inputs & Assumptions'!$Q$48,\"--\")","v":373499.5},{"$f":"IFERROR(AC302*'Inputs & Assumptions'!$Q$49,\"--\")","v":16850}]
["0320","Medford Township","Burlington",3400545120,300,3140582317,13821359.960000001,0.44008908428175425,6028179.3650000002,24831.645911676162,3.317007245634314,14869052.050000001,75482931,104173343.01000001,0.13267655199155157,0.14273375146051195,0.72458969654793648,31627,190.60231337148639,5468862,351984,452669,5960903.0899999999,3103402.2,0,0,980000,2682373,195564,{"$f":"IFERROR(T303*'Inputs & Assumptions'!$Q$40,\"--\")","v":546886.20000000007},{"$f":"IFERROR(U303*'Inputs & Assumptions'!$Q$41,\"--\")","v":35198.400000000001},{"$f":"IFERROR(V303*'Inputs & Assumptions'!$Q$42,\"--\")","v":226334.5},{"$f":"IFERROR(W303*'Inputs & Assumptions'!$Q$43,\"--\")","v":2980451.5449999999},{"$f":"IFERROR(X303*'Inputs & Assumptions'!$Q$44,\"--\")","v":310340.22000000003},{"$f":"IFERROR(Y303*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z303*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA303*'Inputs & Assumptions'!$Q$47,\"--\")","v":490000},{"$f":"IFERROR(AB303*'Inputs & Assumptions'!$Q$48,\"--\")","v":1341186.5},{"$f":"IFERROR(AC303*'Inputs & Assumptions'!$Q$49,\"--\")","v":97782}]
["1418","Mendham Borough","Morris",3402745330,301,1263270524,6841468.8799999999,0.54156799751309637,2438996.3430000003,3795.5420429055998,2.4533614052725259,3610447.5999999996,20540675,30992591.48,0.220745299224652,0.1164938918492788,0.66276080892606914,7046,346.15332713596371,1208884.75,63080.4,267944.21999999997,2523889.81,2346006.44,113912.44,201000,204406.85,1049709,45466,{"$f":"IFERROR(T304*'Inputs & Assumptions'!$Q$40,\"--\")","v":120888.47500000001},{"$f":"IFERROR(U304*'Inputs & Assumptions'!$Q$41,\"--\")","v":6308.0400000000009},{"$f":"IFERROR(V304*'Inputs & Assumptions'!$Q$42,\"--\")","v":133972.10999999999},{"$f":"IFERROR(W304*'Inputs & Assumptions'!$Q$43,\"--\")","v":1261944.905},{"$f":"IFERROR(X304*'Inputs & Assumptions'!$Q$44,\"--\")","v":234600.644},{"$f":"IFERROR(Y304*'Inputs & Assumptions'!$Q$45,\"--\")","v":11391.244000000001},{"$f":"IFERROR(Z304*'Inputs & Assumptions'!$Q$46,\"--\")","v":20100},{"$f":"IFERROR(AA304*'Inputs & Assumptions'!$Q$47,\"--\")","v":102203.425},{"$f":"IFERROR(AB304*'Inputs & Assumptions'!$Q$48,\"--\")","v":524854.5},{"$f":"IFERROR(AC304*'Inputs & Assumptions'!$Q$49,\"--\")","v":22733}]
["1419","Mendham Township","Morris",3402745360,302,2028244837,8396605.4600000009,0.41398382023836505,2089776.2240000002,11381.7655678592,2.088771676237231,5318418.22,28650380,42365403.68,0.19819486492852417,0.12553682387100057,0.67626831120047526,6481,322.44657059095823,884155,65776,233907,2126654,2286610.59,147826,260400,0,969091,120946.93,{"$f":"IFERROR(T305*'Inputs & Assumptions'!$Q$40,\"--\")","v":88415.5},{"$f":"IFERROR(U305*'Inputs & Assumptions'!$Q$41,\"--\")","v":6577.6},{"$f":"IFERROR(V305*'Inputs & Assumptions'!$Q$42,\"--\")","v":116953.5},{"$f":"IFERROR(W305*'Inputs & Assumptions'!$Q$43,\"--\")","v":1063327},{"$f":"IFERROR(X305*'Inputs & Assumptions'!$Q$44,\"--\")","v":228661.05900000001},{"$f":"IFERROR(Y305*'Inputs & Assumptions'!$Q$45,\"--\")","v":14782.6},{"$f":"IFERROR(Z305*'Inputs & Assumptions'!$Q$46,\"--\")","v":26040},{"$f":"IFERROR(AA305*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB305*'Inputs & Assumptions'!$Q$48,\"--\")","v":484545.5},{"$f":"IFERROR(AC305*'Inputs & Assumptions'!$Q$49,\"--\")","v":60473.464999999997}]
["0424","Merchantville Borough","Camden",3400745510,303,242078800,3950634.75,1.6319622990530356,1513965.4200000002,379.80452193920001,5.0729433680272713,2224289.6800000002,6105596,12280520.43,0.32169929381404888,0.18112340537020713,0.49717730081574402,4427,341.98450869663435,717222.89999999991,69271,105830,1646115.32,570527.6,7500,77358,203000,653359.62,131250,{"$f":"IFERROR(T306*'Inputs & Assumptions'!$Q$40,\"--\")","v":71722.289999999994},{"$f":"IFERROR(U306*'Inputs & Assumptions'!$Q$41,\"--\")","v":6927.1},{"$f":"IFERROR(V306*'Inputs & Assumptions'!$Q$42,\"--\")","v":52915},{"$f":"IFERROR(W306*'Inputs & Assumptions'!$Q$43,\"--\")","v":823057.66},{"$f":"IFERROR(X306*'Inputs & Assumptions'!$Q$44,\"--\")","v":57052.76},{"$f":"IFERROR(Y306*'Inputs & Assumptions'!$Q$45,\"--\")","v":750},{"$f":"IFERROR(Z306*'Inputs & Assumptions'!$Q$46,\"--\")","v":7735.8},{"$f":"IFERROR(AA306*'Inputs & Assumptions'!$Q$47,\"--\")","v":101500},{"$f":"IFERROR(AB306*'Inputs & Assumptions'!$Q$48,\"--\")","v":326679.81},{"$f":"IFERROR(AC306*'Inputs & Assumptions'!$Q$49,\"--\")","v":65625}]
["1210","Metuchen Borough","Middlesex",3402345690,304,1097669600,17823947.07,1.6237989163588022,5073127.5290000001,1823.5722248166398,6.7212550470560544,11099184.32,44854042,73777173.390000001,0.24159162314038879,0.15044198374648521,0.60796639311312606,21138,240.00035618317722,2125200,147500,450000,5544573.46,2869019.23,11000,1027568.76,400000,2203574,312050,{"$f":"IFERROR(T307*'Inputs & Assumptions'!$Q$40,\"--\")","v":212520},{"$f":"IFERROR(U307*'Inputs & Assumptions'!$Q$41,\"--\")","v":14750},{"$f":"IFERROR(V307*'Inputs & Assumptions'!$Q$42,\"--\")","v":225000},{"$f":"IFERROR(W307*'Inputs & Assumptions'!$Q$43,\"--\")","v":2772286.73},{"$f":"IFERROR(X307*'Inputs & Assumptions'!$Q$44,\"--\")","v":286901.92300000001},{"$f":"IFERROR(Y307*'Inputs & Assumptions'!$Q$45,\"--\")","v":1100},{"$f":"IFERROR(Z307*'Inputs & Assumptions'!$Q$46,\"--\")","v":102756.876},{"$f":"IFERROR(AA307*'Inputs & Assumptions'!$Q$47,\"--\")","v":200000},{"$f":"IFERROR(AB307*'Inputs & Assumptions'!$Q$48,\"--\")","v":1101787},{"$f":"IFERROR(AC307*'Inputs & Assumptions'!$Q$49,\"--\")","v":156025}]
["0506","Middle Township","Cape May",3400945810,305,2852189393,16115426.82,0.56501952007644962,6271611.2620000001,44952.474294379514,1.9704960816394148,8773051.4100000001,31313802,56202280.230000004,0.28673973287293436,0.15609778418415604,0.5571624829429096,27893,224.84534693292224,2531970,176000,259500,6390248.8799999999,6547343.2200000007,321350,0,575000,3103411,299730,{"$f":"IFERROR(T308*'Inputs & Assumptions'!$Q$40,\"--\")","v":253197},{"$f":"IFERROR(U308*'Inputs & Assumptions'!$Q$41,\"--\")","v":17600},{"$f":"IFERROR(V308*'Inputs & Assumptions'!$Q$42,\"--\")","v":129750},{"$f":"IFERROR(W308*'Inputs & Assumptions'!$Q$43,\"--\")","v":3195124.44},{"$f":"IFERROR(X308*'Inputs & Assumptions'!$Q$44,\"--\")","v":654734.32200000016},{"$f":"IFERROR(Y308*'Inputs & Assumptions'!$Q$45,\"--\")","v":32135},{"$f":"IFERROR(Z308*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA308*'Inputs & Assumptions'!$Q$47,\"--\")","v":287500},{"$f":"IFERROR(AB308*'Inputs & Assumptions'!$Q$48,\"--\")","v":1551705.5},{"$f":"IFERROR(AC308*'Inputs & Assumptions'!$Q$49,\"--\")","v":149865}]
["1211","Middlesex Borough","Middlesex",3402345900,306,2311828500,15034125.939999999,0.65031320186596886,4442227.9519999996,2232.5062584780799,2.2020702586718692,8147391.8899999997,27726570,50908087.829999998,0.29531900687773288,0.16004120832837024,0.54463978479389685,18694,237.62854135016582,1805555,130000,211500,4839748.04,2240998.3199999998,372204,692812,400000,2171644,213250,{"$f":"IFERROR(T309*'Inputs & Assumptions'!$Q$40,\"--\")","v":180555.5},{"$f":"IFERROR(U309*'Inputs & Assumptions'!$Q$41,\"--\")","v":13000},{"$f":"IFERROR(V309*'Inputs & Assumptions'!$Q$42,\"--\")","v":105750},{"$f":"IFERROR(W309*'Inputs & Assumptions'!$Q$43,\"--\")","v":2419874.02},{"$f":"IFERROR(X309*'Inputs & Assumptions'!$Q$44,\"--\")","v":224099.83199999999},{"$f":"IFERROR(Y309*'Inputs & Assumptions'!$Q$45,\"--\")","v":37220.400000000001},{"$f":"IFERROR(Z309*'Inputs & Assumptions'!$Q$46,\"--\")","v":69281.2},{"$f":"IFERROR(AA309*'Inputs & Assumptions'!$Q$47,\"--\")","v":200000},{"$f":"IFERROR(AB309*'Inputs & Assumptions'!$Q$48,\"--\")","v":1085822},{"$f":"IFERROR(AC309*'Inputs & Assumptions'!$Q$49,\"--\")","v":106625}]
["1331","Middletown Township","Monmouth",3402545990,307,15071893790,69935330.390000001,0.46401156592810622,18081540.859000001,26207.437670183681,1.7371282497605764,30820013.409999996,161062781,261818124.80000001,0.26711416730000198,0.1177153546323161,0.61517047806768188,80552,224.47041487486345,5865206,573102,1673201,19433568.329999998,20455823.07,832731.87,4588444,0,7963317,629934,{"$f":"IFERROR(T310*'Inputs & Assumptions'!$Q$40,\"--\")","v":586520.6},{"$f":"IFERROR(U310*'Inputs & Assumptions'!$Q$41,\"--\")","v":57310.200000000004},{"$f":"IFERROR(V310*'Inputs & Assumptions'!$Q$42,\"--\")","v":836600.5},{"$f":"IFERROR(W310*'Inputs & Assumptions'!$Q$43,\"--\")","v":9716784.1649999991},{"$f":"IFERROR(X310*'Inputs & Assumptions'!$Q$44,\"--\")","v":2045582.307},{"$f":"IFERROR(Y310*'Inputs & Assumptions'!$Q$45,\"--\")","v":83273.187000000005},{"$f":"IFERROR(Z310*'Inputs & Assumptions'!$Q$46,\"--\")","v":458844.4},{"$f":"IFERROR(AA310*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB310*'Inputs & Assumptions'!$Q$48,\"--\")","v":3981658.5},{"$f":"IFERROR(AC310*'Inputs & Assumptions'!$Q$49,\"--\")","v":314967}]
["0235","Midland Park Borough","Bergen",3400346110,308,1087589700,9586239.2300000004,0.88142056052939821,2889717.5109999999,1005.2897619392,3.3805734175305262,3415153.0600000005,23765376,36766768.289999999,0.26073108069732936,9.288695250729638E-2,0.6463819667953743,9550,302.58822104712038,947784.08,32500,195175,3198930.19,1529018,72263,475099.08,235944,1413378,124675,{"$f":"IFERROR(T311*'Inputs & Assumptions'!$Q$40,\"--\")","v":94778.407999999996},{"$f":"IFERROR(U311*'Inputs & Assumptions'!$Q$41,\"--\")","v":3250},{"$f":"IFERROR(V311*'Inputs & Assumptions'!$Q$42,\"--\")","v":97587.5},{"$f":"IFERROR(W311*'Inputs & Assumptions'!$Q$43,\"--\")","v":1599465.095},{"$f":"IFERROR(X311*'Inputs & Assumptions'!$Q$44,\"--\")","v":152901.80000000002},{"$f":"IFERROR(Y311*'Inputs & Assumptions'!$Q$45,\"--\")","v":7226.3},{"$f":"IFERROR(Z311*'Inputs & Assumptions'!$Q$46,\"--\")","v":47509.908000000003},{"$f":"IFERROR(AA311*'Inputs & Assumptions'!$Q$47,\"--\")","v":117972},{"$f":"IFERROR(AB311*'Inputs & Assumptions'!$Q$48,\"--\")","v":706689},{"$f":"IFERROR(AC311*'Inputs & Assumptions'!$Q$49,\"--\")","v":62337.5}]
["1020","Milford Borough","Hunterdon",3401946260,309,114089793,979793.06,0.85879116285187762,249869.28,756.69814368000004,3.989288945418632,491388.43999999994,3080190,4551371.5,0.21527424425802202,0.10796491563037645,0.67676084011160154,1635,152.825247706422,137200,26625,0,135340,176950,0,52300,215193.56,70590,0,{"$f":"IFERROR(T312*'Inputs & Assumptions'!$Q$40,\"--\")","v":13720},{"$f":"IFERROR(U312*'Inputs & Assumptions'!$Q$41,\"--\")","v":2662.5},{"$f":"IFERROR(V312*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W312*'Inputs & Assumptions'!$Q$43,\"--\")","v":67670},{"$f":"IFERROR(X312*'Inputs & Assumptions'!$Q$44,\"--\")","v":17695},{"$f":"IFERROR(Y312*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z312*'Inputs & Assumptions'!$Q$46,\"--\")","v":5230},{"$f":"IFERROR(AA312*'Inputs & Assumptions'!$Q$47,\"--\")","v":107596.78},{"$f":"IFERROR(AB312*'Inputs & Assumptions'!$Q$48,\"--\")","v":35295},{"$f":"IFERROR(AC312*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0712","Millburn Township","Essex",3401346380,310,9875653000,48091854.060000002,0.486973915142624,15474647.958000001,5973.3238718643206,1.9556282582022677,46445840.689999998,98593366,193131060.75,0.2490114944392755,0.24048871532954597,0.51049979023117853,33815,457.62673245601064,4111484.58,106150,1024686,17074039,6701144,46821,3595925,2780000,6674815,483451,{"$f":"IFERROR(T313*'Inputs & Assumptions'!$Q$40,\"--\")","v":411148.45800000004},{"$f":"IFERROR(U313*'Inputs & Assumptions'!$Q$41,\"--\")","v":10615},{"$f":"IFERROR(V313*'Inputs & Assumptions'!$Q$42,\"--\")","v":512343},{"$f":"IFERROR(W313*'Inputs & Assumptions'!$Q$43,\"--\")","v":8537019.5},{"$f":"IFERROR(X313*'Inputs & Assumptions'!$Q$44,\"--\")","v":670114.4},{"$f":"IFERROR(Y313*'Inputs & Assumptions'!$Q$45,\"--\")","v":4682.1000000000004},{"$f":"IFERROR(Z313*'Inputs & Assumptions'!$Q$46,\"--\")","v":359592.5},{"$f":"IFERROR(AA313*'Inputs & Assumptions'!$Q$47,\"--\")","v":1390000},{"$f":"IFERROR(AB313*'Inputs & Assumptions'!$Q$48,\"--\")","v":3337407.5},{"$f":"IFERROR(AC313*'Inputs & Assumptions'!$Q$49,\"--\")","v":241725.5}]
["1812","Millstone Borough","Somerset",3403546590,311,62695800,371396.98,0.59237936193493024,81166.042999999991,435.57445389823999,1.8767090778010649,238355.78999999998,566865,1176617.77,0.31564794402178709,0.20257707819592083,0.481774977782292,646,125.64402941176469,179481.81,35953.17,6755.24,64300,92750.25,23119,0,0,11716,13300,{"$f":"IFERROR(T314*'Inputs & Assumptions'!$Q$40,\"--\")","v":17948.181},{"$f":"IFERROR(U314*'Inputs & Assumptions'!$Q$41,\"--\")","v":3595.317},{"$f":"IFERROR(V314*'Inputs & Assumptions'!$Q$42,\"--\")","v":3377.62},{"$f":"IFERROR(W314*'Inputs & Assumptions'!$Q$43,\"--\")","v":32150},{"$f":"IFERROR(X314*'Inputs & Assumptions'!$Q$44,\"--\")","v":9275.0249999999996},{"$f":"IFERROR(Y314*'Inputs & Assumptions'!$Q$45,\"--\")","v":2311.9},{"$f":"IFERROR(Z314*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA314*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB314*'Inputs & Assumptions'!$Q$48,\"--\")","v":5858},{"$f":"IFERROR(AC314*'Inputs & Assumptions'!$Q$49,\"--\")","v":6650}]
["1332","Millstone Township","Monmouth",3402546560,312,1928964148,5451161.5199999996,0.28259527403098211,824564.68200000003,23428.67257236864,2.3579598167834894,5687320.9700000007,34345717,45484199.490000002,0.1198473663628723,0.12503948698163622,0.75511314665549145,11733,70.277395551009974,1144724.6200000001,105600,583200,59800,1406800,19400,250,18000,333774.44,119000,{"$f":"IFERROR(T315*'Inputs & Assumptions'!$Q$40,\"--\")","v":114472.46200000001},{"$f":"IFERROR(U315*'Inputs & Assumptions'!$Q$41,\"--\")","v":10560},{"$f":"IFERROR(V315*'Inputs & Assumptions'!$Q$42,\"--\")","v":291600},{"$f":"IFERROR(W315*'Inputs & Assumptions'!$Q$43,\"--\")","v":29900},{"$f":"IFERROR(X315*'Inputs & Assumptions'!$Q$44,\"--\")","v":140680},{"$f":"IFERROR(Y315*'Inputs & Assumptions'!$Q$45,\"--\")","v":1940},{"$f":"IFERROR(Z315*'Inputs & Assumptions'!$Q$46,\"--\")","v":25},{"$f":"IFERROR(AA315*'Inputs & Assumptions'!$Q$47,\"--\")","v":9000},{"$f":"IFERROR(AB315*'Inputs & Assumptions'!$Q$48,\"--\")","v":166887.22},{"$f":"IFERROR(AC315*'Inputs & Assumptions'!$Q$49,\"--\")","v":59500}]
["1212","Milltown Borough","Middlesex",3402346620,313,443301000,7374613.2400000002,1.6635679233748628,3572526.9569999999,994.30469671679998,6.6309221274032772,4188869.86,17831461,29394944.100000001,0.25088032877055205,0.14250307283285493,0.60661659839659299,8487,420.94108130081298,9696975,142400,79300,2920240,2532510,28024.57,377660,0,1590000,0,{"$f":"IFERROR(T316*'Inputs & Assumptions'!$Q$40,\"--\")","v":969697.5},{"$f":"IFERROR(U316*'Inputs & Assumptions'!$Q$41,\"--\")","v":14240},{"$f":"IFERROR(V316*'Inputs & Assumptions'!$Q$42,\"--\")","v":39650},{"$f":"IFERROR(W316*'Inputs & Assumptions'!$Q$43,\"--\")","v":1460120},{"$f":"IFERROR(X316*'Inputs & Assumptions'!$Q$44,\"--\")","v":253251},{"$f":"IFERROR(Y316*'Inputs & Assumptions'!$Q$45,\"--\")","v":2802.4570000000003},{"$f":"IFERROR(Z316*'Inputs & Assumptions'!$Q$46,\"--\")","v":37766},{"$f":"IFERROR(AA316*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB316*'Inputs & Assumptions'!$Q$48,\"--\")","v":795000},{"$f":"IFERROR(AC316*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0610","Millville City","Cumberland",3401146680,314,1465107870,20971315.010000002,1.4313836843972454,9124559.0590000004,26879.58898941696,3.8901853602083238,20782126.859999999,15241970,56995411.870000005,0.36794742457222984,0.36462806703461759,0.26742450839315252,34073,267.79441372934582,2601491,777353,573100,10911210,2906896.84,277100,533000,832525,4021064.95,492050,{"$f":"IFERROR(T317*'Inputs & Assumptions'!$Q$40,\"--\")","v":260149.1},{"$f":"IFERROR(U317*'Inputs & Assumptions'!$Q$41,\"--\")","v":77735.3},{"$f":"IFERROR(V317*'Inputs & Assumptions'!$Q$42,\"--\")","v":286550},{"$f":"IFERROR(W317*'Inputs & Assumptions'!$Q$43,\"--\")","v":5455605},{"$f":"IFERROR(X317*'Inputs & Assumptions'!$Q$44,\"--\")","v":290689.68400000001},{"$f":"IFERROR(Y317*'Inputs & Assumptions'!$Q$45,\"--\")","v":27710},{"$f":"IFERROR(Z317*'Inputs & Assumptions'!$Q$46,\"--\")","v":53300},{"$f":"IFERROR(AA317*'Inputs & Assumptions'!$Q$47,\"--\")","v":416262.5},{"$f":"IFERROR(AB317*'Inputs & Assumptions'!$Q$48,\"--\")","v":2010532.4750000001},{"$f":"IFERROR(AC317*'Inputs & Assumptions'!$Q$49,\"--\")","v":246025}]
["1420","Mine Hill Township","Morris",3402746860,315,449431200,3635861,0.80899167659032123,490465.60000000003,1880.8949663551998,2.8028048564496633,1436953.5,7523865,12596679.5,0.28863646169611601,0.11407399068937175,0.59728954761451225,4495,109.11359288097887,1972930,48089,124960,114162,370800,25342,0,0,258377,0,{"$f":"IFERROR(T318*'Inputs & Assumptions'!$Q$40,\"--\")","v":197293},{"$f":"IFERROR(U318*'Inputs & Assumptions'!$Q$41,\"--\")","v":4808.9000000000005},{"$f":"IFERROR(V318*'Inputs & Assumptions'!$Q$42,\"--\")","v":62480},{"$f":"IFERROR(W318*'Inputs & Assumptions'!$Q$43,\"--\")","v":57081},{"$f":"IFERROR(X318*'Inputs & Assumptions'!$Q$44,\"--\")","v":37080},{"$f":"IFERROR(Y318*'Inputs & Assumptions'!$Q$45,\"--\")","v":2534.2000000000003},{"$f":"IFERROR(Z318*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA318*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB318*'Inputs & Assumptions'!$Q$48,\"--\")","v":129188.5},{"$f":"IFERROR(AC318*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1333","Monmouth Beach Borough","Monmouth",3402547130,316,2068169200,6309785.2800000003,0.30509038041955178,1704504.9630000002,666.86573729407996,1.0293300949458102,4804671.71,10173831,21288287.990000002,0.29639702746242297,0.22569554265035097,0.47790742988722595,3761,453.20525471948957,811810,61150,16365,1869806.59,899045.68,97801,38525,303500,830007,7665,{"$f":"IFERROR(T319*'Inputs & Assumptions'!$Q$40,\"--\")","v":81181},{"$f":"IFERROR(U319*'Inputs & Assumptions'!$Q$41,\"--\")","v":6115},{"$f":"IFERROR(V319*'Inputs & Assumptions'!$Q$42,\"--\")","v":8182.5},{"$f":"IFERROR(W319*'Inputs & Assumptions'!$Q$43,\"--\")","v":934903.29500000004},{"$f":"IFERROR(X319*'Inputs & Assumptions'!$Q$44,\"--\")","v":89904.568000000014},{"$f":"IFERROR(Y319*'Inputs & Assumptions'!$Q$45,\"--\")","v":9780.1},{"$f":"IFERROR(Z319*'Inputs & Assumptions'!$Q$46,\"--\")","v":3852.5},{"$f":"IFERROR(AA319*'Inputs & Assumptions'!$Q$47,\"--\")","v":151750},{"$f":"IFERROR(AB319*'Inputs & Assumptions'!$Q$48,\"--\")","v":415003.5},{"$f":"IFERROR(AC319*'Inputs & Assumptions'!$Q$49,\"--\")","v":3832.5}]
["0811","Monroe Township","Gloucester",3401547250,317,2814545900,26414415.73,0.93849653437877845,9415850,29709.3603236032,3.6344329722958153,20209221.48,55669147,102292784.21000001,0.2582236463108975,0.19756253225556816,0.54421382143353425,42138,223.45270302339929,2244135,628000,683800,10283900,4423900,104900,1179425,1665000,4099428,383500,{"$f":"IFERROR(T320*'Inputs & Assumptions'!$Q$40,\"--\")","v":224413.5},{"$f":"IFERROR(U320*'Inputs & Assumptions'!$Q$41,\"--\")","v":62800},{"$f":"IFERROR(V320*'Inputs & Assumptions'!$Q$42,\"--\")","v":341900},{"$f":"IFERROR(W320*'Inputs & Assumptions'!$Q$43,\"--\")","v":5141950},{"$f":"IFERROR(X320*'Inputs & Assumptions'!$Q$44,\"--\")","v":442390},{"$f":"IFERROR(Y320*'Inputs & Assumptions'!$Q$45,\"--\")","v":10490},{"$f":"IFERROR(Z320*'Inputs & Assumptions'!$Q$46,\"--\")","v":117942.5},{"$f":"IFERROR(AA320*'Inputs & Assumptions'!$Q$47,\"--\")","v":832500},{"$f":"IFERROR(AB320*'Inputs & Assumptions'!$Q$48,\"--\")","v":2049714},{"$f":"IFERROR(AC320*'Inputs & Assumptions'!$Q$49,\"--\")","v":191750}]
["1213","Monroe Township","Middlesex",3402347280,318,8371735885,46152480.960000001,0.5512892617968681,16097506.408000002,26843.749580921598,2.5586267687182298,44178873.399999999,123870121,214201475.36000001,0.2154629461932199,0.20624915550068132,0.57828789830609872,56334,285.7511699506515,4174288,605091,1457873,17934877,7855937.0800000001,1785579,4173009,177500,8437177,468805,{"$f":"IFERROR(T321*'Inputs & Assumptions'!$Q$40,\"--\")","v":417428.80000000005},{"$f":"IFERROR(U321*'Inputs & Assumptions'!$Q$41,\"--\")","v":60509.100000000006},{"$f":"IFERROR(V321*'Inputs & Assumptions'!$Q$42,\"--\")","v":728936.5},{"$f":"IFERROR(W321*'Inputs & Assumptions'!$Q$43,\"--\")","v":8967438.5},{"$f":"IFERROR(X321*'Inputs & Assumptions'!$Q$44,\"--\")","v":785593.7080000001},{"$f":"IFERROR(Y321*'Inputs & Assumptions'!$Q$45,\"--\")","v":178557.90000000002},{"$f":"IFERROR(Z321*'Inputs & Assumptions'!$Q$46,\"--\")","v":417300.9},{"$f":"IFERROR(AA321*'Inputs & Assumptions'!$Q$47,\"--\")","v":88750},{"$f":"IFERROR(AB321*'Inputs & Assumptions'!$Q$48,\"--\")","v":4218588.5},{"$f":"IFERROR(AC321*'Inputs & Assumptions'!$Q$49,\"--\")","v":234402.5}]
["1914","Montague Township","Sussex",3403747430,319,359926000,1556990.51,0.43258628440290503,331485.19699999999,28947.962237497599,2.8914585081377839,2277674.44,6572446,10407110.949999999,0.14960833198381537,0.21885751491868163,0.63153415309750305,4637,71.486995255553154,477430,11600,130100,197922,594056.97,15700,0,0,115191,0,{"$f":"IFERROR(T322*'Inputs & Assumptions'!$Q$40,\"--\")","v":47743},{"$f":"IFERROR(U322*'Inputs & Assumptions'!$Q$41,\"--\")","v":1160},{"$f":"IFERROR(V322*'Inputs & Assumptions'!$Q$42,\"--\")","v":65050},{"$f":"IFERROR(W322*'Inputs & Assumptions'!$Q$43,\"--\")","v":98961},{"$f":"IFERROR(X322*'Inputs & Assumptions'!$Q$44,\"--\")","v":59405.697},{"$f":"IFERROR(Y322*'Inputs & Assumptions'!$Q$45,\"--\")","v":1570},{"$f":"IFERROR(Z322*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA322*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB322*'Inputs & Assumptions'!$Q$48,\"--\")","v":57595.5},{"$f":"IFERROR(AC322*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0713","Montclair Township","Essex",3401347500,320,7156605800,62422706.539999999,0.87223899547464245,27147225.692999996,3992.2640389452799,3.3798433056072477,42403264.389999993,137056091.11000001,241882062.04000002,0.25807083838105016,0.17530553540174371,0.56662362621720608,52953,512.66643425301675,4967400.2799999993,712731.75,1063731.8999999999,29378584.539999999,20980678.100000001,2538950,4070995,4876033.12,11570225.050000001,751725.75,{"$f":"IFERROR(T323*'Inputs & Assumptions'!$Q$40,\"--\")","v":496740.02799999993},{"$f":"IFERROR(U323*'Inputs & Assumptions'!$Q$41,\"--\")","v":71273.175000000003},{"$f":"IFERROR(V323*'Inputs & Assumptions'!$Q$42,\"--\")","v":531865.94999999995},{"$f":"IFERROR(W323*'Inputs & Assumptions'!$Q$43,\"--\")","v":14689292.27},{"$f":"IFERROR(X323*'Inputs & Assumptions'!$Q$44,\"--\")","v":2098067.81},{"$f":"IFERROR(Y323*'Inputs & Assumptions'!$Q$45,\"--\")","v":253895},{"$f":"IFERROR(Z323*'Inputs & Assumptions'!$Q$46,\"--\")","v":407099.5},{"$f":"IFERROR(AA323*'Inputs & Assumptions'!$Q$47,\"--\")","v":2438016.56},{"$f":"IFERROR(AB323*'Inputs & Assumptions'!$Q$48,\"--\")","v":5785112.5250000004},{"$f":"IFERROR(AC323*'Inputs & Assumptions'!$Q$49,\"--\")","v":375862.875}]
["1813","Montgomery Township","Somerset",3403547580,321,4002602803,19766647.290000003,{"$f":"G324/(F324/100)","v":0.49384483704415177},{"$f":"IF(IFERROR(SUM(AD324:AM324),\"--\")=0,\"--\",IFERROR(SUM(AD324:AM324),\"--\"))","v":6189201.477},20672.021173166082,3.3715281501040812,20585108.949999999,94597124,134948880.24000001,{"$f":"G324/N324","v":0.14647507452337497},{"$f":"L324/N324","v":0.152540050079633},{"$f":"M324/N324","v":0.70098487539699195},31709,{"$f":"IFERROR(I324/R324,\"--\")","v":195.18753278249076},3100370,438000,616000,5281458.3899999997,7636055.8399999999,854046.98,4031250,0,3269000,0,{"$f":"IFERROR(T324*'Inputs & Assumptions'!$Q$40,\"--\")","v":310037},{"$f":"IFERROR(U324*'Inputs & Assumptions'!$Q$41,\"--\")","v":43800},{"$f":"IFERROR(V324*'Inputs & Assumptions'!$Q$42,\"--\")","v":308000},{"$f":"IFERROR(W324*'Inputs & Assumptions'!$Q$43,\"--\")","v":2640729.1949999998},{"$f":"IFERROR(X324*'Inputs & Assumptions'!$Q$44,\"--\")","v":763605.58400000003},{"$f":"IFERROR(Y324*'Inputs & Assumptions'!$Q$45,\"--\")","v":85404.698000000004},{"$f":"IFERROR(Z324*'Inputs & Assumptions'!$Q$46,\"--\")","v":403125},{"$f":"IFERROR(AA324*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB324*'Inputs & Assumptions'!$Q$48,\"--\")","v":1634500},{"$f":"IFERROR(AC324*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0236","Montvale Borough","Bergen",3400347610,{"$f":"E324+1","v":322},2229195725,14142395,0.63441692631094559,4649199.6999999993,2574.82911023104,2.463469450624395,6414924.6799999997,34358236,54915555.68,0.25752985333353545,0.11681434523544823,0.62565580143101629,15887,292.6417637061748,1753923,252250,463750,5132104,1381350,123700,844859,1066125,1586670,178534,{"$f":"IFERROR(T325*'Inputs & Assumptions'!$Q$40,\"--\")","v":175392.30000000002},{"$f":"IFERROR(U325*'Inputs & Assumptions'!$Q$41,\"--\")","v":25225},{"$f":"IFERROR(V325*'Inputs & Assumptions'!$Q$42,\"--\")","v":231875},{"$f":"IFERROR(W325*'Inputs & Assumptions'!$Q$43,\"--\")","v":2566052},{"$f":"IFERROR(X325*'Inputs & Assumptions'!$Q$44,\"--\")","v":138135},{"$f":"IFERROR(Y325*'Inputs & Assumptions'!$Q$45,\"--\")","v":12370},{"$f":"IFERROR(Z325*'Inputs & Assumptions'!$Q$46,\"--\")","v":84485.900000000009},{"$f":"IFERROR(AA325*'Inputs & Assumptions'!$Q$47,\"--\")","v":533062.5},{"$f":"IFERROR(AB325*'Inputs & Assumptions'!$Q$48,\"--\")","v":793335},{"$f":"IFERROR(AC325*'Inputs & Assumptions'!$Q$49,\"--\")","v":89267}]
["1421","Montville Township","Morris",3402747670,323,4530802445,23867237,0.52677726053447471,8073116.8739999998,11921.336749898239,2.5584860767417545,13651445.720000001,78401267,115919949.72,0.20589412829845385,0.11776614597379072,0.67633972572775547,29981,269.27443627630834,3170680,397136,751772,6428785.4100000001,4658845,786917.69,1787198,3447796,3189122,168603,{"$f":"IFERROR(T326*'Inputs & Assumptions'!$Q$40,\"--\")","v":317068},{"$f":"IFERROR(U326*'Inputs & Assumptions'!$Q$41,\"--\")","v":39713.600000000006},{"$f":"IFERROR(V326*'Inputs & Assumptions'!$Q$42,\"--\")","v":375886},{"$f":"IFERROR(W326*'Inputs & Assumptions'!$Q$43,\"--\")","v":3214392.7050000001},{"$f":"IFERROR(X326*'Inputs & Assumptions'!$Q$44,\"--\")","v":465884.5},{"$f":"IFERROR(Y326*'Inputs & Assumptions'!$Q$45,\"--\")","v":78691.769},{"$f":"IFERROR(Z326*'Inputs & Assumptions'!$Q$46,\"--\")","v":178719.80000000002},{"$f":"IFERROR(AA326*'Inputs & Assumptions'!$Q$47,\"--\")","v":1723898},{"$f":"IFERROR(AB326*'Inputs & Assumptions'!$Q$48,\"--\")","v":1594561},{"$f":"IFERROR(AC326*'Inputs & Assumptions'!$Q$49,\"--\")","v":84301.5}]
["0237","Moonachie Borough","Bergen",3400347700,324,1067434503,9301815,0.8714178690924328,2583371.5,1107.22143125504,2.0199448836815423,2558686.63,9701087,21561588.629999999,0.43140675576463777,0.11866874347282268,0.44992450076253959,10428,247.7341292673571,932250,11400,112500,2796546,815200,89050,0,329781,1481036,77300,{"$f":"IFERROR(T327*'Inputs & Assumptions'!$Q$40,\"--\")","v":93225},{"$f":"IFERROR(U327*'Inputs & Assumptions'!$Q$41,\"--\")","v":1140},{"$f":"IFERROR(V327*'Inputs & Assumptions'!$Q$42,\"--\")","v":56250},{"$f":"IFERROR(W327*'Inputs & Assumptions'!$Q$43,\"--\")","v":1398273},{"$f":"IFERROR(X327*'Inputs & Assumptions'!$Q$44,\"--\")","v":81520},{"$f":"IFERROR(Y327*'Inputs & Assumptions'!$Q$45,\"--\")","v":8905},{"$f":"IFERROR(Z327*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA327*'Inputs & Assumptions'!$Q$47,\"--\")","v":164890.5},{"$f":"IFERROR(AB327*'Inputs & Assumptions'!$Q$48,\"--\")","v":740518},{"$f":"IFERROR(AC327*'Inputs & Assumptions'!$Q$49,\"--\")","v":38650}]
["0322","Moorestown Township","Burlington",3400547880,325,4130979510,18252406,0.44184208505067118,6269844.3000000007,9426.40641379712,2.6759774366443176,17679246.600000001,74612427,110544079.59999999,0.16511427899210626,0.15992938440459006,0.67495633660330379,39703,157.91865350225424,2223758,411124,886042,4970763,10302534,8800,1782462,816000,2727973,193175,{"$f":"IFERROR(T328*'Inputs & Assumptions'!$Q$40,\"--\")","v":222375.80000000002},{"$f":"IFERROR(U328*'Inputs & Assumptions'!$Q$41,\"--\")","v":41112.400000000001},{"$f":"IFERROR(V328*'Inputs & Assumptions'!$Q$42,\"--\")","v":443021},{"$f":"IFERROR(W328*'Inputs & Assumptions'!$Q$43,\"--\")","v":2485381.5},{"$f":"IFERROR(X328*'Inputs & Assumptions'!$Q$44,\"--\")","v":1030253.4},{"$f":"IFERROR(Y328*'Inputs & Assumptions'!$Q$45,\"--\")","v":880},{"$f":"IFERROR(Z328*'Inputs & Assumptions'!$Q$46,\"--\")","v":178246.2},{"$f":"IFERROR(AA328*'Inputs & Assumptions'!$Q$47,\"--\")","v":408000},{"$f":"IFERROR(AB328*'Inputs & Assumptions'!$Q$48,\"--\")","v":1363986.5},{"$f":"IFERROR(AC328*'Inputs & Assumptions'!$Q$49,\"--\")","v":96587.5}]
["1423","Morris Plains Borough","Morris",3402748210,326,1404459700,12046769.640000001,0.85775117933252198,3303311.7,1634.25375007104,2.4988295655617598,4284002.58,18764282,35095054.219999999,0.34326117761444508,0.12206855567582024,0.53467026670973472,10151,325.41736774702002,1116400,108850,455000,3448574,3072622,75785,125000,290250,1348208,164860,{"$f":"IFERROR(T329*'Inputs & Assumptions'!$Q$40,\"--\")","v":111640},{"$f":"IFERROR(U329*'Inputs & Assumptions'!$Q$41,\"--\")","v":10885},{"$f":"IFERROR(V329*'Inputs & Assumptions'!$Q$42,\"--\")","v":227500},{"$f":"IFERROR(W329*'Inputs & Assumptions'!$Q$43,\"--\")","v":1724287},{"$f":"IFERROR(X329*'Inputs & Assumptions'!$Q$44,\"--\")","v":307262.2},{"$f":"IFERROR(Y329*'Inputs & Assumptions'!$Q$45,\"--\")","v":7578.5},{"$f":"IFERROR(Z329*'Inputs & Assumptions'!$Q$46,\"--\")","v":12500},{"$f":"IFERROR(AA329*'Inputs & Assumptions'!$Q$47,\"--\")","v":145125},{"$f":"IFERROR(AB329*'Inputs & Assumptions'!$Q$48,\"--\")","v":674104},{"$f":"IFERROR(AC329*'Inputs & Assumptions'!$Q$49,\"--\")","v":82430}]
["1422","Morris Township","Morris",3402748090,327,5424267438,27005056.060000002,0.49785627955610401,9263896.0719999988,10036.651929863679,2.0048112220310479,15374355.25,66366911,108746322.31,0.24833075258414228,0.14137816271315151,0.61029108470270621,35292,262.4928049416298,9665521.2499999981,166981.51999999999,886308.68,8387480.8499999996,6782564.2999999998,543924,2016852,0,5140833.9999999991,278000,{"$f":"IFERROR(T330*'Inputs & Assumptions'!$Q$40,\"--\")","v":966552.12499999988},{"$f":"IFERROR(U330*'Inputs & Assumptions'!$Q$41,\"--\")","v":16698.151999999998},{"$f":"IFERROR(V330*'Inputs & Assumptions'!$Q$42,\"--\")","v":443154.34},{"$f":"IFERROR(W330*'Inputs & Assumptions'!$Q$43,\"--\")","v":4193740.4249999998},{"$f":"IFERROR(X330*'Inputs & Assumptions'!$Q$44,\"--\")","v":678256.43},{"$f":"IFERROR(Y330*'Inputs & Assumptions'!$Q$45,\"--\")","v":54392.4},{"$f":"IFERROR(Z330*'Inputs & Assumptions'!$Q$46,\"--\")","v":201685.2},{"$f":"IFERROR(AA330*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB330*'Inputs & Assumptions'!$Q$48,\"--\")","v":2570416.9999999995},{"$f":"IFERROR(AC330*'Inputs & Assumptions'!$Q$49,\"--\")","v":139000}]
["1424","Morristown Town","Morris",3402748300,328,2308539413,26247987.07,1.1369954059346181,11233043.013020545,1861.85822268928,2.9050033701980378,7561004.6799999997,33254156,67063147.75,0.3913921125183093,0.11274455395661025,0.4958633335250805,41130,273.11069810407355,6260396.8746334659,287773,1262644.931076,12036281.96615696,6779710.0057268767,757149.59906874993,980755,0,5685027.1112719998,468975.1216503125,{"$f":"IFERROR(T331*'Inputs & Assumptions'!$Q$40,\"--\")","v":626039.68746334664},{"$f":"IFERROR(U331*'Inputs & Assumptions'!$Q$41,\"--\")","v":28777.300000000003},{"$f":"IFERROR(V331*'Inputs & Assumptions'!$Q$42,\"--\")","v":631322.46553799999},{"$f":"IFERROR(W331*'Inputs & Assumptions'!$Q$43,\"--\")","v":6018140.9830784798},{"$f":"IFERROR(X331*'Inputs & Assumptions'!$Q$44,\"--\")","v":677971.00057268771},{"$f":"IFERROR(Y331*'Inputs & Assumptions'!$Q$45,\"--\")","v":75714.959906874996},{"$f":"IFERROR(Z331*'Inputs & Assumptions'!$Q$46,\"--\")","v":98075.5},{"$f":"IFERROR(AA331*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB331*'Inputs & Assumptions'!$Q$48,\"--\")","v":2842513.5556359999},{"$f":"IFERROR(AC331*'Inputs & Assumptions'!$Q$49,\"--\")","v":234487.56082515625}]
["1426","Mount Arlington Borough","Morris",3402748690,329,1074486400,6364619.79,0.59234065596363061,2094880.2069999997,1369.6136322969598,1.9543154431735943,2381998.8600000003,12252235,20998853.649999999,0.30309367816371252,0.11343470932757324,0.58347161250871427,7316,286.34229182613444,849651.5,48190,112585,2470224.46,1208277.47,69664,435766.8,47731,1005392,31518,{"$f":"IFERROR(T332*'Inputs & Assumptions'!$Q$40,\"--\")","v":84965.150000000009},{"$f":"IFERROR(U332*'Inputs & Assumptions'!$Q$41,\"--\")","v":4819},{"$f":"IFERROR(V332*'Inputs & Assumptions'!$Q$42,\"--\")","v":56292.5},{"$f":"IFERROR(W332*'Inputs & Assumptions'!$Q$43,\"--\")","v":1235112.23},{"$f":"IFERROR(X332*'Inputs & Assumptions'!$Q$44,\"--\")","v":120827.747},{"$f":"IFERROR(Y332*'Inputs & Assumptions'!$Q$45,\"--\")","v":6966.4000000000005},{"$f":"IFERROR(Z332*'Inputs & Assumptions'!$Q$46,\"--\")","v":43576.68},{"$f":"IFERROR(AA332*'Inputs & Assumptions'!$Q$47,\"--\")","v":23865.5},{"$f":"IFERROR(AB332*'Inputs & Assumptions'!$Q$48,\"--\")","v":502696},{"$f":"IFERROR(AC332*'Inputs & Assumptions'!$Q$49,\"--\")","v":15759}]
["0425","Mount Ephraim Borough","Camden",3400748750,330,279021475,4629379.4000000004,1.659148063782546,1474383.1680000001,565.76434171903998,5.1555219217445538,2664940.9099999997,7090693,14385013.310000001,0.32181961185825281,0.18525814697351847,0.49292224116822869,5191,284.02680947794261,396696,20864,82643,1915075.39,595061.73,14208,0,7500,606219,131963,{"$f":"IFERROR(T333*'Inputs & Assumptions'!$Q$40,\"--\")","v":39669.600000000006},{"$f":"IFERROR(U333*'Inputs & Assumptions'!$Q$41,\"--\")","v":2086.4},{"$f":"IFERROR(V333*'Inputs & Assumptions'!$Q$42,\"--\")","v":41321.5},{"$f":"IFERROR(W333*'Inputs & Assumptions'!$Q$43,\"--\")","v":957537.69499999995},{"$f":"IFERROR(X333*'Inputs & Assumptions'!$Q$44,\"--\")","v":59506.173000000003},{"$f":"IFERROR(Y333*'Inputs & Assumptions'!$Q$45,\"--\")","v":1420.8000000000002},{"$f":"IFERROR(Z333*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA333*'Inputs & Assumptions'!$Q$47,\"--\")","v":3750},{"$f":"IFERROR(AB333*'Inputs & Assumptions'!$Q$48,\"--\")","v":303109.5},{"$f":"IFERROR(AC333*'Inputs & Assumptions'!$Q$49,\"--\")","v":65981.5}]
["0323","Mount Holly Township","Burlington",3400548900,331,656012432,5834691,0.88941774810755414,2643172.4000000004,1807.0685573759999,3.1313407212990132,2820943.42,11886350,20541984.420000002,0.28403735884052428,0.13732575014775519,0.57863689101172044,15322,172.50831484140454,1530236,25150,0,2968538,1392745,14200,67998,380000,1127610,204131,{"$f":"IFERROR(T334*'Inputs & Assumptions'!$Q$40,\"--\")","v":153023.6},{"$f":"IFERROR(U334*'Inputs & Assumptions'!$Q$41,\"--\")","v":2515},{"$f":"IFERROR(V334*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W334*'Inputs & Assumptions'!$Q$43,\"--\")","v":1484269},{"$f":"IFERROR(X334*'Inputs & Assumptions'!$Q$44,\"--\")","v":139274.5},{"$f":"IFERROR(Y334*'Inputs & Assumptions'!$Q$45,\"--\")","v":1420},{"$f":"IFERROR(Z334*'Inputs & Assumptions'!$Q$46,\"--\")","v":6799.8},{"$f":"IFERROR(AA334*'Inputs & Assumptions'!$Q$47,\"--\")","v":190000},{"$f":"IFERROR(AB334*'Inputs & Assumptions'!$Q$48,\"--\")","v":563805},{"$f":"IFERROR(AC334*'Inputs & Assumptions'!$Q$49,\"--\")","v":102065.5}]
["0324","Mount Laurel Township","Burlington",3400549020,332,5837207579,26661860.640000001,0.45675710995646263,10444159.388,13903.20239313536,2.8060461908065379,23948356.280000001,113184524,163794740.92000002,0.16277604818229227,0.14620955560286739,0.69101439621484029,73694,141.72333416560372,2792397,385650,1113000,10758900,5111850,40100,2446836.88,1575000,4898552,387500,{"$f":"IFERROR(T335*'Inputs & Assumptions'!$Q$40,\"--\")","v":279239.7},{"$f":"IFERROR(U335*'Inputs & Assumptions'!$Q$41,\"--\")","v":38565},{"$f":"IFERROR(V335*'Inputs & Assumptions'!$Q$42,\"--\")","v":556500},{"$f":"IFERROR(W335*'Inputs & Assumptions'!$Q$43,\"--\")","v":5379450},{"$f":"IFERROR(X335*'Inputs & Assumptions'!$Q$44,\"--\")","v":511185},{"$f":"IFERROR(Y335*'Inputs & Assumptions'!$Q$45,\"--\")","v":4010},{"$f":"IFERROR(Z335*'Inputs & Assumptions'!$Q$46,\"--\")","v":244683.68799999999},{"$f":"IFERROR(AA335*'Inputs & Assumptions'!$Q$47,\"--\")","v":787500},{"$f":"IFERROR(AB335*'Inputs & Assumptions'!$Q$48,\"--\")","v":2449276},{"$f":"IFERROR(AC335*'Inputs & Assumptions'!$Q$49,\"--\")","v":193750}]
["1427","Mount Olive Township","Morris",3402749080,333,3342108200,22178131,0.66359703734307585,9572653.5,18955.137147199999,3.1874819097718019,10350192.280000001,74000771,106529094.28,0.20818848737892415,9.715836175979925E-2,0.69465315086127666,36856,259.73121065769482,2866940,247560,456558,8863474,8509075,770363,1329892,2440879,4639630,0,{"$f":"IFERROR(T336*'Inputs & Assumptions'!$Q$40,\"--\")","v":286694},{"$f":"IFERROR(U336*'Inputs & Assumptions'!$Q$41,\"--\")","v":24756},{"$f":"IFERROR(V336*'Inputs & Assumptions'!$Q$42,\"--\")","v":228279},{"$f":"IFERROR(W336*'Inputs & Assumptions'!$Q$43,\"--\")","v":4431737},{"$f":"IFERROR(X336*'Inputs & Assumptions'!$Q$44,\"--\")","v":850907.5},{"$f":"IFERROR(Y336*'Inputs & Assumptions'!$Q$45,\"--\")","v":77036.3},{"$f":"IFERROR(Z336*'Inputs & Assumptions'!$Q$46,\"--\")","v":132989.20000000001},{"$f":"IFERROR(AA336*'Inputs & Assumptions'!$Q$47,\"--\")","v":1220439.5},{"$f":"IFERROR(AB336*'Inputs & Assumptions'!$Q$48,\"--\")","v":2319815},{"$f":"IFERROR(AC336*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1425","Mountain Lakes Borough","Morris",3402748480,334,1413717100,6981087.3300000001,0.49381077232495807,2471532.267,1690.3083473126401,2.5278480036776805,3674368.16,25081164,35736619.490000002,0.19534828502604962,0.10281801167645921,0.70183370329749117,6690,369.43681121076236,816041.28,81836.06,219897.58,2334858.83,762607.18,43725,371235,1044572.1,928647.12,0,{"$f":"IFERROR(T337*'Inputs & Assumptions'!$Q$40,\"--\")","v":81604.128000000012},{"$f":"IFERROR(U337*'Inputs & Assumptions'!$Q$41,\"--\")","v":8183.6059999999998},{"$f":"IFERROR(V337*'Inputs & Assumptions'!$Q$42,\"--\")","v":109948.79},{"$f":"IFERROR(W337*'Inputs & Assumptions'!$Q$43,\"--\")","v":1167429.415},{"$f":"IFERROR(X337*'Inputs & Assumptions'!$Q$44,\"--\")","v":76260.718000000008},{"$f":"IFERROR(Y337*'Inputs & Assumptions'!$Q$45,\"--\")","v":4372.5},{"$f":"IFERROR(Z337*'Inputs & Assumptions'!$Q$46,\"--\")","v":37123.5},{"$f":"IFERROR(AA337*'Inputs & Assumptions'!$Q$47,\"--\")","v":522286.05},{"$f":"IFERROR(AB337*'Inputs & Assumptions'!$Q$48,\"--\")","v":464323.56},{"$f":"IFERROR(AC337*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2010","Mountainside Borough","Union",3403948510,335,1898285219,10134141.870000001,0.53385770318216863,3557412.966,2557.70076064256,1.9877620350369491,8933779.0299999993,18665472,37733392.899999999,0.26857224042527067,0.23676055460149198,0.49466720497323741,11644,305.51468275506699,1175735,82000,188010,3855495.5,1302817.56,140520,720623,880000,1299981.32,207000,{"$f":"IFERROR(T338*'Inputs & Assumptions'!$Q$40,\"--\")","v":117573.5},{"$f":"IFERROR(U338*'Inputs & Assumptions'!$Q$41,\"--\")","v":8200},{"$f":"IFERROR(V338*'Inputs & Assumptions'!$Q$42,\"--\")","v":94005},{"$f":"IFERROR(W338*'Inputs & Assumptions'!$Q$43,\"--\")","v":1927747.75},{"$f":"IFERROR(X338*'Inputs & Assumptions'!$Q$44,\"--\")","v":130281.75600000001},{"$f":"IFERROR(Y338*'Inputs & Assumptions'!$Q$45,\"--\")","v":14052},{"$f":"IFERROR(Z338*'Inputs & Assumptions'!$Q$46,\"--\")","v":72062.3},{"$f":"IFERROR(AA338*'Inputs & Assumptions'!$Q$47,\"--\")","v":440000},{"$f":"IFERROR(AB338*'Inputs & Assumptions'!$Q$48,\"--\")","v":649990.66},{"$f":"IFERROR(AC338*'Inputs & Assumptions'!$Q$49,\"--\")","v":103500}]
["0117","Mullica Township","Atlantic",3400149410,336,460067000,4498297.2300000004,0.97774829100978777,1414165.8599999999,36080.247679669759,3.5525509001949716,3048961.1200000006,8796856,16344114.350000001,0.2752242876959558,0.18654795571716007,0.53822775658688404,6633,213.20154681139755,684320,26000,105050,1610708.76,426528.12,20246.68,0,197500,683654,0,{"$f":"IFERROR(T339*'Inputs & Assumptions'!$Q$40,\"--\")","v":68432},{"$f":"IFERROR(U339*'Inputs & Assumptions'!$Q$41,\"--\")","v":2600},{"$f":"IFERROR(V339*'Inputs & Assumptions'!$Q$42,\"--\")","v":52525},{"$f":"IFERROR(W339*'Inputs & Assumptions'!$Q$43,\"--\")","v":805354.38},{"$f":"IFERROR(X339*'Inputs & Assumptions'!$Q$44,\"--\")","v":42652.812000000005},{"$f":"IFERROR(Y339*'Inputs & Assumptions'!$Q$45,\"--\")","v":2024.6680000000001},{"$f":"IFERROR(Z339*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA339*'Inputs & Assumptions'!$Q$47,\"--\")","v":98750},{"$f":"IFERROR(AB339*'Inputs & Assumptions'!$Q$48,\"--\")","v":341827},{"$f":"IFERROR(AC339*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0812","National Park Borough","Gloucester",3401549680,337,161442630,1605032.66,0.99418143770328804,378911.79599999997,644.75376841856007,4.6808413985822703,1154803.8,4797037,7556873.46,0.21239374570657427,0.15281502411183687,0.63479123018158889,3153,120.17500666032349,342500,20000,84500,96000,1085242.96,1375,0,155000,132500,0,{"$f":"IFERROR(T340*'Inputs & Assumptions'!$Q$40,\"--\")","v":34250},{"$f":"IFERROR(U340*'Inputs & Assumptions'!$Q$41,\"--\")","v":2000},{"$f":"IFERROR(V340*'Inputs & Assumptions'!$Q$42,\"--\")","v":42250},{"$f":"IFERROR(W340*'Inputs & Assumptions'!$Q$43,\"--\")","v":48000},{"$f":"IFERROR(X340*'Inputs & Assumptions'!$Q$44,\"--\")","v":108524.296},{"$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$47,\"--\")","v":77500},{"$f":"IFERROR(AB340*'Inputs & Assumptions'!$Q$48,\"--\")","v":66250},{"$f":"IFERROR(AC340*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1335","Neptune City Borough","Monmouth",3402549920,338,829275900,6028497.1900000004,0.7269591688363306,2285921.699,573.53061356416003,1.927367077712014,2016447.4899999998,7938246,15983190.68,0.37717733027758638,0.12616051014915375,0.49666215957325988,6264,364.93002857598981,390475,20100,89650,2550747.16,2598636.19,14000,49850,80000,1046284,190550,{"$f":"IFERROR(T341*'Inputs & Assumptions'!$Q$40,\"--\")","v":39047.5},{"$f":"IFERROR(U341*'Inputs & Assumptions'!$Q$41,\"--\")","v":2010},{"$f":"IFERROR(V341*'Inputs & Assumptions'!$Q$42,\"--\")","v":44825},{"$f":"IFERROR(W341*'Inputs & Assumptions'!$Q$43,\"--\")","v":1275373.58},{"$f":"IFERROR(X341*'Inputs & Assumptions'!$Q$44,\"--\")","v":259863.61900000001},{"$f":"IFERROR(Y341*'Inputs & Assumptions'!$Q$45,\"--\")","v":1400},{"$f":"IFERROR(Z341*'Inputs & Assumptions'!$Q$46,\"--\")","v":4985},{"$f":"IFERROR(AA341*'Inputs & Assumptions'!$Q$47,\"--\")","v":40000},{"$f":"IFERROR(AB341*'Inputs & Assumptions'!$Q$48,\"--\")","v":523142},{"$f":"IFERROR(AC341*'Inputs & Assumptions'!$Q$49,\"--\")","v":95275}]
["1334","Neptune Township","Monmouth",3402549890,339,5691748200,35139745,0.6173805264259582,12652511.758000001,5201.0585897548799,1.7264940030200209,12127946.340000004,51000000,98267691.340000004,0.35759204801523936,0.12341743430236979,0.51899051768239091,40273,314.16859330072259,10644225.029999999,883600,438500,13207766.960000001,4659854.2,1060063.55,1780745,2095000,5358059,400000,{"$f":"IFERROR(T342*'Inputs & Assumptions'!$Q$40,\"--\")","v":1064422.503},{"$f":"IFERROR(U342*'Inputs & Assumptions'!$Q$41,\"--\")","v":88360},{"$f":"IFERROR(V342*'Inputs & Assumptions'!$Q$42,\"--\")","v":219250},{"$f":"IFERROR(W342*'Inputs & Assumptions'!$Q$43,\"--\")","v":6603883.4800000004},{"$f":"IFERROR(X342*'Inputs & Assumptions'!$Q$44,\"--\")","v":465985.42000000004},{"$f":"IFERROR(Y342*'Inputs & Assumptions'!$Q$45,\"--\")","v":106006.35500000001},{"$f":"IFERROR(Z342*'Inputs & Assumptions'!$Q$46,\"--\")","v":178074.5},{"$f":"IFERROR(AA342*'Inputs & Assumptions'!$Q$47,\"--\")","v":1047500},{"$f":"IFERROR(AB342*'Inputs & Assumptions'!$Q$48,\"--\")","v":2679029.5},{"$f":"IFERROR(AC342*'Inputs & Assumptions'!$Q$49,\"--\")","v":200000}]
["1428","Netcong Borough","Morris",3402750130,340,319963800,3144764,0.98284993489888539,1537763.328,532.92380290175993,3.4461969197765501,870014.61999999988,7011804,11026582.620000001,0.28519842533044021,7.8901564517547665E-2,0.63590001015201203,4336,354.65021402214023,695781.24,37502,17061,1680905.32,2097601.27,91779,29523.17,48145,737978,1000,{"$f":"IFERROR(T343*'Inputs & Assumptions'!$Q$40,\"--\")","v":69578.123999999996},{"$f":"IFERROR(U343*'Inputs & Assumptions'!$Q$41,\"--\")","v":3750.2000000000003},{"$f":"IFERROR(V343*'Inputs & Assumptions'!$Q$42,\"--\")","v":8530.5},{"$f":"IFERROR(W343*'Inputs & Assumptions'!$Q$43,\"--\")","v":840452.66},{"$f":"IFERROR(X343*'Inputs & Assumptions'!$Q$44,\"--\")","v":209760.12700000001},{"$f":"IFERROR(Y343*'Inputs & Assumptions'!$Q$45,\"--\")","v":9177.9},{"$f":"IFERROR(Z343*'Inputs & Assumptions'!$Q$46,\"--\")","v":2952.317},{"$f":"IFERROR(AA343*'Inputs & Assumptions'!$Q$47,\"--\")","v":24072.5},{"$f":"IFERROR(AB343*'Inputs & Assumptions'!$Q$48,\"--\")","v":368989},{"$f":"IFERROR(AC343*'Inputs & Assumptions'!$Q$49,\"--\")","v":500}]
["1214","New Brunswick City","Middlesex",3402351210,341,3559395450,39826903.589999996,1.1189232595664524,26234488.122999996,3348.9746164159997,2.5423251614259383,14961542.529999999,35702960,90491406.120000005,0.44011807637496342,0.16533661229840549,0.39454531132663095,88535,296.31770625176478,4997955.93,1132920.94,445030.91,33630930.199999996,5275698.3100000005,1960134.17,2332229.08,0,13873493.58,1379733.87,{"$f":"IFERROR(T344*'Inputs & Assumptions'!$Q$40,\"--\")","v":499795.59299999999},{"$f":"IFERROR(U344*'Inputs & Assumptions'!$Q$41,\"--\")","v":113292.094},{"$f":"IFERROR(V344*'Inputs & Assumptions'!$Q$42,\"--\")","v":222515.45499999999},{"$f":"IFERROR(W344*'Inputs & Assumptions'!$Q$43,\"--\")","v":16815465.099999998},{"$f":"IFERROR(X344*'Inputs & Assumptions'!$Q$44,\"--\")","v":527569.83100000012},{"$f":"IFERROR(Y344*'Inputs & Assumptions'!$Q$45,\"--\")","v":196013.41700000002},{"$f":"IFERROR(Z344*'Inputs & Assumptions'!$Q$46,\"--\")","v":233222.90800000002},{"$f":"IFERROR(AA344*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB344*'Inputs & Assumptions'!$Q$48,\"--\")","v":6936746.79},{"$f":"IFERROR(AC344*'Inputs & Assumptions'!$Q$49,\"--\")","v":689866.93500000006}]
["0325","New Hanover Township","Burlington",3400551510,342,63917500,60589.84,9.4793820158798447E-2,417686.49,14293.757971596799,2.7812469042124612,403643.65,1313470,1777703.49,3.4083209230803727E-2,0.22705904121277279,0.73885774955642347,13944,29.954567555938038,398924,13000,18500,369191.09,147066.45000000001,2000,7424,86250,140949,106800,{"$f":"IFERROR(T345*'Inputs & Assumptions'!$Q$40,\"--\")","v":39892.400000000001},{"$f":"IFERROR(U345*'Inputs & Assumptions'!$Q$41,\"--\")","v":1300},{"$f":"IFERROR(V345*'Inputs & Assumptions'!$Q$42,\"--\")","v":9250},{"$f":"IFERROR(W345*'Inputs & Assumptions'!$Q$43,\"--\")","v":184595.54500000001},{"$f":"IFERROR(X345*'Inputs & Assumptions'!$Q$44,\"--\")","v":14706.645000000002},{"$f":"IFERROR(Y345*'Inputs & Assumptions'!$Q$45,\"--\")","v":200},{"$f":"IFERROR(Z345*'Inputs & Assumptions'!$Q$46,\"--\")","v":742.40000000000009},{"$f":"IFERROR(AA345*'Inputs & Assumptions'!$Q$47,\"--\")","v":43125},{"$f":"IFERROR(AB345*'Inputs & Assumptions'!$Q$48,\"--\")","v":70474.5},{"$f":"IFERROR(AC345*'Inputs & Assumptions'!$Q$49,\"--\")","v":53400}]
["0238","New Milford Borough","Bergen",3400351660,343,1603951600,18859026.260000002,1.1757852456395816,5959846.2339999992,1461.0640840563201,3.9141781023816433,5921446.04,38001050,62781522.299999997,0.30039135033844189,9.4318293393787306E-2,0.60529035626777083,19290,308.9604061171591,1172200,44735,192075,6118094.6299999999,4144866.19,247400,825098,1591573,2501090,230000,{"$f":"IFERROR(T346*'Inputs & Assumptions'!$Q$40,\"--\")","v":117220},{"$f":"IFERROR(U346*'Inputs & Assumptions'!$Q$41,\"--\")","v":4473.5},{"$f":"IFERROR(V346*'Inputs & Assumptions'!$Q$42,\"--\")","v":96037.5},{"$f":"IFERROR(W346*'Inputs & Assumptions'!$Q$43,\"--\")","v":3059047.3149999999},{"$f":"IFERROR(X346*'Inputs & Assumptions'!$Q$44,\"--\")","v":414486.61900000001},{"$f":"IFERROR(Y346*'Inputs & Assumptions'!$Q$45,\"--\")","v":24740},{"$f":"IFERROR(Z346*'Inputs & Assumptions'!$Q$46,\"--\")","v":82509.8},{"$f":"IFERROR(AA346*'Inputs & Assumptions'!$Q$47,\"--\")","v":795786.5},{"$f":"IFERROR(AB346*'Inputs & Assumptions'!$Q$48,\"--\")","v":1250545},{"$f":"IFERROR(AC346*'Inputs & Assumptions'!$Q$49,\"--\")","v":115000}]
["2011","New Providence Borough","Union",3403951810,344,1471400104,16821020.439999998,1.1431982636314941,4867474.318,2360.51198272896,5.006605253033201,13889977.459999999,42956197,73667194.900000006,0.22833800666407614,0.18855037820912057,0.58311161512680321,19976,243.66611523828595,2021426,91550,467204,5000870.6399999997,2845936.63,152855,1119602,368783.07,2244654,407163,{"$f":"IFERROR(T347*'Inputs & Assumptions'!$Q$40,\"--\")","v":202142.6},{"$f":"IFERROR(U347*'Inputs & Assumptions'!$Q$41,\"--\")","v":9155},{"$f":"IFERROR(V347*'Inputs & Assumptions'!$Q$42,\"--\")","v":233602},{"$f":"IFERROR(W347*'Inputs & Assumptions'!$Q$43,\"--\")","v":2500435.3199999998},{"$f":"IFERROR(X347*'Inputs & Assumptions'!$Q$44,\"--\")","v":284593.663},{"$f":"IFERROR(Y347*'Inputs & Assumptions'!$Q$45,\"--\")","v":15285.5},{"$f":"IFERROR(Z347*'Inputs & Assumptions'!$Q$46,\"--\")","v":111960.20000000001},{"$f":"IFERROR(AA347*'Inputs & Assumptions'!$Q$47,\"--\")","v":184391.535},{"$f":"IFERROR(AB347*'Inputs & Assumptions'!$Q$48,\"--\")","v":1122327},{"$f":"IFERROR(AC347*'Inputs & Assumptions'!$Q$49,\"--\")","v":203581.5}]
["0714","Newark City","Essex",3401351000,345,12716672300,259918462,2.0439188481722534,223549851.65299997,15451.835646318079,3.7274596117413514,67132965.75,146957396.19,474008823.94,0.54834097778926671,0.14162809289494932,0.31003092931578391,420776,531.27994860210651,220868827.38999999,5070397.5,8139627,259983977.69999999,52232485.700000003,40359790.439999998,10908582,9648700,94516915,8922467,{"$f":"IFERROR(T348*'Inputs & Assumptions'!$Q$40,\"--\")","v":22086882.739},{"$f":"IFERROR(U348*'Inputs & Assumptions'!$Q$41,\"--\")","v":507039.75},{"$f":"IFERROR(V348*'Inputs & Assumptions'!$Q$42,\"--\")","v":4069813.5},{"$f":"IFERROR(W348*'Inputs & Assumptions'!$Q$43,\"--\")","v":129991988.84999999},{"$f":"IFERROR(X348*'Inputs & Assumptions'!$Q$44,\"--\")","v":5223248.57},{"$f":"IFERROR(Y348*'Inputs & Assumptions'!$Q$45,\"--\")","v":4035979.0439999998},{"$f":"IFERROR(Z348*'Inputs & Assumptions'!$Q$46,\"--\")","v":1090858.2},{"$f":"IFERROR(AA348*'Inputs & Assumptions'!$Q$47,\"--\")","v":4824350},{"$f":"IFERROR(AB348*'Inputs & Assumptions'!$Q$48,\"--\")","v":47258457.5},{"$f":"IFERROR(AC348*'Inputs & Assumptions'!$Q$49,\"--\")","v":4461233.5}]
["0813","Newfield Borough","Gloucester",3401551390,346,135393400,1144368.05,0.84521701205524058,397188.12699999998,1112.40174634496,3.7516638181772524,1012000.15,2923137,5079505.2,0.22529124490314528,0.19923203346656679,0.57547672163028796,2620,151.59852175572519,219725,9000,53200,455440,697506.27,0,24000,0,79690,16000,{"$f":"IFERROR(T349*'Inputs & Assumptions'!$Q$40,\"--\")","v":21972.5},{"$f":"IFERROR(U349*'Inputs & Assumptions'!$Q$41,\"--\")","v":900},{"$f":"IFERROR(V349*'Inputs & Assumptions'!$Q$42,\"--\")","v":26600},{"$f":"IFERROR(W349*'Inputs & Assumptions'!$Q$43,\"--\")","v":227720},{"$f":"IFERROR(X349*'Inputs & Assumptions'!$Q$44,\"--\")","v":69750.627000000008},{"$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$48,\"--\")","v":39845},{"$f":"IFERROR(AC349*'Inputs & Assumptions'!$Q$49,\"--\")","v":8000}]
["1915","Newton Town","Sussex",3403751930,347,610512520,9535046,1.5618100673840398,4379038.4399999995,2150.4626105177599,4.4930705597978564,4171605.3,13724107,27430758.300000001,0.34760417104473557,0.15207765145887345,0.50031817749639096,14555,300.86145242184813,2303685,336850,70610,5268060.0999999996,4105347,89896.9,0,222653,1664898,164700,{"$f":"IFERROR(T350*'Inputs & Assumptions'!$Q$40,\"--\")","v":230368.5},{"$f":"IFERROR(U350*'Inputs & Assumptions'!$Q$41,\"--\")","v":33685},{"$f":"IFERROR(V350*'Inputs & Assumptions'!$Q$42,\"--\")","v":35305},{"$f":"IFERROR(W350*'Inputs & Assumptions'!$Q$43,\"--\")","v":2634030.0499999998},{"$f":"IFERROR(X350*'Inputs & Assumptions'!$Q$44,\"--\")","v":410534.7},{"$f":"IFERROR(Y350*'Inputs & Assumptions'!$Q$45,\"--\")","v":8989.69},{"$f":"IFERROR(Z350*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA350*'Inputs & Assumptions'!$Q$47,\"--\")","v":111326.5},{"$f":"IFERROR(AB350*'Inputs & Assumptions'!$Q$48,\"--\")","v":832449},{"$f":"IFERROR(AC350*'Inputs & Assumptions'!$Q$49,\"--\")","v":82350}]
["0239","North Arlington Borough","Bergen",3400352320,348,2266200820,19715665,0.86998755035310593,6188002.0999999996,1589.9702599475199,2.4415650308519434,5665127.75,29949974,55330766.75,0.35632372652779115,0.10238657590986663,0.54128969756234224,18592,332.83143825301204,1615900,63800,380000,6984923,2997000,272000,823131,1340949,2248766,267000,{"$f":"IFERROR(T351*'Inputs & Assumptions'!$Q$40,\"--\")","v":161590},{"$f":"IFERROR(U351*'Inputs & Assumptions'!$Q$41,\"--\")","v":6380},{"$f":"IFERROR(V351*'Inputs & Assumptions'!$Q$42,\"--\")","v":190000},{"$f":"IFERROR(W351*'Inputs & Assumptions'!$Q$43,\"--\")","v":3492461.5},{"$f":"IFERROR(X351*'Inputs & Assumptions'!$Q$44,\"--\")","v":299700},{"$f":"IFERROR(Y351*'Inputs & Assumptions'!$Q$45,\"--\")","v":27200},{"$f":"IFERROR(Z351*'Inputs & Assumptions'!$Q$46,\"--\")","v":82313.100000000006},{"$f":"IFERROR(AA351*'Inputs & Assumptions'!$Q$47,\"--\")","v":670474.5},{"$f":"IFERROR(AB351*'Inputs & Assumptions'!$Q$48,\"--\")","v":1124383},{"$f":"IFERROR(AC351*'Inputs & Assumptions'!$Q$49,\"--\")","v":133500}]
["0908","North Bergen Township","Hudson",3401752470,349,9745882743,67688533.609999999,0.69453466037868572,21433981.262000002,3286.9084419225601,1.627616248963524,34893611.520000003,56043426,158625571.13,0.42671892764708497,0.21997469431585714,0.35330637803705794,76844,278.92849489875596,7613516.3099999996,283840,829240,20980023,6205885,1329017.7,3263533.61,7932000,8349201,1038340,{"$f":"IFERROR(T352*'Inputs & Assumptions'!$Q$40,\"--\")","v":761351.63100000005},{"$f":"IFERROR(U352*'Inputs & Assumptions'!$Q$41,\"--\")","v":28384},{"$f":"IFERROR(V352*'Inputs & Assumptions'!$Q$42,\"--\")","v":414620},{"$f":"IFERROR(W352*'Inputs & Assumptions'!$Q$43,\"--\")","v":10490011.5},{"$f":"IFERROR(X352*'Inputs & Assumptions'!$Q$44,\"--\")","v":620588.5},{"$f":"IFERROR(Y352*'Inputs & Assumptions'!$Q$45,\"--\")","v":132901.76999999999},{"$f":"IFERROR(Z352*'Inputs & Assumptions'!$Q$46,\"--\")","v":326353.36100000003},{"$f":"IFERROR(AA352*'Inputs & Assumptions'!$Q$47,\"--\")","v":3966000},{"$f":"IFERROR(AB352*'Inputs & Assumptions'!$Q$48,\"--\")","v":4174600.5},{"$f":"IFERROR(AC352*'Inputs & Assumptions'!$Q$49,\"--\")","v":519170}]
["1215","North Brunswick Township","Middlesex",3402352560,350,2561286500,40525830.210000008,1.5822451026076156,15110572.913000001,7700.4192764211202,6.2213244949364306,23343857.199999999,95476257,159345944.41000003,0.25432608504755105,0.14649796884654828,0.59917594610590053,55408,272.71464252454518,13167248,600600,461700,16411100,3691525,388200,1879156.13,1893700,6978000,531300,{"$f":"IFERROR(T353*'Inputs & Assumptions'!$Q$40,\"--\")","v":1316724.8},{"$f":"IFERROR(U353*'Inputs & Assumptions'!$Q$41,\"--\")","v":60060},{"$f":"IFERROR(V353*'Inputs & Assumptions'!$Q$42,\"--\")","v":230850},{"$f":"IFERROR(W353*'Inputs & Assumptions'!$Q$43,\"--\")","v":8205550},{"$f":"IFERROR(X353*'Inputs & Assumptions'!$Q$44,\"--\")","v":369152.5},{"$f":"IFERROR(Y353*'Inputs & Assumptions'!$Q$45,\"--\")","v":38820},{"$f":"IFERROR(Z353*'Inputs & Assumptions'!$Q$46,\"--\")","v":187915.61300000001},{"$f":"IFERROR(AA353*'Inputs & Assumptions'!$Q$47,\"--\")","v":946850},{"$f":"IFERROR(AB353*'Inputs & Assumptions'!$Q$48,\"--\")","v":3489000},{"$f":"IFERROR(AC353*'Inputs & Assumptions'!$Q$49,\"--\")","v":265650}]
["0715","North Caldwell Borough","Essex",3401352620,351,1904799900,7789788.1500000004,0.4089557202307707,2600096.4300000002,1963.3683303974399,2.2155252402102708,9336304.4100000001,25075230,42201322.560000002,0.18458635126718645,0.22123250750556572,0.59418114122724774,7581,342.97538979026518,1580948.3,13800,166765,2490650.6,870351,41122,7900,854891,1147814,37248,{"$f":"IFERROR(T354*'Inputs & Assumptions'!$Q$40,\"--\")","v":158094.83000000002},{"$f":"IFERROR(U354*'Inputs & Assumptions'!$Q$41,\"--\")","v":1380},{"$f":"IFERROR(V354*'Inputs & Assumptions'!$Q$42,\"--\")","v":83382.5},{"$f":"IFERROR(W354*'Inputs & Assumptions'!$Q$43,\"--\")","v":1245325.3},{"$f":"IFERROR(X354*'Inputs & Assumptions'!$Q$44,\"--\")","v":87035.1},{"$f":"IFERROR(Y354*'Inputs & Assumptions'!$Q$45,\"--\")","v":4112.2},{"$f":"IFERROR(Z354*'Inputs & Assumptions'!$Q$46,\"--\")","v":790},{"$f":"IFERROR(AA354*'Inputs & Assumptions'!$Q$47,\"--\")","v":427445.5},{"$f":"IFERROR(AB354*'Inputs & Assumptions'!$Q$48,\"--\")","v":573907},{"$f":"IFERROR(AC354*'Inputs & Assumptions'!$Q$49,\"--\")","v":18624}]
["1606","North Haledon Borough","Passaic",3403153040,352,1191444627,12382113.279999999,1.0392520977812929,3755331.2,2217.0774990054401,2.9589687771532498,8547506.2299999986,14324855,35254474.509999998,0.35122104221090544,0.24245167028586634,0.40632728750322822,10425,360.22361630695445,1198600,74500,268560,4011670,2555905,102560,535592,350000,1815311,171690,{"$f":"IFERROR(T355*'Inputs & Assumptions'!$Q$40,\"--\")","v":119860},{"$f":"IFERROR(U355*'Inputs & Assumptions'!$Q$41,\"--\")","v":7450},{"$f":"IFERROR(V355*'Inputs & Assumptions'!$Q$42,\"--\")","v":134280},{"$f":"IFERROR(W355*'Inputs & Assumptions'!$Q$43,\"--\")","v":2005835},{"$f":"IFERROR(X355*'Inputs & Assumptions'!$Q$44,\"--\")","v":255590.5},{"$f":"IFERROR(Y355*'Inputs & Assumptions'!$Q$45,\"--\")","v":10256},{"$f":"IFERROR(Z355*'Inputs & Assumptions'!$Q$46,\"--\")","v":53559.200000000004},{"$f":"IFERROR(AA355*'Inputs & Assumptions'!$Q$47,\"--\")","v":175000},{"$f":"IFERROR(AB355*'Inputs & Assumptions'!$Q$48,\"--\")","v":907655.5},{"$f":"IFERROR(AC355*'Inputs & Assumptions'!$Q$49,\"--\")","v":85845}]
["0326","North Hanover Township","Burlington",3400553070,353,438039661,1806000,0.41229143403980489,907143.5,11115.72115077888,2.2099943525433421,1659721.7699999998,6214930,9680651.7699999996,0.18655768670418771,0.17144731671305638,0.64199499658275594,8832,102.71099411231884,386540,12950,97700,942050,330425,1450,0,138010,336579,153675,{"$f":"IFERROR(T356*'Inputs & Assumptions'!$Q$40,\"--\")","v":38654},{"$f":"IFERROR(U356*'Inputs & Assumptions'!$Q$41,\"--\")","v":1295},{"$f":"IFERROR(V356*'Inputs & Assumptions'!$Q$42,\"--\")","v":48850},{"$f":"IFERROR(W356*'Inputs & Assumptions'!$Q$43,\"--\")","v":471025},{"$f":"IFERROR(X356*'Inputs & Assumptions'!$Q$44,\"--\")","v":33042.5},{"$f":"IFERROR(Y356*'Inputs & Assumptions'!$Q$45,\"--\")","v":145},{"$f":"IFERROR(Z356*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA356*'Inputs & Assumptions'!$Q$47,\"--\")","v":69005},{"$f":"IFERROR(AB356*'Inputs & Assumptions'!$Q$48,\"--\")","v":168289.5},{"$f":"IFERROR(AC356*'Inputs & Assumptions'!$Q$49,\"--\")","v":76837.5}]
["1814","North Plainfield Borough","Somerset",3403553280,354,1511906758,22942158.050000001,1.5174320723553509,9013337.5549999997,1796.77316299008,4.2485232783118487,8149458.5100000007,33142094,64233710.560000002,0.35716694318273867,0.12687198729376969,0.51596106952349163,24903,361.93782094526762,1454650,14000,234000,11954078.310000001,4466614,394000,0,0,4213644,359100,{"$f":"IFERROR(T357*'Inputs & Assumptions'!$Q$40,\"--\")","v":145465},{"$f":"IFERROR(U357*'Inputs & Assumptions'!$Q$41,\"--\")","v":1400},{"$f":"IFERROR(V357*'Inputs & Assumptions'!$Q$42,\"--\")","v":117000},{"$f":"IFERROR(W357*'Inputs & Assumptions'!$Q$43,\"--\")","v":5977039.1550000003},{"$f":"IFERROR(X357*'Inputs & Assumptions'!$Q$44,\"--\")","v":446661.4},{"$f":"IFERROR(Y357*'Inputs & Assumptions'!$Q$45,\"--\")","v":39400},{"$f":"IFERROR(Z357*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA357*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB357*'Inputs & Assumptions'!$Q$48,\"--\")","v":2106822},{"$f":"IFERROR(AC357*'Inputs & Assumptions'!$Q$49,\"--\")","v":179550}]
["0507","North Wildwood City","Cape May",3400953490,355,2681831700,23356443.010000002,0.87091382393608074,6003954.6880000001,1104.0577423551999,1.5167026767563379,9659861.1699999981,7659109,40675413.18,0.57421526135804091,0.23748649158774196,0.18829824705421713,4225,1421.0543640236688,2319514.67,91839.06,202377.5,7188637.1500000004,4458884.45,40000,0,410000,2594770,230077.09,{"$f":"IFERROR(T358*'Inputs & Assumptions'!$Q$40,\"--\")","v":231951.467},{"$f":"IFERROR(U358*'Inputs & Assumptions'!$Q$41,\"--\")","v":9183.9060000000009},{"$f":"IFERROR(V358*'Inputs & Assumptions'!$Q$42,\"--\")","v":101188.75},{"$f":"IFERROR(W358*'Inputs & Assumptions'!$Q$43,\"--\")","v":3594318.5750000002},{"$f":"IFERROR(X358*'Inputs & Assumptions'!$Q$44,\"--\")","v":445888.44500000007},{"$f":"IFERROR(Y358*'Inputs & Assumptions'!$Q$45,\"--\")","v":4000},{"$f":"IFERROR(Z358*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA358*'Inputs & Assumptions'!$Q$47,\"--\")","v":205000},{"$f":"IFERROR(AB358*'Inputs & Assumptions'!$Q$48,\"--\")","v":1297385},{"$f":"IFERROR(AC358*'Inputs & Assumptions'!$Q$49,\"--\")","v":115038.545}]
["0118","Northfield City","Atlantic",3400152950,356,872389600,8908438.5999999996,1.0211536909655961,3044028.9461000003,2292.7772131123202,3.5443853216498686,4641807.33,17370603,30920848.93,0.28810459312314873,0.15011901324275834,0.56177639363409293,12254,248.41104505467604,916225,24000,177500,3379667.5,876738.91099999996,78217.05,331436,843000,1242567,0,{"$f":"IFERROR(T359*'Inputs & Assumptions'!$Q$40,\"--\")","v":91622.5},{"$f":"IFERROR(U359*'Inputs & Assumptions'!$Q$41,\"--\")","v":2400},{"$f":"IFERROR(V359*'Inputs & Assumptions'!$Q$42,\"--\")","v":88750},{"$f":"IFERROR(W359*'Inputs & Assumptions'!$Q$43,\"--\")","v":1689833.75},{"$f":"IFERROR(X359*'Inputs & Assumptions'!$Q$44,\"--\")","v":87673.891100000008},{"$f":"IFERROR(Y359*'Inputs & Assumptions'!$Q$45,\"--\")","v":7821.7050000000008},{"$f":"IFERROR(Z359*'Inputs & Assumptions'!$Q$46,\"--\")","v":33143.599999999999},{"$f":"IFERROR(AA359*'Inputs & Assumptions'!$Q$47,\"--\")","v":421500},{"$f":"IFERROR(AB359*'Inputs & Assumptions'!$Q$48,\"--\")","v":621283.5},{"$f":"IFERROR(AC359*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0240","Northvale Borough","Bergen",3400353430,357,874615703,8072706.8099999996,0.92300044262983005,"--",809.56631833599999,3.0922085548239919,2601350.7799999998,16370884,27044941.59,0.29849229968331387,9.6186222896553125E-2,0.60532147742013298,7322,"--","No data","No data","No data","No data","No data","No data","No data","No data","No data","No data",{"$f":"IFERROR(T360*'Inputs & Assumptions'!$Q$40,\"--\")","v":"--"},{"$f":"IFERROR(U360*'Inputs & Assumptions'!$Q$41,\"--\")","v":"--"},{"$f":"IFERROR(V360*'Inputs & Assumptions'!$Q$42,\"--\")","v":"--"},{"$f":"IFERROR(W360*'Inputs & Assumptions'!$Q$43,\"--\")","v":"--"},{"$f":"IFERROR(X360*'Inputs & Assumptions'!$Q$44,\"--\")","v":"--"},{"$f":"IFERROR(Y360*'Inputs & Assumptions'!$Q$45,\"--\")","v":"--"},{"$f":"IFERROR(Z360*'Inputs & Assumptions'!$Q$46,\"--\")","v":"--"},{"$f":"IFERROR(AA360*'Inputs & Assumptions'!$Q$47,\"--\")","v":"--"},{"$f":"IFERROR(AB360*'Inputs & Assumptions'!$Q$48,\"--\")","v":"--"},{"$f":"IFERROR(AC360*'Inputs & Assumptions'!$Q$49,\"--\")","v":"--"}]
["0241","Norwood Borough","Bergen",3400353610,358,1238981700,9317998.4399999995,0.75206909351445628,2768239.3000000003,1782.41955859072,2.6449046834186491,3445252.5700000003,20006634,32769885.009999998,0.28434638806808554,0.10513471649194538,0.61051889543996907,7977,347.02761689858346,805200,43400,161400,3423345,2203146,82900,475817,0,1135741,93900,{"$f":"IFERROR(T361*'Inputs & Assumptions'!$Q$40,\"--\")","v":80520},{"$f":"IFERROR(U361*'Inputs & Assumptions'!$Q$41,\"--\")","v":4340},{"$f":"IFERROR(V361*'Inputs & Assumptions'!$Q$42,\"--\")","v":80700},{"$f":"IFERROR(W361*'Inputs & Assumptions'!$Q$43,\"--\")","v":1711672.5},{"$f":"IFERROR(X361*'Inputs & Assumptions'!$Q$44,\"--\")","v":220314.6},{"$f":"IFERROR(Y361*'Inputs & Assumptions'!$Q$45,\"--\")","v":8290},{"$f":"IFERROR(Z361*'Inputs & Assumptions'!$Q$46,\"--\")","v":47581.700000000004},{"$f":"IFERROR(AA361*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB361*'Inputs & Assumptions'!$Q$48,\"--\")","v":567870.5},{"$f":"IFERROR(AC361*'Inputs & Assumptions'!$Q$49,\"--\")","v":46950}]
["0716","Nutley Township","Essex",3401353680,359,4968025300,43607062,0.87775442689472616,14036493.300000003,2158.0400939289602,2.5759985711022848,20146959.739999998,64222239,127976260.73999999,0.34074336715145381,0.15742731990686229,0.50182931294168398,34810,403.23163746049994,3385018,90750,706350,17276604,7171809,1023538,1705883,75000,6872416,467217,{"$f":"IFERROR(T362*'Inputs & Assumptions'!$Q$40,\"--\")","v":338501.80000000005},{"$f":"IFERROR(U362*'Inputs & Assumptions'!$Q$41,\"--\")","v":9075},{"$f":"IFERROR(V362*'Inputs & Assumptions'!$Q$42,\"--\")","v":353175},{"$f":"IFERROR(W362*'Inputs & Assumptions'!$Q$43,\"--\")","v":8638302},{"$f":"IFERROR(X362*'Inputs & Assumptions'!$Q$44,\"--\")","v":717180.9},{"$f":"IFERROR(Y362*'Inputs & Assumptions'!$Q$45,\"--\")","v":102353.8},{"$f":"IFERROR(Z362*'Inputs & Assumptions'!$Q$46,\"--\")","v":170588.30000000002},{"$f":"IFERROR(AA362*'Inputs & Assumptions'!$Q$47,\"--\")","v":37500},{"$f":"IFERROR(AB362*'Inputs & Assumptions'!$Q$48,\"--\")","v":3436208},{"$f":"IFERROR(AC362*'Inputs & Assumptions'!$Q$49,\"--\")","v":233608.5}]
["0242","Oakland Borough","Bergen",3400353850,360,3024622643,17885114,0.59131720254069398,5043281.1198496772,5441.5258806182392,2.3738039545583076,7602908.9100000001,46310589,71798611.909999996,0.24910111106909841,0.10589214342375161,0.64500674550715009,17238,292.5676482103305,1802940,58900,333200,5219800.0002594795,6179791.1971993754,258488,1116722,0,2465394,184800,{"$f":"IFERROR(T363*'Inputs & Assumptions'!$Q$40,\"--\")","v":180294},{"$f":"IFERROR(U363*'Inputs & Assumptions'!$Q$41,\"--\")","v":5890},{"$f":"IFERROR(V363*'Inputs & Assumptions'!$Q$42,\"--\")","v":166600},{"$f":"IFERROR(W363*'Inputs & Assumptions'!$Q$43,\"--\")","v":2609900.0001297398},{"$f":"IFERROR(X363*'Inputs & Assumptions'!$Q$44,\"--\")","v":617979.11971993756},{"$f":"IFERROR(Y363*'Inputs & Assumptions'!$Q$45,\"--\")","v":25848.800000000003},{"$f":"IFERROR(Z363*'Inputs & Assumptions'!$Q$46,\"--\")","v":111672.20000000001},{"$f":"IFERROR(AA363*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB363*'Inputs & Assumptions'!$Q$48,\"--\")","v":1232697},{"$f":"IFERROR(AC363*'Inputs & Assumptions'!$Q$49,\"--\")","v":92400}]
["0426","Oaklyn Borough","Camden",3400753880,361,253502700,4299484.43,1.6960310205769011,1349495.1,401.42400999167995,5.0966143831998636,2481439.64,6139131,12920055.07,0.33277601424341297,0.19206107300284131,0.47516291275374573,4586,294.26408634976013,536640,37016,46500,1415926.75,735599,3000,4066,236600,616501,120198.25,{"$f":"IFERROR(T364*'Inputs & Assumptions'!$Q$40,\"--\")","v":53664},{"$f":"IFERROR(U364*'Inputs & Assumptions'!$Q$41,\"--\")","v":3701.6000000000004},{"$f":"IFERROR(V364*'Inputs & Assumptions'!$Q$42,\"--\")","v":23250},{"$f":"IFERROR(W364*'Inputs & Assumptions'!$Q$43,\"--\")","v":707963.375},{"$f":"IFERROR(X364*'Inputs & Assumptions'!$Q$44,\"--\")","v":73559.900000000009},{"$f":"IFERROR(Y364*'Inputs & Assumptions'!$Q$45,\"--\")","v":300},{"$f":"IFERROR(Z364*'Inputs & Assumptions'!$Q$46,\"--\")","v":406.6},{"$f":"IFERROR(AA364*'Inputs & Assumptions'!$Q$47,\"--\")","v":118300},{"$f":"IFERROR(AB364*'Inputs & Assumptions'!$Q$48,\"--\")","v":308250.5},{"$f":"IFERROR(AC364*'Inputs & Assumptions'!$Q$49,\"--\")","v":60099.125}]
["0508","Ocean City City","Cape May",3400954360,362,12557654700,68470989.439999998,0.54525300365202745,18859517.200000003,4321.8715943052803,1.0689469508984031,40810198.579999998,24953479,134234667.01999998,0.51008424991882551,0.30402130452574949,0.18589444555542506,16202,1164.0240217257131,10102228,0,793000,21768300,10757400,0,6093619,0,9130485,636600,{"$f":"IFERROR(T365*'Inputs & Assumptions'!$Q$40,\"--\")","v":1010222.8},{"$f":"IFERROR(U365*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V365*'Inputs & Assumptions'!$Q$42,\"--\")","v":396500},{"$f":"IFERROR(W365*'Inputs & Assumptions'!$Q$43,\"--\")","v":10884150},{"$f":"IFERROR(X365*'Inputs & Assumptions'!$Q$44,\"--\")","v":1075740},{"$f":"IFERROR(Y365*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z365*'Inputs & Assumptions'!$Q$46,\"--\")","v":609361.9},{"$f":"IFERROR(AA365*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB365*'Inputs & Assumptions'!$Q$48,\"--\")","v":4565242.5},{"$f":"IFERROR(AC365*'Inputs & Assumptions'!$Q$49,\"--\")","v":318300}]
["1521","Ocean Gate Borough","Ocean",3402954450,363,229054900,2373046.34,1.0360164048007705,1253459.31,287.94955883648004,3.0189891855620639,1223306.3199999998,3318790,6915142.6600000001,0.34316664986923057,0.17690254274522801,0.47993080738554134,1710,733.01714035087718,870686,5500,82999,1456109.08,158051.70000000001,0,0,205000,511588,44375,{"$f":"IFERROR(T366*'Inputs & Assumptions'!$Q$40,\"--\")","v":87068.6},{"$f":"IFERROR(U366*'Inputs & Assumptions'!$Q$41,\"--\")","v":550},{"$f":"IFERROR(V366*'Inputs & Assumptions'!$Q$42,\"--\")","v":41499.5},{"$f":"IFERROR(W366*'Inputs & Assumptions'!$Q$43,\"--\")","v":728054.54},{"$f":"IFERROR(X366*'Inputs & Assumptions'!$Q$44,\"--\")","v":15805.170000000002},{"$f":"IFERROR(Y366*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z366*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA366*'Inputs & Assumptions'!$Q$47,\"--\")","v":102500},{"$f":"IFERROR(AB366*'Inputs & Assumptions'!$Q$48,\"--\")","v":255794},{"$f":"IFERROR(AC366*'Inputs & Assumptions'!$Q$49,\"--\")","v":22187.5}]
["1337","Ocean Township","Monmouth",3402554270,364,7797586098,25872163.43,0.33179708572420819,9037357.2659999989,6954.9090713984006,1.4897381934621379,18933371.84,71358083,116163618.27,0.2227217421022917,0.16298882663927544,0.61428943125843283,35481,254.70976765029167,2761966,618473,759550,9470729.9900000002,5116720.71,1051763,182500,1452469,4162192,283489,{"$f":"IFERROR(T367*'Inputs & Assumptions'!$Q$40,\"--\")","v":276196.60000000003},{"$f":"IFERROR(U367*'Inputs & Assumptions'!$Q$41,\"--\")","v":61847.3},{"$f":"IFERROR(V367*'Inputs & Assumptions'!$Q$42,\"--\")","v":379775},{"$f":"IFERROR(W367*'Inputs & Assumptions'!$Q$43,\"--\")","v":4735364.9950000001},{"$f":"IFERROR(X367*'Inputs & Assumptions'!$Q$44,\"--\")","v":511672.071},{"$f":"IFERROR(Y367*'Inputs & Assumptions'!$Q$45,\"--\")","v":105176.3},{"$f":"IFERROR(Z367*'Inputs & Assumptions'!$Q$46,\"--\")","v":18250},{"$f":"IFERROR(AA367*'Inputs & Assumptions'!$Q$47,\"--\")","v":726234.5},{"$f":"IFERROR(AB367*'Inputs & Assumptions'!$Q$48,\"--\")","v":2081096},{"$f":"IFERROR(AC367*'Inputs & Assumptions'!$Q$49,\"--\")","v":141744.5}]
["1520","Ocean Township","Ocean",3402954300,365,1354004100,10707150.690000001,0.79077682925775494,3964886.2159999995,13354.3304154624,2.3221447852336636,6686320.9100000001,14048464,31441935.600000001,0.34053726291583652,0.21265614798854812,0.44680658909561533,10372,382.26824296182025,4021060,56250,172000,3985636.78,1914153.26,34500,0,705000,1703943,158000,{"$f":"IFERROR(T368*'Inputs & Assumptions'!$Q$40,\"--\")","v":402106},{"$f":"IFERROR(U368*'Inputs & Assumptions'!$Q$41,\"--\")","v":5625},{"$f":"IFERROR(V368*'Inputs & Assumptions'!$Q$42,\"--\")","v":86000},{"$f":"IFERROR(W368*'Inputs & Assumptions'!$Q$43,\"--\")","v":1992818.39},{"$f":"IFERROR(X368*'Inputs & Assumptions'!$Q$44,\"--\")","v":191415.326},{"$f":"IFERROR(Y368*'Inputs & Assumptions'!$Q$45,\"--\")","v":3450},{"$f":"IFERROR(Z368*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA368*'Inputs & Assumptions'!$Q$47,\"--\")","v":352500},{"$f":"IFERROR(AB368*'Inputs & Assumptions'!$Q$48,\"--\")","v":851971.5},{"$f":"IFERROR(AC368*'Inputs & Assumptions'!$Q$49,\"--\")","v":79000}]
["1338","Oceanport Borough","Monmouth",3402554570,366,1739458299,8208674.21,0.47190980173075137,2321976.2749999999,2030.15619258112,1.6636697077841243,4183913.59,16546253,28938840.800000001,0.28365594415931128,0.14457778799488055,0.57176626784580808,7679,302.38003320744889,1315193.01,60068.97,39575.26,2722264.51,1278900,15464.76,47847.56,353146.51,910150,75321.41,{"$f":"IFERROR(T369*'Inputs & Assumptions'!$Q$40,\"--\")","v":131519.30100000001},{"$f":"IFERROR(U369*'Inputs & Assumptions'!$Q$41,\"--\")","v":6006.8970000000008},{"$f":"IFERROR(V369*'Inputs & Assumptions'!$Q$42,\"--\")","v":19787.63},{"$f":"IFERROR(W369*'Inputs & Assumptions'!$Q$43,\"--\")","v":1361132.2549999999},{"$f":"IFERROR(X369*'Inputs & Assumptions'!$Q$44,\"--\")","v":127890},{"$f":"IFERROR(Y369*'Inputs & Assumptions'!$Q$45,\"--\")","v":1546.4760000000001},{"$f":"IFERROR(Z369*'Inputs & Assumptions'!$Q$46,\"--\")","v":4784.7560000000003},{"$f":"IFERROR(AA369*'Inputs & Assumptions'!$Q$47,\"--\")","v":176573.255},{"$f":"IFERROR(AB369*'Inputs & Assumptions'!$Q$48,\"--\")","v":455075},{"$f":"IFERROR(AC369*'Inputs & Assumptions'!$Q$49,\"--\")","v":37660.705000000002}]
["1916","Ogdensburg Borough","Sussex",3403754660,367,194018500,2637440.5,1.3593757811755065,926386.402,1410.30594138624,3.9656523424312624,1247829.6900000002,3808829,7694099.1900000004,0.34278743162394815,0.16218008881686904,0.49503247955918278,2355,393.37002208067941,587330,24700,13000,1019376.02,261581.42,22822.5,0,245601,385004,10505,{"$f":"IFERROR(T370*'Inputs & Assumptions'!$Q$40,\"--\")","v":58733},{"$f":"IFERROR(U370*'Inputs & Assumptions'!$Q$41,\"--\")","v":2470},{"$f":"IFERROR(V370*'Inputs & Assumptions'!$Q$42,\"--\")","v":6500},{"$f":"IFERROR(W370*'Inputs & Assumptions'!$Q$43,\"--\")","v":509688.01},{"$f":"IFERROR(X370*'Inputs & Assumptions'!$Q$44,\"--\")","v":26158.142000000003},{"$f":"IFERROR(Y370*'Inputs & Assumptions'!$Q$45,\"--\")","v":2282.25},{"$f":"IFERROR(Z370*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA370*'Inputs & Assumptions'!$Q$47,\"--\")","v":122800.5},{"$f":"IFERROR(AB370*'Inputs & Assumptions'!$Q$48,\"--\")","v":192502},{"$f":"IFERROR(AC370*'Inputs & Assumptions'!$Q$49,\"--\")","v":5252.5}]
["1209","Old Bridge Township","Middlesex",3402354705,368,3623832655,39563347,1.0917542493418477,14523040,24436.065694451201,5.3016347433957316,38169866.079999998,114389158,192122371.07999998,0.20592785097122174,0.1986747605988374,0.59539738842994094,77136,188.27836548433936,4199055,1395589,2599410,16530526,5211213,187311,3364282,0,6446359,598295,{"$f":"IFERROR(T371*'Inputs & Assumptions'!$Q$40,\"--\")","v":419905.5},{"$f":"IFERROR(U371*'Inputs & Assumptions'!$Q$41,\"--\")","v":139558.9},{"$f":"IFERROR(V371*'Inputs & Assumptions'!$Q$42,\"--\")","v":1299705},{"$f":"IFERROR(W371*'Inputs & Assumptions'!$Q$43,\"--\")","v":8265263},{"$f":"IFERROR(X371*'Inputs & Assumptions'!$Q$44,\"--\")","v":521121.30000000005},{"$f":"IFERROR(Y371*'Inputs & Assumptions'!$Q$45,\"--\")","v":18731.100000000002},{"$f":"IFERROR(Z371*'Inputs & Assumptions'!$Q$46,\"--\")","v":336428.2},{"$f":"IFERROR(AA371*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB371*'Inputs & Assumptions'!$Q$48,\"--\")","v":3223179.5},{"$f":"IFERROR(AC371*'Inputs & Assumptions'!$Q$49,\"--\")","v":299147.5}]
["0243","Old Tappan Borough","Bergen",3400354870,369,1759066090,6409428,0.36436538890929338,2275253.2999999998,2121.8018575116803,2.1533944600114481,4714736.7299999995,26755467,37879631.730000004,0.16920512970361973,0.12446627685310918,0.70632859344327092,6998,325.12907973706768,825360,25325,331505,2507971,1608052,40580,646976,0,1063722,18050,{"$f":"IFERROR(T372*'Inputs & Assumptions'!$Q$40,\"--\")","v":82536},{"$f":"IFERROR(U372*'Inputs & Assumptions'!$Q$41,\"--\")","v":2532.5},{"$f":"IFERROR(V372*'Inputs & Assumptions'!$Q$42,\"--\")","v":165752.5},{"$f":"IFERROR(W372*'Inputs & Assumptions'!$Q$43,\"--\")","v":1253985.5},{"$f":"IFERROR(X372*'Inputs & Assumptions'!$Q$44,\"--\")","v":160805.20000000001},{"$f":"IFERROR(Y372*'Inputs & Assumptions'!$Q$45,\"--\")","v":4058},{"$f":"IFERROR(Z372*'Inputs & Assumptions'!$Q$46,\"--\")","v":64697.600000000006},{"$f":"IFERROR(AA372*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB372*'Inputs & Assumptions'!$Q$48,\"--\")","v":531861},{"$f":"IFERROR(AC372*'Inputs & Assumptions'!$Q$49,\"--\")","v":9025}]
["1706","Oldmans Township","Salem",3403354810,370,287301300,539673.87,0.18784247408556801,314910.09999999998,12486.614788426241,2.6218702108204872,3682447.33,3310546,7532667.2000000002,7.1644459481762318E-2,0.48886366969723555,0.43949187082100216,3735,84.313279785809897,427101,29220,170841,154478,150000,9270,150,100500,80853,0,{"$f":"IFERROR(T373*'Inputs & Assumptions'!$Q$40,\"--\")","v":42710.100000000006},{"$f":"IFERROR(U373*'Inputs & Assumptions'!$Q$41,\"--\")","v":2922},{"$f":"IFERROR(V373*'Inputs & Assumptions'!$Q$42,\"--\")","v":85420.5},{"$f":"IFERROR(W373*'Inputs & Assumptions'!$Q$43,\"--\")","v":77239},{"$f":"IFERROR(X373*'Inputs & Assumptions'!$Q$44,\"--\")","v":15000},{"$f":"IFERROR(Y373*'Inputs & Assumptions'!$Q$45,\"--\")","v":927},{"$f":"IFERROR(Z373*'Inputs & Assumptions'!$Q$46,\"--\")","v":15},{"$f":"IFERROR(AA373*'Inputs & Assumptions'!$Q$47,\"--\")","v":50250},{"$f":"IFERROR(AB373*'Inputs & Assumptions'!$Q$48,\"--\")","v":40426.5},{"$f":"IFERROR(AC373*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0244","Oradell Borough","Bergen",3400354990,371,1891018400,15618832.619999999,0.82594820970541583,3705957.5749999997,1543.3486596646401,2.6675143224412836,4683258.04,30141096,50443186.659999996,0.30963215558277341,9.2842232025632312E-2,0.5975256123915943,11064,334.95639687274041,1226945,102098,311660,4025309.75,2652144,126810,803000,286000,1806746,0,{"$f":"IFERROR(T374*'Inputs & Assumptions'!$Q$40,\"--\")","v":122694.5},{"$f":"IFERROR(U374*'Inputs & Assumptions'!$Q$41,\"--\")","v":10209.800000000001},{"$f":"IFERROR(V374*'Inputs & Assumptions'!$Q$42,\"--\")","v":155830},{"$f":"IFERROR(W374*'Inputs & Assumptions'!$Q$43,\"--\")","v":2012654.875},{"$f":"IFERROR(X374*'Inputs & Assumptions'!$Q$44,\"--\")","v":265214.40000000002},{"$f":"IFERROR(Y374*'Inputs & Assumptions'!$Q$45,\"--\")","v":12681},{"$f":"IFERROR(Z374*'Inputs & Assumptions'!$Q$46,\"--\")","v":80300},{"$f":"IFERROR(AA374*'Inputs & Assumptions'!$Q$47,\"--\")","v":143000},{"$f":"IFERROR(AB374*'Inputs & Assumptions'!$Q$48,\"--\")","v":903373},{"$f":"IFERROR(AC374*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2117","Oxford Township","Warren",3404155530,372,157849400,1020463,0.64647885896303692,326367.10700000002,3813.4418551782396,4.4620921207175961,1437208.6400000001,4585714,7043385.6400000006,0.14488245456910689,0.20405082349005102,0.65106672194084203,2710,120.43066678966791,652800,31546.38,0,86500,1769299.69,100,3000,0,73385,1500,{"$f":"IFERROR(T375*'Inputs & Assumptions'!$Q$40,\"--\")","v":65280},{"$f":"IFERROR(U375*'Inputs & Assumptions'!$Q$41,\"--\")","v":3154.6380000000004},{"$f":"IFERROR(V375*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W375*'Inputs & Assumptions'!$Q$43,\"--\")","v":43250},{"$f":"IFERROR(X375*'Inputs & Assumptions'!$Q$44,\"--\")","v":176929.96900000001},{"$f":"IFERROR(Y375*'Inputs & Assumptions'!$Q$45,\"--\")","v":10},{"$f":"IFERROR(Z375*'Inputs & Assumptions'!$Q$46,\"--\")","v":300},{"$f":"IFERROR(AA375*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB375*'Inputs & Assumptions'!$Q$48,\"--\")","v":36692.5},{"$f":"IFERROR(AC375*'Inputs & Assumptions'!$Q$49,\"--\")","v":750}]
["0245","Palisades Park Borough","Bergen",3400355770,373,3730208201,20056063,0.53766604755797121,8413379.7989999987,792.9252603596799,1.4789595429341023,9258176.1600000001,25854031,55168270.159999996,0.3635434452056055,0.16781704652238094,0.46863950827201362,22736,370.04661325650943,5353100,55400,705800,6445838.919999999,1524664.39,261650,1325144,4988142,2742987,240000,{"$f":"IFERROR(T376*'Inputs & Assumptions'!$Q$40,\"--\")","v":535310},{"$f":"IFERROR(U376*'Inputs & Assumptions'!$Q$41,\"--\")","v":5540},{"$f":"IFERROR(V376*'Inputs & Assumptions'!$Q$42,\"--\")","v":352900},{"$f":"IFERROR(W376*'Inputs & Assumptions'!$Q$43,\"--\")","v":3222919.4599999995},{"$f":"IFERROR(X376*'Inputs & Assumptions'!$Q$44,\"--\")","v":152466.43899999998},{"$f":"IFERROR(Y376*'Inputs & Assumptions'!$Q$45,\"--\")","v":26165},{"$f":"IFERROR(Z376*'Inputs & Assumptions'!$Q$46,\"--\")","v":132514.4},{"$f":"IFERROR(AA376*'Inputs & Assumptions'!$Q$47,\"--\")","v":2494071},{"$f":"IFERROR(AB376*'Inputs & Assumptions'!$Q$48,\"--\")","v":1371493.5},{"$f":"IFERROR(AC376*'Inputs & Assumptions'!$Q$49,\"--\")","v":120000}]
["0327","Palmyra Borough","Burlington",3400555800,374,479582821,6644444.1799999997,1.3854633421074938,2066825,1183.59080067072,4.2331114587609475,2256230.1699999995,11400601,20301275.350000001,0.32729195902463337,0.11113736113135371,0.56157067984401277,8523,242.49970667605302,936872,9830,201820,2010255,2711989,12499,500,270000,770441,146796,{"$f":"IFERROR(T377*'Inputs & Assumptions'!$Q$40,\"--\")","v":93687.200000000012},{"$f":"IFERROR(U377*'Inputs & Assumptions'!$Q$41,\"--\")","v":983},{"$f":"IFERROR(V377*'Inputs & Assumptions'!$Q$42,\"--\")","v":100910},{"$f":"IFERROR(W377*'Inputs & Assumptions'!$Q$43,\"--\")","v":1005127.5},{"$f":"IFERROR(X377*'Inputs & Assumptions'!$Q$44,\"--\")","v":271198.90000000002},{"$f":"IFERROR(Y377*'Inputs & Assumptions'!$Q$45,\"--\")","v":1249.9000000000001},{"$f":"IFERROR(Z377*'Inputs & Assumptions'!$Q$46,\"--\")","v":50},{"$f":"IFERROR(AA377*'Inputs & Assumptions'!$Q$47,\"--\")","v":135000},{"$f":"IFERROR(AB377*'Inputs & Assumptions'!$Q$48,\"--\")","v":385220.5},{"$f":"IFERROR(AC377*'Inputs & Assumptions'!$Q$49,\"--\")","v":73398}]
["0246","Paramus Borough","Bergen",3400355950,375,11803214320,65025162,0.55091062686049741,19765981,6684.6962353497602,1.5331821953225366,29468399.43,86471219,180964780.43000001,0.35932495729550396,0.16284052266954141,0.47783452003495464,57807,341.93057934160225,8245432,195400,685625,23002979,9879470,923345,4262163,1062814,9454482,624900,{"$f":"IFERROR(T378*'Inputs & Assumptions'!$Q$40,\"--\")","v":824543.20000000007},{"$f":"IFERROR(U378*'Inputs & Assumptions'!$Q$41,\"--\")","v":19540},{"$f":"IFERROR(V378*'Inputs & Assumptions'!$Q$42,\"--\")","v":342812.5},{"$f":"IFERROR(W378*'Inputs & Assumptions'!$Q$43,\"--\")","v":11501489.5},{"$f":"IFERROR(X378*'Inputs & Assumptions'!$Q$44,\"--\")","v":987947},{"$f":"IFERROR(Y378*'Inputs & Assumptions'!$Q$45,\"--\")","v":92334.5},{"$f":"IFERROR(Z378*'Inputs & Assumptions'!$Q$46,\"--\")","v":426216.30000000005},{"$f":"IFERROR(AA378*'Inputs & Assumptions'!$Q$47,\"--\")","v":531407},{"$f":"IFERROR(AB378*'Inputs & Assumptions'!$Q$48,\"--\")","v":4727241},{"$f":"IFERROR(AC378*'Inputs & Assumptions'!$Q$49,\"--\")","v":312450}]
["0247","Park Ridge Borough","Bergen",3400356130,376,1573269408,12030330,0.76467068760292067,5156049.3,1668.5284879334401,3.184135318799767,5093253.8800000008,32971443,50095026.880000003,0.24015018554272904,0.10167184643299268,0.65817796802427819,11064,466.02036334056396,14084389,162886,259690,4313552,2668712,132958,706093,105000,2082849,0,{"$f":"IFERROR(T379*'Inputs & Assumptions'!$Q$40,\"--\")","v":1408438.9000000001},{"$f":"IFERROR(U379*'Inputs & Assumptions'!$Q$41,\"--\")","v":16288.6},{"$f":"IFERROR(V379*'Inputs & Assumptions'!$Q$42,\"--\")","v":129845},{"$f":"IFERROR(W379*'Inputs & Assumptions'!$Q$43,\"--\")","v":2156776},{"$f":"IFERROR(X379*'Inputs & Assumptions'!$Q$44,\"--\")","v":266871.2},{"$f":"IFERROR(Y379*'Inputs & Assumptions'!$Q$45,\"--\")","v":13295.800000000001},{"$f":"IFERROR(Z379*'Inputs & Assumptions'!$Q$46,\"--\")","v":70609.3},{"$f":"IFERROR(AA379*'Inputs & Assumptions'!$Q$47,\"--\")","v":52500},{"$f":"IFERROR(AB379*'Inputs & Assumptions'!$Q$48,\"--\")","v":1041424.5},{"$f":"IFERROR(AC379*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1429","Parsippany-Troy Hills Township","Morris",3402756460,377,7308004700,65127569.75,0.89118127893376975,22324569.585000001,15124.603019804161,3.3110249380381491,24301232.339999996,152541056,241969858.09,0.26915571329457072,0.10043082444988342,0.63041346225554584,95131,234.67186915936972,4004807,219108,2442091,19939965,33560488.549999997,1408927,3631912,2140000,10889410.66,672624,{"$f":"IFERROR(T380*'Inputs & Assumptions'!$Q$40,\"--\")","v":400480.7},{"$f":"IFERROR(U380*'Inputs & Assumptions'!$Q$41,\"--\")","v":21910.800000000003},{"$f":"IFERROR(V380*'Inputs & Assumptions'!$Q$42,\"--\")","v":1221045.5},{"$f":"IFERROR(W380*'Inputs & Assumptions'!$Q$43,\"--\")","v":9969982.5},{"$f":"IFERROR(X380*'Inputs & Assumptions'!$Q$44,\"--\")","v":3356048.855},{"$f":"IFERROR(Y380*'Inputs & Assumptions'!$Q$45,\"--\")","v":140892.70000000001},{"$f":"IFERROR(Z380*'Inputs & Assumptions'!$Q$46,\"--\")","v":363191.2},{"$f":"IFERROR(AA380*'Inputs & Assumptions'!$Q$47,\"--\")","v":1070000},{"$f":"IFERROR(AB380*'Inputs & Assumptions'!$Q$48,\"--\")","v":5444705.3300000001},{"$f":"IFERROR(AC380*'Inputs & Assumptions'!$Q$49,\"--\")","v":336312}]
["1607","Passaic City","Passaic",3403156550,378,2955195608,72993108,2.4699924364532961,30417262.800000001,2005.0824198195201,4.0036724343967691,28336480.940000001,16986763,118316351.94,0.61693169881552723,0.23949758824857834,0.14357071293589446,82077,370.5942322453306,6575825,59000,894400,38260650,8180100,1474600,1658748,2765000,14098001,1226820,{"$f":"IFERROR(T381*'Inputs & Assumptions'!$Q$40,\"--\")","v":657582.5},{"$f":"IFERROR(U381*'Inputs & Assumptions'!$Q$41,\"--\")","v":5900},{"$f":"IFERROR(V381*'Inputs & Assumptions'!$Q$42,\"--\")","v":447200},{"$f":"IFERROR(W381*'Inputs & Assumptions'!$Q$43,\"--\")","v":19130325},{"$f":"IFERROR(X381*'Inputs & Assumptions'!$Q$44,\"--\")","v":818010},{"$f":"IFERROR(Y381*'Inputs & Assumptions'!$Q$45,\"--\")","v":147460},{"$f":"IFERROR(Z381*'Inputs & Assumptions'!$Q$46,\"--\")","v":165874.80000000002},{"$f":"IFERROR(AA381*'Inputs & Assumptions'!$Q$47,\"--\")","v":1382500},{"$f":"IFERROR(AB381*'Inputs & Assumptions'!$Q$48,\"--\")","v":7049000.5},{"$f":"IFERROR(AC381*'Inputs & Assumptions'!$Q$49,\"--\")","v":613410}]
["1608","Paterson City","Passaic",3403157000,379,6074629921,170819024.72999999,2.812007100868458,75935399.399999991,5384.4514798860801,4.9020093077699771,56806642.409999996,70153257,297778924.13999999,0.57364377020077439,0.1907678408539501,0.23558838894527548,184856,410.78136170857312,12048779,1002716,1000000,92659253,10628678,3597243,3701368,15550000,34795972,1669817,{"$f":"IFERROR(T382*'Inputs & Assumptions'!$Q$40,\"--\")","v":1204877.9000000001},{"$f":"IFERROR(U382*'Inputs & Assumptions'!$Q$41,\"--\")","v":100271.6},{"$f":"IFERROR(V382*'Inputs & Assumptions'!$Q$42,\"--\")","v":500000},{"$f":"IFERROR(W382*'Inputs & Assumptions'!$Q$43,\"--\")","v":46329626.5},{"$f":"IFERROR(X382*'Inputs & Assumptions'!$Q$44,\"--\")","v":1062867.8},{"$f":"IFERROR(Y382*'Inputs & Assumptions'!$Q$45,\"--\")","v":359724.30000000005},{"$f":"IFERROR(Z382*'Inputs & Assumptions'!$Q$46,\"--\")","v":370136.80000000005},{"$f":"IFERROR(AA382*'Inputs & Assumptions'!$Q$47,\"--\")","v":7775000},{"$f":"IFERROR(AB382*'Inputs & Assumptions'!$Q$48,\"--\")","v":17397986},{"$f":"IFERROR(AC382*'Inputs & Assumptions'!$Q$49,\"--\")","v":834908.5}]
["0814","Paulsboro Borough","Gloucester",3401557150,380,342251800,5948384.2300000004,1.7380140089840288,2787616.2620000001,1231.6730402636799,4.3950087011960193,2213839.1599999997,6879773,15041996.390000001,0.39545177885792593,0.14717721654765001,0.45737100459442404,7644,364.68030638409209,2437604,12100,67437.5,2635700,692437.5,6700,129598.62,1155000,910407,151000,{"$f":"IFERROR(T383*'Inputs & Assumptions'!$Q$40,\"--\")","v":243760.40000000002},{"$f":"IFERROR(U383*'Inputs & Assumptions'!$Q$41,\"--\")","v":1210},{"$f":"IFERROR(V383*'Inputs & Assumptions'!$Q$42,\"--\")","v":33718.75},{"$f":"IFERROR(W383*'Inputs & Assumptions'!$Q$43,\"--\")","v":1317850},{"$f":"IFERROR(X383*'Inputs & Assumptions'!$Q$44,\"--\")","v":69243.75},{"$f":"IFERROR(Y383*'Inputs & Assumptions'!$Q$45,\"--\")","v":670},{"$f":"IFERROR(Z383*'Inputs & Assumptions'!$Q$46,\"--\")","v":12959.862000000001},{"$f":"IFERROR(AA383*'Inputs & Assumptions'!$Q$47,\"--\")","v":577500},{"$f":"IFERROR(AB383*'Inputs & Assumptions'!$Q$48,\"--\")","v":455203.5},{"$f":"IFERROR(AC383*'Inputs & Assumptions'!$Q$49,\"--\")","v":75500}]
["1815","Peapack and Gladstone Borough","Somerset",3403557300,381,823106400,4777702.93,0.58044779265475277,1383052.3,3668.9094826956803,1.7769368261503007,3046185.81,6802192,14626080.74,0.32665640337494811,0.2082708186937029,0.46507277793134894,4566,302.90238720981165,2283362,48730,127110,1345055,959010,47421,0,84500,541735,0,{"$f":"IFERROR(T384*'Inputs & Assumptions'!$Q$40,\"--\")","v":228336.2},{"$f":"IFERROR(U384*'Inputs & Assumptions'!$Q$41,\"--\")","v":4873},{"$f":"IFERROR(V384*'Inputs & Assumptions'!$Q$42,\"--\")","v":63555},{"$f":"IFERROR(W384*'Inputs & Assumptions'!$Q$43,\"--\")","v":672527.5},{"$f":"IFERROR(X384*'Inputs & Assumptions'!$Q$44,\"--\")","v":95901},{"$f":"IFERROR(Y384*'Inputs & Assumptions'!$Q$45,\"--\")","v":4742.1000000000004},{"$f":"IFERROR(Z384*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA384*'Inputs & Assumptions'!$Q$47,\"--\")","v":42250},{"$f":"IFERROR(AB384*'Inputs & Assumptions'!$Q$48,\"--\")","v":270867.5},{"$f":"IFERROR(AC384*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0328","Pemberton Borough","Burlington",3400557480,382,100546300,738480.95,0.73446854832052488,723753.28500000003,377.36287466752003,2.5936334703514698,450184.54,1419137,2607802.4900000002,0.28318131945644393,0.17262984513831028,0.54418883540524565,1900,380.92278157894737,307509,5523,43486,545337.82999999996,1685856.7,0,0,58000,292029,108876,{"$f":"IFERROR(T385*'Inputs & Assumptions'!$Q$40,\"--\")","v":30750.9},{"$f":"IFERROR(U385*'Inputs & Assumptions'!$Q$41,\"--\")","v":552.30000000000007},{"$f":"IFERROR(V385*'Inputs & Assumptions'!$Q$42,\"--\")","v":21743},{"$f":"IFERROR(W385*'Inputs & Assumptions'!$Q$43,\"--\")","v":272668.91499999998},{"$f":"IFERROR(X385*'Inputs & Assumptions'!$Q$44,\"--\")","v":168585.67},{"$f":"IFERROR(Y385*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z385*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA385*'Inputs & Assumptions'!$Q$47,\"--\")","v":29000},{"$f":"IFERROR(AB385*'Inputs & Assumptions'!$Q$48,\"--\")","v":146014.5},{"$f":"IFERROR(AC385*'Inputs & Assumptions'!$Q$49,\"--\")","v":54438}]
["0329","Pemberton Township","Burlington",3400557510,383,1478046135,16306116.42,1.1032210723246469,5418381.8849999998,39395.595468267522,2.8756495371506112,6445013.4200000009,19752297,42503426.840000004,0.38364239385644788,0.15163514801433833,0.4647224581292137,31541,171.78852556989315,1775928,149057,212676,5362761,6322427.5,51300,0,63587,3157509.2700000005,380488,{"$f":"IFERROR(T386*'Inputs & Assumptions'!$Q$40,\"--\")","v":177592.80000000002},{"$f":"IFERROR(U386*'Inputs & Assumptions'!$Q$41,\"--\")","v":14905.7},{"$f":"IFERROR(V386*'Inputs & Assumptions'!$Q$42,\"--\")","v":106338},{"$f":"IFERROR(W386*'Inputs & Assumptions'!$Q$43,\"--\")","v":2681380.5},{"$f":"IFERROR(X386*'Inputs & Assumptions'!$Q$44,\"--\")","v":632242.75},{"$f":"IFERROR(Y386*'Inputs & Assumptions'!$Q$45,\"--\")","v":5130},{"$f":"IFERROR(Z386*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA386*'Inputs & Assumptions'!$Q$47,\"--\")","v":31793.5},{"$f":"IFERROR(AB386*'Inputs & Assumptions'!$Q$48,\"--\")","v":1578754.6350000002},{"$f":"IFERROR(AC386*'Inputs & Assumptions'!$Q$49,\"--\")","v":190244}]
["1108","Pennington Borough","Mercer",3402157600,384,527334700,3105263.85,0.58886013949015681,977109.91500000004,614.98054744191995,2.9990782267884137,3440539.32,9269377,15815180.17,0.19634704231131123,0.21754664082337799,0.58610631686531078,4486,217.81317766384308,489710,86550,84200,877491.02,1575909.45,1000,204923,0,469920.31999999995,50990,{"$f":"IFERROR(T387*'Inputs & Assumptions'!$Q$40,\"--\")","v":48971},{"$f":"IFERROR(U387*'Inputs & Assumptions'!$Q$41,\"--\")","v":8655},{"$f":"IFERROR(V387*'Inputs & Assumptions'!$Q$42,\"--\")","v":42100},{"$f":"IFERROR(W387*'Inputs & Assumptions'!$Q$43,\"--\")","v":438745.51},{"$f":"IFERROR(X387*'Inputs & Assumptions'!$Q$44,\"--\")","v":157590.94500000001},{"$f":"IFERROR(Y387*'Inputs & Assumptions'!$Q$45,\"--\")","v":100},{"$f":"IFERROR(Z387*'Inputs & Assumptions'!$Q$46,\"--\")","v":20492.300000000003},{"$f":"IFERROR(AA387*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB387*'Inputs & Assumptions'!$Q$48,\"--\")","v":234960.15999999997},{"$f":"IFERROR(AC387*'Inputs & Assumptions'!$Q$49,\"--\")","v":25495}]
["1707","Penns Grove Borough","Salem",3403357750,385,135239350,3352944.96,{"$f":"G388/(F388/100)","v":2.4792672842630492},{"$f":"IF(IFERROR(SUM(AD388:AM388),\"--\")=0,\"--\",IFERROR(SUM(AD388:AM388),\"--\"))","v":1870452.7450000001},571.28961577984001,5.3596537989867583,1938214,1957202,7248360.96,{"$f":"G388/N388","v":0.46257974437299548},{"$f":"L388/N388","v":0.26740031445674584},{"$f":"M388/N388","v":0.27001994117025874},5345,{"$f":"IFERROR(I388/R388,\"--\")","v":349.94438634237605},920533.84,40220,85400,2266295.35,218800,69127.86,13734,512000,479057,145670,{"$f":"IFERROR(T388*'Inputs & Assumptions'!$Q$40,\"--\")","v":92053.384000000005},{"$f":"IFERROR(U388*'Inputs & Assumptions'!$Q$41,\"--\")","v":4022},{"$f":"IFERROR(V388*'Inputs & Assumptions'!$Q$42,\"--\")","v":42700},{"$f":"IFERROR(W388*'Inputs & Assumptions'!$Q$43,\"--\")","v":1133147.675},{"$f":"IFERROR(X388*'Inputs & Assumptions'!$Q$44,\"--\")","v":21880},{"$f":"IFERROR(Y388*'Inputs & Assumptions'!$Q$45,\"--\")","v":6912.7860000000001},{"$f":"IFERROR(Z388*'Inputs & Assumptions'!$Q$46,\"--\")","v":1373.4},{"$f":"IFERROR(AA388*'Inputs & Assumptions'!$Q$47,\"--\")","v":256000},{"$f":"IFERROR(AB388*'Inputs & Assumptions'!$Q$48,\"--\")","v":239528.5},{"$f":"IFERROR(AC388*'Inputs & Assumptions'!$Q$49,\"--\")","v":72835}]
["0427","Pennsauken Township","Camden",3400757660,{"$f":"E388+1","v":386},2370272354,28590861.469999999,1.2062268465373156,16140939.255000001,6706.3910905126395,4.0687260756027026,22729205.859999999,45119822,96439889.329999998,0.2964630265404723,0.23568262072786847,0.46785435273165926,51648,312.51818569934943,2798200,285950,915100,23534580.510000002,2374600,156500,1101810,0,6013636,475150,{"$f":"IFERROR(T389*'Inputs & Assumptions'!$Q$40,\"--\")","v":279820},{"$f":"IFERROR(U389*'Inputs & Assumptions'!$Q$41,\"--\")","v":28595},{"$f":"IFERROR(V389*'Inputs & Assumptions'!$Q$42,\"--\")","v":457550},{"$f":"IFERROR(W389*'Inputs & Assumptions'!$Q$43,\"--\")","v":11767290.255000001},{"$f":"IFERROR(X389*'Inputs & Assumptions'!$Q$44,\"--\")","v":237460},{"$f":"IFERROR(Y389*'Inputs & Assumptions'!$Q$45,\"--\")","v":15650},{"$f":"IFERROR(Z389*'Inputs & Assumptions'!$Q$46,\"--\")","v":110181},{"$f":"IFERROR(AA389*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB389*'Inputs & Assumptions'!$Q$48,\"--\")","v":3006818},{"$f":"IFERROR(AC389*'Inputs & Assumptions'!$Q$49,\"--\")","v":237575}]
["1708","Pennsville Township","Salem",3403357870,387,975496582,9558857.1300000008,0.97989652720279863,3805060.0089999996,13610.186928953599,4.9072381414043749,13707510.210000001,24603573,47869940.340000004,0.19968391567040755,0.28634901386217188,0.51396707046742052,14627,260.13946872222601,1315330,72690,200,4144221.35,5377793.3399999999,338410,40000,503944,1532910,0,{"$f":"IFERROR(T390*'Inputs & Assumptions'!$Q$40,\"--\")","v":131533},{"$f":"IFERROR(U390*'Inputs & Assumptions'!$Q$41,\"--\")","v":7269},{"$f":"IFERROR(V390*'Inputs & Assumptions'!$Q$42,\"--\")","v":100},{"$f":"IFERROR(W390*'Inputs & Assumptions'!$Q$43,\"--\")","v":2072110.675},{"$f":"IFERROR(X390*'Inputs & Assumptions'!$Q$44,\"--\")","v":537779.33400000003},{"$f":"IFERROR(Y390*'Inputs & Assumptions'!$Q$45,\"--\")","v":33841},{"$f":"IFERROR(Z390*'Inputs & Assumptions'!$Q$46,\"--\")","v":4000},{"$f":"IFERROR(AA390*'Inputs & Assumptions'!$Q$47,\"--\")","v":251972},{"$f":"IFERROR(AB390*'Inputs & Assumptions'!$Q$48,\"--\")","v":766455},{"$f":"IFERROR(AC390*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1431","Pequannock Township","Morris",3402758110,388,3364133275,14416466,0.42853433028749432,5521496.2999999998,4343.4115144575999,1.8375128657766984,8141642.7500000009,39258273,61816381.75,0.23321432914504092,0.13170687962499522,0.63507879122996391,20692,266.84207906437268,1351260,198300,464450,5694356,6647748,790574,1060851,0,2634840,239600,{"$f":"IFERROR(T391*'Inputs & Assumptions'!$Q$40,\"--\")","v":135126},{"$f":"IFERROR(U391*'Inputs & Assumptions'!$Q$41,\"--\")","v":19830},{"$f":"IFERROR(V391*'Inputs & Assumptions'!$Q$42,\"--\")","v":232225},{"$f":"IFERROR(W391*'Inputs & Assumptions'!$Q$43,\"--\")","v":2847178},{"$f":"IFERROR(X391*'Inputs & Assumptions'!$Q$44,\"--\")","v":664774.80000000005},{"$f":"IFERROR(Y391*'Inputs & Assumptions'!$Q$45,\"--\")","v":79057.400000000009},{"$f":"IFERROR(Z391*'Inputs & Assumptions'!$Q$46,\"--\")","v":106085.1},{"$f":"IFERROR(AA391*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB391*'Inputs & Assumptions'!$Q$48,\"--\")","v":1317420},{"$f":"IFERROR(AC391*'Inputs & Assumptions'!$Q$49,\"--\")","v":119800}]
["1216","Perth Amboy City","Middlesex",3402358200,389,3464227441,62294385.420000002,1.7982186932281161,20656251.9036,2983.7433754700801,3.0100764198062939,15851764.91,26129743,104275893.33,0.59739968108312536,0.15201754119558786,0.25058277772128679,63270,326.47782366998575,4931241.7259999998,39930,632474.1,25700957.649999999,11334613.24,2628640.52,1385788,62774.36,10015938,836317,{"$f":"IFERROR(T392*'Inputs & Assumptions'!$Q$40,\"--\")","v":493124.17259999999},{"$f":"IFERROR(U392*'Inputs & Assumptions'!$Q$41,\"--\")","v":3993},{"$f":"IFERROR(V392*'Inputs & Assumptions'!$Q$42,\"--\")","v":316237.05},{"$f":"IFERROR(W392*'Inputs & Assumptions'!$Q$43,\"--\")","v":12850478.824999999},{"$f":"IFERROR(X392*'Inputs & Assumptions'!$Q$44,\"--\")","v":1133461.324},{"$f":"IFERROR(Y392*'Inputs & Assumptions'!$Q$45,\"--\")","v":262864.05200000003},{"$f":"IFERROR(Z392*'Inputs & Assumptions'!$Q$46,\"--\")","v":138578.80000000002},{"$f":"IFERROR(AA392*'Inputs & Assumptions'!$Q$47,\"--\")","v":31387.18},{"$f":"IFERROR(AB392*'Inputs & Assumptions'!$Q$48,\"--\")","v":5007969},{"$f":"IFERROR(AC392*'Inputs & Assumptions'!$Q$49,\"--\")","v":418158.5}]
["2119","Phillipsburg Town","Warren",3404158350,390,712924978,11458066.030000001,1.6071909925422758,5023674.0860000001,2041.99673628288,4.1958417285247647,5352059.6900000004,13103078,29913203.720000003,0.38304376011517366,0.17891964164378713,0.43803659824103919,18321,274.20305037934611,1727290,28000,557625,5060607.78,2798176.96,245000,689930,651000,2345861,334575,{"$f":"IFERROR(T393*'Inputs & Assumptions'!$Q$40,\"--\")","v":172729},{"$f":"IFERROR(U393*'Inputs & Assumptions'!$Q$41,\"--\")","v":2800},{"$f":"IFERROR(V393*'Inputs & Assumptions'!$Q$42,\"--\")","v":278812.5},{"$f":"IFERROR(W393*'Inputs & Assumptions'!$Q$43,\"--\")","v":2530303.89},{"$f":"IFERROR(X393*'Inputs & Assumptions'!$Q$44,\"--\")","v":279817.696},{"$f":"IFERROR(Y393*'Inputs & Assumptions'!$Q$45,\"--\")","v":24500},{"$f":"IFERROR(Z393*'Inputs & Assumptions'!$Q$46,\"--\")","v":68993},{"$f":"IFERROR(AA393*'Inputs & Assumptions'!$Q$47,\"--\")","v":325500},{"$f":"IFERROR(AB393*'Inputs & Assumptions'!$Q$48,\"--\")","v":1172930.5},{"$f":"IFERROR(AC393*'Inputs & Assumptions'!$Q$49,\"--\")","v":167287.5}]
["1709","Pilesgrove Township","Salem",3403358530,391,467220100,1518580.08,0.32502456122927931,351550.72499999998,22358.138862035197,3.7089482644261236,6744553.71,9065818,17328951.789999999,8.7632541102476008E-2,0.38920725221776387,0.52316020667976015,5510,63.802309437386569,415933,421020.65,115000,122570,451480,8700,2500,9706.2999999999993,142130.42000000001,53768,{"$f":"IFERROR(T394*'Inputs & Assumptions'!$Q$40,\"--\")","v":41593.300000000003},{"$f":"IFERROR(U394*'Inputs & Assumptions'!$Q$41,\"--\")","v":42102.065000000002},{"$f":"IFERROR(V394*'Inputs & Assumptions'!$Q$42,\"--\")","v":57500},{"$f":"IFERROR(W394*'Inputs & Assumptions'!$Q$43,\"--\")","v":61285},{"$f":"IFERROR(X394*'Inputs & Assumptions'!$Q$44,\"--\")","v":45148},{"$f":"IFERROR(Y394*'Inputs & Assumptions'!$Q$45,\"--\")","v":870},{"$f":"IFERROR(Z394*'Inputs & Assumptions'!$Q$46,\"--\")","v":250},{"$f":"IFERROR(AA394*'Inputs & Assumptions'!$Q$47,\"--\")","v":4853.1499999999996},{"$f":"IFERROR(AB394*'Inputs & Assumptions'!$Q$48,\"--\")","v":71065.210000000006},{"$f":"IFERROR(AC394*'Inputs & Assumptions'!$Q$49,\"--\")","v":26884}]
["1522","Pine Beach Borough","Ocean",3402958590,392,383008700,2298661.04,0.60015896244654499,673215.06300000008,407.16920775168001,1.7535421258054975,1377243.8599999999,3040314,6716218.9000000004,0.34225522935233693,0.20506238413402514,0.4526823865136379,2638,255.19903828658079,848284.88,2900,22000,723668.59,372250,36150,0,1571.56,313773,33500,{"$f":"IFERROR(T395*'Inputs & Assumptions'!$Q$40,\"--\")","v":84828.488000000012},{"$f":"IFERROR(U395*'Inputs & Assumptions'!$Q$41,\"--\")","v":290},{"$f":"IFERROR(V395*'Inputs & Assumptions'!$Q$42,\"--\")","v":11000},{"$f":"IFERROR(W395*'Inputs & Assumptions'!$Q$43,\"--\")","v":361834.29499999998},{"$f":"IFERROR(X395*'Inputs & Assumptions'!$Q$44,\"--\")","v":37225},{"$f":"IFERROR(Y395*'Inputs & Assumptions'!$Q$45,\"--\")","v":3615},{"$f":"IFERROR(Z395*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA395*'Inputs & Assumptions'!$Q$47,\"--\")","v":785.78},{"$f":"IFERROR(AB395*'Inputs & Assumptions'!$Q$48,\"--\")","v":156886.5},{"$f":"IFERROR(AC395*'Inputs & Assumptions'!$Q$49,\"--\")","v":16750}]
["0428","Pine Hill Borough","Camden",3400758770,393,443883300,5904327.1500000004,1.3301530267076955,2642134.2999999998,2502.7966855846403,5.1254042019602899,4428376.16,12418110,22750813.310000002,0.25952158586808782,0.19464693853619425,0.54583147559571787,11763,224.61398452775651,978371,17853,235450,2729573,1493444,57260,0,493800,1197841,118219,{"$f":"IFERROR(T396*'Inputs & Assumptions'!$Q$40,\"--\")","v":97837.1},{"$f":"IFERROR(U396*'Inputs & Assumptions'!$Q$41,\"--\")","v":1785.3000000000002},{"$f":"IFERROR(V396*'Inputs & Assumptions'!$Q$42,\"--\")","v":117725},{"$f":"IFERROR(W396*'Inputs & Assumptions'!$Q$43,\"--\")","v":1364786.5},{"$f":"IFERROR(X396*'Inputs & Assumptions'!$Q$44,\"--\")","v":149344.4},{"$f":"IFERROR(Y396*'Inputs & Assumptions'!$Q$45,\"--\")","v":5726},{"$f":"IFERROR(Z396*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA396*'Inputs & Assumptions'!$Q$47,\"--\")","v":246900},{"$f":"IFERROR(AB396*'Inputs & Assumptions'!$Q$48,\"--\")","v":598920.5},{"$f":"IFERROR(AC396*'Inputs & Assumptions'!$Q$49,\"--\")","v":59109.5}]
["1217","Piscataway Township","Middlesex",3402359010,394,9512376444,53088370.979999997,0.55809787693469459,16541663.9,12028.08450112128,2.0305402121867497,37393317.850000001,102670940,193152628.82999998,0.27485192048162504,0.19359466177864501,0.53155341773972997,89015,185.83007245969782,5122024,831000,1493000,16029200,16709876,586000,3544944,1870000,7717359,615000,{"$f":"IFERROR(T397*'Inputs & Assumptions'!$Q$40,\"--\")","v":512202.4},{"$f":"IFERROR(U397*'Inputs & Assumptions'!$Q$41,\"--\")","v":83100},{"$f":"IFERROR(V397*'Inputs & Assumptions'!$Q$42,\"--\")","v":746500},{"$f":"IFERROR(W397*'Inputs & Assumptions'!$Q$43,\"--\")","v":8014600},{"$f":"IFERROR(X397*'Inputs & Assumptions'!$Q$44,\"--\")","v":1670987.6},{"$f":"IFERROR(Y397*'Inputs & Assumptions'!$Q$45,\"--\")","v":58600},{"$f":"IFERROR(Z397*'Inputs & Assumptions'!$Q$46,\"--\")","v":354494.4},{"$f":"IFERROR(AA397*'Inputs & Assumptions'!$Q$47,\"--\")","v":935000},{"$f":"IFERROR(AB397*'Inputs & Assumptions'!$Q$48,\"--\")","v":3858679.5},{"$f":"IFERROR(AC397*'Inputs & Assumptions'!$Q$49,\"--\")","v":307500}]
["0815","Pitman Borough","Gloucester",3401559070,395,789305400,6545315.3300000001,0.8292500380714487,2620644.5,1419.7117567641601,3.400134942697719,4448353.38,15843780,26837448.710000001,0.24388739036736848,0.16575172357357809,0.59036088605905335,10192,257.12760007849295,676850,45100,122230,2281535,3528085,64125,268400,629500,1291512,0,{"$f":"IFERROR(T398*'Inputs & Assumptions'!$Q$40,\"--\")","v":67685},{"$f":"IFERROR(U398*'Inputs & Assumptions'!$Q$41,\"--\")","v":4510},{"$f":"IFERROR(V398*'Inputs & Assumptions'!$Q$42,\"--\")","v":61115},{"$f":"IFERROR(W398*'Inputs & Assumptions'!$Q$43,\"--\")","v":1140767.5},{"$f":"IFERROR(X398*'Inputs & Assumptions'!$Q$44,\"--\")","v":352808.5},{"$f":"IFERROR(Y398*'Inputs & Assumptions'!$Q$45,\"--\")","v":6412.5},{"$f":"IFERROR(Z398*'Inputs & Assumptions'!$Q$46,\"--\")","v":26840},{"$f":"IFERROR(AA398*'Inputs & Assumptions'!$Q$47,\"--\")","v":314750},{"$f":"IFERROR(AB398*'Inputs & Assumptions'!$Q$48,\"--\")","v":645756},{"$f":"IFERROR(AC398*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1710","Pittsgrove Township","Salem",3403359130,396,606749304,2403971.08,0.39620500001430575,85841.468000000008,28735.268591685122,3.8902614019314967,8809963.9000000004,12390199,23604133.98,0.10184534124560159,0.37323817545963617,0.52491648329476226,9972,8.6082498997192154,775257.7,83156.98,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T399*'Inputs & Assumptions'!$Q$40,\"--\")","v":77525.77},{"$f":"IFERROR(U399*'Inputs & Assumptions'!$Q$41,\"--\")","v":8315.6980000000003},{"$f":"IFERROR(V399*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W399*'Inputs & Assumptions'!$Q$43,\"--\")","v":0},{"$f":"IFERROR(X399*'Inputs & Assumptions'!$Q$44,\"--\")","v":0},{"$f":"IFERROR(Y399*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z399*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA399*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB399*'Inputs & Assumptions'!$Q$48,\"--\")","v":0},{"$f":"IFERROR(AC399*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2012","Plainfield City","Union",3403959190,397,1209802189,61801957.590000004,5.1084349286129456,27654381.940000005,3813.9442202124796,8.6459103563417337,15650219.16,27146236,104598412.75,0.59084986057783184,0.14962195647658144,0.25952818294558683,61179,452.02409225387805,8054224,1014340,771037,27941365.390000001,20136625.300000001,4871106,2247306,5200006,12946165.23,1185470,{"$f":"IFERROR(T400*'Inputs & Assumptions'!$Q$40,\"--\")","v":805422.4},{"$f":"IFERROR(U400*'Inputs & Assumptions'!$Q$41,\"--\")","v":101434},{"$f":"IFERROR(V400*'Inputs & Assumptions'!$Q$42,\"--\")","v":385518.5},{"$f":"IFERROR(W400*'Inputs & Assumptions'!$Q$43,\"--\")","v":13970682.695},{"$f":"IFERROR(X400*'Inputs & Assumptions'!$Q$44,\"--\")","v":2013662.5300000003},{"$f":"IFERROR(Y400*'Inputs & Assumptions'!$Q$45,\"--\")","v":487110.60000000003},{"$f":"IFERROR(Z400*'Inputs & Assumptions'!$Q$46,\"--\")","v":224730.6},{"$f":"IFERROR(AA400*'Inputs & Assumptions'!$Q$47,\"--\")","v":2600003},{"$f":"IFERROR(AB400*'Inputs & Assumptions'!$Q$48,\"--\")","v":6473082.6150000002},{"$f":"IFERROR(AC400*'Inputs & Assumptions'!$Q$49,\"--\")","v":592735}]
["1218","Plainsboro Township","Middlesex",3402359280,398,4504857800,20171332.460000001,0.44776846141514171,6437275.2469999995,7512.1262885875194,2.497910412177716,17836447.580000002,74519532,112527312.04000001,0.1792572140426647,0.15850771920740178,0.66223506674993349,37326,172.46089179124471,3613744,351700,1043019,6425728.6200000001,1698959.37,73400,1950716,0,3348049,520050,{"$f":"IFERROR(T401*'Inputs & Assumptions'!$Q$40,\"--\")","v":361374.4},{"$f":"IFERROR(U401*'Inputs & Assumptions'!$Q$41,\"--\")","v":35170},{"$f":"IFERROR(V401*'Inputs & Assumptions'!$Q$42,\"--\")","v":521509.5},{"$f":"IFERROR(W401*'Inputs & Assumptions'!$Q$43,\"--\")","v":3212864.31},{"$f":"IFERROR(X401*'Inputs & Assumptions'!$Q$44,\"--\")","v":169895.93700000003},{"$f":"IFERROR(Y401*'Inputs & Assumptions'!$Q$45,\"--\")","v":7340},{"$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$48,\"--\")","v":1674024.5},{"$f":"IFERROR(AC401*'Inputs & Assumptions'!$Q$49,\"--\")","v":260025}]
["0119","Pleasantville City","Atlantic",3400159640,399,790503800,25399482.32,3.2130752970447456,9253762.0500000007,3661.4241695539199,5.1156876994139671,4457820.34,10582403,40439705.659999996,0.62808276928492368,0.11023374842239146,0.26168348229268495,24878,371.96567449151866,894298.5,0,493737,11025750,1710262,0,0,1509925,4631330,325870,{"$f":"IFERROR(T402*'Inputs & Assumptions'!$Q$40,\"--\")","v":89429.85},{"$f":"IFERROR(U402*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V402*'Inputs & Assumptions'!$Q$42,\"--\")","v":246868.5},{"$f":"IFERROR(W402*'Inputs & Assumptions'!$Q$43,\"--\")","v":5512875},{"$f":"IFERROR(X402*'Inputs & Assumptions'!$Q$44,\"--\")","v":171026.2},{"$f":"IFERROR(Y402*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z402*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA402*'Inputs & Assumptions'!$Q$47,\"--\")","v":754962.5},{"$f":"IFERROR(AB402*'Inputs & Assumptions'!$Q$48,\"--\")","v":2315665},{"$f":"IFERROR(AC402*'Inputs & Assumptions'!$Q$49,\"--\")","v":162935}]
["1523","Plumsted Township","Ocean",3402959790,400,784267800,2638955.7800000003,0.33648656492080897,1236815.1200000001,25047.638660081921,2.5921898591272017,3911001.5999999996,13779753,20329710.379999999,0.12980783939726742,0.19237861862742384,0.67781354197530874,9018,137.14960301618984,1242836.2,36470,410300,1163700,203000,4810,0,0,561937,40270,{"$f":"IFERROR(T403*'Inputs & Assumptions'!$Q$40,\"--\")","v":124283.62},{"$f":"IFERROR(U403*'Inputs & Assumptions'!$Q$41,\"--\")","v":3647},{"$f":"IFERROR(V403*'Inputs & Assumptions'!$Q$42,\"--\")","v":205150},{"$f":"IFERROR(W403*'Inputs & Assumptions'!$Q$43,\"--\")","v":581850},{"$f":"IFERROR(X403*'Inputs & Assumptions'!$Q$44,\"--\")","v":20300},{"$f":"IFERROR(Y403*'Inputs & Assumptions'!$Q$45,\"--\")","v":481},{"$f":"IFERROR(Z403*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA403*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB403*'Inputs & Assumptions'!$Q$48,\"--\")","v":280968.5},{"$f":"IFERROR(AC403*'Inputs & Assumptions'!$Q$49,\"--\")","v":20135}]
["2120","Pohatcong Township","Warren",3404159820,401,345167090,5402854.7000000002,1.5652867427193016,1828849.841,8556.6489558323192,4.2974460601096132,2856561.8099999996,6573953,14833369.51,0.36423650717779499,0.19257673100331199,0.44318676181889305,4497,406.68219724260621,773895,0,0,2208679.8199999998,1428959.16,18500,0,0,852761.53,151987.5,{"$f":"IFERROR(T404*'Inputs & Assumptions'!$Q$40,\"--\")","v":77389.5},{"$f":"IFERROR(U404*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V404*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W404*'Inputs & Assumptions'!$Q$43,\"--\")","v":1104339.9099999999},{"$f":"IFERROR(X404*'Inputs & Assumptions'!$Q$44,\"--\")","v":142895.916},{"$f":"IFERROR(Y404*'Inputs & Assumptions'!$Q$45,\"--\")","v":1850},{"$f":"IFERROR(Z404*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA404*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB404*'Inputs & Assumptions'!$Q$48,\"--\")","v":426380.76500000001},{"$f":"IFERROR(AC404*'Inputs & Assumptions'!$Q$49,\"--\")","v":75993.75}]
["1525","Point Pleasant Beach Borough","Ocean",3402959910,402,2063317700,9788379.4199999999,0.47440001217456718,4615948.2200000007,911.11744552063999,1.6656197167309719,9958125.0099999998,14620522,34367026.43,0.28481892199598136,0.28975812121200151,0.42542295679201714,7490,616.28147129506021,5834586.2000000002,52000,621650,4654100,1921501,27200,0,275000,1881989,232100,{"$f":"IFERROR(T405*'Inputs & Assumptions'!$Q$40,\"--\")","v":583458.62},{"$f":"IFERROR(U405*'Inputs & Assumptions'!$Q$41,\"--\")","v":5200},{"$f":"IFERROR(V405*'Inputs & Assumptions'!$Q$42,\"--\")","v":310825},{"$f":"IFERROR(W405*'Inputs & Assumptions'!$Q$43,\"--\")","v":2327050},{"$f":"IFERROR(X405*'Inputs & Assumptions'!$Q$44,\"--\")","v":192150.1},{"$f":"IFERROR(Y405*'Inputs & Assumptions'!$Q$45,\"--\")","v":2720},{"$f":"IFERROR(Z405*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA405*'Inputs & Assumptions'!$Q$47,\"--\")","v":137500},{"$f":"IFERROR(AB405*'Inputs & Assumptions'!$Q$48,\"--\")","v":940994.5},{"$f":"IFERROR(AC405*'Inputs & Assumptions'!$Q$49,\"--\")","v":116050}]
["1524","Point Pleasant Borough","Ocean",3402959880,403,3370442100,16283593.449999999,0.48312930371953278,6095055.7999999998,2234.2898643891199,2.1859334468317968,16466901.719999999,40925126,73675621.170000002,0.22101738935362408,0.22350543447749255,0.55547717616888337,21869,278.70756779002238,2921392,266288,460471,6197787,4507388,47600,0,715000,3064278,204042,{"$f":"IFERROR(T406*'Inputs & Assumptions'!$Q$40,\"--\")","v":292139.2},{"$f":"IFERROR(U406*'Inputs & Assumptions'!$Q$41,\"--\")","v":26628.800000000003},{"$f":"IFERROR(V406*'Inputs & Assumptions'!$Q$42,\"--\")","v":230235.5},{"$f":"IFERROR(W406*'Inputs & Assumptions'!$Q$43,\"--\")","v":3098893.5},{"$f":"IFERROR(X406*'Inputs & Assumptions'!$Q$44,\"--\")","v":450738.80000000005},{"$f":"IFERROR(Y406*'Inputs & Assumptions'!$Q$45,\"--\")","v":4760},{"$f":"IFERROR(Z406*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA406*'Inputs & Assumptions'!$Q$47,\"--\")","v":357500},{"$f":"IFERROR(AB406*'Inputs & Assumptions'!$Q$48,\"--\")","v":1532139},{"$f":"IFERROR(AC406*'Inputs & Assumptions'!$Q$49,\"--\")","v":102021}]
["1609","Pompton Lakes Borough","Passaic",3403160090,404,1188843200,11171720.199999999,0.93971351310248474,3644010.4159999997,1847.5036298687999,3.8346740032663695,8581750.9299999997,25834790,45588261.129999995,0.24505694937875777,0.18824475242712554,0.56669829819411677,12736,286.11890829145727,1306654.9999999995,95750,237050,4009692.93,1927248.91,157795.6,512300,507750,1504178,229400,{"$f":"IFERROR(T407*'Inputs & Assumptions'!$Q$40,\"--\")","v":130665.49999999996},{"$f":"IFERROR(U407*'Inputs & Assumptions'!$Q$41,\"--\")","v":9575},{"$f":"IFERROR(V407*'Inputs & Assumptions'!$Q$42,\"--\")","v":118525},{"$f":"IFERROR(W407*'Inputs & Assumptions'!$Q$43,\"--\")","v":2004846.4650000001},{"$f":"IFERROR(X407*'Inputs & Assumptions'!$Q$44,\"--\")","v":192724.891},{"$f":"IFERROR(Y407*'Inputs & Assumptions'!$Q$45,\"--\")","v":15779.560000000001},{"$f":"IFERROR(Z407*'Inputs & Assumptions'!$Q$46,\"--\")","v":51230},{"$f":"IFERROR(AA407*'Inputs & Assumptions'!$Q$47,\"--\")","v":253875},{"$f":"IFERROR(AB407*'Inputs & Assumptions'!$Q$48,\"--\")","v":752089},{"$f":"IFERROR(AC407*'Inputs & Assumptions'!$Q$49,\"--\")","v":114700}]
["0120","Port Republic City","Atlantic",3400160600,405,117084200,628680.44000000006,0.53694729092396754,191901.1,4775.84130656256,3.0786327617219063,807848.1,2168064,3604592.54,0.17441095852681315,0.224116343535461,0.60147269793772584,1071,179.17936507936508,315150,4200,27800,72000,212500,2601,0,96000,81112,0,{"$f":"IFERROR(T408*'Inputs & Assumptions'!$Q$40,\"--\")","v":31515},{"$f":"IFERROR(U408*'Inputs & Assumptions'!$Q$41,\"--\")","v":420},{"$f":"IFERROR(V408*'Inputs & Assumptions'!$Q$42,\"--\")","v":13900},{"$f":"IFERROR(W408*'Inputs & Assumptions'!$Q$43,\"--\")","v":36000},{"$f":"IFERROR(X408*'Inputs & Assumptions'!$Q$44,\"--\")","v":21250},{"$f":"IFERROR(Y408*'Inputs & Assumptions'!$Q$45,\"--\")","v":260.10000000000002},{"$f":"IFERROR(Z408*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA408*'Inputs & Assumptions'!$Q$47,\"--\")","v":48000},{"$f":"IFERROR(AB408*'Inputs & Assumptions'!$Q$48,\"--\")","v":40556},{"$f":"IFERROR(AC408*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1114","Princeton","Mercer",3402160900,406,7120124709,39375269.030000001,0.55301375522578644,11890354.653999999,11485.30193886336,2.5134218929310612,51590947.210000008,87992557,178958773.24000001,0.22002424534501128,0.28828397890731988,0.49169177574766881,50934,233.44631589900655,7358904,815652,0,12242001.73,11363141.939999999,3604484.95,4512555,0,5460000,547760,{"$f":"IFERROR(T409*'Inputs & Assumptions'!$Q$40,\"--\")","v":735890.4},{"$f":"IFERROR(U409*'Inputs & Assumptions'!$Q$41,\"--\")","v":81565.200000000012},{"$f":"IFERROR(V409*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W409*'Inputs & Assumptions'!$Q$43,\"--\")","v":6121000.8650000002},{"$f":"IFERROR(X409*'Inputs & Assumptions'!$Q$44,\"--\")","v":1136314.1939999999},{"$f":"IFERROR(Y409*'Inputs & Assumptions'!$Q$45,\"--\")","v":360448.49500000005},{"$f":"IFERROR(Z409*'Inputs & Assumptions'!$Q$46,\"--\")","v":451255.5},{"$f":"IFERROR(AA409*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB409*'Inputs & Assumptions'!$Q$48,\"--\")","v":2730000},{"$f":"IFERROR(AC409*'Inputs & Assumptions'!$Q$49,\"--\")","v":273880}]
["1610","Prospect Park Borough","Passaic",3403161170,407,262649800,5127835.32,1.9523469349681593,2134035.2000000002,297.76161529472,5.5212491804676809,2492405.61,6881309,14501549.93,0.35360601761552535,0.17187167040978493,0.47452231197468975,6694,318.79820734986561,553370,5000,89400,2337660.0000000005,399397,65460,0,489000,966345,181020,{"$f":"IFERROR(T410*'Inputs & Assumptions'!$Q$40,\"--\")","v":55337},{"$f":"IFERROR(U410*'Inputs & Assumptions'!$Q$41,\"--\")","v":500},{"$f":"IFERROR(V410*'Inputs & Assumptions'!$Q$42,\"--\")","v":44700},{"$f":"IFERROR(W410*'Inputs & Assumptions'!$Q$43,\"--\")","v":1168830.0000000002},{"$f":"IFERROR(X410*'Inputs & Assumptions'!$Q$44,\"--\")","v":39939.700000000004},{"$f":"IFERROR(Y410*'Inputs & Assumptions'!$Q$45,\"--\")","v":6546},{"$f":"IFERROR(Z410*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA410*'Inputs & Assumptions'!$Q$47,\"--\")","v":244500},{"$f":"IFERROR(AB410*'Inputs & Assumptions'!$Q$48,\"--\")","v":483172.5},{"$f":"IFERROR(AC410*'Inputs & Assumptions'!$Q$49,\"--\")","v":90510}]
["1711","Quinton Township","Salem",3403361470,408,180872365,791242.75,0.4374591718309207,185556.5,15227.478631289599,3.5257217320069874,2657043.5300000003,2928770,6377056.2800000003,0.12407648847031973,0.41665674777453904,0.45926676375514125,2834,65.475123500352865,386737,38210,44259,76268,488388,6250,0,12000,54669,0,{"$f":"IFERROR(T411*'Inputs & Assumptions'!$Q$40,\"--\")","v":38673.700000000004},{"$f":"IFERROR(U411*'Inputs & Assumptions'!$Q$41,\"--\")","v":3821},{"$f":"IFERROR(V411*'Inputs & Assumptions'!$Q$42,\"--\")","v":22129.5},{"$f":"IFERROR(W411*'Inputs & Assumptions'!$Q$43,\"--\")","v":38134},{"$f":"IFERROR(X411*'Inputs & Assumptions'!$Q$44,\"--\")","v":48838.8},{"$f":"IFERROR(Y411*'Inputs & Assumptions'!$Q$45,\"--\")","v":625},{"$f":"IFERROR(Z411*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA411*'Inputs & Assumptions'!$Q$47,\"--\")","v":6000},{"$f":"IFERROR(AB411*'Inputs & Assumptions'!$Q$48,\"--\")","v":27334.5},{"$f":"IFERROR(AC411*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2013","Rahway City","Union",3403961530,409,1462406807,41311721,2.8249130681186716,14022479.5,2493.5391333747198,7.1716453874520285,14653368.32,48913541,104878630.31999999,0.39390027190431376,0.13971738833059164,0.46638233976509469,40732,344.261993027595,7058000,336200,660762,16169226,7171975,1163562,1314783,0,7098067,708000,{"$f":"IFERROR(T412*'Inputs & Assumptions'!$Q$40,\"--\")","v":705800},{"$f":"IFERROR(U412*'Inputs & Assumptions'!$Q$41,\"--\")","v":33620},{"$f":"IFERROR(V412*'Inputs & Assumptions'!$Q$42,\"--\")","v":330381},{"$f":"IFERROR(W412*'Inputs & Assumptions'!$Q$43,\"--\")","v":8084613},{"$f":"IFERROR(X412*'Inputs & Assumptions'!$Q$44,\"--\")","v":717197.5},{"$f":"IFERROR(Y412*'Inputs & Assumptions'!$Q$45,\"--\")","v":116356.20000000001},{"$f":"IFERROR(Z412*'Inputs & Assumptions'!$Q$46,\"--\")","v":131478.30000000002},{"$f":"IFERROR(AA412*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB412*'Inputs & Assumptions'!$Q$48,\"--\")","v":3549033.5},{"$f":"IFERROR(AC412*'Inputs & Assumptions'!$Q$49,\"--\")","v":354000}]
["0248","Ramsey Borough","Bergen",3400361680,410,3523387900,20960983.309999999,0.59490989652317305,7803427.3720000004,3521.6320176576,2.7366410337618516,9838946.7400000002,65622549,96422479.049999997,0.21738689480417378,0.10203996865604339,0.68057313653978291,23584,330.87802628900954,5151700,106000,402000,7140203.2400000002,2784533.01,353222.97,1371746.29,2834000,3066000,211211.05,{"$f":"IFERROR(T413*'Inputs & Assumptions'!$Q$40,\"--\")","v":515170},{"$f":"IFERROR(U413*'Inputs & Assumptions'!$Q$41,\"--\")","v":10600},{"$f":"IFERROR(V413*'Inputs & Assumptions'!$Q$42,\"--\")","v":201000},{"$f":"IFERROR(W413*'Inputs & Assumptions'!$Q$43,\"--\")","v":3570101.62},{"$f":"IFERROR(X413*'Inputs & Assumptions'!$Q$44,\"--\")","v":278453.30099999998},{"$f":"IFERROR(Y413*'Inputs & Assumptions'!$Q$45,\"--\")","v":35322.296999999999},{"$f":"IFERROR(Z413*'Inputs & Assumptions'!$Q$46,\"--\")","v":137174.62900000002},{"$f":"IFERROR(AA413*'Inputs & Assumptions'!$Q$47,\"--\")","v":1417000},{"$f":"IFERROR(AB413*'Inputs & Assumptions'!$Q$48,\"--\")","v":1533000},{"$f":"IFERROR(AC413*'Inputs & Assumptions'!$Q$49,\"--\")","v":105605.52499999999}]
["1432","Randolph Township","Morris",3402761890,411,4386852885,23234448.039999999,0.52963818594067114,6412910.8289999999,13379.358473747199,2.7591845939005082,12726955.92,85079965,121041368.96000001,0.19195460394766506,0.10514550545281605,0.70289989059951885,33064,193.95447704451971,2390263,308538,394510,5977419.0999999996,6952990,1021743.79,1659047,692401.2,2914038,380937,{"$f":"IFERROR(T414*'Inputs & Assumptions'!$Q$40,\"--\")","v":239026.30000000002},{"$f":"IFERROR(U414*'Inputs & Assumptions'!$Q$41,\"--\")","v":30853.800000000003},{"$f":"IFERROR(V414*'Inputs & Assumptions'!$Q$42,\"--\")","v":197255},{"$f":"IFERROR(W414*'Inputs & Assumptions'!$Q$43,\"--\")","v":2988709.55},{"$f":"IFERROR(X414*'Inputs & Assumptions'!$Q$44,\"--\")","v":695299},{"$f":"IFERROR(Y414*'Inputs & Assumptions'!$Q$45,\"--\")","v":102174.37900000002},{"$f":"IFERROR(Z414*'Inputs & Assumptions'!$Q$46,\"--\")","v":165904.70000000001},{"$f":"IFERROR(AA414*'Inputs & Assumptions'!$Q$47,\"--\")","v":346200.6},{"$f":"IFERROR(AB414*'Inputs & Assumptions'!$Q$48,\"--\")","v":1457019},{"$f":"IFERROR(AC414*'Inputs & Assumptions'!$Q$49,\"--\")","v":190468.5}]
["1816","Raritan Borough","Somerset",3403561980,412,1209275100,8440589.6500000004,0.69798755055818151,3579612.5460000001,1274.77981504384,2.8460730507061625,5331286.08,20644977,34416852.730000004,0.24524583105307082,0.1549033585907435,0.59985081035618559,13186,271.47069209767938,1133540,37500,287039,3186829.33,1869270,129296,593637.81000000006,1400000,1261916,270792,{"$f":"IFERROR(T415*'Inputs & Assumptions'!$Q$40,\"--\")","v":113354},{"$f":"IFERROR(U415*'Inputs & Assumptions'!$Q$41,\"--\")","v":3750},{"$f":"IFERROR(V415*'Inputs & Assumptions'!$Q$42,\"--\")","v":143519.5},{"$f":"IFERROR(W415*'Inputs & Assumptions'!$Q$43,\"--\")","v":1593414.665},{"$f":"IFERROR(X415*'Inputs & Assumptions'!$Q$44,\"--\")","v":186927},{"$f":"IFERROR(Y415*'Inputs & Assumptions'!$Q$45,\"--\")","v":12929.6},{"$f":"IFERROR(Z415*'Inputs & Assumptions'!$Q$46,\"--\")","v":59363.78100000001},{"$f":"IFERROR(AA415*'Inputs & Assumptions'!$Q$47,\"--\")","v":700000},{"$f":"IFERROR(AB415*'Inputs & Assumptions'!$Q$48,\"--\")","v":630958},{"$f":"IFERROR(AC415*'Inputs & Assumptions'!$Q$49,\"--\")","v":135396}]
["1021","Raritan Township","Hunterdon",3401961920,413,4289215100,14914222.51,0.34771449233217516,5270625.2120000003,23988.358371304963,2.7230029414938874,19557971.829999998,82323259,116795453.34,0.12769523199318059,0.16745490745316369,0.70484986055365562,32729,161.03838222982677,1971507.57,190139.19,592249.22,5624628.4299999997,2962538.1,63001.36,0,52500,2838518.45,395917.08,{"$f":"IFERROR(T416*'Inputs & Assumptions'!$Q$40,\"--\")","v":197150.75700000001},{"$f":"IFERROR(U416*'Inputs & Assumptions'!$Q$41,\"--\")","v":19013.919000000002},{"$f":"IFERROR(V416*'Inputs & Assumptions'!$Q$42,\"--\")","v":296124.61},{"$f":"IFERROR(W416*'Inputs & Assumptions'!$Q$43,\"--\")","v":2812314.2149999999},{"$f":"IFERROR(X416*'Inputs & Assumptions'!$Q$44,\"--\")","v":296253.81},{"$f":"IFERROR(Y416*'Inputs & Assumptions'!$Q$45,\"--\")","v":6300.1360000000004},{"$f":"IFERROR(Z416*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA416*'Inputs & Assumptions'!$Q$47,\"--\")","v":26250},{"$f":"IFERROR(AB416*'Inputs & Assumptions'!$Q$48,\"--\")","v":1419259.2250000001},{"$f":"IFERROR(AC416*'Inputs & Assumptions'!$Q$49,\"--\")","v":197958.54}]
["1022","Readington Township","Hunterdon",3401962250,414,3289499800,17373800.91,0.52815935450125273,4633288.1180000007,30437.165929524483,2.5985898394035467,14046900.66,54059906,85480607.569999993,0.20324844902128955,0.1643285074745989,0.6324230435041116,21501,215.49175005813686,2006690,262723,407032,4125952.21,4684973,242721.53,159797,889445.12,2215266,157500,{"$f":"IFERROR(T417*'Inputs & Assumptions'!$Q$40,\"--\")","v":200669},{"$f":"IFERROR(U417*'Inputs & Assumptions'!$Q$41,\"--\")","v":26272.300000000003},{"$f":"IFERROR(V417*'Inputs & Assumptions'!$Q$42,\"--\")","v":203516},{"$f":"IFERROR(W417*'Inputs & Assumptions'!$Q$43,\"--\")","v":2062976.105},{"$f":"IFERROR(X417*'Inputs & Assumptions'!$Q$44,\"--\")","v":468497.30000000005},{"$f":"IFERROR(Y417*'Inputs & Assumptions'!$Q$45,\"--\")","v":24272.153000000002},{"$f":"IFERROR(Z417*'Inputs & Assumptions'!$Q$46,\"--\")","v":15979.7},{"$f":"IFERROR(AA417*'Inputs & Assumptions'!$Q$47,\"--\")","v":444722.56},{"$f":"IFERROR(AB417*'Inputs & Assumptions'!$Q$48,\"--\")","v":1107633},{"$f":"IFERROR(AC417*'Inputs & Assumptions'!$Q$49,\"--\")","v":78750}]
["1340","Red Bank Borough","Monmouth",3402562430,415,2904432313,15524190.41,0.53449998956818523,6298716.3290000008,1117.22450009472,1.910472627013498,6519030.9000000004,33445163,55488384.310000002,0.27977369683842573,0.11748460477024836,0.60274169839132585,23212,271.35603692055838,4212522.45,265727,739225,6273544.5700000003,2164116.77,547062,949912.17,716000,2874995.01,365800,{"$f":"IFERROR(T418*'Inputs & Assumptions'!$Q$40,\"--\")","v":421252.24500000005},{"$f":"IFERROR(U418*'Inputs & Assumptions'!$Q$41,\"--\")","v":26572.7},{"$f":"IFERROR(V418*'Inputs & Assumptions'!$Q$42,\"--\")","v":369612.5},{"$f":"IFERROR(W418*'Inputs & Assumptions'!$Q$43,\"--\")","v":3136772.2850000001},{"$f":"IFERROR(X418*'Inputs & Assumptions'!$Q$44,\"--\")","v":216411.67700000003},{"$f":"IFERROR(Y418*'Inputs & Assumptions'!$Q$45,\"--\")","v":54706.200000000004},{"$f":"IFERROR(Z418*'Inputs & Assumptions'!$Q$46,\"--\")","v":94991.217000000004},{"$f":"IFERROR(AA418*'Inputs & Assumptions'!$Q$47,\"--\")","v":358000},{"$f":"IFERROR(AB418*'Inputs & Assumptions'!$Q$48,\"--\")","v":1437497.5049999999},{"$f":"IFERROR(AC418*'Inputs & Assumptions'!$Q$49,\"--\")","v":182900}]
["0249","Ridgefield Borough","Bergen",3400362910,416,2564029197,12618769.609999999,0.49214609664992826,4860629.49,1627.7066956774399,1.6720315927042075,5816685.6100000003,24435923,42871378.219999999,0.29434018998048439,0.13567759777049687,0.56998221224901879,15155,320.7277789508413,1309982,76650,212538,5658865.5800000001,2471480,432673,767227,358000,2266111,214142,{"$f":"IFERROR(T419*'Inputs & Assumptions'!$Q$40,\"--\")","v":130998.20000000001},{"$f":"IFERROR(U419*'Inputs & Assumptions'!$Q$41,\"--\")","v":7665},{"$f":"IFERROR(V419*'Inputs & Assumptions'!$Q$42,\"--\")","v":106269},{"$f":"IFERROR(W419*'Inputs & Assumptions'!$Q$43,\"--\")","v":2829432.79},{"$f":"IFERROR(X419*'Inputs & Assumptions'!$Q$44,\"--\")","v":247148},{"$f":"IFERROR(Y419*'Inputs & Assumptions'!$Q$45,\"--\")","v":43267.3},{"$f":"IFERROR(Z419*'Inputs & Assumptions'!$Q$46,\"--\")","v":76722.7},{"$f":"IFERROR(AA419*'Inputs & Assumptions'!$Q$47,\"--\")","v":179000},{"$f":"IFERROR(AB419*'Inputs & Assumptions'!$Q$48,\"--\")","v":1133055.5},{"$f":"IFERROR(AC419*'Inputs & Assumptions'!$Q$49,\"--\")","v":107071}]
["0250","Ridgefield Park Village","Bergen",3400362940,417,1738778000,18475649.629999999,1.0625651825592455,5667175.8172024619,1091.0197264665599,2.9452463983326216,4330270.79,28405376,51211296.420000002,0.36077293334805211,8.4556945297500047E-2,0.55467012135444782,17810,318.20189877610676,1464680,378750,405000,6641917.3600000003,2963018.77,209027.78,555974.822024622,595000,2291844,286300,{"$f":"IFERROR(T420*'Inputs & Assumptions'!$Q$40,\"--\")","v":146468},{"$f":"IFERROR(U420*'Inputs & Assumptions'!$Q$41,\"--\")","v":37875},{"$f":"IFERROR(V420*'Inputs & Assumptions'!$Q$42,\"--\")","v":202500},{"$f":"IFERROR(W420*'Inputs & Assumptions'!$Q$43,\"--\")","v":3320958.68},{"$f":"IFERROR(X420*'Inputs & Assumptions'!$Q$44,\"--\")","v":296301.87700000004},{"$f":"IFERROR(Y420*'Inputs & Assumptions'!$Q$45,\"--\")","v":20902.778000000002},{"$f":"IFERROR(Z420*'Inputs & Assumptions'!$Q$46,\"--\")","v":55597.482202462204},{"$f":"IFERROR(AA420*'Inputs & Assumptions'!$Q$47,\"--\")","v":297500},{"$f":"IFERROR(AB420*'Inputs & Assumptions'!$Q$48,\"--\")","v":1145922},{"$f":"IFERROR(AC420*'Inputs & Assumptions'!$Q$49,\"--\")","v":143150}]
["0251","Ridgewood Village","Bergen",3400363000,418,5913103400,41376200.369999997,0.69973747406480324,16014596.362299999,3674.61390808448,2.8039295551638759,18645262.489999998,105777791,165799253.86000001,0.2495560106979603,0.1124568540323104,0.63798713526972917,35540,450.60766354248733,18069886.329999998,180025.76,713368.12,15340960.039999999,5851781.0829999996,788504.7,2583159,2192522.9,8100835.9299999997,186834.36,{"$f":"IFERROR(T421*'Inputs & Assumptions'!$Q$40,\"--\")","v":1806988.6329999999},{"$f":"IFERROR(U421*'Inputs & Assumptions'!$Q$41,\"--\")","v":18002.576000000001},{"$f":"IFERROR(V421*'Inputs & Assumptions'!$Q$42,\"--\")","v":356684.06},{"$f":"IFERROR(W421*'Inputs & Assumptions'!$Q$43,\"--\")","v":7670480.0199999996},{"$f":"IFERROR(X421*'Inputs & Assumptions'!$Q$44,\"--\")","v":585178.10829999996},{"$f":"IFERROR(Y421*'Inputs & Assumptions'!$Q$45,\"--\")","v":78850.47},{"$f":"IFERROR(Z421*'Inputs & Assumptions'!$Q$46,\"--\")","v":258315.90000000002},{"$f":"IFERROR(AA421*'Inputs & Assumptions'!$Q$47,\"--\")","v":1096261.45},{"$f":"IFERROR(AB421*'Inputs & Assumptions'!$Q$48,\"--\")","v":4050417.9649999999},{"$f":"IFERROR(AC421*'Inputs & Assumptions'!$Q$49,\"--\")","v":93417.18}]
["1611","Ringwood Borough","Passaic",3403163150,419,1454544100,12755272.84,0.87692582438717392,3968791.605,16376.54931855488,4.0242100346080951,11207864.789999999,34570772,58533909.629999995,0.21791253857170381,0.19147644264403801,0.59061101878425826,13363,296.99854860435534,2248485,177250,233755,4056061,4307280,318050,628200,0,1994814.21,117100,{"$f":"IFERROR(T422*'Inputs & Assumptions'!$Q$40,\"--\")","v":224848.5},{"$f":"IFERROR(U422*'Inputs & Assumptions'!$Q$41,\"--\")","v":17725},{"$f":"IFERROR(V422*'Inputs & Assumptions'!$Q$42,\"--\")","v":116877.5},{"$f":"IFERROR(W422*'Inputs & Assumptions'!$Q$43,\"--\")","v":2028030.5},{"$f":"IFERROR(X422*'Inputs & Assumptions'!$Q$44,\"--\")","v":430728},{"$f":"IFERROR(Y422*'Inputs & Assumptions'!$Q$45,\"--\")","v":31805},{"$f":"IFERROR(Z422*'Inputs & Assumptions'!$Q$46,\"--\")","v":62820},{"$f":"IFERROR(AA422*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB422*'Inputs & Assumptions'!$Q$48,\"--\")","v":997407.10499999998},{"$f":"IFERROR(AC422*'Inputs & Assumptions'!$Q$49,\"--\")","v":58550}]
["0252","River Edge Borough","Bergen",3400363360,420,1495565926,15597980.729999999,1.0429483888896782,4186312.3,1172.8456746752001,3.8651524105397406,5088868.7100000009,37119053,57805902.439999998,0.26983370333488038,8.8033721388261765E-2,0.64213257527685785,13811,303.11435087973354,1367430,55400,298250,4456230,3479585,185010,824123,402000,1903235,130600,{"$f":"IFERROR(T423*'Inputs & Assumptions'!$Q$40,\"--\")","v":136743},{"$f":"IFERROR(U423*'Inputs & Assumptions'!$Q$41,\"--\")","v":5540},{"$f":"IFERROR(V423*'Inputs & Assumptions'!$Q$42,\"--\")","v":149125},{"$f":"IFERROR(W423*'Inputs & Assumptions'!$Q$43,\"--\")","v":2228115},{"$f":"IFERROR(X423*'Inputs & Assumptions'!$Q$44,\"--\")","v":347958.5},{"$f":"IFERROR(Y423*'Inputs & Assumptions'!$Q$45,\"--\")","v":18501},{"$f":"IFERROR(Z423*'Inputs & Assumptions'!$Q$46,\"--\")","v":82412.3},{"$f":"IFERROR(AA423*'Inputs & Assumptions'!$Q$47,\"--\")","v":201000},{"$f":"IFERROR(AB423*'Inputs & Assumptions'!$Q$48,\"--\")","v":951617.5},{"$f":"IFERROR(AC423*'Inputs & Assumptions'!$Q$49,\"--\")","v":65300}]
["0253","River Vale Township","Bergen",3400363690,421,2151790868,13762028,0.6395615951652045,3885215.4,2604.8687106995199,2.7133197281512023,5644783.129999999,38978155,58384966.129999995,0.23571184351391866,9.6682134188984914E-2,0.66760602229709654,11107,349.79881156027727,1239425,32716,223500,4538484,2607109,10001,776273,0,1977207,98135,{"$f":"IFERROR(T424*'Inputs & Assumptions'!$Q$40,\"--\")","v":123942.5},{"$f":"IFERROR(U424*'Inputs & Assumptions'!$Q$41,\"--\")","v":3271.6000000000004},{"$f":"IFERROR(V424*'Inputs & Assumptions'!$Q$42,\"--\")","v":111750},{"$f":"IFERROR(W424*'Inputs & Assumptions'!$Q$43,\"--\")","v":2269242},{"$f":"IFERROR(X424*'Inputs & Assumptions'!$Q$44,\"--\")","v":260710.90000000002},{"$f":"IFERROR(Y424*'Inputs & Assumptions'!$Q$45,\"--\")","v":1000.1},{"$f":"IFERROR(Z424*'Inputs & Assumptions'!$Q$46,\"--\")","v":77627.3},{"$f":"IFERROR(AA424*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB424*'Inputs & Assumptions'!$Q$48,\"--\")","v":988603.5},{"$f":"IFERROR(AC424*'Inputs & Assumptions'!$Q$49,\"--\")","v":49067.5}]
["1433","Riverdale Borough","Morris",3402763300,422,974013725,6293310.1500000004,0.64612130080610519,2269039.5020000003,1296.7800923328,1.8246609471545174,2613085.91,8866052,17772448.060000002,0.35410485537803843,0.14703016158371598,0.4988649830382455,6846,331.4401843412212,524674,53000,14000,2689685,2285459.2400000002,121993,348776.48,0,1167613.46,0,{"$f":"IFERROR(T425*'Inputs & Assumptions'!$Q$40,\"--\")","v":52467.4},{"$f":"IFERROR(U425*'Inputs & Assumptions'!$Q$41,\"--\")","v":5300},{"$f":"IFERROR(V425*'Inputs & Assumptions'!$Q$42,\"--\")","v":7000},{"$f":"IFERROR(W425*'Inputs & Assumptions'!$Q$43,\"--\")","v":1344842.5},{"$f":"IFERROR(X425*'Inputs & Assumptions'!$Q$44,\"--\")","v":228545.92400000003},{"$f":"IFERROR(Y425*'Inputs & Assumptions'!$Q$45,\"--\")","v":12199.300000000001},{"$f":"IFERROR(Z425*'Inputs & Assumptions'!$Q$46,\"--\")","v":34877.648000000001},{"$f":"IFERROR(AA425*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB425*'Inputs & Assumptions'!$Q$48,\"--\")","v":583806.73},{"$f":"IFERROR(AC425*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0330","Riverside Township","Burlington",3400563510,423,435532681,5501000,1.2630510269331547,2287476.855,949.89172342656002,3.8434903441838384,1932520.54,9306136,16739656.539999999,0.32862084038911832,0.11544565059517047,0.55593350901571126,8780,260.53267141230066,673839,46500,113020,2726360.91,913300,5000,15000,332500,907036,165309,{"$f":"IFERROR(T426*'Inputs & Assumptions'!$Q$40,\"--\")","v":67383.900000000009},{"$f":"IFERROR(U426*'Inputs & Assumptions'!$Q$41,\"--\")","v":4650},{"$f":"IFERROR(V426*'Inputs & Assumptions'!$Q$42,\"--\")","v":56510},{"$f":"IFERROR(W426*'Inputs & Assumptions'!$Q$43,\"--\")","v":1363180.4550000001},{"$f":"IFERROR(X426*'Inputs & Assumptions'!$Q$44,\"--\")","v":91330},{"$f":"IFERROR(Y426*'Inputs & Assumptions'!$Q$45,\"--\")","v":500},{"$f":"IFERROR(Z426*'Inputs & Assumptions'!$Q$46,\"--\")","v":1500},{"$f":"IFERROR(AA426*'Inputs & Assumptions'!$Q$47,\"--\")","v":166250},{"$f":"IFERROR(AB426*'Inputs & Assumptions'!$Q$48,\"--\")","v":453518},{"$f":"IFERROR(AC426*'Inputs & Assumptions'!$Q$49,\"--\")","v":82654.5}]
["0331","Riverton Borough","Burlington",3400563660,424,246735500,2165350.67,0.8775999683872,679308.42500000005,423.54017965696005,3.7361235857831567,1174979.54,5878013,9218343.2100000009,0.23489586150915287,0.12746103212184481,0.63764310636900223,3157,215.17530091859362,309156,22219,36624,665229.30000000005,542371.75,5356,9000,110000,307143,62000,{"$f":"IFERROR(T427*'Inputs & Assumptions'!$Q$40,\"--\")","v":30915.600000000002},{"$f":"IFERROR(U427*'Inputs & Assumptions'!$Q$41,\"--\")","v":2221.9},{"$f":"IFERROR(V427*'Inputs & Assumptions'!$Q$42,\"--\")","v":18312},{"$f":"IFERROR(W427*'Inputs & Assumptions'!$Q$43,\"--\")","v":332614.65000000002},{"$f":"IFERROR(X427*'Inputs & Assumptions'!$Q$44,\"--\")","v":54237.175000000003},{"$f":"IFERROR(Y427*'Inputs & Assumptions'!$Q$45,\"--\")","v":535.6},{"$f":"IFERROR(Z427*'Inputs & Assumptions'!$Q$46,\"--\")","v":900},{"$f":"IFERROR(AA427*'Inputs & Assumptions'!$Q$47,\"--\")","v":55000},{"$f":"IFERROR(AB427*'Inputs & Assumptions'!$Q$48,\"--\")","v":153571.5},{"$f":"IFERROR(AC427*'Inputs & Assumptions'!$Q$49,\"--\")","v":31000}]
["1112","Robbinsville Township","Mercer",3402163850,425,2671287102,17157237.940000001,0.64228356162669042,6706132.5919999992,13082.15556349056,3.1181906421678218,20103736.499999996,46034850,83295824.439999998,0.20597956806777001,0.2413534728200116,0.55266695911221841,28099,238.66089867966829,5861223.8599999994,147158.79999999999,525200.96,7001602.2599999998,2052543.2,146720.60999999999,9829.75,744710.12,3171598.1999999997,325658.40000000002,{"$f":"IFERROR(T428*'Inputs & Assumptions'!$Q$40,\"--\")","v":586122.38599999994},{"$f":"IFERROR(U428*'Inputs & Assumptions'!$Q$41,\"--\")","v":14715.88},{"$f":"IFERROR(V428*'Inputs & Assumptions'!$Q$42,\"--\")","v":262600.48},{"$f":"IFERROR(W428*'Inputs & Assumptions'!$Q$43,\"--\")","v":3500801.13},{"$f":"IFERROR(X428*'Inputs & Assumptions'!$Q$44,\"--\")","v":205254.32},{"$f":"IFERROR(Y428*'Inputs & Assumptions'!$Q$45,\"--\")","v":14672.061},{"$f":"IFERROR(Z428*'Inputs & Assumptions'!$Q$46,\"--\")","v":982.97500000000002},{"$f":"IFERROR(AA428*'Inputs & Assumptions'!$Q$47,\"--\")","v":372355.06},{"$f":"IFERROR(AB428*'Inputs & Assumptions'!$Q$48,\"--\")","v":1585799.0999999999},{"$f":"IFERROR(AC428*'Inputs & Assumptions'!$Q$49,\"--\")","v":162829.20000000001}]
["0254","Rochelle Park Township","Bergen",3400363990,426,961200700,10135676,1.0544807135492098,3761594.8,634.00715979135998,2.7745176017870148,2745972.61,13787034,26668682.609999999,0.38005911833827927,0.10296618884992609,0.51697469281179464,9385,400.80924880127861,976000,30000,137700,3951923,667000,6500,380488,1521043,1317426,183100,{"$f":"IFERROR(T429*'Inputs & Assumptions'!$Q$40,\"--\")","v":97600},{"$f":"IFERROR(U429*'Inputs & Assumptions'!$Q$41,\"--\")","v":3000},{"$f":"IFERROR(V429*'Inputs & Assumptions'!$Q$42,\"--\")","v":68850},{"$f":"IFERROR(W429*'Inputs & Assumptions'!$Q$43,\"--\")","v":1975961.5},{"$f":"IFERROR(X429*'Inputs & Assumptions'!$Q$44,\"--\")","v":66700},{"$f":"IFERROR(Y429*'Inputs & Assumptions'!$Q$45,\"--\")","v":650},{"$f":"IFERROR(Z429*'Inputs & Assumptions'!$Q$46,\"--\")","v":38048.800000000003},{"$f":"IFERROR(AA429*'Inputs & Assumptions'!$Q$47,\"--\")","v":760521.5},{"$f":"IFERROR(AB429*'Inputs & Assumptions'!$Q$48,\"--\")","v":658713},{"$f":"IFERROR(AC429*'Inputs & Assumptions'!$Q$49,\"--\")","v":91550}]
["1434","Rockaway Borough","Morris",3402764050,427,792615487,7373924.04,0.93032802928313207,2777518.665,1327.34355599488,3.249726380882588,2337348.54,16046562,25757834.579999998,0.28627888020235903,9.0743207964184391E-2,0.62297791183345663,10367,267.91923073213081,2302891,66650,79940,2798188.73,1305975,162810,303277,835450,1013138,0,{"$f":"IFERROR(T430*'Inputs & Assumptions'!$Q$40,\"--\")","v":230289.1},{"$f":"IFERROR(U430*'Inputs & Assumptions'!$Q$41,\"--\")","v":6665},{"$f":"IFERROR(V430*'Inputs & Assumptions'!$Q$42,\"--\")","v":39970},{"$f":"IFERROR(W430*'Inputs & Assumptions'!$Q$43,\"--\")","v":1399094.365},{"$f":"IFERROR(X430*'Inputs & Assumptions'!$Q$44,\"--\")","v":130597.5},{"$f":"IFERROR(Y430*'Inputs & Assumptions'!$Q$45,\"--\")","v":16281},{"$f":"IFERROR(Z430*'Inputs & Assumptions'!$Q$46,\"--\")","v":30327.7},{"$f":"IFERROR(AA430*'Inputs & Assumptions'!$Q$47,\"--\")","v":417725},{"$f":"IFERROR(AB430*'Inputs & Assumptions'!$Q$48,\"--\")","v":506569},{"$f":"IFERROR(AC430*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1435","Rockaway Township","Morris",3402764080,428,4946661000,32936112.579999998,0.66582514103958201,8686726.5850000009,26709.261543860481,2.623216853348147,13420903.449999999,83404629,129761645.03,0.25382009123254712,0.10342735287378006,0.64275255589367275,37065,234.36467246728722,2750062,87055,868889,9626759.1699999999,4649744,1444947,1734307,419672,3997619,327291,{"$f":"IFERROR(T431*'Inputs & Assumptions'!$Q$40,\"--\")","v":275006.2},{"$f":"IFERROR(U431*'Inputs & Assumptions'!$Q$41,\"--\")","v":8705.5},{"$f":"IFERROR(V431*'Inputs & Assumptions'!$Q$42,\"--\")","v":434444.5},{"$f":"IFERROR(W431*'Inputs & Assumptions'!$Q$43,\"--\")","v":4813379.585},{"$f":"IFERROR(X431*'Inputs & Assumptions'!$Q$44,\"--\")","v":464974.4},{"$f":"IFERROR(Y431*'Inputs & Assumptions'!$Q$45,\"--\")","v":144494.70000000001},{"$f":"IFERROR(Z431*'Inputs & Assumptions'!$Q$46,\"--\")","v":173430.7},{"$f":"IFERROR(AA431*'Inputs & Assumptions'!$Q$47,\"--\")","v":209836},{"$f":"IFERROR(AB431*'Inputs & Assumptions'!$Q$48,\"--\")","v":1998809.5},{"$f":"IFERROR(AC431*'Inputs & Assumptions'!$Q$49,\"--\")","v":163645.5}]
["0255","Rockleigh Borough","Bergen",3400364170,429,226256272,705205,0.31168417731199954,138598.39999999999,641.78109190016005,0.77466543778286956,583993.14,463531,1752729.1400000001,0.40234682239607195,0.33319075188080682,0.26446242572312112,3202,43.284946908182384,294914,15000,59036,76196,92738,24337,500,0,56467,0,{"$f":"IFERROR(T432*'Inputs & Assumptions'!$Q$40,\"--\")","v":29491.4},{"$f":"IFERROR(U432*'Inputs & Assumptions'!$Q$41,\"--\")","v":1500},{"$f":"IFERROR(V432*'Inputs & Assumptions'!$Q$42,\"--\")","v":29518},{"$f":"IFERROR(W432*'Inputs & Assumptions'!$Q$43,\"--\")","v":38098},{"$f":"IFERROR(X432*'Inputs & Assumptions'!$Q$44,\"--\")","v":9273.8000000000011},{"$f":"IFERROR(Y432*'Inputs & Assumptions'!$Q$45,\"--\")","v":2433.7000000000003},{"$f":"IFERROR(Z432*'Inputs & Assumptions'!$Q$46,\"--\")","v":50},{"$f":"IFERROR(AA432*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB432*'Inputs & Assumptions'!$Q$48,\"--\")","v":28233.5},{"$f":"IFERROR(AC432*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1817","Rocky Hill Borough","Somerset",3403564320,430,156467200,698224.96,0.44624366001308896,278525.35499999998,390.91610506495999,2.1641049370091627,552640.43999999994,2135249,3386114.4,0.20620241300766448,0.16320784672839167,0.63058974026394388,1123,248.01901602849509,497730,51800,0,190000,181000,17336,0,90533.51,29944,97000,{"$f":"IFERROR(T433*'Inputs & Assumptions'!$Q$40,\"--\")","v":49773},{"$f":"IFERROR(U433*'Inputs & Assumptions'!$Q$41,\"--\")","v":5180},{"$f":"IFERROR(V433*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W433*'Inputs & Assumptions'!$Q$43,\"--\")","v":95000},{"$f":"IFERROR(X433*'Inputs & Assumptions'!$Q$44,\"--\")","v":18100},{"$f":"IFERROR(Y433*'Inputs & Assumptions'!$Q$45,\"--\")","v":1733.6000000000001},{"$f":"IFERROR(Z433*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA433*'Inputs & Assumptions'!$Q$47,\"--\")","v":45266.754999999997},{"$f":"IFERROR(AB433*'Inputs & Assumptions'!$Q$48,\"--\")","v":14972},{"$f":"IFERROR(AC433*'Inputs & Assumptions'!$Q$49,\"--\")","v":48500}]
["1341","Roosevelt Borough","Monmouth",3402564410,431,105057904,830772,0.79077534232931201,113065.65,1241.506347776,2.8497393875286146,254477.47,1908627,2993876.4699999997,0.27749040694387772,8.4999321966012856E-2,0.63751027109010949,1142,99.006698774080562,395749,27300,0,10500,192392.5,16260,0,38245,44946,6100,{"$f":"IFERROR(T434*'Inputs & Assumptions'!$Q$40,\"--\")","v":39574.9},{"$f":"IFERROR(U434*'Inputs & Assumptions'!$Q$41,\"--\")","v":2730},{"$f":"IFERROR(V434*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W434*'Inputs & Assumptions'!$Q$43,\"--\")","v":5250},{"$f":"IFERROR(X434*'Inputs & Assumptions'!$Q$44,\"--\")","v":19239.25},{"$f":"IFERROR(Y434*'Inputs & Assumptions'!$Q$45,\"--\")","v":1626},{"$f":"IFERROR(Z434*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA434*'Inputs & Assumptions'!$Q$47,\"--\")","v":19122.5},{"$f":"IFERROR(AB434*'Inputs & Assumptions'!$Q$48,\"--\")","v":22473},{"$f":"IFERROR(AC434*'Inputs & Assumptions'!$Q$49,\"--\")","v":3050}]
["0718","Roseland Borough","Essex",3401364590,432,1654140700,11241671.08,0.67960791243453478,3453927.824,2315.3576935987203,2.3145665099710078,8055861.5899999999,18988654,38286186.670000002,0.29362211433839824,0.21041169911842775,0.49596618654317393,14076,245.37708326229043,1344068,71817,369837,3824106.37,3149146.89,155479,621990,0,1483951.1,161461,{"$f":"IFERROR(T435*'Inputs & Assumptions'!$Q$40,\"--\")","v":134406.80000000002},{"$f":"IFERROR(U435*'Inputs & Assumptions'!$Q$41,\"--\")","v":7181.7000000000007},{"$f":"IFERROR(V435*'Inputs & Assumptions'!$Q$42,\"--\")","v":184918.5},{"$f":"IFERROR(W435*'Inputs & Assumptions'!$Q$43,\"--\")","v":1912053.1850000001},{"$f":"IFERROR(X435*'Inputs & Assumptions'!$Q$44,\"--\")","v":314914.68900000001},{"$f":"IFERROR(Y435*'Inputs & Assumptions'!$Q$45,\"--\")","v":15547.900000000001},{"$f":"IFERROR(Z435*'Inputs & Assumptions'!$Q$46,\"--\")","v":62199},{"$f":"IFERROR(AA435*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB435*'Inputs & Assumptions'!$Q$48,\"--\")","v":741975.55},{"$f":"IFERROR(AC435*'Inputs & Assumptions'!$Q$49,\"--\")","v":80730.5}]
["2014","Roselle Borough","Union",3403964620,433,798136815,33938836.130000003,4.2522579452747085,11320952.913000001,1686.4063078361598,8.4761456918886768,7938845.1299999999,25773558,67651239.260000005,0.50167353179688079,0.11734958911083811,0.38097687909228106,25805,438.71160290641353,4036570.02,50200,429230,13481768.58,4035700,223000,641401.21,1254000,5188343,491190,{"$f":"IFERROR(T436*'Inputs & Assumptions'!$Q$40,\"--\")","v":403657.00200000004},{"$f":"IFERROR(U436*'Inputs & Assumptions'!$Q$41,\"--\")","v":5020},{"$f":"IFERROR(V436*'Inputs & Assumptions'!$Q$42,\"--\")","v":214615},{"$f":"IFERROR(W436*'Inputs & Assumptions'!$Q$43,\"--\")","v":6740884.29},{"$f":"IFERROR(X436*'Inputs & Assumptions'!$Q$44,\"--\")","v":403570},{"$f":"IFERROR(Y436*'Inputs & Assumptions'!$Q$45,\"--\")","v":22300},{"$f":"IFERROR(Z436*'Inputs & Assumptions'!$Q$46,\"--\")","v":64140.120999999999},{"$f":"IFERROR(AA436*'Inputs & Assumptions'!$Q$47,\"--\")","v":627000},{"$f":"IFERROR(AB436*'Inputs & Assumptions'!$Q$48,\"--\")","v":2594171.5},{"$f":"IFERROR(AC436*'Inputs & Assumptions'!$Q$49,\"--\")","v":245595}]
["2015","Roselle Park Borough","Union",3403964650,434,1052396292,15441936.029999999,1.4673119002209483,4839240.4440000001,783.68253446656001,4.3112604904541048,6507540.5099999998,23422069,45371545.539999999,0.34034406027421388,0.14342779009506934,0.51622814963071673,15786,306.55266970733561,2758320,58487,510002,5464881.3899999997,3381252.51,188369.98,536778,0,2040969,277987,{"$f":"IFERROR(T437*'Inputs & Assumptions'!$Q$40,\"--\")","v":275832},{"$f":"IFERROR(U437*'Inputs & Assumptions'!$Q$41,\"--\")","v":5848.7000000000007},{"$f":"IFERROR(V437*'Inputs & Assumptions'!$Q$42,\"--\")","v":255001},{"$f":"IFERROR(W437*'Inputs & Assumptions'!$Q$43,\"--\")","v":2732440.6949999998},{"$f":"IFERROR(X437*'Inputs & Assumptions'!$Q$44,\"--\")","v":338125.25099999999},{"$f":"IFERROR(Y437*'Inputs & Assumptions'!$Q$45,\"--\")","v":18836.998000000003},{"$f":"IFERROR(Z437*'Inputs & Assumptions'!$Q$46,\"--\")","v":53677.8},{"$f":"IFERROR(AA437*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB437*'Inputs & Assumptions'!$Q$48,\"--\")","v":1020484.5},{"$f":"IFERROR(AC437*'Inputs & Assumptions'!$Q$49,\"--\")","v":138993.5}]
["1436","Roxbury Township","Morris",3402764980,435,3539438300,23954241.600000001,0.67678087791500707,7041917.5700000003,13345.224585894401,2.7057917752090774,10990787.810000001,60824801,95769830.409999996,0.25012304498660543,0.11476252764516096,0.63511442736823365,29152,241.55864331778267,7198128.6999999993,280750,381623,6903648,5731234,579868,1424480,0,3468208,287464,{"$f":"IFERROR(T438*'Inputs & Assumptions'!$Q$40,\"--\")","v":719812.87},{"$f":"IFERROR(U438*'Inputs & Assumptions'!$Q$41,\"--\")","v":28075},{"$f":"IFERROR(V438*'Inputs & Assumptions'!$Q$42,\"--\")","v":190811.5},{"$f":"IFERROR(W438*'Inputs & Assumptions'!$Q$43,\"--\")","v":3451824},{"$f":"IFERROR(X438*'Inputs & Assumptions'!$Q$44,\"--\")","v":573123.4},{"$f":"IFERROR(Y438*'Inputs & Assumptions'!$Q$45,\"--\")","v":57986.8},{"$f":"IFERROR(Z438*'Inputs & Assumptions'!$Q$46,\"--\")","v":142448},{"$f":"IFERROR(AA438*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB438*'Inputs & Assumptions'!$Q$48,\"--\")","v":1734104},{"$f":"IFERROR(AC438*'Inputs & Assumptions'!$Q$49,\"--\")","v":143732}]
["1342","Rumson Borough","Monmouth",3402565130,436,5117483798,14045778.52,0.2744664970994013,3251945.2939999998,3242.8070683904002,1.1681375089719432,11322856.239999998,34410613,59779247.759999998,0.23496077729834586,0.18941115293820149,0.57562806976345271,8853,367.32692804698968,1966080,150000,271600,3052911.19,2559042.09,91943,75000,625000,1508868.38,77098,{"$f":"IFERROR(T439*'Inputs & Assumptions'!$Q$40,\"--\")","v":196608},{"$f":"IFERROR(U439*'Inputs & Assumptions'!$Q$41,\"--\")","v":15000},{"$f":"IFERROR(V439*'Inputs & Assumptions'!$Q$42,\"--\")","v":135800},{"$f":"IFERROR(W439*'Inputs & Assumptions'!$Q$43,\"--\")","v":1526455.595},{"$f":"IFERROR(X439*'Inputs & Assumptions'!$Q$44,\"--\")","v":255904.209},{"$f":"IFERROR(Y439*'Inputs & Assumptions'!$Q$45,\"--\")","v":9194.3000000000011},{"$f":"IFERROR(Z439*'Inputs & Assumptions'!$Q$46,\"--\")","v":7500},{"$f":"IFERROR(AA439*'Inputs & Assumptions'!$Q$47,\"--\")","v":312500},{"$f":"IFERROR(AB439*'Inputs & Assumptions'!$Q$48,\"--\")","v":754434.19},{"$f":"IFERROR(AC439*'Inputs & Assumptions'!$Q$49,\"--\")","v":38549}]
["0430","Runnemede Borough","Camden",3400765160,437,503421076,6228644.5700000003,1.2372633699587103,2181761.3729999997,1312.6714328896001,4.3688386300298632,4485225.8699999992,11279784,21993654.439999998,0.28320189293653381,0.20393272442449084,0.51286538263897541,10335,211.10414833091434,772150,20500,39550,2093170,1584174,8000,219869.73,583590,1021674,104600,{"$f":"IFERROR(T440*'Inputs & Assumptions'!$Q$40,\"--\")","v":77215},{"$f":"IFERROR(U440*'Inputs & Assumptions'!$Q$41,\"--\")","v":2050},{"$f":"IFERROR(V440*'Inputs & Assumptions'!$Q$42,\"--\")","v":19775},{"$f":"IFERROR(W440*'Inputs & Assumptions'!$Q$43,\"--\")","v":1046585},{"$f":"IFERROR(X440*'Inputs & Assumptions'!$Q$44,\"--\")","v":158417.40000000002},{"$f":"IFERROR(Y440*'Inputs & Assumptions'!$Q$45,\"--\")","v":800},{"$f":"IFERROR(Z440*'Inputs & Assumptions'!$Q$46,\"--\")","v":21986.973000000002},{"$f":"IFERROR(AA440*'Inputs & Assumptions'!$Q$47,\"--\")","v":291795},{"$f":"IFERROR(AB440*'Inputs & Assumptions'!$Q$48,\"--\")","v":510837},{"$f":"IFERROR(AC440*'Inputs & Assumptions'!$Q$49,\"--\")","v":52300}]
["0256","Rutherford Borough","Bergen",3400365280,438,2750406903,26115357.030000001,0.94950885272701779,7853176.0690000001,1779.8854939443199,3.0410547857034667,8475118.7200000007,49050905,83641380.75,0.31223010423581515,0.10132686289973759,0.58644303286444732,24115,325.65523819199672,1966450,210650,299475,8263354.0499999998,5970470.0999999996,535225.54,1240290,850000,4054305.96,254600,{"$f":"IFERROR(T441*'Inputs & Assumptions'!$Q$40,\"--\")","v":196645},{"$f":"IFERROR(U441*'Inputs & Assumptions'!$Q$41,\"--\")","v":21065},{"$f":"IFERROR(V441*'Inputs & Assumptions'!$Q$42,\"--\")","v":149737.5},{"$f":"IFERROR(W441*'Inputs & Assumptions'!$Q$43,\"--\")","v":4131677.0249999999},{"$f":"IFERROR(X441*'Inputs & Assumptions'!$Q$44,\"--\")","v":597047.01},{"$f":"IFERROR(Y441*'Inputs & Assumptions'!$Q$45,\"--\")","v":53522.554000000004},{"$f":"IFERROR(Z441*'Inputs & Assumptions'!$Q$46,\"--\")","v":124029},{"$f":"IFERROR(AA441*'Inputs & Assumptions'!$Q$47,\"--\")","v":425000},{"$f":"IFERROR(AB441*'Inputs & Assumptions'!$Q$48,\"--\")","v":2027152.98},{"$f":"IFERROR(AC441*'Inputs & Assumptions'!$Q$49,\"--\")","v":127300}]
["0257","Saddle Brook Township","Bergen",3400365340,439,2827887300,22249024.219999999,0.78677195586966986,7046831.301,1722.8708926899199,2.3358595121524113,7001347.2699999996,36805103,66055474.489999995,0.33682331997128012,0.10599193063188002,0.55718474939683993,21936,321.24504472100654,4691665,14500,295000,6687974.4400000004,2122056.81,105000,1004949,2707313,2587341,228400,{"$f":"IFERROR(T442*'Inputs & Assumptions'!$Q$40,\"--\")","v":469166.5},{"$f":"IFERROR(U442*'Inputs & Assumptions'!$Q$41,\"--\")","v":1450},{"$f":"IFERROR(V442*'Inputs & Assumptions'!$Q$42,\"--\")","v":147500},{"$f":"IFERROR(W442*'Inputs & Assumptions'!$Q$43,\"--\")","v":3343987.22},{"$f":"IFERROR(X442*'Inputs & Assumptions'!$Q$44,\"--\")","v":212205.68100000001},{"$f":"IFERROR(Y442*'Inputs & Assumptions'!$Q$45,\"--\")","v":10500},{"$f":"IFERROR(Z442*'Inputs & Assumptions'!$Q$46,\"--\")","v":100494.90000000001},{"$f":"IFERROR(AA442*'Inputs & Assumptions'!$Q$47,\"--\")","v":1353656.5},{"$f":"IFERROR(AB442*'Inputs & Assumptions'!$Q$48,\"--\")","v":1293670.5},{"$f":"IFERROR(AC442*'Inputs & Assumptions'!$Q$49,\"--\")","v":114200}]
["0258","Saddle River Borough","Bergen",3400365400,440,2566449856,10416881.43,0.40588680919078907,3486347.7650000001,3146.0245788992002,1.0201615721729496,5981949.7700000005,9783104,26181935.199999999,0.39786522082599912,0.22847622699791881,0.37365855217608207,4050,860.82660864197533,1227400,101000,354050,4339561.5599999996,1789286.2,68855,0,130000,1448669,63106.73,{"$f":"IFERROR(T443*'Inputs & Assumptions'!$Q$40,\"--\")","v":122740},{"$f":"IFERROR(U443*'Inputs & Assumptions'!$Q$41,\"--\")","v":10100},{"$f":"IFERROR(V443*'Inputs & Assumptions'!$Q$42,\"--\")","v":177025},{"$f":"IFERROR(W443*'Inputs & Assumptions'!$Q$43,\"--\")","v":2169780.7799999998},{"$f":"IFERROR(X443*'Inputs & Assumptions'!$Q$44,\"--\")","v":178928.62},{"$f":"IFERROR(Y443*'Inputs & Assumptions'!$Q$45,\"--\")","v":6885.5},{"$f":"IFERROR(Z443*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA443*'Inputs & Assumptions'!$Q$47,\"--\")","v":65000},{"$f":"IFERROR(AB443*'Inputs & Assumptions'!$Q$48,\"--\")","v":724334.5},{"$f":"IFERROR(AC443*'Inputs & Assumptions'!$Q$49,\"--\")","v":31553.365000000002}]
["1712","Salem City","Salem",3403365490,441,121862280,4842684.5,3.9738994707796373,1995739.754,1500.4378393715201,7.8609137954746942,2025317.28,2711487,9579488.7800000012,0.50552640242248914,0.21142227174256367,0.28305132583494708,7281,274.10242466694137,1065199,23600,138000,2139800,724250,45000,71513.540000000008,250000,930267,147500,{"$f":"IFERROR(T444*'Inputs & Assumptions'!$Q$40,\"--\")","v":106519.90000000001},{"$f":"IFERROR(U444*'Inputs & Assumptions'!$Q$41,\"--\")","v":2360},{"$f":"IFERROR(V444*'Inputs & Assumptions'!$Q$42,\"--\")","v":69000},{"$f":"IFERROR(W444*'Inputs & Assumptions'!$Q$43,\"--\")","v":1069900},{"$f":"IFERROR(X444*'Inputs & Assumptions'!$Q$44,\"--\")","v":72425},{"$f":"IFERROR(Y444*'Inputs & Assumptions'!$Q$45,\"--\")","v":4500},{"$f":"IFERROR(Z444*'Inputs & Assumptions'!$Q$46,\"--\")","v":7151.3540000000012},{"$f":"IFERROR(AA444*'Inputs & Assumptions'!$Q$47,\"--\")","v":125000},{"$f":"IFERROR(AB444*'Inputs & Assumptions'!$Q$48,\"--\")","v":465133.5},{"$f":"IFERROR(AC444*'Inputs & Assumptions'!$Q$49,\"--\")","v":73750}]
["1917","Sandyston Township","Sussex",3403765700,442,225620300,660482.56000000006,0.2927407507214555,161197.56200000001,26434.0910345792,3.0634590681778198,1650613.98,4600689,6911785.54,9.5558890850655651E-2,0.2388115155552121,0.66562959359413221,2265,71.16890154525386,349050,2560,43250,70562,265055.62,11140,0,0,83022,0,{"$f":"IFERROR(T445*'Inputs & Assumptions'!$Q$40,\"--\")","v":34905},{"$f":"IFERROR(U445*'Inputs & Assumptions'!$Q$41,\"--\")","v":256},{"$f":"IFERROR(V445*'Inputs & Assumptions'!$Q$42,\"--\")","v":21625},{"$f":"IFERROR(W445*'Inputs & Assumptions'!$Q$43,\"--\")","v":35281},{"$f":"IFERROR(X445*'Inputs & Assumptions'!$Q$44,\"--\")","v":26505.562000000002},{"$f":"IFERROR(Y445*'Inputs & Assumptions'!$Q$45,\"--\")","v":1114},{"$f":"IFERROR(Z445*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA445*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB445*'Inputs & Assumptions'!$Q$48,\"--\")","v":41511},{"$f":"IFERROR(AC445*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1219","Sayreville Borough","Middlesex",3402365790,443,2346430600,38402793.880000003,1.6366473348924107,14291666.688999999,10131.1014984064,5.9353635121362629,22240888.789999999,78625503,139269185.67000002,0.27574508815608267,0.15969712670468289,0.56455778513923427,52343,273.03873849416351,3468102,114785,1266335,16724905,6053038,914235,1972716.89,1300000,6287153,500365,{"$f":"IFERROR(T446*'Inputs & Assumptions'!$Q$40,\"--\")","v":346810.2},{"$f":"IFERROR(U446*'Inputs & Assumptions'!$Q$41,\"--\")","v":11478.5},{"$f":"IFERROR(V446*'Inputs & Assumptions'!$Q$42,\"--\")","v":633167.5},{"$f":"IFERROR(W446*'Inputs & Assumptions'!$Q$43,\"--\")","v":8362452.5},{"$f":"IFERROR(X446*'Inputs & Assumptions'!$Q$44,\"--\")","v":605303.80000000005},{"$f":"IFERROR(Y446*'Inputs & Assumptions'!$Q$45,\"--\")","v":91423.5},{"$f":"IFERROR(Z446*'Inputs & Assumptions'!$Q$46,\"--\")","v":197271.68900000001},{"$f":"IFERROR(AA446*'Inputs & Assumptions'!$Q$47,\"--\")","v":650000},{"$f":"IFERROR(AB446*'Inputs & Assumptions'!$Q$48,\"--\")","v":3143576.5},{"$f":"IFERROR(AC446*'Inputs & Assumptions'!$Q$49,\"--\")","v":250182.5}]
["2016","Scotch Plains Township","Union",3403966060,444,1027443866,18676668,1.8177798922204087,8811498.7361444104,5773.53974719488,11.420415580153943,20959130.350000001,77702561,117338359.34999999,0.15916932965025304,0.17862130053721434,0.66220936981253264,29734,296.34420986562219,2097185.8650359996,75780.399999999994,736707.3801527,12128508.886192916,3072806.3813466672,67401.05,1687469,0,3167436,190216.66666666663,{"$f":"IFERROR(T447*'Inputs & Assumptions'!$Q$40,\"--\")","v":209718.58650359997},{"$f":"IFERROR(U447*'Inputs & Assumptions'!$Q$41,\"--\")","v":7578.04},{"$f":"IFERROR(V447*'Inputs & Assumptions'!$Q$42,\"--\")","v":368353.69007635},{"$f":"IFERROR(W447*'Inputs & Assumptions'!$Q$43,\"--\")","v":6064254.443096458},{"$f":"IFERROR(X447*'Inputs & Assumptions'!$Q$44,\"--\")","v":307280.63813466672},{"$f":"IFERROR(Y447*'Inputs & Assumptions'!$Q$45,\"--\")","v":6740.1050000000005},{"$f":"IFERROR(Z447*'Inputs & Assumptions'!$Q$46,\"--\")","v":168746.90000000002},{"$f":"IFERROR(AA447*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB447*'Inputs & Assumptions'!$Q$48,\"--\")","v":1583718},{"$f":"IFERROR(AC447*'Inputs & Assumptions'!$Q$49,\"--\")","v":95108.333333333314}]
["1343","Sea Bright Borough","Monmouth",3402566240,445,1101134026,5035000,0.4572558726833858,1805907.835,460.66651245055999,1.023293229883353,2723524.94,3509305,11267829.939999999,0.44684735453151508,0.24170802670101357,0.31144461876747143,2234,808.37414279319603,1044894.54,110000,196950,1947079.33,1604472.16,72500,48000,115000,741813,35000,{"$f":"IFERROR(T448*'Inputs & Assumptions'!$Q$40,\"--\")","v":104489.45400000001},{"$f":"IFERROR(U448*'Inputs & Assumptions'!$Q$41,\"--\")","v":11000},{"$f":"IFERROR(V448*'Inputs & Assumptions'!$Q$42,\"--\")","v":98475},{"$f":"IFERROR(W448*'Inputs & Assumptions'!$Q$43,\"--\")","v":973539.66500000004},{"$f":"IFERROR(X448*'Inputs & Assumptions'!$Q$44,\"--\")","v":160447.21600000001},{"$f":"IFERROR(Y448*'Inputs & Assumptions'!$Q$45,\"--\")","v":7250},{"$f":"IFERROR(Z448*'Inputs & Assumptions'!$Q$46,\"--\")","v":4800},{"$f":"IFERROR(AA448*'Inputs & Assumptions'!$Q$47,\"--\")","v":57500},{"$f":"IFERROR(AB448*'Inputs & Assumptions'!$Q$48,\"--\")","v":370906.5},{"$f":"IFERROR(AC448*'Inputs & Assumptions'!$Q$49,\"--\")","v":17500}]
["1344","Sea Girt Borough","Monmouth",3402566330,446,3669473600,6445479.0499999998,0.17565132639188355,2240046.6150000002,678.61262809471998,0.50032801734831944,6971987.4600000009,4941938,18359404.510000002,0.35107233714956693,0.37975019593922549,0.26917746691120753,2772,808.09762445887452,1126194,35000,0,2472466.91,2600943,43000,1035171,100000,882389.72,57175,{"$f":"IFERROR(T449*'Inputs & Assumptions'!$Q$40,\"--\")","v":112619.40000000001},{"$f":"IFERROR(U449*'Inputs & Assumptions'!$Q$41,\"--\")","v":3500},{"$f":"IFERROR(V449*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W449*'Inputs & Assumptions'!$Q$43,\"--\")","v":1236233.4550000001},{"$f":"IFERROR(X449*'Inputs & Assumptions'!$Q$44,\"--\")","v":260094.30000000002},{"$f":"IFERROR(Y449*'Inputs & Assumptions'!$Q$45,\"--\")","v":4300},{"$f":"IFERROR(Z449*'Inputs & Assumptions'!$Q$46,\"--\")","v":103517.1},{"$f":"IFERROR(AA449*'Inputs & Assumptions'!$Q$47,\"--\")","v":50000},{"$f":"IFERROR(AB449*'Inputs & Assumptions'!$Q$48,\"--\")","v":441194.86},{"$f":"IFERROR(AC449*'Inputs & Assumptions'!$Q$49,\"--\")","v":28587.5}]
["0509","Sea Isle City","Cape May",3400966390,447,4923770500,18828633.870000001,0.38240275150923464,8132123.3250000002,1410.8122601049602,0.849878385477146,20659669.359999996,2357758,41846061.229999997,0.44994996701150702,0.49370642666815207,5.6343606320340897E-2,2854,2849.3774789768745,2822470.5,44420,422925,11764187.65,3289054.5,35560,5010,0,2662331,175500,{"$f":"IFERROR(T450*'Inputs & Assumptions'!$Q$40,\"--\")","v":282247.05},{"$f":"IFERROR(U450*'Inputs & Assumptions'!$Q$41,\"--\")","v":4442},{"$f":"IFERROR(V450*'Inputs & Assumptions'!$Q$42,\"--\")","v":211462.5},{"$f":"IFERROR(W450*'Inputs & Assumptions'!$Q$43,\"--\")","v":5882093.8250000002},{"$f":"IFERROR(X450*'Inputs & Assumptions'!$Q$44,\"--\")","v":328905.45},{"$f":"IFERROR(Y450*'Inputs & Assumptions'!$Q$45,\"--\")","v":3556},{"$f":"IFERROR(Z450*'Inputs & Assumptions'!$Q$46,\"--\")","v":501},{"$f":"IFERROR(AA450*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB450*'Inputs & Assumptions'!$Q$48,\"--\")","v":1331165.5},{"$f":"IFERROR(AC450*'Inputs & Assumptions'!$Q$49,\"--\")","v":87750}]
["1526","Seaside Heights Borough","Ocean",3402966450,448,684390200,7492287.2599999998,1.094739121045275,4516439.24,395.04992929407996,2.6295828023253405,3418838.74,7085481,17996607,0.41631665680091806,0.18997129514469036,0.39371204805439158,3128,1443.8744373401535,1916000,96000,459000,5587000,1122600,3000,0,125000,1888158.48,346200,{"$f":"IFERROR(T451*'Inputs & Assumptions'!$Q$40,\"--\")","v":191600},{"$f":"IFERROR(U451*'Inputs & Assumptions'!$Q$41,\"--\")","v":9600},{"$f":"IFERROR(V451*'Inputs & Assumptions'!$Q$42,\"--\")","v":229500},{"$f":"IFERROR(W451*'Inputs & Assumptions'!$Q$43,\"--\")","v":2793500},{"$f":"IFERROR(X451*'Inputs & Assumptions'!$Q$44,\"--\")","v":112260},{"$f":"IFERROR(Y451*'Inputs & Assumptions'!$Q$45,\"--\")","v":300},{"$f":"IFERROR(Z451*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA451*'Inputs & Assumptions'!$Q$47,\"--\")","v":62500},{"$f":"IFERROR(AB451*'Inputs & Assumptions'!$Q$48,\"--\")","v":944079.24},{"$f":"IFERROR(AC451*'Inputs & Assumptions'!$Q$49,\"--\")","v":173100}]
["1527","Seaside Park Borough","Ocean",3402966480,449,1166529000,6863152.8399999999,{"$f":"G452/(F452/100)","v":0.58833966750933753},{"$f":"IF(IFERROR(SUM(AD452:AM452),\"--\")=0,\"--\",IFERROR(SUM(AD452:AM452),\"--\"))","v":2185005.2349999999},419.16987567488002,1.6085233980466838,5402407.0700000003,6498332,18763891.91,{"$f":"G452/N452","v":0.36576382303408822},{"$f":"L452/N452","v":0.28791506026107783},{"$f":"M452/N452","v":0.34632111670483395},1928,{"$f":"IFERROR(I452/R452,\"--\")","v":1133.3014704356847},3112663.5,12120,444360,2635900,1353200,5800,0,173000,78443.77,141550,{"$f":"IFERROR(T452*'Inputs & Assumptions'!$Q$40,\"--\")","v":311266.35000000003},{"$f":"IFERROR(U452*'Inputs & Assumptions'!$Q$41,\"--\")","v":1212},{"$f":"IFERROR(V452*'Inputs & Assumptions'!$Q$42,\"--\")","v":222180},{"$f":"IFERROR(W452*'Inputs & Assumptions'!$Q$43,\"--\")","v":1317950},{"$f":"IFERROR(X452*'Inputs & Assumptions'!$Q$44,\"--\")","v":135320},{"$f":"IFERROR(Y452*'Inputs & Assumptions'!$Q$45,\"--\")","v":580},{"$f":"IFERROR(Z452*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA452*'Inputs & Assumptions'!$Q$47,\"--\")","v":86500},{"$f":"IFERROR(AB452*'Inputs & Assumptions'!$Q$48,\"--\")","v":39221.885000000002},{"$f":"IFERROR(AC452*'Inputs & Assumptions'!$Q$49,\"--\")","v":70775}]
["0909","Secaucus Town","Hudson",3401766570,{"$f":"E452+1","v":450},2858679283,52538651.440000005,1.8378644905161965,13410525.727,3728.9101041535996,3.9685438700539954,21033315.009999998,39875975,113447941.45,0.46310801913629612,0.18540058762785067,0.35149139323585321,52895,253.53106582852823,6213500,67500,1277000,13598835.939999999,15248007.57,435500,2370290,0,6288256,790000,{"$f":"IFERROR(T453*'Inputs & Assumptions'!$Q$40,\"--\")","v":621350},{"$f":"IFERROR(U453*'Inputs & Assumptions'!$Q$41,\"--\")","v":6750},{"$f":"IFERROR(V453*'Inputs & Assumptions'!$Q$42,\"--\")","v":638500},{"$f":"IFERROR(W453*'Inputs & Assumptions'!$Q$43,\"--\")","v":6799417.9699999997},{"$f":"IFERROR(X453*'Inputs & Assumptions'!$Q$44,\"--\")","v":1524800.7570000002},{"$f":"IFERROR(Y453*'Inputs & Assumptions'!$Q$45,\"--\")","v":43550},{"$f":"IFERROR(Z453*'Inputs & Assumptions'!$Q$46,\"--\")","v":237029},{"$f":"IFERROR(AA453*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB453*'Inputs & Assumptions'!$Q$48,\"--\")","v":3144128},{"$f":"IFERROR(AC453*'Inputs & Assumptions'!$Q$49,\"--\")","v":395000}]
["0332","Shamong Township","Burlington",3400566810,451,662743799,763680.04,0.11523005438184417,321629.40700000001,28449.139457446399,2.9864167993520523,3088902.11,15939710,19792292.149999999,3.8584719456053504E-2,0.15606591124414057,0.80534936929980605,7068,45.505009479343521,510400,48200,80250,154800,707669.07,16000,0,0,147755,4000,{"$f":"IFERROR(T454*'Inputs & Assumptions'!$Q$40,\"--\")","v":51040},{"$f":"IFERROR(U454*'Inputs & Assumptions'!$Q$41,\"--\")","v":4820},{"$f":"IFERROR(V454*'Inputs & Assumptions'!$Q$42,\"--\")","v":40125},{"$f":"IFERROR(W454*'Inputs & Assumptions'!$Q$43,\"--\")","v":77400},{"$f":"IFERROR(X454*'Inputs & Assumptions'!$Q$44,\"--\")","v":70766.906999999992},{"$f":"IFERROR(Y454*'Inputs & Assumptions'!$Q$45,\"--\")","v":1600},{"$f":"IFERROR(Z454*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA454*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB454*'Inputs & Assumptions'!$Q$48,\"--\")","v":73877.5},{"$f":"IFERROR(AC454*'Inputs & Assumptions'!$Q$49,\"--\")","v":2000}]
["0611","Shiloh Borough","Cumberland",3401167020,452,33195692,107735.11,0.32454545607905994,30881.424999999999,770.01538853504007,3.1336716824580733,403121.89,529387,1040244,0.10356715347553073,0.38752628229530767,0.50890656422916158,344,89.771584302325579,88476.15,3000,0,600,24088.1,13000,0,30100,5350,0,{"$f":"IFERROR(T455*'Inputs & Assumptions'!$Q$40,\"--\")","v":8847.6149999999998},{"$f":"IFERROR(U455*'Inputs & Assumptions'!$Q$41,\"--\")","v":300},{"$f":"IFERROR(V455*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W455*'Inputs & Assumptions'!$Q$43,\"--\")","v":300},{"$f":"IFERROR(X455*'Inputs & Assumptions'!$Q$44,\"--\")","v":2408.81},{"$f":"IFERROR(Y455*'Inputs & Assumptions'!$Q$45,\"--\")","v":1300},{"$f":"IFERROR(Z455*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA455*'Inputs & Assumptions'!$Q$47,\"--\")","v":15050},{"$f":"IFERROR(AB455*'Inputs & Assumptions'!$Q$48,\"--\")","v":2675},{"$f":"IFERROR(AC455*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1528","Ship Bottom Borough","Ocean",3402967110,453,1438146500,5537814.5099999998,0.38506609097195588,2235739.233,455.79186659199996,1.148397030483334,6981188.1899999995,3996629,16515631.699999999,0.33530745965956604,0.42270185705339991,0.24199068328703408,1936,1154.8239839876032,2632227.13,243000,69400,1923849.84,711750,65566,0,644287,918433,185000,{"$f":"IFERROR(T456*'Inputs & Assumptions'!$Q$40,\"--\")","v":263222.71299999999},{"$f":"IFERROR(U456*'Inputs & Assumptions'!$Q$41,\"--\")","v":24300},{"$f":"IFERROR(V456*'Inputs & Assumptions'!$Q$42,\"--\")","v":34700},{"$f":"IFERROR(W456*'Inputs & Assumptions'!$Q$43,\"--\")","v":961924.92},{"$f":"IFERROR(X456*'Inputs & Assumptions'!$Q$44,\"--\")","v":71175},{"$f":"IFERROR(Y456*'Inputs & Assumptions'!$Q$45,\"--\")","v":6556.6},{"$f":"IFERROR(Z456*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA456*'Inputs & Assumptions'!$Q$47,\"--\")","v":322143.5},{"$f":"IFERROR(AB456*'Inputs & Assumptions'!$Q$48,\"--\")","v":459216.5},{"$f":"IFERROR(AC456*'Inputs & Assumptions'!$Q$49,\"--\")","v":92500}]
["1345","Shrewsbury Borough","Monmouth",3402567350,454,1493538941,7868039,0.52680507913184704,2301104.6510000001,1382.7356639807999,1.8834858889695332,3593939.1999999997,16668617,28130595.199999999,0.27969685476118189,0.12775908843905301,0.59254405679976518,9274,248.12428844080225,710134.86,40280,124270,2679501.13,1129291,3800,0,248000,1021718,152019,{"$f":"IFERROR(T457*'Inputs & Assumptions'!$Q$40,\"--\")","v":71013.486000000004},{"$f":"IFERROR(U457*'Inputs & Assumptions'!$Q$41,\"--\")","v":4028},{"$f":"IFERROR(V457*'Inputs & Assumptions'!$Q$42,\"--\")","v":62135},{"$f":"IFERROR(W457*'Inputs & Assumptions'!$Q$43,\"--\")","v":1339750.5649999999},{"$f":"IFERROR(X457*'Inputs & Assumptions'!$Q$44,\"--\")","v":112929.1},{"$f":"IFERROR(Y457*'Inputs & Assumptions'!$Q$45,\"--\")","v":380},{"$f":"IFERROR(Z457*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA457*'Inputs & Assumptions'!$Q$47,\"--\")","v":124000},{"$f":"IFERROR(AB457*'Inputs & Assumptions'!$Q$48,\"--\")","v":510859},{"$f":"IFERROR(AC457*'Inputs & Assumptions'!$Q$49,\"--\")","v":76009.5}]
["1346","Shrewsbury Township","Monmouth",3402567365,455,94220134,892662.48,0.94742221444940844,193235,63.436867481599997,1.7934009943140179,159585.34,637497,1689744.82,0.52828241840682189,9.4443455669241227E-2,0.37727412592393683,1731,111.63200462160601,272200,0,3600,2400,213000,8650,0,244100,37600,0,{"$f":"IFERROR(T458*'Inputs & Assumptions'!$Q$40,\"--\")","v":27220},{"$f":"IFERROR(U458*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V458*'Inputs & Assumptions'!$Q$42,\"--\")","v":1800},{"$f":"IFERROR(W458*'Inputs & Assumptions'!$Q$43,\"--\")","v":1200},{"$f":"IFERROR(X458*'Inputs & Assumptions'!$Q$44,\"--\")","v":21300},{"$f":"IFERROR(Y458*'Inputs & Assumptions'!$Q$45,\"--\")","v":865},{"$f":"IFERROR(Z458*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA458*'Inputs & Assumptions'!$Q$47,\"--\")","v":122050},{"$f":"IFERROR(AB458*'Inputs & Assumptions'!$Q$48,\"--\")","v":18800},{"$f":"IFERROR(AC458*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0431","Somerdale Borough","Camden",3400768340,456,339725100,4076507.55,1.1999429980298777,1792680.605,890.85258861312002,4.4602771682163018,3336518.5199999996,7739655,15152681.07,0.26902879636732169,0.22019327831071411,0.5107779253219642,7162,250.30446872382015,1185400,7700,97500,1928262.01,504396,30000,0,195000,867775,151325,{"$f":"IFERROR(T459*'Inputs & Assumptions'!$Q$40,\"--\")","v":118540},{"$f":"IFERROR(U459*'Inputs & Assumptions'!$Q$41,\"--\")","v":770},{"$f":"IFERROR(V459*'Inputs & Assumptions'!$Q$42,\"--\")","v":48750},{"$f":"IFERROR(W459*'Inputs & Assumptions'!$Q$43,\"--\")","v":964131.005},{"$f":"IFERROR(X459*'Inputs & Assumptions'!$Q$44,\"--\")","v":50439.600000000006},{"$f":"IFERROR(Y459*'Inputs & Assumptions'!$Q$45,\"--\")","v":3000},{"$f":"IFERROR(Z459*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA459*'Inputs & Assumptions'!$Q$47,\"--\")","v":97500},{"$f":"IFERROR(AB459*'Inputs & Assumptions'!$Q$48,\"--\")","v":433887.5},{"$f":"IFERROR(AC459*'Inputs & Assumptions'!$Q$49,\"--\")","v":75662.5}]
["0121","Somers Point City","Atlantic",3400168430,457,1146402500,12709252.619999999,1.1086204557299901,3984660.2749999999,2566.6976167820799,3.4699360285763503,7317522.7599999998,19752658,39779433.379999995,0.31949305307073234,0.18395241304968032,0.49655453387958748,14619,272.56722587044254,1309600,89500,251500,4392800,2349600,12000,0,319213.55,1993567,260100,{"$f":"IFERROR(T460*'Inputs & Assumptions'!$Q$40,\"--\")","v":130960},{"$f":"IFERROR(U460*'Inputs & Assumptions'!$Q$41,\"--\")","v":8950},{"$f":"IFERROR(V460*'Inputs & Assumptions'!$Q$42,\"--\")","v":125750},{"$f":"IFERROR(W460*'Inputs & Assumptions'!$Q$43,\"--\")","v":2196400},{"$f":"IFERROR(X460*'Inputs & Assumptions'!$Q$44,\"--\")","v":234960},{"$f":"IFERROR(Y460*'Inputs & Assumptions'!$Q$45,\"--\")","v":1200},{"$f":"IFERROR(Z460*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA460*'Inputs & Assumptions'!$Q$47,\"--\")","v":159606.77499999999},{"$f":"IFERROR(AB460*'Inputs & Assumptions'!$Q$48,\"--\")","v":996783.5},{"$f":"IFERROR(AC460*'Inputs & Assumptions'!$Q$49,\"--\")","v":130050}]
["1818","Somerville Borough","Somerset",3403568460,458,1162673700,13055960.779999999,1.1229256136093901,5927901.4649999999,1496.1480917107201,3.8615509106295258,5765839.0699999994,26075437,44897236.849999994,0.29079653217010837,0.12842302721798793,0.58078044061190381,21857,271.21295077092009,1833050,72500,438300,7173162.1600000001,1531400,275500,0,1182472.77,2021378,298000,{"$f":"IFERROR(T461*'Inputs & Assumptions'!$Q$40,\"--\")","v":183305},{"$f":"IFERROR(U461*'Inputs & Assumptions'!$Q$41,\"--\")","v":7250},{"$f":"IFERROR(V461*'Inputs & Assumptions'!$Q$42,\"--\")","v":219150},{"$f":"IFERROR(W461*'Inputs & Assumptions'!$Q$43,\"--\")","v":3586581.08},{"$f":"IFERROR(X461*'Inputs & Assumptions'!$Q$44,\"--\")","v":153140},{"$f":"IFERROR(Y461*'Inputs & Assumptions'!$Q$45,\"--\")","v":27550},{"$f":"IFERROR(Z461*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA461*'Inputs & Assumptions'!$Q$47,\"--\")","v":591236.38500000001},{"$f":"IFERROR(AB461*'Inputs & Assumptions'!$Q$48,\"--\")","v":1010689},{"$f":"IFERROR(AC461*'Inputs & Assumptions'!$Q$49,\"--\")","v":149000}]
["1220","South Amboy City","Middlesex",3402368550,459,895366900,11895421.439999999,1.3285527351971578,4559439.7510000002,984.15262339328001,3.0872334715522762,4334059.1900000004,11412586,27642066.629999999,0.43033762993284558,0.15679215479844896,0.41287021526870549,10773,423.2284183607166,1724605,66700,352000,5504212.9699999997,2751503.83,272879,392594.83,16000,2030310,174700,{"$f":"IFERROR(T462*'Inputs & Assumptions'!$Q$40,\"--\")","v":172460.5},{"$f":"IFERROR(U462*'Inputs & Assumptions'!$Q$41,\"--\")","v":6670},{"$f":"IFERROR(V462*'Inputs & Assumptions'!$Q$42,\"--\")","v":176000},{"$f":"IFERROR(W462*'Inputs & Assumptions'!$Q$43,\"--\")","v":2752106.4849999999},{"$f":"IFERROR(X462*'Inputs & Assumptions'!$Q$44,\"--\")","v":275150.38300000003},{"$f":"IFERROR(Y462*'Inputs & Assumptions'!$Q$45,\"--\")","v":27287.9},{"$f":"IFERROR(Z462*'Inputs & Assumptions'!$Q$46,\"--\")","v":39259.483},{"$f":"IFERROR(AA462*'Inputs & Assumptions'!$Q$47,\"--\")","v":8000},{"$f":"IFERROR(AB462*'Inputs & Assumptions'!$Q$48,\"--\")","v":1015155},{"$f":"IFERROR(AC462*'Inputs & Assumptions'!$Q$49,\"--\")","v":87350}]
["1819","South Bound Brook Borough","Somerset",3403568730,460,335136726,4136983.68,1.2344166899810318,1678088.8929999999,412.58995627904,3.7852072858168344,1639133.0899999999,6909503,12685619.77,0.32611600812626285,0.12921190448072212,0.54467208739301509,5453,307.73682248303686,639292,17469,121441,1909123.53,790366.28,65259,0,0,862672,160464,{"$f":"IFERROR(T463*'Inputs & Assumptions'!$Q$40,\"--\")","v":63929.200000000004},{"$f":"IFERROR(U463*'Inputs & Assumptions'!$Q$41,\"--\")","v":1746.9},{"$f":"IFERROR(V463*'Inputs & Assumptions'!$Q$42,\"--\")","v":60720.5},{"$f":"IFERROR(W463*'Inputs & Assumptions'!$Q$43,\"--\")","v":954561.76500000001},{"$f":"IFERROR(X463*'Inputs & Assumptions'!$Q$44,\"--\")","v":79036.628000000012},{"$f":"IFERROR(Y463*'Inputs & Assumptions'!$Q$45,\"--\")","v":6525.9000000000005},{"$f":"IFERROR(Z463*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA463*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB463*'Inputs & Assumptions'!$Q$48,\"--\")","v":431336},{"$f":"IFERROR(AC463*'Inputs & Assumptions'!$Q$49,\"--\")","v":80232}]
["1221","South Brunswick Township","Middlesex",3402368790,461,4191542800,48986559.82,1.1686999789194565,16055325.146000002,25992.883074507521,5.1643514929634025,41147423.350000001,126332020,216466003.17000002,0.22630140115595315,0.19008723193214394,0.58361136691190285,68253,235.23251939108906,4395320,813525,902000,16500246.300000001,12312544.689999999,1815755.27,3849890,853179,8549493,668325,{"$f":"IFERROR(T464*'Inputs & Assumptions'!$Q$40,\"--\")","v":439532},{"$f":"IFERROR(U464*'Inputs & Assumptions'!$Q$41,\"--\")","v":81352.5},{"$f":"IFERROR(V464*'Inputs & Assumptions'!$Q$42,\"--\")","v":451000},{"$f":"IFERROR(W464*'Inputs & Assumptions'!$Q$43,\"--\")","v":8250123.1500000004},{"$f":"IFERROR(X464*'Inputs & Assumptions'!$Q$44,\"--\")","v":1231254.469},{"$f":"IFERROR(Y464*'Inputs & Assumptions'!$Q$45,\"--\")","v":181575.527},{"$f":"IFERROR(Z464*'Inputs & Assumptions'!$Q$46,\"--\")","v":384989},{"$f":"IFERROR(AA464*'Inputs & Assumptions'!$Q$47,\"--\")","v":426589.5},{"$f":"IFERROR(AB464*'Inputs & Assumptions'!$Q$48,\"--\")","v":4274746.5},{"$f":"IFERROR(AC464*'Inputs & Assumptions'!$Q$49,\"--\")","v":334162.5}]
["0259","South Hackensack Township","Bergen",3400368970,462,942447500,8929577,0.94748800331052918,2974384,458.70449652735999,2.1300029932701823,2142038.96,9002544,20074159.960000001,0.44482942338773712,0.10670628132226959,0.44846429528999326,6803,437.21652212259295,909000,24000,81000,3851474,1009370,55000,0,135000,1357820,124000,{"$f":"IFERROR(T465*'Inputs & Assumptions'!$Q$40,\"--\")","v":90900},{"$f":"IFERROR(U465*'Inputs & Assumptions'!$Q$41,\"--\")","v":2400},{"$f":"IFERROR(V465*'Inputs & Assumptions'!$Q$42,\"--\")","v":40500},{"$f":"IFERROR(W465*'Inputs & Assumptions'!$Q$43,\"--\")","v":1925737},{"$f":"IFERROR(X465*'Inputs & Assumptions'!$Q$44,\"--\")","v":100937},{"$f":"IFERROR(Y465*'Inputs & Assumptions'!$Q$45,\"--\")","v":5500},{"$f":"IFERROR(Z465*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA465*'Inputs & Assumptions'!$Q$47,\"--\")","v":67500},{"$f":"IFERROR(AB465*'Inputs & Assumptions'!$Q$48,\"--\")","v":678910},{"$f":"IFERROR(AC465*'Inputs & Assumptions'!$Q$49,\"--\")","v":62000}]
["0816","South Harrison Township","Gloucester",3401569030,463,401526500,1110319.1200000001,0.27652449340205443,168236.54200000002,10172.94408257408,3.0210826757387124,3204516.4099999997,7815612,12130447.529999999,9.153158754069482E-2,0.26417132608461974,0.64429708637468552,3708,45.371235706580372,364850,60900,0,30250,299335.42,500,0,100000,61106,0,{"$f":"IFERROR(T466*'Inputs & Assumptions'!$Q$40,\"--\")","v":36485},{"$f":"IFERROR(U466*'Inputs & Assumptions'!$Q$41,\"--\")","v":6090},{"$f":"IFERROR(V466*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W466*'Inputs & Assumptions'!$Q$43,\"--\")","v":15125},{"$f":"IFERROR(X466*'Inputs & Assumptions'!$Q$44,\"--\")","v":29933.542000000001},{"$f":"IFERROR(Y466*'Inputs & Assumptions'!$Q$45,\"--\")","v":50},{"$f":"IFERROR(Z466*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA466*'Inputs & Assumptions'!$Q$47,\"--\")","v":50000},{"$f":"IFERROR(AB466*'Inputs & Assumptions'!$Q$48,\"--\")","v":30553},{"$f":"IFERROR(AC466*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0719","South Orange Village Township","Essex",3401369274,464,2837369200,28483721.830000002,1.0038778820183147,9998575.6799999997,1821.3040454515201,3.6365538520683174,15803834.109999999,58894903,103182458.94,0.27605197746414556,0.15316396093244722,0.57078406160340722,22458,445.21220411434678,3596568,36700,676100,12294250,7669150,234160,1146000,0,4360285.76,130000,{"$f":"IFERROR(T467*'Inputs & Assumptions'!$Q$40,\"--\")","v":359656.80000000005},{"$f":"IFERROR(U467*'Inputs & Assumptions'!$Q$41,\"--\")","v":3670},{"$f":"IFERROR(V467*'Inputs & Assumptions'!$Q$42,\"--\")","v":338050},{"$f":"IFERROR(W467*'Inputs & Assumptions'!$Q$43,\"--\")","v":6147125},{"$f":"IFERROR(X467*'Inputs & Assumptions'!$Q$44,\"--\")","v":766915},{"$f":"IFERROR(Y467*'Inputs & Assumptions'!$Q$45,\"--\")","v":23416},{"$f":"IFERROR(Z467*'Inputs & Assumptions'!$Q$46,\"--\")","v":114600},{"$f":"IFERROR(AA467*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB467*'Inputs & Assumptions'!$Q$48,\"--\")","v":2180142.88},{"$f":"IFERROR(AC467*'Inputs & Assumptions'!$Q$49,\"--\")","v":65000}]
["1222","South Plainfield Borough","Middlesex",3402369390,465,1467878494,26478047.419999998,1.8038310070097667,9006252,5309.5276763584006,6.6770847669357565,16736480.9,54796963,98011491.319999993,0.27015247970823347,0.17076039426190012,0.55908712602986643,40771,220.89848176399892,1700928,153631,718727,11303133,2608518,241988,1492810,95000,4153162,502907,{"$f":"IFERROR(T468*'Inputs & Assumptions'!$Q$40,\"--\")","v":170092.80000000002},{"$f":"IFERROR(U468*'Inputs & Assumptions'!$Q$41,\"--\")","v":15363.1},{"$f":"IFERROR(V468*'Inputs & Assumptions'!$Q$42,\"--\")","v":359363.5},{"$f":"IFERROR(W468*'Inputs & Assumptions'!$Q$43,\"--\")","v":5651566.5},{"$f":"IFERROR(X468*'Inputs & Assumptions'!$Q$44,\"--\")","v":260851.80000000002},{"$f":"IFERROR(Y468*'Inputs & Assumptions'!$Q$45,\"--\")","v":24198.800000000003},{"$f":"IFERROR(Z468*'Inputs & Assumptions'!$Q$46,\"--\")","v":149281},{"$f":"IFERROR(AA468*'Inputs & Assumptions'!$Q$47,\"--\")","v":47500},{"$f":"IFERROR(AB468*'Inputs & Assumptions'!$Q$48,\"--\")","v":2076581},{"$f":"IFERROR(AC468*'Inputs & Assumptions'!$Q$49,\"--\")","v":251453.5}]
["1223","South River Borough","Middlesex",3402369420,466,1516462700,11722293.08,0.77300240091629024,5189558.9220000003,1782.3696433241598,2.470835607760085,6864607.29,18882400,37469300.370000005,0.3128505994039194,0.1832061773829165,0.50394322321316398,17563,295.4824871605079,6083600,56000,195000,4975587.54,2209000,424572.52,615839,600000,2532478,198250,{"$f":"IFERROR(T469*'Inputs & Assumptions'!$Q$40,\"--\")","v":608360},{"$f":"IFERROR(U469*'Inputs & Assumptions'!$Q$41,\"--\")","v":5600},{"$f":"IFERROR(V469*'Inputs & Assumptions'!$Q$42,\"--\")","v":97500},{"$f":"IFERROR(W469*'Inputs & Assumptions'!$Q$43,\"--\")","v":2487793.77},{"$f":"IFERROR(X469*'Inputs & Assumptions'!$Q$44,\"--\")","v":220900},{"$f":"IFERROR(Y469*'Inputs & Assumptions'!$Q$45,\"--\")","v":42457.252000000008},{"$f":"IFERROR(Z469*'Inputs & Assumptions'!$Q$46,\"--\")","v":61583.9},{"$f":"IFERROR(AA469*'Inputs & Assumptions'!$Q$47,\"--\")","v":300000},{"$f":"IFERROR(AB469*'Inputs & Assumptions'!$Q$48,\"--\")","v":1266239},{"$f":"IFERROR(AC469*'Inputs & Assumptions'!$Q$49,\"--\")","v":99125}]
["1529","South Toms River Borough","Ocean",3402969510,467,229795600,3826098.76,1.6650008790420703,1171747,740.7974131225601,3.1695073012712167,1087179.56,2370110,7283388.3200000003,0.52531851823602882,0.14926837788047528,0.32541310388349581,3968,295.29914314516128,524300,8000,38329,1456190,534450,16300,0,0,541165,91200,{"$f":"IFERROR(T470*'Inputs & Assumptions'!$Q$40,\"--\")","v":52430},{"$f":"IFERROR(U470*'Inputs & Assumptions'!$Q$41,\"--\")","v":800},{"$f":"IFERROR(V470*'Inputs & Assumptions'!$Q$42,\"--\")","v":19164.5},{"$f":"IFERROR(W470*'Inputs & Assumptions'!$Q$43,\"--\")","v":728095},{"$f":"IFERROR(X470*'Inputs & Assumptions'!$Q$44,\"--\")","v":53445},{"$f":"IFERROR(Y470*'Inputs & Assumptions'!$Q$45,\"--\")","v":1630},{"$f":"IFERROR(Z470*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA470*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB470*'Inputs & Assumptions'!$Q$48,\"--\")","v":270582.5},{"$f":"IFERROR(AC470*'Inputs & Assumptions'!$Q$49,\"--\")","v":45600}]
["0333","Southampton Township","Burlington",3400568610,468,991220291,4428806.1499999994,0.44680341899901638,880549.2,28132.765378251519,3.1765715800908678,5263934.91,21794081,31486822.059999999,0.14065586363592514,0.1671789836385921,0.69216515272548285,12748,69.073517414496393,1044055,55015,245885,190680,1582487,24335,43000,425000,315636,34119,{"$f":"IFERROR(T471*'Inputs & Assumptions'!$Q$40,\"--\")","v":104405.5},{"$f":"IFERROR(U471*'Inputs & Assumptions'!$Q$41,\"--\")","v":5501.5},{"$f":"IFERROR(V471*'Inputs & Assumptions'!$Q$42,\"--\")","v":122942.5},{"$f":"IFERROR(W471*'Inputs & Assumptions'!$Q$43,\"--\")","v":95340},{"$f":"IFERROR(X471*'Inputs & Assumptions'!$Q$44,\"--\")","v":158248.70000000001},{"$f":"IFERROR(Y471*'Inputs & Assumptions'!$Q$45,\"--\")","v":2433.5},{"$f":"IFERROR(Z471*'Inputs & Assumptions'!$Q$46,\"--\")","v":4300},{"$f":"IFERROR(AA471*'Inputs & Assumptions'!$Q$47,\"--\")","v":212500},{"$f":"IFERROR(AB471*'Inputs & Assumptions'!$Q$48,\"--\")","v":157818},{"$f":"IFERROR(AC471*'Inputs & Assumptions'!$Q$49,\"--\")","v":17059.5}]
["1918","Sparta Township","Sussex",3403769690,469,3073326200,19297443.460000001,0.62790091920603808,6156668.7809999995,23544.552840529919,3.4858694316275316,18894132.079999998,68940563,107132138.53999999,0.18012749230050049,0.17636287614052887,0.64350963155897067,25521,241.23932373339602,2526701,396029,603800,5916636.0199999996,7972030.5099999998,219531,1307171.2,0,3077656,230953,{"$f":"IFERROR(T472*'Inputs & Assumptions'!$Q$40,\"--\")","v":252670.1},{"$f":"IFERROR(U472*'Inputs & Assumptions'!$Q$41,\"--\")","v":39602.9},{"$f":"IFERROR(V472*'Inputs & Assumptions'!$Q$42,\"--\")","v":301900},{"$f":"IFERROR(W472*'Inputs & Assumptions'!$Q$43,\"--\")","v":2958318.01},{"$f":"IFERROR(X472*'Inputs & Assumptions'!$Q$44,\"--\")","v":797203.05099999998},{"$f":"IFERROR(Y472*'Inputs & Assumptions'!$Q$45,\"--\")","v":21953.100000000002},{"$f":"IFERROR(Z472*'Inputs & Assumptions'!$Q$46,\"--\")","v":130717.12},{"$f":"IFERROR(AA472*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB472*'Inputs & Assumptions'!$Q$48,\"--\")","v":1538828},{"$f":"IFERROR(AC472*'Inputs & Assumptions'!$Q$49,\"--\")","v":115476.5}]
["1224","Spotswood Borough","Middlesex",3402369810,470,748117000,7972532.1399999997,1.0656798522156292,4075240.09,1476.7038714380801,3.5805521649688483,3821645.3000000003,14992542,26786719.439999998,0.29763003110021746,0.14266940408884951,0.55970056481093311,9221,441.95207569677905,980205,11500,132000,4211500,4046304,179625,342288,448000,2097995.7800000003,149000,{"$f":"IFERROR(T473*'Inputs & Assumptions'!$Q$40,\"--\")","v":98020.5},{"$f":"IFERROR(U473*'Inputs & Assumptions'!$Q$41,\"--\")","v":1150},{"$f":"IFERROR(V473*'Inputs & Assumptions'!$Q$42,\"--\")","v":66000},{"$f":"IFERROR(W473*'Inputs & Assumptions'!$Q$43,\"--\")","v":2105750},{"$f":"IFERROR(X473*'Inputs & Assumptions'!$Q$44,\"--\")","v":404630.4},{"$f":"IFERROR(Y473*'Inputs & Assumptions'!$Q$45,\"--\")","v":17962.5},{"$f":"IFERROR(Z473*'Inputs & Assumptions'!$Q$46,\"--\")","v":34228.800000000003},{"$f":"IFERROR(AA473*'Inputs & Assumptions'!$Q$47,\"--\")","v":224000},{"$f":"IFERROR(AB473*'Inputs & Assumptions'!$Q$48,\"--\")","v":1048997.8900000001},{"$f":"IFERROR(AC473*'Inputs & Assumptions'!$Q$49,\"--\")","v":74500}]
["1348","Spring Lake Borough","Monmouth",3402570110,471,5890935000,9305552.6300000008,0.15796393322961466,3052450.801,852.78849128191996,0.50238137664055027,13476129.719999999,6813278,29594960.350000001,0.31443031245689779,0.45535218025727137,0.23021750728583085,4179,730.42613089255804,1012350,100550,84000,2783950.42,3481833.85,76700,2019671.31,312500,1546730.15,39500,{"$f":"IFERROR(T474*'Inputs & Assumptions'!$Q$40,\"--\")","v":101235},{"$f":"IFERROR(U474*'Inputs & Assumptions'!$Q$41,\"--\")","v":10055},{"$f":"IFERROR(V474*'Inputs & Assumptions'!$Q$42,\"--\")","v":42000},{"$f":"IFERROR(W474*'Inputs & Assumptions'!$Q$43,\"--\")","v":1391975.21},{"$f":"IFERROR(X474*'Inputs & Assumptions'!$Q$44,\"--\")","v":348183.38500000001},{"$f":"IFERROR(Y474*'Inputs & Assumptions'!$Q$45,\"--\")","v":7670},{"$f":"IFERROR(Z474*'Inputs & Assumptions'!$Q$46,\"--\")","v":201967.13100000002},{"$f":"IFERROR(AA474*'Inputs & Assumptions'!$Q$47,\"--\")","v":156250},{"$f":"IFERROR(AB474*'Inputs & Assumptions'!$Q$48,\"--\")","v":773365.07499999995},{"$f":"IFERROR(AC474*'Inputs & Assumptions'!$Q$49,\"--\")","v":19750}]
["1349","Spring Lake Heights Borough","Monmouth",3402570140,472,1810192600,6503518.3300000001,0.35927217523704386,2196474.102,828.6319733196799,1.1190703768206764,3946180.8199999994,9807630,20257329.149999999,0.32104520205221626,0.1948026213514924,0.48415217659629134,6052,362.93359253139459,2990500,100500,0,2186500,1239212.67,19600,0,255500,1054985.67,26000,{"$f":"IFERROR(T475*'Inputs & Assumptions'!$Q$40,\"--\")","v":299050},{"$f":"IFERROR(U475*'Inputs & Assumptions'!$Q$41,\"--\")","v":10050},{"$f":"IFERROR(V475*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W475*'Inputs & Assumptions'!$Q$43,\"--\")","v":1093250},{"$f":"IFERROR(X475*'Inputs & Assumptions'!$Q$44,\"--\")","v":123921.26699999999},{"$f":"IFERROR(Y475*'Inputs & Assumptions'!$Q$45,\"--\")","v":1960},{"$f":"IFERROR(Z475*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA475*'Inputs & Assumptions'!$Q$47,\"--\")","v":127750},{"$f":"IFERROR(AB475*'Inputs & Assumptions'!$Q$48,\"--\")","v":527492.83499999996},{"$f":"IFERROR(AC475*'Inputs & Assumptions'!$Q$49,\"--\")","v":13000}]
["0334","Springfield Township","Burlington",3400569990,473,392288815,2982716.57,0.76033688852433889,933834.78500000003,18887.825668928002,3.0845326344570902,1930742.95,7186817,12100276.52,0.24649986841788307,0.15956188660719961,0.59393824497491732,4344,214.97117518416206,385711,57310,81400,1057935.77,366028,2200,0,104000,393358,68726,{"$f":"IFERROR(T476*'Inputs & Assumptions'!$Q$40,\"--\")","v":38571.1},{"$f":"IFERROR(U476*'Inputs & Assumptions'!$Q$41,\"--\")","v":5731},{"$f":"IFERROR(V476*'Inputs & Assumptions'!$Q$42,\"--\")","v":40700},{"$f":"IFERROR(W476*'Inputs & Assumptions'!$Q$43,\"--\")","v":528967.88500000001},{"$f":"IFERROR(X476*'Inputs & Assumptions'!$Q$44,\"--\")","v":36602.800000000003},{"$f":"IFERROR(Y476*'Inputs & Assumptions'!$Q$45,\"--\")","v":220},{"$f":"IFERROR(Z476*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA476*'Inputs & Assumptions'!$Q$47,\"--\")","v":52000},{"$f":"IFERROR(AB476*'Inputs & Assumptions'!$Q$48,\"--\")","v":196679},{"$f":"IFERROR(AC476*'Inputs & Assumptions'!$Q$49,\"--\")","v":34363}]
["2017","Springfield Township","Union",3403970020,474,3894575783,30444971.960000001,0.78172755279005446,9274020.1960000005,3300.4068149478398,2.3352759311295705,16536040.919999998,43968078,90949090.879999995,0.33474740280988285,0.18181645093976775,0.48343614625034942,26319,352.36977833504312,3129350,109400,80102,10465930.48,3003408.08,49378.61,1367282.87,2231468,3917876,320900,{"$f":"IFERROR(T477*'Inputs & Assumptions'!$Q$40,\"--\")","v":312935},{"$f":"IFERROR(U477*'Inputs & Assumptions'!$Q$41,\"--\")","v":10940},{"$f":"IFERROR(V477*'Inputs & Assumptions'!$Q$42,\"--\")","v":40051},{"$f":"IFERROR(W477*'Inputs & Assumptions'!$Q$43,\"--\")","v":5232965.24},{"$f":"IFERROR(X477*'Inputs & Assumptions'!$Q$44,\"--\")","v":300340.80800000002},{"$f":"IFERROR(Y477*'Inputs & Assumptions'!$Q$45,\"--\")","v":4937.8610000000008},{"$f":"IFERROR(Z477*'Inputs & Assumptions'!$Q$46,\"--\")","v":136728.28700000001},{"$f":"IFERROR(AA477*'Inputs & Assumptions'!$Q$47,\"--\")","v":1115734},{"$f":"IFERROR(AB477*'Inputs & Assumptions'!$Q$48,\"--\")","v":1958938},{"$f":"IFERROR(AC477*'Inputs & Assumptions'!$Q$49,\"--\")","v":160450}]
["1530","Stafford Township","Ocean",3402970320,475,4424035500,42382267.68,0.95800017156281858,12646967.538999999,29513.026529958403,2.4583417153863256,23707756.520000003,42667886,108757910.2,0.38969365632404362,0.21798650301759848,0.3923198406583579,36305,348.35332706238808,4180235,47800,904700,12098965.6,15003103.810000001,389461.08,0,1830000,5979699.5,556450,{"$f":"IFERROR(T478*'Inputs & Assumptions'!$Q$40,\"--\")","v":418023.5},{"$f":"IFERROR(U478*'Inputs & Assumptions'!$Q$41,\"--\")","v":4780},{"$f":"IFERROR(V478*'Inputs & Assumptions'!$Q$42,\"--\")","v":452350},{"$f":"IFERROR(W478*'Inputs & Assumptions'!$Q$43,\"--\")","v":6049482.7999999998},{"$f":"IFERROR(X478*'Inputs & Assumptions'!$Q$44,\"--\")","v":1500310.3810000001},{"$f":"IFERROR(Y478*'Inputs & Assumptions'!$Q$45,\"--\")","v":38946.108},{"$f":"IFERROR(Z478*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA478*'Inputs & Assumptions'!$Q$47,\"--\")","v":915000},{"$f":"IFERROR(AB478*'Inputs & Assumptions'!$Q$48,\"--\")","v":2989849.75},{"$f":"IFERROR(AC478*'Inputs & Assumptions'!$Q$49,\"--\")","v":278225}]
["1919","Stanhope Borough","Sussex",3403770380,476,297471500,3833674.74,1.288753625137198,1477537.15,1176.12056095104,4.4243298467248122,2025440.6199999999,7302005,13161120.359999999,0.29128787178723137,0.15389575998072552,0.55481636823204317,4559,324.09237771441104,528007,33128,73922,1334972.5,1947422,7057,0,427861,615196,0,{"$f":"IFERROR(T479*'Inputs & Assumptions'!$Q$40,\"--\")","v":52800.700000000004},{"$f":"IFERROR(U479*'Inputs & Assumptions'!$Q$41,\"--\")","v":3312.8},{"$f":"IFERROR(V479*'Inputs & Assumptions'!$Q$42,\"--\")","v":36961},{"$f":"IFERROR(W479*'Inputs & Assumptions'!$Q$43,\"--\")","v":667486.25},{"$f":"IFERROR(X479*'Inputs & Assumptions'!$Q$44,\"--\")","v":194742.2},{"$f":"IFERROR(Y479*'Inputs & Assumptions'!$Q$45,\"--\")","v":705.7},{"$f":"IFERROR(Z479*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA479*'Inputs & Assumptions'!$Q$47,\"--\")","v":213930.5},{"$f":"IFERROR(AB479*'Inputs & Assumptions'!$Q$48,\"--\")","v":307598},{"$f":"IFERROR(AC479*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1920","Stillwater Township","Sussex",3403770890,477,408476900,2142260.5300000003,0.52445083920290236,400491,17231.370497870081,3.5111752610735145,2962094.33,9237985,14342339.859999999,0.14936618089595322,0.20652796955823916,0.64410584954580763,4202,95.309614469300328,553120,30195,95855,171936,958850,27335,0,0,173879,45412,{"$f":"IFERROR(T480*'Inputs & Assumptions'!$Q$40,\"--\")","v":55312},{"$f":"IFERROR(U480*'Inputs & Assumptions'!$Q$41,\"--\")","v":3019.5},{"$f":"IFERROR(V480*'Inputs & Assumptions'!$Q$42,\"--\")","v":47927.5},{"$f":"IFERROR(W480*'Inputs & Assumptions'!$Q$43,\"--\")","v":85968},{"$f":"IFERROR(X480*'Inputs & Assumptions'!$Q$44,\"--\")","v":95885},{"$f":"IFERROR(Y480*'Inputs & Assumptions'!$Q$45,\"--\")","v":2733.5},{"$f":"IFERROR(Z480*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA480*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB480*'Inputs & Assumptions'!$Q$48,\"--\")","v":86939.5},{"$f":"IFERROR(AC480*'Inputs & Assumptions'!$Q$49,\"--\")","v":22706}]
["1023","Stockton Borough","Hunterdon",3401970980,478,116757200,539948.4,0.46245404994295858,110768.51800000001,349.60084356480002,1.9543369745077821,406919.73,1334961,2281829.13,0.23662963755748007,0.17833050014573176,0.58503986229678817,768,144.22984114583335,525760,18000,0,30830,186500,996,5484.18,0,27649,15710,{"$f":"IFERROR(T481*'Inputs & Assumptions'!$Q$40,\"--\")","v":52576},{"$f":"IFERROR(U481*'Inputs & Assumptions'!$Q$41,\"--\")","v":1800},{"$f":"IFERROR(V481*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W481*'Inputs & Assumptions'!$Q$43,\"--\")","v":15415},{"$f":"IFERROR(X481*'Inputs & Assumptions'!$Q$44,\"--\")","v":18650},{"$f":"IFERROR(Y481*'Inputs & Assumptions'!$Q$45,\"--\")","v":99.600000000000009},{"$f":"IFERROR(Z481*'Inputs & Assumptions'!$Q$46,\"--\")","v":548.41800000000001},{"$f":"IFERROR(AA481*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB481*'Inputs & Assumptions'!$Q$48,\"--\")","v":13824.5},{"$f":"IFERROR(AC481*'Inputs & Assumptions'!$Q$49,\"--\")","v":7855}]
["0510","Stone Harbor Borough","Cape May",3400971010,479,5010257500,15090000,0.30118212487082752,2962389.4154999997,908.55224560895999,0.73188362294752318,18985112.109999999,2594142,36669254.109999999,0.41151641521622434,0.51773924970081697,7.0744335082958687E-2,1620,1828.6354416666666,1158057,92316,293362,3054028,3642355,29100,0,0,1593023.2309999999,0,{"$f":"IFERROR(T482*'Inputs & Assumptions'!$Q$40,\"--\")","v":115805.70000000001},{"$f":"IFERROR(U482*'Inputs & Assumptions'!$Q$41,\"--\")","v":9231.6},{"$f":"IFERROR(V482*'Inputs & Assumptions'!$Q$42,\"--\")","v":146681},{"$f":"IFERROR(W482*'Inputs & Assumptions'!$Q$43,\"--\")","v":1527014},{"$f":"IFERROR(X482*'Inputs & Assumptions'!$Q$44,\"--\")","v":364235.5},{"$f":"IFERROR(Y482*'Inputs & Assumptions'!$Q$45,\"--\")","v":2910},{"$f":"IFERROR(Z482*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA482*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB482*'Inputs & Assumptions'!$Q$48,\"--\")","v":796511.61549999996},{"$f":"IFERROR(AC482*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0612","Stow Creek Township","Cumberland",3401171160,480,108717513,227976.47,0.20969617838848101,112082.613,11690.278239676161,3.4470735179528984,1480241.13,2039355,3747572.5999999996,6.083310300646344E-2,0.39498664548886925,0.54418025150466742,1348,83.147339020771511,116000,12500,0,32000,36561.129999999997,14900,0,142000,14173,0,{"$f":"IFERROR(T483*'Inputs & Assumptions'!$Q$40,\"--\")","v":11600},{"$f":"IFERROR(U483*'Inputs & Assumptions'!$Q$41,\"--\")","v":1250},{"$f":"IFERROR(V483*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W483*'Inputs & Assumptions'!$Q$43,\"--\")","v":16000},{"$f":"IFERROR(X483*'Inputs & Assumptions'!$Q$44,\"--\")","v":3656.1129999999998},{"$f":"IFERROR(Y483*'Inputs & Assumptions'!$Q$45,\"--\")","v":1490},{"$f":"IFERROR(Z483*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA483*'Inputs & Assumptions'!$Q$47,\"--\")","v":71000},{"$f":"IFERROR(AB483*'Inputs & Assumptions'!$Q$48,\"--\")","v":7086.5},{"$f":"IFERROR(AC483*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0432","Stratford Borough","Camden",3400771220,481,410189378,4407114.82,1.0744097863987108,2345933.7039999999,1005.051305344,4.6218440010409045,3558568.3400000003,10992630,18958313.16,0.23246344665824689,0.18770490338287038,0.5798316499588827,9439,248.53625426422289,913817.16,17448.41,0,2564354.79,511791.83,285443.27,173812.42,675560,859490,212000,{"$f":"IFERROR(T484*'Inputs & Assumptions'!$Q$40,\"--\")","v":91381.716000000015},{"$f":"IFERROR(U484*'Inputs & Assumptions'!$Q$41,\"--\")","v":1744.8410000000001},{"$f":"IFERROR(V484*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W484*'Inputs & Assumptions'!$Q$43,\"--\")","v":1282177.395},{"$f":"IFERROR(X484*'Inputs & Assumptions'!$Q$44,\"--\")","v":51179.183000000005},{"$f":"IFERROR(Y484*'Inputs & Assumptions'!$Q$45,\"--\")","v":28544.327000000005},{"$f":"IFERROR(Z484*'Inputs & Assumptions'!$Q$46,\"--\")","v":17381.242000000002},{"$f":"IFERROR(AA484*'Inputs & Assumptions'!$Q$47,\"--\")","v":337780},{"$f":"IFERROR(AB484*'Inputs & Assumptions'!$Q$48,\"--\")","v":429745},{"$f":"IFERROR(AC484*'Inputs & Assumptions'!$Q$49,\"--\")","v":106000}]
["2018","Summit City","Union",3403971430,482,3272503289,32401198.66,0.99010438794397804,11749876.5,3836.1844367283197,4.3267146543729575,35280417.710000001,73910263,141591879.37,0.22883514792067272,0.24916978196049774,0.52199507011882951,39391,298.28835266939149,8642258,235000,221340,12670061,5544041,635874,2838582,990000,5644375,394826,{"$f":"IFERROR(T485*'Inputs & Assumptions'!$Q$40,\"--\")","v":864225.8},{"$f":"IFERROR(U485*'Inputs & Assumptions'!$Q$41,\"--\")","v":23500},{"$f":"IFERROR(V485*'Inputs & Assumptions'!$Q$42,\"--\")","v":110670},{"$f":"IFERROR(W485*'Inputs & Assumptions'!$Q$43,\"--\")","v":6335030.5},{"$f":"IFERROR(X485*'Inputs & Assumptions'!$Q$44,\"--\")","v":554404.1},{"$f":"IFERROR(Y485*'Inputs & Assumptions'!$Q$45,\"--\")","v":63587.4},{"$f":"IFERROR(Z485*'Inputs & Assumptions'!$Q$46,\"--\")","v":283858.2},{"$f":"IFERROR(AA485*'Inputs & Assumptions'!$Q$47,\"--\")","v":495000},{"$f":"IFERROR(AB485*'Inputs & Assumptions'!$Q$48,\"--\")","v":2822187.5},{"$f":"IFERROR(AC485*'Inputs & Assumptions'!$Q$49,\"--\")","v":197413}]
["1531","Surf City Borough","Ocean",3402971640,483,2024091100,4765000,0.23541430521580772,1898500.074,476.17854640255996,1.004848134058788,9184756.6500000004,6389285,20339041.649999999,0.23427849168104734,0.45158256755917509,0.31413894075977766,1624,1169.0271391625615,3084600,18000,163500,1678500,907450.74,93450,0,180000,852950,101350,{"$f":"IFERROR(T486*'Inputs & Assumptions'!$Q$40,\"--\")","v":308460},{"$f":"IFERROR(U486*'Inputs & Assumptions'!$Q$41,\"--\")","v":1800},{"$f":"IFERROR(V486*'Inputs & Assumptions'!$Q$42,\"--\")","v":81750},{"$f":"IFERROR(W486*'Inputs & Assumptions'!$Q$43,\"--\")","v":839250},{"$f":"IFERROR(X486*'Inputs & Assumptions'!$Q$44,\"--\")","v":90745.074000000008},{"$f":"IFERROR(Y486*'Inputs & Assumptions'!$Q$45,\"--\")","v":9345},{"$f":"IFERROR(Z486*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA486*'Inputs & Assumptions'!$Q$47,\"--\")","v":90000},{"$f":"IFERROR(AB486*'Inputs & Assumptions'!$Q$48,\"--\")","v":426475},{"$f":"IFERROR(AC486*'Inputs & Assumptions'!$Q$49,\"--\")","v":50675}]
["1921","Sussex Borough","Sussex",3403771670,484,124863100,1105028,0.8849916428472463,369475.46400000004,379.55716955392001,3.5294660632324524,797004.73999999987,2504968,4407000.74,0.25074377455176011,0.18084969506948614,0.56840653037875366,2444,151.17654009819969,2225853,73500,0,93000,367226.29,575,0,17619.07,94901,0,{"$f":"IFERROR(T487*'Inputs & Assumptions'!$Q$40,\"--\")","v":222585.30000000002},{"$f":"IFERROR(U487*'Inputs & Assumptions'!$Q$41,\"--\")","v":7350},{"$f":"IFERROR(V487*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W487*'Inputs & Assumptions'!$Q$43,\"--\")","v":46500},{"$f":"IFERROR(X487*'Inputs & Assumptions'!$Q$44,\"--\")","v":36722.629000000001},{"$f":"IFERROR(Y487*'Inputs & Assumptions'!$Q$45,\"--\")","v":57.5},{"$f":"IFERROR(Z487*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA487*'Inputs & Assumptions'!$Q$47,\"--\")","v":8809.5349999999999},{"$f":"IFERROR(AB487*'Inputs & Assumptions'!$Q$48,\"--\")","v":47450.5},{"$f":"IFERROR(AC487*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0817","Swedesboro Borough","Gloucester",3401571850,485,173175400,1987686.14,1.1477878151284766,362038.71900000004,467.99096005503998,4.2145840402274226,1367818.6300000001,3943118,7298622.7699999996,0.27233715217754706,0.18740777172677472,0.54025507609567824,5365,67.481587884436166,312700,26400,18500,61815,1486312.19,15550,17845,121500,150501,0,{"$f":"IFERROR(T488*'Inputs & Assumptions'!$Q$40,\"--\")","v":31270},{"$f":"IFERROR(U488*'Inputs & Assumptions'!$Q$41,\"--\")","v":2640},{"$f":"IFERROR(V488*'Inputs & Assumptions'!$Q$42,\"--\")","v":9250},{"$f":"IFERROR(W488*'Inputs & Assumptions'!$Q$43,\"--\")","v":30907.5},{"$f":"IFERROR(X488*'Inputs & Assumptions'!$Q$44,\"--\")","v":148631.21900000001},{"$f":"IFERROR(Y488*'Inputs & Assumptions'!$Q$45,\"--\")","v":1555},{"$f":"IFERROR(Z488*'Inputs & Assumptions'!$Q$46,\"--\")","v":1784.5},{"$f":"IFERROR(AA488*'Inputs & Assumptions'!$Q$47,\"--\")","v":60750},{"$f":"IFERROR(AB488*'Inputs & Assumptions'!$Q$48,\"--\")","v":75250.5},{"$f":"IFERROR(AC488*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0335","Tabernacle Township","Burlington",3400572060,486,708806176,3413527.94,0.48158834609251489,887334,31489.044426744324,3.0334383725798686,3311115.5900000003,14776555,21501198.530000001,0.15875989123290979,0.15399679163838687,0.68724331712870335,7716,114.99922239502332,904470,20500,240450,292200,915000,8800,0,565000,202264,105000,{"$f":"IFERROR(T489*'Inputs & Assumptions'!$Q$40,\"--\")","v":90447},{"$f":"IFERROR(U489*'Inputs & Assumptions'!$Q$41,\"--\")","v":2050},{"$f":"IFERROR(V489*'Inputs & Assumptions'!$Q$42,\"--\")","v":120225},{"$f":"IFERROR(W489*'Inputs & Assumptions'!$Q$43,\"--\")","v":146100},{"$f":"IFERROR(X489*'Inputs & Assumptions'!$Q$44,\"--\")","v":91500},{"$f":"IFERROR(Y489*'Inputs & Assumptions'!$Q$45,\"--\")","v":880},{"$f":"IFERROR(Z489*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA489*'Inputs & Assumptions'!$Q$47,\"--\")","v":282500},{"$f":"IFERROR(AB489*'Inputs & Assumptions'!$Q$48,\"--\")","v":101132},{"$f":"IFERROR(AC489*'Inputs & Assumptions'!$Q$49,\"--\")","v":52500}]
["0433","Tavistock Borough","Camden",3400772240,487,25919696,167776,0.64729154230821229,32216.800000000003,174.60582637439998,1.4469059745145159,177758.63,29499,375033.63,0.44736254719343438,0.47398050676148695,7.8656946045078682E-2,82,392.88780487804883,106768,1000,0,21700,14200,5000,0,0,17340,0,{"$f":"IFERROR(T490*'Inputs & Assumptions'!$Q$40,\"--\")","v":10676.800000000001},{"$f":"IFERROR(U490*'Inputs & Assumptions'!$Q$41,\"--\")","v":100},{"$f":"IFERROR(V490*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W490*'Inputs & Assumptions'!$Q$43,\"--\")","v":10850},{"$f":"IFERROR(X490*'Inputs & Assumptions'!$Q$44,\"--\")","v":1420},{"$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$48,\"--\")","v":8670},{"$f":"IFERROR(AC490*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0260","Teaneck Township","Bergen",3400372360,488,5251806000,59934127.25,1.1412098476219419,19889230.458000001,3865.96655349504,3.3012925597404021,17183435.48,96259918,173377480.73000002,0.3456857660963199,9.9109961730033946E-2,0.55520427217364599,52692,377.46205226599864,4633895,0,1178245,24560266,8436912.5299999993,1069200,2386800,0,10220353.41,514235,{"$f":"IFERROR(T491*'Inputs & Assumptions'!$Q$40,\"--\")","v":463389.5},{"$f":"IFERROR(U491*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V491*'Inputs & Assumptions'!$Q$42,\"--\")","v":589122.5},{"$f":"IFERROR(W491*'Inputs & Assumptions'!$Q$43,\"--\")","v":12280133},{"$f":"IFERROR(X491*'Inputs & Assumptions'!$Q$44,\"--\")","v":843691.25300000003},{"$f":"IFERROR(Y491*'Inputs & Assumptions'!$Q$45,\"--\")","v":106920},{"$f":"IFERROR(Z491*'Inputs & Assumptions'!$Q$46,\"--\")","v":238680},{"$f":"IFERROR(AA491*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB491*'Inputs & Assumptions'!$Q$48,\"--\")","v":5110176.7050000001},{"$f":"IFERROR(AC491*'Inputs & Assumptions'!$Q$49,\"--\")","v":257117.5}]
["0261","Tenafly Borough","Bergen",3400372420,489,4056905500,27184738,0.67008556151973464,6998084.4000000004,2935.2581071654404,2.7713277383463826,12013915.439999998,73231494,112430147.44,0.24179224717736439,0.10685670804097629,0.65135104478165928,19442,359.94673387511574,1996956,104105,416453,7179557,4137588,140889,1673661,1395000,3245466,149053,{"$f":"IFERROR(T492*'Inputs & Assumptions'!$Q$40,\"--\")","v":199695.6},{"$f":"IFERROR(U492*'Inputs & Assumptions'!$Q$41,\"--\")","v":10410.5},{"$f":"IFERROR(V492*'Inputs & Assumptions'!$Q$42,\"--\")","v":208226.5},{"$f":"IFERROR(W492*'Inputs & Assumptions'!$Q$43,\"--\")","v":3589778.5},{"$f":"IFERROR(X492*'Inputs & Assumptions'!$Q$44,\"--\")","v":413758.80000000005},{"$f":"IFERROR(Y492*'Inputs & Assumptions'!$Q$45,\"--\")","v":14088.900000000001},{"$f":"IFERROR(Z492*'Inputs & Assumptions'!$Q$46,\"--\")","v":167366.1},{"$f":"IFERROR(AA492*'Inputs & Assumptions'!$Q$47,\"--\")","v":697500},{"$f":"IFERROR(AB492*'Inputs & Assumptions'!$Q$48,\"--\")","v":1622733},{"$f":"IFERROR(AC492*'Inputs & Assumptions'!$Q$49,\"--\")","v":74526.5}]
["0262","Teterboro Borough","Bergen",3400372480,490,488084000,3948286.75,0.80893591062194214,699585.5,708.66754909055999,1.1770764315158868,1581424.98,215410,5745121.7300000004,0.68724161742000189,0.27526396381508872,3.7494418764909263E-2,6019,116.22952317660742,1085600,51000,154000,326900,687000,65200,0,0,241811,298700,{"$f":"IFERROR(T493*'Inputs & Assumptions'!$Q$40,\"--\")","v":108560},{"$f":"IFERROR(U493*'Inputs & Assumptions'!$Q$41,\"--\")","v":5100},{"$f":"IFERROR(V493*'Inputs & Assumptions'!$Q$42,\"--\")","v":77000},{"$f":"IFERROR(W493*'Inputs & Assumptions'!$Q$43,\"--\")","v":163450},{"$f":"IFERROR(X493*'Inputs & Assumptions'!$Q$44,\"--\")","v":68700},{"$f":"IFERROR(Y493*'Inputs & Assumptions'!$Q$45,\"--\")","v":6520},{"$f":"IFERROR(Z493*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA493*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB493*'Inputs & Assumptions'!$Q$48,\"--\")","v":120905.5},{"$f":"IFERROR(AC493*'Inputs & Assumptions'!$Q$49,\"--\")","v":149350}]
["1024","Tewksbury Township","Hunterdon",3401972510,491,1578052500,7133242.54,0.45202821452391478,1971887.8,20253.063808031999,2.3619480682676905,6731845.0000000009,23407693,37272780.539999999,0.19137940439793119,0.1806102174957297,0.6280103781063392,6654,296.34622783288251,1639795,331613,333050,1963305,1373350,9600,64700,0,918409,45200,{"$f":"IFERROR(T494*'Inputs & Assumptions'!$Q$40,\"--\")","v":163979.5},{"$f":"IFERROR(U494*'Inputs & Assumptions'!$Q$41,\"--\")","v":33161.300000000003},{"$f":"IFERROR(V494*'Inputs & Assumptions'!$Q$42,\"--\")","v":166525},{"$f":"IFERROR(W494*'Inputs & Assumptions'!$Q$43,\"--\")","v":981652.5},{"$f":"IFERROR(X494*'Inputs & Assumptions'!$Q$44,\"--\")","v":137335},{"$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$48,\"--\")","v":459204.5},{"$f":"IFERROR(AC494*'Inputs & Assumptions'!$Q$49,\"--\")","v":22600}]
["1336","Tinton Falls Borough","Monmouth",3402573020,492,4803651668,18003946.600000001,0.37479708863852618,6327297.4179999996,9903.8736142348789,1.4799842799509166,11006553.950000001,42082789,71093289.550000012,0.25324396597709548,0.15481846486030268,0.59193756916260165,29609,213.69507305211252,2555452,179970,389970,6495404.8399999999,4474977.9800000004,57400,174000,250000,3721600,309260,{"$f":"IFERROR(T495*'Inputs & Assumptions'!$Q$40,\"--\")","v":255545.2},{"$f":"IFERROR(U495*'Inputs & Assumptions'!$Q$41,\"--\")","v":17997},{"$f":"IFERROR(V495*'Inputs & Assumptions'!$Q$42,\"--\")","v":194985},{"$f":"IFERROR(W495*'Inputs & Assumptions'!$Q$43,\"--\")","v":3247702.42},{"$f":"IFERROR(X495*'Inputs & Assumptions'!$Q$44,\"--\")","v":447497.79800000007},{"$f":"IFERROR(Y495*'Inputs & Assumptions'!$Q$45,\"--\")","v":5740},{"$f":"IFERROR(Z495*'Inputs & Assumptions'!$Q$46,\"--\")","v":17400},{"$f":"IFERROR(AA495*'Inputs & Assumptions'!$Q$47,\"--\")","v":125000},{"$f":"IFERROR(AB495*'Inputs & Assumptions'!$Q$48,\"--\")","v":1860800},{"$f":"IFERROR(AC495*'Inputs & Assumptions'!$Q$49,\"--\")","v":154630}]
["1507","Toms River Township","Ocean",3402973125,493,20343613100,92049787.120000005,0.452475116723489,31427306.318,25945.923681306882,1.6809950443856998,77860755.939999998,172064585,341975128.06,0.26917099978057396,0.22767958705563879,0.50314941316378725,122971,255.56681102048449,10999385,542850,3790353,32915882.510000002,16213405.380000001,912330.25,0,4155389,15342394,917000,{"$f":"IFERROR(T496*'Inputs & Assumptions'!$Q$40,\"--\")","v":1099938.5},{"$f":"IFERROR(U496*'Inputs & Assumptions'!$Q$41,\"--\")","v":54285},{"$f":"IFERROR(V496*'Inputs & Assumptions'!$Q$42,\"--\")","v":1895176.5},{"$f":"IFERROR(W496*'Inputs & Assumptions'!$Q$43,\"--\")","v":16457941.255000001},{"$f":"IFERROR(X496*'Inputs & Assumptions'!$Q$44,\"--\")","v":1621340.5380000002},{"$f":"IFERROR(Y496*'Inputs & Assumptions'!$Q$45,\"--\")","v":91233.025000000009},{"$f":"IFERROR(Z496*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA496*'Inputs & Assumptions'!$Q$47,\"--\")","v":2077694.5},{"$f":"IFERROR(AB496*'Inputs & Assumptions'!$Q$48,\"--\")","v":7671197},{"$f":"IFERROR(AC496*'Inputs & Assumptions'!$Q$49,\"--\")","v":458500}]
["1612","Totowa Borough","Passaic",3403173140,494,2490050200,15475373,0.62148839408940426,5098864,2560.1409252825601,2.5920129284943734,19482141.109999999,29584909,64542423.109999999,0.23977056104053049,0.30185016569329109,0.45837927326617844,20857,244.46775662847006,1053754,89425,394337,5471667,4016657,176391,1169288,375000,2395362,260259,{"$f":"IFERROR(T497*'Inputs & Assumptions'!$Q$40,\"--\")","v":105375.40000000001},{"$f":"IFERROR(U497*'Inputs & Assumptions'!$Q$41,\"--\")","v":8942.5},{"$f":"IFERROR(V497*'Inputs & Assumptions'!$Q$42,\"--\")","v":197168.5},{"$f":"IFERROR(W497*'Inputs & Assumptions'!$Q$43,\"--\")","v":2735833.5},{"$f":"IFERROR(X497*'Inputs & Assumptions'!$Q$44,\"--\")","v":401665.7},{"$f":"IFERROR(Y497*'Inputs & Assumptions'!$Q$45,\"--\")","v":17639.100000000002},{"$f":"IFERROR(Z497*'Inputs & Assumptions'!$Q$46,\"--\")","v":116928.8},{"$f":"IFERROR(AA497*'Inputs & Assumptions'!$Q$47,\"--\")","v":187500},{"$f":"IFERROR(AB497*'Inputs & Assumptions'!$Q$48,\"--\")","v":1197681},{"$f":"IFERROR(AC497*'Inputs & Assumptions'!$Q$49,\"--\")","v":130129.5}]
["1111","Trenton City","Mercer",3402174000,495,2226768010,81158846.060000002,3.644692473375347,75689259.322000012,4850.2867142681598,5.5665299565714523,16886030.52,25908831.760000002,123953708.34,0.65475125469731466,0.13622852229384136,0.20902022300884396,123463,613.05216398435164,16026120.489999998,833817.23,2280784,117453399.18000001,14900034.189999999,7852368.4100000001,2200000,6500000,9630300.4000000004,7151567,{"$f":"IFERROR(T498*'Inputs & Assumptions'!$Q$40,\"--\")","v":1602612.0489999999},{"$f":"IFERROR(U498*'Inputs & Assumptions'!$Q$41,\"--\")","v":83381.722999999998},{"$f":"IFERROR(V498*'Inputs & Assumptions'!$Q$42,\"--\")","v":1140392},{"$f":"IFERROR(W498*'Inputs & Assumptions'!$Q$43,\"--\")","v":58726699.590000004},{"$f":"IFERROR(X498*'Inputs & Assumptions'!$Q$44,\"--\")","v":1490003.419},{"$f":"IFERROR(Y498*'Inputs & Assumptions'!$Q$45,\"--\")","v":785236.84100000001},{"$f":"IFERROR(Z498*'Inputs & Assumptions'!$Q$46,\"--\")","v":220000},{"$f":"IFERROR(AA498*'Inputs & Assumptions'!$Q$47,\"--\")","v":3250000},{"$f":"IFERROR(AB498*'Inputs & Assumptions'!$Q$48,\"--\")","v":4815150.2},{"$f":"IFERROR(AC498*'Inputs & Assumptions'!$Q$49,\"--\")","v":3575783.5}]
["1532","Tuckerton Borough","Ocean",3402974210,496,440097500,3929837.96,0.89294712194456904,1300150.69,2151.8975508787198,2.8216748697731755,2035244.6,6453038,12418120.560000001,0.31645996195739945,0.16389312619139204,0.51964691185120848,4303,302.14982337903785,329159,28630,174480,1022584,1904501,45735,5000,160000,683332.38,97300,{"$f":"IFERROR(T499*'Inputs & Assumptions'!$Q$40,\"--\")","v":32915.9},{"$f":"IFERROR(U499*'Inputs & Assumptions'!$Q$41,\"--\")","v":2863},{"$f":"IFERROR(V499*'Inputs & Assumptions'!$Q$42,\"--\")","v":87240},{"$f":"IFERROR(W499*'Inputs & Assumptions'!$Q$43,\"--\")","v":511292},{"$f":"IFERROR(X499*'Inputs & Assumptions'!$Q$44,\"--\")","v":190450.1},{"$f":"IFERROR(Y499*'Inputs & Assumptions'!$Q$45,\"--\")","v":4573.5},{"$f":"IFERROR(Z499*'Inputs & Assumptions'!$Q$46,\"--\")","v":500},{"$f":"IFERROR(AA499*'Inputs & Assumptions'!$Q$47,\"--\")","v":80000},{"$f":"IFERROR(AB499*'Inputs & Assumptions'!$Q$48,\"--\")","v":341666.19},{"$f":"IFERROR(AC499*'Inputs & Assumptions'!$Q$49,\"--\")","v":48650}]
["1350","Union Beach Borough","Monmouth",3402574540,497,926384247,10075831.199999999,1.0876513965592076,3054604.3390000002,1140.2144340300799,2.1390788060324168,2067133.89,7673124,19816089.09,0.50846719321042366,0.10431593643990827,0.38721687034966795,6735,453.54184691907943,2031025,86000,402500,3416418.49,1593292.49,355113.45,102000,0,1369204,87600,{"$f":"IFERROR(T500*'Inputs & Assumptions'!$Q$40,\"--\")","v":203102.5},{"$f":"IFERROR(U500*'Inputs & Assumptions'!$Q$41,\"--\")","v":8600},{"$f":"IFERROR(V500*'Inputs & Assumptions'!$Q$42,\"--\")","v":201250},{"$f":"IFERROR(W500*'Inputs & Assumptions'!$Q$43,\"--\")","v":1708209.2450000001},{"$f":"IFERROR(X500*'Inputs & Assumptions'!$Q$44,\"--\")","v":159329.24900000001},{"$f":"IFERROR(Y500*'Inputs & Assumptions'!$Q$45,\"--\")","v":35511.345000000001},{"$f":"IFERROR(Z500*'Inputs & Assumptions'!$Q$46,\"--\")","v":10200},{"$f":"IFERROR(AA500*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB500*'Inputs & Assumptions'!$Q$48,\"--\")","v":684602},{"$f":"IFERROR(AC500*'Inputs & Assumptions'!$Q$49,\"--\")","v":43800}]
["0910","Union City City","Hudson",3401774630,498,1563582053,85725799.810000002,5.4826543733678941,30202505.385000002,823.68566692991999,7.4378706531175567,19061728.979999997,15418637,120206165.78999999,0.71315642793035139,0.15857530148079768,0.12826827058885099,76434,395.14490128738521,78000,54150,1962756,31158738.170000002,6258665,512000,1575863,7042000,16733861,1811920,{"$f":"IFERROR(T501*'Inputs & Assumptions'!$Q$40,\"--\")","v":7800},{"$f":"IFERROR(U501*'Inputs & Assumptions'!$Q$41,\"--\")","v":5415},{"$f":"IFERROR(V501*'Inputs & Assumptions'!$Q$42,\"--\")","v":981378},{"$f":"IFERROR(W501*'Inputs & Assumptions'!$Q$43,\"--\")","v":15579369.085000001},{"$f":"IFERROR(X501*'Inputs & Assumptions'!$Q$44,\"--\")","v":625866.5},{"$f":"IFERROR(Y501*'Inputs & Assumptions'!$Q$45,\"--\")","v":51200},{"$f":"IFERROR(Z501*'Inputs & Assumptions'!$Q$46,\"--\")","v":157586.30000000002},{"$f":"IFERROR(AA501*'Inputs & Assumptions'!$Q$47,\"--\")","v":3521000},{"$f":"IFERROR(AB501*'Inputs & Assumptions'!$Q$48,\"--\")","v":8366930.5},{"$f":"IFERROR(AC501*'Inputs & Assumptions'!$Q$49,\"--\")","v":905960}]
["1025","Union Township","Hunterdon",3401974420,499,1083399300,2592635.6,0.23930563735826671,448276.875,12009.801181454079,2.1302165443525767,3733064.53,16753051,23078751.129999999,0.11233864368985898,0.16175331624194345,0.72590804006819765,8906,50.334254996631486,617535,56843,0,339569,550000,18688,0,50244.55,133127,125000,{"$f":"IFERROR(T502*'Inputs & Assumptions'!$Q$40,\"--\")","v":61753.5},{"$f":"IFERROR(U502*'Inputs & Assumptions'!$Q$41,\"--\")","v":5684.3},{"$f":"IFERROR(V502*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W502*'Inputs & Assumptions'!$Q$43,\"--\")","v":169784.5},{"$f":"IFERROR(X502*'Inputs & Assumptions'!$Q$44,\"--\")","v":55000},{"$f":"IFERROR(Y502*'Inputs & Assumptions'!$Q$45,\"--\")","v":1868.8000000000002},{"$f":"IFERROR(Z502*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA502*'Inputs & Assumptions'!$Q$47,\"--\")","v":25122.275000000001},{"$f":"IFERROR(AB502*'Inputs & Assumptions'!$Q$48,\"--\")","v":66563.5},{"$f":"IFERROR(AC502*'Inputs & Assumptions'!$Q$49,\"--\")","v":62500}]
["2019","Union Township","Union",3403974480,500,1036239595,81250989.540000007,7.8409462379209716,31786451.504000001,5792.5115021721604,21.668800466942209,39812557.659999996,103477143,224540690.19999999,0.36185418984696793,0.17730665040950336,0.46083915974352879,83839,379.13681584942572,7828616.7999999998,181150,1545130,39416707.579999998,20314282.34,2534370,3250628,0,14430846,1358410,{"$f":"IFERROR(T503*'Inputs & Assumptions'!$Q$40,\"--\")","v":782861.68},{"$f":"IFERROR(U503*'Inputs & Assumptions'!$Q$41,\"--\")","v":18115},{"$f":"IFERROR(V503*'Inputs & Assumptions'!$Q$42,\"--\")","v":772565},{"$f":"IFERROR(W503*'Inputs & Assumptions'!$Q$43,\"--\")","v":19708353.789999999},{"$f":"IFERROR(X503*'Inputs & Assumptions'!$Q$44,\"--\")","v":2031428.2340000002},{"$f":"IFERROR(Y503*'Inputs & Assumptions'!$Q$45,\"--\")","v":253437},{"$f":"IFERROR(Z503*'Inputs & Assumptions'!$Q$46,\"--\")","v":325062.80000000005},{"$f":"IFERROR(AA503*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB503*'Inputs & Assumptions'!$Q$48,\"--\")","v":7215423},{"$f":"IFERROR(AC503*'Inputs & Assumptions'!$Q$49,\"--\")","v":679205}]
["0613","Upper Deerfield Township","Cumberland",3401174870,501,650785104,1142986.5900000001,0.17563195330912185,776707.5,19994.528179095039,3.3426337628649843,8382912.0199999996,12227464,21753362.609999999,5.2542984295888592E-2,0.38536166432247965,0.5620953513816318,10721,72.4472996921929,648360,83500,134750,631400,603500,95550,0,230000,271083,0,{"$f":"IFERROR(T504*'Inputs & Assumptions'!$Q$40,\"--\")","v":64836},{"$f":"IFERROR(U504*'Inputs & Assumptions'!$Q$41,\"--\")","v":8350},{"$f":"IFERROR(V504*'Inputs & Assumptions'!$Q$42,\"--\")","v":67375},{"$f":"IFERROR(W504*'Inputs & Assumptions'!$Q$43,\"--\")","v":315700},{"$f":"IFERROR(X504*'Inputs & Assumptions'!$Q$44,\"--\")","v":60350},{"$f":"IFERROR(Y504*'Inputs & Assumptions'!$Q$45,\"--\")","v":9555},{"$f":"IFERROR(Z504*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA504*'Inputs & Assumptions'!$Q$47,\"--\")","v":115000},{"$f":"IFERROR(AB504*'Inputs & Assumptions'!$Q$48,\"--\")","v":135541.5},{"$f":"IFERROR(AC504*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1351","Upper Freehold Township","Monmouth",3402574900,502,1590465500,4751943.4800000004,0.29877689770699212,748035.5,29744.490045734401,2.2205191781902847,3995048.97,26569599,35316591.450000003,0.13455272111204833,0.11312102346162288,0.75232625542632869,8590,87.082130384167641,740100,47250,203300,741800,297100,17050,4500,30000,249771,50000,{"$f":"IFERROR(T505*'Inputs & Assumptions'!$Q$40,\"--\")","v":74010},{"$f":"IFERROR(U505*'Inputs & Assumptions'!$Q$41,\"--\")","v":4725},{"$f":"IFERROR(V505*'Inputs & Assumptions'!$Q$42,\"--\")","v":101650},{"$f":"IFERROR(W505*'Inputs & Assumptions'!$Q$43,\"--\")","v":370900},{"$f":"IFERROR(X505*'Inputs & Assumptions'!$Q$44,\"--\")","v":29710},{"$f":"IFERROR(Y505*'Inputs & Assumptions'!$Q$45,\"--\")","v":1705},{"$f":"IFERROR(Z505*'Inputs & Assumptions'!$Q$46,\"--\")","v":450},{"$f":"IFERROR(AA505*'Inputs & Assumptions'!$Q$47,\"--\")","v":15000},{"$f":"IFERROR(AB505*'Inputs & Assumptions'!$Q$48,\"--\")","v":124885.5},{"$f":"IFERROR(AC505*'Inputs & Assumptions'!$Q$49,\"--\")","v":25000}]
["1714","Upper Pittsgrove Township","Salem",3403375110,503,340940800,786188,0.23059369837813484,278579.8,25754.667901166082,2.9807984318685237,4447154.0200000005,4929416,10162758.02,7.7359708698446411E-2,0.4375932213724007,0.48504706992915297,4250,65.54818823529412,326168,25600,4000,148192,310060,12250,0,142000,74152,54000,{"$f":"IFERROR(T506*'Inputs & Assumptions'!$Q$40,\"--\")","v":32616.800000000003},{"$f":"IFERROR(U506*'Inputs & Assumptions'!$Q$41,\"--\")","v":2560},{"$f":"IFERROR(V506*'Inputs & Assumptions'!$Q$42,\"--\")","v":2000},{"$f":"IFERROR(W506*'Inputs & Assumptions'!$Q$43,\"--\")","v":74096},{"$f":"IFERROR(X506*'Inputs & Assumptions'!$Q$44,\"--\")","v":31006},{"$f":"IFERROR(Y506*'Inputs & Assumptions'!$Q$45,\"--\")","v":1225},{"$f":"IFERROR(Z506*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA506*'Inputs & Assumptions'!$Q$47,\"--\")","v":71000},{"$f":"IFERROR(AB506*'Inputs & Assumptions'!$Q$48,\"--\")","v":37076},{"$f":"IFERROR(AC506*'Inputs & Assumptions'!$Q$49,\"--\")","v":27000}]
["0263","Upper Saddle River Borough","Bergen",3400375140,504,2344178002,11235417.800000001,0.47929030092485275,3904483.165,3361.83051571328,2.4792427384104423,7360285.0899999999,39522160,58117862.890000001,0.1933212482583081,0.12664411119057925,0.68003464055111262,10173,383.80843064975915,1159000,39472,395000,3842085.22,1068400,112700,998733,1188874.1100000001,1581146,126200,{"$f":"IFERROR(T507*'Inputs & Assumptions'!$Q$40,\"--\")","v":115900},{"$f":"IFERROR(U507*'Inputs & Assumptions'!$Q$41,\"--\")","v":3947.2000000000003},{"$f":"IFERROR(V507*'Inputs & Assumptions'!$Q$42,\"--\")","v":197500},{"$f":"IFERROR(W507*'Inputs & Assumptions'!$Q$43,\"--\")","v":1921042.61},{"$f":"IFERROR(X507*'Inputs & Assumptions'!$Q$44,\"--\")","v":106840},{"$f":"IFERROR(Y507*'Inputs & Assumptions'!$Q$45,\"--\")","v":11270},{"$f":"IFERROR(Z507*'Inputs & Assumptions'!$Q$46,\"--\")","v":99873.3},{"$f":"IFERROR(AA507*'Inputs & Assumptions'!$Q$47,\"--\")","v":594437.05500000005},{"$f":"IFERROR(AB507*'Inputs & Assumptions'!$Q$48,\"--\")","v":790573},{"$f":"IFERROR(AC507*'Inputs & Assumptions'!$Q$49,\"--\")","v":63100}]
["0511","Upper Township","Cape May",3400974810,505,1899628000,5316177.8600000003,0.27985362713120676,2175729.4500000002,39697.101716975361,2.0722676745131152,6499020.1200000001,27550179,39365376.980000004,0.1350470455979868,0.16509482744956047,0.69985812695245264,14772,147.28739845653942,1865504.5,84350,266275,1589762,4020300,96500,0,0,1013276,268815,{"$f":"IFERROR(T508*'Inputs & Assumptions'!$Q$40,\"--\")","v":186550.45},{"$f":"IFERROR(U508*'Inputs & Assumptions'!$Q$41,\"--\")","v":8435},{"$f":"IFERROR(V508*'Inputs & Assumptions'!$Q$42,\"--\")","v":133137.5},{"$f":"IFERROR(W508*'Inputs & Assumptions'!$Q$43,\"--\")","v":794881},{"$f":"IFERROR(X508*'Inputs & Assumptions'!$Q$44,\"--\")","v":402030},{"$f":"IFERROR(Y508*'Inputs & Assumptions'!$Q$45,\"--\")","v":9650},{"$f":"IFERROR(Z508*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA508*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB508*'Inputs & Assumptions'!$Q$48,\"--\")","v":506638},{"$f":"IFERROR(AC508*'Inputs & Assumptions'!$Q$49,\"--\")","v":134407.5}]
["0122","Ventnor City","Atlantic",3400175620,506,2133379900,26089447,1.2229161341587591,9236008.909,1251.3737558169601,2.6602542003887817,12770693.899999999,17893187.5,56753328.399999999,0.45969897687974193,0.22502105620998256,0.31527996691027554,10361,891.42060698774253,2644465.7400000002,64400,728225,10796265.58,8568950,8400,0,0,4405284.09,285000,{"$f":"IFERROR(T509*'Inputs & Assumptions'!$Q$40,\"--\")","v":264446.57400000002},{"$f":"IFERROR(U509*'Inputs & Assumptions'!$Q$41,\"--\")","v":6440},{"$f":"IFERROR(V509*'Inputs & Assumptions'!$Q$42,\"--\")","v":364112.5},{"$f":"IFERROR(W509*'Inputs & Assumptions'!$Q$43,\"--\")","v":5398132.79},{"$f":"IFERROR(X509*'Inputs & Assumptions'!$Q$44,\"--\")","v":856895},{"$f":"IFERROR(Y509*'Inputs & Assumptions'!$Q$45,\"--\")","v":840},{"$f":"IFERROR(Z509*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA509*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB509*'Inputs & Assumptions'!$Q$48,\"--\")","v":2202642.0449999999},{"$f":"IFERROR(AC509*'Inputs & Assumptions'!$Q$49,\"--\")","v":142500}]
["1922","Vernon Township","Sussex",3403775740,507,3099995708,18975217.530000001,0.61210463875906762,5067127.8650000002,43261.000104355844,2.5926692699150018,16063502.560000001,45333916,80372636.090000004,0.23609052101702691,0.19986283070288183,0.56404664828009121,24539,206.49284261787361,2159516,241500,487750,5659772.5300000003,3122000,243650,0,0,2635400,198000,{"$f":"IFERROR(T510*'Inputs & Assumptions'!$Q$40,\"--\")","v":215951.6},{"$f":"IFERROR(U510*'Inputs & Assumptions'!$Q$41,\"--\")","v":24150},{"$f":"IFERROR(V510*'Inputs & Assumptions'!$Q$42,\"--\")","v":243875},{"$f":"IFERROR(W510*'Inputs & Assumptions'!$Q$43,\"--\")","v":2829886.2650000001},{"$f":"IFERROR(X510*'Inputs & Assumptions'!$Q$44,\"--\")","v":312200},{"$f":"IFERROR(Y510*'Inputs & Assumptions'!$Q$45,\"--\")","v":24365},{"$f":"IFERROR(Z510*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA510*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB510*'Inputs & Assumptions'!$Q$48,\"--\")","v":1317700},{"$f":"IFERROR(AC510*'Inputs & Assumptions'!$Q$49,\"--\")","v":99000}]
["0720","Verona Township","Essex",3401375815,508,2395699200,18977290.439999998,0.79213994979002367,6024901.2750000004,1788.2972047807998,3.0616363260462749,12907956.530000001,41462350,73347596.969999999,0.25873090904071372,0.17598335955409011,0.56528573140519622,17668,341.00641130858048,1803646,82550,461425,5753311.9500000002,10761023,195450,998504,12764,2859417,194650,{"$f":"IFERROR(T511*'Inputs & Assumptions'!$Q$40,\"--\")","v":180364.6},{"$f":"IFERROR(U511*'Inputs & Assumptions'!$Q$41,\"--\")","v":8255},{"$f":"IFERROR(V511*'Inputs & Assumptions'!$Q$42,\"--\")","v":230712.5},{"$f":"IFERROR(W511*'Inputs & Assumptions'!$Q$43,\"--\")","v":2876655.9750000001},{"$f":"IFERROR(X511*'Inputs & Assumptions'!$Q$44,\"--\")","v":1076102.3},{"$f":"IFERROR(Y511*'Inputs & Assumptions'!$Q$45,\"--\")","v":19545},{"$f":"IFERROR(Z511*'Inputs & Assumptions'!$Q$46,\"--\")","v":99850.400000000009},{"$f":"IFERROR(AA511*'Inputs & Assumptions'!$Q$47,\"--\")","v":6382},{"$f":"IFERROR(AB511*'Inputs & Assumptions'!$Q$48,\"--\")","v":1429708.5},{"$f":"IFERROR(AC511*'Inputs & Assumptions'!$Q$49,\"--\")","v":97325}]
["1437","Victory Gardens Borough","Morris",3402775890,509,70940700,807776.2,1.1386639827348757,169518.8,92.876990540800008,3.156113274890155,249999.65,1181193,2238968.8499999996,0.36078045480623816,0.1116583868507148,0.52756115834304718,1955,86.710383631713555,378445,11675,25050,50710,368168,41100,0,0,76400,27000,{"$f":"IFERROR(T512*'Inputs & Assumptions'!$Q$40,\"--\")","v":37844.5},{"$f":"IFERROR(U512*'Inputs & Assumptions'!$Q$41,\"--\")","v":1167.5},{"$f":"IFERROR(V512*'Inputs & Assumptions'!$Q$42,\"--\")","v":12525},{"$f":"IFERROR(W512*'Inputs & Assumptions'!$Q$43,\"--\")","v":25355},{"$f":"IFERROR(X512*'Inputs & Assumptions'!$Q$44,\"--\")","v":36816.800000000003},{"$f":"IFERROR(Y512*'Inputs & Assumptions'!$Q$45,\"--\")","v":4110},{"$f":"IFERROR(Z512*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA512*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB512*'Inputs & Assumptions'!$Q$48,\"--\")","v":38200},{"$f":"IFERROR(AC512*'Inputs & Assumptions'!$Q$49,\"--\")","v":13500}]
["0614","Vineland City","Cumberland",3401176070,510,3905627200,44297896.030000001,1.1342069726982646,29558689.294999998,43771.753374430715,3.1610015057248675,49309892.57,29849146,123456934.59999999,0.35881253793903939,0.39940966240384851,0.24177779965711219,78509,376.5006469958858,95446151.950000003,632557,1328092,22126732,5406426,4750719,1625944,0,13005671,1084524,{"$f":"IFERROR(T513*'Inputs & Assumptions'!$Q$40,\"--\")","v":9544615.1950000003},{"$f":"IFERROR(U513*'Inputs & Assumptions'!$Q$41,\"--\")","v":63255.700000000004},{"$f":"IFERROR(V513*'Inputs & Assumptions'!$Q$42,\"--\")","v":664046},{"$f":"IFERROR(W513*'Inputs & Assumptions'!$Q$43,\"--\")","v":11063366},{"$f":"IFERROR(X513*'Inputs & Assumptions'!$Q$44,\"--\")","v":540642.6},{"$f":"IFERROR(Y513*'Inputs & Assumptions'!$Q$45,\"--\")","v":475071.9},{"$f":"IFERROR(Z513*'Inputs & Assumptions'!$Q$46,\"--\")","v":162594.40000000002},{"$f":"IFERROR(AA513*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB513*'Inputs & Assumptions'!$Q$48,\"--\")","v":6502835.5},{"$f":"IFERROR(AC513*'Inputs & Assumptions'!$Q$49,\"--\")","v":542262}]
["0434","Voorhees Township","Camden",3400776220,511,3231478788,33223200,1.0281113440500789,11329241.264,7341.4415287961592,4.2222148620212447,30379237.650000002,72837540,136439977.65000001,0.24350047964112956,0.22265642499539065,0.53384309536347974,45125,251.06351831578948,3025900,455600,530500,13412623.16,5152886.9800000004,334553.81,225206.05,1007000,5597730,271800,{"$f":"IFERROR(T514*'Inputs & Assumptions'!$Q$40,\"--\")","v":302590},{"$f":"IFERROR(U514*'Inputs & Assumptions'!$Q$41,\"--\")","v":45560},{"$f":"IFERROR(V514*'Inputs & Assumptions'!$Q$42,\"--\")","v":265250},{"$f":"IFERROR(W514*'Inputs & Assumptions'!$Q$43,\"--\")","v":6706311.5800000001},{"$f":"IFERROR(X514*'Inputs & Assumptions'!$Q$44,\"--\")","v":515288.69800000009},{"$f":"IFERROR(Y514*'Inputs & Assumptions'!$Q$45,\"--\")","v":33455.381000000001},{"$f":"IFERROR(Z514*'Inputs & Assumptions'!$Q$46,\"--\")","v":22520.605},{"$f":"IFERROR(AA514*'Inputs & Assumptions'!$Q$47,\"--\")","v":503500},{"$f":"IFERROR(AB514*'Inputs & Assumptions'!$Q$48,\"--\")","v":2798865},{"$f":"IFERROR(AC514*'Inputs & Assumptions'!$Q$49,\"--\")","v":135900}]
["0264","Waldwick Borough","Bergen",3400376400,512,1636480300,9549736,0.58355337366419868,4258272.5999999996,1309.6137521548801,2.9079749087110915,4657228.51,33381472,47588436.509999998,0.20067345557766467,9.7864709403120503E-2,0.70146183501921489,12291,346.45452770319741,1031458,32486,234316,3337357,3605987,125171,647344,2200321,1564141,91921,{"$f":"IFERROR(T515*'Inputs & Assumptions'!$Q$40,\"--\")","v":103145.8},{"$f":"IFERROR(U515*'Inputs & Assumptions'!$Q$41,\"--\")","v":3248.6000000000004},{"$f":"IFERROR(V515*'Inputs & Assumptions'!$Q$42,\"--\")","v":117158},{"$f":"IFERROR(W515*'Inputs & Assumptions'!$Q$43,\"--\")","v":1668678.5},{"$f":"IFERROR(X515*'Inputs & Assumptions'!$Q$44,\"--\")","v":360598.7},{"$f":"IFERROR(Y515*'Inputs & Assumptions'!$Q$45,\"--\")","v":12517.1},{"$f":"IFERROR(Z515*'Inputs & Assumptions'!$Q$46,\"--\")","v":64734.400000000001},{"$f":"IFERROR(AA515*'Inputs & Assumptions'!$Q$47,\"--\")","v":1100160.5},{"$f":"IFERROR(AB515*'Inputs & Assumptions'!$Q$48,\"--\")","v":782070.5},{"$f":"IFERROR(AC515*'Inputs & Assumptions'!$Q$49,\"--\")","v":45960.5}]
["1352","Wall Township","Monmouth",3402576460,513,6231261300,30313750.850000001,{"$f":"G516/(F516/100)","v":0.48647856975601395},{"$f":"IF(IFERROR(SUM(AD516:AM516),\"--\")=0,\"--\",IFERROR(SUM(AD516:AM516),\"--\"))","v":12507560.165999999},19621.866976590078,1.9830933324847089,19368188.520000003,73889788,123571727.37,{"$f":"G516/N516","v":0.24531299752114163},{"$f":"L516/N516","v":0.15673640671872727},{"$f":"M516/N516","v":0.5979505957601311},41836,{"$f":"IFERROR(I516/R516,\"--\")","v":298.96644435414476},2460287.44,687635.73,871952.28,13003823.689999999,10543458.239999998,53000,0,1600000,6235699.5999999996,554768.48,{"$f":"IFERROR(T516*'Inputs & Assumptions'!$Q$40,\"--\")","v":246028.74400000001},{"$f":"IFERROR(U516*'Inputs & Assumptions'!$Q$41,\"--\")","v":68763.573000000004},{"$f":"IFERROR(V516*'Inputs & Assumptions'!$Q$42,\"--\")","v":435976.14},{"$f":"IFERROR(W516*'Inputs & Assumptions'!$Q$43,\"--\")","v":6501911.8449999997},{"$f":"IFERROR(X516*'Inputs & Assumptions'!$Q$44,\"--\")","v":1054345.8239999998},{"$f":"IFERROR(Y516*'Inputs & Assumptions'!$Q$45,\"--\")","v":5300},{"$f":"IFERROR(Z516*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA516*'Inputs & Assumptions'!$Q$47,\"--\")","v":800000},{"$f":"IFERROR(AB516*'Inputs & Assumptions'!$Q$48,\"--\")","v":3117849.8},{"$f":"IFERROR(AC516*'Inputs & Assumptions'!$Q$49,\"--\")","v":277384.24}]
["0265","Wallington Borough","Bergen",3400376490,{"$f":"E516+1","v":514},966630958,10656182.709999999,1.1024044514411258,3485352.6390000004,636.20614967808001,3.2712601917307933,3348798.0199999996,17616033,31621013.729999997,0.33699687179510296,0.10590419550094543,0.55709893270395172,14179,245.81089209394179,940500,83000,77500,4590950.1100000003,1715661.6,92000,465238.09,17884.23,1605091,20000,{"$f":"IFERROR(T517*'Inputs & Assumptions'!$Q$40,\"--\")","v":94050},{"$f":"IFERROR(U517*'Inputs & Assumptions'!$Q$41,\"--\")","v":8300},{"$f":"IFERROR(V517*'Inputs & Assumptions'!$Q$42,\"--\")","v":38750},{"$f":"IFERROR(W517*'Inputs & Assumptions'!$Q$43,\"--\")","v":2295475.0550000002},{"$f":"IFERROR(X517*'Inputs & Assumptions'!$Q$44,\"--\")","v":171566.16000000003},{"$f":"IFERROR(Y517*'Inputs & Assumptions'!$Q$45,\"--\")","v":9200},{"$f":"IFERROR(Z517*'Inputs & Assumptions'!$Q$46,\"--\")","v":46523.809000000008},{"$f":"IFERROR(AA517*'Inputs & Assumptions'!$Q$47,\"--\")","v":8942.1149999999998},{"$f":"IFERROR(AB517*'Inputs & Assumptions'!$Q$48,\"--\")","v":802545.5},{"$f":"IFERROR(AC517*'Inputs & Assumptions'!$Q$49,\"--\")","v":10000}]
["1923","Walpack Township","Sussex",3403776640,515,2343776,0,0,18162.582000000002,15469.32847619456,0.66625052906079762,15615.42,0,15615.42,0,1,0,37,490.88059459459464,66900.820000000007,0,1050,10425,1250,300,30000,0,5160,0,{"$f":"IFERROR(T518*'Inputs & Assumptions'!$Q$40,\"--\")","v":6690.0820000000012},{"$f":"IFERROR(U518*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V518*'Inputs & Assumptions'!$Q$42,\"--\")","v":525},{"$f":"IFERROR(W518*'Inputs & Assumptions'!$Q$43,\"--\")","v":5212.5},{"$f":"IFERROR(X518*'Inputs & Assumptions'!$Q$44,\"--\")","v":125},{"$f":"IFERROR(Y518*'Inputs & Assumptions'!$Q$45,\"--\")","v":30},{"$f":"IFERROR(Z518*'Inputs & Assumptions'!$Q$46,\"--\")","v":3000},{"$f":"IFERROR(AA518*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB518*'Inputs & Assumptions'!$Q$48,\"--\")","v":2580},{"$f":"IFERROR(AC518*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1613","Wanaque Borough","Passaic",3403176730,516,1115677400,12092313.73,1.0838539644165956,3615880.6160000004,5161.969746827519,4.2262459757632449,9088934.4900000002,25970023,47151271.219999999,0.25645785186955561,0.19276117599444015,0.5507809721360043,12997,278.20886481495734,5480840.4100000001,0,0,4151612.37,0,195958.1,542699.35,0,1667999.29,168250,{"$f":"IFERROR(T519*'Inputs & Assumptions'!$Q$40,\"--\")","v":548084.04100000008},{"$f":"IFERROR(U519*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V519*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W519*'Inputs & Assumptions'!$Q$43,\"--\")","v":2075806.1850000001},{"$f":"IFERROR(X519*'Inputs & Assumptions'!$Q$44,\"--\")","v":0},{"$f":"IFERROR(Y519*'Inputs & Assumptions'!$Q$45,\"--\")","v":19595.810000000001},{"$f":"IFERROR(Z519*'Inputs & Assumptions'!$Q$46,\"--\")","v":54269.934999999998},{"$f":"IFERROR(AA519*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB519*'Inputs & Assumptions'!$Q$48,\"--\")","v":833999.64500000002},{"$f":"IFERROR(AC519*'Inputs & Assumptions'!$Q$49,\"--\")","v":84125}]
["1924","Wantage Township","Sussex",3403776790,517,1214012600,3934656.09,0.32410339810311689,662302,42726.415259761918,2.9110658110138226,7470242.6499999994,23935807,35340705.739999995,0.11133496085072805,0.21137785716443366,0.67728718198483839,11879,55.754019698627829,999168,56680,100347,313745,1117845,103717,0,0,362030,93000,{"$f":"IFERROR(T520*'Inputs & Assumptions'!$Q$40,\"--\")","v":99916.800000000003},{"$f":"IFERROR(U520*'Inputs & Assumptions'!$Q$41,\"--\")","v":5668},{"$f":"IFERROR(V520*'Inputs & Assumptions'!$Q$42,\"--\")","v":50173.5},{"$f":"IFERROR(W520*'Inputs & Assumptions'!$Q$43,\"--\")","v":156872.5},{"$f":"IFERROR(X520*'Inputs & Assumptions'!$Q$44,\"--\")","v":111784.5},{"$f":"IFERROR(Y520*'Inputs & Assumptions'!$Q$45,\"--\")","v":10371.700000000001},{"$f":"IFERROR(Z520*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA520*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB520*'Inputs & Assumptions'!$Q$48,\"--\")","v":181015},{"$f":"IFERROR(AC520*'Inputs & Assumptions'!$Q$49,\"--\")","v":46500}]
["1820","Warren Township","Somerset",3403576940,518,5108662800,15732481.310000001,0.3079569336617794,6243315.5999999996,12522.12258163584,1.9376826536681966,18762815.600000001,64494376,98989672.909999996,0.15893053131212737,0.18954316191203993,0.65152630677583279,24936,250.37358036573627,6020400,224850,840000,6394549,3815981,403660,0,0,2892704,266400,{"$f":"IFERROR(T521*'Inputs & Assumptions'!$Q$40,\"--\")","v":602040},{"$f":"IFERROR(U521*'Inputs & Assumptions'!$Q$41,\"--\")","v":22485},{"$f":"IFERROR(V521*'Inputs & Assumptions'!$Q$42,\"--\")","v":420000},{"$f":"IFERROR(W521*'Inputs & Assumptions'!$Q$43,\"--\")","v":3197274.5},{"$f":"IFERROR(X521*'Inputs & Assumptions'!$Q$44,\"--\")","v":381598.10000000003},{"$f":"IFERROR(Y521*'Inputs & Assumptions'!$Q$45,\"--\")","v":40366},{"$f":"IFERROR(Z521*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA521*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB521*'Inputs & Assumptions'!$Q$48,\"--\")","v":1446352},{"$f":"IFERROR(AC521*'Inputs & Assumptions'!$Q$49,\"--\")","v":133200}]
["2121","Washington Borough","Warren",3404177270,519,368547272,5288774.09,1.4350327601936501,801223.96500000008,1257.7075583539199,5.1664878420264095,3284002.91,10468173,19040950,0.27775788970613335,0.17247053902247525,0.54977157127139142,8792,91.131024226569622,668420,50050,0,148500,2978949,27894,195065,307515.33,356357,6000,{"$f":"IFERROR(T522*'Inputs & Assumptions'!$Q$40,\"--\")","v":66842},{"$f":"IFERROR(U522*'Inputs & Assumptions'!$Q$41,\"--\")","v":5005},{"$f":"IFERROR(V522*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W522*'Inputs & Assumptions'!$Q$43,\"--\")","v":74250},{"$f":"IFERROR(X522*'Inputs & Assumptions'!$Q$44,\"--\")","v":297894.90000000002},{"$f":"IFERROR(Y522*'Inputs & Assumptions'!$Q$45,\"--\")","v":2789.4},{"$f":"IFERROR(Z522*'Inputs & Assumptions'!$Q$46,\"--\")","v":19506.5},{"$f":"IFERROR(AA522*'Inputs & Assumptions'!$Q$47,\"--\")","v":153757.66500000001},{"$f":"IFERROR(AB522*'Inputs & Assumptions'!$Q$48,\"--\")","v":178178.5},{"$f":"IFERROR(AC522*'Inputs & Assumptions'!$Q$49,\"--\")","v":3000}]
["0266","Washington Township","Bergen",3400377135,520,1633839274,11424637,0.69925097173297601,3678126.7,1890.1584490918401,2.7057653585330579,5002714.09,27780506,44207857.090000004,0.25843001113447545,0.11316346050918705,0.62840652835633748,10856,338.81049189388358,1231138,112946,200388,4744611,1528917,59246,697895,65000,1530811,89415,{"$f":"IFERROR(T523*'Inputs & Assumptions'!$Q$40,\"--\")","v":123113.8},{"$f":"IFERROR(U523*'Inputs & Assumptions'!$Q$41,\"--\")","v":11294.6},{"$f":"IFERROR(V523*'Inputs & Assumptions'!$Q$42,\"--\")","v":100194},{"$f":"IFERROR(W523*'Inputs & Assumptions'!$Q$43,\"--\")","v":2372305.5},{"$f":"IFERROR(X523*'Inputs & Assumptions'!$Q$44,\"--\")","v":152891.70000000001},{"$f":"IFERROR(Y523*'Inputs & Assumptions'!$Q$45,\"--\")","v":5924.6},{"$f":"IFERROR(Z523*'Inputs & Assumptions'!$Q$46,\"--\")","v":69789.5},{"$f":"IFERROR(AA523*'Inputs & Assumptions'!$Q$47,\"--\")","v":32500},{"$f":"IFERROR(AB523*'Inputs & Assumptions'!$Q$48,\"--\")","v":765405.5},{"$f":"IFERROR(AC523*'Inputs & Assumptions'!$Q$49,\"--\")","v":44707.5}]
["0336","Washington Township","Burlington",3400577150,521,94858284,0,0,205291.4,65063.321353507839,1.6614058188107221,411461.05,1164520,1575981.05,0,0.26108248573166537,0.73891751426833463,784,261.85127551020406,295665,31150,9517,176700,107819,4000,0,121000,15639,0,{"$f":"IFERROR(T524*'Inputs & Assumptions'!$Q$40,\"--\")","v":29566.5},{"$f":"IFERROR(U524*'Inputs & Assumptions'!$Q$41,\"--\")","v":3115},{"$f":"IFERROR(V524*'Inputs & Assumptions'!$Q$42,\"--\")","v":4758.5},{"$f":"IFERROR(W524*'Inputs & Assumptions'!$Q$43,\"--\")","v":88350},{"$f":"IFERROR(X524*'Inputs & Assumptions'!$Q$44,\"--\")","v":10781.900000000001},{"$f":"IFERROR(Y524*'Inputs & Assumptions'!$Q$45,\"--\")","v":400},{"$f":"IFERROR(Z524*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA524*'Inputs & Assumptions'!$Q$47,\"--\")","v":60500},{"$f":"IFERROR(AB524*'Inputs & Assumptions'!$Q$48,\"--\")","v":7819.5},{"$f":"IFERROR(AC524*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0818","Washington Township","Gloucester",3401577180,522,4722105100,32922108.150000002,0.69719134692703055,10645339.364,13661.711345096959,3.4184163264388161,33738439.539999999,94760664,161421211.69,0.20395156129310307,0.20900871197022544,0.58703972673667149,63666,167.2060340527126,2632476,268600,849650,10148275.810000001,9044150,15325,2004377.39,2471000,4677716.24,351051,{"$f":"IFERROR(T525*'Inputs & Assumptions'!$Q$40,\"--\")","v":263247.60000000003},{"$f":"IFERROR(U525*'Inputs & Assumptions'!$Q$41,\"--\")","v":26860},{"$f":"IFERROR(V525*'Inputs & Assumptions'!$Q$42,\"--\")","v":424825},{"$f":"IFERROR(W525*'Inputs & Assumptions'!$Q$43,\"--\")","v":5074137.9050000003},{"$f":"IFERROR(X525*'Inputs & Assumptions'!$Q$44,\"--\")","v":904415},{"$f":"IFERROR(Y525*'Inputs & Assumptions'!$Q$45,\"--\")","v":1532.5},{"$f":"IFERROR(Z525*'Inputs & Assumptions'!$Q$46,\"--\")","v":200437.739},{"$f":"IFERROR(AA525*'Inputs & Assumptions'!$Q$47,\"--\")","v":1235500},{"$f":"IFERROR(AB525*'Inputs & Assumptions'!$Q$48,\"--\")","v":2338858.12},{"$f":"IFERROR(AC525*'Inputs & Assumptions'!$Q$49,\"--\")","v":175525.5}]
["1438","Washington Township","Morris",3402777240,523,2819405900,14161897.119999999,0.50230075492145343,3873614.35,28532.553551289599,2.8353790839410529,8279124.0599999996,57499824,79940845.180000007,0.17715470843612111,0.10356563082812278,0.719279660735756,21699,178.51580026729343,1134140,85324,148000,3862492.5,3122711,319301,1082595,0,2439763,148159,{"$f":"IFERROR(T526*'Inputs & Assumptions'!$Q$40,\"--\")","v":113414},{"$f":"IFERROR(U526*'Inputs & Assumptions'!$Q$41,\"--\")","v":8532.4},{"$f":"IFERROR(V526*'Inputs & Assumptions'!$Q$42,\"--\")","v":74000},{"$f":"IFERROR(W526*'Inputs & Assumptions'!$Q$43,\"--\")","v":1931246.25},{"$f":"IFERROR(X526*'Inputs & Assumptions'!$Q$44,\"--\")","v":312271.10000000003},{"$f":"IFERROR(Y526*'Inputs & Assumptions'!$Q$45,\"--\")","v":31930.100000000002},{"$f":"IFERROR(Z526*'Inputs & Assumptions'!$Q$46,\"--\")","v":108259.5},{"$f":"IFERROR(AA526*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB526*'Inputs & Assumptions'!$Q$48,\"--\")","v":1219881.5},{"$f":"IFERROR(AC526*'Inputs & Assumptions'!$Q$49,\"--\")","v":74079.5}]
["2122","Washington Township","Warren",3404177300,524,685925256,5473544.2199999997,0.7979796883291902,1690700.8535464562,11494.796465036799,3.9461980111139106,5735946.5899999999,15858478,27067968.809999999,0.20221481184719897,0.21190901431366027,0.58587617383914081,8081,209.21926166890933,759121.53546456259,36800,0,1923501.65,1076550,1400,0,3000,923125.75,157000,{"$f":"IFERROR(T527*'Inputs & Assumptions'!$Q$40,\"--\")","v":75912.153546456262},{"$f":"IFERROR(U527*'Inputs & Assumptions'!$Q$41,\"--\")","v":3680},{"$f":"IFERROR(V527*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W527*'Inputs & Assumptions'!$Q$43,\"--\")","v":961750.82499999995},{"$f":"IFERROR(X527*'Inputs & Assumptions'!$Q$44,\"--\")","v":107655},{"$f":"IFERROR(Y527*'Inputs & Assumptions'!$Q$45,\"--\")","v":140},{"$f":"IFERROR(Z527*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA527*'Inputs & Assumptions'!$Q$47,\"--\")","v":1500},{"$f":"IFERROR(AB527*'Inputs & Assumptions'!$Q$48,\"--\")","v":461562.875},{"$f":"IFERROR(AC527*'Inputs & Assumptions'!$Q$49,\"--\")","v":78500}]
["1821","Watchung Borough","Somerset",3403577600,525,2013444900,12692901.390000001,0.63040718869436163,3661688.25,3850.0450660940801,2.040292997340031,7509173.9099999992,20878100,41080175.299999997,0.30897875428491661,0.18279313209259845,0.50822811362248499,11413,320.83485937089284,1550700,143000,285500,4735020.5199999996,1295700,152500,10000,13239.98,1529136,130100,{"$f":"IFERROR(T528*'Inputs & Assumptions'!$Q$40,\"--\")","v":155070},{"$f":"IFERROR(U528*'Inputs & Assumptions'!$Q$41,\"--\")","v":14300},{"$f":"IFERROR(V528*'Inputs & Assumptions'!$Q$42,\"--\")","v":142750},{"$f":"IFERROR(W528*'Inputs & Assumptions'!$Q$43,\"--\")","v":2367510.2599999998},{"$f":"IFERROR(X528*'Inputs & Assumptions'!$Q$44,\"--\")","v":129570},{"$f":"IFERROR(Y528*'Inputs & Assumptions'!$Q$45,\"--\")","v":15250},{"$f":"IFERROR(Z528*'Inputs & Assumptions'!$Q$46,\"--\")","v":1000},{"$f":"IFERROR(AA528*'Inputs & Assumptions'!$Q$47,\"--\")","v":6619.99},{"$f":"IFERROR(AB528*'Inputs & Assumptions'!$Q$48,\"--\")","v":764568},{"$f":"IFERROR(AC528*'Inputs & Assumptions'!$Q$49,\"--\")","v":65050}]
["0435","Waterford Township","Camden",3400777630,526,708649972,8719927.790000001,1.2304985725731463,"--",23041.516668349439,4.2962130449360973,6657762.7500000009,15067422,30445112.540000003,0.28641470050548878,0.21868083887858081,0.49490446061593041,11798,"--","No data","No data","No data","No data","No data","No data","No data","No data","No data","No data",{"$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$49,\"--\")","v":"--"}]
["1614","Wayne Township","Passaic",3403177840,527,5283577900,69162092,1.309001084284193,20496893.200000003,15182.007553190399,5.7178932473012267,65567370.960000001,167379881,302109343.96000004,0.2289306616387119,0.21703191996829224,0.5540374183929957,80664,254.10211742536947,4886701,709752,1646902,20772190,30646668,2364564,3927847,66000,9372294,629294,{"$f":"IFERROR(T530*'Inputs & Assumptions'!$Q$40,\"--\")","v":488670.10000000003},{"$f":"IFERROR(U530*'Inputs & Assumptions'!$Q$41,\"--\")","v":70975.199999999997},{"$f":"IFERROR(V530*'Inputs & Assumptions'!$Q$42,\"--\")","v":823451},{"$f":"IFERROR(W530*'Inputs & Assumptions'!$Q$43,\"--\")","v":10386095},{"$f":"IFERROR(X530*'Inputs & Assumptions'!$Q$44,\"--\")","v":3064666.8000000003},{"$f":"IFERROR(Y530*'Inputs & Assumptions'!$Q$45,\"--\")","v":236456.40000000002},{"$f":"IFERROR(Z530*'Inputs & Assumptions'!$Q$46,\"--\")","v":392784.7},{"$f":"IFERROR(AA530*'Inputs & Assumptions'!$Q$47,\"--\")","v":33000},{"$f":"IFERROR(AB530*'Inputs & Assumptions'!$Q$48,\"--\")","v":4686147},{"$f":"IFERROR(AC530*'Inputs & Assumptions'!$Q$49,\"--\")","v":314647}]
["0911","Weehawken Township","Hudson",3401777930,528,4082647868,35451922.120000005,0.8683561077572709,13274651.255000001,501.61161024128,1.6758829712540864,14957851.140000001,25930964,76340737.260000005,0.46439061754484295,0.19593537705899802,0.339674005396159,22369,593.43963766820161,3312627.1300000004,35128.78,1405862.38,18451368.199999999,3090550.85,149410.54999999999,1359064.24,0,4532126.7699999996,570588.85,{"$f":"IFERROR(T531*'Inputs & Assumptions'!$Q$40,\"--\")","v":331262.71300000005},{"$f":"IFERROR(U531*'Inputs & Assumptions'!$Q$41,\"--\")","v":3512.8780000000002},{"$f":"IFERROR(V531*'Inputs & Assumptions'!$Q$42,\"--\")","v":702931.19},{"$f":"IFERROR(W531*'Inputs & Assumptions'!$Q$43,\"--\")","v":9225684.0999999996},{"$f":"IFERROR(X531*'Inputs & Assumptions'!$Q$44,\"--\")","v":309055.08500000002},{"$f":"IFERROR(Y531*'Inputs & Assumptions'!$Q$45,\"--\")","v":14941.055},{"$f":"IFERROR(Z531*'Inputs & Assumptions'!$Q$46,\"--\")","v":135906.424},{"$f":"IFERROR(AA531*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB531*'Inputs & Assumptions'!$Q$48,\"--\")","v":2266063.3849999998},{"$f":"IFERROR(AC531*'Inputs & Assumptions'!$Q$49,\"--\")","v":285294.42499999999}]
["0819","Wenonah Borough","Gloucester",3401578110,529,217736900,1563580.96,0.71810564033932689,238581.52800000002,637.21087974656007,4.2188612954441806,1480836.8399999999,6141600,9186017.8000000007,0.17021314284847128,0.16120552694770521,0.66858133020382338,2613,91.305598163031007,279256,7000,0,36850,875817.47,9000,87286.81,92000,96641,0,{"$f":"IFERROR(T532*'Inputs & Assumptions'!$Q$40,\"--\")","v":27925.600000000002},{"$f":"IFERROR(U532*'Inputs & Assumptions'!$Q$41,\"--\")","v":700},{"$f":"IFERROR(V532*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W532*'Inputs & Assumptions'!$Q$43,\"--\")","v":18425},{"$f":"IFERROR(X532*'Inputs & Assumptions'!$Q$44,\"--\")","v":87581.747000000003},{"$f":"IFERROR(Y532*'Inputs & Assumptions'!$Q$45,\"--\")","v":900},{"$f":"IFERROR(Z532*'Inputs & Assumptions'!$Q$46,\"--\")","v":8728.6810000000005},{"$f":"IFERROR(AA532*'Inputs & Assumptions'!$Q$47,\"--\")","v":46000},{"$f":"IFERROR(AB532*'Inputs & Assumptions'!$Q$48,\"--\")","v":48320.5},{"$f":"IFERROR(AC532*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1026","West Amwell Township","Hunterdon",3401978230,530,617763440,2300583.08,0.37240518474191348,914714.80500000005,13854.170527951359,2.2497435717464924,2415196.2000000002,9182314,13898093.280000001,0.16553228084248403,0.17377896027475792,0.66068875888275802,3950,231.57336835443039,489500,115150,198500,783154.74,854726.35,116488,0,3000,427702,101900,{"$f":"IFERROR(T533*'Inputs & Assumptions'!$Q$40,\"--\")","v":48950},{"$f":"IFERROR(U533*'Inputs & Assumptions'!$Q$41,\"--\")","v":11515},{"$f":"IFERROR(V533*'Inputs & Assumptions'!$Q$42,\"--\")","v":99250},{"$f":"IFERROR(W533*'Inputs & Assumptions'!$Q$43,\"--\")","v":391577.37},{"$f":"IFERROR(X533*'Inputs & Assumptions'!$Q$44,\"--\")","v":85472.635000000009},{"$f":"IFERROR(Y533*'Inputs & Assumptions'!$Q$45,\"--\")","v":11648.800000000001},{"$f":"IFERROR(Z533*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA533*'Inputs & Assumptions'!$Q$47,\"--\")","v":1500},{"$f":"IFERROR(AB533*'Inputs & Assumptions'!$Q$48,\"--\")","v":213851},{"$f":"IFERROR(AC533*'Inputs & Assumptions'!$Q$49,\"--\")","v":50950}]
["0721","West Caldwell Township","Essex",3401378510,531,2347881900,16129394.690000001,0.68697640584051534,4464124.6000000006,3261.84232942464,2.7005017058140788,12232053.07,35043143,63404590.760000005,0.25438843617890738,0.19292062173070321,0.55269094209038938,17019,262.30240319642758,2809198,181109,348160,4624606,1563582,191515,1035502,510000,2110806,178496,{"$f":"IFERROR(T534*'Inputs & Assumptions'!$Q$40,\"--\")","v":280919.8},{"$f":"IFERROR(U534*'Inputs & Assumptions'!$Q$41,\"--\")","v":18110.900000000001},{"$f":"IFERROR(V534*'Inputs & Assumptions'!$Q$42,\"--\")","v":174080},{"$f":"IFERROR(W534*'Inputs & Assumptions'!$Q$43,\"--\")","v":2312303},{"$f":"IFERROR(X534*'Inputs & Assumptions'!$Q$44,\"--\")","v":156358.20000000001},{"$f":"IFERROR(Y534*'Inputs & Assumptions'!$Q$45,\"--\")","v":19151.5},{"$f":"IFERROR(Z534*'Inputs & Assumptions'!$Q$46,\"--\")","v":103550.20000000001},{"$f":"IFERROR(AA534*'Inputs & Assumptions'!$Q$47,\"--\")","v":255000},{"$f":"IFERROR(AB534*'Inputs & Assumptions'!$Q$48,\"--\")","v":1055403},{"$f":"IFERROR(AC534*'Inputs & Assumptions'!$Q$49,\"--\")","v":89248}]
["0512","West Cape May Borough","Cape May",3400978530,532,530120900,2256069.02,0.42557632042049276,"--",750.92971802367992,1.5180484414027064,2316636.04,3474787,8047492.0600000005,0.2803443610977604,0.28787055926588884,0.43178507963635065,1238,"--","No data","No data","No data","No data","No data","No data","No data","No data","No data","No data",{"$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$49,\"--\")","v":"--"}]
["0820","West Deptford Township","Gloucester",3401578800,533,2239679130,23748519.43,1.0603536511946692,7510686.3679999998,9828.4454688307196,3.4463467233362133,15958967.880000001,37479621,77187108.310000002,0.30767468752192201,0.20675690836746155,0.48556840411061641,32912,228.20510354885755,3810656.4,198300,593036.36,6198379.4299999997,12950160.33,18900,935938,1200000,3447166,0,{"$f":"IFERROR(T536*'Inputs & Assumptions'!$Q$40,\"--\")","v":381065.64},{"$f":"IFERROR(U536*'Inputs & Assumptions'!$Q$41,\"--\")","v":19830},{"$f":"IFERROR(V536*'Inputs & Assumptions'!$Q$42,\"--\")","v":296518.18},{"$f":"IFERROR(W536*'Inputs & Assumptions'!$Q$43,\"--\")","v":3099189.7149999999},{"$f":"IFERROR(X536*'Inputs & Assumptions'!$Q$44,\"--\")","v":1295016.0330000001},{"$f":"IFERROR(Y536*'Inputs & Assumptions'!$Q$45,\"--\")","v":1890},{"$f":"IFERROR(Z536*'Inputs & Assumptions'!$Q$46,\"--\")","v":93593.8},{"$f":"IFERROR(AA536*'Inputs & Assumptions'!$Q$47,\"--\")","v":600000},{"$f":"IFERROR(AB536*'Inputs & Assumptions'!$Q$48,\"--\")","v":1723583},{"$f":"IFERROR(AC536*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1353","West Long Branch Borough","Monmouth",3402579310,534,2373679923,10758323.59,0.4532339632549523,2908454.5,1827.8296016857601,1.3968195993373618,5090812.8000000007,17306890,33156026.390000001,0.32447566133089928,0.15354110109935887,0.52198323756974185,12086,240.64657454906504,953400,229310,59250,3562550,1528370,48075,33200,370000,1227838,38800,{"$f":"IFERROR(T537*'Inputs & Assumptions'!$Q$40,\"--\")","v":95340},{"$f":"IFERROR(U537*'Inputs & Assumptions'!$Q$41,\"--\")","v":22931},{"$f":"IFERROR(V537*'Inputs & Assumptions'!$Q$42,\"--\")","v":29625},{"$f":"IFERROR(W537*'Inputs & Assumptions'!$Q$43,\"--\")","v":1781275},{"$f":"IFERROR(X537*'Inputs & Assumptions'!$Q$44,\"--\")","v":152837},{"$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$47,\"--\")","v":185000},{"$f":"IFERROR(AB537*'Inputs & Assumptions'!$Q$48,\"--\")","v":613919},{"$f":"IFERROR(AC537*'Inputs & Assumptions'!$Q$49,\"--\")","v":19400}]
["1615","West Milford Township","Passaic",3403179460,535,2737558500,24031141,0.87783114041215926,8940181.5,48596.467410376965,3.9500766708729693,21427627.66,62676891,108135659.66,0.22223141816084244,0.1981550556714845,0.57961352616767314,27443,325.77274714863535,3080224,335890,523017,7686989,5955818,810109,1279024,3545546,3470613,361985,{"$f":"IFERROR(T538*'Inputs & Assumptions'!$Q$40,\"--\")","v":308022.40000000002},{"$f":"IFERROR(U538*'Inputs & Assumptions'!$Q$41,\"--\")","v":33589},{"$f":"IFERROR(V538*'Inputs & Assumptions'!$Q$42,\"--\")","v":261508.5},{"$f":"IFERROR(W538*'Inputs & Assumptions'!$Q$43,\"--\")","v":3843494.5},{"$f":"IFERROR(X538*'Inputs & Assumptions'!$Q$44,\"--\")","v":595581.80000000005},{"$f":"IFERROR(Y538*'Inputs & Assumptions'!$Q$45,\"--\")","v":81010.900000000009},{"$f":"IFERROR(Z538*'Inputs & Assumptions'!$Q$46,\"--\")","v":127902.40000000001},{"$f":"IFERROR(AA538*'Inputs & Assumptions'!$Q$47,\"--\")","v":1772773},{"$f":"IFERROR(AB538*'Inputs & Assumptions'!$Q$48,\"--\")","v":1735306.5},{"$f":"IFERROR(AC538*'Inputs & Assumptions'!$Q$49,\"--\")","v":180992.5}]
["0912","West New York Town","Hudson",3401779610,536,934842436,41553384.479999997,4.4449612982695195,18692194.600000001,636.33266758143998,7.9344623397049121,13704227.540000001,18917109,74174721.019999996,0.56020951489383841,0.18475603752260666,0.25503444758355492,59479,314.2654483094874,14081580,150000,1382800,22380000,8859037,1345000,1257974,0,7456871,1026000,{"$f":"IFERROR(T539*'Inputs & Assumptions'!$Q$40,\"--\")","v":1408158},{"$f":"IFERROR(U539*'Inputs & Assumptions'!$Q$41,\"--\")","v":15000},{"$f":"IFERROR(V539*'Inputs & Assumptions'!$Q$42,\"--\")","v":691400},{"$f":"IFERROR(W539*'Inputs & Assumptions'!$Q$43,\"--\")","v":11190000},{"$f":"IFERROR(X539*'Inputs & Assumptions'!$Q$44,\"--\")","v":885903.70000000007},{"$f":"IFERROR(Y539*'Inputs & Assumptions'!$Q$45,\"--\")","v":134500},{"$f":"IFERROR(Z539*'Inputs & Assumptions'!$Q$46,\"--\")","v":125797.40000000001},{"$f":"IFERROR(AA539*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB539*'Inputs & Assumptions'!$Q$48,\"--\")","v":3728435.5},{"$f":"IFERROR(AC539*'Inputs & Assumptions'!$Q$49,\"--\")","v":513000}]
["0722","West Orange Township","Essex",3401379800,537,5482265400,67280033.409999996,1.2272305060240243,21578996.886999998,7682.0193230617597,4.5975411449434755,30107912.030000001,154661462,252049407.44,0.26693192455140335,0.11945242139546448,0.61361565405313223,58127,371.23878553856207,15069053.029999999,0,754015.58,26199346.41,6017674.7300000004,1391275.3,3599615.11,5407824.8700000001,5138167.32,443115.96,{"$f":"IFERROR(T540*'Inputs & Assumptions'!$Q$40,\"--\")","v":1506905.3030000001},{"$f":"IFERROR(U540*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V540*'Inputs & Assumptions'!$Q$42,\"--\")","v":377007.79},{"$f":"IFERROR(W540*'Inputs & Assumptions'!$Q$43,\"--\")","v":13099673.205},{"$f":"IFERROR(X540*'Inputs & Assumptions'!$Q$44,\"--\")","v":601767.47300000011},{"$f":"IFERROR(Y540*'Inputs & Assumptions'!$Q$45,\"--\")","v":139127.53},{"$f":"IFERROR(Z540*'Inputs & Assumptions'!$Q$46,\"--\")","v":359961.511},{"$f":"IFERROR(AA540*'Inputs & Assumptions'!$Q$47,\"--\")","v":2703912.4350000001},{"$f":"IFERROR(AB540*'Inputs & Assumptions'!$Q$48,\"--\")","v":2569083.66},{"$f":"IFERROR(AC540*'Inputs & Assumptions'!$Q$49,\"--\")","v":221557.98}]
["0513","West Wildwood Borough","Cape May",3400980210,538,224112100,2703413.21,1.2062772201947149,663720.54499999993,183.07708958336002,1.8954378634620801,841222.39000000013,703270,4247905.5999999996,0.63641084914881352,0.19803227030280526,0.1655568805483813,523,1269.0641395793498,689216,19500,15000,687600,284030,13049,0,158000,265682.08999999997,0,{"$f":"IFERROR(T541*'Inputs & Assumptions'!$Q$40,\"--\")","v":68921.600000000006},{"$f":"IFERROR(U541*'Inputs & Assumptions'!$Q$41,\"--\")","v":1950},{"$f":"IFERROR(V541*'Inputs & Assumptions'!$Q$42,\"--\")","v":7500},{"$f":"IFERROR(W541*'Inputs & Assumptions'!$Q$43,\"--\")","v":343800},{"$f":"IFERROR(X541*'Inputs & Assumptions'!$Q$44,\"--\")","v":28403},{"$f":"IFERROR(Y541*'Inputs & Assumptions'!$Q$45,\"--\")","v":1304.9000000000001},{"$f":"IFERROR(Z541*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA541*'Inputs & Assumptions'!$Q$47,\"--\")","v":79000},{"$f":"IFERROR(AB541*'Inputs & Assumptions'!$Q$48,\"--\")","v":132841.04499999998},{"$f":"IFERROR(AC541*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1113","West Windsor Township","Mercer",3402180240,539,6121219100,27364926.210000001,0.44705026503625728,10571827.984999999,16351.38831762944,2.9367673302202175,47151642.530000001,105249394,179765962.74000001,0.15222529222385983,0.26229460689505829,0.58548010088108182,46398,227.85094152765205,2881746,1279905,1795081,10328236.369999999,2569779,970833,0,2277613,4892789,309484,{"$f":"IFERROR(T542*'Inputs & Assumptions'!$Q$40,\"--\")","v":288174.60000000003},{"$f":"IFERROR(U542*'Inputs & Assumptions'!$Q$41,\"--\")","v":127990.5},{"$f":"IFERROR(V542*'Inputs & Assumptions'!$Q$42,\"--\")","v":897540.5},{"$f":"IFERROR(W542*'Inputs & Assumptions'!$Q$43,\"--\")","v":5164118.1849999996},{"$f":"IFERROR(X542*'Inputs & Assumptions'!$Q$44,\"--\")","v":256977.90000000002},{"$f":"IFERROR(Y542*'Inputs & Assumptions'!$Q$45,\"--\")","v":97083.3},{"$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$48,\"--\")","v":2446394.5},{"$f":"IFERROR(AC542*'Inputs & Assumptions'!$Q$49,\"--\")","v":154742}]
["0337","Westampton Township","Burlington",3400578200,540,1184259745,9063456.2299999986,0.76532671723972168,4046417.9279999998,7023.3772494860796,2.702555547896293,4888401.21,18053420,32005277.439999998,0.28318630410222745,0.15273734836900699,0.56407634752876556,14835,272.76157249747217,1900719.98,34651,192250,4617505.93,1492914,15400,0,387374.76,1864068.17,342900,{"$f":"IFERROR(T543*'Inputs & Assumptions'!$Q$40,\"--\")","v":190071.99800000002},{"$f":"IFERROR(U543*'Inputs & Assumptions'!$Q$41,\"--\")","v":3465.1000000000004},{"$f":"IFERROR(V543*'Inputs & Assumptions'!$Q$42,\"--\")","v":96125},{"$f":"IFERROR(W543*'Inputs & Assumptions'!$Q$43,\"--\")","v":2308752.9649999999},{"$f":"IFERROR(X543*'Inputs & Assumptions'!$Q$44,\"--\")","v":149291.4},{"$f":"IFERROR(Y543*'Inputs & Assumptions'!$Q$45,\"--\")","v":1540},{"$f":"IFERROR(Z543*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA543*'Inputs & Assumptions'!$Q$47,\"--\")","v":193687.38},{"$f":"IFERROR(AB543*'Inputs & Assumptions'!$Q$48,\"--\")","v":932034.08499999996},{"$f":"IFERROR(AC543*'Inputs & Assumptions'!$Q$49,\"--\")","v":171450}]
["2020","Westfield Town","Union",3403979040,541,8466022235,34084514.450000003,0.40260364907959639,11990464.955,4303.4390230489598,2.2054345838840099,37857196.799999997,114770871,186712582.25,0.18255070996962769,0.202756538117559,0.61469275191281336,39700,302.02682506297231,3780928,69630,824570,13991997,6432710.5499999998,607069,3057757,200000,5739796,434948,{"$f":"IFERROR(T544*'Inputs & Assumptions'!$Q$40,\"--\")","v":378092.80000000005},{"$f":"IFERROR(U544*'Inputs & Assumptions'!$Q$41,\"--\")","v":6963},{"$f":"IFERROR(V544*'Inputs & Assumptions'!$Q$42,\"--\")","v":412285},{"$f":"IFERROR(W544*'Inputs & Assumptions'!$Q$43,\"--\")","v":6995998.5},{"$f":"IFERROR(X544*'Inputs & Assumptions'!$Q$44,\"--\")","v":643271.05500000005},{"$f":"IFERROR(Y544*'Inputs & Assumptions'!$Q$45,\"--\")","v":60706.9},{"$f":"IFERROR(Z544*'Inputs & Assumptions'!$Q$46,\"--\")","v":305775.7},{"$f":"IFERROR(AA544*'Inputs & Assumptions'!$Q$47,\"--\")","v":100000},{"$f":"IFERROR(AB544*'Inputs & Assumptions'!$Q$48,\"--\")","v":2869898},{"$f":"IFERROR(AC544*'Inputs & Assumptions'!$Q$49,\"--\")","v":217474}]
["0821","Westville Borough","Gloucester",3401580120,542,234434932,3439000,1.4669315577936142,1395096.2120000001,655.18185833984012,5.0146639708113128,1714078.0699999998,6603046,11756124.07,0.2925283860159193,0.14580299253340559,0.56166862145067509,5110,273.01295733855187,1380820,1000,100900,1288514,957250,2250,100762.12,0,808862,103500,{"$f":"IFERROR(T545*'Inputs & Assumptions'!$Q$40,\"--\")","v":138082},{"$f":"IFERROR(U545*'Inputs & Assumptions'!$Q$41,\"--\")","v":100},{"$f":"IFERROR(V545*'Inputs & Assumptions'!$Q$42,\"--\")","v":50450},{"$f":"IFERROR(W545*'Inputs & Assumptions'!$Q$43,\"--\")","v":644257},{"$f":"IFERROR(X545*'Inputs & Assumptions'!$Q$44,\"--\")","v":95725},{"$f":"IFERROR(Y545*'Inputs & Assumptions'!$Q$45,\"--\")","v":225},{"$f":"IFERROR(Z545*'Inputs & Assumptions'!$Q$46,\"--\")","v":10076.212},{"$f":"IFERROR(AA545*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB545*'Inputs & Assumptions'!$Q$48,\"--\")","v":404431},{"$f":"IFERROR(AC545*'Inputs & Assumptions'!$Q$49,\"--\")","v":51750}]
["0267","Westwood Borough","Bergen",3400380270,543,2285022300,16096226,0.70442314720517174,4531873.5,1445.47643588864,2.2926958388983771,5460373.1900000004,30832012,52388611.189999998,0.30724666362357145,0.10422824858243776,0.58852508779399082,15731,288.08553175259044,1564212,88920,328950,5376340,3059997,407770,757856,0,1987406,195300,{"$f":"IFERROR(T546*'Inputs & Assumptions'!$Q$40,\"--\")","v":156421.20000000001},{"$f":"IFERROR(U546*'Inputs & Assumptions'!$Q$41,\"--\")","v":8892},{"$f":"IFERROR(V546*'Inputs & Assumptions'!$Q$42,\"--\")","v":164475},{"$f":"IFERROR(W546*'Inputs & Assumptions'!$Q$43,\"--\")","v":2688170},{"$f":"IFERROR(X546*'Inputs & Assumptions'!$Q$44,\"--\")","v":305999.7},{"$f":"IFERROR(Y546*'Inputs & Assumptions'!$Q$45,\"--\")","v":40777},{"$f":"IFERROR(Z546*'Inputs & Assumptions'!$Q$46,\"--\")","v":75785.600000000006},{"$f":"IFERROR(AA546*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB546*'Inputs & Assumptions'!$Q$48,\"--\")","v":993703},{"$f":"IFERROR(AC546*'Inputs & Assumptions'!$Q$49,\"--\")","v":97650}]
["0123","Weymouth Township","Atlantic",3400180330,544,164804100,825189.4,0.50070926633500012,182610.3,7566.0965527923199,2.6985129678205819,1009200.6099999999,2612870,4447260.01,0.18555006861404535,0.22692637887839617,0.5875235525075585,2838,64.34471458773784,406343,20885,11700,24500,403000,9000,0,62000,99175,0,{"$f":"IFERROR(T547*'Inputs & Assumptions'!$Q$40,\"--\")","v":40634.300000000003},{"$f":"IFERROR(U547*'Inputs & Assumptions'!$Q$41,\"--\")","v":2088.5},{"$f":"IFERROR(V547*'Inputs & Assumptions'!$Q$42,\"--\")","v":5850},{"$f":"IFERROR(W547*'Inputs & Assumptions'!$Q$43,\"--\")","v":12250},{"$f":"IFERROR(X547*'Inputs & Assumptions'!$Q$44,\"--\")","v":40300},{"$f":"IFERROR(Y547*'Inputs & Assumptions'!$Q$45,\"--\")","v":900},{"$f":"IFERROR(Z547*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA547*'Inputs & Assumptions'!$Q$47,\"--\")","v":31000},{"$f":"IFERROR(AB547*'Inputs & Assumptions'!$Q$48,\"--\")","v":49587.5},{"$f":"IFERROR(AC547*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1439","Wharton Borough","Morris",3402780390,545,837693400,4942610.8499999996,0.59002623752317973,2486476.3449999997,1326.08579011968,2.8322895715783369,2264897.96,16518394,23725902.809999999,0.2083212971738545,9.5460981111555016E-2,0.69621772171459051,8910,279.06580751964083,849095,130750,240965,1800517.93,5501197.75,221600,294924.3,0,1531956.35,0,{"$f":"IFERROR(T548*'Inputs & Assumptions'!$Q$40,\"--\")","v":84909.5},{"$f":"IFERROR(U548*'Inputs & Assumptions'!$Q$41,\"--\")","v":13075},{"$f":"IFERROR(V548*'Inputs & Assumptions'!$Q$42,\"--\")","v":120482.5},{"$f":"IFERROR(W548*'Inputs & Assumptions'!$Q$43,\"--\")","v":900258.96499999997},{"$f":"IFERROR(X548*'Inputs & Assumptions'!$Q$44,\"--\")","v":550119.77500000002},{"$f":"IFERROR(Y548*'Inputs & Assumptions'!$Q$45,\"--\")","v":22160},{"$f":"IFERROR(Z548*'Inputs & Assumptions'!$Q$46,\"--\")","v":29492.43},{"$f":"IFERROR(AA548*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB548*'Inputs & Assumptions'!$Q$48,\"--\")","v":765978.17500000005},{"$f":"IFERROR(AC548*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["2123","White Township","Warren",3404180570,546,553732108,980047.24,0.1769894188617287,309240,17514.391541896959,2.4001242835642103,4291037.55,8019174,13290258.789999999,7.3741772488088622E-2,0.32287087992814023,0.60338734758377122,5840,52.952054794520549,824952,40003,40238,159174,454500,15800,0,0,102017,50000,{"$f":"IFERROR(T549*'Inputs & Assumptions'!$Q$40,\"--\")","v":82495.200000000012},{"$f":"IFERROR(U549*'Inputs & Assumptions'!$Q$41,\"--\")","v":4000.3},{"$f":"IFERROR(V549*'Inputs & Assumptions'!$Q$42,\"--\")","v":20119},{"$f":"IFERROR(W549*'Inputs & Assumptions'!$Q$43,\"--\")","v":79587},{"$f":"IFERROR(X549*'Inputs & Assumptions'!$Q$44,\"--\")","v":45450},{"$f":"IFERROR(Y549*'Inputs & Assumptions'!$Q$45,\"--\")","v":1580},{"$f":"IFERROR(Z549*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA549*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB549*'Inputs & Assumptions'!$Q$48,\"--\")","v":51008.5},{"$f":"IFERROR(AC549*'Inputs & Assumptions'!$Q$49,\"--\")","v":25000}]
["0514","Wildwood City","Cape May",3400981170,547,1415575400,22536499.25,1.5920380680534574,9310030.256000001,986.08819905152006,2.9259828801772056,5455101.6100000003,13427893,41419493.859999999,0.54410368523996255,0.13170372454184306,0.32419259021819441,7387,1260.3262834709626,3692359,337500,1,10356940.25,13246436.310000001,60701,0,430000,4072320,293400,{"$f":"IFERROR(T550*'Inputs & Assumptions'!$Q$40,\"--\")","v":369235.9},{"$f":"IFERROR(U550*'Inputs & Assumptions'!$Q$41,\"--\")","v":33750},{"$f":"IFERROR(V550*'Inputs & Assumptions'!$Q$42,\"--\")","v":0.5},{"$f":"IFERROR(W550*'Inputs & Assumptions'!$Q$43,\"--\")","v":5178470.125},{"$f":"IFERROR(X550*'Inputs & Assumptions'!$Q$44,\"--\")","v":1324643.6310000001},{"$f":"IFERROR(Y550*'Inputs & Assumptions'!$Q$45,\"--\")","v":6070.1},{"$f":"IFERROR(Z550*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA550*'Inputs & Assumptions'!$Q$47,\"--\")","v":215000},{"$f":"IFERROR(AB550*'Inputs & Assumptions'!$Q$48,\"--\")","v":2036160},{"$f":"IFERROR(AC550*'Inputs & Assumptions'!$Q$49,\"--\")","v":146700}]
["0515","Wildwood Crest Borough","Cape May",3400981200,548,2362582500,16535447.779999999,0.69988869298744061,4029825.3730000001,830.88310242047999,1.4026313438789968,7900438.8900000006,8702436,33138322.670000002,0.49898264147718852,0.23840792935341407,0.26260942916939733,3671,1097.7459474257696,1520288,138395,214700,4781798.29,2402254.2799999998,45000,0,375000,1690965,176000,{"$f":"IFERROR(T551*'Inputs & Assumptions'!$Q$40,\"--\")","v":152028.80000000002},{"$f":"IFERROR(U551*'Inputs & Assumptions'!$Q$41,\"--\")","v":13839.5},{"$f":"IFERROR(V551*'Inputs & Assumptions'!$Q$42,\"--\")","v":107350},{"$f":"IFERROR(W551*'Inputs & Assumptions'!$Q$43,\"--\")","v":2390899.145},{"$f":"IFERROR(X551*'Inputs & Assumptions'!$Q$44,\"--\")","v":240225.42799999999},{"$f":"IFERROR(Y551*'Inputs & Assumptions'!$Q$45,\"--\")","v":4500},{"$f":"IFERROR(Z551*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA551*'Inputs & Assumptions'!$Q$47,\"--\")","v":187500},{"$f":"IFERROR(AB551*'Inputs & Assumptions'!$Q$48,\"--\")","v":845482.5},{"$f":"IFERROR(AC551*'Inputs & Assumptions'!$Q$49,\"--\")","v":88000}]
["0338","Willingboro Township","Burlington",3400581440,549,1912686579,34738149.989999995,1.8161966718123763,12439659.849000001,4944.2885280435203,4.2841760270436868,7919401.9000000004,39285308,81942859.889999986,0.42393138385250956,9.6645417436381859E-2,0.47942319871110867,35172,353.68076450017065,3967817.8,61900,1309238.1800000002,12609332.289999999,3629029.28,601556.51,1192500,2776597,5913517.5999999996,380073.91,{"$f":"IFERROR(T552*'Inputs & Assumptions'!$Q$40,\"--\")","v":396781.78},{"$f":"IFERROR(U552*'Inputs & Assumptions'!$Q$41,\"--\")","v":6190},{"$f":"IFERROR(V552*'Inputs & Assumptions'!$Q$42,\"--\")","v":654619.09000000008},{"$f":"IFERROR(W552*'Inputs & Assumptions'!$Q$43,\"--\")","v":6304666.1449999996},{"$f":"IFERROR(X552*'Inputs & Assumptions'!$Q$44,\"--\")","v":362902.92800000001},{"$f":"IFERROR(Y552*'Inputs & Assumptions'!$Q$45,\"--\")","v":60155.651000000005},{"$f":"IFERROR(Z552*'Inputs & Assumptions'!$Q$46,\"--\")","v":119250},{"$f":"IFERROR(AA552*'Inputs & Assumptions'!$Q$47,\"--\")","v":1388298.5},{"$f":"IFERROR(AB552*'Inputs & Assumptions'!$Q$48,\"--\")","v":2956758.8},{"$f":"IFERROR(AC552*'Inputs & Assumptions'!$Q$49,\"--\")","v":190036.95499999999}]
["2021","Winfield Township","Union",3403981650,550,16566700,1828020.2,11.034304961157019,776276.5,115.94080895488,22.031487622761325,67928.259999999995,1753942,3649890.46,0.50084248281796384,1.8611040726959242E-2,0.48054647645507698,1937,400.76226122870418,232050,0,9450,1085041,60000,16760,2000,0,350000,45900,{"$f":"IFERROR(T553*'Inputs & Assumptions'!$Q$40,\"--\")","v":23205},{"$f":"IFERROR(U553*'Inputs & Assumptions'!$Q$41,\"--\")","v":0},{"$f":"IFERROR(V553*'Inputs & Assumptions'!$Q$42,\"--\")","v":4725},{"$f":"IFERROR(W553*'Inputs & Assumptions'!$Q$43,\"--\")","v":542520.5},{"$f":"IFERROR(X553*'Inputs & Assumptions'!$Q$44,\"--\")","v":6000},{"$f":"IFERROR(Y553*'Inputs & Assumptions'!$Q$45,\"--\")","v":1676},{"$f":"IFERROR(Z553*'Inputs & Assumptions'!$Q$46,\"--\")","v":200},{"$f":"IFERROR(AA553*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB553*'Inputs & Assumptions'!$Q$48,\"--\")","v":175000},{"$f":"IFERROR(AC553*'Inputs & Assumptions'!$Q$49,\"--\")","v":22950}]
["0436","Winslow Township","Camden",3400781740,551,2732389100,17898800,0.65506043776854472,11261157.98,36747.05781827584,3.53065051203725,25436689.750000004,53135620,96471109.75,0.18553533846955669,0.26367157811201608,0.55079308341842725,47660,236.28111582039446,2885888,196825,625325,9942294.6099999994,6977070,342193.75,0,4519856,4879970,474475,{"$f":"IFERROR(T554*'Inputs & Assumptions'!$Q$40,\"--\")","v":288588.79999999999},{"$f":"IFERROR(U554*'Inputs & Assumptions'!$Q$41,\"--\")","v":19682.5},{"$f":"IFERROR(V554*'Inputs & Assumptions'!$Q$42,\"--\")","v":312662.5},{"$f":"IFERROR(W554*'Inputs & Assumptions'!$Q$43,\"--\")","v":4971147.3049999997},{"$f":"IFERROR(X554*'Inputs & Assumptions'!$Q$44,\"--\")","v":697707},{"$f":"IFERROR(Y554*'Inputs & Assumptions'!$Q$45,\"--\")","v":34219.375},{"$f":"IFERROR(Z554*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA554*'Inputs & Assumptions'!$Q$47,\"--\")","v":2259928},{"$f":"IFERROR(AB554*'Inputs & Assumptions'!$Q$48,\"--\")","v":2439985},{"$f":"IFERROR(AC554*'Inputs & Assumptions'!$Q$49,\"--\")","v":237237.5}]
["0516","Woodbine Borough","Cape May",3400981890,552,178947088,414706.06,0.23174786728018731,268649.40000000002,5132.3633219148805,1.7058246345981334,463199.45,2174618,3052523.51,0.13585679476060777,0.15174312285640679,0.71240008238298558,3414,78.690509666080857,772500,27000,0,102000,420450,50750,7989,75000,102061,2500,{"$f":"IFERROR(T555*'Inputs & Assumptions'!$Q$40,\"--\")","v":77250},{"$f":"IFERROR(U555*'Inputs & Assumptions'!$Q$41,\"--\")","v":2700},{"$f":"IFERROR(V555*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W555*'Inputs & Assumptions'!$Q$43,\"--\")","v":51000},{"$f":"IFERROR(X555*'Inputs & Assumptions'!$Q$44,\"--\")","v":42045},{"$f":"IFERROR(Y555*'Inputs & Assumptions'!$Q$45,\"--\")","v":5075},{"$f":"IFERROR(Z555*'Inputs & Assumptions'!$Q$46,\"--\")","v":798.90000000000009},{"$f":"IFERROR(AA555*'Inputs & Assumptions'!$Q$47,\"--\")","v":37500},{"$f":"IFERROR(AB555*'Inputs & Assumptions'!$Q$48,\"--\")","v":51030.5},{"$f":"IFERROR(AC555*'Inputs & Assumptions'!$Q$49,\"--\")","v":1250}]
["1225","Woodbridge Township","Middlesex",3402382000,553,3166252400,106188993.69,3.3537753872685574,42351874.099999994,14884.816256881921,11.380951118426314,52387780.240000002,201772864,360349637.93000001,0.29468322571376587,0.14538041592309475,0.55993635836313937,141703,298.87775205888369,14035265,858989,2415600,41106233,39319064,5415736,11942487,4800000,20419377,1648230,{"$f":"IFERROR(T556*'Inputs & Assumptions'!$Q$40,\"--\")","v":1403526.5},{"$f":"IFERROR(U556*'Inputs & Assumptions'!$Q$41,\"--\")","v":85898.900000000009},{"$f":"IFERROR(V556*'Inputs & Assumptions'!$Q$42,\"--\")","v":1207800},{"$f":"IFERROR(W556*'Inputs & Assumptions'!$Q$43,\"--\")","v":20553116.5},{"$f":"IFERROR(X556*'Inputs & Assumptions'!$Q$44,\"--\")","v":3931906.4000000004},{"$f":"IFERROR(Y556*'Inputs & Assumptions'!$Q$45,\"--\")","v":541573.6},{"$f":"IFERROR(Z556*'Inputs & Assumptions'!$Q$46,\"--\")","v":1194248.7},{"$f":"IFERROR(AA556*'Inputs & Assumptions'!$Q$47,\"--\")","v":2400000},{"$f":"IFERROR(AB556*'Inputs & Assumptions'!$Q$48,\"--\")","v":10209688.5},{"$f":"IFERROR(AC556*'Inputs & Assumptions'!$Q$49,\"--\")","v":824115}]
["0822","Woodbury City","Gloucester",3401582120,554,631488369,10852444.350000001,1.7185501559095224,3867155.4210000001,1292.6373723136001,4.6396831071325719,4275958.83,14170656,29299059.18,0.37040248573606249,0.14594184761123105,0.48365566665270648,15556,248.5957457572641,3969879.21,35000,99500,4290500,2530500,500,260000,10000,1746735,228400,{"$f":"IFERROR(T557*'Inputs & Assumptions'!$Q$40,\"--\")","v":396987.92100000003},{"$f":"IFERROR(U557*'Inputs & Assumptions'!$Q$41,\"--\")","v":3500},{"$f":"IFERROR(V557*'Inputs & Assumptions'!$Q$42,\"--\")","v":49750},{"$f":"IFERROR(W557*'Inputs & Assumptions'!$Q$43,\"--\")","v":2145250},{"$f":"IFERROR(X557*'Inputs & Assumptions'!$Q$44,\"--\")","v":253050},{"$f":"IFERROR(Y557*'Inputs & Assumptions'!$Q$45,\"--\")","v":50},{"$f":"IFERROR(Z557*'Inputs & Assumptions'!$Q$46,\"--\")","v":26000},{"$f":"IFERROR(AA557*'Inputs & Assumptions'!$Q$47,\"--\")","v":5000},{"$f":"IFERROR(AB557*'Inputs & Assumptions'!$Q$48,\"--\")","v":873367.5},{"$f":"IFERROR(AC557*'Inputs & Assumptions'!$Q$49,\"--\")","v":114200}]
["0823","Woodbury Heights Borough","Gloucester",3401582180,555,251566457,3300317.53,1.3119068294546121,1070448.433,797.55823725439996,4.7462402032398145,1901368.79,6738262,11939948.32,0.27640969973645579,0.15924430651137023,0.56434599375217398,4013,266.74518639421876,607900,15200,4000,1273822.3,937467.83,0,0,118000,432961,0,{"$f":"IFERROR(T558*'Inputs & Assumptions'!$Q$40,\"--\")","v":60790},{"$f":"IFERROR(U558*'Inputs & Assumptions'!$Q$41,\"--\")","v":1520},{"$f":"IFERROR(V558*'Inputs & Assumptions'!$Q$42,\"--\")","v":2000},{"$f":"IFERROR(W558*'Inputs & Assumptions'!$Q$43,\"--\")","v":636911.15},{"$f":"IFERROR(X558*'Inputs & Assumptions'!$Q$44,\"--\")","v":93746.782999999996},{"$f":"IFERROR(Y558*'Inputs & Assumptions'!$Q$45,\"--\")","v":0},{"$f":"IFERROR(Z558*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA558*'Inputs & Assumptions'!$Q$47,\"--\")","v":59000},{"$f":"IFERROR(AB558*'Inputs & Assumptions'!$Q$48,\"--\")","v":216480.5},{"$f":"IFERROR(AC558*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0268","Woodcliff Lake Borough","Bergen",3400382300,556,2296577100,11994477,0.52227626061411137,3124286,2160.6999351628801,2.1649122126141553,5723141.1099999994,32001260,49718878.109999999,0.24124593023726215,0.11511002113398248,0.64364404862875535,11103,281.3911555435468,1518030,145450,219000,3875000,1871300,48080,20000,234000,1200000,0,{"$f":"IFERROR(T559*'Inputs & Assumptions'!$Q$40,\"--\")","v":151803},{"$f":"IFERROR(U559*'Inputs & Assumptions'!$Q$41,\"--\")","v":14545},{"$f":"IFERROR(V559*'Inputs & Assumptions'!$Q$42,\"--\")","v":109500},{"$f":"IFERROR(W559*'Inputs & Assumptions'!$Q$43,\"--\")","v":1937500},{"$f":"IFERROR(X559*'Inputs & Assumptions'!$Q$44,\"--\")","v":187130},{"$f":"IFERROR(Y559*'Inputs & Assumptions'!$Q$45,\"--\")","v":4808},{"$f":"IFERROR(Z559*'Inputs & Assumptions'!$Q$46,\"--\")","v":2000},{"$f":"IFERROR(AA559*'Inputs & Assumptions'!$Q$47,\"--\")","v":117000},{"$f":"IFERROR(AB559*'Inputs & Assumptions'!$Q$48,\"--\")","v":600000},{"$f":"IFERROR(AC559*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["1616","Woodland Park Borough","Passaic",3403182423,557,1703806774,16779553.740000002,0.98482727009042892,4725952.9079999998,1880.9616847807999,3.2820489737059817,12261518.999999998,26878700,55919772.740000002,0.30006476989841935,0.21926982888521657,0.48066540121636409,17117,276.09703265759185,4125903.63,30266,172200,5256368.8899999997,3513849,201202,728294,0,2094868,208566,{"$f":"IFERROR(T560*'Inputs & Assumptions'!$Q$40,\"--\")","v":412590.36300000001},{"$f":"IFERROR(U560*'Inputs & Assumptions'!$Q$41,\"--\")","v":3026.6000000000004},{"$f":"IFERROR(V560*'Inputs & Assumptions'!$Q$42,\"--\")","v":86100},{"$f":"IFERROR(W560*'Inputs & Assumptions'!$Q$43,\"--\")","v":2628184.4449999998},{"$f":"IFERROR(X560*'Inputs & Assumptions'!$Q$44,\"--\")","v":351384.9},{"$f":"IFERROR(Y560*'Inputs & Assumptions'!$Q$45,\"--\")","v":20120.2},{"$f":"IFERROR(Z560*'Inputs & Assumptions'!$Q$46,\"--\")","v":72829.400000000009},{"$f":"IFERROR(AA560*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB560*'Inputs & Assumptions'!$Q$48,\"--\")","v":1047434},{"$f":"IFERROR(AC560*'Inputs & Assumptions'!$Q$49,\"--\")","v":104283}]
["0339","Woodland Township","Burlington",3400582420,558,154493688,452937.89,0.2931756603544865,163985.77499999999,59288.439577537283,2.8112886851403278,620597.67999999993,3269728,4343263.57,0.1042851493352958,0.14288740943253414,0.75282744123216994,1920,85.409257812500002,387550,9450,63250,96000,182817.75,7700,0,0,51218,0,{"$f":"IFERROR(T561*'Inputs & Assumptions'!$Q$40,\"--\")","v":38755},{"$f":"IFERROR(U561*'Inputs & Assumptions'!$Q$41,\"--\")","v":945},{"$f":"IFERROR(V561*'Inputs & Assumptions'!$Q$42,\"--\")","v":31625},{"$f":"IFERROR(W561*'Inputs & Assumptions'!$Q$43,\"--\")","v":48000},{"$f":"IFERROR(X561*'Inputs & Assumptions'!$Q$44,\"--\")","v":18281.775000000001},{"$f":"IFERROR(Y561*'Inputs & Assumptions'!$Q$45,\"--\")","v":770},{"$f":"IFERROR(Z561*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA561*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB561*'Inputs & Assumptions'!$Q$48,\"--\")","v":25609},{"$f":"IFERROR(AC561*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0437","Woodlynne Borough","Camden",3400782450,559,66976459,2285184.88,3.4119225084742086,755818.16500000004,139.24308396416001,7.9114186672663598,626487.19999999995,2387116,5298788.08,0.43126557346675393,0.11823216753367498,0.45050225899957108,3100,243.81231129032258,502500,5000,89400,779720.24,308000,10000,0,139610.09,232506,105300,{"$f":"IFERROR(T562*'Inputs & Assumptions'!$Q$40,\"--\")","v":50250},{"$f":"IFERROR(U562*'Inputs & Assumptions'!$Q$41,\"--\")","v":500},{"$f":"IFERROR(V562*'Inputs & Assumptions'!$Q$42,\"--\")","v":44700},{"$f":"IFERROR(W562*'Inputs & Assumptions'!$Q$43,\"--\")","v":389860.12},{"$f":"IFERROR(X562*'Inputs & Assumptions'!$Q$44,\"--\")","v":30800},{"$f":"IFERROR(Y562*'Inputs & Assumptions'!$Q$45,\"--\")","v":1000},{"$f":"IFERROR(Z562*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA562*'Inputs & Assumptions'!$Q$47,\"--\")","v":69805.044999999998},{"$f":"IFERROR(AB562*'Inputs & Assumptions'!$Q$48,\"--\")","v":116253},{"$f":"IFERROR(AC562*'Inputs & Assumptions'!$Q$49,\"--\")","v":52650}]
["0269","Wood-Ridge Borough","Bergen",3400382570,560,1470559499,16290202,1.1077553822934436,4672843.0999999996,712.67114883711997,2.8248041638742292,4489384.96,20760839,41540425.960000001,0.39215298407594856,0.10807267514114821,0.49977434078290323,11995,389.56591079616504,1397000,32000,230000,5813017,3748751,71000,707900,0,1980339,131000,{"$f":"IFERROR(T563*'Inputs & Assumptions'!$Q$40,\"--\")","v":139700},{"$f":"IFERROR(U563*'Inputs & Assumptions'!$Q$41,\"--\")","v":3200},{"$f":"IFERROR(V563*'Inputs & Assumptions'!$Q$42,\"--\")","v":115000},{"$f":"IFERROR(W563*'Inputs & Assumptions'!$Q$43,\"--\")","v":2906508.5},{"$f":"IFERROR(X563*'Inputs & Assumptions'!$Q$44,\"--\")","v":374875.10000000003},{"$f":"IFERROR(Y563*'Inputs & Assumptions'!$Q$45,\"--\")","v":7100},{"$f":"IFERROR(Z563*'Inputs & Assumptions'!$Q$46,\"--\")","v":70790},{"$f":"IFERROR(AA563*'Inputs & Assumptions'!$Q$47,\"--\")","v":0},{"$f":"IFERROR(AB563*'Inputs & Assumptions'!$Q$48,\"--\")","v":990169.5},{"$f":"IFERROR(AC563*'Inputs & Assumptions'!$Q$49,\"--\")","v":65500}]
["1715","Woodstown Borough","Salem",3403382720,561,286080000,2381632.5299999998,0.83250577810402682,1006379.625,1007.9276108032001,3.9657243428411628,3872750.6700000004,5090761,11345144.199999999,0.20992527622522417,0.34135755365718495,0.44871717011759094,5305,189.70398209236569,236680,15500,15350,1320227.03,239600,9909,16175,88500,456241.42,28868,{"$f":"IFERROR(T564*'Inputs & Assumptions'!$Q$40,\"--\")","v":23668},{"$f":"IFERROR(U564*'Inputs & Assumptions'!$Q$41,\"--\")","v":1550},{"$f":"IFERROR(V564*'Inputs & Assumptions'!$Q$42,\"--\")","v":7675},{"$f":"IFERROR(W564*'Inputs & Assumptions'!$Q$43,\"--\")","v":660113.51500000001},{"$f":"IFERROR(X564*'Inputs & Assumptions'!$Q$44,\"--\")","v":23960},{"$f":"IFERROR(Y564*'Inputs & Assumptions'!$Q$45,\"--\")","v":990.90000000000009},{"$f":"IFERROR(Z564*'Inputs & Assumptions'!$Q$46,\"--\")","v":1617.5},{"$f":"IFERROR(AA564*'Inputs & Assumptions'!$Q$47,\"--\")","v":44250},{"$f":"IFERROR(AB564*'Inputs & Assumptions'!$Q$48,\"--\")","v":228120.71},{"$f":"IFERROR(AC564*'Inputs & Assumptions'!$Q$49,\"--\")","v":14434}]
["0824","Woolwich Township","Gloucester",3401582840,562,1462961510,8485338.9100000001,0.580011083818603,2311715,13486.3464113024,3.2987286070157782,10320762.930000002,29453028,48259129.840000004,0.17582867611025288,0.21386135564851289,0.61030996824123418,14284,161.83947073648838,922870,146300,0,2127100,1197350,12150,0,462000,1410576,168020,{"$f":"IFERROR(T565*'Inputs & Assumptions'!$Q$40,\"--\")","v":92287},{"$f":"IFERROR(U565*'Inputs & Assumptions'!$Q$41,\"--\")","v":14630},{"$f":"IFERROR(V565*'Inputs & Assumptions'!$Q$42,\"--\")","v":0},{"$f":"IFERROR(W565*'Inputs & Assumptions'!$Q$43,\"--\")","v":1063550},{"$f":"IFERROR(X565*'Inputs & Assumptions'!$Q$44,\"--\")","v":119735},{"$f":"IFERROR(Y565*'Inputs & Assumptions'!$Q$45,\"--\")","v":1215},{"$f":"IFERROR(Z565*'Inputs & Assumptions'!$Q$46,\"--\")","v":0},{"$f":"IFERROR(AA565*'Inputs & Assumptions'!$Q$47,\"--\")","v":231000},{"$f":"IFERROR(AB565*'Inputs & Assumptions'!$Q$48,\"--\")","v":705288},{"$f":"IFERROR(AC565*'Inputs & Assumptions'!$Q$49,\"--\")","v":84010}]
["0340","Wrightstown Borough","Burlington",3400582960,563,39105372,462908,1.1837452920790525,213638.81399999998,1184.21943650304,3.2830489887680905,195474.52,625466,1283848.52,0.36056278664401936,0.15225668523573169,0.48718052812024892,3991,53.530146329240786,336602.22,2500,21077.05,102423.62,433608.26,3737.95,789.66,59307.240000000005,89022.099999999991,0,{"$f":"IFERROR(T566*'Inputs & Assumptions'!$Q$40,\"--\")","v":33660.222000000002},{"$f":"IFERROR(U566*'Inputs & Assumptions'!$Q$41,\"--\")","v":250},{"$f":"IFERROR(V566*'Inputs & Assumptions'!$Q$42,\"--\")","v":10538.525},{"$f":"IFERROR(W566*'Inputs & Assumptions'!$Q$43,\"--\")","v":51211.81},{"$f":"IFERROR(X566*'Inputs & Assumptions'!$Q$44,\"--\")","v":43360.826000000001},{"$f":"IFERROR(Y566*'Inputs & Assumptions'!$Q$45,\"--\")","v":373.79500000000002},{"$f":"IFERROR(Z566*'Inputs & Assumptions'!$Q$46,\"--\")","v":78.966000000000008},{"$f":"IFERROR(AA566*'Inputs & Assumptions'!$Q$47,\"--\")","v":29653.620000000003},{"$f":"IFERROR(AB566*'Inputs & Assumptions'!$Q$48,\"--\")","v":44511.049999999996},{"$f":"IFERROR(AC566*'Inputs & Assumptions'!$Q$49,\"--\")","v":0}]
["0270","Wyckoff Township","Bergen",3400383050,564,4816919200,15737706,0.32671725114259753,4569436.3,4218.2776477708803,1.8920428885334011,12228572.17,63171899,91138177.170000002,0.17267962218121241,0.13417617676498017,0.69314420105380736,21918,208.47870699881375,1882120,120375,532774,4091576,4362569,98790,1696889,575000,2201454,105920,{"$f":"IFERROR(T567*'Inputs & Assumptions'!$Q$40,\"--\")","v":188212},{"$f":"IFERROR(U567*'Inputs & Assumptions'!$Q$41,\"--\")","v":12037.5},{"$f":"IFERROR(V567*'Inputs & Assumptions'!$Q$42,\"--\")","v":266387},{"$f":"IFERROR(W567*'Inputs & Assumptions'!$Q$43,\"--\")","v":2045788},{"$f":"IFERROR(X567*'Inputs & Assumptions'!$Q$44,\"--\")","v":436256.9},{"$f":"IFERROR(Y567*'Inputs & Assumptions'!$Q$45,\"--\")","v":9879},{"$f":"IFERROR(Z567*'Inputs & Assumptions'!$Q$46,\"--\")","v":169688.90000000002},{"$f":"IFERROR(AA567*'Inputs & Assumptions'!$Q$47,\"--\")","v":287500},{"$f":"IFERROR(AB567*'Inputs & Assumptions'!$Q$48,\"--\")","v":1100727},{"$f":"IFERROR(AC567*'Inputs & Assumptions'!$Q$49,\"--\")","v":52960}]
[]
[null,null,null,null,"MIN",{"$f":"MIN(F4:F567)","v":2343776},0,0,18162.582000000002,55.531228258559999,0.38411833510504378,15615.42,0,15615.42,0,1.8611040726959242E-2,0,37,8.6082498997192154,66900.820000000007,0,0,0,0,0,0,0,0,0,6690.0820000000012,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MAX",{"$f":"MAX(F4:F567)","v":43959568210},367485314.04999995,19.65091034005404,223549851.65299997,70972.806811810558,31.429618020195566,187619094.5,432264269.20999998,987368677.75999999,0.73605923262388717,1,0.80534936929980605,420776,3168.4941322580644,220868827.38999999,5949565,8139627,259983977.69999999,52232485.700000003,40359790.439999998,16460156,16317602.08,94516915,8922467,22086882.739,594956.5,4069813.5,129991988.84999999,5223248.57,4035979.0439999998,1646015.6,8158801.04,47258457.5,4461233.5]
[null,null,null,null,"SUM",{"$f":"SUM(F4:F568)","v":1243915044581},{"$f":"SUM(G4:G568)","v":9928658071.449995},531.40425576079167,3891599932.4842691,4706432.7164513189,1793.2117298073761,5938673487.2199926,17481231681.210003,33348563239.880028,159.37110557110321,109.12313232861177,295.50576210028515,12217564,187042.49117410809,1827405232.9721603,106359827.41337971,219603171.8496595,4347197536.481431,2070776119.7851233,240781224.71986881,395133716.84354436,431962950.83999997,1706981692.3307724,149363289.11985546,182740523.29721597,10635982.741337968,109801585.92482975,2173598768.2407155,207077611.97851253,24078122.471986886,39513371.68435441,215981475.41999999,853490846.1653862,74681644.559927732]