{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Info","Index","Inputs","MainModule","Outputs","EIA_Elec","EIA.NG","EIA.Oil","RefTables","SC.AC","MA.AC","PA.AC"],"not_rendered":{"charts":22,"images":2,"macros":1,"external_links":8,"defined_names":144,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Info","index":0,"n_rows":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Cost-effectiveness Screening Tool"]
[null,null,null,"for Energy Efficiency Program Administrators "]
[null,null,null,"Benefit cost analysis of a new energy efficiency program promoting SEP projects"]
[]
[null,"Date Created:","2014-10-21"]
[null,"Created by:","Kenji Takahashi","617.453.7038"]
[null,null,"Synapse Energy Economics","ktakahashi@synapse-energy.com"]
[null,null,"for Lawrence Berkeley National Laboratory"]
[null,"Date Modified:","2015-06-18"]
[null,"Modifier:","Alice Napoleon"]
[null,"Modifications:","Changed field descriptions."]
[]
[]
[null,"Sheet","Description"]
[null,"Info","Contains information on the rest of the workbook"]
[null,"Index","Index for key inputs and outputs"]
[null,"Inputs","Provides key inputs"]
[null,"Outputs","Provides key outputs in chart format"]
[null,"MainModule","Contains main calculations"]
[null,"EIA_Elec","EIA state electricity price data"]
[null,"EIA.NG","EIA state natural gas price data"]
[null,"EIA.Oil","EIA state oil price data"]
[null,"RefTables","Reference tables"]
[null,"SC.AC","State-specific avoided cost data"]
[null,"MA.AC","State-specific avoided cost data"]
[null,"PA.AC","State-specific avoided cost data"]
[]
[null,"Notes"]
[]
[]
[]
[]
[]
[null,"Shortcuts"]
[null,"Ctrl+Shift+C","Convert all \"CO2\", \"SO2\", and \"NOx\" to proper subscripts"]
[null,"Ctrl+Shift+D","Format selected cells to Header (i.e., bold, centered, wrapped)"]
[null,"Ctrl+Shift+S","Open \"Table of Contents\" window to quickly swap between sheets"]
[null,"Ctrl+Shift+A","Format selected cells to comma separated, no decimals (e.g., 100,000)"]

{"sheet":"Index","index":1,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[13,10,13,11],[2,4,8,5],[13,1,13,2],[13,4,13,5],[21,7,23,8]]}
[]
[null,"Purpose:","SEP program BC analysis",null,"Case Description:"]
[null,"Project:",null,null,"This is a draft version."]
[null,"Version:",7]
[null,"Case Name:"]
[null,"Utility:"]
[null,"State:",{"$f":"VLOOKUP(Inputs!E9,RefTables!$B$7:$C$57,2)","v":"Pennsylvania"}]
[null,"Date Created:"]
[null,"Author:","Synapse Energy Economics"]
[]
[]
[null,"Model Diagram and Index"]
[]
[null,"PA-Specific Inputs",null,null,"Default Inputs",null,null,null,null,null,"Key Outputs"]
[]
[null,"Customer Load",null,null,"Projected Energy Savings"]
[null,"State",null,null,"Annual energy savings per facility",null,null,null,null,null,"Savings"]
[null,"Average energy consumption per facility",null,null,"Operational vs. capital improvement",null,null,null,null,null,"Annual electricity savings (GWh)"]
[null,"Time of use (TOU) hours",null,null,"Savings persistence and measure life",null,null,null,null,null,"Annual peak load savings (MW)"]
[null,"Average electric load factor",null,null,"Energy savings time profile",null,null,null,null,null,"Annual fuel savings (billion Btu)"]
[null,"Number of facilities",null,null,"Energy savings attribution factor",null,null,null,null,null,"Benefit cost "]
[null,null,null,null,"T&D line loss",null,null,"MainModule",null,null,"Benefits and costs (NPV$)"]
[null," Costs & Incentives",null,null,null,null,null,null,null,null,"Benefit cost ratios"]
[null,"Incentive payment",null,null,"Costs",null,null,null,null,null,"Detailed benefits and costs in TRC test (NPV$)"]
[null,"Discount rate",null,null,"Implementation cost",null,null,null,null,null,"Detailed benefits and costs in SC test (NPV$)"]
[null,null,null,null,"Maintenance cost",null,null,null,null,null,"Detailed benefits and costs in PAC test ($NPV)"]
[null,"Benefits",null,null,"Capital improvement cost",null,null,null,null,null,"Detailed benefits and costs in PC test ($NPV)"]
[null,"Retail rate",null,null,"EnMS Sunk Costs ",null,null,null,null,null,"Other useful data"]
[null,"Avoided cost & other benefits",null,null,null,null,null,null,null,null,"Energy savings and cost share (%)"]
[null,"Cost of emissions",null,null,null,null,null,null,null,null,"Incentive and participant cost share (%)"]
[null,"Avoided emissions factors",null,null,null,null,null,null,null,null,"SEP Program Budget ($000)"]
[]
[null,"Abbreviations:"]
[null,"BBTU = billion british thermal units"]
[null,"EnMS = Energy Management System"]
[null,"NPV = Net Present Value"]
[null,"PA = Program Administrator"]
[null,"PAC = Program Administrator Cost test"]
[null,"PC = Participant Cost test"]
[null,"SC = Societal Cost test"]
[null,"TOU = Time of Use"]
[null,"TRC = Total Resource Cost test"]

{"sheet":"Inputs","index":2,"n_rows":269,"n_cols":37,"rows_kept":269,"cut":false,"hidden":false,"merged":[[193,6,195,12],[41,6,42,12],[2,5,2,10],[3,5,3,10],[4,5,4,10],[130,6,131,12],[132,6,133,12],[94,6,95,12],[119,6,119,11],[85,6,86,12],[11,6,11,12],[46,6,46,12],[47,6,47,12],[97,6,98,12],[101,6,101,12]]}
[]
[null,{"$f":"\"Inputs: \"&caseName","v":"Inputs: "},null,null,"Key"]
[null,null,null,null,"User input","   Users should enter their own data",null,null,null,null,null,null,"Back to Index Sheet"]
[null,null,null,null,"Default input","   Users can enter their own data if they have values more specific and relevant to their jurisdictions"]
[null,null,null,null,"Calculated data","   Formula should NOT be changed",null,null,null,null,null,null,"Go to Outputs Sheet"]
[null,null,"Variable:","Unit:"]
[]
[null,"1. Customer Load Input"]
[null,null,"State",null,"PA","↓"]
[]
[null,null,"Average annual energy consumption and peak load per facility",null,null,null,"Enter average annual consumption per facility for the targeted industrial segment for the PA SEP program. "]
[null,null,"Average annual electricity consumption","GWh",100,null,"For the initial SEP cohort, average annual reporting period site electricity consumption before energy savings projects was about 107 GWh, and average annual energy bill was $8M."]
[null,null,"Average annual fuel consumption","Billion Btu",428,null,"Average annual reporting period consumption before energy savings projects from DOE's SEP projects was 428,000 MMBtu."]
[null,null,"Peak electric load data (MW) available?",null,"No","↓"]
[null,null,"Average electricity peak load","MW"]
[null,null,"Average electric load factor","%",0.9,null,"Placeholder assumption. The load factor is the average annual electric load divided by peak load."]
[null,null,"Average electricity peak load","MW",{"$f":"IF(E14=\"No\",E12/(E16*8.76),E15)","v":12.683916793505833},null,"Calculated average peak load"]
[]
[null,null,"Average annual electricity consumption by time-of-use (TOU) period per facility"]
[null,null,"Summer peak","GWh",{"$f":"$E$12*E26","v":27}]
[null,null,"Summer off-peak","GWh",{"$f":"$E$12*E27","v":24}]
[null,null,"Winter peak","GWh",{"$f":"$E$12*E28","v":26}]
[null,null,"Winter off-peak","GWh",{"$f":"$E$12*E29","v":23}]
[]
[null,null,"Hours by electric TOU period (% of total annual hours)"]
[null,null,"Summer peak","%",0.27,null,"Placeholder assumption"]
[null,null,"Summer off-peak","%",0.24,null,"Placeholder assumption"]
[null,null,"Winter peak","%",0.26,null,"Placeholder assumption"]
[null,null,"Winter off-peak","%",0.23,null,"Placeholder assumption"]
[null,null,"Total",null,{"$f":"SUM(E26:E29)","v":1},null,"This must equal 100%."]
[]
[null,null,"Number of facilities to target in 2015","#",5,null,"Enter the projected number of facilities to participate in the PA's SEP program in one year. "]
[]
[null,null,"Total energy data - all facilities"]
[null,null,"Applicable annual electricity consumption","GWh",{"$f":"E$12*$E$32","v":500}]
[null,null,"Applicable peak electric load","MW",{"$f":"E$17*$E$32","v":63.419583967529164}]
[null,null,"Applicable annual fuel consumption",{"$f":"D13","v":"Billion Btu"},{"$f":"E$13*$E$32","v":2140}]
[]
[]
[null,"2. Projected Energy Savings"]
[null,null,"Share of annual SEP savings attributable to operational & capital improvements"]
[null,null,"Operational","%",0.7,null,"For the initial SEP projects, 70% of energy savings was associated with operational improvements and 30% was due to capital improvements.  The value can be between 50% and 100%."]
[null,null,"Capital","%",{"$f":"1-E42","v":0.30000000000000004}]
[]
[null,null,"Gross annual energy savings per facility"]
[null,null,"Operational improvement"]
[null,null,"Electricity","%",{"$f":"6.8%","v":6.8000000000000005E-2},null,"For the initial SEP projects, gross annual electricity savings from operational improvements were 6.8% as a % of expected annual electricity consumption assuming no energy savings projects during the reporting period."]
[null,null,"Fuel [natural gas, oil, other]","%",{"$f":"17.4%","v":0.17399999999999999},null,"For the initial SEP projects, gross annual fuel savings from operational improvements were 17.4% as a % of expected annual fuel consumption assuming no energy savings projects during the reporting period."]
[null,null,"Capital improvement"]
[null,null,"Electricity","%",{"$f":"E47/E42-E47","v":2.9142857142857151E-2},null,"Calculated based on the fraction between operational and capital improvement related savings"]
[null,null,"Fuel [natural gas, oil, other]","%",{"$f":"E48/E42-E48","v":7.4571428571428594E-2},null,"Calculated based on the fraction between operational and capital improvement related savings"]
[null,null,"Total (Operational + Capital)"]
[null,null,"Electricity","%",{"$f":"E47+E50","v":9.7142857142857156E-2}]
[null,null,"Fuel [natural gas, oil, other]","%",{"$f":"E48+E51","v":0.24857142857142858}]
[]
[null,null,"Net annual energy savings per facility"]
[null,null,"Operational improvement"]
[null,null,"Electricity","%",{"$f":"E47*$E$82","v":4.7600000000000003E-2},null,"Calculated. Net annual savings estimates include a SEP project attribution factor (input below). "]
[null,null,"Fuel [natural gas, oil, other]","%",{"$f":"E48*$E$82","v":0.12179999999999998},null,"Calculated. Net annual savings estimates include a SEP project attribution factor (input below). "]
[null,null,"Capital improvement"]
[null,null,"Electricity","%",{"$f":"E50*$E$82","v":2.0400000000000005E-2}]
[null,null,"Fuel [natural gas, oil, other]","%",{"$f":"E51*$E$82","v":5.220000000000001E-2}]
[]
[null,null,"Energy savings persistence & measure life"]
[null,null,"Operational improvement","Years",3,null,"Default value is 3 years. Values up to 15 years can be selected from the dropdown menu."]
[null,null,"Capital improvement","Years",13.5,null,"The average measure life value for relevant commercial and industrial program types is based on the measure life data provided in Appendix C, Table C-3 of LBNL (2014). "]
[]
[null,null,"Energy savings time profile"]
[null,null,"Operational improvement"]
[null,null,"Summer peak",null,{"$f":"E26","v":0.27},null,"Assumed to be equal to the electric load shape, as provided in the previous section."]
[null,null,"Summer off-peak",null,{"$f":"E27","v":0.24},null,"Assumed to be equal to the electric load shape, as provided in the previous section."]
[null,null,"Winter peak",null,{"$f":"E28","v":0.26},null,"Assumed to be equal to the electric load shape, as provided in the previous section."]
[null,null,"Winter off-peak",null,{"$f":"E29","v":0.23},null,"Assumed to be equal to the electric load shape, as provided in the previous section."]
[null,null,"Total",null,{"$f":"SUM(E70:E73)","v":1},null,"This must equal 100%."]
[null,null,"Capital improvement"]
[null,null,"Summer peak",null,{"$f":"E26","v":0.27},null,"Assumed to be equal to the electric load shape, as provided in the previous section."]
[null,null,"Summer off-peak",null,{"$f":"E27","v":0.24},null,"Assumed to be equal to the electric load shape, as provided in the previous section."]
[null,null,"Winter peak",null,{"$f":"E28","v":0.26},null,"Assumed to be equal to the electric load shape, as provided in the previous section."]
[null,null,"Winter off-peak",null,{"$f":"E29","v":0.23},null,"Assumed to be equal to the electric load shape, as provided in the previous section."]
[null,null,"Total",null,{"$f":"SUM(E76:E79)","v":1},null,"This must equal 100%."]
[]
[null,null,"Energy savings attribution factor","%",0.7,null,"Average attribution rate (71%) based on initial SEP projects evaluated by LBNL. One minus this value can also be viewed as a free rider effect. "]
[]
[null,null,"T&D line loss"]
[null,null,"Average loss","%",0.06,null,"Average US value from 1990 to 2012 based on EIA (2015)."]
[null,null,"Marginal loss","%",{"$f":"E85*(20%/7%)","v":0.17142857142857143},null,"Calculated. Average loss factor is adjusted by the ratio of marginal losses (20%) to average losses (7%), reported in Lazar et al. (2011) "]
[]
[]
[null,"3. Cost & Incentive Input"]
[null,null,"Incentive (including technical & financial assistance)"]
[null,null,"% of SEP implementation cost","%",0.3,null,"For the initial SEP projects, DOE provided audits and technical assistance accounting for about 22% of the total SEP implementation costs."]
[null,null,"% of annual maintenance cost","%",0.3,null,"For the initial SEP projects, DOE did not provide incentives to cover maintenance costs."]
[null,null,"% of capital improvement cost","%",0.3,null,"For the initial SEP projects, DOE did not provide incentives to cover capital improvement costs."]
[]
[null,null,"EnMS sunk costs (% of total internal staff cost)","%",0.4,null,"EnMS sunk costs are costs spent on energy management prior to SEP participation. For DOE's initial cohort, the EnMS sunk costs ranged from 0% to 86% relative to total internal staff cost, with an average of 48%. A conservative estimate, e.g. 40%, is suggested, as new participants will likely have invested less in energy management than DOE's initial SEP cohort."]
[]
[]
[null,null,"SEP initial implementation period","months",24,"↓","The achievement period for the initial cohort averaged 18 months, however this period will likely be longer for new facilities. A period of 24 months is recommended. The duration of the maintenance period (the recertification cycle) is assumed to equal the initial implementation period."]
[]
[null,null,"SEP cost per facility"]
[null,null,"Implementation cost per facility",null,null,null,"Simplified assumption. There could be two cost cases: one for companies with no experience, and one for companies with SEM experience"]
[null,null,"Facility internal staff cost - EnMS & audit preparation","$000",{"$f":"((0.7683*((E13*1000*E48)+(E12*3412*3)*E47)+159022)/1000)*(1-E95)","v":161.82972326399999},null,"Calculated. A trend is observed that internal staff time costs differ by savings amounts (y = 0.5827x+148486, where y = internal staff time and x = total energy savings), based on facilities with total SEP-related energy savings ranging from 5,800 to 177,000 MMBtu (corresponding to total source energy consumption before SEP participation ranging from 35,000 to 3,460,000 MMBtu). Users should use caution applying this tool to facilities that are substantially outside of that range. Site electricity savings is converted to source savings in this equation. Key parameters for the formula include: (1) total energy savings from operational improvements in MMBtu; and (2) EnMS sunk cost factor. "]
[null,null,"Facility cost - Monitoring & Metering Equipment","$000",14,null,"Average program cost. For the initial SEP projects, no trend in program cost is observed for facilities with different consumption levels."]
[null,null,"Program cost - Audit & technical assistance","$000",69,null,"Average program cost. Costs of audits and technical assistance for the initial SEP projects did not vary by consumption level for the initial cohort."]
[null,null,"Facility cost - Monitoring & Metering Equipment","$000",{"$f":"SUM(E102:E104)","v":244.82972326399999}]
[null,null,"Annual maintenance cost per facility","$000",94,null,"Median of the reported maintenance cost data of the initial SEP projects "]
[]
[null,null,"Total SEP Cost"]
[null,null,"Total implementation cost","$000",{"$f":"E105*E32","v":1224.14861632}]
[null,null,"Participant cost","$000",{"$f":"E109*(1-E91)","v":856.90403142399998}]
[null,null,"Program cost","$000",{"$f":"E109-E110","v":367.24458489599999}]
[null,null,"Total maintenance cost","$000",{"$f":"E106*E32","v":470}]
[null,null,"Participant cost","$000",{"$f":"E112*(1-E92)","v":329},null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
[null,null,"Program cost","$000",{"$f":"E112-E113","v":141}]
[null,null,"Program administrative cost during the SEP implementation period","$000",null,null,"Includes the program administrative costs associated with a single SEP cohort during the first SEP implementation period (e.g., planning, administration, marketing, and evaluation)"]
[null,null,"Ongoing annual program administrative cost after the SEP implementation period","$000",null,null,"Includes the ongoing, annual program administrative costs associated with a single SEP cohort (e.g., planning, administration, marketing, and evaluation)",null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(PA.AC!#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"SEP Re-certification Costs"]
[null,null,"1st SEP Maintenance Period ",null,null,null,"Assumes 2/3 of the initial certification cost"]
[null,null,"Internal audit preparation per facility","$000",{"$f":"((0.7683*((E13*1000*E48)+(E12*3412*3)*E47)+159022)/1000)*9%*(2/3)","v":16.182972326399998},null,"For the initial cohort, average internal audit preparation cost was 9% of average total internal staff cost. For the SEP recertification cycle audit, 2/3 of this amount is assumed. Key parameters for the formula are: (1) total energy savings from operational improvements in MMBtu; and (2) internal audit cost factor (9%) "]
[null,null,"Program cost - audit & technical assistance per facility","$000",{"$f":"E104*(2/3)","v":46}]
[null,null,"Total program administrative cost per facility","$000",{"$f":"SUM(E120:E121)","v":62.182972326399998}]
[null,null,"Total program administrative cost for all facilities","$000",{"$f":"E122*E32","v":310.914861632}]
[]
[null,null,"2nd & subsequent SEP maintenance periods",null,null,null,"Assumes 1/2 of the initial certification cost"]
[null,null,"Internal audit preparation per facility",null,{"$f":"((0.7683*((E13*1000*E48)+(E12*3412*3)*E47)+159022)/1000)*9%*(1/2)","v":12.1372292448},null,"Key parameters for the formula are: (1) total energy savings from operational improvements in MMBtu; and (2) internal audit cost factor (9%) "]
[null,null,"Program cost - audit & technical assistance per facility",null,{"$f":"E104*(1/2)","v":34.5}]
[null,null,"Total program administrative cost per facility",null,{"$f":"SUM(E126:E127)","v":46.637229244799997}]
[null,null,"Total program administrative cost for all facilities",null,{"$f":"E128*E32","v":233.18614622399997}]
[]
[null,null,"Capital improvement cost",null,null,null,"Total TRC costs divided by projected electricity savings over the measure life. Assumes industrial PA costs are 40% of TRC costs based on TRC vs. PA cost data from LBNL 2014, page xv. PA costs are based on the average of the average PA costs for relevant industrial programs obtained from LBNL 2014, Appendix C, Table E-4.  Levelized cost data from LBNL 2014 are converted to a value based on a 3% discount rate. "]
[null,null,"Levelized cost of saved electricity","$/kWh",{"$f":"0.02*(100%/40%)","v":0.05}]
[null,null,null,null,null,null,"Total TRC costs divided by projected fuel savings over the measure life. Cost of saved energy at a 3% discount rate and 60% program cost share (from electric program cases) based on LBNL 2014.  (Table 3-5 and Figure 3-21.) Program cost was converted to total cost by $0.14/therm x (100%/50%) / 0.1.  The 0.1 factor is to convert therms to MMbtu."]
[null,null,"Levelized cost of saved fuel","$/MMBtu",{"$f":"0.14*(100%/40%)/0.1","v":3.5}]
[null,null,"Cost of saved electricity per first year savings","$/kWh",{"$f":"-PV($E$140,$E$66,E132)","v":0.54839784616585718},null,"Total TRC costs divided by projected first year electricity savings"]
[null,null,"Cost of saved fuel per first year savings","$/MMBtu",{"$f":"-PV($E$140,$E$66,E134)","v":38.387849231610005},null,"Total TRC costs divided by projected first year fuel savings "]
[]
[null,null,"Discount rate"]
[null,null,"Real discount rate for participant cost test","%",0.06]
[null,null,"Real discount rate for PA & TRC tests","%",0.03]
[null,null,"Real discount rate for SC test","%",0.01]
[]
[]
[null,"4. Benefit Input"]
[null,null,"Retail energy price"]
[null,null,"State or utility/facility specific retail rate?",null,"Utility Rate","↓","Select state rate 1) if utility-specific data are not available, or 2) SEP offerings would target facilities across the state."]
[null,null,"Annual average rate or TOU rate in $/kWh",null,"Average Rate","↓"]
[null,null,"Use electricity demand charge?",null,"No","↓"]
[null,null,"Type of fuel savings (natural gas or oil)",null,"Natural Gas","↓","Will participating facilities primarily reduce natural gas or oil consumption?"]
[]
[null,null,"State retail energy price"]
[null,null,"Electricity",null,{"$f":"SUMIFS(EIA_Elec!$R$2:$R$1301,EIA_Elec!$C$2:$C$1301,E167&\" Total\",EIA_Elec!$A$2:$A$1301,2013)/100","v":7.0000000000000007E-2},null,"EIA industrial average state electricity data in 2013"]
[null,null,"Natural gas","$/MMBtu",{"$f":"IF(E149=\"Oil\",0,INDEX(EIA.NG!$A$21:$BA$38,MATCH(2013,EIA.NG!$A$21:$A$38),MATCH(Inputs!$E$168,EIA.NG!$A$21:$BA$21))/1.027)","v":9.3281402142161642},null,"EIA state industrial average data. Converted from Mcf to MMBtu with 1 Mcf over 1.027 MMBtu factor"]
[null,null,"Oil","$/MMBtu",{"$f":"IF(E149=\"Natural Gas\",0,INDEX(EIA.Oil!$H$7:$H$58,MATCH(Inputs!$E$168,EIA.Oil!$A$7:$A$58,0)))","v":0}]
[]
[null,null,"Utility industrial energy price"]
[null,null,"Electricity",null,null,null,"Enter charges that are avoidable with energy efficiency measures. Note customer and facility charges are not avoidable."]
[null,null,"All year, average","$/kWh",7.0000000000000007E-2]
[null,null,"Summer peak","$/kWh",7.5300000000000006E-2]
[null,null,"Summer off-peak","$/kWh",5.3650000000000003E-2]
[null,null,"Winter peak","$/kWh",7.5300000000000006E-2]
[null,null,"Winter off-peak","$/kWh",5.3650000000000003E-2]
[null,null,"Demand charge in kW","$/kW",null,null,"Enter the highest demand charge when seasonal demand charges exist."]
[null,null,"Fuel","$/MMBtu",{"$f":"E153","v":9.3281402142161642},null,"Assumes the utility rate is the same as the state average"]
[]
[]
[null,null,"State name",null,{"$f":"E9","v":"PA"}]
[null,null,null,null,{"$f":"VLOOKUP(E167,RefTables!$B$6:$C$57,2,FALSE)","v":"Pennsylvania"}]
[null,null,"Electricity price"]
[null,null,"All year, average","$/kWh",{"$f":"IF($E$146=\"Utility Rate\",IF(E147=\"TOU Rate\",0,E158),E152)","v":7.0000000000000007E-2}]
[null,null,"Summer peak","$/kWh",{"$f":"IF($E$146=\"Utility Rate\",IF($E$147=\"Average Rate\",0,E159),0)","v":0}]
[null,null,"Summer off-peak","$/kWh",{"$f":"IF($E$146=\"Utility Rate\",IF($E$147=\"Average Rate\",0,E160),0)","v":0}]
[null,null,"Winter peak","$/kWh",{"$f":"IF($E$146=\"Utility Rate\",IF($E$147=\"Average Rate\",0,E161),0)","v":0}]
[null,null,"Winter off-peak","$/kWh",{"$f":"IF($E$146=\"Utility Rate\",IF($E$147=\"Average Rate\",0,E162),0)","v":0}]
[null,null,"Demand charge in kW","$/kW",{"$f":"IF($E$146=\"Utility Rate\",IF(E148=\"Yes\",E163,0),0)","v":0}]
[null,null,"Fuel price","$/MMBtu",{"$f":"IF($E$146=\"Utility Rate\",E164,MAX(E153:E154))","v":9.3281402142161642}]
[]
[null,null,"Cost of Emissions"]
[null,null,"Environmental compliance cost"]
[null,null,"Is it already included in other avoided costs? Is it relevant?",null,"No","↓"]
[null,null,"CO2","$/ton",20,null,"The average CO2 shadow price ($2014) (2020-2028) for PJM based on SNL Energy (2014)."]
[null,null,"NOx","$/lbs.",null,null,null,null,null,null,null,null,null,null,null,"Societal Cost of CO2 by U.S. DOE ($/ton CO2)"]
[null,null,"SO2","$/lbs."]
[null,null,"Societal cost of CO2",null,null,null,"When the environmental compliance cost of CO2 is included, make sure to subtract that amount from the societal cost of CO2.",null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,2015,2020,2025,2030]
[null,null,"Original estimate","$/ton",{"$f":"-PMT(3%,16,NPV(3%,Q185:AF185))","v":44.661091541290993},null,"Based on Interagency Working Group (2013) used by U.S. DOE",null,null,null,null,null,null,null,null,"IWG value at 3%",38,{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,R184)","v":39.1400000000001},{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,S184)","v":40.079999999999927},{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,T184)","v":41.019999999999982},{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,U184)","v":41.960000000000036},43,{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,W184)","v":43.840000000000146},{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,X184)","v":44.779999999999973},{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,Y184)","v":45.720000000000027},{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,Z184)","v":46.660000000000082},48,{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,AB184)","v":48.539999999999964},{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,AC184)","v":49.480000000000018},{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,AD184)","v":50.420000000000073},{"$f":"TREND($AH$185:$AK$185,$AH$184:$AK$184,AE184)","v":51.360000000000127},52,null,38,43,48,52]
[null,null,"Adjusted estimate","$/ton",{"$f":"IF(E180=\"Yes\",IF((E185-E181)<0,0,(E185-E181)),E185)","v":44.661091541290993},null,"Net societal cost of CO2 = Gross societal cost - environmental compliance cost",null,null,null,null,null,null,null,null,"Source:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Based on Interagency Working Group (2013) used by U.S. DOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Based on Interagency Working Group (2013) used by U.S. DOE"]
[null,null,"Avoided emissions factors"]
[null,null,"Electricity",null,null,null,"Enter system marginal emission rates. Note: average rates are often very different from marginal rates. "]
[null,null,"CO2","lbs./MWh",{"$f":"AVERAGE(1646,1707)","v":1676.5},null,"Illustrative data: PJM average marginal emission rate based on PJM 2014 Marginal Carbon Emissions Report."]
[null,null,"NOx","lbs./MWh"]
[null,null,"SO2","lbs./MWh"]
[null,null,"Fuel (natural gas or oil, must match input in cell E91)"]
[null,null,"CO2","lbs./MMBtu",118,null,"Emission rates for natural gas, based on US EPA (1995), AP‐42 for External Combustion Sources. Note: NOx emissions based on industrial boilers with low NOx burners. NOx and CO2 emissions factors for all boilers utilized a conversion rate of 1,020 btu/scf."]
[null,null,"NOx","lbs./MMBtu",0.13700000000000001]
[null,null,"SO2","lbs./MMBtu",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time series avoided cost data for levelization"]
[null,null,"Avoided Cost & Other Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
[]
[null,null,"Levelized cost data or time series data",null,null,null,"To use levelized cost data, enter Yes. To use time series data, enter No and enter data in the table to the right."]
[null,null,"Electric generation - using levelized cost data?","$/kWh","No","↓","PECO's avoided costs based on GDS Associates et al. (2015). ",null,null,null,null,null,null,null,null,{"$f":"C201","v":"Electric generation - using levelized cost data?"},"$/kWh"]
[null,null,"Summer peak",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C202","v":"Summer peak"},"$/kWh",{"$f":"TRANSPOSE(PA.AC!N12:N31)","v":5.5266516148031804E-2},5.627561305270061E-2,5.8269567378487326E-2,6.0821352769619155E-2,6.3533275654309537E-2,6.6304097959045849E-2,6.9039621686884475E-2,7.1566148144349653E-2,7.4061294310024187E-2,7.0375314510752351E-2,7.2182829659181852E-2,7.3900270340591226E-2,7.39584231964074E-2,7.4066691726094105E-2,7.4146063610326621E-2,7.4271909517473991E-2,7.4368150223754731E-2,7.4435830232244052E-2,7.4546292365657962E-2,7.4627616447225806E-2]
[null,null,"Summer off-peak",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C203","v":"Summer off-peak"},"$/kWh",{"$f":"TRANSPOSE(PA.AC!O12:O31)","v":3.2983213900068718E-2},3.42086346467615E-2,3.5188764715580009E-2,3.6585668688900681E-2,3.7919429945757199E-2,3.9460333603156844E-2,4.0844050997966008E-2,4.21636704127554E-2,4.342107883547703E-2,4.1377693773736318E-2,4.2249385043453332E-2,4.3155195789359335E-2,4.3227558722661083E-2,4.3282722977436246E-2,4.3321295592550386E-2,4.3343867115803132E-2,4.3423993506510362E-2,4.3486572618837475E-2,4.3532221673907814E-2,4.3561541145420428E-2]
[null,null,"Winter peak",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C204","v":"Winter peak"},"$/kWh",{"$f":"TRANSPOSE(PA.AC!L12:L31)","v":4.6333562383429866E-2},4.7699363803230824E-2,4.9566969653128824E-2,5.1814221138087764E-2,5.414457064370138E-2,5.6371905147366924E-2,5.8587058098157695E-2,6.0615665235515433E-2,5.941831840644226E-2,5.9241557551554205E-2,6.0682514425346099E-2,6.1970540892326766E-2,6.2011897876690161E-2,6.2108007124485165E-2,6.2179691750845908E-2,6.222781608220794E-2,6.2326202444638414E-2,6.2400007827030382E-2,6.25204282198773E-2,6.2546364940968158E-2]
[null,null,"Winter off-peak",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C205","v":"Winter off-peak"},"$/kWh",{"$f":"TRANSPOSE(PA.AC!M12:M31)","v":3.7007951310493774E-2},3.8255853393702306E-2,3.9540063578259253E-2,4.1042805991101786E-2,4.2659358688976842E-2,4.4202731972697237E-2,4.567506778267167E-2,4.7078454080499897E-2,4.6129606170243635E-2,4.5947519391317644E-2,4.6980011168009879E-2,4.7798983091368319E-2,4.7864696840182901E-2,4.791189121031713E-2,4.7941223968679003E-2,4.8027681229517713E-2,4.8094809614773665E-2,4.8143289620854672E-2,4.8173783274033689E-2,4.8255970302137692E-2]
[null,null,"Electric capacity","$/kW-yr","No","↓","PECO's avoided costs based on GDS Associates et al. (2015). ",null,null,null,null,null,null,null,null,"Electric capacity","$/kW",{"$f":"TRANSPOSE(PA.AC!Q12:Q31)","v":42.681849415922251},42.206709789525455,42.207598967988702,42.203518830216652,42.203596309821108,42.207345488909489,42.205519364564871,42.206782550191761,42.210705682753208,42.208571158751106,42.208603783758875,42.210425269295435,42.205816425579997,42.21029900348551,42.207968590434142,42.206369402472454,42.205202428260407,42.204184398281967,42.210079884781052,42.208440976719572]
[null,null,"T&D","$/kW-yr","No","↓","PECO's avoided costs based on GDS Associates et al. (2015). ",null,null,null,null,null,null,null,null,"T&D","$/kW",{"$f":"TRANSPOSE(PA.AC!R12:R31)","v":48.365563954059098},48.364264025942525,48.365632793215205,48.369225431594842,48.365503676006661,48.363515447860031,48.362869848344268,48.363195776103282,48.364141221426081,48.365372581710673,48.366573997621281,48.367446709372864,48.367708432592046,48.367092753217079,48.365348540913764,48.362239380497321,48.364841171032637,48.365379200950876,48.36366533949338,48.366427458766331]
[null,null,"Electricity price reduction effect","$/kWh","No","↓","Estimates the extent to which electricity savings cause a reduction in generation prices",null,null,null,null,null,null,null,null,"Electricity price reduction effect","$/kWh"]
[null,null,"Capacity price reduction effect","$/kW-yr","No","↓","Estimates the extent to which electricity savings cause a reduction in capacity prices",null,null,null,null,null,null,null,null,"Capacity price reduction effect","$/kW-yr"]
[null,null,"Customer non-electricity benefit","$/kWh","No","↓",null,null,null,null,null,null,null,null,null,"Customer non-electricity benefit","$/kW-yr"]
[null,null,"Fuel","$/MMBtu","No","↓",null,null,null,null,null,null,null,null,null,"Fuel","$/MMBtu"]
[null,null,"Fuel price reduction effect","$/MMBtu","No","↓","Estimates the extent to which fuel savings cause a reduction in fuel prices",null,null,null,null,null,null,null,null,"Fuel price reduction effect"]
[null,null,"Customer non-fuel benefit","$/MMBtu","No","↓",null,null,null,null,null,null,null,null,null,"Customer non-fuel benefit","$/MMBtu"]
[]
[null,null,"Levelized avoided cost/benefit value entry (in constant dollars)",null,null,null,"Enter single year value or levelized value here. Otherwise, enter time series data starting in column O and enter Yes next to, \"Electric generation - using levelized cost data?\" (above)"]
[null,null,"Electric generation","$/kWh"]
[null,null,"Summer peak","$/kWh"]
[null,null,"Summer off-peak","$/kWh"]
[null,null,"Winter peak","$/kWh"]
[null,null,"Winter off-peak","$/kWh"]
[null,null,"Electric capacity","$/kW"]
[null,null,"T&D","$/kW"]
[null,null,"Electricity price reduction effect","$/kWh"]
[null,null,"Capacity price reduction effect","$/kW-yr"]
[null,null,"Customer non-electricity benefit","$/kWh"]
[null,null,"Electric externalities","$/kWh",null,null,"Enter value for externalities other than CO2, e.g. economic development, fuel security, and insurance cost reductions, if any."]
[null,null,"Fuel","$/MMBtu",{"$f":"E153","v":9.3281402142161642},null,"Assumed equal to industrial natural gas price"]
[null,null,"Fuel price reduction effect","$/MMBtu"]
[null,null,"Customer non-fuel benefit","$/MMBtu"]
[null,null,"Fuel externalities","$/MMBtu",null,null,"Enter value for externalities other than CO2, e.g. economic development, fuel security, and insurance cost reductions, if any."]
[]
[null,null,"All in levelized avoided cost"]
[null,null,"Electric","$/kWh",{"$f":"kWh.benefit+kW.benefit/(8760*E16)","v":1.1492064929768222E-2}]
[null,null,"Fuel","$/MMBtu",{"$f":"MMBtu.benefit","v":0}]
[]
[null,null,"Final levelized avoided cost/benefit value (in constant dollars)"]
[null,null,"Electric generation","$/kWh",{"$f":"IF($E$201=\"Yes\", E216,IFERROR(-PMT(RDR,COUNT(R201:AK201),NPV(RDR,$R201:$AK201)),\"0\"))","v":"0"},null,"Illustrative data: GDS Associates et al. (2015). "]
[null,null,"Summer peak","$/kWh",{"$f":"IF($E$201=\"Yes\", E217,IFERROR(-PMT(RDR,COUNT(R202:AK202),NPV(RDR,$R202:$AK202)),\"0\"))","v":6.8283712098547222E-2}]
[null,null,"Summer off-peak","$/kWh",{"$f":"IF($E$201=\"Yes\", E218,IFERROR(-PMT(RDR,COUNT(R203:AK203),NPV(RDR,$R203:$AK203)),\"0\"))","v":4.0310160821097771E-2}]
[null,null,"Winter peak","$/kWh",{"$f":"IF($E$201=\"Yes\", E219,IFERROR(-PMT(RDR,COUNT(R204:AK204),NPV(RDR,$R204:$AK204)),\"0\"))","v":5.7421910806722543E-2}]
[null,null,"Winter off-peak","$/kWh",{"$f":"IF($E$201=\"Yes\", E220,IFERROR(-PMT(RDR,COUNT(R205:AK205),NPV(RDR,$R205:$AK205)),\"0\"))","v":4.478627658072936E-2}]
[null,null,"Electric capacity","$/kW-yr",{"$f":"IF($E$206=\"Yes\", E221,IFERROR(-PMT(RDR,COUNT(R206:AK206),NPV(RDR,$R206:$AK206)),\"0\"))","v":42.238131965962225},null,"Illustrative data: GDS Associates et al. (2015). "]
[null,null,"T&D","$/kW-yr",{"$f":"IF($E$207=\"Yes\", E222,IFERROR(-PMT(RDR,COUNT(R207:AK207),NPV(RDR,$R207:$AK207)),\"0\"))","v":48.365307940330432},null,"Illustrative data: GDS Associates et al. (2015). "]
[null,null,"Electricity price reduction effect","$/kWh",{"$f":"IF($E$208=\"Yes\", E223,IFERROR(-PMT(RDR,COUNT(R208:AK208),NPV(RDR,$R208:$AK208)),\"0\"))","v":"0"}]
[null,null,"Capacity price reduction effect","$/kW-yr",{"$f":"IF($E$209=\"Yes\", E224,IFERROR(-PMT(RDR,COUNT(R209:AK209),NPV(RDR,$R209:$AK209)),\"0\"))","v":"0"}]
[null,null,"Customer non-electricity benefit","$/kWh",{"$f":"IF($E$210=\"Yes\", E225,IFERROR(-PMT(RDR,COUNT(R210:AK210),NPV(RDR,$R210:$AK210)),\"0\"))","v":"0"}]
[null,null,"Electric externalities","$/kWh",{"$f":"E226","v":0}]
[null,null,"Total electric energy benefit associated with energy","$/kWh",{"$f":"E237+E244+E246+E247","v":0}]
[null,null,"Total electric benefit associated with peak","$/kW-yr",{"$f":"E242+E243+E245","v":90.603439906292664}]
[null,null,"Fuel","$/MMBtu",{"$f":"IF($E$211=\"Yes\", E227,IFERROR(-PMT(RDR,COUNT(R211:AK211),NPV(RDR,$R211:$AK211)),\"0\"))","v":"0"}]
[null,null,"Fuel price reduction effect","$/MMBtu",{"$f":"IF($E$212=\"Yes\", E228,IFERROR(-PMT(RDR,COUNT(R212:AK212),NPV(RDR,$R212:$AK212)),\"0\"))","v":"0"}]
[null,null,"Customer non-fuel benefit","$/MMBtu",{"$f":"IF($E$212=\"Yes\", E229,IFERROR(-PMT(RDR,COUNT(R213:AK213),NPV(RDR,$R213:$AK213)),\"0\"))","v":"0"}]
[null,null,"Fuel externalities","$/MMBtu",{"$f":"E230","v":0}]
[null,null,"Total fuel benefit","$/MMBtu",{"$f":"E250+E251+E252+E253","v":0}]
[]
[]
[]
[null,"References"]
[null,null,"GDS Associates et al. (2015). Energy Efficiency Potential Study for Pennsylvania, Appendix B, February 2015"]
[null,null,"Interagency Working Group (2013). Technical  Support  Document:  Technical  Update  of  the  Social  Cost  of  Carbon  for  Regulatory  Impact  Analysis  Under Executive  Order  12866. Interagency Working Group on Social Cost of Carbon, United States Government. "]
[null,null,"Lazar et al. (2011). Valuing the Contribution of Energy Efficiency to Avoided Marginal line Losses and Reserve Requirements, Regulatory Assistance Project, August 2011"]
[null,null,"LBNL (2013). Assessing the Costs and Benefits of the Superior Energy Performance Program"]
[null,null,"LBNL (2014). The Program Administrator Cost of Saved Energy for Utility Customer-Funded Energy Efficiency Programs, March 2014"]
[null,null,"PJM 2014 Marginal Carbon Emissions Report, available at http://www.pjm.com/~/media/committees-groups/committees/mic/20150311/20150311-informational-marginal-carbon-emissions-report.ashx"]
[null,null,"SEP program data obtained from Peter Therkelsen of LBNL"]
[null,null,"SNL Energy (2014)Critical Mass: An SNL Energy Evaluation of Mass-based Compliance Under the EPA Clean Power Plan"]
[null,null,"Synapse (2013). Avoided Energy Supply Costs in New England: 2013 Report, July 2013."]
[null,null,"US EIA (2015). Frequently Asked Questions: How much electricity is lost in transmission and distribution in the United States? http://www.eia.gov/tools/faqs/faq.cfm?id=105&t=3, accessed June 2015."]
[null,null,"US EPA, AP‐42, Volume I, Fifth Edition, January 1995, Chapter 1, External Combustion Sources. http://www.epa.gov/ttnchie1/ap42/. "]

{"sheet":"MainModule","index":3,"n_rows":288,"n_cols":25,"rows_kept":288,"cut":false,"hidden":false,"merged":[[1,24,1,26],[3,24,3,26]]}
[]
[null,{"$f":"\"Main Module\"","v":"Main Module"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Back to Index Sheet"]
[]
[null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,"Go to Outputs Sheet"]
[]
[null,"Annual Incremental Savings",null,null,"Total","Total discounted savings"]
[null,null,"Savings persistence"]
[null,null,"Operational energy savings","1 or 0",null,null,null,{"$f":"IF((MainModule!H$4-MainModule!$H$4)=0,0,IF((MainModule!H$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!I$4-MainModule!$H$4)=0,0,IF((MainModule!I$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":1},{"$f":"IF((MainModule!J$4-MainModule!$H$4)=0,0,IF((MainModule!J$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":1},{"$f":"IF((MainModule!K$4-MainModule!$H$4)=0,0,IF((MainModule!K$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":1},{"$f":"IF((MainModule!L$4-MainModule!$H$4)=0,0,IF((MainModule!L$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!M$4-MainModule!$H$4)=0,0,IF((MainModule!M$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!N$4-MainModule!$H$4)=0,0,IF((MainModule!N$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!O$4-MainModule!$H$4)=0,0,IF((MainModule!O$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!P$4-MainModule!$H$4)=0,0,IF((MainModule!P$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!Q$4-MainModule!$H$4)=0,0,IF((MainModule!Q$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!R$4-MainModule!$H$4)=0,0,IF((MainModule!R$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!S$4-MainModule!$H$4)=0,0,IF((MainModule!S$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!T$4-MainModule!$H$4)=0,0,IF((MainModule!T$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!U$4-MainModule!$H$4)=0,0,IF((MainModule!U$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!V$4-MainModule!$H$4)=0,0,IF((MainModule!V$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0},{"$f":"IF((MainModule!W$4-MainModule!$H$4)=0,0,IF((MainModule!W$4-MainModule!$H$4)<(Inputs!$E$65+1),1,0))","v":0}]
[null,null,"Capital related energy savings","1 or 0",null,null,null,{"$f":"IF((MainModule!H$4-MainModule!$H$4)=0,0,IF((MainModule!H$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":0},{"$f":"IF((MainModule!I$4-MainModule!$H$4)=0,0,IF((MainModule!I$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!J$4-MainModule!$H$4)=0,0,IF((MainModule!J$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!K$4-MainModule!$H$4)=0,0,IF((MainModule!K$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!L$4-MainModule!$H$4)=0,0,IF((MainModule!L$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!M$4-MainModule!$H$4)=0,0,IF((MainModule!M$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!N$4-MainModule!$H$4)=0,0,IF((MainModule!N$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!O$4-MainModule!$H$4)=0,0,IF((MainModule!O$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!P$4-MainModule!$H$4)=0,0,IF((MainModule!P$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!Q$4-MainModule!$H$4)=0,0,IF((MainModule!Q$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!R$4-MainModule!$H$4)=0,0,IF((MainModule!R$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!S$4-MainModule!$H$4)=0,0,IF((MainModule!S$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!T$4-MainModule!$H$4)=0,0,IF((MainModule!T$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!U$4-MainModule!$H$4)=0,0,IF((MainModule!U$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!V$4-MainModule!$H$4)=0,0,IF((MainModule!V$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":1},{"$f":"IF((MainModule!W$4-MainModule!$H$4)=0,0,IF((MainModule!W$4-MainModule!$H$4)<Inputs!$E$66+1,1,0))","v":0}]
[null,null,"Operational energy savings"]
[null,null,"Electricity savings","GWh",{"$f":"SUM(H11:W11)","v":71.400000000000006},{"$f":"H11+NPV(RDR,I11:W11)","v":67.32095024649341},null,{"$f":"H8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"I8*Inputs!$E$35*Inputs!$E$58","v":23.8},{"$f":"J8*Inputs!$E$35*Inputs!$E$58","v":23.8},{"$f":"K8*Inputs!$E$35*Inputs!$E$58","v":23.8},{"$f":"L8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"M8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"N8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"O8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"P8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"Q8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"R8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"S8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"T8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"U8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"V8*Inputs!$E$35*Inputs!$E$58","v":0},{"$f":"W8*Inputs!$E$35*Inputs!$E$58","v":0}]
[null,null,"Summer peak",null,null,null,null,{"$f":"H$11*Inputs!$E70","v":0},{"$f":"I$11*Inputs!$E70","v":6.426000000000001},{"$f":"J$11*Inputs!$E70","v":6.426000000000001},{"$f":"K$11*Inputs!$E70","v":6.426000000000001},{"$f":"L$11*Inputs!$E70","v":0},{"$f":"M$11*Inputs!$E70","v":0},{"$f":"N$11*Inputs!$E70","v":0},{"$f":"O$11*Inputs!$E70","v":0},{"$f":"P$11*Inputs!$E70","v":0},{"$f":"Q$11*Inputs!$E70","v":0},{"$f":"R$11*Inputs!$E70","v":0},{"$f":"S$11*Inputs!$E70","v":0},{"$f":"T$11*Inputs!$E70","v":0},{"$f":"U$11*Inputs!$E70","v":0},{"$f":"V$11*Inputs!$E70","v":0},{"$f":"W$11*Inputs!$E70","v":0}]
[null,null,"Summer off-peak",null,null,null,null,{"$f":"H$11*Inputs!$E71","v":0},{"$f":"I$11*Inputs!$E71","v":5.7119999999999997},{"$f":"J$11*Inputs!$E71","v":5.7119999999999997},{"$f":"K$11*Inputs!$E71","v":5.7119999999999997},{"$f":"L$11*Inputs!$E71","v":0},{"$f":"M$11*Inputs!$E71","v":0},{"$f":"N$11*Inputs!$E71","v":0},{"$f":"O$11*Inputs!$E71","v":0},{"$f":"P$11*Inputs!$E71","v":0},{"$f":"Q$11*Inputs!$E71","v":0},{"$f":"R$11*Inputs!$E71","v":0},{"$f":"S$11*Inputs!$E71","v":0},{"$f":"T$11*Inputs!$E71","v":0},{"$f":"U$11*Inputs!$E71","v":0},{"$f":"V$11*Inputs!$E71","v":0},{"$f":"W$11*Inputs!$E71","v":0}]
[null,null,"Winter peak",null,null,null,null,{"$f":"H$11*Inputs!$E72","v":0},{"$f":"I$11*Inputs!$E72","v":6.1880000000000006},{"$f":"J$11*Inputs!$E72","v":6.1880000000000006},{"$f":"K$11*Inputs!$E72","v":6.1880000000000006},{"$f":"L$11*Inputs!$E72","v":0},{"$f":"M$11*Inputs!$E72","v":0},{"$f":"N$11*Inputs!$E72","v":0},{"$f":"O$11*Inputs!$E72","v":0},{"$f":"P$11*Inputs!$E72","v":0},{"$f":"Q$11*Inputs!$E72","v":0},{"$f":"R$11*Inputs!$E72","v":0},{"$f":"S$11*Inputs!$E72","v":0},{"$f":"T$11*Inputs!$E72","v":0},{"$f":"U$11*Inputs!$E72","v":0},{"$f":"V$11*Inputs!$E72","v":0},{"$f":"W$11*Inputs!$E72","v":0}]
[null,null,"Winter off-peak",null,null,null,null,{"$f":"H$11*Inputs!$E73","v":0},{"$f":"I$11*Inputs!$E73","v":5.4740000000000002},{"$f":"J$11*Inputs!$E73","v":5.4740000000000002},{"$f":"K$11*Inputs!$E73","v":5.4740000000000002},{"$f":"L$11*Inputs!$E73","v":0},{"$f":"M$11*Inputs!$E73","v":0},{"$f":"N$11*Inputs!$E73","v":0},{"$f":"O$11*Inputs!$E73","v":0},{"$f":"P$11*Inputs!$E73","v":0},{"$f":"Q$11*Inputs!$E73","v":0},{"$f":"R$11*Inputs!$E73","v":0},{"$f":"S$11*Inputs!$E73","v":0},{"$f":"T$11*Inputs!$E73","v":0},{"$f":"U$11*Inputs!$E73","v":0},{"$f":"V$11*Inputs!$E73","v":0},{"$f":"W$11*Inputs!$E73","v":0}]
[null,null,"Peak electricity savings","MW",{"$f":"SUM(H16:W16)","v":9.0563165905631653},{"$f":"H16+NPV(RDR,I16:W16)","v":8.5389333138626835},null,{"$f":"H8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"I8*Inputs!$E$36*Inputs!$E$58","v":3.0187721968543886},{"$f":"J8*Inputs!$E$36*Inputs!$E$58","v":3.0187721968543886},{"$f":"K8*Inputs!$E$36*Inputs!$E$58","v":3.0187721968543886},{"$f":"L8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"M8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"N8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"O8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"P8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"Q8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"R8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"S8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"T8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"U8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"V8*Inputs!$E$36*Inputs!$E$58","v":0},{"$f":"W8*Inputs!$E$36*Inputs!$E$58","v":0}]
[null,null,"Fuel savings","Billion MBtu",781.95599999999979,{"$f":"H17+NPV(RDR,I17:W17)","v":737.28320687600808},null,{"$f":"H8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"I8*Inputs!$E$37*Inputs!$E$59","v":260.65199999999993},{"$f":"J8*Inputs!$E$37*Inputs!$E$59","v":260.65199999999993},{"$f":"K8*Inputs!$E$37*Inputs!$E$59","v":260.65199999999993},{"$f":"L8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"M8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"N8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"O8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"P8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"Q8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"R8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"S8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"T8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"U8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"V8*Inputs!$E$37*Inputs!$E$59","v":0},{"$f":"W8*Inputs!$E$37*Inputs!$E$59","v":0}]
[null,null,"Capital related energy savings"]
[null,null,"Electricity savings","GWh",142.80000000000001,{"$f":"H19+NPV(RDR,I19:W19)","v":115.2199460216695},null,{"$f":"H9*Inputs!$E$35*Inputs!$E$61","v":0},{"$f":"I9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"J9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"K9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"L9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"M9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"N9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"O9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"P9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"Q9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"R9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"S9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"T9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"U9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"V9*Inputs!$E$35*Inputs!$E$61","v":10.200000000000003},{"$f":"W9*Inputs!$E$35*Inputs!$E$61","v":0}]
[null,null,"Summer peak",null,null,null,null,{"$f":"H$19*Inputs!$E70","v":0},{"$f":"I$19*Inputs!$E70","v":2.7540000000000009},{"$f":"J$19*Inputs!$E70","v":2.7540000000000009},{"$f":"K$19*Inputs!$E70","v":2.7540000000000009},{"$f":"L$19*Inputs!$E70","v":2.7540000000000009},{"$f":"M$19*Inputs!$E70","v":2.7540000000000009},{"$f":"N$19*Inputs!$E70","v":2.7540000000000009},{"$f":"O$19*Inputs!$E70","v":2.7540000000000009},{"$f":"P$19*Inputs!$E70","v":2.7540000000000009},{"$f":"Q$19*Inputs!$E70","v":2.7540000000000009},{"$f":"R$19*Inputs!$E70","v":2.7540000000000009},{"$f":"S$19*Inputs!$E70","v":2.7540000000000009},{"$f":"T$19*Inputs!$E70","v":2.7540000000000009},{"$f":"U$19*Inputs!$E70","v":2.7540000000000009},{"$f":"V$19*Inputs!$E70","v":2.7540000000000009},{"$f":"W$19*Inputs!$E70","v":0}]
[null,null,"Summer off-peak",null,null,null,null,{"$f":"H$19*Inputs!$E71","v":0},{"$f":"I$19*Inputs!$E71","v":2.4480000000000004},{"$f":"J$19*Inputs!$E71","v":2.4480000000000004},{"$f":"K$19*Inputs!$E71","v":2.4480000000000004},{"$f":"L$19*Inputs!$E71","v":2.4480000000000004},{"$f":"M$19*Inputs!$E71","v":2.4480000000000004},{"$f":"N$19*Inputs!$E71","v":2.4480000000000004},{"$f":"O$19*Inputs!$E71","v":2.4480000000000004},{"$f":"P$19*Inputs!$E71","v":2.4480000000000004},{"$f":"Q$19*Inputs!$E71","v":2.4480000000000004},{"$f":"R$19*Inputs!$E71","v":2.4480000000000004},{"$f":"S$19*Inputs!$E71","v":2.4480000000000004},{"$f":"T$19*Inputs!$E71","v":2.4480000000000004},{"$f":"U$19*Inputs!$E71","v":2.4480000000000004},{"$f":"V$19*Inputs!$E71","v":2.4480000000000004},{"$f":"W$19*Inputs!$E71","v":0}]
[null,null,"Winter peak",null,null,null,null,{"$f":"H$19*Inputs!$E72","v":0},{"$f":"I$19*Inputs!$E72","v":2.652000000000001},{"$f":"J$19*Inputs!$E72","v":2.652000000000001},{"$f":"K$19*Inputs!$E72","v":2.652000000000001},{"$f":"L$19*Inputs!$E72","v":2.652000000000001},{"$f":"M$19*Inputs!$E72","v":2.652000000000001},{"$f":"N$19*Inputs!$E72","v":2.652000000000001},{"$f":"O$19*Inputs!$E72","v":2.652000000000001},{"$f":"P$19*Inputs!$E72","v":2.652000000000001},{"$f":"Q$19*Inputs!$E72","v":2.652000000000001},{"$f":"R$19*Inputs!$E72","v":2.652000000000001},{"$f":"S$19*Inputs!$E72","v":2.652000000000001},{"$f":"T$19*Inputs!$E72","v":2.652000000000001},{"$f":"U$19*Inputs!$E72","v":2.652000000000001},{"$f":"V$19*Inputs!$E72","v":2.652000000000001},{"$f":"W$19*Inputs!$E72","v":0}]
[null,null,"Winter off-peak",null,null,null,null,{"$f":"H$19*Inputs!$E73","v":0},{"$f":"I$19*Inputs!$E73","v":2.346000000000001},{"$f":"J$19*Inputs!$E73","v":2.346000000000001},{"$f":"K$19*Inputs!$E73","v":2.346000000000001},{"$f":"L$19*Inputs!$E73","v":2.346000000000001},{"$f":"M$19*Inputs!$E73","v":2.346000000000001},{"$f":"N$19*Inputs!$E73","v":2.346000000000001},{"$f":"O$19*Inputs!$E73","v":2.346000000000001},{"$f":"P$19*Inputs!$E73","v":2.346000000000001},{"$f":"Q$19*Inputs!$E73","v":2.346000000000001},{"$f":"R$19*Inputs!$E73","v":2.346000000000001},{"$f":"S$19*Inputs!$E73","v":2.346000000000001},{"$f":"T$19*Inputs!$E73","v":2.346000000000001},{"$f":"U$19*Inputs!$E73","v":2.346000000000001},{"$f":"V$19*Inputs!$E73","v":2.346000000000001},{"$f":"W$19*Inputs!$E73","v":0}]
[null,null,"Peak electricity savings","MW",18.112633181126327,{"$f":"H24+NPV(RDR,I24:W24)","v":14.614402082910889},null,{"$f":"H9*Inputs!$E$36*Inputs!$E$61","v":0},{"$f":"I9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"J9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"K9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"L9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"M9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"N9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"O9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"P9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"Q9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"R9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"S9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"T9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"U9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"V9*Inputs!$E$36*Inputs!$E$61","v":1.2937595129375952},{"$f":"W9*Inputs!$E$36*Inputs!$E$61","v":0}]
[null,null,"Fuel savings","Billion MBtu",1563.9120000000009,{"$f":"H25+NPV(RDR,I25:W25)","v":1261.86173825379},null,{"$f":"H9*Inputs!$E$37*Inputs!$E$62","v":0},{"$f":"I9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"J9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"K9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"L9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"M9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"N9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"O9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"P9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"Q9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"R9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"S9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"T9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"U9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"V9*Inputs!$E$37*Inputs!$E$62","v":111.70800000000003},{"$f":"W9*Inputs!$E$37*Inputs!$E$62","v":0}]
[null,null,"Total energy savings at customer site"]
[null,null,"Electricity savings","GWh",{"$f":"SUM(H27:W27)","v":214.19999999999993},{"$f":"H27+NPV(RDR,I27:W27)","v":182.54089626816292},null,{"$f":"H11+H19","v":0},{"$f":"I11+I19","v":34},{"$f":"J11+J19","v":34},{"$f":"K11+K19","v":34},{"$f":"L11+L19","v":10.200000000000003},{"$f":"M11+M19","v":10.200000000000003},10.200000000000003,10.200000000000003,10.200000000000003,10.200000000000003,10.200000000000003,10.200000000000003,10.200000000000003,10.200000000000003,10.200000000000003,0]
[null,null,"Summer peak",null,null,null,null,{"$f":"H12+H20","v":0},{"$f":"I12+I20","v":9.1800000000000015},9.1800000000000015,{"$f":"K12+K20","v":9.1800000000000015},2.7540000000000009,2.7540000000000009,2.7540000000000009,2.7540000000000009,2.7540000000000009,2.7540000000000009,2.7540000000000009,2.7540000000000009,2.7540000000000009,2.7540000000000009,2.7540000000000009,0]
[null,null,"Summer off-peak",null,null,null,null,0,8.16,8.16,{"$f":"K13+K21","v":8.16},2.4480000000000004,2.4480000000000004,2.4480000000000004,2.4480000000000004,2.4480000000000004,2.4480000000000004,2.4480000000000004,2.4480000000000004,2.4480000000000004,2.4480000000000004,2.4480000000000004,0]
[null,null,"Winter peak",null,null,null,null,0,{"$f":"I14+I22","v":8.8400000000000016},8.8400000000000016,{"$f":"K14+K22","v":8.8400000000000016},2.652000000000001,2.652000000000001,2.652000000000001,2.652000000000001,2.652000000000001,2.652000000000001,2.652000000000001,2.652000000000001,2.652000000000001,2.652000000000001,2.652000000000001,0]
[null,null,"Winter off-peak",null,null,null,null,0,7.8200000000000012,7.8200000000000012,{"$f":"K15+K23","v":7.8200000000000012},2.346000000000001,2.346000000000001,2.346000000000001,2.346000000000001,2.346000000000001,2.346000000000001,2.346000000000001,2.346000000000001,2.346000000000001,2.346000000000001,2.346000000000001,0]
[null,null,"Electricity savings","Billion MBtu",{"$f":"E27*3.412","v":730.85039999999969},{"$f":"F27*3.412","v":622.82953806697185}]
[null,null,"Peak electricity savings","MW",{"$f":"SUM(H33:W33)","v":27.168949771689487},{"$f":"H33+NPV(RDR,I33:W33)","v":23.153335396773578},null,{"$f":"H16+H24","v":0},{"$f":"I16+I24","v":4.3125317097919833},4.3125317097919833,4.3125317097919833,1.2937595129375952,1.2937595129375952,1.2937595129375952,1.2937595129375952,1.2937595129375952,1.2937595129375952,1.2937595129375952,1.2937595129375952,1.2937595129375952,1.2937595129375952,1.2937595129375952,0]
[null,null,"Fuel savings","Billion MBtu",{"$f":"SUM(H34:W34)","v":2345.8680000000008},{"$f":"H34+NPV(RDR,I34:W34)","v":1999.1449451297979},null,{"$f":"H17+H25","v":0},{"$f":"I17+I25","v":372.35999999999996},372.35999999999996,372.35999999999996,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,0]
[null,null,"Total energy savings at generator"]
[null,null,"Electricity savings","GWh",{"$f":"SUM(H36:W36)","v":227.87234042553209},{"$f":"H36+NPV(RDR,I36:W36)","v":194.19244283847121},null,{"$f":"H27/(1-Inputs!$E$85)","v":0},{"$f":"I27/(1-Inputs!$E$85)","v":36.170212765957451},{"$f":"J27/(1-Inputs!$E$85)","v":36.170212765957451},{"$f":"K27/(1-Inputs!$E$85)","v":36.170212765957451},{"$f":"L27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"M27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"N27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"O27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"P27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"Q27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"R27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"S27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"T27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"U27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"V27/(1-Inputs!$E$85)","v":10.851063829787238},{"$f":"W27/(1-Inputs!$E$85)","v":0}]
[null,null,"Summer peak",null,null,null,null,{"$f":"H28/(1-Inputs!$E$85)","v":0},{"$f":"I28/(1-Inputs!$E$85)","v":9.7659574468085122},{"$f":"J28/(1-Inputs!$E$85)","v":9.7659574468085122},{"$f":"K28/(1-Inputs!$E$85)","v":9.7659574468085122},{"$f":"L28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"M28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"N28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"O28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"P28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"Q28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"R28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"S28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"T28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"U28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"V28/(1-Inputs!$E$85)","v":2.9297872340425544},{"$f":"W28/(1-Inputs!$E$85)","v":0}]
[null,null,"Summer off-peak",null,null,null,null,{"$f":"H29/(1-Inputs!$E$85)","v":0},{"$f":"I29/(1-Inputs!$E$85)","v":8.6808510638297882},{"$f":"J29/(1-Inputs!$E$85)","v":8.6808510638297882},{"$f":"K29/(1-Inputs!$E$85)","v":8.6808510638297882},{"$f":"L29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"M29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"N29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"O29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"P29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"Q29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"R29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"S29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"T29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"U29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"V29/(1-Inputs!$E$85)","v":2.6042553191489368},{"$f":"W29/(1-Inputs!$E$85)","v":0}]
[null,null,"Winter peak",null,null,null,null,{"$f":"H30/(1-Inputs!$E$85)","v":0},{"$f":"I30/(1-Inputs!$E$85)","v":9.4042553191489393},{"$f":"J30/(1-Inputs!$E$85)","v":9.4042553191489393},{"$f":"K30/(1-Inputs!$E$85)","v":9.4042553191489393},{"$f":"L30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"M30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"N30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"O30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"P30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"Q30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"R30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"S30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"T30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"U30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"V30/(1-Inputs!$E$85)","v":2.8212765957446821},{"$f":"W30/(1-Inputs!$E$85)","v":0}]
[null,null,"Winter off-peak",null,null,null,null,{"$f":"H31/(1-Inputs!$E$85)","v":0},{"$f":"I31/(1-Inputs!$E$85)","v":8.3191489361702153},{"$f":"J31/(1-Inputs!$E$85)","v":8.3191489361702153},{"$f":"K31/(1-Inputs!$E$85)","v":8.3191489361702153},{"$f":"L31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"M31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"N31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"O31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"P31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"Q31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"R31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"S31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"T31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"U31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"V31/(1-Inputs!$E$85)","v":2.495744680851065},{"$f":"W31/(1-Inputs!$E$85)","v":0}]
[null,null,"Electricity savings","Billion MBtu",{"$f":"E36*3.412","v":777.50042553191543},{"$f":"F36*3.412","v":662.5846149648637}]
[null,null,"Peak electricity savings","MW",{"$f":"SUM(H42:W42)","v":32.790111793418347},{"$f":"H42+NPV(RDR,I42:W42)","v":27.943680651278452},null,{"$f":"H33/(1-Inputs!$E$86)","v":0},{"$f":"I33/(1-Inputs!$E$86)","v":5.2047796497489456},{"$f":"J33/(1-Inputs!$E$86)","v":5.2047796497489456},{"$f":"K33/(1-Inputs!$E$86)","v":5.2047796497489456},{"$f":"L33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"M33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"N33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"O33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"P33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"Q33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"R33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"S33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"T33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"U33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"V33/(1-Inputs!$E$86)","v":1.561433894924684},{"$f":"W33/(1-Inputs!$E$86)","v":0}]
[null,null,"Fuel savings","Billion MBtu",{"$f":"SUM(H43:W43)","v":2345.8680000000008},{"$f":"H43+NPV(RDR,I43:W43)","v":1999.1449451297979},null,{"$f":"H17+H25","v":0},{"$f":"I17+I25","v":372.35999999999996},{"$f":"J17+J25","v":372.35999999999996},{"$f":"K17+K25","v":372.35999999999996},111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,111.70800000000003,{"$f":"S17+S25","v":111.70800000000003},{"$f":"T17+T25","v":111.70800000000003},{"$f":"U17+U25","v":111.70800000000003},{"$f":"V17+V25","v":111.70800000000003},{"$f":"W17+W25","v":0}]
[]
[]
[null,"Emissions Savings",null,null,"Total"]
[null,null,"Electricity"]
[null,null,"CO2","tons",{"$f":"SUM(H48:W48)","v":173284.83492510635},null,null,{"$f":"Inputs!$E$190*H36*0.453592","v":0},{"$f":"Inputs!$E$190*I36*0.453592","v":27505.52935319149},{"$f":"Inputs!$E$190*J36*0.453592","v":27505.52935319149},{"$f":"Inputs!$E$190*K36*0.453592","v":27505.52935319149},{"$f":"Inputs!$E$190*L36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*M36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*N36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*O36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*P36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*Q36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*R36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*S36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*T36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*U36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*V36*0.453592","v":8251.6588059574497},{"$f":"Inputs!$E$190*W36*0.453592","v":0}]
[null,null,"NOx","lbs.",{"$f":"SUM(H49:W49)","v":0},null,null,{"$f":"Inputs!$E$191*MainModule!H36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!I36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!J36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!K36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!L36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!M36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!N36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!O36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!P36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!Q36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!R36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!S36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!T36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!U36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!V36*1000","v":0},{"$f":"Inputs!$E$191*MainModule!W36*1000","v":0}]
[null,null,"SO2","lbs.",{"$f":"SUM(H50:W50)","v":0},null,null,{"$f":"Inputs!$E$192*MainModule!H36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!I36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!J36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!K36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!L36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!M36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!N36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!O36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!P36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!Q36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!R36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!S36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!T36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!U36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!V36*1000","v":0},{"$f":"Inputs!$E$192*MainModule!W36*1000","v":0}]
[null,null,"Fuel"]
[null,null,"CO2","tons",{"$f":"SUM(H52:W52)","v":125559.90102700808},null,null,{"$f":"Inputs!$E$194*MainModule!H43*0.453592","v":0},{"$f":"Inputs!$E$194*MainModule!I43*0.453592","v":19930.143020159998},{"$f":"Inputs!$E$194*MainModule!J43*0.453592","v":19930.143020159998},{"$f":"Inputs!$E$194*MainModule!K43*0.453592","v":19930.143020159998},{"$f":"Inputs!$E$194*MainModule!L43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!M43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!N43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!O43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!P43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!Q43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!R43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!S43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!T43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!U43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!V43*0.453592","v":5979.0429060480019},{"$f":"Inputs!$E$194*MainModule!W43*0.453592","v":0}]
[null,null,"NOx","lbs.",{"$f":"SUM(H53:W53)","v":321383.91600000003},null,null,{"$f":"Inputs!$E$195*MainModule!H43*1000","v":0},{"$f":"Inputs!$E$195*MainModule!I43*1000","v":51013.32},{"$f":"Inputs!$E$195*MainModule!J43*1000","v":51013.32},{"$f":"Inputs!$E$195*MainModule!K43*1000","v":51013.32},{"$f":"Inputs!$E$195*MainModule!L43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!M43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!N43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!O43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!P43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!Q43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!R43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!S43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!T43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!U43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!V43*1000","v":15303.996000000005},{"$f":"Inputs!$E$195*MainModule!W43*1000","v":0}]
[null,null,"SO2","lbs.",{"$f":"SUM(H54:W54)","v":0},null,null,{"$f":"Inputs!$E$196*MainModule!H43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!I43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!J43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!K43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!L43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!M43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!N43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!O43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!P43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!Q43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!R43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!S43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!T43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!U43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!V43*1000","v":0},{"$f":"Inputs!$E$196*MainModule!W43*1000","v":0}]
[null,null,"Total emissions savings"]
[null,null,"CO2","tons",{"$f":"SUM(H56:W56)","v":298844.73595211434},null,null,{"$f":"H48+H52","v":0},{"$f":"I48+I52","v":47435.672373351488},{"$f":"J48+J52","v":47435.672373351488},47435.672373351488,14230.701712005452,14230.701712005452,14230.701712005452,14230.701712005452,14230.701712005452,14230.701712005452,14230.701712005452,14230.701712005452,14230.701712005452,14230.701712005452,14230.701712005452,0]
[null,null,"NOx","lbs.",{"$f":"SUM(H57:W57)","v":321383.91600000003},null,null,{"$f":"H49+H53","v":0},51013.32,51013.32,51013.32,15303.996000000005,15303.996000000005,15303.996000000005,15303.996000000005,15303.996000000005,15303.996000000005,15303.996000000005,15303.996000000005,15303.996000000005,15303.996000000005,15303.996000000005,0]
[null,null,"SO2","lbs.",{"$f":"SUM(H58:W58)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"SEP Cost Calculations",null,null,"NPV"]
[null,null,"All SEP Cost"]
[null,null,"SEP implementation cost","$000",{"$f":"H63+NPV(RDR,MainModule!I63:W63)","v":1206.3212092862136},null,null,{"$f":"SUM(H64:H65)","v":612.07430815999999},{"$f":"SUM(I64:I65)","v":612.07430815999999},null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},null,{"$f":"SUM(N64:N65)","v":0},{"$f":"SUM(O64:O65)","v":0},null,{"$f":"SUM(Q64:Q65)","v":0},{"$f":"SUM(R64:R65)","v":0},null,{"$f":"SUM(T64:T65)","v":0},{"$f":"SUM(U64:U65)","v":0}]
[null,null,"Initial SEP cycle","$000",{"$f":"H64+NPV(RDR,MainModule!I64:W64)","v":1206.3212092862136},null,null,{"$f":"Inputs!E109*(12/Inputs!E98)","v":612.07430815999999},{"$f":"Inputs!E109*(1-12/Inputs!E98)","v":612.07430815999999}]
[null,null,"Subsequent SEP cycles","$000",{"$f":"H65+NPV(RDR,MainModule!I65:W65)","v":0},null,null,null,null,null,{"$f":"IF(Inputs!E65>4,Inputs!$E$123*(1-12/Inputs!E98),0)","v":0},{"$f":"IF(Inputs!E65>4,Inputs!$E$123*(12/Inputs!E98),0)","v":0},null,{"$f":"IF(Inputs!E65>7,Inputs!$E$129*(1-12/Inputs!E98),0)","v":0},{"$f":"IF(Inputs!E65>7,Inputs!$E$129*(12/Inputs!E98),0)","v":0},null,{"$f":"IF(Inputs!E65>10,Inputs!$E$129*(1-12/Inputs!E98),0)","v":0},{"$f":"IF(Inputs!E65>10,Inputs!$E$129*(12/Inputs!E98),0)","v":0},null,{"$f":"IF(Inputs!E65>13,Inputs!$E$129*(1-12/Inputs!E98),0)","v":0},{"$f":"IF(Inputs!E65>13,Inputs!$E$129*(12/Inputs!E98),0)","v":0}]
[null,null,"Capital improvement cost","$000",{"$f":"H66+NPV(RDR,MainModule!I66:W66)","v":9594.0659153945999},null,null,null,{"$f":"(I19*Inputs!E135*1000)+(I25*Inputs!E136)","v":9881.8878928564372}]
[null,null,"Maintenance cost","$000",{"$f":"H67+NPV(RDR,MainModule!I67:W67)","v":873.13665718884954},null,null,null,{"$f":"Inputs!$E$112*I8*((24-Inputs!E98)/12)","v":0},{"$f":"Inputs!$E$112*J8","v":470},{"$f":"Inputs!$E$112*K8","v":470},{"$f":"Inputs!$E$112*L8","v":0},{"$f":"Inputs!$E$112*M8","v":0},{"$f":"Inputs!$E$112*N8","v":0},{"$f":"Inputs!$E$112*O8","v":0},{"$f":"Inputs!$E$112*P8","v":0},{"$f":"Inputs!$E$112*Q8","v":0},{"$f":"Inputs!$E$112*R8","v":0},{"$f":"Inputs!$E$112*S8","v":0},{"$f":"Inputs!$E$112*T8","v":0},{"$f":"Inputs!$E$112*U8","v":0},{"$f":"Inputs!$E$112*V8","v":0},{"$f":"Inputs!$E$112*W8","v":0}]
[null,null,"Administrative cost","$000",{"$f":"H68+NPV(RDR,MainModule!I68:W68)","v":0},null,null,{"$f":"SUM(H69:H70)","v":0},{"$f":"SUM(I69:I70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Initial SEP cycle","$000",{"$f":"H69+NPV(RDR,MainModule!I69:W69)","v":0},null,null,{"$f":"Inputs!$E$115*(12/Inputs!E98)","v":0},{"$f":"Inputs!$E$115*(1-12/Inputs!E98)","v":0}]
[null,null,"Subsequent SEP cycles","$000",{"$f":"H70+NPV(RDR,MainModule!I70:W70)","v":0},null,null,null,null,{"$f":"IF(J$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(K$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(L$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(M$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(N$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(O$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(P$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(Q$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(R$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(S$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(T$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(U$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(V$8=1,Inputs!$E$116,0)","v":0},{"$f":"IF(W$8=1,Inputs!$E$116,0)","v":0}]
[null,null,"Total cost","$000",{"$f":"H71+NPV(RDR,MainModule!I71:W71)","v":11673.523781869661},null,null,{"$f":"SUM(H63,H66:H68)","v":612.07430815999999},{"$f":"SUM(I63,I66:I68)","v":10493.962201016437},{"$f":"SUM(J63,J66:J68)","v":470},{"$f":"SUM(K63,K66:K68)","v":470},{"$f":"SUM(L63,L66:L68)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Participant cost","$000",{"$f":"H73+NPV(RDR,MainModule!I73:W73)","v":8171.4666473087627},null,null,{"$f":"SUM(H74:H76)","v":428.45201571199999},{"$f":"SUM(I74:I76)","v":7345.7735407115051},329,329,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SEP implementation cost","$000",{"$f":"H74+NPV(RDR,MainModule!I74:W74)","v":844.42484650034953},null,null,{"$f":"H63*(1-Inputs!$E$91)","v":428.45201571199999},{"$f":"I63*(1-Inputs!$E$91)","v":428.45201571199999},{"$f":"J63*(1-Inputs!$E$91)","v":0},{"$f":"K63*(1-Inputs!$E$91)","v":0},{"$f":"L63*(1-Inputs!$E$91)","v":0},{"$f":"M63*(1-Inputs!$E$91)","v":0},{"$f":"N63*(1-Inputs!$E$91)","v":0},{"$f":"O63*(1-Inputs!$E$91)","v":0},{"$f":"P63*(1-Inputs!$E$91)","v":0},{"$f":"Q63*(1-Inputs!$E$91)","v":0},{"$f":"R63*(1-Inputs!$E$91)","v":0},{"$f":"S63*(1-Inputs!$E$91)","v":0},{"$f":"T63*(1-Inputs!$E$91)","v":0},{"$f":"U63*(1-Inputs!$E$91)","v":0},{"$f":"V63*(1-Inputs!$E$91)","v":0},{"$f":"W63*(1-Inputs!$E$91)","v":0}]
[null,null,"Capital improvement cost","$000",{"$f":"H75+NPV(RDR,MainModule!I75:W75)","v":6715.8461407762188},null,null,{"$f":"H66*(1-Inputs!$E$93)","v":0},{"$f":"I66*(1-Inputs!$E$93)","v":6917.3215249995055},{"$f":"J66*(1-Inputs!$E$93)","v":0},{"$f":"K66*(1-Inputs!$E$93)","v":0},{"$f":"L66*(1-Inputs!$E$93)","v":0},{"$f":"M66*(1-Inputs!$E$93)","v":0},{"$f":"N66*(1-Inputs!$E$93)","v":0},{"$f":"O66*(1-Inputs!$E$93)","v":0},{"$f":"P66*(1-Inputs!$E$93)","v":0},{"$f":"Q66*(1-Inputs!$E$93)","v":0},{"$f":"R66*(1-Inputs!$E$93)","v":0},{"$f":"S66*(1-Inputs!$E$93)","v":0},{"$f":"T66*(1-Inputs!$E$93)","v":0},{"$f":"U66*(1-Inputs!$E$93)","v":0},{"$f":"V66*(1-Inputs!$E$93)","v":0},{"$f":"W66*(1-Inputs!$E$93)","v":0}]
[null,null,"Maintenance cost","$000",{"$f":"H76+NPV(RDR,MainModule!I76:W76)","v":611.19566003219472},null,null,{"$f":"H67*(1-Inputs!$E$92)","v":0},{"$f":"I67*(1-Inputs!$E$92)","v":0},{"$f":"J67*(1-Inputs!$E$92)","v":329},{"$f":"K67*(1-Inputs!$E$92)","v":329},{"$f":"L67*(1-Inputs!$E$92)","v":0},{"$f":"M67*(1-Inputs!$E$92)","v":0},{"$f":"N67*(1-Inputs!$E$92)","v":0},{"$f":"O67*(1-Inputs!$E$92)","v":0},{"$f":"P67*(1-Inputs!$E$92)","v":0},{"$f":"Q67*(1-Inputs!$E$92)","v":0},{"$f":"R67*(1-Inputs!$E$92)","v":0},{"$f":"S67*(1-Inputs!$E$92)","v":0},{"$f":"T67*(1-Inputs!$E$92)","v":0},{"$f":"U67*(1-Inputs!$E$92)","v":0},{"$f":"V67*(1-Inputs!$E$92)","v":0},{"$f":"W67*(1-Inputs!$E$92)","v":0}]
[null,null,"Program administrator cost","$000",{"$f":"H77+NPV(RDR,MainModule!I77:W77)","v":3502.0571345608987},null,null,{"$f":"SUM(H78:H81)","v":183.622292448},{"$f":"SUM(I78:I81)","v":3148.1886603049315},{"$f":"SUM(J78:J81)","v":141},141,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SEP implementation cost","$000",{"$f":"H78+NPV(RDR,MainModule!I78:W78)","v":361.89636278586408},null,null,{"$f":"H63-H74","v":183.622292448},{"$f":"I63-I74","v":183.622292448},{"$f":"J63-J74","v":0},{"$f":"K63-K74","v":0},{"$f":"L63-L74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital improvement cost","$000",{"$f":"H79+NPV(RDR,MainModule!I79:W79)","v":2878.2197746183801},null,null,{"$f":"H66-H75","v":0},2964.5663678569317,0,0,{"$f":"L66-L75","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Maintenance cost","$000",{"$f":"H80+NPV(RDR,MainModule!I80:W80)","v":261.94099715665482},null,null,0,0,141,141,{"$f":"L67-L76","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C68","v":"Administrative cost"},"$000",{"$f":"H81+NPV(RDR,MainModule!I81:W81)","v":0},null,null,{"$f":"H68","v":0},{"$f":"I68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total cost","$000",{"$f":"H82+NPV(RDR,MainModule!I82:W82)","v":11673.523781869661},null,null,{"$f":"SUM(H73,H77)","v":612.07430815999999},{"$f":"SUM(I73,I77)","v":10493.962201016437},{"$f":"SUM(J73,J77)","v":470},{"$f":"SUM(K73,K77)","v":470},{"$f":"SUM(L73,L77)","v":0},{"$f":"SUM(M73,M77)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost of Saved Electricity (All SEP Costs divided by electricity savings only)"]
[null,null,"Participant cost","$/kWh",{"$f":"E73/($F$36*1000)","v":4.2079220632214656E-2}]
[null,null,"Program administrator cost","$/kWh",{"$f":"E77/($F$36*1000)","v":1.8033951699520569E-2}]
[null,null,"Total resource cost","$/kWh",{"$f":"E82/($F$36*1000)","v":6.0113172331735222E-2}]
[null,null,"SEP implementation & O&M cost (at customer site)","$/kWh",{"$f":"(E63+E67)/($F$11*1000)","v":3.0888718279542968E-2}]
[null,null,"Capital improvement cost (at customer site)","$/kWh",{"$f":"(E66/($F$19*1000))","v":8.3267405051467708E-2}]
[]
[null,null,"Cost of Saved Fuel (All SEP Costs divided by fuel savings only)"]
[null,null,"Participant cost","$/MMBtu",{"$f":"E73/($F$43)","v":4.0874808338513029}]
[null,null,"Program administrator cost","$/MMBtu",{"$f":"E77/($F$43)","v":1.7517775002219871}]
[null,null,"Total resource cost","$/MMBtu",{"$f":"E82/($F$43)","v":5.8392583340732891}]
[null,null,"SEP implementation & O&M cost (at customer site)","$/MMBtu",{"$f":"(E63+E67)/($F$17)","v":2.8204329721357322}]
[null,null,"Capital improvement cost (at customer site)","$/MMBtu",{"$f":"(E66)/($F$25)","v":7.6031039095227788}]
[]
[null,null,"Cost of Saved Energy (electric & fuel)"]
[null,null,"Participant cost","$/MMBtu",{"$f":"E73/($F$43+$F$41)","v":3.0699838067012912}]
[null,null,"Program administrator cost","$/MMBtu",{"$f":"E77/($F$43+$F$41)","v":1.3157073457291248}]
[null,null,"Total resource cost","$/MMBtu",{"$f":"E82/($F$43+$F$41)","v":4.3856911524304154}]
[null,null,"SEP implementation & O&M cost (at customer site)","$/MMBtu",{"$f":"(E63+E67)/($F$17+$F$11*3.412)","v":2.1504611717075264}]
[null,null,"Capital improvement cost (at customer site)","$/MMBtu",{"$f":"(E66)/($F$25+$F$19*3.412)","v":5.7970460221593187}]
[]
[]
[null,"Program Administrator Cost Test",null,null,"NPV"]
[null,null,"Avoided generation kWh","$million",{"$f":"H107+NPV(RDR,MainModule!I107:W107)","v":10.358531974986855},null,null,{"$f":"MAX(H36*Inputs!$E$237,SUM(H108:H111))","v":0},{"$f":"MAX(I36*Inputs!$E$237,SUM(I108:I111))","v":1.9293763444229286},{"$f":"MAX(J36*Inputs!$E$237,SUM(J108:J111))","v":1.9293763444229286},{"$f":"MAX(K36*Inputs!$E$237,SUM(K108:K111))","v":1.9293763444229286},{"$f":"MAX(L36*Inputs!$E$237,SUM(L108:L111))","v":0.57881290332687851},{"$f":"MAX(M36*Inputs!$E$237,SUM(M108:M111))","v":0.57881290332687851},{"$f":"MAX(N36*Inputs!$E$237,SUM(N108:N111))","v":0.57881290332687851},{"$f":"MAX(O36*Inputs!$E$237,SUM(O108:O111))","v":0.57881290332687851},{"$f":"MAX(P36*Inputs!$E$237,SUM(P108:P111))","v":0.57881290332687851},{"$f":"MAX(Q36*Inputs!$E$237,SUM(Q108:Q111))","v":0.57881290332687851},{"$f":"MAX(R36*Inputs!$E$237,SUM(R108:R111))","v":0.57881290332687851},{"$f":"MAX(S36*Inputs!$E$237,SUM(S108:S111))","v":0.57881290332687851},{"$f":"MAX(T36*Inputs!$E$237,SUM(T108:T111))","v":0.57881290332687851},{"$f":"MAX(U36*Inputs!$E$237,SUM(U108:U111))","v":0.57881290332687851},{"$f":"MAX(V36*Inputs!$E$237,SUM(V108:V111))","v":0.57881290332687851},{"$f":"MAX(W36*Inputs!$E$237,SUM(W108:W111))","v":0}]
[null,null,"Summer peak","$million",{"$f":"H108+NPV(RDR,MainModule!I108:W108)","v":3.5802488317938539},null,null,{"$f":"H37*Inputs!$E238","v":0},{"$f":"I37*Inputs!$E238","v":0.6668558266645358},{"$f":"J37*Inputs!$E238","v":0.6668558266645358},{"$f":"K37*Inputs!$E238","v":0.6668558266645358},{"$f":"L37*Inputs!$E238","v":0.20005674799936077},{"$f":"M37*Inputs!$E238","v":0.20005674799936077},{"$f":"N37*Inputs!$E238","v":0.20005674799936077},{"$f":"O37*Inputs!$E238","v":0.20005674799936077},{"$f":"P37*Inputs!$E238","v":0.20005674799936077},{"$f":"Q37*Inputs!$E238","v":0.20005674799936077},{"$f":"R37*Inputs!$E238","v":0.20005674799936077},{"$f":"S37*Inputs!$E238","v":0.20005674799936077},{"$f":"T37*Inputs!$E238","v":0.20005674799936077},{"$f":"U37*Inputs!$E238","v":0.20005674799936077},{"$f":"V37*Inputs!$E238","v":0.20005674799936077},{"$f":"W37*Inputs!$E238","v":0}]
[null,null,"Summer off-peak","$million",{"$f":"H109+NPV(RDR,MainModule!I109:W109)","v":1.8787028642545462},null,null,{"$f":"H38*Inputs!$E239","v":0},{"$f":"I38*Inputs!$E239","v":0.34992650244697643},{"$f":"J38*Inputs!$E239","v":0.34992650244697643},{"$f":"K38*Inputs!$E239","v":0.34992650244697643},{"$f":"L38*Inputs!$E239","v":0.10497795073409294},{"$f":"M38*Inputs!$E239","v":0.10497795073409294},{"$f":"N38*Inputs!$E239","v":0.10497795073409294},{"$f":"O38*Inputs!$E239","v":0.10497795073409294},{"$f":"P38*Inputs!$E239","v":0.10497795073409294},{"$f":"Q38*Inputs!$E239","v":0.10497795073409294},{"$f":"R38*Inputs!$E239","v":0.10497795073409294},{"$f":"S38*Inputs!$E239","v":0.10497795073409294},{"$f":"T38*Inputs!$E239","v":0.10497795073409294},{"$f":"U38*Inputs!$E239","v":0.10497795073409294},{"$f":"V38*Inputs!$E239","v":0.10497795073409294},{"$f":"W38*Inputs!$E239","v":0}]
[null,null,"Winter peak","$million",{"$f":"H110+NPV(RDR,MainModule!I110:W110)","v":2.8992342943226683},null,null,{"$f":"H39*Inputs!$E240","v":0},{"$f":"I39*Inputs!$E240","v":0.54001031013981649},{"$f":"J39*Inputs!$E240","v":0.54001031013981649},{"$f":"K39*Inputs!$E240","v":0.54001031013981649},{"$f":"L39*Inputs!$E240","v":0.16200309304194496},{"$f":"M39*Inputs!$E240","v":0.16200309304194496},{"$f":"N39*Inputs!$E240","v":0.16200309304194496},{"$f":"O39*Inputs!$E240","v":0.16200309304194496},{"$f":"P39*Inputs!$E240","v":0.16200309304194496},{"$f":"Q39*Inputs!$E240","v":0.16200309304194496},{"$f":"R39*Inputs!$E240","v":0.16200309304194496},{"$f":"S39*Inputs!$E240","v":0.16200309304194496},{"$f":"T39*Inputs!$E240","v":0.16200309304194496},{"$f":"U39*Inputs!$E240","v":0.16200309304194496},{"$f":"V39*Inputs!$E240","v":0.16200309304194496},{"$f":"W39*Inputs!$E240","v":0}]
[null,null,"Winter off-peak","$million",{"$f":"H111+NPV(RDR,MainModule!I111:W111)","v":2.0003459846157874},null,null,{"$f":"H40*Inputs!$E241","v":0},{"$f":"I40*Inputs!$E241","v":0.37258370517159967},{"$f":"J40*Inputs!$E241","v":0.37258370517159967},{"$f":"K40*Inputs!$E241","v":0.37258370517159967},{"$f":"L40*Inputs!$E241","v":0.11177511155147993},{"$f":"M40*Inputs!$E241","v":0.11177511155147993},{"$f":"N40*Inputs!$E241","v":0.11177511155147993},{"$f":"O40*Inputs!$E241","v":0.11177511155147993},{"$f":"P40*Inputs!$E241","v":0.11177511155147993},{"$f":"Q40*Inputs!$E241","v":0.11177511155147993},{"$f":"R40*Inputs!$E241","v":0.11177511155147993},{"$f":"S40*Inputs!$E241","v":0.11177511155147993},{"$f":"T40*Inputs!$E241","v":0.11177511155147993},{"$f":"U40*Inputs!$E241","v":0.11177511155147993},{"$f":"V40*Inputs!$E241","v":0.11177511155147993},{"$f":"W40*Inputs!$E241","v":0}]
[null,null,"Avoided capacity kW","$million",{"$f":"H112+NPV(RDR,MainModule!I112:W112)","v":1.1802888709634045},null,null,{"$f":"H42*Inputs!$E$242/1000","v":0},{"$f":"I42*Inputs!$E$242/1000","v":0.2198401696998506},{"$f":"J42*Inputs!$E$242/1000","v":0.2198401696998506},{"$f":"K42*Inputs!$E$242/1000","v":0.2198401696998506},{"$f":"L42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"M42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"N42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"O42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"P42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"Q42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"R42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"S42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"T42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"U42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"V42*Inputs!$E$242/1000","v":6.5952050909955193E-2},{"$f":"W42*Inputs!$E$242/1000","v":0}]
[null,null,"Avoided T&D KW","$million",{"$f":"H113+NPV(RDR,MainModule!I113:W113)","v":1.3515047196853358},null,null,{"$f":"H42*Inputs!$E$243/1000","v":0},{"$f":"I42*Inputs!$E$243/1000","v":0.25173077052167292},{"$f":"J42*Inputs!$E$243/1000","v":0.25173077052167292},{"$f":"K42*Inputs!$E$243/1000","v":0.25173077052167292},{"$f":"L42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"M42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"N42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"O42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"P42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"Q42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"R42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"S42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"T42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"U42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"V42*Inputs!$E$243/1000","v":7.5519231156501887E-2},{"$f":"W42*Inputs!$E$243/1000","v":0}]
[null,null,"Electricity price reduction effect","$million",{"$f":"H114+NPV(RDR,MainModule!I114:W114)","v":0},null,null,{"$f":"H36*Inputs!$E$244+H42*Inputs!$E$245/1000","v":0},{"$f":"I36*Inputs!$E$244+I42*Inputs!$E$245/1000","v":0},{"$f":"J36*Inputs!$E$244+J42*Inputs!$E$245/1000","v":0},{"$f":"K36*Inputs!$E$244+K42*Inputs!$E$245/1000","v":0},{"$f":"L36*Inputs!$E$244+L42*Inputs!$E$245/1000","v":0},{"$f":"M36*Inputs!$E$244+M42*Inputs!$E$245/1000","v":0},{"$f":"N36*Inputs!$E$244+N42*Inputs!$E$245/1000","v":0},{"$f":"O36*Inputs!$E$244+O42*Inputs!$E$245/1000","v":0},{"$f":"P36*Inputs!$E$244+P42*Inputs!$E$245/1000","v":0},{"$f":"Q36*Inputs!$E$244+Q42*Inputs!$E$245/1000","v":0},{"$f":"R36*Inputs!$E$244+R42*Inputs!$E$245/1000","v":0},{"$f":"S36*Inputs!$E$244+S42*Inputs!$E$245/1000","v":0},{"$f":"T36*Inputs!$E$244+T42*Inputs!$E$245/1000","v":0},{"$f":"U36*Inputs!$E$244+U42*Inputs!$E$245/1000","v":0},{"$f":"V36*Inputs!$E$244+V42*Inputs!$E$245/1000","v":0},{"$f":"W36*Inputs!$E$244+W42*Inputs!$E$245/1000","v":0}]
[null,null,"Avoided MMBtu","$million",{"$f":"H115+NPV(RDR,MainModule!I115:W115)","v":0},null,null,{"$f":"H43*Inputs!$E$250/1000","v":0},{"$f":"I43*Inputs!$E$250/1000","v":0},{"$f":"J43*Inputs!$E$250/1000","v":0},{"$f":"K43*Inputs!$E$250/1000","v":0},{"$f":"L43*Inputs!$E$250/1000","v":0},{"$f":"M43*Inputs!$E$250/1000","v":0},{"$f":"N43*Inputs!$E$250/1000","v":0},{"$f":"O43*Inputs!$E$250/1000","v":0},{"$f":"P43*Inputs!$E$250/1000","v":0},{"$f":"Q43*Inputs!$E$250/1000","v":0},{"$f":"R43*Inputs!$E$250/1000","v":0},{"$f":"S43*Inputs!$E$250/1000","v":0},{"$f":"T43*Inputs!$E$250/1000","v":0},{"$f":"U43*Inputs!$E$250/1000","v":0},{"$f":"V43*Inputs!$E$250/1000","v":0},{"$f":"W43*Inputs!$E$250/1000","v":0}]
[null,null,"Fuel price reduction effect","$million",{"$f":"H116+NPV(RDR,MainModule!I116:W116)","v":0},null,null,{"$f":"H43*Inputs!$E$251/1000","v":0},{"$f":"I43*Inputs!$E$251/1000","v":0},{"$f":"J43*Inputs!$E$251/1000","v":0},{"$f":"K43*Inputs!$E$251/1000","v":0},{"$f":"L43*Inputs!$E$251/1000","v":0},{"$f":"M43*Inputs!$E$251/1000","v":0},{"$f":"N43*Inputs!$E$251/1000","v":0},{"$f":"O43*Inputs!$E$251/1000","v":0},{"$f":"P43*Inputs!$E$251/1000","v":0},{"$f":"Q43*Inputs!$E$251/1000","v":0},{"$f":"R43*Inputs!$E$251/1000","v":0},{"$f":"S43*Inputs!$E$251/1000","v":0},{"$f":"T43*Inputs!$E$251/1000","v":0},{"$f":"U43*Inputs!$E$251/1000","v":0},{"$f":"V43*Inputs!$E$251/1000","v":0},{"$f":"W43*Inputs!$E$251/1000","v":0}]
[null,null,"Environmental compliance cost","$million",{"$f":"H117+NPV(RDR,MainModule!I117:W117)","v":5.0935000883026555},null,null,{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!H56+H57*Inputs!$E$182+H57*Inputs!$E$183)/1000000)","v":0},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!I56+I57*Inputs!$E$182+I57*Inputs!$E$183)/1000000)","v":0.94871344746702979},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!J56+J57*Inputs!$E$182+J57*Inputs!$E$183)/1000000)","v":0.94871344746702979},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!K56+K57*Inputs!$E$182+K57*Inputs!$E$183)/1000000)","v":0.94871344746702979},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!L56+L57*Inputs!$E$182+L57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!M56+M57*Inputs!$E$182+M57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!N56+N57*Inputs!$E$182+N57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!O56+O57*Inputs!$E$182+O57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!P56+P57*Inputs!$E$182+P57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!Q56+Q57*Inputs!$E$182+Q57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!R56+R57*Inputs!$E$182+R57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!S56+S57*Inputs!$E$182+S57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!T56+T57*Inputs!$E$182+T57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!U56+U57*Inputs!$E$182+U57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!V56+V57*Inputs!$E$182+V57*Inputs!$E$183)/1000000)","v":0.284614034240109},{"$f":"IF(Inputs!$E$180=\"Yes\",0,(Inputs!$E$181*MainModule!W56+W57*Inputs!$E$182+W57*Inputs!$E$183)/1000000)","v":0}]
[null,null,"Total PA benefit","$million",{"$f":"H118+NPV(RDR,MainModule!I118:W118)","v":28.342357628925104},null,null,{"$f":"SUM(H107:H117)","v":0},{"$f":"SUM(I107:I117)","v":5.2790370765344097},5.2790370765344097,5.2790370765344097,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,0]
[null,null,"Total PA cost","$million",{"$f":"H119+NPV(RDR,MainModule!I119:W119)","v":3.5020571345608991},null,null,{"$f":"H77/1000","v":0.18362229244799999},{"$f":"I77/1000","v":3.1481886603049314},{"$f":"J77/1000","v":0.14099999999999999},0.14099999999999999,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net benefit","$million",{"$f":"H120+NPV(RDR,MainModule!I120:W120)","v":24.840300494364207},null,null,{"$f":"H118-H119","v":-0.18362229244799999},{"$f":"I118-I119","v":2.1308484162294783},5.1380370765344097,5.1380370765344097,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,{"$f":"S118-S119","v":1.5837111229603233},{"$f":"T118-T119","v":1.5837111229603233},{"$f":"U118-U119","v":1.5837111229603233},{"$f":"V118-V119","v":1.5837111229603233},{"$f":"W118-W119","v":0}]
[null,null,"BC ratio","Benefit / Cost Ratio",{"$f":"IF(ISERROR(E118/E119),\"-\",E118/E119)","v":8.0930597474329247}]
[]
[]
[null,"Total Resource Cost Test",null,null,"NPV"]
[null,null,"Avoided generation kWh","$million",{"$f":"H125+NPV(RDR,MainModule!I125:W125)","v":10.358531974986855},null,null,{"$f":"H107","v":0},{"$f":"I107","v":1.9293763444229286},1.9293763444229286,1.9293763444229286,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,{"$f":"S107","v":0.57881290332687851},{"$f":"T107","v":0.57881290332687851},{"$f":"U107","v":0.57881290332687851},{"$f":"V107","v":0.57881290332687851},{"$f":"W107","v":0}]
[null,null,"Summer peak","$million",{"$f":"H126+NPV(RDR,MainModule!I126:W126)","v":3.5802488317938539},null,null,{"$f":"H108","v":0},{"$f":"I108","v":0.6668558266645358},0.6668558266645358,0.6668558266645358,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0]
[null,null,"Summer off-peak","$million",{"$f":"H127+NPV(RDR,MainModule!I127:W127)","v":1.8787028642545462},null,null,{"$f":"H109","v":0},0.34992650244697643,0.34992650244697643,0.34992650244697643,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0]
[null,null,"Winter peak","$million",{"$f":"H128+NPV(RDR,MainModule!I128:W128)","v":2.8992342943226683},null,null,0,0.54001031013981649,0.54001031013981649,0.54001031013981649,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0]
[null,null,"Winter off-peak","$million",{"$f":"H129+NPV(RDR,MainModule!I129:W129)","v":2.0003459846157874},null,null,0,0.37258370517159967,0.37258370517159967,0.37258370517159967,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0]
[null,null,"Avoided capacity kW","$million",{"$f":"H130+NPV(RDR,MainModule!I130:W130)","v":1.1802888709634045},null,null,{"$f":"H112","v":0},{"$f":"I112","v":0.2198401696998506},0.2198401696998506,0.2198401696998506,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,0]
[null,null,"Avoided T&D KW","$million",{"$f":"H131+NPV(RDR,MainModule!I131:W131)","v":1.3515047196853358},null,null,{"$f":"H113","v":0},{"$f":"I113","v":0.25173077052167292},0.25173077052167292,0.25173077052167292,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,0]
[null,null,"Electricity price reduction effect","$million",{"$f":"H132+NPV(RDR,MainModule!I132:W132)","v":0},null,null,{"$f":"H114","v":0},{"$f":"I114","v":0},{"$f":"J114","v":0},0,0,0,0,0,0,0,0,{"$f":"S114","v":0},{"$f":"T114","v":0},{"$f":"U114","v":0},{"$f":"V114","v":0},{"$f":"W114","v":0}]
[null,null,"Customer non-electricity benefit","$million",{"$f":"H133+NPV(RDR,MainModule!I133:W133)","v":0},null,null,{"$f":"H36*Inputs!$E$246","v":0},{"$f":"I36*Inputs!$E$246","v":0},{"$f":"J36*Inputs!$E$246","v":0},{"$f":"K36*Inputs!$E$246","v":0},{"$f":"L36*Inputs!$E$246","v":0},{"$f":"M36*Inputs!$E$246","v":0},{"$f":"N36*Inputs!$E$246","v":0},{"$f":"O36*Inputs!$E$246","v":0},{"$f":"P36*Inputs!$E$246","v":0},{"$f":"Q36*Inputs!$E$246","v":0},{"$f":"R36*Inputs!$E$246","v":0},{"$f":"S36*Inputs!$E$246","v":0},{"$f":"T36*Inputs!$E$246","v":0},{"$f":"U36*Inputs!$E$246","v":0},{"$f":"V36*Inputs!$E$246","v":0},{"$f":"W36*Inputs!$E$246","v":0}]
[null,null,"Avoided MMBtu","$million",{"$f":"H134+NPV(RDR,MainModule!I134:W134)","v":0},null,null,{"$f":"H115","v":0},{"$f":"I115","v":0},{"$f":"J115","v":0},0,0,0,0,0,0,0,0,{"$f":"S115","v":0},0,0,0,0]
[null,null,"Fuel price reduction effect","$million",{"$f":"H135+NPV(RDR,MainModule!I135:W135)","v":0},null,null,{"$f":"H116","v":0},{"$f":"I116","v":0},{"$f":"J116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer non-fuel benefit","$million",{"$f":"H136+NPV(RDR,MainModule!I136:W136)","v":0},null,null,{"$f":"H43*Inputs!$E$252/1000","v":0},{"$f":"I43*Inputs!$E$252/1000","v":0},{"$f":"J43*Inputs!$E$252/1000","v":0},{"$f":"K43*Inputs!$E$252/1000","v":0},{"$f":"L43*Inputs!$E$252/1000","v":0},{"$f":"M43*Inputs!$E$252/1000","v":0},{"$f":"N43*Inputs!$E$252/1000","v":0},{"$f":"O43*Inputs!$E$252/1000","v":0},{"$f":"P43*Inputs!$E$252/1000","v":0},{"$f":"Q43*Inputs!$E$252/1000","v":0},{"$f":"R43*Inputs!$E$252/1000","v":0},{"$f":"S43*Inputs!$E$252/1000","v":0},{"$f":"T43*Inputs!$E$252/1000","v":0},{"$f":"U43*Inputs!$E$252/1000","v":0},{"$f":"V43*Inputs!$E$252/1000","v":0},{"$f":"W43*Inputs!$E$252/1000","v":0}]
[null,null,"Environmental compliance cost","$million",{"$f":"H137+NPV(RDR,MainModule!I137:W137)","v":5.0935000883026555},null,null,{"$f":"H117","v":0},{"$f":"I117","v":0.94871344746702979},{"$f":"J117","v":0.94871344746702979},0.94871344746702979,0.284614034240109,0.284614034240109,0.284614034240109,0.284614034240109,0.284614034240109,0.284614034240109,0.284614034240109,0.284614034240109,0.284614034240109,0.284614034240109,0.284614034240109,0]
[null,null,"Total TRC benefit","$million",{"$f":"H138+NPV(RDR,MainModule!I138:W138)","v":28.342357628925104},null,null,{"$f":"SUM(H125:H137)","v":0},{"$f":"SUM(I125:I137)","v":5.2790370765344097},{"$f":"SUM(J125:J137)","v":5.2790370765344097},5.2790370765344097,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,0]
[null,null,"Total TRC cost","$million",{"$f":"H139+NPV(RDR,MainModule!I139:W139)","v":11.673523781869662},null,null,{"$f":"H82/1000","v":0.61207430815999997},{"$f":"I82/1000","v":10.493962201016437},0.47,0.47,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net benefit","$million",{"$f":"H140+NPV(RDR,MainModule!I140:W140)","v":16.668833847055442},null,null,{"$f":"H138-H139","v":-0.61207430815999997},-5.2149251244820274,4.8090370765344099,4.8090370765344099,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,{"$f":"R138-R139","v":1.5837111229603233},1.5837111229603233,1.5837111229603233,1.5837111229603233,1.5837111229603233,0]
[null,null,"BC ratio","Benefit / Cost Ratio",{"$f":"IF(ISERROR(E138/E139),\"-\",E138/E139)","v":2.4279179242298778}]
[]
[]
[null,"Societal Cost Test",null,null,"NPV"]
[null,null,"Avoided generation kWh","$million",{"$f":"H145+NPV(SRDR,MainModule!I145:W145)","v":11.498698213630377},null,null,{"$f":"H107","v":0},{"$f":"I107","v":1.9293763444229286},1.9293763444229286,1.9293763444229286,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0.57881290332687851,0]
[null,null,"Summer peak","$million",{"$f":"H146+NPV(SRDR,MainModule!I146:W146)","v":3.9743277277041442},null,null,{"$f":"H108","v":0},0.6668558266645358,0.6668558266645358,0.6668558266645358,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0.20005674799936077,0]
[null,null,"Summer off-peak","$million",{"$f":"H147+NPV(SRDR,MainModule!I147:W147)","v":2.085492164460248},null,null,{"$f":"H109","v":0},0.34992650244697643,0.34992650244697643,0.34992650244697643,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0.10497795073409294,0]
[null,null,"Winter peak","$million",{"$f":"H148+NPV(SRDR,MainModule!I148:W148)","v":3.218353747570132},null,null,{"$f":"H110","v":0},0.54001031013981649,0.54001031013981649,0.54001031013981649,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0.16200309304194496,0]
[null,null,"Winter off-peak","$million",{"$f":"H149+NPV(SRDR,MainModule!I149:W149)","v":2.2205245738958523},null,null,{"$f":"H111","v":0},0.37258370517159967,0.37258370517159967,0.37258370517159967,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0.11177511155147993,0]
[null,null,"Avoided capacity kW","$million",{"$f":"H150+NPV(SRDR,MainModule!I150:W150)","v":1.3102035659963231},null,null,{"$f":"H112","v":0},{"$f":"I112","v":0.2198401696998506},0.2198401696998506,0.2198401696998506,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,6.5952050909955193E-2,0]
[null,null,"Avoided T&D KW","$million",{"$f":"H151+NPV(SRDR,MainModule!I151:W151)","v":1.500265186561681},null,null,{"$f":"H113","v":0},{"$f":"I113","v":0.25173077052167292},0.25173077052167292,0.25173077052167292,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,7.5519231156501887E-2,0]
[null,null,"Customer non-electricity benefit","$million",{"$f":"H152+NPV(SRDR,MainModule!I152:W152)","v":0},null,null,{"$f":"H133","v":0},{"$f":"I133","v":0},{"$f":"J133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Avoided MMBtu","$million",{"$f":"H153+NPV(SRDR,MainModule!I153:W153)","v":0},null,null,{"$f":"H115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer non-fuel benefit","$million",{"$f":"H154+NPV(SRDR,MainModule!I154:W154)","v":0},null,null,{"$f":"H136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Externalities","$million",{"$f":"H155+NPV(SRDR,MainModule!I155:W155)","v":12.626009756746125},null,null,{"$f":"H56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!H36+(Inputs!$E$253*MainModule!H43/1000)","v":0},{"$f":"I56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!I36+(Inputs!$E$253*MainModule!I43/1000)","v":2.1185289061889394},{"$f":"J56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!J36+(Inputs!$E$253*MainModule!J43/1000)","v":2.1185289061889394},{"$f":"K56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!K36+(Inputs!$E$253*MainModule!K43/1000)","v":2.1185289061889394},{"$f":"L56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!L36+(Inputs!$E$253*MainModule!L43/1000)","v":0.63555867185668191},{"$f":"M56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!M36+(Inputs!$E$253*MainModule!M43/1000)","v":0.63555867185668191},{"$f":"N56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!N36+(Inputs!$E$253*MainModule!N43/1000)","v":0.63555867185668191},{"$f":"O56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!O36+(Inputs!$E$253*MainModule!O43/1000)","v":0.63555867185668191},{"$f":"P56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!P36+(Inputs!$E$253*MainModule!P43/1000)","v":0.63555867185668191},{"$f":"Q56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!Q36+(Inputs!$E$253*MainModule!Q43/1000)","v":0.63555867185668191},{"$f":"R56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!R36+(Inputs!$E$253*MainModule!R43/1000)","v":0.63555867185668191},{"$f":"S56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!S36+(Inputs!$E$253*MainModule!S43/1000)","v":0.63555867185668191},{"$f":"T56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!T36+(Inputs!$E$253*MainModule!T43/1000)","v":0.63555867185668191},{"$f":"U56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!U36+(Inputs!$E$253*MainModule!U43/1000)","v":0.63555867185668191},{"$f":"V56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!V36+(Inputs!$E$253*MainModule!V43/1000)","v":0.63555867185668191},{"$f":"W56*Inputs!$E$186/1000000+Inputs!$E$247*MainModule!W36+(Inputs!$E$253*MainModule!W43/1000)","v":0}]
[null,null,"Total SC benefit","$million",{"$f":"H156+NPV(SRDR,MainModule!I156:W156)","v":38.433874936564884},null,null,{"$f":"SUM(H145:H155)","v":0},{"$f":"SUM(I145:I155)","v":6.4488525352563189},{"$f":"SUM(J145:J155)","v":6.4488525352563189},6.4488525352563189,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,0]
[null,null,"Total SC cost","$million",{"$f":"H157+NPV(SRDR,MainModule!I157:W157)","v":11.919052406072034},null,null,{"$f":"H139","v":0.61207430815999997},{"$f":"I139","v":10.493962201016437},0.47,0.47,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net benefit","$million",{"$f":"H158+NPV(SRDR,MainModule!I158:W158)","v":26.514822530492854},null,null,{"$f":"H156-H157","v":-0.61207430815999997},{"$f":"I156-I157","v":-4.0451096657601182},{"$f":"J156-J157","v":5.9788525352563191},{"$f":"K156-K157","v":5.9788525352563191},1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,1.9346557605768961,0]
[null,null,"BC ratio","Benefit / Cost Ratio",{"$f":"IF(ISERROR(E156/E157),\"-\",E156/E157)","v":3.2245747083874856}]
[]
[]
[null,"Participant Cost Test",null,null,"NPV"]
[null,null,"Electricity cost reduction","$million",{"$f":"H163+NPV(PRDR,MainModule!I163:W163)","v":11.089856431684975},null,null,{"$f":"MAX(H27*Inputs!$E$170,SUM(H164:H168))","v":0},{"$f":"MAX(I27*Inputs!$E$170,SUM(I164:I167))","v":2.3800000000000003},{"$f":"MAX(J27*Inputs!$E$170,SUM(J164:J167))","v":2.3800000000000003},{"$f":"MAX(K27*Inputs!$E$170,SUM(K164:K167))","v":2.3800000000000003},{"$f":"MAX(L27*Inputs!$E$170,SUM(L164:L167))","v":0.7140000000000003},{"$f":"MAX(M27*Inputs!$E$170,SUM(M164:M167))","v":0.7140000000000003},{"$f":"MAX(N27*Inputs!$E$170,SUM(N164:N167))","v":0.7140000000000003},{"$f":"MAX(O27*Inputs!$E$170,SUM(O164:O167))","v":0.7140000000000003},{"$f":"MAX(P27*Inputs!$E$170,SUM(P164:P167))","v":0.7140000000000003},{"$f":"MAX(Q27*Inputs!$E$170,SUM(Q164:Q167))","v":0.7140000000000003},{"$f":"MAX(R27*Inputs!$E$170,SUM(R164:R167))","v":0.7140000000000003},{"$f":"MAX(S27*Inputs!$E$170,SUM(S164:S167))","v":0.7140000000000003},{"$f":"MAX(T27*Inputs!$E$170,SUM(T164:T167))","v":0.7140000000000003},{"$f":"MAX(U27*Inputs!$E$170,SUM(U164:U167))","v":0.7140000000000003},{"$f":"MAX(V27*Inputs!$E$170,SUM(V164:V167))","v":0.7140000000000003},{"$f":"MAX(W27*Inputs!$E$170,SUM(W164:W167))","v":0}]
[null,null,"Summer peak","$million",{"$f":"H164+NPV(PRDR,MainModule!I164:W164)","v":0},null,null,{"$f":"H28*Inputs!$E171","v":0},{"$f":"I28*Inputs!$E171","v":0},{"$f":"J28*Inputs!$E171","v":0},{"$f":"K28*Inputs!$E171","v":0},{"$f":"L28*Inputs!$E171","v":0},{"$f":"M28*Inputs!$E171","v":0},{"$f":"N28*Inputs!$E171","v":0},{"$f":"O28*Inputs!$E171","v":0},{"$f":"P28*Inputs!$E171","v":0},{"$f":"Q28*Inputs!$E171","v":0},{"$f":"R28*Inputs!$E171","v":0},{"$f":"S28*Inputs!$E171","v":0},{"$f":"T28*Inputs!$E171","v":0},{"$f":"U28*Inputs!$E171","v":0},{"$f":"V28*Inputs!$E171","v":0},{"$f":"W28*Inputs!$E171","v":0}]
[null,null,"Summer off-peak","$million",{"$f":"H165+NPV(PRDR,MainModule!I165:W165)","v":0},null,null,{"$f":"H29*Inputs!$E172","v":0},{"$f":"I29*Inputs!$E172","v":0},{"$f":"J29*Inputs!$E172","v":0},{"$f":"K29*Inputs!$E172","v":0},{"$f":"L29*Inputs!$E172","v":0},{"$f":"M29*Inputs!$E172","v":0},{"$f":"N29*Inputs!$E172","v":0},{"$f":"O29*Inputs!$E172","v":0},{"$f":"P29*Inputs!$E172","v":0},{"$f":"Q29*Inputs!$E172","v":0},{"$f":"R29*Inputs!$E172","v":0},{"$f":"S29*Inputs!$E172","v":0},{"$f":"T29*Inputs!$E172","v":0},{"$f":"U29*Inputs!$E172","v":0},{"$f":"V29*Inputs!$E172","v":0},{"$f":"W29*Inputs!$E172","v":0}]
[null,null,"Winter peak","$million",{"$f":"H166+NPV(PRDR,MainModule!I166:W166)","v":0},null,null,{"$f":"H30*Inputs!$E173","v":0},{"$f":"I30*Inputs!$E173","v":0},{"$f":"J30*Inputs!$E173","v":0},{"$f":"K30*Inputs!$E173","v":0},{"$f":"L30*Inputs!$E173","v":0},{"$f":"M30*Inputs!$E173","v":0},{"$f":"N30*Inputs!$E173","v":0},{"$f":"O30*Inputs!$E173","v":0},{"$f":"P30*Inputs!$E173","v":0},{"$f":"Q30*Inputs!$E173","v":0},{"$f":"R30*Inputs!$E173","v":0},{"$f":"S30*Inputs!$E173","v":0},{"$f":"T30*Inputs!$E173","v":0},{"$f":"U30*Inputs!$E173","v":0},{"$f":"V30*Inputs!$E173","v":0},{"$f":"W30*Inputs!$E173","v":0}]
[null,null,"Winter off-peak","$million",{"$f":"H167+NPV(PRDR,MainModule!I167:W167)","v":0},null,null,{"$f":"H31*Inputs!$E174","v":0},{"$f":"I31*Inputs!$E174","v":0},{"$f":"J31*Inputs!$E174","v":0},{"$f":"K31*Inputs!$E174","v":0},{"$f":"L31*Inputs!$E174","v":0},{"$f":"M31*Inputs!$E174","v":0},{"$f":"N31*Inputs!$E174","v":0},{"$f":"O31*Inputs!$E174","v":0},{"$f":"P31*Inputs!$E174","v":0},{"$f":"Q31*Inputs!$E174","v":0},{"$f":"R31*Inputs!$E174","v":0},{"$f":"S31*Inputs!$E174","v":0},{"$f":"T31*Inputs!$E174","v":0},{"$f":"U31*Inputs!$E174","v":0},{"$f":"V31*Inputs!$E174","v":0},{"$f":"W31*Inputs!$E174","v":0}]
[null,null,"Demand charge","$million",{"$f":"H168+NPV(PRDR,MainModule!I168:W168)","v":0},null,null,{"$f":"H33*Inputs!$E$163/10^3","v":0},{"$f":"I33*Inputs!$E$163/10^3","v":0},{"$f":"J33*Inputs!$E$163/10^3","v":0},{"$f":"K33*Inputs!$E$163/10^3","v":0},{"$f":"L33*Inputs!$E$163/10^3","v":0},{"$f":"M33*Inputs!$E$163/10^3","v":0},{"$f":"N33*Inputs!$E$163/10^3","v":0},{"$f":"O33*Inputs!$E$163/10^3","v":0},{"$f":"P33*Inputs!$E$163/10^3","v":0},{"$f":"Q33*Inputs!$E$163/10^3","v":0},{"$f":"R33*Inputs!$E$163/10^3","v":0},{"$f":"S33*Inputs!$E$163/10^3","v":0},{"$f":"T33*Inputs!$E$163/10^3","v":0},{"$f":"U33*Inputs!$E$163/10^3","v":0},{"$f":"V33*Inputs!$E$163/10^3","v":0},{"$f":"W33*Inputs!$E$163/10^3","v":0}]
[null,null,"Fuel cost reduction","$million",{"$f":"H169+NPV(PRDR,MainModule!I169:W169)","v":16.184789447048693},null,null,{"$f":"H34*Inputs!$E$176/1000","v":0},{"$f":"I34*Inputs!$E$176/1000","v":3.4734262901655306},{"$f":"J34*Inputs!$E$176/1000","v":3.4734262901655306},{"$f":"K34*Inputs!$E$176/1000","v":3.4734262901655306},{"$f":"L34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"M34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"N34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"O34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"P34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"Q34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"R34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"S34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"T34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"U34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"V34*Inputs!$E$176/1000","v":1.0420278870496595},{"$f":"W34*Inputs!$E$176/1000","v":0}]
[null,null,"Total participant benefit","$million",{"$f":"H170+NPV(PRDR,MainModule!I170:W170)","v":27.274645878733672},null,null,{"$f":"SUM(H163:H169)","v":0},{"$f":"SUM(I163:I169)","v":5.8534262901655314},{"$f":"SUM(J163:J169)","v":5.8534262901655314},5.8534262901655314,1.75602788704966,1.75602788704966,1.75602788704966,1.75602788704966,1.75602788704966,1.75602788704966,1.75602788704966,{"$f":"SUM(S163:S169)","v":1.75602788704966},{"$f":"SUM(T163:T169)","v":1.75602788704966},{"$f":"SUM(U163:U169)","v":1.75602788704966},{"$f":"SUM(V163:V169)","v":1.75602788704966},{"$f":"SUM(W163:W169)","v":0}]
[null,null,"Total participant cost","$million",{"$f":"H171+NPV(PRDR,MainModule!I171:W171)","v":7.9274706270013926},null,null,{"$f":"H73/1000","v":0.42845201571199998},7.3457735407115052,0.32900000000000001,0.32900000000000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net benefit","$million",{"$f":"H172+NPV(PRDR,MainModule!I172:W172)","v":19.347175251732274},null,null,{"$f":"H170-H171","v":-0.42845201571199998},-1.4923472505459738,5.5244262901655317,5.5244262901655317,1.75602788704966,1.75602788704966,1.75602788704966,1.75602788704966,1.75602788704966,1.75602788704966,{"$f":"R170-R171","v":1.75602788704966},1.75602788704966,1.75602788704966,1.75602788704966,1.75602788704966,0]
[null,null,"BC ratio","Benefit / Cost Ratio",{"$f":"IF(ISERROR(E170/E171),\"-\",E170/E171)","v":3.4405231078163516}]
[]
[]
[]
[null,"Results for charts"]
[]
[null,null,"Benefit Cost Results under Three Test"]
[null,null,null,"SC","TRC","PAC","PC"]
[null,null,"Net benefit"]
[null,null,"Benefit",{"$f":"E156","v":38.433874936564884},{"$f":"E138","v":28.342357628925104},{"$f":"E118","v":28.342357628925104},{"$f":"E170","v":27.274645878733672}]
[null,null,"Cost",{"$f":"-E157","v":-11.919052406072034},{"$f":"-E139","v":-11.673523781869662},{"$f":"-E119","v":-3.5020571345608991},{"$f":"-E171","v":-7.9274706270013926}]
[null,null,"BC Ratio",{"$f":"D182/(-D183)","v":3.2245747083874856},{"$f":"E182/(-E183)","v":2.4279179242298778},{"$f":"F182/-F183","v":8.0930597474329247},{"$f":"G182/-G183","v":3.4405231078163516}]
[]
[]
[]
[]
[]
[null,"Total Resource Cost Test"]
[null,null,null,"Benefit","Cost","Participant or Program Cost"]
[null,null,"Avoided generation kWh",{"$f":"E125","v":10.358531974986855}]
[null,null,"Avoided capacity kW",{"$f":"E130","v":1.1802888709634045}]
[null,null,"Avoided T&D KW",{"$f":"E131","v":1.3515047196853358}]
[null,null,"Price reduction effect",{"$f":"E132+E135","v":0}]
[null,null,"Avoided MMBtu",{"$f":"E134","v":0}]
[]
[null,null,"Customer non-energy benefit",{"$f":"E133+E136","v":0}]
[null,null,"Environmental compliance cost",{"$f":"E137","v":5.0935000883026555}]
[null,null,"SEP implementation cost",null,{"$f":"E63/1000","v":1.2063212092862137}]
[null,null,"Capital improvement cost",null,{"$f":"E66/1000","v":9.5940659153945997}]
[null,null,"Maintenance cost",null,{"$f":"E67/1000","v":0.87313665718884959}]
[null,null,{"$f":"C68","v":"Administrative cost"},null,{"$f":"E68/1000","v":0}]
[null,null,"Participant cost",null,null,{"$f":"E73/1000","v":8.1714666473087636}]
[null,null,"Program administrator cost",null,null,{"$f":"E77/1000","v":3.5020571345608986}]
[]
[null,"Societal Cost Test"]
[null,null,null,"Benefit","Cost"]
[null,null,"Avoided generation kWh",{"$f":"E145","v":11.498698213630377}]
[null,null,"Avoided capacity kW",{"$f":"E150","v":1.3102035659963231}]
[null,null,"Avoided T&D KW",{"$f":"E151","v":1.500265186561681}]
[null,null,"Avoided MMBtu",{"$f":"E153","v":0}]
[null,null,"Customer non-energy benefit",{"$f":"E152+E154","v":0}]
[null,null,"Externalities",{"$f":"E155","v":12.626009756746125}]
[null,null,"SEP implementation cost",null,{"$f":"E200","v":1.2063212092862137}]
[null,null,"Capital improvement cost",null,{"$f":"E201","v":9.5940659153945997}]
[null,null,"Maintenance cost",null,{"$f":"E202","v":0.87313665718884959}]
[null,null,{"$f":"C203","v":"Administrative cost"},null,{"$f":"E203","v":0}]
[null,null,"Participant cost"]
[null,null,"Program administrator cost"]
[]
[]
[null,"Program Administrator Test"]
[null,null,null,"Benefit","Cost"]
[null,null,"Avoided generation kWh",{"$f":"D192","v":10.358531974986855}]
[null,null,"Avoided capacity kW",1.1802888709634045]
[null,null,"Avoided T&D KW",1.3515047196853358]
[null,null,"Electricity price reduction effect",0]
[null,null,"Avoided MMBtu",0]
[null,null,"Fuel price reduction effect",{"$f":"D197","v":0}]
[null,null,"Environmental compliance cost",{"$f":"E117","v":5.0935000883026555}]
[null,null,"SEP implementation cost",null,{"$f":"E78/1000","v":0.36189636278586407}]
[null,null,"Capital improvement cost",null,{"$f":"E79/1000","v":2.8782197746183802}]
[null,null,"Maintenance cost",null,{"$f":"E80/1000","v":0.26194099715665481}]
[null,null,{"$f":"C220","v":"Program administrator cost"},null,{"$f":"E203","v":0}]
[]
[null,"Participant Cost Test"]
[null,null,null,"Benefit","Cost"]
[null,null,"Electricity bill reduction",{"$f":"E163","v":11.089856431684975}]
[null,null,"Fuel bill reduction",{"$f":"E169","v":16.184789447048693}]
[null,null,"SEP implementation cost",null,{"$f":"E74/1000","v":0.84442484650034955}]
[null,null,"Capital improvement cost",null,{"$f":"E75/1000","v":6.7158461407762191}]
[null,null,"Maintenance cost",null,{"$f":"E76/1000","v":0.61119566003219472}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Electricity Savings and Costs "]
[null,null,null,"Annual Electricity Savings","Lifetime Electricity Savings","SEP Cost"]
[null,null,"Operational energy savings",{"$f":"Inputs!E42","v":0.7},{"$f":"E11/$E$27","v":0.33333333333333348}]
[null,null,"Capital related energy savings",{"$f":"Inputs!E43","v":0.30000000000000004},{"$f":"1-E258","v":0.66666666666666652}]
[null,null,"Operational improvement cost",null,null,{"$f":"E63/$E$71","v":0.10333822347282752}]
[null,null,"Maintenance cost",null,null,{"$f":"E67/$E$71","v":7.4796323158644887E-2}]
[null,null,"Capital improvement cost",null,null,{"$f":"E66/$E$71","v":0.82186545336852779}]
[null,null,"Administrative cost"]
[]
[]
[]
[]
[]
[]
[null,null,"SEP Incentive and Participant Cost"]
[]
[null,null,null,"SEP Incentive","Participant Cost"]
[null,null,"Operational improvement cost",{"$f":"Inputs!E91","v":0.3},{"$f":"1-D273","v":0.7}]
[null,null,"Maintenance cost",{"$f":"Inputs!E92","v":0.3},{"$f":"1-D274","v":0.7}]
[null,null,"Capital improvement cost",{"$f":"Inputs!E93","v":0.3},{"$f":"1-D275","v":0.7}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SEP Savings - Operational vs. Capital"]
[]
[null,null,null,"Operational","Capital"]
[null,null,"Electricity savings (GWh)",{"$f":"E11","v":71.400000000000006},{"$f":"E19","v":142.80000000000001}]
[null,null,"Peak electricity savings (MW)",{"$f":"E16","v":9.0563165905631653},{"$f":"E24","v":18.112633181126327}]
[null,null,"Fuel savings (billion Btu)",{"$f":"E17","v":781.95599999999979},{"$f":"E25","v":1563.9120000000009}]

{"sheet":"Outputs","index":4,"n_rows":145,"n_cols":16,"rows_kept":145,"cut":false,"hidden":false,"merged":[[1,15,1,17],[118,10,118,17],[69,1,69,8],[69,10,69,17],[98,10,98,17],[6,1,6,3],[8,1,8,3],[7,1,7,3],[12,1,12,8],[12,10,12,17],[31,1,31,8],[50,1,50,8],[50,10,50,17],[98,1,98,8],[118,1,118,8],[142,9,142,10],[143,9,143,10],[144,9,144,10],[143,1,143,2],[144,1,144,2]]}
[]
[null,{"$f":"\"Key Outputs - \"&Index!C7","v":"Key Outputs - Pennsylvania"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Back to Index Sheet"]
[]
[null,"SEP Program Budget ($000)"]
[]
[null,"Program Year",null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"SEP implementation cost",null,null,{"$f":"MainModule!H78","v":183.622292448},{"$f":"MainModule!I78","v":183.622292448},{"$f":"MainModule!J78","v":0},{"$f":"MainModule!K78","v":0},{"$f":"MainModule!L78","v":0}]
[null,"Maintenance cost",null,null,{"$f":"MainModule!H80","v":0},{"$f":"MainModule!I80","v":0},{"$f":"MainModule!J80","v":141},{"$f":"MainModule!K80","v":141},{"$f":"MainModule!L80","v":0}]
[null,"Capital improvement cost",null,null,{"$f":"MainModule!H79","v":0},{"$f":"MainModule!I79","v":2964.5663678569317},{"$f":"MainModule!J79","v":0},{"$f":"MainModule!K79","v":0},{"$f":"MainModule!L79","v":0}]
[null,"Administrative cost",null,null,{"$f":"MainModule!H81","v":0},{"$f":"MainModule!I81","v":0},{"$f":"MainModule!J81","v":0},{"$f":"MainModule!K81","v":0},{"$f":"MainModule!L81","v":0}]
[null,"Total",null,null,{"$f":"SUM(E7:E9)","v":183.622292448},{"$f":"SUM(F7:F9)","v":3148.1886603049315},{"$f":"SUM(G7:G9)","v":141},{"$f":"SUM(H7:H9)","v":141},{"$f":"SUM(I7:I9)","v":0}]
[]
[null,"Annual Electricity Savings (GWh)",null,null,null,null,null,null,null,null,"Annual Peak Load Savings (MW)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Annual Fuel Savings (billion Btu)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Benefits and Costs in Net Present Value (NPV)",null,null,null,null,null,null,null,null,"Benefit Cost Ratios"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SEP Electricity Savings and Cost Share (%)",null,null,null,null,null,null,null,null,"SEP Incentive and Participant Cost Share (%)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Benefit Cost in NPV under Total Resource Cost (TRC) Test",null,null,null,null,null,null,null,null,"Benefit Cost in NPV under Societal Cost Test"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Benefit Cost in NPV under Program Administrator Test",null,null,null,null,null,null,null,null,"Benefit Cost in NPV under Participant Cost Test"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Levelized Costs of Saved Gas and Electricity for Capital and Operational Energy Improvement Projects"]
[]
[null,null,null,"NPV Elec Sav. (GWh)","NPV Fuel Sav (BBTU)","NPV Cost ($000)","NPV Elec cost ($000)","NPV Gas cost ($000)","All in levelized cost ($/MMBtu)","Electric levelized cost ($/kWh)",null,"Gas levelized cost ($/MMBtu)"]
[null,"Operational NPV",null,{"$f":"MainModule!F11","v":67.32095024649341},{"$f":"MainModule!F17","v":737.28320687600808},{"$f":"MainModule!E63+MainModule!E67","v":2079.4578664750634},null,null,{"$f":"F144/(D144*3.412+E144)","v":2.1504611717075264},{"$f":"F144/(D144*1000)","v":3.0888718279542968E-2},null,{"$f":"F144/E144","v":2.8204329721357322}]
[null,"Capital NPV",null,{"$f":"MainModule!F19","v":115.2199460216695},{"$f":"MainModule!F25","v":1261.86173825379},{"$f":"MainModule!E66","v":9594.0659153945999},{"$f":"(MainModule!I19*Inputs!E135*1000)","v":5593.6580308917446},{"$f":"(MainModule!I25*Inputs!E136)","v":4288.2298619646917},{"$f":"F145/(D145*3.412+E145)","v":5.7970460221593187},{"$f":"G145/(D145*1000)","v":4.8547653631427157E-2},null,{"$f":"H145/(E145)","v":3.3983357541999011}]

{"sheet":"EIA_Elec","index":5,"n_rows":1310,"n_cols":256,"rows_kept":1310,"cut":false,"hidden":false,"merged":[]}
["Year","Month","State","Residential Revenue (Thousand $)","Commercial Revenue (Thousand $)","Industrial Revenue (Thousand $)","Transportation Revenue (Thousand $)","Other                 Revenue (Thousand $)","All Sectors        Revenue             (Thousand $)","Residential Sales (MWh)","Commercial Sales (MWh)","Industrial Sales (MWh)","Transportation Sales (MWh)","Other           Sales  (MWh)","All Sector    Sales (MWh)","Average Retail Price Residential (c/kWh)","Average Retail Price Commercial (c/kWh)","Average Retail Price  Industrial (c/kWh)","Average Retail Price Transportation (c/kWh)","Average Retail Price           Other          (c/kWh)","Average Retail Price              All Sectors (c/kWh)"]
[1990,null,"AK Total",167998,177645,36308,0,21301,403247,1661309,1972116,459283,0,161130,4253839,10.112387280150772,9.0078372671790099,7.9053655371524743,null,13.219760441879227,9.4796018373050792]
[1990,null,"AL Total",1366083,738047,1199222,0,34241,3337594,20718679,10978788,27617687,0,610459,59925613,6.5934850383077031,6.7224815708254866,4.3422246041096777,null,5.6090581021821286,5.5695617164567013]
[1990,null,"AR Total",851685,422196,516152,0,42942,1832979,10557865,6075078,10126207,0,606143,27365296,8.066829799395995,6.9496391651267686,5.0971898954860393,null,7.0844668667294686,6.6981880992626577]
[1990,null,"AZ Total",1390115,1138694,560111,0,125807,3214725,15377684,13731291,10033741,0,2326872,41469585,9.0398203006382492,8.2926944014222705,5.5822748464406251,null,5.4067004974919115,7.7520066815233379]
[1990,null,"CA Total",6646479,7541253,4071492,0,404381,18663604,66574670,79691298,55891513,0,8935441,211092921,9.9834952242346819,9.4630821548420503,7.2846337153191758,null,4.5255852509126298,8.8414163353208792]
[1990,null,"CO Total",687084,768032,295788,0,63149,1814049,9787279,13553025,6586860,0,867424,30794589,7.0201738399406004,5.666867728791174,4.490576693599075,null,7.2800614232486076,5.8908043877448728]
[1990,null,"CT Total",1038460,942670,460626,0,47353,2489109,10375882,10342476,6099932,0,368947,27187240,10.008402177279965,9.1145485858512032,7.5513300804008967,null,12.834634784942011,9.1554310036620112]
[1990,null,"DC Total",90320,322119,153717,0,18427,584583,1480356,5073157,2976219,0,318713,9848445,6.1012351083117844,6.3494782440204389,5.1648417001571456,null,5.7816907374346203,5.9357898632728316]
[1990,null,"DE Total",222545,159717,147636,0,5179,535072,2651447,2310713,3271591,0,50114,8283868,8.3933414471418821,6.9120223930881943,4.5126667728331569,null,10.334437482539808,6.4592048062571736]
[1990,null,"FL Total",5527171,3421034,844104,0,305558,10097869,71114670,51342235,16604581,0,4473395,143534878,7.7721952446661149,6.6631964892062063,5.0835609763353862,null,6.8305615757159828,7.0351326037982211]
[1990,null,"GA Total",2233265,1676868,1290544,0,74791,5275470,29932836,22867547,26717324,0,922408,80440115,7.4609201747539053,7.3329596742492757,4.8303639990292444,null,8.1082341003113587,6.5582576553999212]
[1990,null,"HI Total",238408,223319,282628,0,5492,749848,2323950,2194417,3733754,0,58419,8310540,10.258740506465285,10.176689298342112,7.5695399321969257,null,9.4010510279189994,9.0228553138544552]
[1990,null,"IA Total",821178,421538,453290,0,48622,1744626,10513101,6727380,11392481,0,804416,29437380,7.8109969646443993,6.2660054880205962,3.9788523676273853,null,6.0443849948285466,5.926566834412573]
[1990,null,"ID Total",274082,207823,187817,0,14785,684511,5626311,4894063,7165289,0,317759,18003422,4.8714335201164669,4.2464308285365346,2.6212062067559314,null,4.6528973215550149,3.8021160643793164]
[1990,null,"IL Total",3260358,2464895,2121723,0,513971,8360944,32871442,31734448,39298520,0,7672368,111576774,9.9185122453709216,7.7672534275686784,5.3989895802691805,null,6.6989878483409555,7.4934448275050505]
[1990,null,"IN Total",1519282,937573,1456485,0,50608,3963950,22110950,15501742,35743097,0,626429,73982218,6.8711746894638175,6.04817832731315,4.0748707365788697,null,8.0788086119895475,5.3579766965083424]
[1990,null,"KS Total",744998,609175,399867,0,30869,1784908,9514697,9169289,8087146,0,377638,27148766,7.8299708335430962,6.6436448889330464,4.9444760858775147,null,8.1742303475815472,6.5745455981314214]
[1990,null,"KY Total",957514,497210,1165366,0,116721,2736807,16813545,9252218,32543260,0,2487853,61096873,5.6948965848665463,5.3739546560619305,3.5809749852964945,null,4.6916357196345606,4.479455110574972]
[1990,null,"LA Total",1587467,973398,1082569,0,186744,3830174,21433524,13814111,25861968,0,2716288,63825890,7.4064675505530495,7.0464034927763359,4.1859498086147191,null,6.8749705480420342,6.0009723327007265]
[1990,null,"MA Total",1504941,1589746,801597,0,124041,4020327,15581196,18565267,10156904,0,1138304,45441672,9.6587001408621003,8.5630117789310543,7.8921391794192406,null,10.897001152591926,8.8472250756970379]
[1990,null,"MD Total",1379761,701543,984268,0,55854,3121423,19101665,10452013,19308301,0,671751,49533729,7.2232499104135686,6.7120371932181868,5.0976416827146007,null,8.3146880317260408,6.3016111708448195]
[1990,null,"ME Total",365519,214496,283011,0,18879,881903,3932267,2672724,4750046,0,173942,11528975,9.2953759243713616,8.0253703712018147,5.95806861659866,null,10.853617872624207,7.6494484548713135]
[1990,null,"MI Total",1982482,1678551,2051269,0,137349,5849651,25318851,20609560,35062021,0,1376437,82366870,7.8300630624983736,8.1445261325326701,5.8504014928289498,null,9.9785896484909955,7.1019464500714911]
[1990,null,"MN Total",1010592,483354,973369,0,48856,2516172,14857555,8085871,23496826,0,726659,47166914,6.8018728518925222,5.9777604663739998,4.1425552540585695,null,6.723373686970092,5.3346123089587758]
[1990,null,"MO Total",1592729,1192964,639878,0,59001,3484571,21652353,18468963,12937381,0,865938,53924638,7.3559164678314639,6.4592906488577624,4.9459624015092389,null,6.8135363039848116,6.4619274773805619]
[1990,null,"MS Total",845127,486201,578933,0,53051,1963314,12265641,6746134,12454455,0,660849,32127077,6.8901984005564811,7.2071055807667026,4.648400913568679,null,8.0277037568340113,6.1110881640430597]
[1990,null,"MT Total",183019,128107,187147,0,21270,519544,3358385,2737526,6529327,0,499346,13124583,5.4496134302648445,4.6796633164397345,2.8662525249539499,null,4.2595715195475679,3.9585562451774656]
[1990,null,"NC Total",2599409,1530508,1491998,0,117719,5739631,33144041,23834909,31264698,0,1680838,89924487,7.8427642543647593,6.4212873646800999,4.772149086487258,null,7.0035898760023274,6.3827230952120972]
[1990,null,"ND Total",184784,115688,84329,0,18489,403293,2954024,1794510,1759713,0,505606,7013849,6.2553317102366126,6.4467737711130058,4.7922019101978561,null,3.6567999588612476,5.749952700721102]
[1990,null,"NE Total",423389,291603,193534,0,87133,995665,6799606,5086141,4618082,0,1364424,17868252,6.2266696040917662,5.7332858054859273,4.190787430799193,null,6.3860647423381591,5.5722574317845979]
[1990,null,"NH Total",356128,191075,255513,0,13585,816302,3444196,2010427,3418392,0,106601,8979614,10.339945810284897,9.5041998540608539,7.4746547499526095,null,12.743782891342482,9.090613471804021]
[1990,null,"NJ Total",2123447,2400040,1107442,0,76504,5707434,20497981,26838616,15040847,0,479244,62856686,10.359298313331445,8.9424879434915727,7.3628965177293537,null,15.963475807730509,9.0800746319969843]
[1990,null,"NM Total",318672,363175,219615,0,79606,981068,3565533,4464123,4412882,0,1378224,13820760,8.9375697826944815,8.1354165196613089,4.9766796392924171,null,5.7759841651284551,7.0985097780440443]
[1990,null,"NV Total",315921,239151,294048,0,30697,879817,5539534,3865559,6262803,0,683998,16351894,5.7030248392734837,6.1867119348068416,4.6951500789662388,null,4.4878786195281268,5.3805204461330289]
[1990,null,"NY Total",4414190,4911434,1846248,0,947333,12119202,38574309,46921091,31929348,0,11899687,129324439,11.443341732965326,10.467433504476697,5.7822915770156031,null,7.9609909067356144,9.3711614708802262]
[1990,null,"OH Total",3048950,2268895,2807913,0,267473,8393230,37889449,30540856,69681658,0,4353507,142465472,8.0469631532514505,7.429048485085028,4.0296300067946147,null,6.1438513823453134,5.891413464730598]
[1990,null,"OK Total",1124494,668062,427321,0,108111,2327991,17077367,11633982,11763695,0,2029174,42504220,6.5847036021419463,5.742333106583799,3.6325406260532938,null,5.3278329014663113,5.4770820403244667]
[1990,null,"OR Total",727265,542606,489503,0,37219,1796595,15379614,11319210,15498134,0,780487,42977443,4.7287597725144463,4.7936737634516895,3.1584641092921251,null,4.7686892927108335,4.180320825508395]
[1990,null,"PA Total",3519366,2359834,2747622,0,155010,8781831,38164153,29159184,45991880,0,1435443,114750660,9.2216536287337494,8.0929356596535769,5.9741458709667876,null,10.798756899438013,7.6529677476364846]
[1990,null,"RI Total",233826,222634,113020,0,17798,587288,2376295,2492126,1354199,0,196356,6418978,9.8399399064510096,8.9334969419684231,8.3458930334463393,null,9.0641487909715011,9.1492446305315269]
[1990,null,"SC Total",1305102,733904,1031925,0,42361,3113292,18257716,11926736,24701256,0,766080,55651790,7.1482216066894679,6.1534354411802186,4.1776215751943946,null,5.5295791562238934,5.59423515398157]
[1990,null,"SD Total",199167,96919,77145,0,14838,388071,2866176,1450044,1656961,0,360714,6333893,6.9488754354233651,6.6838661447514696,4.655812659440989,null,4.1135082087193728,6.126895418031217]
[1990,null,"TN Total",1636627,738774,1656024,0,65026,4096453,28756837,12127835,35312602,0,947496,77144770,5.6912622205286345,6.0915571493180769,4.6896119408023234,null,6.8629313474674296,5.3100851814063352]
[1990,null,"TX Total",5947366,3843076,3390548,0,533621,13714615,82547570,62238154,84086943,0,8542460,237415126,7.2047741683976891,6.1747911096463435,4.0321932026949776,null,6.2466900635180034,5.7766391009138989]
[1990,null,"UT Total",302855,282529,219380,0,36361,841129,4246106,4514613,5766212,0,874744,15401673,7.1325350803771741,6.2581000852121766,3.8045774244859536,null,4.1567590060634885,5.4612833294149281]
[1990,null,"VA Total",2038636,1225465,699742,0,422268,4386111,28129554,20213040,16398544,0,7955131,72696270,7.2473100711088412,6.0627446440515627,4.267098347267904,null,5.3081212616109026,6.0334746198119928]
[1990,null,"VT Total",167609,126186,91377,0,5132,390304,1808617,1484125,1381173,0,42317,4716230,9.2672467415710464,8.5023835593363088,6.6158982256386416,null,12.127513765153484,8.2757626324415892]
[1990,null,"WA Total",1265910,733561,972036,0,120368,3091876,28808844,17682978,40711980,0,3842350,91046150,4.3941714565152283,4.1484019264175975,2.3875920552132319,null,3.1326662068786031,3.3959437054724444]
[1990,null,"WI Total",1087158,733469,774243,0,45942,2640811,16385267,12697933,19405056,0,709772,49198027,6.6349727471636566,5.7762865814459721,3.9899034560889697,null,6.4727828091274384,5.3677172867115175]
[1990,null,"WV Total",446792,267444,372928,0,7698,1094863,7577863,4991117,10469459,0,93990,23132431,5.896015802872129,5.3583997329655864,3.5620560718562442,null,8.1902330035110111,4.7330217909220176]
[1990,null,"WY Total",102694,112469,268441,0,11344,494945,1719932,2175802,7729470,0,143635,11768838,5.9708174509224783,5.1690824808507392,3.472954808026941,null,7.8977964980680193,4.2055553827829053]
[1990,"US Total","US Total",72378419,55116669,44856812,0,5890878,178242791,924018694,751026561,945521701,0,91987720,2712554662,7.8330037552248912,7.3388441717176498,4.744133524651911,null,6.4039830533901698,6.5710303831657866]
[1991,null,"AK Total",171087,185865,38275,0,22033,417259,1602778,2005246,465877,0,181811,4255712,10.674404065940511,9.2689375767362208,8.2156878317667541,null,12.118628685833091,9.804681331819447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A54:IU54)","v":9347984.0823394917}]
[1991,null,"AL Total",1424738,772999,1223477,0,34613,3455828,21293429,11349000,27985477,0,599422,61227325,6.6909749481870673,6.8111639792052161,4.3718282879366326,null,5.7743960014814268,5.6442576905001154]
[1991,null,"AR Total",891553,437986,530630,0,42448,1902619,11000634,6300360,10517511,0,621758,28440256,8.1045601553510469,6.951761486645208,5.0452050870210643,null,6.827093499400088,6.6898800067059874]
[1991,null,"AZ Total",1430267,1160910,580405,0,111705,3283287,15641499,13982060,10404970,0,1819889,41848417,9.1440532649715998,8.3028537997977416,5.57815159486284,null,6.138011713901232,7.8456659423939499]
[1991,null,"CA Total",7120397,7876227,4259687,0,404834,19661146,66016701,78424653,56191046,0,8018089,208650490,10.785751017761399,10.043049855764105,7.5807220246442819,null,5.0490085605185975,9.4230049495690142]
[1991,null,"CO Total",713847,787282,307848,0,63707,1872682,10099387,13741500,6748179,0,867621,31456689,7.0682210712392743,5.7292289779136194,4.5619418216381042,null,7.342722225487857,5.9532075991850251]
[1991,null,"CT Total",1097438,1001134,461498,0,48899,2608969,10440513,10544096,5822465,0,364334,27171404,10.511341731962787,9.4947352527898072,7.9261618575637636,null,13.421475898488749,9.6018924896188658]
[1991,null,"DC Total",103970,347984,165903,0,19673,637530,1580079,5238080,3053128,0,323876,10195163,6.5800507442982283,6.6433502352006846,5.4338697886233396,null,6.074238288727785,6.253259511397709]
[1991,null,"DE Total",243344,170122,153185,0,5611,572261,2824340,2419529,3240945,0,51050,8535865,8.6159598348640749,7.0312031804537165,4.7265535206552407,null,10.991185112634671,6.7041945953925]
[1991,null,"FL Total",5759430,3549204,855605,0,315166,10479404,72813986,52440504,16482265,0,4599488,146336239,7.9097853535995135,6.7680585220920078,5.1910644562504,null,6.8521974619783768,7.1611817220476741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A63:IU63)","v":313633315.88228756}]
[1991,null,"GA Total",2264007,1709681,1300456,0,78453,5352594,30186630,23240749,27193099,0,918604,81539086,7.5000322990675015,7.3563937203572918,4.7823015684972132,null,8.5404592185533694,6.5644518016795042]
[1991,null,"HI Total",252001,237453,290943,0,5505,785901,2395665,2297843,3773036,0,57547,8524091,10.519041685711484,10.333734724260969,7.7111111582290759,null,9.5660938015882664,9.2197631395535318]
[1991,null,"IA Total",866430,443932,468565,0,50058,1828987,11159189,7123124,11684147,0,815004,30781462,7.7642739091523589,6.2322655059774332,4.0102627945369056,null,6.1420557445116835,5.9418457771758861]
[1991,null,"ID Total",291641,206452,181228,0,14526,693846,5971037,4865138,6908837,0,300592,18045604,4.8842604726783643,4.2434973067567663,2.623133242251916,null,4.8324639378293499,3.8449585838190843]
[1991,null,"IL Total",3549079,2632023,2179892,0,552303,8913300,35963793,33118782,39712089,0,8073893,116868559,9.8684779995258012,7.9472216097802146,5.489240316720684,null,6.840603411514123,7.6267732538740383]
[1991,null,"IN Total",1630485,973816,1444900,0,51063,4100264,24220122,16381408,35786820,0,645387,77033736,6.7319437945027696,5.9446416327583078,4.0375199584651558,null,7.911996987853799,5.322686154024777]
[1991,null,"KS Total",777383,632033,410015,0,31283,1850716,9933309,9551119,8283740,0,384058,28152224,7.8260225268337065,6.6173712211103224,4.949636275402173,null,8.145384290914393,6.5739601958268024]
[1991,null,"KY Total",1059489,528297,1115683,0,126064,2829530,18644458,9899869,32938944,0,2710528,64193803,5.6825947957296483,5.3364039463552499,3.3871243716859896,null,4.6509019644880993,4.4077930699946224]
[1991,null,"LA Total",1595960,981886,1102231,0,163708,3843787,21576815,13970338,26583901,0,2573244,64704299,7.3966431097453444,7.0283625206491065,4.1462349713083873,null,6.3619306991486235,5.9405434560074593]
[1991,null,"MA Total",1599159,1707623,834697,0,128981,4270460,15379420,18516908,9793514,0,1106948,44796786,10.398044919769406,9.2219662159578686,8.5229571326492213,null,11.651947516956533,9.5329606905281103]
[1991,null,"MD Total",1602645,749556,1069135,0,60952,3482287,20295448,10667414,19448114,0,696831,51107809,7.8965736553339445,7.0265951991738582,5.4973711075531542,null,8.747027615017128,6.8136104210610942]
[1991,null,"ME Total",399076,243243,315578,0,20969,978863,3817134,2685496,4708840,0,171310,11382783,10.4548595883718,9.0576563882426182,6.7018204058749076,null,12.240382931527639,8.599505059527182]
[1991,null,"MI Total",2157926,1756558,2061462,0,118905,6094851,26759510,21454733,35006635,0,1297662,84518542,8.0641461671009669,8.1872750408965711,5.8887750850660172,null,9.1630177966219239,7.2112590394661567]
[1991,null,"MN Total",1082883,510517,1018593,0,51639,2663630,15655101,8416649,23937845,0,745003,48754597,6.9171256065355315,6.0655612465245969,4.2551574713596816,null,6.9313814843698616,5.4633412311868765]
[1991,null,"MO Total",1727704,1220603,642814,0,62269,3653390,23386303,19111774,13113854,0,902226,56514157,7.3876747427757179,6.3866546349909745,4.9017931723198993,null,6.9017075544264959,6.4645571905106891]
[1991,null,"MS Total",861027,490685,585267,0,50816,1987794,12517521,6831769,13024289,0,645806,33019383,6.8785744397792499,7.1824003416977362,4.4936579647457151,null,7.8686168911406833,6.0200822044433719]
[1991,null,"MT Total",199218,140943,193272,0,22016,555447,3458894,2818850,6622098,0,506759,13406599,5.7595867349505365,5.0000177377299257,2.9185916608301476,null,4.3444714351397806,4.1430865501384799]
[1991,null,"NC Total",2732678,1599950,1517631,0,122335,5972598,34390833,24675722,31514220,0,1735708,92316484,7.9459488521257979,6.4839034902403263,4.8157022448913542,null,7.0481325199860807,6.4696983043678307]
[1991,null,"ND Total",192380,119932,85736,0,19524,417569,3096206,1875987,1762079,0,520927,7255202,6.2134108647809612,6.3930080538937633,4.8656161273132472,null,3.7479339715545557,5.7554427843635505]
[1991,null,"NE Total",434977,297022,194676,0,92452,1019127,7138298,5291348,4689781,0,1485762,18605193,6.0935674022014767,5.6133522119505272,4.1510680349466211,null,6.2225309302566627,5.4776480953462832]
[1991,null,"NH Total",348362,194741,242788,0,14183,800075,3356706,2029125,3265025,0,110920,8761774,10.37809090221187,9.5972894720630819,7.4360226950789041,null,12.786693112152903,9.1314270374926352]
[1991,null,"NJ Total",2329102,2558933,1152466,0,79153,6119656,21539104,27627097,15031232,0,485119,64682552,10.813365309903327,9.2624027779683118,7.6671426533766498,null,16.316202828584327,9.4610614621389715]
[1991,null,"NM Total",332973,373237,219734,0,78948,1004892,3665111,4532875,4546441,0,1339514,14083945,9.0849363088866877,8.2340015994264117,4.8330991208287974,null,5.8937793856577834,7.1350179228902126]
[1991,null,"NV Total",340691,252157,305521,0,33428,931794,5781827,3986737,6172513,0,684343,16625419,5.8924454156099797,6.3248967764866357,4.9497020095380924,null,4.8846850190620783,5.6046346861994873]
[1991,null,"NY Total",4689927,5098819,1917863,0,957877,12664493,39177424,46981962,31111531,0,12140051,129410968,11.970993805003616,10.852716197761175,6.1644764444411306,null,7.8902222074684856,9.7862593841350449]
[1991,null,"OH Total",3339526,2434500,2849833,0,275687,8899547,40942448,32325492,67856138,0,4534241,145658320,8.1566348939369728,7.5312078776712816,4.1998160873818078,null,6.0801135184477406,6.1098789276163554]
[1991,null,"OK Total",1077659,643299,439794,0,116952,2277704,15324940,10586713,11414862,0,2077881,39404397,7.0320601581474378,6.0764752950231102,3.8528192456465966,null,5.6284262669517648,5.780329540380988]
[1991,null,"OR Total",767600,563115,481755,0,41912,1854385,15949121,11614084,15296761,0,790788,43650751,4.8128044172465678,4.8485528432547929,3.1493922144694553,null,5.3000298436496251,4.2482316054539355]
[1991,null,"PA Total",3794766,2539487,2812918,0,163372,9310545,39597641,30552516,44728178,0,1458664,116336997,9.5833133089923201,8.3118751987561357,6.2889170222851467,null,11.200111883202711,8.0030817711411277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A92:IU92)","v":251297118.38729921}]
[1991,null,"RI Total",260404,244375,126361,0,19941,651086,2368832,2474169,1363160,0,196886,6403046,10.992928160376085,9.8770536693330158,9.2697115525690315,null,10.128196011905366,10.168379237006887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A93:IU93)","v":14110301.436268631}]
[1991,null,"SC Total",1350524,759906,1055633,0,45282,3211345,18706763,12208945,25360811,0,792815,57069331,7.2194425085729694,6.2241741608304402,4.1624575807138031,null,5.7115468299666379,5.6270941742772491]
[1991,null,"SD Total",209969,102413,80008,0,17263,409650,3039890,1521975,1726159,0,397117,6685142,6.9071249288625571,6.728954154963124,4.6350307242843796,null,4.3470815905639899,6.1277681162195208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A95:IU95)","v":14191605.745959515}]
[1991,null,"TN Total",1671412,734742,1606856,0,70082,4083092,29605275,12096992,35667295,0,1020578,78390143,5.6456560528486897,6.0737578399655057,4.5051243723416645,null,6.8668930743167111,5.2086803821750909]
[1991,null,"TX Total",6361303,4041271,3488788,0,663082,14554446,84088110,61447400,84122423,0,10693854,240351789,7.5650445705106231,6.5767973909392428,4.1472747402913015,null,6.200589609695438,6.0554764583008787]
[1991,null,"UT Total",317478,288399,226080,0,36602,868558,4460041,4733977,5875923,0,837460,15907404,7.1182753701143104,6.0921081788103324,3.84756573562996,null,4.3705968046235046,5.4600863849311931]
[1991,null,"VA Total",2173237,1284045,677829,0,440896,4576008,29607347,21230493,16028804,0,8244506,75111149,7.3401949860620741,6.0481167347362117,4.2288183198197444,null,5.3477552202642586,6.0923152700007295]
[1991,null,"VT Total",169922,133098,97504,0,5348,405872,1783450,1491488,1389670,0,39849,4704455,9.5277131402618522,8.9238398163444828,7.0163420092539956,null,13.420663002835704,8.6273967972910786]
[1991,null,"WA Total",1303940,760389,936907,0,123193,3124426,29889138,18143350,40838987,0,3842033,92713508,4.3625881750085931,4.1910066222610487,2.2941484812049819,null,3.2064534583643609,3.3699792699031517]
[1991,null,"WI Total",1168339,773960,793317,0,45978,2781595,17349466,13308794,19685676,0,688270,51032208,6.7341496274294554,5.8154029583747411,4.0299200291623212,null,6.6802272364043178,5.4506655875050516]
[1991,null,"WV Total",479402,282410,374433,0,8071,1144319,8106274,5218904,10205954,0,93814,23624946,5.9139624443980061,5.4112894201541168,3.6687702100166235,null,8.6031935532010149,4.8436893781683139]
[1991,null,"WY Total",109223,120033,261504,0,8531,499291,1819414,2310466,7498103,0,128862,11756847,6.0031966336413811,5.1951857330945357,3.487602130832292,null,6.6202604336421906,4.2468103905749564]
[1991,"US Total","US Total",76827978,57655247,45737179,0,6138291,186358705,955417354,765663602,946583391,0,94338702,2762003050,8.0413002420720101,7.5301015810857361,4.8318171895750073,null,6.5066519571151193,6.747230239300424]
[1992,null,"AK Total",177544,192321,39055,0,22715,431635,1640135,2034708,504279,0,159812,4338935,10.824962579299875,9.452019650976947,7.7447206804169912,null,14.213575951743298,9.9479480563778893]
[1992,null,"AL Total",1413407,747867,1263895,0,37175,3462344,21136707,10916982,29476078,0,636894,62166661,6.6869782506802027,6.8504921964696832,4.2878669272078866,null,5.8369210575072143,5.5694546631674493]
[1992,null,"AR Total",864632,439277,564554,0,39475,1907939,10440089,6176586,11251478,0,582958,28451113,8.2818451068760037,7.1119709172672412,5.0175985768269733,null,6.7714998336072236,6.7060258767381082]
[1992,null,"AZ Total",1555072,1249968,636648,0,109024,3550710,16230296,14467710,11055251,0,1898014,43651271,9.5812916782294053,8.6397087030359323,5.7587837670985493,null,5.7441093690562877,8.1342648648191709]
[1992,null,"CA Total",7543676,8291326,4333426,0,443140,20611569,68121106,80234568,57089509,0,8002059,213447241,11.07391885269743,10.333857596142352,7.5905820104355772,null,5.537824702367228,9.6565169469677059]
[1992,null,"CO Total",735776,801250,314365,0,65426,1916818,10215715,13897582,6848997,0,859677,31821971,7.2023935671658812,5.7653914184496271,4.5899421477334563,null,7.6105327931304432,6.0235678047723695]
[1992,null,"CT Total",1162265,1034214,475114,0,51026,2722617,10496046,10484811,5779536,0,366579,27126973,11.07336038733062,9.863926016406019,8.2206253235553852,null,13.919509846445104,10.036567662746595]
[1992,null,"DC Total",98401,360963,169613,0,21246,650222,1487974,5226804,2987181,0,341061,10043021,6.6130859813410714,6.9059983883076539,5.6780288840883761,null,6.2293841864065369,6.4743666273325529]
[1992,null,"DE Total",241277,171523,152983,0,5707,571491,2786233,2445195,3248214,0,52741,8532382,8.6596131766438766,7.01469616942616,4.7097574236180249,null,10.820803549420754,6.6979068682110103]
[1992,null,"FL Total",5671187,3461113,828372,0,320479,10281151,73188923,52620260,16497053,0,4703701,147009941,7.7486957964936849,6.5775292634433962,5.0213332041789522,null,6.8133369871937015,6.9935073302287769]
[1992,null,"GA Total",2360572,1778117,1341510,0,82847,5563048,30527585,23714683,28197008,0,952156,83391432,7.7325867735688885,7.4979581215570121,4.7576324410022508,null,8.7009901738790703,6.6710066808781985]
[1992,null,"HI Total",265829,248185,298596,0,5915,818526,2438376,2356266,3811321,0,60930,8666888,10.901887157681998,10.53297887420181,7.8344490007532821,null,9.7078614803873293,9.4442895766046586]
[1992,null,"IA Total",825291,445939,487224,0,48762,1807215,10290462,7018603,12134348,0,764661,30208072,8.0199606198438911,6.3536718061984701,4.0152466370669444,null,6.3769435082997568,5.9825565828895009]
[1992,null,"ID Total",282696,229549,205690,0,16767,734702,5738743,5339620,7551047,0,378794,19008206,4.9260961851750462,4.2989763316490688,2.7239931098296699,null,4.4264164691098591,3.8651832792637033]
[1992,null,"IL Total",3331864,2544669,2238051,0,540692,8655276,32367011,31456855,40898339,0,7798316,112520518,10.294012011180149,8.0893941876897735,5.472229569029686,null,6.9334456310824031,7.6921757505595556]
[1992,null,"IN Total",1567045,964336,1498809,0,50672,4080862,22837036,16082608,37438599,0,618567,76976812,6.8618580800065301,5.996141919270805,4.0033789725945672,null,8.1918369392482955,5.301417263162314]
[1992,null,"KS Total",700729,627408,416503,0,30719,1775356,8872899,9399895,8450499,0,345814,27069104,7.8974076003795375,6.6746277485014458,4.9287385277484796,null,8.8830990069806308,6.5586064466707139]
[1992,null,"KY Total",1013398,506407,1170102,0,122268,2812179,17786737,9575691,37083527,0,2621861,67067820,5.6974924630639112,5.288464299860971,3.1553147574123681,null,4.6634051156792831,4.1930377340429432]
[1992,null,"LA Total",1592358,994671,1159530,0,167815,3914372,21187675,13838870,27466440,0,2605342,65098329,7.5154919074414721,7.1875160327396674,4.221624644475221,null,6.4411889110911353,6.0130145583306751]
[1992,null,"MA Total",1651863,1734562,831313,0,129142,4346885,15560071,18629489,9662901,0,1145620,44998082,10.616037677463041,9.3108404637400408,8.6031410235911547,null,11.272673312267592,9.6601561817679258]
[1992,null,"MD Total",1575464,763510,1068051,0,61480,3468509,19762032,10769686,19768026,0,689042,50988788,7.9721761405912108,7.0894360336968045,5.40292186989232,null,8.922533024111738,6.8024935207324404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A126:IU126)","v":108916616.18956059}]
[1992,null,"ME Total",435513,253127,328052,0,22058,1038748,3829581,2729541,4753027,0,170874,11483027,11.372340733881853,9.2736104715041829,6.9019595302109584,null,12.908927045659375,9.0459423286211909]
[1992,null,"MI Total",2081706,1755745,2103856,0,121259,6062562,25670668,21208469,35656773,0,1304317,83840226,8.109278652195572,8.2785089296167484,5.9002983808994713,null,9.2967430463606622,7.2310897635223457]
[1992,null,"MN Total",1040669,507940,1020026,0,49722,2618359,14847982,8290948,23556855,0,716369,47412152,7.0088244988443549,6.1264405469676086,4.3300601884249827,null,6.9408363566821007,5.5225483120867409]
[1992,null,"MO Total",1583534,1200407,642669,0,62491,3489098,21293573,18792384,13440250,0,884646,54410855,7.4366758458056808,6.3877313277549028,4.78167444801994,null,7.0639555257131104,6.412503534450984]
[1992,null,"MS Total",870927,489274,595299,0,50359,2005856,12422485,6732154,13490594,0,595955,33241189,7.0108919431176613,7.267718474651649,4.4126967278090206,null,8.4501346578181238,6.0342486545833243]
[1992,null,"MT Total",191814,147730,185562,0,24073,549178,3286366,2859487,6414380,0,536150,13096381,5.8366597025407394,5.1663112998940024,2.8929062512666852,null,4.4899748204793433,4.1933569281467911]
[1992,null,"NC Total",2819897,1666088,1601812,0,125054,6212848,34761066,25142416,32521881,0,1769972,94195332,8.1122282038186064,6.6266026303916057,4.9253362682189259,null,7.0653095077210262,6.5957068870461653]
[1992,null,"ND Total",191100,113530,89351,0,20041,414024,3020003,1752213,1835482,0,520679,7128380,6.3278082836341554,6.4792351158221058,4.8679856299326278,null,3.8490125393956736,5.8081078730370717]
[1992,null,"NE Total",411420,297169,193151,0,81477,983219,6561473,5266039,4752478,0,1204340,17784330,6.2702384053092954,5.6431218986414651,4.0642166044745496,null,6.7652822292708041,5.5285692516951723]
[1992,null,"NH Total",389429,215561,272290,0,15597,892875,3428235,2077226,3332746,0,116105,8954314,11.359460480392972,10.37734940733459,8.1701395785937478,null,13.433529994401619,9.9714506326224424]
[1992,null,"NJ Total",2232822,2557718,1131971,0,81152,6003665,20547015,27403255,14687421,0,484665,63122358,10.866892344216422,9.3336284320968446,7.7070780499857667,null,16.743936533481889,9.5111545104192725]
[1992,null,"NM Total",343593,383012,221146,0,79346,1027101,3791300,4629913,4608808,0,1401458,14431480,9.0626697966396748,8.2725528535849371,4.798333972688817,null,5.6616751982578144,7.1170870901667742]
[1992,null,"NV Total",375255,264315,331097,0,35393,1006059,6064333,4174993,6723204,0,733721,17696253,6.1879022804321595,6.3309088182902347,4.9246906683182603,null,4.8237681625577027,5.6851526704551523]
[1992,null,"NY Total",4812888,5204305,2017377,0,1057153,13091726,38719530,46591363,31027285,0,12131533,128469712,12.430130221105474,11.170106785671843,6.5019449816508272,null,8.7140924399249453,10.190515566813133]
[1992,null,"OH Total",3224509,2409351,2884990,0,272779,8791626,39140657,31818312,69674158,0,4383338,145016464,8.2382597716742474,7.5722150188231234,4.1406887184772296,null,6.2230884316929247,6.0625019790856296]
[1992,null,"OK Total",1022185,631126,448007,0,117833,2219151,14253847,10338403,11598899,0,2076056,38267209,7.1712920729400285,6.1046759349582329,3.8624959144829178,null,5.6758102864277262,5.7990928996154381]
[1992,null,"OR Total",749656,576311,486232,0,38145,1850344,15202147,11818379,15123151,0,766498,42910175,4.9312508292414226,4.8763963315104384,3.215150070246604,null,4.9765296191249035,4.3121334275611787]
[1992,null,"PA Total",3793344,2606075,2788106,0,159397,9346923,39245066,30779059,44869413,0,1394078,116287618,9.6657857576287416,8.4670392294969119,6.2138232118169228,null,11.433865250007532,8.0377628854690268]
[1992,null,"RI Total",264055,249387,125351,0,19484,658280,2363315,2480534,1359066,0,189643,6392561,11.173076801018908,10.053762617242899,9.2233195444518508,null,10.274041224827702,10.29759434442628]
[1992,null,"SC Total",1361360,763411,1061117,0,44655,3230541,18939699,12375105,26304749,0,781366,58400921,7.1878650236204917,6.1689254353801442,4.0339369898568505,null,5.7149914380712747,5.5316610503454218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A146:IU146)","v":123264944.63737993}]
[1992,null,"SD Total",201730,102942,82765,0,16204,403640,2842525,1517975,1777306,0,356041,6493845,7.0968593064265049,6.7815346102537921,4.6567670395531211,null,4.5511612426658727,6.2157319738922006]
[1992,null,"TN Total",1681850,420453,1919676,0,68354,4090330,29498154,6469566,41694781,0,921615,78584112,5.7015432219928064,6.498936713838301,4.6041158004883149,null,7.4167629650125049,5.2050343204234464]
[1992,null,"TX Total",6342652,4151698,3587260,0,658441,14740048,81933580,61695681,85421158,0,10380619,239431038,7.7412118450090919,6.7293170813691159,4.1994982086288273,null,6.342983978123077,6.1562812086209142]
[1992,null,"UT Total",314027,296029,228697,0,39016,877772,4505461,4955704,6211696,0,894196,16567055,6.9699193933761716,5.9735004350542322,3.6817159114032627,null,4.3632492205288322,5.2982983396868057]
[1992,null,"VA Total",2273320,1346643,715372,0,464686,4800023,29780324,21609573,16713730,0,8344798,76448427,7.6336308496845096,6.231696480073901,4.2801457245031482,null,5.5685709827847241,6.2787727470180652]
[1992,null,"VT Total",184249,141117,105108,0,6009,436480,1927134,1527001,1440228,0,46672,4941031,9.5607778182523901,9.2414477790125868,7.2980111482348624,null,12.874957147754543,8.8337838803278093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A152:IU152)","v":10757068.808977773}]
[1992,null,"WA Total",1267677,806846,858307,0,127696,3060524,28435824,18727289,38331617,0,3824587,89319317,4.4580280142400657,4.3083972271694,2.2391619951748969,null,3.3388180213968202,3.4264973163643875]
[1992,null,"WI Total",1147577,782127,814779,0,48330,2792815,16614668,13242758,20381549,0,686114,50925088,6.9070113227661247,5.9060733421240501,3.9976304058145926,null,7.0440189239689035,5.4841633263353415]
[1992,null,"WV Total",502012,294551,398382,0,8199,1203147,8138301,5227517,10369860,0,95442,23831117,6.1685110934088083,5.6346253871579952,3.8417297822728562,null,8.5905576161438368,5.0486387188649191]
[1992,null,"WY Total",107241,121387,261972,0,9326,499927,1762625,2349802,7441811,0,145710,11699947,6.0841642436706618,5.1658395047752963,3.5202721488089392,null,6.4003843250291679,4.2728996977507672]
[1992,"US Total","US Total",76848357,58342550,46993184,0,6296221,188480315,935938788,761270531,972713987,0,93442156,2763365474,8.2108315186099539,7.6638392823851476,4.8311409754612686,null,6.7380947417351971,6.8206799561395979]
[1993,null,"AK Total",181605,196902,41050,0,23252,442808,1629037,2062399,501060,0,182133,4374626,11.147997252364434,9.547231161380509,8.1926316209635566,null,12.766494814229162,10.12219101701494]
[1993,null,"AL Total",1544206,780261,1324478,0,38391,3687333,22627782,11254231,30523625,0,652037,65057675,6.8243807545962749,6.9330458918072679,4.3391897259909333,null,5.8878560572482854,5.6677909255134002]
[1993,null,"AR Total",972799,471350,611167,0,41178,2096490,11761761,6698105,12609005,0,594063,31662932,8.270861820776668,7.0370649609105858,4.8470676314269046,null,6.9315880638922138,6.621275629180519]
[1993,null,"AZ Total",1611387,1288252,637720,0,107207,3644564,16705092,14813140,10989058,0,1900567,44407854,9.646082763267632,8.6966841601443043,5.8032271737941503,null,5.6407903536155262,8.2070257211708544]
[1993,null,"CA Total",7613059,8269231,4120804,0,398382,20401477,67358694,79058162,56189186,0,7893888,210499926,11.302266341446584,10.459680304735645,7.3338026288545981,null,5.0467146227562392,9.6919164712675485]
[1993,null,"CO Total",771493,839047,317553,0,66037,1994129,10655734,14422395,7024009,0,855666,32957802,7.2401675942736556,5.8176675926571138,4.520965163911379,null,7.7176141157881695,6.0505521575741001]
[1993,null,"CT Total",1207449,1071857,464001,0,51775,2795082,10596641,10676841,5597348,0,367656,27238488,11.394639112526319,10.039083657797283,8.2896578879855252,null,14.082457514633244,10.261516718549135]
[1993,null,"DC Total",117349,387351,176012,0,22365,703077,1634807,5417566,2976390,0,345859,10374622,7.1781561982545954,7.1499082798437525,5.9136067518033588,null,6.4665080278379339,6.7768926906445364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A165:IU165)","v":22157424.485071946}]
[1993,null,"DE Total",274384,188946,166898,0,6581,636812,3043827,2604585,3416811,0,55912,9121133,9.0144413595122188,7.2543610594394119,4.8846131670730397,null,11.770281871512376,6.9817203630294618]
[1993,null,"FL Total",6137047,3669193,857508,0,330288,10994034,76827417,54875681,16297719,0,4747000,152747819,7.9880949271013497,6.6863735139797171,5.2615215663001678,null,6.9578259953654937,7.1975063683233342]
[1993,null,"GA Total",2639593,1873181,1378754,0,91069,5982597,33866822,25168564,29084291,0,1071366,89191039,7.7940380706521566,7.4425422125791521,4.7405453342493376,null,8.5002697490866801,6.7076211546319131]
[1993,null,"HI Total",303167,276058,337239,0,6329,922798,2468578,2363223,3769878,0,56233,8657909,12.281037909274085,11.681419823689936,8.9456210519279402,null,11.254957053687336,10.658439583968832]
[1993,null,"IA Total",890136,462322,488928,0,74146,1915530,11103103,7268932,12465071,0,1266802,32103911,8.0170020939191495,6.360246594685437,3.9223843971686962,null,5.8530062314394833,5.9666562120733513]
[1993,null,"ID Total",311876,219445,203082,0,14177,748582,6245111,4968603,7222067,0,284059,18719840,4.9939224458940759,4.4166338103487037,2.8119650510027117,null,4.9908645739089419,3.998869648458534]
[1993,null,"IL Total",3621679,2749069,2192746,0,559219,9122711,35225721,34354864,40249440,0,7956351,117786373,10.281348109240971,8.001978991970395,5.4478919458258304,null,7.0285863456752979,7.7451327922288602]
[1993,null,"IN Total",1666417,991351,1530186,0,47030,4234986,24978466,17015035,39415341,0,522651,81931490,6.6714144895847491,5.8263236014501292,3.8822092139200319,null,8.9983564558376425,5.1689356558754147]
[1993,null,"KS Total",785299,653947,430106,0,32662,1902021,9986318,9753229,8702317,0,366522,28808384,7.8637491816303067,6.7049281832714067,4.9424308491635047,null,8.9113341081845014,6.6023175753280707]
[1993,null,"KY Total",1096038,519470,1197862,0,129920,2943291,19223127,9828936,36320038,0,2777084,68149185,5.7016634182357535,5.2851091918799753,3.2980747432037378,null,4.6782884493231025,4.3188939090027265]
[1993,null,"LA Total",1740707,1062393,1261796,0,177012,4241904,22430247,14398303,28439212,0,2488067,67755825,7.7605342464574729,7.3785987140290077,4.436817728986302,null,7.1144386385093323,6.2605746443202488]
[1993,null,"MA Total",1737123,1827747,832126,0,121349,4518345,15785271,18896865,9604594,0,994015,45280749,11.004708123161143,9.6722234084860101,8.6638331615058384,null,12.207964668541219,9.9785120603901678]
[1993,null,"MD Total",1769786,811505,1100113,0,66935,3748338,21546122,11316964,20200630,0,808686,53872404,8.2139421655553608,7.1706952500688343,5.4459341119559141,null,8.277007392238767,6.9578071919716074]
[1993,null,"ME Total",442724,271003,350840,0,22749,1087317,3872292,2868390,5039632,0,172040,11952356,11.433125394469219,9.4479132893365261,6.9616194198306545,null,13.223087654033945,9.0970934935338263]
[1993,null,"MI Total",2184505,2319010,1632453,0,120411,6256381,26770174,28930388,30571545,0,1316496,87588602,8.1602196534097988,8.0158275098142475,5.3397791966353028,null,9.1463247894410618,7.1429168375127166]
[1993,null,"MN Total",1105317,528687,1072081,0,49783,2755867,15596985,8535124,24384332,0,694227,49210670,7.0867350324437703,6.1942509564008681,4.3965977825433153,null,7.1709973827004712,5.6001411888925716]
[1993,null,"MO Total",1756697,1246674,641842,0,64445,3709661,24182047,19914074,13617993,0,907951,58622068,7.264467726822299,6.2602659807330232,4.7131908497823432,null,7.0978499941076114,6.3280964431346911]
[1993,null,"MS Total",940424,498156,653356,0,55264,2147197,13199806,6685014,14229237,0,635243,34749302,7.1245289514103467,7.4518318136656108,4.59164465389114,null,8.6996629636217957,6.1791082882758337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A183:IU183)","v":73795026.046776682}]
[1993,null,"MT Total",207656,154222,181215,0,21132,564227,3597986,3026076,5836580,0,468584,12929225,5.7714510284364637,5.0964351192765811,3.1048148059308707,null,4.5097570552985164,4.3639661309939308]
[1993,null,"NC Total",3086158,1763804,1641610,0,127233,6618806,37742398,26747461,33487658,0,1800039,99777555,8.1768996236010221,6.5942857155675449,4.9021343923185077,null,7.0683468524848632,6.6335620270510738]
[1993,null,"ND Total",202548,118617,92387,0,19434,432986,3209082,1830759,1904642,0,487475,7431959,6.3117115735902045,6.4791160387576952,4.8506228467082,null,3.9866659828709166,5.8260009238479382]
[1993,null,"NE Total",451557,310625,200386,0,76180,1038749,7226028,5471340,4962539,0,1089133,18749041,6.2490347394170076,5.6773112254036491,4.0379733035851206,null,6.9945543840834867,5.5402780334204831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A187:IU187)","v":39577599.499151692}]
[1993,null,"NH Total",420965,233797,280166,0,15757,950684,3420321,2122568,3099592,0,118486,8760969,12.307762926345218,11.014817899827001,9.0388025262679736,null,13.298617558192529,10.851356739191749]
[1993,null,"NJ Total",2514344,2773723,1180451,0,85890,6554406,22042044,28493042,14595878,0,489681,65620646,11.40703647991992,9.7347380458709889,8.0875641739400663,null,17.539990320228885,9.9883289780475497]
[1993,null,"NM Total",356546,398182,234227,0,89925,1078880,3884263,4759364,4816122,0,1467131,14926878,9.179244556818114,8.3662859155130818,4.8633942412588382,null,6.1293095163281262,7.2277672531389348]
[1993,null,"NV Total",408801,279941,362033,0,35993,1086769,6280699,4297615,7180913,0,739625,18498851,6.508845591868039,6.5138687388237431,5.0416012559962775,null,4.8663849923947948,5.8747918992374171]
[1993,null,"NY Total",5255743,5563928,2011617,0,1129103,13960391,39897466,47728275,30187054,0,12357385,130170178,13.17312482953178,11.657509097070866,6.663840068659896,null,9.1370706666499419,10.724722985321568]
[1993,null,"OH Total",3507578,2527869,2924262,0,279904,9239619,41950456,33298608,68831022,0,4490578,148570666,8.3612392675779255,7.5915155372260603,4.2484651760655243,null,6.233139698274921,6.2190062471686032]
[1993,null,"OK Total",1135885,671883,483889,0,123642,2415300,15901345,10823964,11698989,0,2107030,40531328,7.1433265550807183,6.2073654346965679,4.1361608255209061,null,5.8680702220661312,5.9590941604479379]
[1993,null,"OR Total",838081,601477,499307,0,35439,1974306,16696259,12205080,15012281,0,664280,44577903,5.0195735463854509,4.9280873210171503,3.3259902342622016,null,5.334949117841874,4.4288893535436156]
[1993,null,"PA Total",3959186,2673893,2712717,0,153229,9499023,41455430,32251642,44949311,0,1325111,119981494,9.5504641973319302,8.2907189655646061,6.0350580234700368,null,11.56348411567031,7.9170734446763928]
[1993,null,"RI Total",274584,257589,128094,0,20698,680963,2411808,2532213,1418674,0,185744,6548438,11.384985869521952,10.172485489964707,9.0291356576634243,null,11.143293996037556,10.398861530032047]
[1993,null,"SC Total",1516485,820185,1089800,0,45487,3471953,20686870,13176633,26866872,0,802349,61532725,7.3306643295965026,6.2245415805388218,4.0562965424482611,null,5.669228727149906,5.6424496070993122]
[1993,null,"SD Total",218895,109331,84947,0,14901,428075,3109114,1620792,1847336,0,327465,6904707,7.0404301675654226,6.7455293461468218,4.5983513556819116,null,4.5504099674774405,6.1997561953027116]
[1993,null,"TN Total",1738170,345811,2011554,0,73435,4168967,30199490,5174640,43530194,0,927854,79832182,5.7556269989989897,6.6828030548985051,4.6210545259688018,null,7.9144994794439638,5.2221634127450001]
[1993,null,"TX Total",7017263,4466562,3756859,0,743227,15983914,87685724,64331490,86932759,0,11134441,250084414,8.0027428410125232,6.9430414249693264,4.3215688115914972,null,6.6750275114844113,6.3914075029081978]
[1993,null,"UT Total",323722,299295,234968,0,40426,898413,4725973,5019970,6221087,0,900100,16867129,6.849848697823707,5.9620874228332044,3.7769605215294368,null,4.4912787468059108,5.326413285865069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A202:IU202)","v":35533102.406588674}]
[1993,null,"VA Total",2458740,1395465,729047,0,488557,5071812,32472065,22726974,17390106,0,8782634,81371781,7.5718621528997305,6.1401267058254216,4.1923091210599868,null,5.5627616954093728,6.2328880327690017]
[1993,null,"VT Total",193970,146188,107309,0,5886,453350,1971084,1569894,1430964,0,43615,5015559,9.8407779678593101,9.3119662856218319,7.4990705566317528,null,13.495357101914479,9.0388728355104586]
[1993,null,"WA Total",1422154,878642,875803,0,121765,3298366,30932034,19530993,36562814,0,3446770,90472611,4.5976737255623084,4.4987062357761332,2.3953380612334709,null,3.5327277422050209,3.6457066548018604]
[1993,null,"WI Total",1221882,815271,852544,0,46218,2935916,17373395,13710449,21410442,0,662116,53156402,7.0330640614571882,5.9463479277739193,3.9819075197046376,null,6.9803478544545063,5.5231653940761456]
[1993,null,"WV Total",547031,316855,403652,0,8443,1275975,8682375,5480459,10187148,0,91544,24441524,6.3004765401171916,5.7815412906108774,3.9623651290822517,null,9.2228873547146719,5.2205214372066164]
[1993,null,"WY Total",113617,125703,257606,0,8080,505006,1906134,2493450,7363451,0,122153,11885187,5.9605987826669056,5.0413282800938459,3.498441152117397,null,6.6146553911897374,4.2490370576415835]
[1993,"US Total","US Total",82813827,61521266,47357151,0,6527940,198220188,994780825,794573364,977164257,0,94943897,2861462336,8.3248314521945073,7.7426791266061112,4.8463859234261779,null,6.8755762152884881,6.927233865922183]
[1994,null,"AK Total",191083,208212,42792,0,22505,464591,1688135,2154844,511428,0,178974,4533378,11.319177672401793,9.6625092118037319,8.3671601867711587,null,12.574452155061628,10.248229907146504]
[1994,null,"AL Total",1549858,800359,1314961,0,41394,3706573,23158544,11844228,31918985,0,658919,67580676,6.6923810063361495,6.7573758289691819,4.1196830037045347,null,6.2821075124560073,5.4846639888597739]
[1994,null,"AR Total",939901,472334,621942,0,37821,2072001,11642130,6865633,13525888,0,585448,32619097,8.0732735332795631,6.8796861119724868,4.5981602095182215,null,6.4601809212773809,6.3521102377542826]
[1994,null,"AZ Total",1693531,1300628,635907,0,117208,3747268,18212373,15624770,11303259,0,2141635,47282034,9.2987937376419865,8.3241417313662858,5.6258730336091567,null,5.4728280029043228,7.925352788333937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A213:IU213)","v":102060643.64698927}]
[1994,null,"CA Total",7868888,8383422,4246099,0,401126,20899536,68866356,76924502,59863696,0,8029749,213684303,11.426316792484272,10.898246699081653,7.0929449461322935,null,4.995498613966638,9.7805668018581606]
[1994,null,"CO Total",804645,777484,440333,0,73544,2096004,10938747,12953193,9620137,0,990200,34502281,7.35591562726517,6.0022575128773266,4.5772009275959373,null,7.4271864269844476,6.0749722605296732]
[1994,null,"CT Total",1250350,1083768,467379,0,51190,2852687,10898426,10844624,5916930,0,365688,28025671,11.472757625734211,9.9935968273312188,7.8990118186289173,null,13.998271750782088,10.178835682471259]
[1994,null,"DC Total",117332,578439,12386,0,24389,732546,1571539,8093088,267295,0,362753,10294675,7.4660571579833528,7.1473212697057047,4.6338315344469594,null,6.7233075949750933,7.115775874420514]
[1994,null,"DE Total",276782,187880,159392,0,6742,630802,3107180,2684563,3446826,0,60401,9298970,8.9078199524971193,6.9985319770852836,4.6243123383657894,null,11.162066853197794,6.783568502748154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A218:IU218)","v":19861570.476299625}]
[1994,null,"FL Total",6270547,3649159,847620,0,335447,11102776,80595125,57447392,16512739,0,4989047,159544297,7.7803055705912731,6.3521752214617502,5.1331278233126554,null,6.7236688690244852,6.9590553901152603]
[1994,null,"GA Total",2526960,1918458,1368048,0,93674,5907138,32734558,26161353,29942275,0,1074895,89913085,7.7195482523393171,7.3331757726750597,4.5689514240317415,null,8.7147116695119067,6.5698312987481184]
[1994,null,"HI Total",318369,296882,334157,0,6499,955909,2556879,2542917,3790664,0,57961,8948423,12.451469154387048,11.674860013126658,8.8152629723974485,null,11.212711995997308,10.682429742089752]
[1994,null,"IA Total",895143,472813,513462,0,76067,1957484,11061656,7477060,13224138,0,1276401,33039250,8.0923055282138581,6.3235148574439686,3.8827634738838932,null,5.9594907869862217,5.924722867498506]
[1994,null,"ID Total",316772,246098,215845,0,17305,796019,6221886,5637526,7646628,0,372576,19878616,5.0912536809578315,4.3653545899389199,2.8227474907894043,null,4.6446899424546935,4.0043984953479654]
[1994,null,"IL Total",3564273,2738718,2164368,0,540835,9008194,35705728,35662745,41765361,0,8356215,121490049,9.9823563322949198,7.6794929835042138,5.182208289783488,null,6.4722485000685115,7.4147587182222638]
[1994,null,"IN Total",1697308,1032790,1618513,0,48191,4396805,25048143,17462432,40762763,0,534203,83807543,6.7761829689330666,5.9143537395020349,3.9705674514752594,null,9.021102464793346,5.2463117788812879]
[1994,null,"KS Total",799063,673501,443914,0,40616,1957096,10130537,10110627,9001456,0,371200,29613821,7.8876667643580989,6.6613178391409358,4.9315799577312829,null,10.941810344827585,6.6087250274120315]
[1994,null,"KY Total",1124984,533540,1299231,0,133702,3091457,19480849,10094520,40048862,0,2861134,72485367,5.7748201836583197,5.2854420021952508,3.2441146517471582,null,4.6730422273126671,4.2649394325340175]
[1994,null,"LA Total",1722705,1082187,1259427,0,176570,4240894,22628608,15040772,29869645,0,2592779,70131807,7.6129517113911733,7.1950229682359392,4.2164110085673938,null,6.8100674990039645,6.0470336947114456]
[1994,null,"MA Total",1779120,1889105,821519,0,121082,4610826,16048967,19371255,9710222,0,960912,46091354,11.085573295776607,9.7521043422328599,8.4603523997700574,null,12.60073763258238,10.003667933035771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A229:IU229)","v":101406407.90243562}]
[1994,null,"MD Total",1817382,953366,1008131,0,68124,3847001,21666119,13253588,19037490,0,794428,54751623,8.3881289491671307,7.1932672118674583,5.2955037665154387,null,8.5752264522398498,7.0262775589319064]
[1994,null,"ME Total",454672,285799,355709,0,22028,1118213,3691829,2811592,4951831,0,150565,11605816,12.315630003448156,10.1650239437301,7.1833832778218802,null,14.630226148175206,9.6349364835699625]
[1994,null,"MI Total",2249212,2410662,1716263,0,90380,6466516,27174208,30411629,32716793,0,857353,91159986,8.2770103180192045,7.9267769575907954,5.2458167278192578,null,10.541748847907455,7.0935903829559601]
[1994,null,"MN Total",1146130,561857,1121513,0,50524,2880022,16006558,8996867,25450840,0,700841,51155107,7.1603776402147172,6.2450295197205872,4.4065854015034471,null,7.2090531233189843,5.6299794270785126]
[1994,null,"MO Total",1754356,1277859,652111,0,64791,3749116,24056902,20613574,14106043,0,916241,59692757,7.2925266935867299,6.1991142341449379,4.6229194112055376,null,7.0713927885785512,6.2806882918810398]
[1994,null,"MS Total",963586,512351,684022,0,54637,2214595,13641721,7093799,15255934,0,635116,36626568,7.0635222637964814,7.2225192735232557,4.4836455113138269,null,8.6026804552239273,6.0464169069840228]
[1994,null,"MT Total",212595,160068,196466,0,25153,594279,3566916,3096032,5960540,0,560647,13184135,5.9601908203052725,5.170101601017044,3.2961107550658162,null,4.4864237211650115,4.5075312108075352]
[1994,null,"NC Total",3041020,1801708,1642484,0,125587,6610799,37206781,27457860,33307131,0,1817410,99789183,8.1732950775827664,6.5617203962726887,4.9313283692912488,null,6.9102183877055809,6.6247651311064448]
[1994,null,"ND Total",206572,121523,94743,0,20726,443563,3242829,1884263,2011279,0,542392,7680764,6.3701169565216054,6.4493650833243557,4.7105846578222117,null,3.8212215519402939,5.7749854050977216]
[1994,null,"NE Total",465376,324311,213301,0,87521,1090505,7379417,5808823,5344840,0,1340066,19873148,6.306406048065857,5.5830759518752764,3.9907836343089782,null,6.5310962295886918,5.487328932487193]
[1994,null,"NH Total",442737,351433,203446,0,16336,1013956,3430561,3220993,2182353,0,122315,8956222,12.905673445247002,10.91070362462756,9.3223231988592126,null,13.35568000654049,11.321246838231566]
[1994,null,"NJ Total",2555915,2888863,1132092,0,87646,6664518,22153556,29357664,14251230,0,495142,66257593,11.537267425599754,9.840234563621955,7.9438195860988845,null,17.701184710648661,10.058496993695499]
[1994,null,"NM Total",372717,412650,243497,0,98391,1127259,4079695,4969552,5184192,0,1625353,15858796,9.1359035418088848,8.3035653918099666,4.6969132316087059,null,6.0535157593458155,7.1080995051578943]
[1994,null,"NV Total",489802,321564,423478,0,41778,1276624,6844708,4611836,7774863,0,804864,20036272,7.1559225024646782,6.9725809851000768,5.4467583544558922,null,5.1906906011450378,6.3715645305673627]
[1994,null,"NY Total",5434576,5699519,1996348,0,1189105,14319546,40104843,48827584,29466763,0,12777381,131176572,13.550922017074097,11.672744242270927,6.7749145028247586,null,9.3063281121538122,10.916237390316923]
[1994,null,"OH Total",3576382,2628319,3061056,0,287619,9553373,41791275,34053065,74010056,0,4522313,154376708,8.5577240703950768,7.7183037708940443,4.1360001132819031,null,6.3599976383766448,6.1883512893667874]
[1994,null,"OK Total",1133622,676876,476530,0,115066,2402094,16127875,11120786,11721408,0,2173375,41143442,7.0289607279322288,6.0865841677018153,4.0654672203202891,null,5.2943463507218036,5.8383399230428994]
[1994,null,"OR Total",876862,629125,523111,0,40942,2070039,16462154,12659576,15071945,0,777067,44970741,5.3265326032061173,4.9695582221711057,3.4707597460049118,null,5.268786346608465,4.6030795890154446]
[1994,null,"PA Total",4035415,2764727,2733283,0,152717,9686146,42238894,33394879,46075599,0,1335680,123045051,9.5537894529151259,8.2788950964607473,5.9321703012477389,null,11.433651772879731,7.8720321713711181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A248:IU248)","v":265464428.07053882}]
[1994,null,"RI Total",276552,255064,122113,0,19508,673237,2456724,2562932,1378453,0,173738,6571847,11.256942171770211,9.9520393049835114,8.858698845735038,null,11.228401385995005,10.244258577535357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A249:IU249)","v":14492213.540340284}]
[1994,null,"SC Total",1491682,852806,1117892,0,46791,3509175,19903089,13392962,27760264,0,801643,61857958,7.4947260699080429,6.3675682795187498,4.0269501759781532,null,5.8368874923126626,5.6729564205789007]
[1994,null,"SD Total",222056,126724,79484,0,15972,444235,3147028,1919412,1762096,0,345520,7174053,7.0560541564930466,6.6022302663524037,4.5107644532420483,null,4.6225978235702705,6.192245861579222]
[1994,null,"TN Total",1927930,341549,1969870,0,74929,4314277,32796717,5153895,43614203,0,968478,82533292,5.8784237458889557,6.6270073410498274,4.5165791519794594,null,7.7367787394241274,5.2273172382364201]
[1994,null,"TX Total",7254685,4678151,3857649,0,786486,16576969,89792702,66467120,90329333,0,11590582,258179736,8.0793704147582055,7.0382935201645562,4.2706492696010496,null,6.7855608976322328,6.4207087887021466]
[1994,null,"UT Total",346268,323024,248847,0,37863,956004,5008939,5499542,6497935,0,840648,17847063,6.9130009369249654,5.8736527514473025,3.82963202925237,null,4.5040254660690326,5.3566460767242203]
[1994,null,"VA Total",2507237,1339129,754949,0,493440,5094755,32343035,22947823,18153520,0,8765759,82210138,7.7520152329551015,5.8355382992103433,4.1586920883663332,null,5.6291759789426106,6.1972344578718506]
[1994,null,"VT Total",200040,149350,107551,0,5383,462321,2009428,1586168,1434727,0,36180,5066503,9.9550717915745182,9.4157743694236675,7.4962693251050547,null,14.878385848535101,9.1250513421190114]
[1994,null,"WA Total",1475513,932312,951248,0,139546,3498620,29672859,19752440,34065132,0,3642968,87133397,4.9726013930777615,4.7199839614751395,2.7924389079132292,null,3.8305579406681587,4.0152457271922959]
[1994,null,"WI Total",1249921,844035,882693,0,46136,3022791,17660151,14377867,22714163,0,659430,55411611,7.0776348401551044,5.8703770176758487,3.8860908059874362,null,6.9963453285413157,5.4551581256137816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A258:IU258)","v":116870821.28560612}]
[1994,null,"WV Total",551260,323116,417215,0,8665,1300258,8662895,5539454,10481536,0,91823,24775708,6.3634616372471324,5.832993648832538,3.9804757623310172,null,9.4366335231913574,5.2481164211331519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A259:IU259)","v":52153954.861680984}]
[1994,null,"WY Total",112624,121974,254669,0,9299,498564,1864919,2427844,7259549,0,144068,11696380,6.0390826625714036,5.0239636484057462,3.5080553902177671,null,6.4545908876363942,4.2625496093663164]
[1994,"US Total","US Total",84552311,63395591,48069059,0,6688996,202705976,1008481693,820269465,1007981238,0,97830476,2934562867,8.3841195717174006,7.7286298838394529,4.7688446161336193,null,6.8373335932659671,6.9075356428545716]
[1995,null,"AK Total",192455,209898,45793,0,22869,471015,1712904,2200043,546439,0,172445,4631831,11.235597558298656,9.5406317058348407,8.3802583636965888,null,13.261619646843922,10.169088639028496]
[1995,null,"AL Total",1630852,826560,1331891,0,41231,3830534,24313900,12284264,32847460,0,561140,70006764,6.7074883091564903,6.7286082422194768,4.0547762292731306,null,7.3477207114089174,5.4716627096204586]
[1995,null,"AR Total",991355,487813,653278,0,41551,2173997,12416959,7146835,14483009,0,624631,34671434,7.9838791446440309,6.8255808340335271,4.5106510670538142,null,6.6520873923964707,6.2702829078255027]
[1995,null,"AZ Total",1639522,1312825,630938,0,117089,3700374,18035537,16289624,11991782,0,2272025,48588968,9.0905083668980851,8.0592713496640567,5.2614198623690793,null,5.153508434106139,7.6156669966729895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A265:IU265)","v":104580714.18037502}]
[1995,null,"CA Total",7983348,8485242,4225930,0,375525,21070045,68782854,80874224,57367162,0,5580484,212604724,11.606596027550703,10.491899124744617,7.3664616701798842,null,6.729255025191363,9.9104312470498073]
[1995,null,"CO Total",838965,815154,438280,0,69595,2161994,11306705,13419624,9706459,0,884032,35316820,7.4200662350348754,6.074343066541954,4.5153438550556899,null,7.8724525809020491,6.1217119774656945]
[1995,null,"CT Total",1286229,1128913,469366,0,53232,2937740,10759879,10926399,5913392,0,370298,27969968,11.95393554146845,10.331976710716861,7.9373395168120089,null,14.375448962727317,10.503193997218732]
[1995,null,"DC Total",122632,577500,11432,0,23164,734728,1608442,8079035,262118,0,365975,10315570,7.6242724325776123,7.1481309339543646,4.3613944864526664,null,6.3293940842953758,7.1225148004424383]
[1995,null,"DE Total",287846,201229,165608,0,6917,661600,3168325,2842288,3511084,0,57837,9579534,9.0851159524354355,7.0798244231407939,4.7167199645465621,null,11.959472310112904,6.9063902273325617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A270:IU270)","v":20484302.747522879}]
[1995,null,"FL Total",6711296,3838428,849527,0,346169,11745420,85769777,60078878,16472744,0,5170741,167492140,7.8247795840719041,6.3889808328311322,5.1571675004480131,null,6.6947657985576923,7.0125201098988885]
[1995,null,"GA Total",2811065,2031157,1422681,0,98465,6363368,35812315,27741055,31493470,0,1145330,96192170,7.8494367091320401,7.3218448252959378,4.5173840799378411,null,8.5970855561279276,6.6152660866263853]
[1995,null,"HI Total",347278,330986,352471,0,6959,1037706,2606283,2721153,3802685,0,57493,9187607,13.324646632771652,12.163446891813875,9.269003348949493,null,12.104082236098307,11.294627643520233]
[1995,null,"IA Total",958688,489850,541923,0,78698,2069159,11639680,7606591,13771043,0,1283605,34300919,8.2363776323747739,6.4398098964437551,3.9352356971073288,null,6.1310138243462751,6.0323719023388263]
[1995,null,"ID Total",329873,237018,220311,0,15018,802220,6193159,5291053,7843134,0,292500,19619846,5.3264093494127955,4.4795998074485359,2.8089664157210623,null,5.1343589743589746,4.088819045776404]
[1995,null,"IL Total",3981787,2933335,2226994,0,569887,9712003,38386138,37217396,42250819,0,8376711,126231064,10.372981517442573,7.8816234214774186,5.2708895418098285,null,6.803231005582024,7.6938296265965089]
[1995,null,"IN Total",1790088,1072091,1644634,0,49743,4556556,26560115,18123180,41776936,0,545725,87005956,6.7397599746838441,5.9155788332952604,3.9367032565528501,null,9.1150304640615687,5.2370621615835127]
[1995,null,"KS Total",820441,686604,450623,0,34243,1991911,10355800,10273411,9356007,0,371663,30356881,7.9225265068850304,6.6833109275974651,4.8164029804595057,null,9.2134541237626557,6.5616457764550979]
[1995,null,"KY Total",1155068,552247,1185946,0,140326,3033587,20537146,10524270,40490215,0,2996567,74548198,5.624286841024551,5.2473663256453893,2.9289693818617657,null,4.6828921228859555,4.0692962155839103]
[1995,null,"LA Total",1744471,1055166,1219004,0,170231,4188872,24116406,15575389,30691822,0,2443574,72827191,7.2335446666472611,6.7745723718361059,3.9717550818586136,null,6.9664761533720689,5.7517967430598826]
[1995,null,"MA Total",1800174,1975875,843112,0,85564,4704725,15992796,19893756,10026006,0,597725,46510283,11.256155584051719,9.9321364954913491,8.4092509021039881,null,14.314944163285793,10.115451243330426]
[1995,null,"MD Total",1874711,1596240,425228,0,67761,3963940,22233807,23096405,10057219,0,770615,56158046,8.4318038741633412,6.9112054451764244,4.2280873072367218,null,8.7931068043056513,7.0585433118524099]
[1995,null,"ME Total",453819,291503,329679,0,21604,1096605,3628880,2835159,4959344,0,137916,11561299,12.505759352747955,10.281716122446747,6.6476332353633865,null,15.664607442211201,9.4851365750509515]
[1995,null,"MI Total",2387301,2462155,1738783,0,91231,6679470,28622896,31305836,33920578,0,851823,94701133,8.340529204312519,7.8648434751910159,5.1260417791229855,null,10.710088833008735,7.053210229279939]
[1995,null,"MN Total",1216608,600668,1143111,0,51015,3011402,16974434,9699906,26577060,0,707370,53958770,7.1672964176596405,6.1925136181732068,4.3011190854067376,null,7.2119258662369061,5.5809315149326046]
[1995,null,"MO Total",1842937,1334357,649357,0,65106,3891753,25408756,21606492,14320599,0,923119,62258966,7.2531571400032337,6.1757225559799345,4.5344262485109734,null,7.0528285085671509,6.2509117160731513]
[1995,null,"MS Total",991326,528715,687882,0,57400,2265323,14181239,7539404,15477114,0,670724,37868481,6.9904047171054655,7.0126895972148464,4.4445107789475475,null,8.5579165200589209,5.9820804536627703]
[1995,null,"MT Total",221648,166393,218777,0,17236,624054,3639878,3133253,6367703,0,277689,13418523,6.0894348656740691,5.3105510471066335,3.4357287078244698,null,6.2069437392190547,4.6506906907712571]
[1995,null,"NC Total",3207309,1888199,1651727,0,137691,6884926,39506250,29194750,34062921,0,1908835,104672756,8.1184850498338879,6.4675977701470302,4.8490468565511451,null,7.2133526470333997,6.5775721048177997]
[1995,null,"ND Total",210672,138695,79691,0,20661,449719,3383622,2237222,1771327,0,490463,7882634,6.226227397741237,6.1994294710136053,4.4989434474831578,null,4.2125501821748026,5.7051868702771182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A290:IU290)","v":16666727.842337368}]
[1995,null,"NE Total",484059,332561,222882,0,88368,1127870,7596718,5986220,5801510,0,1508026,20892476,6.3719490443109779,5.5554423325571065,3.84179291253484,null,5.8598459177759539,5.3984506192564252]
[1995,null,"NH Total",454228,367002,218545,0,16129,1055904,3364429,3225629,2286336,0,130964,9007358,13.500894208199965,11.377687886610643,9.5587437716940986,null,12.315598179652424,11.72268272228105]
[1995,null,"NJ Total",2692070,3048508,1140287,0,90990,6971855,22469706,29791577,13988821,0,503679,66753783,11.980886621302478,10.23278492441001,8.151416048571928,null,18.065077162240236,10.444134679228592]
[1995,null,"NM Total",368148,402915,248867,0,92084,1112014,4124028,5094370,5650560,0,1546590,16415548,8.9269035030799984,7.9090250609987107,4.4042891324045756,null,5.9540020302730525,6.7741509451892803]
[1995,null,"NV Total",473282,319403,428772,0,38843,1260300,6655121,4731451,8495717,0,777109,20659398,7.1115461311672616,6.7506352702373968,5.046919524273231,null,4.9983979081441596,6.1003713660969208]
[1995,null,"NY Total",5543665,6289638,1465960,0,1135358,14434621,39887485,52751200,25317222,0,12514809,130470716,13.898256558416756,11.923213121218096,5.7903667313894074,null,9.0721160826345812,11.063494891834578]
[1995,null,"OH Total",3784436,2730574,3103540,0,287318,9905868,44010399,35549249,74473401,0,4592497,158625546,8.5989586233926207,7.6811017864259243,4.1673133740729797,null,6.2562479627096108,6.2448125474064566]
[1995,null,"OK Total",1113030,642245,439591,0,110644,2305511,16319160,11114526,11714291,0,2244472,41392449,6.820387814078666,5.7784290576134332,3.7526044043126467,null,4.929622646217017,5.5698830479926427]
[1995,null,"OR Total",895127,652891,550265,0,36886,2135169,16314687,12899707,15839122,0,671792,45725308,5.4866329951656443,5.0612855005156323,3.4740877682487703,null,5.4906875937790272,4.6695562991068318]
[1995,null,"PA Total",4160637,2877404,2812952,0,155429,10006422,42801878,34543587,47527881,0,1377251,126250597,9.7206879567293747,8.3297776805865595,5.9185302201880194,null,11.285451961915438,7.9258413328532615]
[1995,null,"RI Total",283487,264613,121900,0,18874,688874,2471631,2625223,1373803,0,165020,6635677,11.46963280522052,10.0796389487674,8.8731790511448878,null,11.437401527087626,10.381367266670756]
[1995,null,"SC Total",1610544,889987,1152936,0,49486,3702953,21392288,14020035,28818614,0,843459,65074396,7.5286196595707757,6.3479656077891393,4.0006642928768192,null,5.8670308811690903,5.6903378711344477]
[1995,null,"SD Total",231376,136834,76221,0,15354,459785,3268122,2088317,1721836,0,335266,7413541,7.0797846592018292,6.5523577119757199,4.4267282133722379,null,4.5796472055024964,6.201962058347017]
[1995,null,"TN Total",1831550,344443,2018141,0,80143,4274277,30966825,5176067,44827807,0,1059632,82030331,5.9145553346201947,6.6545313265844515,4.5019846721478034,null,7.5632861219744214,5.2106055746623774]
[1995,null,"TX Total",7161921,4556245,3589628,0,758121,16065915,92831134,68579801,90093116,0,11774536,263278590,7.7149989355941724,6.6437127748445928,3.9843532551366079,null,6.4386486227567694,6.1022489523360024]
[1995,null,"UT Total",349873,333856,259012,0,36529,979270,5040744,5642482,6957294,0,819722,18460242,6.9408999941278511,5.9168287998083109,3.7228842133162692,null,4.4562668807229766,5.304751692854297]
[1995,null,"VA Total",2625755,1458298,772390,0,474298,5330741,33471693,24027877,18554113,0,9108803,85162486,7.8447032840555746,6.0691920472208176,4.1629044729866633,null,5.207028848905833,6.2594943505993941]
[1995,null,"VT Total",207545,157258,112166,0,5909,482878,1973273,1604645,1484095,0,42087,5104100,10.517804682879662,9.8001738702329799,7.5578719691124894,null,14.039964834747071,9.4605905056719113]
[1995,null,"WA Total",1496998,982358,1014475,0,132245,3626076,30147252,20401343,34276432,0,3528387,88353414,4.9656200837144295,4.8151633939000975,2.9596867025132605,null,3.7480299071502077,4.104058729411407]
[1995,null,"WI Total",1298060,860615,896037,0,51247,3105959,18634994,14893291,23690036,0,748582,57966903,6.9657119288581475,5.7785414922732663,3.7823370129112508,null,6.845876604032691,5.3581592930710826]
[1995,null,"WV Total",595840,343157,438331,0,8636,1385964,9165753,5851560,10867084,0,92307,25976704,6.5007206718313268,5.8643677925202855,4.0335659501665768,null,9.3557368346929266,5.3354112977535566]
[1995,null,"WY Total",118198,119069,238596,0,8081,483944,1939252,2329723,6816610,0,112951,11198536,6.095030455041428,5.1108651114317025,3.5002149162120175,null,7.1544297969916162,4.3214934523584159]
[1995,"US Total","US Total",87609593,66364690,47175471,0,6567153,207716916,1042501454,862684775,1012693352,0,95406996,3013286575,8.4037861687241353,7.6928087666784197,4.6584161836188294,null,6.8833034005179243,6.8933674521149717]
[1996,null,"AK Total",200660,215451,49458,0,23916,489485,1766184,2249874,584198,0,179307,4779563,11.361217177825187,9.5761362636307634,8.4659653062831435,null,13.338018036105673,10.241208244352046]
[1996,null,"AL Total",1700371,864635,1305780,0,42318,3913104,25634021,13327554,33522650,0,620189,73104416,6.6332589803215036,6.4875745391840089,3.8952171143987724,null,6.8234038333475766,5.3527600849721582]
[1996,null,"AR Total",1005260,501528,676103,0,40826,2223714,12933994,7442491,15139482,0,620610,36136577,7.7722318411466711,6.7387115416061638,4.4658265058210054,null,6.5783664459161146,6.1536376287106549]
[1996,null,"AZ Total",1766644,1375122,663797,0,124017,3929580,19746492,17252364,12782920,0,2302767,52084543,8.9466220126592617,7.9706294163512892,5.1928432627287036,null,5.3855644101205202,7.5446183717115458]
[1996,null,"CA Total",8088022,8198687,4017815,0,363781,20668305,71396105,83391861,57682712,0,5641809,218112487,11.328379888510725,9.8315194093102196,6.965371184350694,null,6.4479495849646806,9.4759842887858134]
[1996,null,"CO Total",889176,844124,432316,0,78142,2243758,11870578,14239274,9947014,0,1016109,37072975,7.490587231725363,5.9281393138442313,4.3461887155280969,null,7.6903166884655088,6.0522739273014912]
[1996,null,"CT Total",1318627,1149421,465733,0,53641,2987422,10942904,11171959,5928241,0,373843,28416947,12.050064589801757,10.288446278759169,7.8561752128498146,null,14.348536685186028,10.512818284103496]
[1996,null,"DC Total",125402,584746,10966,0,23455,744569,1614293,7904611,251644,0,366118,10136666,7.768230426570641,7.3975303781552313,4.357743478882866,null,6.4064044925406565,7.3453046593426281]
[1996,null,"DE Total",293421,203891,159159,0,7143,663614,3271208,2910774,3399405,0,59312,9640699,8.9698056497783085,7.004700467985491,4.6819664029440444,null,12.043094146209873,6.8834635330902874]
[1996,null,"FL Total",7059881,4042818,878978,0,361783,12343460,88314753,60988112,17212026,0,5317131,171832022,7.9939995982324721,6.6288623592742137,5.1067666293323049,null,6.8041016856646941,7.1834457025710838]
[1996,null,"GA Total",2891749,2089010,1422801,0,110135,6513695,37762978,29139733,33175254,0,1229171,101307136,7.657629649865008,7.1689400860330466,4.2887418435439857,null,8.9601040050570671,6.4296507207547551]
[1996,null,"HI Total",381537,358572,389508,0,7427,1137044,2675881,2761274,3884279,0,57530,9378964,14.258369486535463,12.985744985829005,10.027806962373198,null,12.909786198505127,12.123343260513634]
[1996,null,"IA Total",941861,478954,577862,0,79822,2078499,11537222,7338061,14788783,0,1335348,34999414,8.1636723294394447,6.5269830817705117,3.9074344386552973,null,5.9776178194747738,5.9386680016985425]
[1996,null,"ID Total",343841,250729,254634,0,16654,865857,6507969,5883266,9042135,0,347905,21781274,5.2833841095432383,4.2617314940374955,2.8160827061307976,null,4.7869389632227186,3.9752357919926999]
[1996,null,"IL Total",3883460,2984402,2220949,0,585926,9674740,37554191,37440777,42423261,0,8572154,125990382,10.340949695867501,7.9709937643655202,5.2352151806528973,null,6.8352248454705782,7.6789512393096802]
[1996,null,"IN Total",1819330,1085975,1695764,0,50153,4651222,26860496,18291940,43203155,0,545786,88901377,6.773255415685548,5.9369044508127624,3.9250929706406859,null,9.1891327370068119,5.2318897152740389]
[1996,null,"KS Total",838552,733477,433985,0,34824,2040838,10672345,11004915,9230522,0,382840,31290622,7.8572422461980009,6.6649946864650929,4.7016300919926302,null,9.0962281893219092,6.5222033617612327]
[1996,null,"KY Total",1185006,552847,1222333,0,143319,3103505,21353214,10658512,41929527,0,3077483,77018736,5.5495439702894371,5.1869060146481987,2.915208177759792,null,4.6570200387784437,4.0295454861788436]
[1996,null,"LA Total",1835617,1133588,1405372,0,194047,4568624,24310803,15919843,32544270,0,2494181,75269097,7.5506226593996093,7.1205978601673392,4.3183392959805209,null,7.7799887017020817,6.0697207513994753]
[1996,null,"MA Total",1828592,2021905,850425,0,88250,4789172,16255780,20345618,10085169,0,607207,47293774,11.248872708661166,9.9377910270408112,8.4324318214201472,null,14.53375866879005,10.126432286837586]
[1996,null,"MD Total",1898474,1580253,419404,0,68003,3966134,22985772,23126094,10098447,0,787207,56997520,8.2593440846798618,6.8332032205698034,4.153153450228535,null,8.6385156636056344,6.9584325774174038]
[1996,null,"ME Total",462930,332502,298640,0,14672,1108744,3679189,3211822,4771699,0,63721,11726431,12.582392478342374,10.352441698201208,6.2585674410728753,null,23.025376249588049,9.4550848420973104]
[1996,null,"MI Total",2448300,2543091,1750986,0,93570,6835947,28901474,32037663,34499412,0,863017,96301566,8.4711942373596578,7.9378168126682649,5.075408241740468,null,10.842196619533567,7.0984795823569478]
[1996,null,"MN Total",1223071,621100,1148477,0,53359,3046007,17157125,10114969,26934450,0,735154,54941698,7.1286477192420055,6.1404043848280701,4.2639704913224517,null,7.25820712394954,5.5440714628077199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A337:IU337)","v":115977436.33530119}]
[1996,null,"MO Total",1872811,1359625,662101,0,67358,3961895,26447604,22522443,14914971,0,958226,64843244,7.0812123472508137,6.0367563145791951,4.4391705488398197,null,7.0294481677600062,6.1099580397304001]
[1996,null,"MS Total",1054159,560770,707230,0,60912,2383071,14964599,7913000,16042796,0,701979,39622374,7.0443518065535873,7.0866927840262859,4.4083961424180673,null,8.6771826507630578,6.0144578918971385]
[1996,null,"MT Total",243340,181897,207819,0,19553,652609,3910515,3298600,6305683,0,304756,13819554,6.2227097965357503,5.5143697326138366,3.2957413177922201,null,6.4159524340784104,4.7223593467632892]
[1996,null,"NC Total",3348299,1959080,1633758,0,133418,7074555,41591844,30662154,34141751,0,1900647,108296396,8.0503740108276993,6.3892445390496704,4.7852203010911776,null,7.0196096381916266,6.5325858119969196]
[1996,null,"ND Total",223030,144339,81427,0,20703,469499,3601630,2377747,1835276,0,499507,8314160,6.1924739631777834,6.0704103506386504,4.4367713629993526,null,4.1446866610477935,5.646980572902133]
[1996,null,"NE Total",486975,344612,227705,0,83789,1143081,7740904,6271903,6193275,0,1291380,21497462,6.2909319118283857,5.4945365067029899,3.6766492687632955,null,6.4883303133082437,5.3172835007220849]
[1996,null,"NH Total",460869,367177,214280,0,16945,1059272,3429126,3245865,2343740,0,127058,9145790,13.439838606105463,11.312146377005821,9.1426523419833252,null,13.336429032410395,11.582072188405814]
[1996,null,"NJ Total",2713990,3111470,1109073,0,91877,7026410,22632227,30152285,13602503,0,502417,66889432,11.99170545611795,10.319184764935725,8.1534479352807345,null,18.287000638911501,10.504514375305206]
[1996,null,"NM Total",386372,420066,257586,0,96569,1160593,4328452,5295854,5920824,0,1628264,17173394,8.926332092859063,7.9319784873223469,4.3505093209999153,null,5.9307950062152086,6.7580875393646709]
[1996,null,"NV Total",519274,340491,444850,0,37496,1342111,7526332,5150392,9074623,0,822682,22574029,6.8994298949342125,6.6109725240331221,4.9021320224542659,null,4.5577756654454573,5.9453764323595051]
[1996,null,"NY Total",5654400,6389812,1459357,0,1129921,14633490,40284543,52915304,25947477,0,12379862,131527186,14.036152774526945,12.075546235168563,5.6242732193191651,null,9.1270888156911596,11.125829149876285]
[1996,null,"OH Total",3831179,2777827,3086449,0,287775,9983230,44573250,36034487,73394154,0,4585446,158587337,8.5952426623591496,7.7088012936052062,4.2053063245336952,null,6.2758344553615943,6.2950990847396602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A349:IU349)","v":337143163.08028382}]
[1996,null,"OK Total",1160218,670159,459081,0,115524,2404982,17302792,11552577,12160195,0,2275740,43291304,6.7053802646416836,5.8009481347754708,3.7752766300211467,null,5.0763268211658623,5.5553466349731577]
[1996,null,"OR Total",984323,688951,595259,0,40659,2309191,17284647,13387964,17028787,0,708113,48409510,5.6947821960147635,5.1460475991719132,3.4956042376946757,null,5.7418801801407406,4.7701185159692798]
[1996,null,"PA Total",4247795,2952314,2799680,0,155209,10154998,43644620,35396258,47207540,0,1374608,127623026,9.7326887025250759,8.3407517257897705,5.9305780390166483,null,11.291146275883742,7.9570265008447612]
[1996,null,"RI Total",292849,264501,115004,0,19548,691902,2480610,2607368,1350837,0,165380,6604195,11.805523641362408,10.144367806922537,8.513536422233031,null,11.820050792115129,10.476704579437767]
[1996,null,"SC Total",1688343,927660,1134724,0,50870,3801597,22513555,14544887,29184592,0,843181,67086215,7.4992287979397299,6.3779113581288049,3.8880927305750923,null,6.0331055846846642,5.6667334712503905]
[1996,null,"SD Total",239969,143082,79453,0,15867,478371,3426184,2179182,1784752,0,346042,7736160,7.0039729331524514,6.5658581981679367,4.451766968183815,null,4.5852815554181285,6.1835716944840851]
[1996,null,"TN Total",2078305,368649,2067420,0,79337,4593711,35333275,5548083,45781286,0,996370,87659014,5.8820049938761692,6.6446194117860173,4.5158626605639691,null,7.962604253439987,5.2404319765677494]
[1996,null,"TX Total",7739871,4756417,3841764,0,812652,17150704,99656148,70865538,95308450,0,12619444,278449580,7.7665765287255537,6.7118900586064836,4.0308744922407191,null,6.439681494683918,6.1593571087447865]
[1996,null,"UT Total",381362,348782,283251,0,35862,1049257,5481282,5911250,7659817,0,805717,19858066,6.9575329275158619,5.9003087333474307,3.6978820773394454,null,4.4509424524988299,5.2837824186907225]
[1996,null,"VA Total",2632867,1450684,758728,0,491910,5334189,34650534,24564933,19020735,0,9359443,87595645,7.5983446604314961,5.9055076600453171,3.9889520567948611,null,5.2557614806778563,6.0895595894065284]
[1996,null,"VT Total",220573,167240,116546,0,6161,510520,2006213,1648630,1537131,0,47520,5239494,10.9944955994204,10.144180319416728,7.5820473336364955,null,12.965067340067341,9.7436889898146646]
[1996,null,"WA Total",1611706,1047629,909534,0,142413,3711284,32012445,21451060,31247489,0,3713112,88424106,5.0346232535502988,4.8838099375974897,2.9107426839961446,null,3.8354081428192845,4.19714053993376]
[1996,null,"WI Total",1284813,875850,872552,0,51226,3084441,18684890,15433148,23870906,0,754682,58743626,6.8762138819120686,5.6751221461752328,3.6552948597761645,null,6.7877596126580464,5.2506820059081818]
[1996,null,"WV Total",591590,339043,422723,0,8667,1362023,9276527,5936376,10820338,0,93536,26126777,6.3772789105233025,5.7112790699241422,3.9067448724799538,null,9.2659510776599383,5.2131305748121939]
[1996,null,"WY Total",123877,123259,237479,0,9944,494559,2022029,2424520,6890807,0,137714,11475070,6.126371085676813,5.0838516489861911,3.446316229724617,null,7.2207618688005573,4.3098560618802324]
[1996,"US Total","US Total",90502943,67828214,47536078,0,6741348,212608584,1082511748,887445169,1033631390,0,97538725,3101127032,8.3604582737516857,7.6430878627049017,4.5989390860120842,null,6.9114579875839057,6.8558489157692781]
[1997,null,"AK Total",197456,207316,56545,0,26302,487619,1725835,2180633,755724,0,178340,4840532,11.441186440186923,9.5071476951875908,7.4822289618961424,null,14.748233710889313,10.073665456606836]
[1997,null,"AL Total",1678848,1040400,1209021,0,41801,3970070,24893127,16397195,32617252,0,646293,74553867,6.7442230138463524,6.344987664048638,3.706691783844942,null,6.4678094919796436,5.3251027206945549]
[1997,null,"AR Total",1013123,515192,695214,0,42174,2265703,12989655,7597336,15632217,0,638321,36857529,7.7994604167701143,6.7812191010111968,4.4473154383668039,null,6.6070206056200567,6.1471917989944469]
[1997,null,"AZ Total",1824014,1393540,669314,0,132340,4019208,20682569,17788391,13253008,0,2731871,54455839,8.819088189673149,7.833985659523675,5.0502799062673169,null,4.844299017047291,7.3806740907986015]
[1997,null,"CA Total",8405392,8343146,4311653,0,690468,21750656,73086272,83573964,62016548,0,9203339,227880126,11.500644060761507,9.9829487566247312,6.9524234080232912,null,7.5023640876425395,9.5447796970236887]
[1997,null,"CO Total",909555,841738,440788,0,72877,2264958,12260909,14600178,10297367,0,910777,38069231,7.4183325233063879,5.7652584783555376,4.2805893972701954,null,8.0016293779926375,5.9495764440316643]
[1997,null,"CT Total",1317518,1159308,459262,0,54548,2990636,10858915,11278273,5919170,0,375740,28432098,12.133053808782922,10.279126954986815,7.7588918716644395,null,14.517485495289296,10.518520300542015]
[1997,null,"DC Total",122282,588782,11609,0,23941,746614,1553682,7924524,262378,0,366197,10106781,7.8704651273555335,7.4298721285972507,4.4245325446493231,null,6.5377378842535574,7.3872581190786661]
[1997,null,"DE Total",300410,220597,180395,0,6953,708357,3257280,3068182,3741116,0,55852,10122430,9.2227257097946751,7.1898277220842832,4.821956870623632,null,12.448972283893147,6.9978947742785085]
[1997,null,"FL Total",7097262,4190543,919988,0,380317,12588110,87845338,63337075,18265806,0,5592800,175041019,8.0792699551113341,6.616255960667587,5.0366679685528251,null,6.8001180088685453,7.1915200630773297]
[1997,null,"GA Total",2851716,2147279,1402076,0,114191,6515262,36830704,30199717,33957320,0,1262174,102249915,7.7427680991381536,7.1102619935147073,4.1289359702120194,null,9.0471678231369044,6.3718996734618312]
[1997,null,"HI Total",394851,368824,397998,0,7516,1169189,2668050,2781653,3856456,0,56940,9363099,14.799235396637995,13.259166402135708,10.320304445324931,null,13.199859501229364,12.487201085879793]
[1997,null,"IA Total",958105,502269,614211,0,82176,2156761,11673482,7593666,15530878,0,1349956,36147982,8.2075339645874301,6.6143151410662515,3.9547731944066524,null,6.0873095123100311,5.9664769114912142]
[1997,null,"ID Total",341283,248823,268691,0,14784,873579,6627929,5969037,9480949,0,315917,22393831,5.1491649955815761,4.1685618634965742,2.8340095490440884,null,4.6797101770401719,3.9009805870197019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A379:IU379)","v":46536840.732427172}]
[1997,null,"IL Total",3887863,3025003,2263580,0,594675,9771120,37264210,38160530,42836986,0,8691594,126953317,10.433236072896756,7.9270466107257942,5.2841719536477196,null,6.8419555722460119,7.6966244214005055]
[1997,null,"IN Total",1843647,1117621,1701212,0,50287,4712767,26550477,18513775,43549836,0,532525,89146613,6.9439317417913058,6.0366997006283158,3.9063568459821525,null,9.4431247359278903,5.2865351149123301]
[1997,null,"KS Total",837271,738643,422656,0,36945,2035515,10862128,11424470,9364947,0,618465,32270010,7.7081673130716188,6.4654465371260113,4.5131702293670219,null,5.9736605951832358,6.3077606731451272]
[1997,null,"KY Total",1172124,644357,1138069,0,142515,3097065,20998187,12169201,40599517,0,3068608,76835513,5.582024771948169,5.294981979507118,2.8031589636891492,null,4.6442882244978829,4.0307728536933176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A383:IU383)","v":159867175.35522681}]
[1997,null,"LA Total",1811325,1133516,1426320,0,173005,4544166,24501648,16222310,32492665,0,2669044,75885667,7.392665995364883,6.9873895887823618,4.3896676372959869,null,6.4819088782350534,5.9881742885649274]
[1997,null,"MA Total",1886625,2144520,881571,0,90073,5002787,16278237,20833677,10148283,0,621658,47881855,11.589860744747726,10.293526197991838,8.6868980693581364,null,14.489156417194019,10.448189611701551]
[1997,null,"MD Total",1826736,1606841,426038,0,68758,3928373,21936662,23418552,10127852,0,781420,56264486,8.3273198082734741,6.8614020200736574,4.2065978057341278,null,8.7991093138133145,6.9819761616590617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A386:IU386)","v":120387750.1764051}]
[1997,null,"ME Total",466371,340680,315089,0,14743,1136883,3658972,3279439,4957062,0,63464,11958937,12.745957061163628,10.388362155844337,6.356365928043668,null,23.230492877852011,9.506555641191186]
[1997,null,"MI Total",2461916,2539696,1760605,0,89654,6851871,28726278,32410931,35429625,0,823827,97390661,8.5702575182207728,7.8359242442002053,4.9693018201575656,null,10.882624628714524,7.0354497337275488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A388:IU388)","v":208487100.29355794}]
[1997,null,"MN Total",1234991,631658,1200868,0,53465,3120982,17073457,10137363,27713011,0,750459,55674290,7.2333974308776483,6.2309892621976743,4.333228172139072,null,7.1243065910329548,5.605786800334589]
[1997,null,"MO Total",1884990,1372665,680747,0,66661,4005065,26595251,22863752,15267140,0,985188,65711331,7.0876939646104491,6.0036734128326792,4.4589032392445471,null,6.7663227729123783,6.0949381774050506]
[1997,null,"MS Total",1040394,666164,602759,0,59792,2369109,14817360,9954829,14622087,0,694452,40088728,7.021453214337777,6.6918678362029125,4.1222501274954801,null,8.6099543236969573,5.9096636840161159]
[1997,null,"MT Total",243553,190855,165874,0,18960,619242,3803973,3292925,4536675,0,283919,11917492,6.402595391712822,5.7959109302519796,3.6562901243752308,null,6.6779609677407992,5.1960764899191876]
[1997,null,"NC Total",3262700,2018397,1654506,0,132613,7068216,40611106,31388363,35095124,0,1955431,109050024,8.0340092190545125,6.4303990622257041,4.7143472124503676,null,6.7817785439629423,6.4816271842361077]
[1997,null,"ND Total",215605,141481,90899,0,20041,468026,3436886,2299842,2076354,0,469354,8282436,6.2732659739077761,6.151770425968393,4.3778180406616602,null,4.2699114101509732,5.650825433483579]
[1997,null,"NE Total",509950,354898,237712,0,93766,1196326,7988644,6500197,6579571,0,1513928,22582340,6.3834362878105475,5.4598037567169122,3.6128799278858756,null,6.1935574214890012,5.2976175188222303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A395:IU395)","v":47559355.947294906}]
[1997,null,"NH Total",462137,371059,213310,0,17812,1064317,3388586,3280151,2371725,0,126708,9167168,13.638048436722574,11.31225361271478,8.9938757655293085,null,14.057518073049847,11.610095942389187]
[1997,null,"NJ Total",2693102,3079385,1084249,0,92936,6949672,22286447,29752874,13369139,0,506574,65915034,12.084034749908767,10.349874099557576,8.1100884656820451,null,18.345986963405149,10.543379223622944]
[1997,null,"NM Total",401722,430683,273248,0,86306,1191959,4501975,5440429,6186941,0,1398602,17527947,8.9232392449980278,7.9163426266568315,4.4165282972635422,null,6.1708763465231709,6.8003343460588965]
[1997,null,"NV Total",527935,344215,449694,0,35612,1357456,7801402,5453694,10034364,0,929637,24219097,6.7671810784779458,6.3115935730900929,4.4815396371907577,null,3.830742537140841,5.6048993073523761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A399:IU399)","v":51155129.99595613}]
[1997,null,"NY Total",5656471,6577453,1314146,0,1134335,14682403,40059254,54230716,25284881,0,12369076,131943926,14.120260452179165,12.128648642588455,5.1973588485545967,null,9.1707335293274941,11.127759681790884]
[1997,null,"OH Total",3764613,2788990,3075573,0,282134,9911310,43634915,36373150,73888460,0,4611569,158508094,8.6275245408407457,7.6677164336880361,4.1624537850700909,null,6.1179611537851866,6.2528731182648629]
[1997,null,"OK Total",1151872,673038,464983,0,119971,2409864,17375599,11754259,12801827,0,2521167,44452852,6.6292505944687141,5.7259075199891374,3.6321612532336203,null,4.7585503062668995,5.4211684775591005]
[1997,null,"OR Total",956224,697960,557124,0,28356,2239665,17184524,14047427,16879914,0,440428,48552291,5.564448570120418,4.9685967401717051,3.3005144457489535,null,6.4382827613139941,4.6128925203550128]
[1997,null,"PA Total",4232598,3020766,2827185,0,152701,10233246,42784957,35925184,48062591,0,1303682,128076413,9.8927246789099268,8.4084913803085879,5.8822983554923205,null,11.713055791212888,7.9899536224519343]
[1997,null,"RI Total",301306,279304,117941,0,21527,720076,2486430,2697347,1386357,0,174372,6744507,12.118016594072627,10.354767110052952,8.5072603954104178,null,12.345445369669442,10.676480875473922]
[1997,null,"SC Total",1622819,936873,1160460,0,50746,3770898,21611335,14805904,31277693,0,839510,68534442,7.5091103811957938,6.3276987342346676,3.7101841238738418,null,6.044716560850973,5.5021940647010741]
[1997,null,"SD Total",239115,146363,81414,0,16485,483377,3376341,2206529,1840766,0,348914,7772550,7.0820749444442965,6.6331781725959642,4.4228326685738439,null,4.7246599448574722,6.219027217579816]
[1997,null,"TN Total",2010822,1461912,1055915,0,86218,4614867,33366967,24745254,27710270,0,1094576,86917067,6.0263853169513428,5.9078480261305861,3.8105547149125578,null,7.8768399818742596,5.309506129561413]
[1997,null,"TX Total",7904555,4852370,4070966,0,848004,17675895,101094027,72042447,100428660,0,13138374,286703508,7.8190128878731873,6.7354319599943624,4.0535898816134761,null,6.454406001838584,6.1652175529013755]
[1997,null,"UT Total",389887,370008,259089,0,35394,1054378,5660705,6469491,7429910,0,815419,20375525,6.8876049891312121,5.7192752876540052,3.4871081883898998,null,4.3405905430214409,5.1747280131432198]
[1997,null,"VA Total",2628142,1486606,770461,0,480533,5365742,33923495,24905200,19249298,0,9342349,87420342,7.7472618903211474,5.9690586704784545,4.0025407679802143,null,5.1435993238959492,6.1378643428322439]
[1997,null,"VT Total",228142,172989,116157,0,8067,525355,1992280,1674921,1560517,0,84428,5312146,11.451302025819665,10.328188613074886,7.443494687978407,null,9.5548870043113663,9.8896942968058479]
[1997,null,"WA Total",1572222,1035890,928988,0,147219,3684320,31749220,21600223,33956082,0,3626583,90932108,4.9520019704421081,4.795737525487584,2.7358515626154984,null,4.0594410771792617,4.051726151559139]
[1997,null,"WI Total",1272626,880612,932948,0,50850,3137036,18510446,15729539,25103437,0,750581,60094003,6.8751773998314247,5.5984603235988031,3.7164154055876892,null,6.7747518255857795,5.2202147359030153]
[1997,null,"WV Total",564834,329383,414814,0,8370,1317401,9026670,5944200,11180300,0,96054,26247224,6.2573905991910639,5.5412502944046294,3.7102224448360062,null,8.713848460241115,5.0192012686751175]
[1997,null,"WY Total",124929,126196,249549,0,10182,510856,2007299,2393862,7210827,0,174219,11786207,6.2237364737390894,5.2716489087507972,3.4607542241687397,null,5.8443682950768858,4.3343545552865308]
[1997,"US Total","US Total",90703949,70496807,47023484,0,7110099,215334328,1075880097,928632781,1038196883,0,102900675,3145610430,8.4306745010824375,7.5914622488434427,4.5293416663051183,null,6.9096718753302637,6.8455497841161472]
[1998,null,"AK Total",203283,218593,58623,0,27595,508094,1767993,2306729,818183,0,201682,5094587,11.497952763387637,9.476319064788278,7.1650229838556898,null,13.682430757330847,9.9732127452136936]
[1998,null,"AL Total",1896784,1154988,1305705,0,46769,4404246,27327100,17662316,33539417,0,644200,79173033,6.9410365534579226,6.5392783143501676,3.8930462029199853,null,7.2600124185035702,5.5628107615884819]
[1998,null,"AR Total",1076407,484094,668881,0,42150,2271532,14339396,8204704,16065971,0,705122,39315193,7.5066411444387198,5.9002006653743999,4.1633400184775633,null,5.9776889672992759,5.7777460230196507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A420:IU420)","v":83175477.325616822}]
[1998,null,"AZ Total",1874879,1430423,643095,0,143532,4091929,21610889,18439797,12548978,0,3243615,55843279,8.6756218126889646,7.757260017558762,5.1246802727680292,null,4.425062777179166,7.3275227982225042]
[1998,null,"CA Total",7964061,8782229,4000571,0,357861,21104722,75205481,92517180,61640698,0,7070610,236433971,10.589734809355186,9.4925385749976385,6.4901455204157488,null,5.0612464836838686,8.9262646610118477]
[1998,null,"CO Total",942448,904219,433491,0,76446,2356604,12651634,15959287,9998404,0,965111,39574436,7.4492196027801629,5.6657856958146064,4.335601962073147,null,7.9209541700384722,5.9548643978147915]
[1998,null,"CT Total",1306294,1169196,449391,0,58277,2983158,10934820,11683481,5837522,0,500322,28956145,11.946186585604519,10.007257254922569,7.6983178821424572,null,11.647898753202938,10.302331335887425]
[1998,null,"DC Total",127689,597966,11480,0,24405,761540,1595611,8051297,261869,0,372290,10281067,8.0025143973061095,7.4269524525054784,4.3838713249754644,null,6.5553734991538857,7.4072078316384866]
[1998,null,"DE Total",304849,228111,175749,0,6970,715679,3338949,3226801,3779148,0,52926,10397824,9.1300885398369367,7.0692614759943364,4.6504926507244493,null,13.169330763707819,6.8829689750470866]
[1998,null,"FL Total",7557067,4297770,887094,0,384715,13126646,95768183,67346459,18448022,0,5791930,187354594,7.8909996653063788,6.381582734735912,4.8086130859991387,null,6.6422591433252816,7.0063112517006125]
[1998,null,"GA Total",3185225,2296619,1483140,0,122124,7087108,41519255,32766467,35076513,0,1358089,110720324,7.6716814885045501,7.0090528832418828,4.2282994321584928,null,8.9923414444855965,6.4009097372222286]
[1998,null,"HI Total",364931,341787,356513,0,6994,1070225,2640641,2776069,3787397,0,56962,9261069,13.819788452879433,12.311905791966986,9.413140476163445,null,12.278361012604895,11.556171323202538]
[1998,null,"IA Total",993455,535756,641458,0,83913,2254582,11855409,8033777,16078666,0,1350442,37318294,8.3797615080171415,6.6687935201587001,3.9894976361844945,null,6.2137433521765466,6.0414926791669519]
[1998,null,"ID Total",348914,260714,268694,0,12314,890635,6610196,6005015,9193309,0,268433,22076953,5.2784213962793238,4.3416044755924839,2.9227125945619798,null,4.5873644447590278,4.0342297236398519]
[1998,null,"IL Total",3910212,3093173,2214524,0,599535,9817445,39707058,39792448,43377165,0,8820422,131697092,9.8476497553659108,7.7732664248251329,5.1052760133125341,null,6.7971237657336578,7.454564752272586]
[1998,null,"IN Total",1916150,1176945,1770453,0,50013,4913561,27334288,19367618,44848352,0,508565,92058823,7.0100600388786418,6.0768701654483275,3.9476433827490474,null,9.8341411618967101,5.3374145354867286]
[1998,null,"KS Total",905475,765979,435489,0,37676,2144619,11831973,12073059,9761952,0,473193,34140177,7.6527811549265703,6.3445312410052832,4.461085241968,null,7.962078898039489,6.2818039871322284]
[1998,null,"KY Total",1215926,674870,1115024,0,149023,3154843,21669406,12728799,38259677,0,3192428,75850310,5.6112567183429025,5.3019141868765463,2.9143581112825392,null,4.6680144391666785,4.1593013924399251]
[1998,null,"LA Total",1888785,1132353,1287517,0,180927,4489582,26708912,17274245,30999299,0,2733636,77716092,7.0717406983856179,6.5551519038892874,4.1533745650183898,null,6.6185476047286471,5.776901391284575]
[1998,null,"MA Total",1736823,2003097,835394,0,83926,4659240,16387951,21422372,10211977,0,584843,48607143,10.598170570561262,9.3504911594290299,8.1805315464380701,null,14.350176030148262,9.5855047477281268]
[1998,null,"MD Total",1890066,1655858,428671,0,70429,4045024,22406855,24284167,10343675,0,798935,57833638,8.4352132416619821,6.8186732532353282,4.1442814086869513,null,8.815360448597195,6.9942409640562468]
[1998,null,"ME Total",467256,343347,305625,0,14937,1131165,3589077,3324367,4622052,0,63197,11598693,13.018834647459499,10.328191803131242,6.6123228384276072,null,23.635615614665252,9.7525212539033497]
[1998,null,"MI Total",2584190,2641975,1809150,0,93997,7129312,29807977,33839514,35983417,0,875287,100506195,8.6694578434490879,7.8073668552095636,5.0277326358416712,null,10.738991896372276,7.0934055358478147]
[1998,null,"MN Total",1272958,655861,1256621,0,53609,3239049,17378235,10435904,28213512,0,716398,56744049,7.3250131558239371,6.2846591919588377,4.4539687225043094,null,7.4831308853458554,5.7081739091265762]
[1998,null,"MO Total",2001368,1432010,699276,0,64022,4196673,28264507,23920442,15800878,0,1024107,69009934,7.0808523212522338,5.9865532585058423,4.4255515421358229,null,6.2514952050908743,6.0812592575439934]
[1998,null,"MS Total",1151597,713213,615521,0,62411,2542742,16392305,10781116,14598567,0,738251,42510239,7.0252292157814296,6.6153912081086963,4.216311094095742,null,8.4538998253981372,5.9814813085383971]
[1998,null,"MT Total",241909,194598,221053,0,20354,677916,3722471,3313180,6773786,0,335392,14144829,6.4986134210313526,5.873450884044936,3.2633596632665984,null,6.0687195878255888,4.7926772391522015]
[1998,null,"NC Total",3434238,2137094,1619572,0,141522,7332426,42890313,33637196,34985930,0,2082865,113596304,8.0070248030132127,6.3533654826638939,4.62920951365306,null,6.7945834223533454,6.4548103607314546]
[1998,null,"ND Total",212254,143037,94115,0,19453,468859,3272101,2305227,2187097,0,455959,8220384,6.4867802063567108,6.2048986932740249,4.3031927710567937,null,4.2663923729984496,5.7036143323718207]
[1998,null,"NE Total",526826,359199,248764,0,92478,1227267,8160193,6594283,6915664,0,1474754,23144894,6.4560482821913645,5.4471274587396383,3.5971094026546115,null,6.2707407472703922,5.3025388666718456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A447:IU447)","v":48746347.073564753}]
[1998,null,"NH Total",472566,389227,228036,0,17470,1107297,3400757,3350640,2424867,0,126919,9303182,13.895906117373279,11.616497146813742,9.4040621609350126,null,13.764684562595042,11.902346960427089]
[1998,null,"NJ Total",2642038,3140762,1058843,0,90371,6932014,23190705,31127231,13339167,0,504406,68161509,11.392659257232586,10.090078362575843,7.9378494924008374,null,17.916321376034386,10.169983179216294]
[1998,null,"NM Total",410737,444792,276804,0,100419,1232752,4641932,5703424,6185577,0,1642188,18173121,8.848406223960195,7.7986837380492844,4.4749907728899014,null,6.1149515159043908,6.7833807962870001]
[1998,null,"NV Total",558187,367664,480461,0,35692,1442004,7974769,5655039,10518385,0,888882,25037075,6.9994127729593174,6.5015289903394127,4.5678210105448693,null,4.0153811192036741,5.759474699021351]
[1998,null,"NY Total",5523189,6375632,1247142,0,1121204,14267168,40563198,55744980,25217943,0,12669403,134195524,13.616256292218379,11.437141066334583,4.9454549088321755,null,8.8496987584971443,10.631627326109625]
[1998,null,"OH Total",3874682,2949523,3142188,0,231232,10197625,44516173,38471812,72998335,0,3806856,159793176,8.7039872003372789,7.6667119292431556,4.3044653004756892,null,6.0740936878095733,6.3817650135447588]
[1998,null,"OK Total",1281559,704634,481100,0,134398,2601691,19510723,12458948,13174692,0,2752210,47896573,6.5684854425948238,5.6556460465201397,3.6516982712005714,null,4.8832756221363924,5.4318938434280044]
[1998,null,"OR Total",1021677,721887,527556,0,27599,2298719,17528597,14324215,14640064,0,413783,46906662,5.8286296387554577,5.0396269533792948,3.6035088371198376,null,6.669921190575737,4.9006237109773449]
[1998,null,"PA Total",4234997,3067686,2735274,0,152296,10190255,42922598,37246067,48814717,0,1223026,130206413,9.8665905544673702,8.2362682749832352,5.6033798167876299,null,12.452392671946468,7.8262312625108565]
[1998,null,"RI Total",275084,252957,110275,0,20391,658705,2522050,2730649,1457710,0,177222,6887630,10.907158858864813,9.263621944819711,7.5649477605284998,null,11.505907844398552,9.5635944439524199]
[1998,null,"SC Total",1766699,1021427,1165191,0,55160,4008477,23558044,16370078,31605579,0,920185,72453886,7.4993450220230509,6.2395976366148043,3.6866624085576789,null,5.994446768856263,5.5324527382837685]
[1998,null,"SD Total",240049,149688,82960,0,16698,489395,3303403,2262750,1868078,0,389799,7824030,7.266718592917667,6.6153132250580047,4.4409280554666344,null,4.2837462384459686,6.2550245845171863]
[1998,null,"TN Total",2237736,1559612,1269146,0,88880,5155374,35427694,24840011,30461382,0,1020800,91749887,6.3163467540393681,6.2786284595445627,4.1664097840340926,null,8.7068965517241388,5.6189431601152817]
[1998,null,"TX Total",8448240,5074232,4046791,0,917217,18486480,110433808,77231317,102702146,0,14337495,304704766,7.6500486155471519,6.5701741173208275,3.9403178585966452,null,6.3973309145007544,6.0670137335495431]
[1998,null,"UT Total",393889,382900,259440,0,32582,1068811,5755764,6708935,7511167,0,724458,20700324,6.8433834326772258,5.7073142011362457,3.4540571391902217,null,4.497431183036146,5.1632573480492381]
[1998,null,"VA Total",2607611,1468599,764004,0,483503,5323717,34703131,26176251,20024370,0,9704770,90608522,7.5140511096822937,5.610425266780946,3.8153709704724794,null,4.9821170414136553,5.8755146673731193]
[1998,null,"VT Total",226627,180777,111533,0,8160,527097,1951338,1786461,1533907,0,91554,5363260,11.613928494192191,10.119280521657064,7.2711709380034124,null,8.9127727898289528,9.8279218236669497]
[1998,null,"WA Total",1577062,1070928,1061549,0,131773,3841307,31362243,22248421,37616473,0,3645451,94872590,5.0285370214113829,4.8135011468903794,2.8220322516680389,null,3.6147242138215545,4.0489112819624724]
[1998,null,"WI Total",1368986,950932,1004077,0,51965,3375960,19087368,16192558,26040151,0,741145,62061222,7.1722093900007584,5.8726484104611512,3.8558800983911343,null,7.0114485019800448,5.4397253086637578]
[1998,null,"WV Total",569796,344928,421629,0,8390,1344743,9053001,6207810,11161138,0,89315,26511264,6.2940012930518838,5.556355622997482,3.7776524221813226,null,9.3937188602138502,5.0723458526911429]
[1998,null,"WY Total",126404,130835,235229,0,9673,502141,2012636,2490006,6950165,0,187761,11640568,6.2805196766827187,5.2544050094658408,3.384509576391352,null,5.151762080517253,4.3137156193752748]
[1998,"US Total","US Total",93360134,72574696,47049882,0,6863450,219848155,1130109111,979400919,1051203110,0,103517594,3264230749,8.2611610765077703,7.4101110783213384,4.4758126714446265,null,6.6302255827159193,6.7350678277677112]
[1999,null,"AK Total",208179,219481,61735,0,28016,517415,1865742,2385306,843731,0,197835,5292614,11.157973610499202,9.2013770979488587,7.3169055066128896,null,14.16129602951955,9.7761710942834679]
[1999,null,"AL Total",1901353,1187496,1319739,0,47464,4456054,27047743,18144535,34532959,0,675842,80401079,7.0296179610993788,6.5446482921717202,3.8216794570080137,null,7.0229432322939385,5.5422813417715453]
[1999,null,"AR Total",1042899,487564,687904,0,43168,2261531,14045427,8374112,16679669,0,689539,39788747,7.4251854358005636,5.8222770366577379,4.1242065415087072,null,6.2604145668337834,5.683845736584769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A472:IU472)","v":84102588.315929338}]
[1999,null,"AZ Total",1921783,1484419,628397,0,135619,4170220,22517434,19776459,12456219,0,2911833,57661945,8.5346447557035141,7.5059898235573925,5.044845470363037,null,4.6575129823722721,7.2321875372049975]
[1999,null,"CA Total",8044872,8452188,4155335,0,418427,21070823,75303201,86371049,63216755,0,9939876,234830881,10.683306809228469,9.7859040707031362,6.5731545379069205,null,4.2095796768490876,8.9727649576036814]
[1999,null,"CO Total",968893,953804,416659,0,75171,2414525,13130574,17006131,9520927,0,913287,40570919,7.3789081878674914,5.6085890435631711,4.3762440359011263,null,8.2308190087015358,5.9513687624379426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A475:IU475)","v":85972920.54592903}]
[1999,null,"CT Total",1331602,1147004,433168,0,56286,2968057,11618972,11833601,5835522,0,514910,29803005,11.460583604126079,9.6927723015166727,7.4229520512475151,null,10.931230700510769,9.9589185721372733]
[1999,null,"DC Total",131396,608812,11438,0,24877,776525,1642704,8146217,249201,0,379691,10417813,7.9987630151262792,7.4735549028463151,4.5898692220336192,null,6.5519066820124783,7.4538197220472284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A477:IU477)","v":22390707.067913543}]
[1999,null,"DE Total",323773,247910,170819,0,7144,749655,3531956,3353042,3613391,0,53987,10552376,9.1669601773068514,7.3935846911550769,4.7273876533151267,null,13.232815307388815,7.1041346517599449]
[1999,null,"FL Total",7253311,4297424,885803,0,382865,12819402,93846127,69054724,18579158,0,5790250,187270259,7.728940161803374,6.2232150837356182,4.7677241347535775,null,6.6122360865247618,6.8454019706353906]
[1999,null,"GA Total",3158847,2272403,1463148,0,130407,7024803,41766550,34093467,35255212,0,1540518,112655747,7.5631025306136133,6.6652153622276078,4.1501608329571242,null,8.4651396478327428,6.2356366071586207]
[1999,null,"HI Total",384432,367806,363683,0,7197,1123125,2689147,2887392,3747689,0,56909,9381137,14.295685583569808,12.738346577118728,9.7041937044402555,null,12.646505825089177,11.97216286256133]
[1999,null,"IA Total",991101,533486,642277,0,88092,2254953,11866840,8268980,16499049,0,1398944,38033813,8.3518527257467028,6.4516542548174023,3.8928122463300765,null,6.2970354781892626,5.9288112922046494]
[1999,null,"ID Total",358072,271120,266403,0,13221,908815,6806476,6449747,9170546,0,295624,22722393,5.2607546107559919,4.2035757371568216,2.9049851557366377,null,4.4722350012177632,3.9996447557262123]
[1999,null,"IL Total",3500895,3100718,2103682,0,542444,9247742,39630639,41968404,41971768,0,9110730,132681541,8.8338091142058044,7.3882199570896239,5.0121357766010712,null,5.9539027059302603,6.9698783495437393]
[1999,null,"IN Total",2005285,1219653,1839587,0,52303,5116823,28805508,20160545,47230193,0,539218,96735464,6.9614637589449906,6.0497025254029593,3.8949385618644414,null,9.6997874700028568,5.289500653038683]
[1999,null,"KS Total",867435,738912,457057,0,38861,2102265,11347229,11822259,10214529,0,436090,33820107,7.6444654461454862,6.2501760450350483,4.4745773397872775,null,8.9112339196037507,6.2160211379579611]
[1999,null,"KY Total",1257441,696496,1195899,0,149000,3298834,22547556,13222392,40054222,0,3273844,79098014,5.5768394587865755,5.2675491696207466,2.9857002340477368,null,4.5512247987381196,4.1705648892777507]
[1999,null,"LA Total",1881755,1158710,1337720,0,172042,4550225,26425618,17581287,31483938,0,2775833,78266676,7.1209498298204412,6.5905869120957981,4.2488966913859381,null,6.1978512396098759,5.8137450477646455]
[1999,null,"MA Total",1754849,1896086,753959,0,76905,4481797,17392365,21489097,9965953,0,560029,49407444,10.089766400371657,8.8234791810935569,7.5653477394485007,null,13.73232457604874,9.0710966549898835]
[1999,null,"MD Total",1959318,1703323,423368,0,71842,4157851,23342423,24988489,9936115,0,819198,59086225,8.3938072752772932,6.8164305572857966,4.2609007645342265,null,8.7697968012617213,7.0369210420872212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A490:IU490)","v":126490186.27785644}]
[1999,null,"ME Total",484233,366985,300998,0,14934,1167145,3704414,3491172,4686583,0,61467,11943636,13.071784093246597,10.511799475935302,6.4225470881450306,null,24.295963687832497,9.772107924253552]
[1999,null,"MI Total",2676359,2757339,1880454,0,96409,7410564,30661186,35095923,37275749,0,948146,103981004,8.728817600206332,7.8565792385628379,5.0447115093515622,null,10.168159755986947,7.1268440531695578]
[1999,null,"MN Total",1334263,688291,1266702,0,54535,3343790,17997554,10908630,27764371,0,728529,57399084,7.4135796453229146,6.3096007472982398,4.5623291808051407,null,7.4856320064129225,5.8255110830688519]
[1999,null,"MO Total",1976458,1440589,706584,0,65442,4189075,27765927,24111390,16121805,0,1045847,69044969,7.1182856599745437,5.9747239789991369,4.3827846819881522,null,6.2573206214675761,6.0671690648452605]
[1999,null,"MS Total",1102038,690481,631832,0,61206,2485559,16321419,11151248,15735129,0,771996,43979792,6.7520967386475403,6.1919616530813411,4.0154230702525542,null,7.9282794211368968,5.6515933499640019]
[1999,null,"MT Total",248556,192205,196208,0,21209,658181,3664413,3025110,6257748,0,334326,13281597,6.7829690594373506,6.3536532555840948,3.1354410564311634,null,6.3438081393609833,4.9555862898113832]
[1999,null,"NC Total",3486165,2221311,1560386,0,143838,7411703,43648445,35068685,34164870,0,2133125,115015125,7.9869168305995784,6.3341724960602317,4.5672235837572339,null,6.7430647524172285,6.4441115896713583]
[1999,null,"ND Total",214781,145346,121602,0,18743,500472,3306676,2349845,3012524,0,443149,9112194,6.4953748114420646,6.1853441397198541,4.0365487544663541,null,4.2295029437051648,5.4923325820323843]
[1999,null,"NE Total",517100,362247,245943,0,86467,1211754,7929450,6661121,6883422,0,1336019,22810012,6.5212593559452419,5.4382287906194771,3.5729757669949627,null,6.4719887965665155,5.3123777400906231]
[1999,null,"NH Total",500046,406763,231417,0,16360,1154587,3640163,3603569,2516310,0,128038,9888080,13.736912330574208,11.287781640923207,9.1966808541078002,null,12.777456692544401,11.676553992281615]
[1999,null,"NJ Total",2797657,3165202,1007306,0,91452,7061620,24550826,32506104,13121469,0,524753,70703152,11.395368123255812,9.7372542707671155,7.6767776534776706,null,17.427627855391012,9.9877018212709956]
[1999,null,"NM Total",400945,443435,253426,0,88823,1186632,4649203,5891731,5957242,0,1543127,18041303,8.6239512449768281,7.5263958928199539,4.2540826778566325,null,5.7560395223465077,6.5773076368153678]
[1999,null,"NV Total",597709,402592,517603,0,37737,1555643,8385627,6048820,10860728,0,958131,26253306,7.127779473138979,6.6557113618854586,4.7658223279323453,null,3.9386054725293307,5.9255127716105545]
[1999,null,"NY Total",5696198,6142072,1230605,0,1112520,14181393,42919230,57894372,25835438,0,12728600,139377640,13.271901662727872,10.609100311166689,4.7632441919506068,null,8.7403170812186737,10.174797765265648]
[1999,null,"OH Total",4045743,3025175,3213685,0,231904,10516509,46628505,39461042,74292951,0,3888332,164270830,8.6765445300036959,7.6662319256546745,4.3256930257084552,null,5.9640997733732615,6.4019333195065737]
[1999,null,"OK Total",1208052,691897,478251,0,132862,2511064,18301132,12398450,13271058,0,2765990,46736630,6.600968726961808,5.5805120801390498,3.603714187670644,null,4.8034157751835691,5.3727964553713008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A506:IU506)","v":98497410.961407229}]
[1999,null,"OR Total",1038067,736939,504930,0,31213,2311155,18057849,14912422,14105807,0,467627,47543705,5.7485639624077045,4.9417794104807387,3.5795895973906351,null,6.6747642886317511,4.8611167345918878]
[1999,null,"PA Total",4025115,2887818,2269383,0,106151,9288468,44126365,37596036,46059033,0,1101884,128883318,9.1217914731929532,7.6811768134278839,4.9271182050218032,null,9.6335911947174111,7.2068814988142993]
[1999,null,"RI Total",270041,263280,84941,0,17224,635485,2667403,3170561,1158271,0,153839,7150074,10.123742081717685,8.3038932226820421,7.3334306047548461,null,11.196120619608811,8.8878101121750621]
[1999,null,"SC Total",1790295,1045120,1196057,0,54003,4085478,23698792,16585192,32116915,0,902660,73303559,7.5543723916392027,6.3015248783372542,3.7240718792573944,null,5.9826512751202001,5.5733692275432354]
[1999,null,"SD Total",245034,153394,88692,0,15886,503006,3302181,2290578,1948974,0,380623,7922356,7.420368538247903,6.6967376793106368,4.5507020617001563,null,4.17368367124425,6.3491971327721197]
[1999,null,"TN Total",2246612,1586420,1318700,0,90077,5241811,35424922,25227580,31493221,0,1034656,93180379,6.341896814903361,6.2884351174389304,4.1872503292057681,null,8.7059853709832051,5.6254450306539319]
[1999,null,"TX Total",8201198,5179343,3963870,0,898635,18243044,108591469,79387675,99741189,0,14123849,301844182,7.5523409670422641,6.5241147319152502,3.9741555517249751,null,6.3625361613537503,6.0438613986603196]
[1999,null,"UT Total",391210,385091,254101,0,33336,1063740,6236409,7282205,7568119,0,792299,21879032,6.273001017091727,5.2881098513431031,3.3575185591029952,null,4.2075024706581736,4.8619152803469552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A514:IU514)","v":45887564.988047183}]
[1999,null,"VA Total",2677382,1497523,778452,0,501135,5454492,35778744,26968088,20269126,0,10016508,93032466,7.4831637466088807,5.55294465072941,3.8405800033015729,null,5.0030908975463309,5.8629984074591768]
[1999,null,"VT Total",243176,202441,116674,0,5978,568269,1998569,1896439,1587448,0,44874,5527330,12.167505850435987,10.674796289255811,7.3497840559186818,null,13.321745331372286,10.281076034902927]
[1999,null,"WA Total",1673433,1119207,1151899,0,135568,4080108,32817021,23008804,39498769,0,3705729,99030323,5.0992836918378419,4.864255438918077,2.9162908849134008,null,3.6583355123917589,4.1200592670994318]
[1999,null,"WI Total",1425680,1036965,999327,0,52825,3514796,19501671,17637957,25664668,0,743155,63547451,7.3105530290199239,5.8791672981173502,3.8937850277276138,null,7.1082075744629316,5.5309787327268252]
[1999,null,"WV Total",593021,358304,423249,0,8370,1382943,9452189,6473498,11126326,0,91994,27144007,6.2739012095505071,5.5349364439442166,3.8040319868391417,null,9.0984194621388355,5.0948373244967113]
[1999,null,"WY Total",128341,132737,235679,0,9405,506161,2025096,2514238,7064583,0,178431,11782348,6.3375267147829044,5.2794126888544364,3.3360638554320898,null,5.2709450712039949,4.2959264146670932]
[1999,"US Total","US Total",93482399,72771327,46846736,0,6795598,219896087,1144923081,1001995720,1058216592,0,106951690,3312087083,8.1649501657657648,7.2626385070786528,4.4269515668300921,null,6.3538949220905252,6.6392000418305424]
[2000,null,"AK Total",212475,218573,78417,0,25781,535246,1854968,2236476,1036627,0,181897,5309969,11.454375493269964,9.7730983922921588,7.5646302864964934,null,14.173405828573314,10.080021182797866]
[2000,null,"AL Total",2027802,1253945,1357296,0,48215,4687256,28756116,19056897,35034487,0,676719,83524221,7.0517242314643607,6.580006178340577,3.8741711845245517,null,7.1248184253730127,5.6118523990783462]
[2000,null,"AR Total",1108516,518746,725733,0,46370,2399365,14870776,8746494,17268195,0,725721,41611188,7.4543251811472384,5.9309021420468593,4.2027148755269446,null,6.3895078136088115,5.7661535642769923]
[2000,null,"AZ Total",2096081,1572412,631474,0,131243,4431208,24843977,21410701,11975136,0,2900228,61130046,8.4369785079095827,7.3440472593587662,5.2732094232583249,null,4.5252649102070599,7.2488216351088628]
[2000,null,"CA Total",8628981,9502419,4593968,0,379944,23105312,79240640,92697488,64310842,0,7808229,244057201,10.889590240563429,10.250999466134401,7.1433802717121946,null,4.8659433528396772,9.4671707719863587]
[2000,null,"CO Total",1024816,998121,423456,0,81384,2527777,14028933,17989135,9954783,0,1047434,43020285,7.3050174236344274,5.5484657822624603,4.2537943820573485,null,7.7698451644685962,5.8757792980683412]
[2000,null,"CT Total",1264461,1106042,425063,0,56727,2852293,11645482,11932359,5810692,0,563870,29952407,10.857953324731428,9.2692651972673641,7.3151872444796595,null,10.060297586323088,9.5227505422185263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A528:IU528)","v":65611443.025453895}]
[2000,null,"DC Total",130380,629224,12919,0,25822,798344,1624100,8331640,272558,0,387223,10615520,8.0278307985961455,7.5522226116346838,4.7399085699190628,null,6.6685088437412032,7.5205359699760352]
[2000,null,"DE Total",305253,238540,134245,0,6943,684980,3574847,4049665,3600867,0,48910,11274290,8.5389108960467404,5.8903637708304268,3.7281299198220874,null,14.195461050909834,6.0755932302610631]
[2000,null,"FL Total",7696331,4510746,913460,0,405365,13525899,99005604,72129915,18883858,0,5823599,195842975,7.7736316825055685,6.2536410863647909,4.8372530655547186,null,6.9607299541056999,6.9065020075394585]
[2000,null,"GA Total",3386291,2401377,1481000,0,135267,7403934,44559989,36950986,36085360,0,1588740,119185077,7.5993981955426424,6.4988171086963691,4.1041574754969883,null,8.5141055175799689,6.2121317419629642]
[2000,null,"HI Total",453650,449707,448081,0,8317,1359755,2764617,3035748,3833873,0,56358,9690595,16.409144557817594,14.813713127703616,11.687424179152517,null,14.757443486284112,14.031697744049772]
[2000,null,"IA Total",1007251,550634,665443,0,95499,2318829,12028663,8374840,17126799,0,1557564,39087867,8.373756917123707,6.5748599376226888,3.885390375632948,null,6.1313050378668228,5.9323498005148245]
[2000,null,"ID Total",377497,299515,261663,0,14526,953202,7006491,7067856,8407698,0,352056,22834098,5.38781823883025,4.2377065973047552,3.1121836202965425,null,4.1260481287067963,4.1744675003146607]
[2000,null,"IL Total",3546277,3206542,2042803,0,549396,9345020,40146401,43855227,40939211,0,9756120,134696962,8.8333621736105314,7.3116529530219969,4.9898445771219189,null,5.6312960480190899,6.9378105201808484]
[2000,null,"IN Total",1966763,1214194,1829174,0,57905,5068042,28648542,20467903,48040239,0,618240,97774925,6.8651416885368892,5.9321856274186953,3.8075872187063848,null,9.3661037784679095,5.1833760036123779]
[2000,null,"KS Total",958760,781826,465004,0,48133,2253727,12528341,12511075,10222176,0,659869,35921461,7.6527291203200809,6.2490713228079917,4.5489727431810998,null,7.2943266011890238,6.2740404684542206]
[2000,null,"KY Total",1278671,716537,1135800,0,145951,3276955,23374473,13932748,37689295,0,3319643,78316156,5.4703735994390117,5.1428260957565586,3.0135878105440814,null,4.3965872233851648,4.184264355364939]
[2000,null,"LA Total",2127080,1307938,1599115,0,195101,5229233,27719176,18225349,31950418,0,2795402,80690347,7.6736768798610751,7.1764771143751487,5.0049892930978244,null,6.9793539533848801,6.480617811694378]
[2000,null,"MA Total",1849974,2101791,863505,0,98740,4914011,17562309,23033270,10533042,0,644493,51773114,10.533774345958724,9.1250221961536511,8.1980590222653635,null,15.320569812240009,9.4914341061269756]
[2000,null,"MD Total",1904953,1690691,416699,0,76283,4088625,23949315,25804298,10066312,0,857876,60677805,7.9541022363270102,6.5519744036439205,4.139539883127008,null,8.8920776429227537,6.7382546220978163]
[2000,null,"ME Total",466583,379624,313553,0,18716,1178476,3736802,3712197,4550515,0,163462,12162976,12.48615795003321,10.226396928826784,6.8904948121256604,null,11.449755906571557,9.6890432078465007]
[2000,null,"MI Total",2617705,2832471,1898272,0,100193,7448640,30707268,35867004,37267698,0,930249,104772214,8.5247082221707249,7.897149703387548,5.0936121678349977,null,10.77055713040272,7.1093658477046215]
[2000,null,"MN Total",1400070,735968,1319130,0,55511,3510679,18629364,11580320,28842084,0,730319,59782089,7.5153934401625309,6.3553338767840613,4.5736292842084501,null,7.6009250752068613,5.8724595589157147]
[2000,null,"MO Total",2083889,1507700,712009,0,66649,4370247,29581353,25875304,16079807,0,1106234,72642698,7.0446034026908775,5.8267914456193441,4.4279698133192769,null,6.024855500734926,6.0160857461544177]
[2000,null,"MS Total",1191492,733682,656719,0,69679,2651567,17192810,11450761,15856372,0,836236,45336177,6.9301760445209366,6.4072772106587497,4.1416725086924044,null,8.3324563879096338,5.8486779774130495]
[2000,null,"MT Total",253609,212509,260568,0,2126,728812,3907756,3791860,6567935,0,312433,14579983,6.4898883144188124,5.6043472069116476,3.9672743411742046,null,0.68046589188722062,4.9987163908215804]
[2000,null,"NC Total",3709074,2344590,1569278,0,144131,7767072,46536517,36858837,34251860,0,2208244,119855455,7.9702440988439252,6.360998313647281,4.5815847664915132,null,6.5269508260862477,6.4803658707065104]
[2000,null,"ND Total",218161,155265,120528,0,18346,512301,3390035,2554044,3031307,0,438023,9413409,6.4353612868303722,6.0791826609095221,3.9761066760971424,null,4.1883645379352226,5.4422473303773371]
[2000,null,"NE Total",544638,381502,262838,0,102825,1291801,8346035,7040700,7276086,0,1686371,24349189,6.5257095135594323,5.4185237263340289,3.6123542245102653,null,6.0974127282786528,5.3053142755596499]
[2000,null,"NH Total",480832,407847,238118,0,16254,1143052,3656133,3774446,2597404,0,130919,10158903,13.151381527969578,10.805479797564994,9.1675380495294529,null,12.415310229989535,11.251726687418907]
[2000,null,"NJ Total",2521948,3027249,1013122,0,61272,6623587,24547337,33112344,11811562,0,505889,69977129,10.273815037451923,9.1423579073713412,8.5773752870280831,null,12.111747834011018,9.4653597463251167]
[2000,null,"NM Total",412707,470967,257378,0,95679,1236731,4937073,6673561,5492381,0,1697659,18800675,8.3593457094922439,7.0572067895985366,4.6860915147729187,null,5.6359374880349939,6.5781202004715258]
[2000,null,"NV Total",684852,441376,559965,0,28517,1714709,9406303,6548291,11238849,0,598251,27791690,7.2807775807349602,6.7403235439597902,4.9824052267273986,null,4.7667283464632737,6.1698622861725934]
[2000,null,"NY Total",6009789,7562390,1388596,0,1205847,16166620,43017571,59764161,25838298,0,13406533,142026559,13.970544733918148,12.653720680526243,5.3741775096796234,null,8.994473067720044,11.382814674824305]
[2000,null,"OH Total",4002196,3102406,3236887,0,239899,10581389,46488136,40757136,74019337,0,3930247,165194858,8.6090696344546913,7.6119332820637835,4.3730289018935684,null,6.1039166240696829,6.4053985263875468]
[2000,null,"OK Total",1379786,805464,569824,0,156833,2911906,19640231,13115234,13934900,0,2873777,49564142,7.0253043357789426,6.1414382694201262,4.0891861441416877,null,5.4573823925795217,5.8750255376154801]
[2000,null,"OR Total",1070879,773729,581853,0,33769,2460231,18211760,15289496,16353313,0,475841,50330414,5.8801510672224984,5.0605265209526857,3.5580129848918074,null,7.0966982668580467,4.8881596722013851]
[2000,null,"PA Total",4290918,3238125,2559018,0,148504,10236561,45007795,42002203,45448583,0,1386746,133845326,9.5337218808430855,7.7094170512913331,5.6305781854629,null,10.708810409404462,7.6480526484727607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"SUM(A560:IU560)","v":288165820.23058009}]
[2000,null,"RI Total",300523,300748,122127,0,19584,742983,2664399,3165649,1393539,0,77747,7301336,11.279204053146694,9.5003583783293735,8.7638020895001869,null,25.189396375422845,10.175986970055892]
[2000,null,"SC Total",1916222,1109682,1246055,0,59804,4331766,25270115,17483353,33307511,0,950987,77011968,7.5829571808438541,6.3470777030012488,3.7410630893434216,null,6.2886243450225923,5.6247958758825645]
[2000,null,"SD Total",253946,160850,89964,0,18706,523467,3423321,2421678,2002713,0,435027,8282739,7.4181182541748205,6.6420886674446393,4.4921064575902792,null,4.2999629908028698,6.3199745881163221]
[2000,null,"TN Total",2316447,1617109,1319568,0,93152,5346271,36622144,25756511,32289069,0,1059981,95727708,6.3252632068728687,6.2784474185964081,4.0867328816448687,null,8.7880820505273203,5.5848730860661577]
[2000,null,"TX Total",9304786,5835485,4491031,0,1010949,20642249,116895282,84847756,101588419,0,14931070,318262528,7.9599328910468774,6.8775949713979472,4.4208100137871034,null,6.7707739632859534,6.4859187569829144]
[2000,null,"UT Total",409622,412187,265193,0,36003,1123005,6513507,7884213,7917342,0,870211,23185276,6.2888087784353344,5.2280043677155854,3.3495205840545981,null,4.1372724546115824,4.8436128170309471]
[2000,null,"VA Total",2822623,1597908,803560,0,517578,5741668,37541301,28298795,20618946,0,10256361,96715402,7.5187138559742506,5.6465584488668155,3.8971924171099723,null,5.0464097353827544,5.9366635316265342]
[2000,null,"VT Total",250503,202544,120389,0,5649,579088,2036935,1909515,1645856,0,46306,5638614,12.298036019804265,10.607091329473715,7.3146739447436468,null,12.199283030276854,10.270041538576679]
[2000,null,"WA Total",1695061,1166377,1169580,0,148711,4179726,33035778,23990574,35409825,0,4074944,96511121,5.1309855635910857,4.8618136439753377,3.3029815877373019,null,3.6493998445132005,4.3308231804705697]
[2000,null,"WI Total",1501605,1104023,1057491,0,54333,3717451,19929346,18321476,26161878,0,733786,65146487,7.5346426320261592,6.0258409311564201,4.0421066102364671,null,7.4044748741458681,5.7062954139031321]
[2000,null,"WV Total",610083,370782,416914,0,7501,1405279,9737792,6796304,11082979,0,75926,27692998,6.2651060938660423,5.4556417723515604,3.7617503380634396,null,9.879356215262229,5.0744921152993259]
[2000,null,"WY Total",136579,145251,245649,0,9570,537050,2102532,2748286,7320555,0,196313,12367684,6.4959296695603204,5.2851486344579861,3.355606234773183,null,4.8748681951781085,4.3423651509854233]
[2000,"US Total","US Total",98209391,78405330,49369495,0,7179202,233163397,1192446491,1055232079,1064239391,0,109496283,3421414256,8.2359579017789244,7.4301503489451823,4.6389464078763831," ",6.55657142261167,6.8148250855946628]
[2001,null,"AK Total",229169,235455,82179,null,27912,574715,1891468,2289011,1079423,null,194178,5454080,12.115933232811763,10.28632016185156,7.6132341074814969,null,14.374439946852888,10.53734085308613]
[2001,null,"AL Total",1950059,1233009,1212229,null,52565,4447862,27802207,18868139,31949084,null,738828,79358258,7.0140438850771814,6.5348734180938566,3.7942527554154606,null,7.1146464400374647,5.6047878470316217]
[2001,null,"AR Total",1165380,566612,741113,null,51167,2524272,15103946,9153493,16734270,null,740740,41732449,7.715732034529255,6.1901178053012114,4.4287142492621427,null,6.9075519075519072,6.0487032524738726]
[2001,null,"AZ Total",2174365,1623881,596575,null,130776,4525597,26200172,22045220,11376746,null,2652166,62274304,8.2990485711315181,7.3661365139472412,5.2438104885175427,null,4.9309130725603145,7.2671980404630458]
[2001,null,"CA Total",9268972,11715761,5819125,null,982681,27786539,76667632,96459340,63041253,null,11590553,247758778,12.089811251767891,12.145802573395173,9.2306620238020969,null,8.4782926233114164,11.215158237501479]
[2001,null,"CO Total",1080208,1013541,488616,null,80081,2662446,14470251,17889638,10918384,null,957765,44236038,7.4650260040409799,5.665519894812852,4.475167753762828,null,8.3612368378464446,6.0187261797722478]
[2001,null,"CT Total",1305823,1151609,424829,null,55163,2937424,11974617,12442208,5572234,null,551699,30540758,10.904924975888582,9.255664267949868,7.6240337358409569,null,9.9987493180158022,9.618045498412318]
[2001,null,"DC Total",132283,636224,13505,null,23114,805126,1698868,8538825,280914,null,361865,10880472,7.7865378593275052,7.450954903045794,4.8075211630605805,null,6.3874649385820677,7.3997341291811605]
[2001,null,"DE Total",321352,252398,191239,0,8737,773726,3733993,3605434,3977532,null,61667,11378626,8.6061221860887258,7.0004887067687278,4.8079814317018696,null,14.168031524153923,6.7998192400382962]
[2001,null,"FL Total",8712905,5239143,1028201,null,422864,15403113,101377095,73957635,19854252,null,5563151,200752133,8.5945498832847793,7.0839785506932449,5.1787445832761669,null,7.6011598462813614,7.6727020379903008]
[2001,null,"GA Total",3427720,2502600,1453841,null,139553,7523714,44380213,37838787,33940715,null,1630758,117790473,7.723532106526843,6.6138483773277406,4.2834719303939233,null,8.5575542171186658,6.3873705643409719]
[2001,null,"HI Total",457800,463606,442536,null,10548,1374490,2802470,3129441,3789894,null,62758,9784563,16.335589676249878,14.814339046494245,11.67673818845593,null,16.807418974473375,14.04753589915053]
[2001,null,"IA Total",1045203,569620,679233,null,128367,2422423,12429672,8512208,16238196,null,2263679,39443755,8.4089346846803359,6.6918007642670387,4.1829338677769377,null,5.6707245152691703,6.141461430332888]
[2001,null,"ID Total",414721,335713,270936,null,15939,1037309,6905546,6543349,7305412,null,341710,21096017,6.0056221477635514,5.1305990250558242,3.7087025345045563,null,4.6644815779462121,4.9170845852086673]
[2001,null,"IL Total",3644562,3193914,1895907,null,656404,9390787,41820005,43135422,40779944,null,10298178,136033549,8.7148770068296262,7.404387976081467,4.6491162420429024,null,6.3739818830088195,6.9032875118181325]
[2001,null,"IN Total",2037161,1350710,1727573,null,61966,5177410,29419675,25550784,42079603,null,683906,97733968,6.9244850597431817,5.2863739914986558,4.1054878773452304,null,9.0606018955821419,5.297451956519355]
[2001,null,"KS Total",924555,792686,480716,null,38232,2236189,12062329,12786614,10569144,null,428864,35846951,7.664813320876922,6.1993425311814372,4.5482964372516825,null,8.9147142217579471,6.2381567682004535]
[2001,null,"KY Total",1323393,745717,1176267,null,147861,3393238,23698316,14337928,38676360,null,3262895,79975499,5.5843335028531138,5.2010095182511726,3.0413074032820049,null,4.5315892788459324,4.2428469249063392]
[2001,null,"LA Total",2043518,1342792,1595724,null,218920,5200954,25800335,17721987,28574383,null,2596046,74692751,7.9205095592751027,7.5769833258539236,5.5844565392715566,null,8.4328243798453499,6.963130866608461]
[2001,null,"MA Total",2242636,2807452,914548,null,97570,6062206,17983531,24126800,9757211,null,628533,52496075,12.470498702396098,11.636238539715171,9.3730472775468314,null,15.523449047225842,11.547922392293138]
[2001,null,"MD Total",1864458,1669122,444907,null,87152,4065639,24294096,26243614,10176724,null,925586,61640020,7.6745312935290944,6.3601072626658812,4.3718096314688299,null,9.415872755205891,6.5957781973464638]
[2001,null,"ME Total",512318,439901,315374,null,14587,1282180,3902940,3779036,4412593,null,57428,12151997,13.126463640230185,11.640561243661082,7.1471354824702846,null,25.400501497527337,10.551187594927812]
[2001,null,"MI Total",2667172,2640082,1737746,null,93912,7138912,32304798,35025499,34174112,null,904938,102409347,8.2562720249790758,7.5375999639576872,5.0849777749894427,null,10.377727534925045,6.9709574459057926]
[2001,null,"MN Total",1476460,1193379,902258,null,53525,3625622,19399686,19799222,20767343,null,720601,60686852,7.6107417408714761,6.0274035010062512,4.3446000771499751,null,7.4278276050130376,5.9743121953335132]
[2001,null,"MO Total",2113257,1533319,694792,null,73066,4414434,30168329,26028729,15814713,null,1201386,73213157,7.0048858191648602,5.8908715827038654,4.3933266446251666,null,6.0818088441183766,6.0295637845530958]
[2001,null,"MS Total",1242778,787812,671816,null,72099,2774505,16855661,11357412,15268360,null,805432,44286865,7.3730600063681866,6.9365450509323781,4.4000534438538255,null,8.9515936789201316,6.2648485053073859]
[2001,null,"MT Total",267229,228375,221988,null,24228,741820,3886224,3865679,3370259,null,324496,11446658,6.8763149010453333,5.9077590249992307,6.5866747926494673,null,7.4663478132241998,6.4806688554860292]
[2001,null,"NC Total",3749927,2423308,1517634,null,143676,7834545,46200716,37744147,32931139,null,2150941,119026943,8.1165993185040683,6.4203543929605829,4.6085074676584981,null,6.6796811256096751,6.5821609818207296]
[2001,null,"ND Total",225280,183811,109605,null,19200,537896,3479809,3070650,2753243,null,506055,9809757,6.4739185397819252,5.9860615830524484,3.9809417476045521,null,3.7940540059874914,5.4832754776698343]
[2001,null,"NE Total",561857,396344,275815,null,99182,1333198,8638208,7232147,7327582,null,1524703,24722640,6.5043235819281033,5.4803089594279539,3.7640656904283021,null,6.5050045812200805,5.3926198820190727]
[2001,null,"NH Total",473388,411913,226210,null,17652,1129163,3789290,3910770,2482550,null,132941,10315551,12.492788886572418,10.532785103700805,9.1120017723711513,null,13.278070723102729,10.946220904729181]
[2001,null,"NJ Total",2602692,3131790,1058685,null,59885,6853052,25491423,34445279,12706552,null,534136,73177390,10.210069481017204,9.0920732562508793,8.3318039386294576,null,11.211564096035467,9.364985550864823]
[2001,null,"NM Total",436866,513101,287360,null,102603,1339930,4999477,6843577,5271879,null,1611661,18726594,8.7382340192784174,7.4975557372993684,5.4508079567076555,null,6.3662891886072819,7.1552253442350491]
[2001,null,"NV Total",871875,565310,737650,null,38617,2213452,9606869,6693111,11238936,null,628377,28167293,9.0755375138351528,8.446147090642901,6.5633437186580652,null,6.1455145557523592,7.8582347263544285]
[2001,null,"NY Total",6209193,7826528,1413986,null,1201002,16650709,44235593,60806218,25449717,null,13689232,144180760,14.036644654000682,12.871262606728806,5.5559989134653245,null,8.7733336683898706,11.548495790977936]
[2001,null,"OH Total",3963002,3332775,2780426,null,233248,10309451,47346163,39372078,65098733,null,3980740,155797714,8.3702706806462857,8.4648186463513557,4.2710908060222925,null,5.8594130739510746,6.6172029969579658]
[2001,null,"OK Total",1438610,860733,572824,null,159576,3031743,19795853,13551964,13356189,null,2962719,49666725,7.267229151479353,6.3513524681736166,4.2888281979238236,null,5.3861334807654728,6.1041733675816152]
[2001,null,"OR Total",1100132,807730,551114,null,35283,2494259,17502996,14816355,13084361,null,481118,45884830,6.2853925122304775,5.451610736918763,4.2120054620932574,null,7.3335439538741012,5.4359120432613564]
[2001,null,"PA Total",4454110,3496556,2731392,null,149702,10831760,46029989,40552670,47383320,null,1305954,135271933,9.676539353507124,8.6222584110984553,5.7644588855318704,null,11.463037748649645,8.0073964789133303]
[2001,null,"RI Total",327363,374014,129685,null,15520,846582,2699059,3240057,1385911,null,67890,7392917,12.128782660919972,11.543438896291022,9.3573829776948152,null,22.860509647959937,11.451258008171877]
[2001,null,"SC Total",1912045,1127116,1217606,null,60398,4317165,24874643,17484201,31527678,null,945845,74832367,7.6867233833265463,6.4464827417621198,3.8620224426296157,null,6.3856128646871317,5.7691145864729894]
[2001,null,"SD Total",265619,190857,74254,null,17267,547997,3580418,2915072,1666098,null,465411,8626999,7.4186589387049224,6.5472482326337049,4.4567606467326648,null,3.710054124204198,6.3521161877960113]
[2001,null,"TN Total",2334726,1638631,1301193,null,95089,5369639,36931534,25973834,32148645,null,1076705,96130718,6.3217682753172397,6.3087759781632542,4.0474271932767305,null,8.8314812320923561,5.5857681204461613]
[2001,null,"TX Total",10399342,6807161,5174013,null,1102989,23483505,117342779,87912113,98208408,null,14580874,318044174,8.8623621228537637,7.7431434278004447,5.2684012554200041,null,7.5646288418650354,7.3837243124598153]
[2001,null,"UT Total",449767,460635,261685,null,38570,1210657,6692983,8262123,7411434,null,850768,23217308,6.7199782219676933,5.5752619514379056,3.530828177111204,null,4.5335508622797285,5.2144589717291945]
[2001,null,"VA Total",2907600,1701360,819781,null,535052,5963793,37325231,29065836,19701918,null,10360190,96453175,7.7899049037365637,5.8534700326527682,4.1609197642584848,null,5.1644998788632259,6.1830966165706833]
[2001,null,"VT Total",254582,217246,126906,null,7927,606661,2009403,1925563,1608429,null,42051,5585446,12.669534185029086,11.282206814318721,7.8900591819719743,null,18.850919122018503,10.861460302364394]
[2001,null,"WA Total",1801592,1298408,919122,null,173904,4193026,31608471,23840525,19338924,null,3707327,78495247,5.6997125865404881,5.4462223461941379,4.7527049591797352,null,4.6908190186622329,5.3417578264324721]
[2001,null,"WI Total",1612031,1185035,1107335,null,57884,3962285,20417899,18677917,25370339,null,752138,65218293,7.8951854938649664,6.3445779312543253,4.3646834991049985,null,7.6959281408464939,6.0754196679143382]
[2001,null,"WV Total",615509,368974,410395,null,8027,1402905,9828180,6785667,10978083,null,77502,27669432,6.2626956364250557,5.4375494700815707,3.7383120532063749,null,10.357152073494877,5.070234184785579]
[2001,null,"WY Total",145295,157716,264489,null,9570,577070,2145532,2915188,7700184,null,188601,12949505,6.7719800963117773,5.4101485050020788,3.434839998628604,null,5.0742042725118104,4.4563093338316797]
[2001,"US Total","US Total",103157860,85741485,50292938,null,8150812,247343095,1201606593,1083068516,996609310,null,113173685,3394458104,8.5849945066005482,7.9165337864922298,5.0464045935914443,null,7.2020381769843409,7.286673967445144]
[2002,null,"AK Total",232769,226791,83223,null,29088,571871,1932217,2238236,1087855,null,207181,5465489,12.046731811178558,10.132577619160804,7.6501923510026613,null,14.039897480946612,10.463308955520723]
[2002,null,"AL Total",2138395,1304740,1244386,null,57021,4744542,30021763,19665858,32615340,null,764117,83067078,7.1228162050309969,6.6345439898935501,3.8153396530589592,null,7.4623388826580221,5.7116996459174834]
[2002,null,"AR Total",1126260,528117,677874,null,47681,2379932,15527374,9304383,16886708,null,731093,42449558,7.2533836049804687,5.676002374364856,4.0142459975028881,null,6.5218788854495937,5.606494183048973]
[2002,null,"AZ Total",2184700,1628646,573491,null,127233,4514070,26412614,22371092,11026379,null,2790652,62600737,8.2714266751484722,7.2801363473897478,5.2010818782847936,null,4.5592571198415284,7.2108895459170075]
[2002,null,"CA Total",9758505,13709560,4751782,null,460196,28680043,77202300,102587366,48447725,null,6975941,235213332,12.640173932641904,13.363789845232988,9.8080601307904551,null,6.5969021240288583,12.193204677700837]
[2002,null,"CO Total",1137237,1045138,482865,null,92983,2758223,15424846,18438437,10672226,null,1401187,45936696,7.3727608042245611,5.6682570220024617,4.5245012614987727,null,6.6360164631844283,6.0044000552412387]
[2002,null,"CT Total",1366571,1176151,412458,null,56748,3011928,12472813,12614039,5370339,null,548298,31005489,10.956397726799882,9.3241427270044124,7.6802972773227163,null,10.349846251490977,9.7141767381898081]
[2002,null,"DC Total",142822,632970,13992,null,27103,816887,1790103,8645085,282397,null,411158,11128743,7.9784235879164491,7.321732522005278,4.9547268561634858,null,6.5918697921480307,7.3403348428479296]
[2002,null,"DE Total",349768,270784,201476,0,8467,830495,4020308,3787486,4151034,null,59906,12018734,8.7000299479542367,7.1494389682232491,4.8536340584056887,null,14.133809635094982,6.910003998757273]
[2002,null,"FL Total",8822971,5150090,990640,null,430076,15393777,108163825,77561350,18959313,null,5789042,210473530,8.157044187370408,6.6400210929799446,5.2250838413818057,null,7.4291393981940361,7.3138779018910363]
[2002,null,"GA Total",3705932,2512885,1365589,null,141279,7725685,48599732,38886943,34603113,null,1699290,123789078,7.6254165352187542,6.4620276271138106,3.9464339523441141,null,8.3140017301343505,6.2410069812459543]
[2002,null,"HI Total",453157,446998,415429,null,9254,1324838,2898380,3167933,3770401,null,54924,9891638,15.634837391922384,14.110083767554427,11.018164911371496,null,16.848736435802198,13.393514805131364]
[2002,null,"IA Total",1078910,577849,672309,null,129261,2458329,12920571,8803131,16547527,null,2626314,40897543,8.3503275513133275,6.5641304213239584,4.0628971326047694,null,4.9217648765532225,6.0109454497058659]
[2002,null,"ID Total",464924,397869,275669,null,17039,1155501,7055912,6962527,6352163,null,329064,20699666,6.5891411344132411,5.7144338542600988,4.3397658403916903,null,5.1780200812000095,5.5822205053936615]
[2002,null,"IL Total",3777911,3326338,1920053,null,581032,9605334,45030069,44243823,39287515,null,9885906,138447313,8.3897517456613269,7.5181975120007145,4.8871836256378138,null,5.8773773491271308,6.9378984625003159]
[2002,null,"IN Total",2182577,1303180,1876620,null,57426,5419803,31567900,21790374,47481232,null,589044,101428550,6.9139125504072174,5.9805306691844757,3.9523405795367736,null,9.749017051357793,5.343468875380748]
[2002,null,"KS Total",977037,841207,461796,null,35392,2315432,12745301,13392220,10195483,null,380536,36713540,7.6658605395039316,6.2813110895729016,4.5294175861996928,null,9.3005655181112949,6.3067522227494273]
[2002,null,"KY Total",1431245,782142,1352620,null,154958,3720965,25347157,14745178,43812377,null,3362123,87266835,5.646570145914195,5.3043917136842973,3.0873011067169442,null,4.6089331056597276,4.2638936086085852]
[2002,null,"LA Total",2000355,1241597,1310197,null,194251,4746400,28157092,18685881,29661709,null,2756307,79260989,7.1042670173468201,6.644572979994896,4.417132539463589,null,7.0475095843822908,5.9883179100881518]
[2002,null,"MA Total",2043207,2430449,841210,null,88655,5403521,18694666,24249594,10086842,null,676435,53707537,10.929358138840245,10.022637904783066,8.3396765806384199,null,13.106211239808703,10.061010617560065]
[2002,null,"MD Total",1973019,1327858,836298,null,91578,4228753,25489053,21044289,20874507,null,972057,68379906,7.740652428318934,6.3098259104881143,4.0063125802204578,null,9.4210524691453283,6.1842041724947681]
[2002,null,"ME Total",515153,404652,250188,null,13856,1183849,4043100,3789180,3549827,null,59251,11441358,12.741534960797408,10.679144300349943,7.0478927564639067,null,23.385259320517797,10.347102153433186]
[2002,null,"MI Total",2844554,2794428,1684308,null,100088,7423378,34336161,35880320,33537474,null,959565,104713520,8.2844264389370732,7.7881914096641278,5.0221671435362127,null,10.430559680688646,7.0892259184869344]
[2002,null,"MN Total",1531480,1143281,874721,null,54470,3603952,20450927,19456717,21514632,null,740085,62162361,7.4885602985136082,5.8760221470045542,4.0657028202945789,null,7.3599654093786526,5.7976433681468436]
[2002,null,"MO Total",2238090,1575542,678501,null,73094,4565227,31684209,26796207,15341437,null,1178776,75000629,7.0637395429376193,5.8797202156260395,4.4226691410980603,null,6.2008388362165503,6.0869182843786547]
[2002,null,"MS Total",1299120,803953,660844,null,71330,2835247,17843742,11772999,15020552,null,814557,45451850,7.280535663427548,6.8287867857629143,4.3995986299305114,null,8.756907128660119,6.2379133082591798]
[2002,null,"MT Total",291404,251251,165441,null,23563,731659,4030664,4003108,4462794,null,334822,12831388,7.2296772938652287,6.2763982385686319,3.7071171109399179,null,7.0374706560500799,5.7021033110369661]
[2002,null,"NC Total",4085367,2558701,1473598,null,145639,8263305,49854417,39276813,31381089,null,2174149,122686468,8.1945938711909925,6.5145331419837955,4.6958153682939425,null,6.6986669266917769,6.7353027067337203]
[2002,null,"ND Total",234081,199119,104821,null,19002,557023,3663885,3403944,2635775,null,515749,10219353,6.3888741049459794,5.8496555760024256,3.9768569016702866,null,3.6843503332047178,5.4506679630305364]
[2002,null,"NE Total",602900,414774,293929,null,112045,1423648,8956037,7383737,7563454,null,1757833,25661061,6.7317720996463057,5.6173994279590405,3.8861742267487842,null,6.3740412200703931,5.5478921935456995]
[2002,null,"NH Total",476046,405019,201963,null,17209,1100237,4002520,4024499,2222292,null,134076,10383387,11.893656996092462,10.063836517290724,9.0880496352414539,null,12.835257615083982,10.596128219048371]
[2002,null,"NJ Total",2820455,3154787,885537,null,77893,6938672,27171374,35429281,11475853,null,526112,74602620,10.380244296810313,8.9044623852231162,7.716524427421648,null,14.805402651906819,9.3008422492400395]
[2002,null,"NM Total",445356,505453,237924,null,103028,1291761,5238134,6999541,5315758,null,1653484,19206917,8.5021879928997617,7.2212306492668592,4.4758245202283478,null,6.2309644363054009,6.7254989439481623]
[2002,null,"NV Total",914611,682672,824237,null,38723,2460243,9702083,7537882,11372586,null,591721,29204272,9.4269550157424948,9.0565493065558726,7.2475776397733993,null,6.5441314403240716,8.4242572456522797]
[2002,null,"NY Total",6294512,7680734,1301942,null,1177265,16454453,46457030,62270518,25148005,null,13564563,147440116,13.549105485219352,12.334462995795217,5.1771184235091408,null,8.6789747668244086,11.160092277735322]
[2002,null,"OH Total",4193307,3119398,2845281,null,224616,10382602,50863643,39924173,58471510,null,4147772,153407098,8.2442128653663289,7.8133064897800137,4.8660980364625441,null,5.4153410553907015,6.7680062626567645]
[2002,null,"OK Total",1340804,752626,490904,null,180456,2764790,19927272,13097069,12897521,null,3563604,49485466,6.7284874718426089,5.7465223707686048,3.8061888017084833,null,5.0638623146679596,5.5870747988914564]
[2002,null,"OR Total",1248978,982155,580824,null,47524,2859481,17553984,14901886,12295887,null,503416,45255173,7.1150685793037072,6.5908100491441148,4.7237259093223614,null,9.4403038441368565,6.3185726856021525]
[2002,null,"PA Total",4747365,3622688,2747360,null,158670,11276083,48729956,42631879,47089551,null,1368484,139819870,9.7421902043170316,8.4976034014358124,5.8343304228999759,null,11.594582033841828,8.0647214162050069]
[2002,null,"RI Total",288681,286973,105945,null,13943,695542,2828887,3315843,1331242,null,84727,7560699,10.204755439153278,8.6546015598446608,7.9583576840273969,null,16.456383443294346,9.1994404221091202]
[2002,null,"SC Total",2069025,1177276,1229013,null,61199,4536513,26786631,18156632,31926073,null,950056,77819392,7.7240956505504554,6.4839998960159573,3.849558948261504,null,6.441620283435924,5.829540534061227]
[2002,null,"SD Total",276301,191210,72835,null,19505,559851,3733016,3062101,1603878,null,537806,8936801,7.4015487745029755,6.2444053935516823,4.5411808130044804,null,3.6267724792955081,6.2645570825623169]
[2002,null,"TN Total",2483253,1711585,1322006,null,99196,5616040,38751810,26523396,31845313,null,1112508,98233027,6.4080955186351298,6.4531140733260548,4.1513361793617793,null,8.9164302638722592,5.7170588869260843]
[2002,null,"TX Total",9778332,6094634,4761411,null,616196,21250573,121435110,87745805,102251054,null,9413880,320845849,8.0523104067678606,6.9457839038572837,4.6565886743817817,null,6.5456113738437285,6.623296846829394]
[2002,null,"UT Total",471282,474278,269309,null,39670,1254539,6938291,8462993,7019410,null,846494,23267188,6.7924795889938894,5.6041402846487056,3.8366329933712375,null,4.6863887989755391,5.3918806174600897]
[2002,null,"VA Total",3144111,1761586,806898,null,552537,6265132,40358373,29998990,19520908,null,10740299,100618570,7.7904800572609805,5.8721510290846455,4.1335064946773992,null,5.1445215817548471,6.2266160212771853]
[2002,null,"VT Total",261528,215994,125731,null,8653,611906,2046818,1945838,1591682,null,44925,5629263,12.777296271578615,11.100307425386903,7.8992537454089451,null,19.260990539788537,10.870090809400804]
[2002,null,"WA Total",2017833,1484854,770280,null,159905,4432872,32065997,24309634,15791500,null,3236725,75403856,6.292749918238937,6.108088669701897,4.8778140138682202,null,4.9403332071770079,5.8788399362494141]
[2002,null,"WI Total",1764624,1252923,1130832,null,60311,4208690,21575371,19143997,25533710,null,746218,66999296,8.1788813735810155,6.5447304447446371,4.4287806198159219,null,8.0822226212715318,6.2816928703250854]
[2002,null,"WV Total",651154,380748,414888,null,7800,1454590,10444146,7039028,10902031,null,77917,28463122,6.2346313427636879,5.4090990972048978,3.8056028275832272,null,10.010652360845516,5.1104372879405151]
[2002,null,"WY Total",155596,172726,264409,null,9593,602324,2232285,3027372,7452648,null,161755,12874060,6.9702569340384404,5.7054765651528783,3.5478530584028656,null,5.9305740162591576,4.6785862424130382]
[2002,"US Total","US Total",106833575,87117379,48335857,null,7123700,249410511,1265179869,1104496607,990237631,null,105551904,3465466011,8.4441412338027018,7.8875189337725145,4.8812381479774327,null,6.7490018938928849,7.1970266108029071]
[2003,null,"AK Total",238065,259408,86770,0,null,584243,1987009,2473028,1103645,0,null,5563682,11.981073060061631,10.489488998911456,7.8621295797108672,"",null,10.501013537437977]
[2003,null,"AL Total",2175026,1399001,1355118,0,null,4929145,29416418,20410633,34017169,0,null,83844220,7.3939185933515086,6.8542754161519639,3.9836295607080059,"",null,5.8789323819817279]
[2003,null,"AR Total",1129827,585091,684562,0,null,2399480,15598301,10568019,16941939,0,null,43108259,7.2432696355840296,5.536430242981206,4.0406354904240889,"",null,5.5661723661816174]
[2003,null,"AZ Total",2315709,1803209,586597,0,null,4705515,27741520,25424540,10913500,0,null,64079560,8.3474481571305397,7.0923957719589028,5.3749667842580289,"",null,7.3432386239855578]
[2003,null,"CA Total",10141558,13672048,4787140,46896,null,28647642,82925899,109577674,49908922,808821,null,243221316,12.229663015169724,12.477037977644972,9.5917519516851115,5.7980690412340925,null,11.778425703444512]
[2003,null,"CO Total",1280454,1297891,565032,2742,null,3146119,15724839,19656729,11075619,37458,null,46494645,8.1428751035225222,6.6027821821219597,5.1015839385590995,7.320198622457152,null,6.7666265652743451]
[2003,null,"CT Total",1491094,1299905,428664,14845,null,3234508,13178336,13093634,5365918,192330,null,31830218,11.31473654943993,9.9277633695886109,7.9886423907335145,7.7185046534601982,null,10.161752583661224]
[2003,null,"DC Total",137577,635376,14881,21815,null,809649,1754304,8639346,267248,285485,null,10946383,7.8422553901718288,7.3544455795612302,5.5682362449859308,7.6413822092229013,null,7.3964980030389951]
[2003,null,"DE Total",360046,284248,232744,0,null,877038,4190390,3886166,4523034,0,null,12599590,8.5921835437751621,7.3143555885157765,5.1457495123848283,"",null,6.9608455513234953]
[2003,null,"FL Total",9636112,6082671,1048419,7010,null,16774212,112649865,85256748,19374815,97194,null,217378622,8.554037770040825,7.1345332102040766,5.4112465073860063,7.2123793649813779,null,7.7165876964663065]
[2003,null,"GA Total",3710663,2699302,1396962,8670,null,7815597,48174230,40554073,34768042,180312,null,123676657,7.7025891228567636,6.6560564705794159,4.0179484366706646,4.8083322241448156,null,6.3193792503624993]
[2003,null,"HI Total",506552,528299,469075,0,null,1503926,3027624,3517123,3846089,0,null,10390836,16.731007549154057,15.020771238310402,12.196155627183874,"",null,14.473580374091171]
[2003,null,"IA Total",1093976,726471,698856,0,null,2519303,12767551,11637018,16802715,0,null,41207284,8.568409086441088,6.2427590985938153,4.1591849888544798,"",null,6.1137322226817954]
[2003,null,"ID Total",442569,303970,360226,0,null,1106765,7089744,5466348,8662593,0,null,21218685,6.2423833639127171,5.5607509803620259,4.1584084580679246,"",null,5.2159924142330212]
[2003,null,"IL Total",3615807,3617618,2091506,28397,null,9353328,43161332,49560841,43041769,483949,null,136247891,8.3774221796491357,7.2993474828241922,4.8592473046356437,5.8677670580990968,null,6.8649341515311972]
[2003,null,"IN Total",2162179,1374380,1854728,1372,null,5392659,30726178,22441376,47283820,16405,null,100467779,7.0369279251067285,6.124312519874004,3.9225426372065542,8.3633038707711069,null,5.3675507248945955]
[2003,null,"KS Total",971024,882456,479051,0,null,2332531,12602296,13751156,10381938,0,null,36735390,7.7051356356016392,6.4173222963945724,4.6142733659168451,"",null,6.3495473982990243]
[2003,null,"KY Total",1435037,963227,1364865,0,null,3763129,24703645,17945819,42570167,0,null,85219631,5.8090091563410988,5.3674173354807602,3.2061537367236546,"",null,4.4158006269705625]
[2003,null,"LA Total",2240664,1627717,1518432,208,null,5387021,28572305,21943667,27250507,2843,null,77769322,7.8420834440903526,7.4177073503712938,5.5721238507599145,7.3162152655645443,null,6.9269229324128609]
[2003,null,"MA Total",2271885,2686752,891355,11930,null,5861922,19590791,25647839,9984161,291566,null,55514357,11.596698673371586,10.475549226583963,8.9276905690923858,4.0916979346014282,null,10.559290094992905]
[2003,null,"MD Total",2060483,1177810,1328856,26659,null,4593808,26671274,16950347,27175526,461436,null,71258583,7.7254764808010297,6.948589312065411,4.8898998311936994,5.7773992493000117,null,6.4466732379452454]
[2003,null,"ME Total",521901,409439,240892,0,null,1172232,4218952,3959394,3793491,0,null,11971837,12.370394353858494,10.340951165759204,6.3501402797581434,"",null,9.7915800223474481]
[2003,null,"MI Total",2813077,2671529,1975944,279,null,7460829,33669474,35391365,39812955,3399,null,108877193,8.3549775681081329,7.5485333781276873,4.9630679260054924,8.2082965578111207,null,6.8525177720186079]
[2003,null,"MN Total",1579058,1256889,954789,0,null,3790736,20637751,20533286,21916302,0,null,63087339,7.6513085170956856,6.1212267729578205,4.3565241982885619,"",null,6.0087111932237303]
[2003,null,"MO Total",2185963,1617635,666590,0,null,4470188,31421927,27987361,14830600,0,null,74239888,6.9568075821702466,5.7798768522691368,4.4946934041778484,"",null,6.0212752476135201]
[2003,null,"MS Total",1342600,913348,684468,0,null,2940416,17669709,12592850,15281322,0,null,45543881,7.5983141544662676,7.2529093890580763,4.4791150922675405,"",null,6.4562262491420084]
[2003,null,"MT Total",311334,303797,172081,0,null,787212,4120150,4437530,4266980,0,null,12824660,7.5563753746829603,6.8460832940847727,4.0328522749110611,"",null,6.1382679930696016]
[2003,null,"NC Total",4106255,2769773,1453390,0,null,8329418,49348767,41672018,30314336,0,null,121335121,8.3208867204321439,6.6466015636679749,4.7943982675391608,"",null,6.8648038023549667]
[2003,null,"ND Total",240596,214224,117053,0,null,571873,3707436,3800069,2953603,0,null,10461108,6.4895523483075639,5.6373713214154799,3.9630580006859417,"",null,5.4666580251346222]
[2003,null,"NE Total",607759,498626,351922,0,null,1458307,8852219,8582936,8421411,0,null,25856566,6.8656118878215731,5.8095038807233328,4.1788959118608506,"",null,5.6399871506525656]
[2003,null,"NH Total",509432,444673,234189,0,null,1188294,4251834,4317817,2402891,0,null,10972542,11.981464939600182,10.298560592076969,9.7461349682528251,"",null,10.829705641591529]
[2003,null,"NJ Total",2921307,3334501,975600,13182,null,7244590,27367126,36616281,12214748,184357,null,76382512,10.674511455824772,9.1066075224843281,7.9870661269475232,7.1502573810595749,null,9.4846186781602579]
[2003,null,"NM Total",470965,593171,289527,0,null,1353663,5418038,8063236,5849217,0,null,19330491,8.6925377784356623,7.3564881395013115,4.9498420044939344,"",null,7.0027346951507852]
[2003,null,"NV Total",932216,717570,849020,0,null,2498806,10339935,8167940,11623785,0,null,30131660,9.0156853016967702,8.7852016542726812,7.304161252122265,"",null,8.292958303658013]
[2003,null,"NY Total",6742612,9372473,1552260,252191,null,17919536,47115887,72495187,21744508,2689121,null,144044703,14.310697366262042,12.928407233434683,7.13863013134167,9.3781945847732402,null,12.440260298915678]
[2003,null,"OH Total",4100423,3377409,2767674,278,null,10245784,49620578,44736571,57827582,4507,null,152189238,8.2635534797680101,7.5495482208504541,4.7860794179497255,6.1681828267140002,null,6.732265786099803]
[2003,null,"OK Total",1506985,1082721,610925,0,null,3200631,20161967,16958301,13307900,0,null,50428168,7.4743947353946174,6.3846077505051948,4.590694249280503,"",null,6.346911115232265]
[2003,null,"OR Total",1252144,987527,554251,1020,null,2794942,17735560,15483362,11960528,15280,null,45194730,7.0600759152798105,6.3779881914535101,4.6340011076434084,6.6753926701570681,null,6.1842210363907473]
[2003,null,"PA Total",4760155,3724216,2715079,56577,null,11256027,49651001,43217826,46773439,726862,null,140369128,9.5872286643324678,8.6173145312769783,5.8047452957222152,7.7837333634169896,null,8.0188764868582787]
[2003,null,"RI Total",348084,352122,116198,0,null,816404,2998209,3489537,1308880,0,null,7796626,11.60973100941262,10.090794280158084,8.8776664018091811,"",null,10.471247434467166]
[2003,null,"SC Total",2117182,1316126,1251102,0,null,4684410,26421639,19336129,31296330,0,null,77054098,8.0130608097400771,6.806564023233399,3.9975997185612497,"",null,6.0793781532553917]
[2003,null,"SD Total",279509,224117,73367,0,null,576993,3739838,3713371,1626781,0,null,9079990,7.4738264063844477,6.0354055654552159,4.5099494031464591,"",null,6.3545554565588729]
[2003,null,"TN Total",2467451,1835631,1383846,0,null,5686928,37696941,27481018,32277849,0,null,97455808,6.5454939699218562,6.6796324648526486,4.2872931216699106,"",null,5.8353915653749437]
[2003,null,"TX Total",11111340,7581181,5512229,5954,null,24210704,121354826,96694234,104546895,90000,null,322685955,9.1560759190573933,7.8403651245636841,5.2724942237643688,6.6155555555555559,null,7.5028688496838978]
[2003,null,"UT Total",494434,504133,289882,1479,null,1289928,7166407,9023642,7645673,24628,null,23860350,6.8993290501083733,5.586801870020996,3.7914517139302193,6.0053597531265224,null,5.4061570764888192]
[2003,null,"VA Total",3173954,2365003,815395,9375,null,6363727,40876706,41179139,19282214,171672,null,101509731,7.7647010011031714,5.7432065298888348,4.2287415750079322,5.4609953865510974,null,6.2690807445839845]
[2003,null,"VT Total",257866,212355,117483,0,null,587704,2011389,1881027,1460013,0,null,5352429,12.820294831084389,11.289311636675071,8.0467091731374989,"",null,10.980136308206983]
[2003,null,"WA Total",2010273,1701266,866186,2716,null,4580441,31872045,28039324,18180029,42103,null,78133501,6.307323549524356,6.067428729736851,4.764491849820482,6.4508467330118995,null,5.8623265838298995]
[2003,null,"WI Total",1853291,1397390,1217362,0,null,4468043,21364143,20056103,25821248,0,null,67241494,8.6747734276071835,6.9674053827904654,4.71457460150648,"",null,6.6447705638426182]
[2003,null,"WV Total",653515,389170,407592,0,null,1450277,10473404,7136440,10687149,0,null,28296993,6.2397573892881439,5.4532792260566891,3.8138515707042169,"",null,5.1251982852029538]
[2003,null,"WY Total",160946,188529,280795,0,null,630270,2286201,3282183,7685452,0,null,13253836,7.0398884437545082,5.7440124453755317,3.6535912266448349,"",null,4.7553779901909152]
[2003,"US Total","US Total",111248934,96263394,51740930,513595,null,259766853,1275823910,1198727601,1012373247,6809728,null,3493734486,8.7197718374787314,8.0304644624596406,5.1108551271307947,7.5420780389466362,null,7.4352202218265537]
[2004,null,"AK Total",256461,285728,93819,0,null,636008,2061905,2600608,1125971,0,null,5788484,12.438060919392504,10.986969201048371,8.3322749875440838,"",null,10.987470985494648]
[2004,null,"AL Total",2295151,1506485,1476774,0,null,5278410,30109115,21166144,35595260,0,null,86870519,7.6227780192144472,7.1174277185301209,4.1487939686351494,"",null,6.0761810344427669]
[2004,null,"AR Total",1149871,605346,720015,0,null,2475232,15619397,10730967,17321996,0,null,43672360,7.3618142877090582,5.6411132379775282,4.1566514621063302,"",null,5.6677312606875381]
[2004,null,"AZ Total",2446631,1901179,637419,0,null,4985229,28920651,26106424,11906176,0,null,66933251,8.4598061087905663,7.2824183043989477,5.3536836680391753,"",null,7.44806045652855]
[2004,null,"CA Total",10168468,13845979,4526047,57768,null,28598262,83361251,118952885,48811586,900251,null,252025973,12.198075098465113,11.639884984714746,9.2724850202572799,6.4168770709502132,null,11.347347124417212]
[2004,null,"CO Total",1307036,1343024,596062,1079,null,3247201,15532168,19497956,11675139,18578,null,46723841,8.4150261573271674,6.8880245703703507,5.1053953190621542,5.8079448810420926,null,6.9497732431715109]
[2004,null,"CT Total",1536510,1331877,422797,13787,null,3304971,13211390,13454655,5358497,190068,null,32214610,11.630191826900878,9.8990052141805194,7.8902162304093855,7.2537197213628808,null,10.259230206418765]
[2004,null,"DC Total",146788,669893,13358,22411,null,852450,1834434,8994298,282050,304065,null,11414847,8.0018141835574355,7.4479742610262631,4.7360397092714059,7.3704635522010093,null,7.4679056145036373]
[2004,null,"DE Total",377749,300125,207406,0,null,885280,4304533,4033420,3423200,0,null,11761153,8.7756093402002033,7.4409558141725878,6.058833839682169,"",null,7.5271531626193449]
[2004,null,"FL Total",10085886,6601384,1139931,7319,null,17834520,112203012,86765231,19518051,98200,null,218584494,8.9889619005949672,7.6083287325080713,5.8403935925774553,7.4531568228105902,null,8.1590965917280478]
[2004,null,"GA Total",4016437,2912397,1587183,9232,null,8525249,51123502,42316393,35845569,180320,null,129465784,7.8563416880165997,6.8824320636213017,4.4278359760449053,5.1197870452528838,null,6.5849437099148913]
[2004,null,"HI Total",571200,588079,525600,0,null,1684879,3162192,3632408,3936920,0,null,10731520,18.063419299017898,16.189783746759726,13.350537984007802,"",null,15.700282904937977]
[2004,null,"IA Total",1131602,731182,755719,0,null,2618503,12625127,10840215,17437431,0,null,40902773,8.9630939950148623,6.745087620494612,4.3338895505880428,"",null,6.4017737868285849]
[2004,null,"ID Total",446408,294304,344210,0,null,1084922,7313929,5484015,9010730,0,null,21808674,6.1035320413966279,5.3665790483797,3.8200012651583166,"",null,4.9747270283374405]
[2004,null,"IL Total",3638262,3569731,2231611,25346,null,9464950,43442533,47358378,48008008,445037,null,139253956,8.3748845860346126,7.5376969202788153,4.6484140729188343,5.6952567988729026,null,6.7968984665685186]
[2004,null,"IN Total",2276904,1448389,2022062,1457,null,5748812,31192229,22956901,48928497,16636,null,103094263,7.299587342732063,6.3091660324710208,4.1326877463658853,8.7581149314739122,null,5.5762676144258387]
[2004,null,"KS Total",961622,892513,510275,0,null,2364410,12416599,13830551,10879390,0,null,37126540,7.7446489171471189,6.4531991530923101,4.6902905401865365,"",null,6.3685169692624202]
[2004,null,"KY Total",1538429,1033722,1431656,0,null,4003807,25186568,18443306,42891282,0,null,86521156,6.1081327158190035,5.6048628158097031,3.3378717847603623,"",null,4.6275468164110061]
[2004,null,"LA Total",2324175,1710298,1646262,1124,null,5681859,28862996,22567786,28290476,15854,null,79737112,8.0524384925251695,7.5784926354760715,5.8191385680467169,7.0896934527564017,null,7.1257396430409967]
[2004,null,"MA Total",2323431,2858347,843983,18900,null,6044661,19768529,26020124,9946998,406368,null,56142019,11.753181028289966,10.985139809479771,8.4848011430182257,4.6509567682494684,null,10.766732489617091]
[2004,null,"MD Total",2180630,1304338,1269298,31058,null,4785324,27951978,17264135,21194572,481015,null,66891700,7.8013441481672601,7.5551888351197443,5.9887880727197507,6.4567633025997111,null,7.1538382190914565]
[2004,null,"ME Total",526569,427673,243595,0,null,1197837,4331109,4325470,3711089,0,null,12367668,12.157833016901677,9.8873186035274774,6.5639762344691812,"",null,9.6852292606819645]
[2004,null,"MI Total",2758552,2925172,1716747,238,null,7400709,33103586,38632100,34867337,3017,null,106606040,8.3330911642019689,7.571868989777931,4.9236539056596147,7.8886310904872392,null,6.9421104095040018]
[2004,null,"MN Total",1624406,1287373,1037573,727,null,3950079,20507412,20406705,22415428,10770,null,63340315,7.9210677583305005,6.3085784794752513,4.6288342118651489,6.7502321262766944,null,6.2362793743605476]
[2004,null,"MO Total",2184956,1647846,660821,485,null,4494108,31350643,28391148,14302630,9875,null,74054296,6.9694136735887682,5.8040837235605975,4.6202761310332434,4.9113924050632916,null,6.0686661581388881]
[2004,null,"MS Total",1443559,1018804,759039,0,null,3221402,17580026,12750284,15702228,0,null,46032538,8.2113587317788959,7.9904416246728305,4.8339573212158173,"",null,6.9980977368660406]
[2004,null,"MT Total",318546,321219,189813,0,null,829578,4052761,4330178,4573843,0,null,12956782,7.8599749652150717,7.4181477066300738,4.1499675437044949,"",null,6.4026546097634425]
[2004,null,"NC Total",4369008,2871463,1515702,0,null,8756173,51717380,42864261,31075166,0,null,125656807,8.4478525400938711,6.6989677017877431,4.8775346847704695,"",null,6.968323649987382]
[2004,null,"ND Total",248815,225367,124332,0,null,598514,3662781,3843141,3010478,0,null,10516400,6.7930624298859259,5.8641356119902968,4.1299753726816801,"",null,5.6912441519911754]
[2004,null,"NE Total",609749,496782,368933,0,null,1475464,8756735,8501171,8618024,0,null,25875930,6.963200325235376,5.8436890635419516,4.2809465371644357,"",null,5.7020713844874367]
[2004,null,"NH Total",534912,479678,233196,0,null,1247786,4281738,4363073,2328498,0,null,10973309,12.492870885607667,10.99404020973291,10.014867953504792,"",null,11.371100549524305]
[2004,null,"NJ Total",3147967,3792644,1012090,31715,null,7984416,28020125,38073559,11209578,289905,null,77593167,11.234664370697846,9.9613592729799709,9.0287966237444444,10.939790621065521,null,10.290101962199842]
[2004,null,"NM Total",488387,608971,311796,0,null,1409154,5634821,8238750,5972164,0,null,19845735,8.6673028300277863,7.3915460476407224,5.2208211294934301,"",null,7.1005382264753614]
[2004,null,"NV Total",1034037,751651,895010,0,null,2680698,10672590,8275330,12364386,0,null,31312306,9.6887166095577548,9.0830335466984398,7.2386125764756937,"",null,8.5611644188709697]
[2004,null,"NY Total",6889582,9654300,1455397,209818,null,18209097,47378876,74377929,20675049,2649855,null,145081709,14.541463583897601,12.980060254164915,7.0393883951617235,7.918093631538329,null,12.550925354759917]
[2004,null,"OH Total",4251139,3510019,2863503,4536,null,10629197,50300038,45313453,58558349,49274,null,154221114,8.4515622035911786,7.7460859140441141,4.8899995455814507,9.2056662743028781,null,6.892180145968859]
[2004,null,"OK Total",1520291,1115594,676710,0,null,3312595,19699041,17020382,14222619,0,null,50942042,7.7175888917638176,6.5544592359912954,4.7579844471682744,"",null,6.5026741566425628]
[2004,null,"OR Total",1293043,1009880,529070,1010,null,2833003,18000708,15666621,11953569,15550,null,45636448,7.1832896794948287,6.4460613427745521,4.4260421301788613,6.495176848874598,null,6.207764022300772]
[2004,null,"PA Total",4852579,3773901,2798823,60255,null,11485558,50663389,44355434,47659216,823454,null,143501493,9.5780781660697834,8.508317154556531,5.8725745719358873,7.3173486314961131,null,8.0037898978514459]
[2004,null,"RI Total",365737,372960,126054,0,null,864751,3000355,3542437,1344783,0,null,7887575,12.189790874746489,10.528345317079738,9.3735569233103035,"",null,10.963458350633751]
[2004,null,"SC Total",2266566,1389587,1315384,0,null,4971537,27909738,20112912,31885690,0,null,79908340,8.1210579619199574,6.9089299451019324,4.1253113857658406,"",null,6.2215495904432503]
[2004,null,"SD Total",282665,224235,86770,0,null,593670,3695725,3627165,1890954,0,null,9213844,7.6484316338472151,6.1821008969815265,4.5886890955570578,"",null,6.4432391084546259]
[2004,null,"TN Total",2656585,1991739,1466347,122,null,6114793,38525656,28248753,32885218,1038,null,99660665,6.8956256059598307,7.0507147696041663,4.458985189029308,11.753371868978805,null,6.1356132833350046]
[2004,null,"TX Total",11707073,7867462,5902053,5714,null,25482302,120329880,99615578,100588036,81346,null,320614840,9.7291487367892326,7.8978229690139425,5.8675496954727304,7.0243158852309886,null,7.9479483856704825]
[2004,null,"UT Total",528323,551497,313597,1667,null,1395084,7324848,9345111,7816391,25354,null,24511704,7.2127503533179116,5.9014494316867934,4.0120434098038338,6.5748994241539798,null,5.6915014965911794]
[2004,null,"VA Total",3397449,2529644,842859,10106,null,6780058,42503395,43024672,19734461,161645,null,105424173,7.9933591187245163,5.8795195463663266,4.271000864933681,6.2519719137616381,null,6.431217629755559]
[2004,null,"VT Total",273020,225759,125553,0,null,624332,2109494,1977540,1576738,0,null,5663772,12.942440225001825,11.41615340271246,7.9628321255655665,"",null,11.023254467164286]
[2004,null,"WA Total",2068792,1742153,824832,2689,null,4638466,32454682,28225786,19259409,41731,null,79981608,6.374402312738729,6.172203672202432,4.282748240093972,6.4436510028515972,null,5.7994157856891295]
[2004,null,"WI Total",1922131,1401389,1352998,0,null,4676518,21192325,19348875,27434509,0,null,67975709,9.0699392350768502,7.242741503058963,4.9317376155702295,"",null,6.8796899198212111]
[2004,null,"WV Total",669935,394156,418859,253,null,1483203,10755869,7216779,10941528,4436,null,28918612,6.2285529881407076,5.4616609431991749,3.8281581877777948,5.703336339044184,null,5.1288872370499661]
[2004,null,"WY Total",163124,202962,308119,0,null,674205,2261814,3393334,7884365,0,null,13539513,7.2120872892289105,5.9811972532028976,3.907974833737403,"",null,4.9795365608792572]
[2004,"US Total","US Total",115577148,100546200,53477062,518816,null,270119226,1291981578,1230424731,1017849532,7223642,null,3547479483,8.9457272431790038,8.1716660488678041,5.2539260783390525,7.1821942449528926,null,7.6143985411176516]
[2005,null,"AK Total",274152,311427,107443,0,null,693022,2061652,2694911,1156008,0,null,5912571,13.297685545378172,11.556114469086364,9.2943128421256596,"",null,11.721161572520652]
[2005,null,"AL Total",2504003,1619523,1641194,0,null,5764720,31315100,21607755,36278765,0,null,89201620,7.9961520161200186,7.4951007173119093,4.5238419775314842,"",null,6.4625732133564391]
[2005,null,"AR Total",1370920,702699,836840,0,null,2910459,17133693,11366398,17664832,0,null,46164923,8.0013106339654847,6.1822487651760918,4.7373221551158826,"",null,6.304481434963078]
[2005,null,"AZ Total",2707355,2031772,665280,0,null,5404407,30543645,27468349,11378692,0,null,69390686,8.8638896896555739,7.3967751028647557,5.8467177070967384,"",null,7.788375229494056]
[2005,null,"CA Total",10707559,14007055,4797045,55442,null,29567101,85610410,117550525,50242289,846283,null,254249507,12.507309566675362,11.915774089481948,9.5478233485739477,6.5512364067339179,null,11.62916748546537]
[2005,null,"CO Total",1489539,1512137,691209,972,null,3693857,16436381,19845958,12051510,19387,null,48353236,9.0624511563707362,7.6193701508387752,5.7354555570214849,5.0136689534223962,null,7.6393170459160169]
[2005,null,"CT Total",1882773,1607703,484403,16670,null,3991549,13802962,13949347,5152936,189784,null,33095029,13.640354874555186,11.525292187512433,9.4005242836317002,8.7836698562576405,null,12.060871739982462]
[2005,null,"DC Total",176448,848283,36237,23998,null,1084966,1938270,9295922,256447,325568,null,11816207,9.1033756906932464,9.1253239861522069,14.130405112947315,7.3711175545508159,null,9.1820158533106273]
[2005,null,"DE Total",414051,322150,205133,0,null,941334,4594009,4237757,3305022,0,null,12136788,9.0128469491461605,7.6018988346901439,6.2067060370551239,"",null,7.7560389124371287]
[2005,null,"FL Total",11140738,7293498,1271206,7945,null,19713387,115791459,89410281,19676345,98926,null,224977011,9.6213814872131458,8.1573370740217221,6.4605799501889196,8.0312556860683735,null,8.7624006170123749]
[2005,null,"GA Total",4565468,3427862,1826756,10254,null,9830340,52826512,44663298,34601792,173850,null,132265452,8.6423801745608344,7.6748967351224264,5.2793681899480811,5.8981880931837791,null,7.4322809557253091]
[2005,null,"HI Total",655008,659278,617583,0,null,1931869,3164065,3463147,3911698,0,null,10538910,20.701471050689541,19.036962623879379,15.788105318968897,"",null,18.330823586120385]
[2005,null,"IA Total",1258241,783368,817783,0,null,2859392,13570604,11271017,17915187,0,null,42756808,9.2718128095109105,6.9502867398744943,4.5647472169841148,"",null,6.6875712518109394]
[2005,null,"ID Total",477936,304255,337435,0,null,1119626,7600766,5615471,8636444,0,null,21852681,6.2879978149570714,5.4181563754847994,3.9071057486159813,"",null,5.1235177962832115]
[2005,null,"IL Total",4054880,3874739,2114919,29644,null,10074182,48592601,49977266,45888261,528087,null,144986215,8.3446448976872016,7.7530031354656339,4.6088453864050329,5.6134689927985351,null,6.9483722987043972]
[2005,null,"IN Total",2522561,1573156,2164797,1579,null,6262093,33628670,23958618,48944355,17267,null,106548910,7.5012214280255511,6.5661383306833478,4.4229758467549525,9.1446111078936703,null,5.8772004331156458]
[2005,null,"KS Total",1058503,954144,542007,0,null,2554654,13406146,14453103,11165034,0,null,39024283,7.895654724333153,6.601655021762455,4.8545038017797353,"",null,6.5463188651025312]
[2005,null,"KY Total",1769367,1146577,1560951,0,null,4476895,26947109,19090657,43313700,0,null,89351466,6.5660735628449052,6.0059588310658976,3.6038274264262808,"",null,5.0104326212174293]
[2005,null,"LA Total",2541984,1856680,1813941,899,null,6213504,28654171,21692000,27031224,11775,null,77389170,8.8712529844258974,8.5592845288585657,6.7105396337213588,7.634819532908705,null,8.0289063702324235]
[2005,null,"MA Total",2760307,3281906,909609,19322,null,6971144,20539324,26415494,9870553,402217,null,57227588,13.439132660841224,12.424170450872507,9.2153803338070315,4.8038745254427333,null,12.181439483348486]
[2005,null,"MD Total",2405229,1607751,1509206,36883,null,5559069,28439645,17931771,21516638,477331,null,68365385,8.4573102090409353,8.9659353780505011,7.0141348290564727,7.726923246133186,null,8.1314088994013556]
[2005,null,"ME Total",595970,441798,269339,0,null,1307107,4503454,4157213,3702212,0,null,12362879,13.233620239043187,10.627263986714176,7.2750831124743804,"",null,10.572836634573548]
[2005,null,"MI Total",3032824,3104565,1849998,657,null,7988044,36094954,39599845,34744739,5025,null,110444563,8.4023489820765533,7.8398412923080887,5.3245413643774961,13.074626865671641,null,7.2326276486783687]
[2005,null,"MN Total",1799428,1447868,1117590,1538,null,4366424,21743001,21985392,22265880,24780,null,66019053,8.2758953099436461,6.5855910142516452,5.0192940948213138,6.206618240516546,null,6.6138846311533737]
[2005,null,"MO Total",2436857,1755777,766288,927,null,4959849,34411988,29640253,16868838,19415,null,80940494,7.0814188357847856,5.9236235264253647,4.5426246905684913,4.7746587689930466,null,6.1277720889620468]
[2005,null,"MS Total",1564167,1074657,820783,0,null,3459607,17953344,12665855,15281865,0,null,45901064,8.7123992054070811,8.4846778997548924,5.3709609396497093,"",null,7.5370954363933702]
[2005,null,"MT Total",342060,332244,231235,0,null,905539,4221448,4473394,4783996,0,null,13478838,8.1029068698702442,7.4271123893848827,4.8335115664812429,"",null,6.7182274911234927]
[2005,null,"NC Total",4679817,3027755,1516421,3,null,9223996,54072734,44161328,30101279,36,null,128335377,8.6546705775964643,6.8561230767335619,5.0377294599342441,8.3333333333333339,null,7.1874148934007493]
[2005,null,"ND Total",265358,243998,131874,0,null,641230,3796009,3993818,3050163,0,null,10839990,6.9904470721750132,6.1093920654371328,4.3235066453825581,"",null,5.9154113610805918]
[2005,null,"NE Total",664983,528813,390638,0,null,1584434,9309209,8848232,8818503,0,null,26975944,7.1432814538807756,5.9764820813920796,4.4297541203988935,"",null,5.8735071514086776]
[2005,null,"NH Total",607193,551733,249478,0,null,1408404,4495376,4575721,2173531,0,null,11244628,13.507057029267408,12.05783744244896,11.478005144624117,"",null,12.525127554241902]
[2005,null,"NJ Total",3517736,4218309,1157922,22862,null,8916829,29973443,39762419,11862286,298665,null,81896813,11.736175920797621,10.608783635623375,9.7613731451087933,7.6547302161284385,null,10.887882780005127]
[2005,null,"NM Total",535571,656769,356998,0,null,1549338,5864834,8410621,6363496,0,null,20638951,9.1319038185906027,7.8088050810992433,5.6100923140361836,"",null,7.5068640843228902]
[2005,null,"NV Total",1129616,807513,994381,745,null,2932255,11079816,8515904,12896931,7979,null,32500630,10.195259560267067,9.4824107927942816,7.7102141587017874,9.3370096503321225,null,9.022148186050547]
[2005,null,"NY Total",7945034,11030745,1640646,324339,null,20940764,50532850,76821809,19946551,2846361,null,150147571,15.722513177071944,14.358871710506062,8.2252114663833353,11.394865233187216,null,13.946788389936724]
[2005,null,"OH Total",4585518,3716338,3029490,4327,null,11335673,53904244,46869755,59354379,47925,null,160176303,8.5067847347975043,7.9290749439590629,5.1040715968066985,9.0286906624934797,null,7.0769975256577125]
[2005,null,"OK Total",1694692,1223298,761975,0,null,3679965,21309314,17477404,14920384,0,null,53707102,7.9528228829891008,6.99931179710671,5.1069396069162831,"",null,6.8519150409567811]
[2005,null,"OR Total",1330449,1000655,613100,1078,null,2945282,18338815,15379662,12683813,16955,null,46419245,7.2548253526740956,6.5063523502662148,4.833719954717087,6.3580064877617222,null,6.344958863505858]
[2005,null,"PA Total",5289436,3890067,3018190,63549,null,12261242,53661476,45781817,47950070,879577,null,148272940,9.8570453037855312,8.4969694409463923,6.2944433657761083,7.2249501749136229,null,8.2693726852654308]
[2005,null,"RI Total",413450,424963,125027,0,null,963440,3171377,3628138,1249597,0,null,8049112,13.036923708534179,11.712977841526424,10.005385736361402,"",null,11.96951912210937]
[2005,null,"SC Total",2487104,1514948,1459564,0,null,5461616,28675763,20497870,32080455,0,null,81254088,8.6731920611842135,7.3907581617016795,4.549698562567146,"",null,6.7216507309761448]
[2005,null,"SD Total",308728,247995,91064,0,null,647787,3972979,3998480,1839558,0,null,9811017,7.7706929737106591,6.2022318481022785,4.9503195876400747,"",null,6.602648838545484]
[2005,null,"TN Total",2872418,2089676,1591009,150,null,6553253,41132286,29146413,33625413,1309,null,103905421,6.9833658163322117,7.1695820682977356,4.7315671632048062,11.45912910618793,null,6.3069404242152105]
[2005,null,"TX Total",13831781,9809780,6916247,5964,null,30563772,126561913,110784312,96841431,70606,null,334258262,10.928865305631087,8.8548458016329974,7.141826518445396,8.4468742033254962,null,9.1437596238084904]
[2005,null,"UT Total",568712,571175,338766,1991,null,1480644,7567279,9416776,7988772,27671,null,25000498,7.5154094358090937,6.0655047969708527,4.2405265790537019,7.1952585739582959,null,5.9224580246361489]
[2005,null,"VA Total",3644951,2704508,862603,11127,null,7223189,44661839,44670192,19354048,163473,null,108849552,8.1612201414276733,6.0543908116625067,4.4569642485127661,6.8066286175698743,null,6.6359381984410923]
[2005,null,"VT Total",283731,232432,127789,0,null,643952,2188639,2050800,1643614,0,null,5883053,12.963809929367063,11.333723425004877,7.7748790166060884,"",null,10.945881330662838]
[2005,null,"WA Total",2173380,1777761,943101,106,null,4894348,33212197,28099583,22111773,1647,null,83425200,6.5439211985885786,6.3266454879419385,4.2651532285538565,6.4359441408621736,null,5.8667500946956075]
[2005,null,"WI Total",2170508,1725682,1367832,0,null,5264022,22458357,22501289,25376037,0,null,70335683,9.6645894443658538,7.6692584144846103,5.3902506526137239,"",null,7.4841414421183625]
[2005,null,"WV Total",706482,412061,435472,269,null,1554284,11384443,7451627,11311577,4422,null,30152069,6.2056791008571963,5.5298124825625328,3.8497903519553462,6.0832202623247396,null,5.154817070762209]
[2005,null,"WY Total",177700,231777,319485,0,null,728962,2376532,3754053,8007142,0,null,14137727,7.4772820227120862,6.1740470899052307,3.99000042711869,"",null,5.1561470949325869]
[2005,"US Total","US Total",128392676,110521623,58445282,643240,null,298002821,1359227107,1275079020,1019156065,7506321,null,3660968513,9.4460061411944753,8.6678253870101329,5.7346744043563138,8.5693111179231476,null,8.1399995640989555]
[2006,null,"AK Total",314378,336254,143432,0,null,794064,2120254,2819210,1242827,0,null,6182291,14.827374456079319,11.9272420287953,11.54078564434149,"",null,12.844170551014178]
[2006,null,"AL Total",2824690,1808546,1778046,0,null,6411282,32277083,22119933,36280679,0,null,90677695,8.7513794229794559,8.1760916726104007,4.9008068454286651,"",null,7.0704068955436066]
[2006,null,"AR Total",1510709,805818,943191,0,null,3259718,17065081,11580534,17990009,0,null,46635624,8.8526330463945637,6.9583837843747105,5.242860078613635,"",null,6.9897595880779892]
[2006,null,"AZ Total",3041748,2294868,697504,0,null,6034120,32367475,28625909,12259392,0,null,73252776,9.3975449119834025,8.0167515379162282,5.6895480624161463,"",null,8.2373943070771816]
[2006,null,"CA Total",12875539,15636088,5145016,55192,null,33711835,89835749,121255049,50990893,876837,null,262958528,14.332311071397646,12.895205708093854,10.09006843633823,6.2944424106190775,null,12.820209808901881]
[2006,null,"CO Total",1529025,1512448,741299,1921,null,3784693,16951534,20152638,12604819,24707,null,49733698,9.0199801386706362,7.5049628738431169,5.8810761185860745,7.7751244586554416,null,7.6099167208519258]
[2006,null,"CT Total",2185136,1909189,576723,25741,null,4696789,12963468,13611036,4925981,176968,null,31677453,16.856106714653826,14.026772098758684,11.707779628057843,14.545567560236879,null,14.826914903796085]
[2006,null,"DC Total",179994,1008211,41806,32530,null,1262541,1822110,9029833,239842,304639,null,11396424,9.8783278726311803,11.165333843937091,17.430641839210814,10.67821257291417,null,11.078396170588247]
[2006,null,"DE Total",504601,428533,237622,0,null,1170756,4258638,4196006,3100028,0,null,11554672,11.848882201304736,10.212878627914259,7.6651565727793427,"",null,10.132317040241384]
[2006,null,"FL Total",13263648,9047713,1523469,10185,null,23845015,117053005,91300017,19767806,98716,null,228219544,11.331317807688919,9.9098700058292426,7.7068188548592591,10.317476396936668,null,10.448279135988459]
[2006,null,"GA Total",4857738,3558589,1860951,10930,null,10288208,54520612,45546516,34588483,178557,null,134834168,8.9099109892603554,7.8130871744394232,5.3802619791102142,6.1212946006037292,null,7.6302677226443079]
[2006,null,"HI Total",742993,747603,699556,0,null,2190152,3182432,3489733,3895747,0,null,10567912,23.346704658575579,21.422928344374771,17.956915579990181,"",null,20.724548046955729]
[2006,null,"IA Total",1285276,850300,902171,59,null,3037806,13344308,11660321,18331369,837,null,43336835,9.6316421953090412,7.2922520743639909,4.9214600393456704,7.0489844683393068,null,7.0097550963285622]
[2006,null,"ID Total",500240,299737,320582,0,null,1120559,8057475,5813222,8891052,0,null,22761749,6.2083965510287031,5.1561251230384801,3.6056700601908527,"",null,4.9229916382963363]
[2006,null,"IL Total",3907210,4025133,2105922,28990,null,10067255,46381486,50630916,44916424,518985,null,142447811,8.4240724844391579,7.9499509746179591,4.6885344211729771,5.5859032534658999,null,7.0673286794136834]
[2006,null,"IN Total",2655440,1718957,2451293,1753,null,6827443,32286467,23829999,49529872,18146,null,105664484,8.2246224091350726,7.2134161650615258,4.9491204015225394,9.6605312465557152,null,6.4614359920595454]
[2006,null,"KS Total",1114254,1029585,596106,0,null,2739945,13502671,14786349,11462282,0,null,39751302,8.2521006399400534,6.9630779038152015,5.2005874571922064,"",null,6.8927176272113053]
[2006,null,"KY Total",1821794,1218886,1776046,0,null,4816726,25948878,18941093,43853464,0,null,88743435,7.0207043248652212,6.4351407809464849,4.0499560080362178,"",null,5.4276983981970046]
[2006,null,"LA Total",2568187,1983713,1880966,363,null,6433229,28112801,21979446,27372926,2575,null,77467748,9.1352939182403059,9.0253093731297866,6.8716292880052352,14.097087378640778,null,8.304396559972286]
[2006,null,"MA Total",3257338,4077684,1252131,41254,null,8628407,19624430,26236963,9602457,386240,null,55850090,16.598382730097129,15.541753060367544,13.039693903341613,10.680923777961889,null,15.449226670897039]
[2006,null,"MD Total",2613587,3140522,492974,40603,null,6287686,26905386,29729030,6057030,481697,null,63173143,9.7139918379167653,10.563822633970902,8.1388733422155735,8.4291577485431706,null,9.9530998481427471]
[2006,null,"ME Total",600505,513629,335570,0,null,1449704,4351049,4133900,3799819,0,null,12284768,13.801384447750417,12.424804663876726,8.8312101181661546,"",null,11.800825217049276]
[2006,null,"MI Total",3381935,3344517,2061249,369,null,8788070,34622099,39298995,34092935,3668,null,108017697,9.7681397075318852,8.5104390074097314,6.0459711080902832,10.059978189749183,null,8.1357687157503467]
[2006,null,"MN Total",1905115,1556427,1198299,1676,null,4661517,21909406,22175217,22664223,21085,null,66769931,8.6954205878516291,7.0187678433992327,5.2871832402990391,7.9487787526677733,null,6.9814614605487613]
[2006,null,"MO Total",2519514,1810853,838292,1088,null,5169747,33880156,29800467,18315672,18935,null,82015230,7.4365478128258911,6.0765926923225733,4.576910964555382,5.7459730657512544,null,6.3033987711794506]
[2006,null,"MS Total",1764908,1212977,933999,0,null,3911884,18276131,12948500,15711806,0,null,46936437,9.6569016713657838,9.3677028227207781,5.9445680528387381,"",null,8.3344289640050864]
[2006,null,"MT Total",363945,348776,242239,0,null,954960,4393973,4685992,4735015,0,null,13814980,8.2828228575824205,7.4429491130159846,5.1159077637557644,"",null,6.9124964350292215]
[2006,null,"NC Total",4818176,3195294,1530691,1,null,9544162,52851296,44584705,29262947,31,null,126698979,9.1164765382479924,7.166794083307269,5.2308162947498076,3.225806451612903,null,7.5329431028800951]
[2006,null,"ND Total",274953,259977,163157,0,null,698087,3853040,4126550,3265648,0,null,11245238,7.1360017025517513,6.3001054149349942,4.9961600270451685,"",null,6.2078454897975481]
[2006,null,"NE Total",688822,557784,408990,0,null,1655596,9293507,9005505,8977280,0,null,27276292,7.4118629275256369,6.1938114519951961,4.5558342838810866,"",null,6.069725313103409]
[2006,null,"NH Total",646112,641808,247582,0,null,1535502,4400597,4562553,2131193,0,null,11094343,14.682371505502548,14.066861250707664,11.617061429912729,"",null,13.840404970352909]
[2006,null,"NJ Total",3676188,4582664,1180090,28266,null,9467208,28621556,39437464,11330599,291328,null,79680947,12.844123499085795,11.620077802162939,10.415071612718798,9.7024659490333924,null,11.881394933722362]
[2006,null,"NM Total",544295,655056,379913,0,null,1579264,6009427,8603697,6821833,0,null,21434957,9.0573527226472681,7.6136572452516633,5.5690750565134035,"",null,7.3677031402488931]
[2006,null,"NV Total",1327029,908396,1093540,810,null,3329775,11978120,8975373,13624581,8186,null,34586260,11.078775300297542,10.120983272784319,8.0262284763105747,9.8949425849010506,null,9.6274503227582287]
[2006,null,"NY Total",8181162,11792954,1406615,334967,null,21715698,48426749,76028586,14976420,2806264,null,142238019,16.893890605788961,15.511210480752595,9.3921978683824303,11.936403702573957,null,15.267154416710486]
[2006,null,"OH Total",4800765,3893020,3132921,4420,null,11831126,51375232,46140704,55869283,43625,null,153428844,9.3445125464348262,8.4372791537814429,5.6075912053498165,10.131805157593123,null,7.7111484982576028]
[2006,null,"OK Total",1854266,1336178,819271,0,null,4009715,21690395,18196669,15018250,0,null,54905314,8.5487885305915352,7.3429812895975628,5.4551695437218051,"",null,7.3029634253617051]
[2006,null,"OR Total",1418754,1088309,630296,1157,null,3138516,18977579,16082634,12990969,18083,null,48069265,7.4759483282878181,6.7669823239153484,4.8518012782572262,6.3982746225736884,null,6.5291532957701763]
[2006,null,"PA Total",5358994,4080968,3178945,60851,null,12679758,51790117,45623570,47920390,816281,null,146150358,10.347522481943804,8.9448677514714436,6.6338045245458144,7.4546632838446563,null,8.6758309548581476]
[2006,null,"RI Total",454735,486200,149048,0,null,1089983,3008443,3599332,1191351,0,null,7799126,15.115293857985675,13.508062051514003,12.510838535410638,"",null,13.975707021530361]
[2006,null,"SC Total",2576252,1591080,1480768,0,null,5648100,28539117,20922510,31415694,0,null,80877321,9.0270907821009327,7.604632522579748,4.7134658238013145,"",null,6.9835399221494985]
[2006,null,"SD Total",317311,262161,94431,0,null,673903,4050931,4053792,1951664,0,null,10056387,7.8330388742735932,6.4670560305018112,4.8384865427655583,"",null,6.7012436971647968]
[2006,null,"TN Total",3164295,2323118,1760574,160,null,7248147,40815857,29033129,34081327,1431,null,103931744,7.7526119321713614,8.0016108494540834,5.1658023761809506,11.180992313067785,null,6.9739491718718778]
[2006,null,"TX Total",16307430,10950528,8185081,5198,null,35448237,126843225,111130364,104688870,61754,null,342724213,12.856366589543903,9.8537677785344062,7.8184825187242923,8.4172685170191404,null,10.343079261808677]
[2006,null,"UT Total",625218,599153,351937,2100,null,1578408,8232050,9748790,8355671,29205,null,26365716,7.5949247149859387,6.1459216990005938,4.2119537736706008,7.1905495634309196,null,5.986592588648076]
[2006,null,"VA Total",3641809,2774956,891170,11119,null,7319054,42906018,44653831,18998109,163283,null,106721241,8.4878745913918188,6.2143738574188632,4.6908352826062849,6.8096495042349785,null,6.8581042831014303]
[2006,null,"VT Total",286876,236627,135417,0,null,658920,2142237,2027095,1625697,0,null,5795029,13.391422144235209,11.673207225117718,8.3297810108525763,"",null,11.370434902051397]
[2006,null,"WA Total",2349887,1896054,976349,67,null,5222357,34438565,28580249,22013391,1130,null,85033335,6.8234172939551927,6.6341409411793437,4.435250343756671,5.9292035398230087,null,6.1415408439525514]
[2006,null,"WI Total",2288770,1904968,1480313,0,null,5674051,21779468,22755677,25285604,0,null,69820749,10.508842548403845,8.3713967288250757,5.8543707320576566,"",null,8.1265971523737157]
[2006,null,"WV Total",699628,412635,516186,255,null,1628704,11014418,7377472,13915886,4350,null,32312126,6.3519288990121856,5.5931760906717098,3.7093290358946605,5.8620689655172411,null,5.040534937255444]
[2006,null,"WY Total",191176,258440,337969,0,null,787585,2467935,4116620,8362057,0,null,14946612,7.746395265677581,6.2779659040669289,4.0416969173972381,"",null,5.2693212348055871]
[2006,"US Total","US Total",140582350,122913884,62307708,702025,null,326505967,1351520036,1299743695,1011297566,7357543,null,3669918840,10.401795478820411,9.4567786304976078,6.1611646358891763,9.5415684284821705,null,8.8968171023640394]
[2007,null,"AK Total",320973,344694,174804,0,null,840471,2114456,2828388,1383766,0,null,6326610,15.179932805411889,12.18694181986347,12.632482659640431,"",null,13.284697492021794]
[2007,null,"AL Total",3056790,1990625,1906453,0,null,6953868,32783444,22872543,36172477,0,null,91828464,9.3241881481396529,8.7031205931058917,5.2704518963409663,"",null,7.5726715847060229]
[2007,null,"AR Total",1520509,816053,936447,0,null,3273009,17414562,11801297,17839032,0,null,47054891,8.7312503179810097,6.9149433320761267,5.2494272110728879,"",null,6.9557253888867789]
[2007,null,"AZ Total",3327590,2519366,742587,0,null,6589543,34436657,30475259,12281290,0,null,77193206,9.6629298250407984,8.2669223582316391,6.0464902302608277,"",null,8.5364287110966739]
[2007,null,"CA Total",12859833,15854395,5045976,70985,null,33831189,89158461,123690309,50538234,847907,null,264234911,14.423569962698211,12.81781501572609,9.9844723501814485,8.3717907742240598,null,12.80345162263589]
[2007,null,"CO Total",1631722,1562286,782706,3181,null,3979895,17634182,20507762,13112913,44299,null,51299156,9.2531765862459618,7.6180228734856588,5.968971196560215,7.1807490011061201,null,7.7582075619333777]
[2007,null,"CT Total",2555595,2327663,702023,28018,null,5613299,13372090,15126055,5433393,197569,null,34129107,19.111410407797134,15.388434062946352,12.920526823662488,14.181374608364672,null,16.447248385373811]
[2007,null,"DC Total",220246,1143377,27657,36809,null,1428089,1969563,9518790,296687,325145,null,12110185,11.182480580717652,12.01178931355771,9.3219453498131024,11.320795337464823,null,11.792462295167249]
[2007,null,"DE Total",588410,484246,274754,0,null,1347410,4469619,4320737,3078454,0,null,11868810,13.164656763809175,11.207486130259722,8.9250643342404992,"",null,11.352528181005509]
[2007,null,"FL Total",13222562,9154114,1492400,9354,null,23878430,117816205,93931300,19240994,96101,null,231084600,11.223041855744716,9.7455416884467692,7.7563560385705648,9.7335095368414475,null,10.333198317845499]
[2007,null,"GA Total",5113632,3790901,1883808,11509,null,10799850,56223367,46997248,34054020,179243,null,137453878,9.0952076918481239,8.0662191113828623,5.5318226746798178,6.4208923082072937,null,7.857071882686351]
[2007,null,"HI Total",772068,771204,710171,0,null,2253443,3200725,3520234,3864340,0,null,10585299,24.121659936420656,21.907748178104068,18.377549594497378,"",null,21.288420856132642]
[2007,null,"IA Total",1328152,858697,906073,0,null,3092922,14060336,12084352,19124835,0,null,45269523,9.446090050764079,7.1058588826277154,4.7376774753873692,"",null,6.8322389878064325]
[2007,null,"ID Total",530332,309173,364107,0,null,1203612,8339433,6014562,9401191,0,null,23755186,6.3593292253801907,5.1404075641750806,3.8729880075832943,"",null,5.0667336387094588]
[2007,null,"IL Total",4863297,4461530,3001349,35061,null,12361237,48036261,52043238,45430300,545352,null,146055151,10.124220534150233,8.5727371536721062,6.606491702674206,6.4290586630286493,null,8.4634036631819995]
[2007,null,"IN Total",2862275,1805816,2444711,1908,null,7114710,34646057,24767579,49987609,18905,null,109420150,8.2614740257455566,7.2910477039358588,4.8906339969171162,10.092568103676276,null,6.5021936087640162]
[2007,null,"KS Total",1131172,1056253,558243,0,null,2745668,13806496,15474067,10885414,0,null,40165977,8.1930418840522599,6.8259559687831262,5.1283580027365057,"",null,6.8358053384335706]
[2007,null,"KY Total",2055657,1353534,1984095,0,null,5393286,28003953,20034521,44365626,0,null,92404100,7.3405958080275306,6.7560087910262494,4.472144718526005,"",null,5.836630625697345]
[2007,null,"LA Total",2706812,2088783,1882740,432,null,6678767,28877812,22887201,27798818,3106,null,79566937,9.3733278684687047,9.1264239781876348,6.7727340061724925,13.90856406954282,null,8.3938973294900112]
[2007,null,"MA Total",3268685,4126965,1230910,37246,null,8663806,20137533,27148237,9449995,403057,null,57138822,16.23180456116447,15.201594858627468,13.025509537306634,9.2408766005800675,null,15.162731216264836]
[2007,null,"MD Total",3353162,3553227,563023,53224,null,7522636,28194802,30691159,5980358,524341,null,65390660,11.892837552113329,11.577363370343884,9.4145367217146525,10.15064623975619,null,11.504144475678942]
[2007,null,"ME Total",729194,542983,458667,0,null,1730844,4413151,4195249,3251802,0,null,11860202,16.523205301608758,12.942807447186091,14.10501008363978,"",null,14.593714339772628]
[2007,null,"MI Total",3611793,3513901,2192100,486,null,9318280,35366081,40046871,33878817,4980,null,109296749,10.212590419617033,8.7744707944847917,6.4704148317811692,9.7590361445783138,null,8.5256698714798915]
[2007,null,"MN Total",2078498,1684183,1310820,1740,null,5075241,22645637,22523012,23041487,21046,null,68231182,9.1783596107276644,7.4776100105971617,5.6889557518575078,8.2676042953530366,null,7.4383014499147908]
[2007,null,"MO Total",2758442,1972801,881870,1204,null,5614317,35872486,31126108,18514719,19537,null,85532850,7.6895757935482925,6.3380908400112217,4.7630752592032319,6.1626657112146184,null,6.5639307003098812]
[2007,null,"MS Total",1737497,1195618,931331,0,null,3864446,18565875,13400202,16187104,0,null,48153181,9.3585516438088696,8.9223878863915633,5.7535368896128674,"",null,8.0253182027579868]
[2007,null,"MT Total",398441,391258,317808,0,null,1107507,4541544,4827724,6162717,0,null,15531985,8.7732498022698895,8.1043986773063246,5.1569461975943405,"",null,7.1304923356544574]
[2007,null,"NC Total",5271039,3477245,1583676,2,null,10331962,56095471,46806862,28978399,22,null,131880754,9.3965500352069427,7.4289214260934644,5.4650224120387048,9.0909090909090917,null,7.8343212990729487]
[2007,null,"ND Total",297098,277519,189730,0,null,764347,4067284,4214689,3623722,0,null,11905695,7.3045796654475073,6.5845665006362273,5.235776916661929,"",null,6.4200115994908318]
[2007,null,"NE Total",739995,600511,434831,0,null,1775337,9747547,9396455,9104398,0,null,28248400,7.5916022769626039,6.3908250505110704,4.7760543860231071,"",null,6.284734710638479]
[2007,null,"NH Total",668467,635856,266612,0,null,1570935,4492870,4569789,2173197,0,null,11235856,14.878396214446445,13.914340465172462,12.268192897376538,"",null,13.981444760417007]
[2007,null,"NJ Total",4206786,5310199,1110287,32658,null,10659930,29751647,40876070,11013372,293245,null,81934334,14.139674351473719,12.990972468732929,10.081263031885239,11.136762775153882,null,13.010333372576142]
[2007,null,"NM Total",582486,684594,388866,0,null,1655946,6387363,8931612,6948419,0,null,22267394,9.1193501919336661,7.6648425838471264,5.5964673402683403,"",null,7.4366403181261358]
[2007,null,"NV Total",1464211,943809,1150536,848,null,3559404,12390180,9352037,13892692,8493,null,35643402,11.817511932837133,10.092015247587236,8.2815915014886965,9.984693276816202,null,9.9861511535851708]
[2007,null,"NY Total",8590669,11829257,1760986,372518,null,22553430,50241444,74326104,20212582,3397393,null,148177523,17.098770091082574,15.915346511368334,8.7123258176515996,10.964819201075649,null,15.220547316073032]
[2007,null,"OH Total",5203953,4174946,3413034,4751,null,12796684,54375759,48128512,59218957,47599,null,161770827,9.5703546869111289,8.674579426016745,5.7634145768558538,9.9813021281959706,null,7.9103780559890442]
[2007,null,"OK Total",1833710,1366509,822830,0,null,4023049,21360557,18634445,15198198,0,null,55193200,8.5845607865000897,7.3332422833092155,5.4139971067622623,"",null,7.2890301703833078]
[2007,null,"OR Total",1585853,1165414,663797,1240,null,3416304,19374458,16186580,13117448,18479,null,48696965,8.1852767184506536,7.1998779235638413,5.0604126656343524,6.7103198225012175,null,7.0154351508353754]
[2007,null,"PA Total",5976913,4374768,3337533,67636,null,13756850,54586820,47531366,48579169,875595,null,151572950,10.949370195955726,9.2039601807362317,6.8702966079967318,7.7245758598438776,null,9.0760587558664003]
[2007,null,"RI Total",439939,470096,141013,0,null,1051048,3131775,3710200,1171047,0,null,8013022,14.047592818768909,12.670368174222414,12.041617458564858,"",null,13.116749211471028]
[2007,null,"SC Total",2716414,1684145,1479251,0,null,5879810,29569241,21746491,30632426,0,null,81948158,9.1866206508310437,7.7444448393996073,4.8290363943097425,"",null,7.1750361978850092]
[2007,null,"SD Total",343975,276376,110043,0,null,730394,4260638,4181172,2161491,0,null,10603301,8.0733214133657913,6.6100126950051328,5.0910690814812556,"",null,6.8883642933460063]
[2007,null,"TN Total",3362582,2425992,1758177,158,null,7546909,42879972,29985091,33850338,1533,null,106716934,7.8418474713556252,8.0906607887233033,5.1939717706806947,10.30658838878017,null,7.0718945130114026]
[2007,null,"TX Total",15418549,10909827,8438746,5631,null,34772753,124921214,110540053,108300296,67019,null,343828582,12.342618604394927,9.8695691777893391,7.791987936948944,8.4020949283039137,null,10.113398018783673]
[2007,null,"US Total",148294912,128903239,65711939,792469,null,343702559,1392240996,1336315196,1027831925,8172595,null,3764560712,10.651526023587945,9.646170258771793,6.3932572438825543,9.6966630550027251,null,9.1299512823476547]
[2007,null,"UT Total",713613,669324,396334,2528,null,1781799,8751547,10240612,8759331,33957,null,27785447,8.1541354917022097,6.5359765607758602,4.5247062817925254,7.444709485525812,null,6.4127059032017728]
[2007,null,"VA Total",3975897,2995928,958560,12968,null,7943353,45480519,46971480,18924871,192682,null,111569552,8.7419780763715558,6.3781852306974356,5.0650807606561754,6.7302602215048628,null,7.119642283765736]
[2007,null,"VT Total",306927,253041,145890,0,null,705858,2169646,2058960,1635400,0,null,5864006,14.146409137711867,12.289748222403544,8.9207533325180393,"",null,12.037129566374933]
[2007,null,"WA Total",2569667,1939517,948353,88,null,5457625,35388779,29599032,20752603,1533,null,85741947,7.2612479791970221,6.5526365862234952,4.5698026411433785,5.7403783431180688,null,6.3651750292071165]
[2007,null,"WI Total",2430999,2047231,1567160,0,null,6045390,22374048,23491055,25436197,0,null,71301300,10.865262289595517,8.7149385159585204,6.1611411485765739,"",null,8.4786532643864838]
[2007,null,"WV Total",790901,454212,579746,286,null,1825145,11749310,7768978,14661094,4457,null,34183839,6.7314676351207003,5.8464832826145212,3.9543160967387565,6.4168723356517834,null,5.3392042947546061]
[2007,null,"WY Total",200930,263277,358315,0,null,822522,2592119,4213547,8729886,0,null,15535552,7.7515731337951692,6.2483461083975094,4.1044636779907551,"",null,5.2944497884593993]
[2008,null,"AK Total",352596,389104,190535,0,null,932235,2129809,2851782,1344352,0,null,6325943,16.559999999999999,13.64,14.17,0,null,14.74]
[2008,null,"AL Total",3347563,2223093,2138424,0,null,7709083,32184539,22533120,34989618,0,null,89707279,10.4,9.8699999999999992,6.11,0,null,8.59]
[2008,null,"AR Total",1612759,890376,1003616,49,null,3506798,17392467,11703352,17038455,409,null,46134681,9.27,7.61,5.89,11.98,null,7.6]
[2008,null,"AZ Total",3412297,2693165,846010,0,null,6951473,33236370,30162195,12869351,0,null,76267917,10.27,8.93,6.57,0,null,9.11]
[2008,null,"CA Total",12594725,15684231,5147103,70695,null,33496752,91230819,125026317,51031269,866816,null,268155219,13.81,12.54,10.09,8.16,null,12.49]
[2008,null,"CO Total",1794446,1761883,919247,4041,null,4479616,17720491,20550916,13822481,48584,null,52142475,10.130000000000001,8.57,6.65,8.32,null,8.59]
[2008,null,"CT Total",2487861,2339867,652568,29401,null,5509697,12729694,13665139,4371278,190433,null,30956545,19.54,17.12,14.93,15.44,null,17.8]
[2008,null,"DC Total",244869,1214443,27385,43760,null,1530455,1915639,9131316,257046,312230,null,11616235,12.78,13.3,10.65,14.02,null,13.18]
[2008,null,"DE Total",616998,524785,312847,0,null,1454630,4428193,4338868,2981720,0,null,11748783,13.93,12.09,10.49,0,null,12.38]
[2008,null,"FL Total",13278713,9446376,1562089,8732,null,24295913,113936978,93205138,18944917,85763,null,226172794,11.65,10.14,8.25,10.18,null,10.74]
[2008,null,"GA Total",5517454,4250111,2170113,12983,null,11950661,55586624,46876482,32528831,181577,null,135173513,9.93,9.07,6.67,7.15,null,8.84]
[2008,null,"HI Total",1002587,1040496,990936,0,null,3034018,3085236,3500753,3804290,0,null,10390279,32.5,29.72,26.05,0,null,29.2]
[2008,null,"IA Total",1335608,874822,924835,0,null,3135264,14073159,12177842,19237069,0,null,45488071,9.49,7.18,4.8099999999999996,0,null,6.89]
[2008,null,"ID Total",597059,346163,417655,0,null,1360877,8539743,6048581,9313168,0,null,23901490,6.99,5.72,4.4800000000000004,0,null,5.69]
[2008,null,"IL Total",5177690,4786429,3338941,42632,null,13345693,46780345,51770477,45503187,565902,null,144619914,11.07,9.25,7.34,7.53,null,9.23]
[2008,null,"IN Total",3015424,1920572,2643847,1875,null,7581719,33980411,24569629,48411137,19527,null,106980704,8.8699999999999992,7.82,5.46,9.6,null,7.09]
[2008,null,"KS Total",1200859,1153279,624550,0,null,2978686,13501924,15496011,10967126,0,null,39965062,8.89,7.44,5.69,0,null,7.45]
[2008,null,"KY Total",2189660,1433449,2224455,0,null,5847565,27561643,19669000,46197775,0,null,93428415,7.94,7.29,4.82,0,null,6.26]
[2008,null,"LA Total",2966847,2322237,2138764,616,null,7428459,28848401,22940065,26932132,5176,null,78725773,10.28,10.119999999999999,7.94,11.9,null,9.44]
[2008,null,"MA Total",3448667,4271239,1319175,33370,null,9072454,19638490,26582326,9331542,331744,null,55884107,17.559999999999999,16.07,14.14,10.06,null,16.23]
[2008,null,"MD Total",3756582,3831354,586536,62229,null,8236704,27144256,30002993,5649944,528583,null,63325778,13.84,12.77,10.38,11.77,null,13.01]
[2008,null,"ME Total",706543,537236,366862,0,null,1610645,4351308,4147831,3174532,0,null,11673672,16.239999999999998,12.95,11.56,0,null,13.8]
[2008,null,"MI Total",3685390,3575202,2186016,579,null,9447186,34297439,38974426,32504513,4896,null,105781272,10.75,9.17,6.73,11.83,null,8.93]
[2008,null,"MN Total",2176514,1780913,1398768,1759,null,5357953,22357410,22604482,23810380,21869,null,68794138,9.74,7.88,5.87,8.0399999999999991,null,7.79]
[2008,null,"MO Total",2831571,2057046,878560,1282,null,5768459,35389941,31117852,17850129,23752,null,84381676,8,6.61,4.92,5.4,null,6.84]
[2008,null,"MS Total",1901502,1325415,1061782,0,null,4288700,18293690,13232634,16194913,0,null,47721233,10.39,10.02,6.56,0,null,8.99]
[2008,null,"MT Total",426217,412238,344344,0,null,1182802,4669467,4825520,5831413,0,null,15326400,9.1300000000000008,8.5399999999999991,5.9,0,null,7.72]
[2008,null,"NC Total",5306233,3514840,1537282,333,null,10358690,55751199,46540296,27772661,5098,null,130069255,9.52,7.55,5.54,6.53,null,7.96]
[2008,null,"ND Total",320068,303776,206592,0,null,830438,4259073,4460087,3696915,0,null,12416075,7.51,6.81,5.59,0,null,6.69]
[2008,null,"NE Total",767609,631155,496380,0,null,1895145,9755627,9441478,9623917,0,null,28821021,7.87,6.68,5.16,0,null,6.58]
[2008,null,"NH Total",689168,645907,271233,0,null,1606309,4393951,4518096,2065244,0,null,10977289,15.68,14.3,13.13,0,null,14.63]
[2008,null,"NJ Total",4559942,5693751,1321727,39890,null,11615311,29111023,40569712,10537290,301518,null,80519542,15.66,14.03,12.54,13.23,null,14.43]
[2008,null,"NM Total",638502,765248,436090,0,null,1839842,6378858,8828164,6831085,0,null,22038109,10.01,8.67,6.38,0,null,8.35]
[2008,null,"NV Total",1438713,936797,1103370,783,null,3479665,12060515,9303934,13819779,8272,null,35192497,11.93,10.07,7.98,9.4700000000000006,null,9.89]
[2008,null,"NY Total",8978152,12999869,1379414,368893,null,23726330,49033950,77415596,14685310,2918080,null,144052936,18.309999999999999,16.79,9.39,12.64,null,16.47]
[2008,null,"OH Total",5371438,4367402,3632273,5059,null,13376178,53410599,47310241,58620567,47401,null,159388807,10.06,9.23,6.2,10.67,null,8.39]
[2008,null,"OK Total",1987250,1498558,907743,0,null,4393548,21861110,19022303,15395451,0,null,56278868,9.09,7.88,5.9,0,null,7.81]
[2008,null,"OR Total",1690828,1189024,680995,1285,null,3562132,19909844,16313370,12945224,19040,null,49187477,8.49,7.29,5.26,6.75,null,7.24]
[2008,null,"PA Total",6136991,4443769,3384091,65296,null,14030146,54059763,47346950,48130822,863056,null,150400589,11.35,9.39,7.03,7.57,null,9.33]
[2008,null,"RI Total",531033,569743,153016,0,null,1253794,3042685,3700448,1075462,0,null,7818595,17.45,15.4,14.23,0,null,16.04]
[2008,null,"SC Total",2938991,1825839,1569683,0,null,6334515,29727268,21676237,29247069,0,null,80650572,9.89,8.42,5.37,0,null,7.85]
[2008,null,"SD Total",364507,295451,123552,0,null,783512,4405631,4240373,2328082,0,null,10974084,8.27,6.97,5.31,0,null,7.14]
[2008,null,"TN Total",3738895,2717940,2063404,195,null,8520433,41946553,29417548,32803764,1918,null,104169779,8.91,9.24,6.29,10.17,null,8.18]
[2008,null,"TX Total",16712267,12211720,9306585,5919,null,38236491,128240047,113637612,105868444,68546,null,347814647,13.03,10.75,8.7899999999999991,8.64,null,10.99]
[2008,null,"US Total",155496476,137035997,70230881,819757,null,363583112,1380661745,1336133486,1009516178,7653211,null,3733964620,11.26,10.26,6.96,10.71,null,9.74]
[2008,null,"UT Total",725306,685506,417042,2589,null,1830440,8786277,10286114,9086146,32974,null,28191512,8.25,6.66,4.59,7.85,null,6.49]
[2008,null,"VA Total",4288128,3433339,1072332,15140,null,8808936,44596586,46877972,18437712,194063,null,110106336,9.6199999999999992,7.32,5.82,7.8,null,8]
[2008,null,"VT Total",308843,255185,143848,0,null,707878,2133499,2042919,1564791,0,null,5741204,14.48,12.49,9.19,0,null,12.33]
[2008,null,"WA Total",2740943,2023574,954718,92,null,5719323,36335847,29878290,21117187,1564,null,87332884,7.54,6.77,4.5199999999999996,5.88,null,6.55]
[2008,null,"WI Total",2529650,2177170,1606245,0,null,6313066,21976106,23473453,24672266,0,null,70121827,11.51,9.2799999999999994,6.51,0,null,9]
[2008,null,"WV Total",830682,468984,619659,280,null,1919606,11762543,7715877,14738252,4431,null,34221102,7.06,6.08,4.2,6.32,null,5.61]
[2008,null,"WY Total",223325,295926,427630,0,null,946882,2718706,4411372,9560173,0,null,16690249,8.2100000000000009,6.71,4.47,0,null,5.67]
[2009,null,"AK Total",362944,410853,172415,0,null,946211,2117393,2841337,1311442,0,null,6270171,17.14,14.46,13.15,0,null,15.09]
[2009,null,"AL Total",3356043,2203524,1755004,0,null,7314568,31489412,21918478,29436713,0,null,82844601,10.66,10.050000000000001,5.96,0,null,8.83]
[2009,null,"AR Total",1552437,867473,847426,46,null,3267388,16985526,11476901,14710292,384,null,43173104,9.14,7.56,5.76,11.98,null,7.57]
[2009,null,"AZ Total",3524074,2747955,745377,0,null,7017404,32846844,29385690,11200396,0,null,73432928,10.73,9.35,6.65,0,null,9.56]
[2009,null,"CA Total",13238602,16074665,4985347,70495,null,34369105,89798787,121105407,47835150,844331,null,259583674,14.74,13.27,10.42,8.35,null,13.24]
[2009,null,"CO Total",1740496,1631116,867025,3553,null,4242190,17412629,20008465,13571149,43665,null,51035907,10,8.15,6.39,8.14,null,8.31]
[2009,null,"CT Total",2557386,2236471,553294,22489,null,5369639,12578225,13257341,3692021,188175,null,29715765,20.329999999999998,16.87,14.99,11.95,null,18.07]
[2009,null,"DC Total",260781,1192359,19609,40490,null,1513242,1899655,8992143,234032,308540,null,11434376,13.73,13.26,8.3800000000000008,13.12,null,13.23]
[2009,null,"DE Total",610008,503525,260287,0,null,1373821,4334912,4184936,2737931,0,null,11257778,14.07,12.03,9.51,0,null,12.2]
[2009,null,"FL Total",14302605,9936650,1576698,8825,null,25824776,115473511,92274656,16917941,84214,null,224750323,12.39,10.77,9.32,10.48,null,11.49]
[2009,null,"GA Total",5587892,4120177,1795619,12609,null,11516293,55157559,46080388,29348147,179409,null,130765506,10.130000000000001,8.94,6.12,7.03,null,8.81]
[2009,null,"HI Total",739419,740615,668135,0,null,2148168,3055272,3388012,3682900,0,null,10126185,24.2,21.86,18.14,0,null,21.21]
[2009,null,"IA Total",1370572,884247,960513,0,null,3215331,13723412,11706306,18211476,0,null,43641196,9.99,7.55,5.27,0,null,7.37]
[2009,null,"ID Total",667178,389481,423881,0,null,1480538,8553610,6005434,8194735,0,null,22753779,7.8,6.49,5.17,0,null,6.51]
[2009,null,"IL Total",4996392,4552278,2911346,44242,null,12504256,44324492,50329279,41507316,527380,null,136688466,11.27,9.0399999999999991,7.01,8.39,null,9.15]
[2009,null,"IN Total",3093220,1970818,2500570,1926,null,7566531,32548111,23688605,43055165,19934,null,99311815,9.5,8.32,5.81,9.66,null,7.62]
[2009,null,"KS Total",1253575,1181734,615667,0,null,3050977,13149100,15006966,10087277,0,null,38243342,9.5299999999999994,7.87,6.1,0,null,7.98]
[2009,null,"KY Total",2223388,1429540,2143253,0,null,5796182,26560668,18733921,43602169,0,null,88896757,8.3699999999999992,7.63,4.92,0,null,6.52]
[2009,null,"LA Total",2410881,1792928,1345644,913,null,5550366,29746799,23300522,25613203,9060,null,78669583,8.1,7.69,5.25,10.08,null,7.06]
[2009,null,"MA Total",3286176,2731159,2357290,22060,null,8396685,19474645,17774774,16754265,355508,null,54359200,16.87,15.37,14.07,6.21,null,15.45]
[2009,null,"MD Total",4037175,3571971,526555,58020,null,8193724,26944568,29806000,5285832,552743,null,62589144,14.98,11.98,9.9600000000000009,10.5,null,13.09]
[2009,null,"ME Total",681754,513001,286111,0,null,1480866,4360002,4071042,2851925,0,null,11282968,15.64,12.6,10.029999999999999,0,null,13.12]
[2009,null,"MI Total",3812659,3500740,1912765,586,null,9226748,32854122,37870361,27391102,5428,null,98121014,11.6,9.24,6.98,10.8,null,9.4]
[2009,null,"MN Total",2212340,1766050,1229054,1692,null,5209137,22033960,22311487,19637127,21890,null,64004464,10.039999999999999,7.92,6.26,7.73,null,8.14]
[2009,null,"MO Total",2924093,2130804,815838,1238,null,5871973,34220695,30604881,15050485,21241,null,79897300,8.5399999999999991,6.96,5.42,5.83,null,7.35]
[2009,null,"MS Total",1849917,1236206,987999,0,null,4074123,18095192,13013470,14940492,0,null,46049154,10.220000000000001,9.5,6.61,0,null,8.85]
[2009,null,"MT Total",428140,398708,260505,0,null,1087351,4790401,4790860,4772512,0,null,14353775,8.94,8.32,5.46,0,null,7.58]
[2009,null,"NC Total",5627153,3689879,1503510,458,null,10821000,56311125,46240477,25099683,6695,null,127657979,9.99,7.98,5.99,6.84,null,8.48]
[2009,null,"ND Total",337306,310377,191071,0,null,838757,4449219,4558194,3641165,0,null,12648582,7.58,6.81,5.25,0,null,6.63]
[2009,null,"NE Total",820291,682812,547119,0,null,2050222,9626938,9314287,9510966,0,null,28452195,8.52,7.33,5.75,0,null,7.21]
[2009,null,"NH Total",724704,637710,252161,0,null,1614576,4421523,4440762,1836212,0,null,10698493,16.39,14.36,13.73,0,null,15.09]
[2009,null,"NJ Total",4540653,5450133,981060,39981,null,11011830,27832944,39377042,8250104,319763,null,75779853,16.309999999999999,13.84,11.89,12.5,null,14.53]
[2009,null,"NM Total",651890,733526,366505,0,null,1751920,6503774,8734171,6409193,0,null,21647137,10.02,8.4,5.72,0,null,8.09]
[2009,null,"NV Total",1527405,952521,1071907,829,null,3552664,11880151,8950122,13445041,8339,null,34283655,12.86,10.64,7.97,9.94,null,10.36]
[2009,null,"NY Total",8442903,11660183,1123273,397221,null,21623581,48245842,75347117,13416581,3024856,null,140034397,17.5,15.48,8.3699999999999992,13.13,null,15.44]
[2009,null,"OH Total",5484445,4380257,3325883,4186,null,13194773,51405162,45369743,49485876,39014,null,146299793,10.67,9.65,6.72,10.73,null,9.02]
[2009,null,"OK Total",1836902,1261401,686054,0,null,3784352,21640953,18670166,14233459,0,null,54544581,8.49,6.76,4.82,0,null,6.94]
[2009,null,"OR Total",1718694,1198380,635687,1619,null,3554380,19804315,15977600,11761281,23704,null,47566896,8.68,7.5,5.4,6.83,null,7.47]
[2009,null,"PA Total",6162227,4430832,3142036,68274,null,13803375,52905995,46411161,43551744,878537,null,143747438,11.65,9.5500000000000007,7.21,7.77,null,9.6]
[2009,null,"RI Total",458177,504097,120961,0,null,1083234,2936699,3690677,990254,0,null,7617629,15.6,13.66,12.22,0,null,14.22]
[2009,null,"SC Total",3086900,1873078,1471887,0,null,6431866,29556324,21439771,25421385,0,null,76417479,10.44,8.74,5.79,0,null,8.42]
[2009,null,"SD Total",382819,302622,127745,0,null,813190,4511309,4238348,2260462,0,null,11010119,8.49,7.14,5.65,0,null,7.39]
[2009,null,"TN Total",3755442,2694671,1798385,194,null,8248695,40274909,28048797,26584320,1814,null,94909845,9.32,9.61,6.76,10.69,null,8.69]
[2009,null,"TX Total",16074304,11447723,6533767,6969,null,34062762,129814901,118534735,96930877,70909,null,345351418,12.38,9.66,6.74,9.83,null,9.86]
[2009,null,"US Total",157043560,132747003,62670351,828351,null,353289264,1364758152,1306852523,917416467,7767988,null,3596795134,11.51,10.16,6.83,10.66,null,9.82]
[2009,null,"UT Total",739908,711998,413621,2687,null,1868213,8725275,10235284,8593799,32341,null,27586701,8.48,6.96,4.8099999999999996,8.31,null,6.77]
[2009,null,"VA Total",4747646,3772480,1152699,16288,null,9689115,44763019,46828101,16677928,193414,null,108462462,10.61,8.06,6.91,8.42,null,8.93]
[2009,null,"VT Total",316100,257533,127425,0,null,701055,2121828,1991194,1383490,0,null,5496514,14.9,12.93,9.2100000000000009,0,null,12.75]
[2009,null,"WA Total",2821814,2096843,1028696,154,null,5947509,36768182,30068674,23370521,2623,null,90210001,7.67,6.97,4.4000000000000004,5.87,null,6.59]
[2009,null,"WI Total",2556655,2149958,1507861,0,null,6214470,21421044,22475846,22389549,0,null,66286439,11.94,9.57,6.73,0,null,9.3800000000000008]
[2009,null,"WV Total",915791,520727,575928,309,null,2012756,11587694,7694450,10985115,4071,null,30271331,7.9,6.77,5.24,7.59,null,6.65]
[2009,null,"WY Total",233284,312233,461867,0,null,1007386,2719525,4288145,9554267,0,null,16561938,8.58,7.28,4.83,0,null,6.08]
[2010,null,"AK Total",340338,394632,187289,0,null,922259,2093216,2829737,1324084,0,null,6247039,16.260000000000002,13.95,14.14,0,null,14.76]
[2010,null,"AL Total",3790733,2339091,1945053,0,null,8074878,35529292,22983767,32349586,0,null,90862646,10.67,10.18,6.01,0,null,8.89]
[2010,null,"AR Total",1702938,890627,913220,49,null,3506833,19230962,12188204,16774700,420,null,48194283,8.86,7.31,5.44,11.67,null,7.28]
[2010,null,"AZ Total",3558161,2741684,758910,0,null,7058754,32448138,28942919,11441975,0,null,72833031,10.97,9.4700000000000006,6.63,0,null,9.69]
[2010,null,"CA Total",12873565,15863516,4831623,67924,null,33636629,87256946,121151697,49301025,821225,null,258530892,14.75,13.09,9.8000000000000007,8.27,null,13.01]
[2010,null,"CO Total",1997856,1790037,1047502,4329,null,4839726,18102386,19597221,15171843,46335,null,52917787,11.04,9.1300000000000008,6.9,9.34,null,9.15]
[2010,null,"CT Total",2514465,2208562,538689,21422,null,5283138,13065273,13427699,3712952,185840,null,30391767,19.25,16.45,14.51,11.53,null,17.38]
[2010,null,"DC Total",297450,1236305,17777,34459,null,1585991,2123312,9209487,229598,314601,null,11876996,14.01,13.42,7.74,10.95,null,13.35]
[2010,null,"DE Total",657104,490772,241674,0,null,1389549,4759973,4320019,2525939,0,null,11605932,13.8,11.36,9.57,0,null,11.97]
[2010,null,"FL Total",13982243,8941652,1528592,7345,null,24459828,122244650,91614094,17265268,85601,null,231209615,11.44,9.76,8.85,8.58,null,10.58]
[2010,null,"GA Total",6198369,4338099,1932099,12890,null,12481461,61554497,47897476,31046908,172696,null,140671580,10.07,9.06,6.22,7.46,null,8.8699999999999992]
[2010,null,"HI Total",840073,869792,805926,0,null,2515789,2989499,3354524,3672487,0,null,10016510,28.1,25.93,21.94,0,null,25.12]
[2010,null,"IA Total",1516863,951526,1011343,0,null,3479731,14554887,12025276,18865105,0,null,45445269,10.42,7.91,5.36,0,null,7.66]
[2010,null,"ID Total",649759,389391,452706,0,null,1491854,8136734,5864882,8796048,0,null,22797669,7.99,6.64,5.15,0,null,6.54]
[2010,null,"IL Total",5599018,4565265,3011058,37629,null,13212973,48582986,51437413,44180123,560150,null,144760673,11.52,8.8800000000000008,6.82,6.72,null,9.1300000000000008]
[2010,null,"IN Total",3350354,2040755,2734473,1815,null,8127398,35058372,24364614,46551671,19718,null,105994376,9.56,8.3800000000000008,5.87,9.1999999999999993,null,7.67]
[2010,null,"KS Total",1437102,1272739,664063,0,null,3373901,14334088,15435823,10650766,0,null,40420673,10.029999999999999,8.25,6.23,0,null,8.35]
[2010,null,"KY Total",2496770,1529639,2273807,0,null,6300216,29136518,19410548,45022361,0,null,93569426,8.57,7.88,5.05,0,null,6.73]
[2010,null,"LA Total",2935167,2057616,1646496,1021,null,6640300,32678932,24203161,28186815,10785,null,85079692,8.98,8.5,5.84,9.4700000000000006,null,7.8]
[2010,null,"MA Total",3124528,2651047,2346600,22718,null,8144896,21409003,18243198,17116157,355062,null,57123424,14.59,14.53,13.71,6.4,null,14.26]
[2010,null,"MD Total",4142934,3617034,486917,54099,null,8300984,28934072,30771317,5083115,546991,null,65335498,14.32,11.75,9.58,9.89,null,12.71]
[2010,null,"ME Total",687036,513227,280545,0,null,1480808,4371835,4100908,3058826,0,null,11531566,15.72,12.51,9.17,0,null,12.84]
[2010,null,"MI Total",4320775,3740719,2183316,515,null,10245324,34680715,38123171,30840513,4820,null,103649219,12.46,9.81,7.08,10.68,null,9.8800000000000008]
[2010,null,"MN Total",2379113,1887111,1433279,1693,null,5701193,22464797,22515352,22797764,21795,null,67799706,10.59,8.3800000000000008,6.29,7.77,null,8.41]
[2010,null,"MO Total",3385583,2358018,953657,1351,null,6698608,37302279,31430653,17330170,22016,null,86085117,9.08,7.5,5.5,6.14,null,7.78]
[2010,null,"MS Total",1991611,1285952,992971,0,null,4270531,20174826,13804962,15707377,0,null,49687167,9.8699999999999992,9.32,6.32,0,null,8.59]
[2010,null,"MT Total",434420,409362,235468,0,null,1079252,4742795,4789184,4239477,0,null,13771451,9.16,8.5500000000000007,5.55,0,null,7.84]
[2010,null,"NC Total",6288492,3910578,1623228,500,null,11822797,62160106,47931939,26315849,7050,null,136414947,10.119999999999999,8.16,6.17,7.09,null,8.67]
[2010,null,"ND Total",357052,340008,223757,0,null,920819,4392596,4714114,3849552,0,null,12956263,8.1300000000000008,7.21,5.81,0,null,7.11]
[2010,null,"NE Total",903393,727803,612987,0,null,2244183,10106673,9532438,10210350,0,null,29849458,8.94,7.64,6,0,null,7.52]
[2010,null,"NH Total",732038,635978,247747,0,null,1615764,4485468,4462437,1942167,0,null,10890073,16.32,14.25,12.76,0,null,14.84]
[2010,null,"NJ Total",5021995,5571154,995278,37652,null,11626078,30307269,40122545,8428639,320973,null,79179428,16.57,13.89,11.81,11.73,null,14.68]
[2010,null,"NM Total",710548,772590,400122,0,null,1883259,6752473,9015728,6660142,0,null,22428344,10.52,8.57,6.01,0,null,8.4]
[2010,null,"NV Total",1435699,877691,971593,798,null,3285779,11614669,8969726,13179708,8491,null,33772597,12.36,9.7899999999999991,7.37,9.4,null,9.73]
[2010,null,"NY Total",9547885,12601108,1184682,401507,null,23735180,50945649,77275677,13480463,2921788,null,144623574,18.739999999999998,16.309999999999999,8.7899999999999991,13.74,null,16.41]
[2010,null,"OH Total",6161972,4528123,3397914,3107,null,14091114,54474377,46525626,53109367,36045,null,154145418,11.31,9.73,6.4,8.6199999999999992,null,9.14]
[2010,null,"OK Total",2164329,1415037,810789,0,null,4390154,23688862,19005134,15151986,0,null,57845981,9.14,7.45,5.35,0,null,7.59]
[2010,null,"OR Total",1671728,1173041,631878,1766,null,3478410,18838666,15453589,11708418,25271,null,46025945,8.8699999999999992,7.59,5.4,6.99,null,7.56]
[2010,null,"PA Total",7017224,4783808,3480921,70127,null,15352080,55252836,47366366,45457627,887138,null,148963968,12.7,10.1,7.66,7.9,null,10.31]
[2010,null,"RI Total",496481,483826,113620,3746,null,1097677,3117809,3693288,960833,27297,null,7799227,15.92,13.1,11.83,13.72,null,14.07]
[2010,null,"SC Total",3449574,1986442,1567887,0,null,7003901,32852087,22320134,27307074,0,null,82479294,10.5,8.9,5.74,0,null,8.49]
[2010,null,"SD Total",415336,329832,143157,0,null,888325,4628124,4367780,2360246,0,null,11356150,8.9700000000000006,7.55,6.07,0,null,7.82]
[2010,null,"TN Total",4172362,2838714,1903856,205,null,8915140,45191029,29399025,28929638,1848,null,103521537,9.23,9.66,6.58,11.09,null,8.61]
[2010,null,"TX Total",15905878,11163355,6420038,7311,null,33496583,137161401,121467291,99754414,74444,null,358457551,11.6,9.19,6.44,9.82,null,9.34]
[2010,null,"US Total",166778041,135553744,65772007,814345,null,368918141,1445708403,1330199365,971221190,7712412,null,3754841368,11.54,10.19,6.77,10.56,null,9.83]
[2010,null,"UT Total",769145,741023,434486,2928,null,1947582,8834229,10367847,8808211,33713,null,28044002,8.7100000000000009,7.15,4.93,8.69,null,6.94]
[2010,null,"VA Total",5061604,3676234,1141321,14552,null,9893714,48438958,48036983,17141225,188969,null,113806133,10.45,7.65,6.66,7.7,null,8.69]
[2010,null,"VT Total",331392,271531,137852,0,null,740774,2127935,2020939,1445962,0,null,5594834,15.57,13.44,9.5299999999999994,0,null,13.24]
[2010,null,"WA Total",2805590,2125160,1085311,515,null,6016576,34906925,28833283,26632813,6949,null,90379971,8.0399999999999991,7.37,4.08,7.41,null,6.66]
[2010,null,"WI Total",2820621,2296380,1606233,0,null,6723235,22299493,23001116,23451807,0,null,68752418,12.65,9.98,6.85,0,null,9.7799999999999994]
[2010,null,"WV Total",1094175,610028,681013,366,null,2385579,12442583,7961906,11622934,4379,null,32031802,8.7899999999999991,7.66,5.86,8.36,null,7.45]
[2010,null,"WY Total",239197,320135,501282,0,null,1060618,2727203,4317139,10069118,0,null,17113458,8.77,7.42,4.9800000000000004,0,null,6.2]
[2011,null,"AK Total",376006,430938,209032,0,null,1015977,2134424,2854412,1330708,0,null,6319541,17.62,15.1,15.71,0,null,16.079999999999998]
[2011,null,"AL Total",3661469,2331377,2107206,0,null,8100052,33002816,22257127,33735428,0,null,88995371,11.09,10.47,6.25,0,null,9.1]
[2011,null,"AR Total",1693836,911066,957042,49,null,3561990,18787349,12146130,16993920,426,null,47927829,9.02,7.5,5.63,11.5,null,7.43]
[2011,null,"AZ Total",3666153,2802811,809656,0,null,7278618,33079074,29512329,12352240,0,null,74943645,11.08,9.5,6.55,0,null,9.7100000000000009]
[2011,null,"CA Total",13060946,16018055,5046468,67246,null,34192714,88398417,122780918,49935777,826591,null,261941700,14.78,13.05,10.11,8.14,null,13.05]
[2011,null,"CO Total",2059152,1877996,1075881,4939,null,5017968,18276798,19889230,15241814,50443,null,53458284,11.27,9.44,7.06,9.7899999999999991,null,9.39]
[2011,null,"CT Total",2338981,2037917,485664,18954,null,4881516,12918796,13087010,3668219,184969,null,29858995,18.11,15.57,13.24,10.25,null,16.350000000000001]
[2011,null,"DC Total",276154,1157024,14897,32465,null,1480535,2061390,8965833,216244,318586,null,11562054,13.4,12.9,6.89,10.19,null,12.81]
[2011,null,"DE Total",634569,453157,230942,0,null,1318670,4632094,4259841,2591362,0,null,11483296,13.7,10.64,8.91,0,null,11.48]
[2011,null,"FL Total",13388982,9039754,1443924,7545,null,23880210,116341104,91778109,16885585,85623,null,225090423,11.51,9.85,8.5500000000000007,8.81,null,10.61]
[2011,null,"GA Total",6383600,4631318,2080072,13542,null,13108533,57749519,46930110,31521020,170500,null,136371149,11.05,9.8699999999999992,6.6,7.94,null,9.61]
[2011,null,"HI Total",1015684,1090423,1040802,0,null,3146909,2928742,3368131,3664778,0,null,9961653,34.68,32.369999999999997,28.4,0,null,31.59]
[2011,null,"IA Total",1499147,949312,1002834,0,null,3451294,14326772,12087901,19240205,0,null,45654876,10.46,7.85,5.21,0,null,7.56]
[2011,null,"ID Total",660576,382926,454720,0,null,1498223,8389867,5969463,8912398,0,null,23271724,7.87,6.41,5.0999999999999996,0,null,6.44]
[2011,null,"IL Total",5545106,4361215,2878996,35184,null,12820504,47057002,50468038,44844112,516416,null,142885568,11.78,8.64,6.42,6.81,null,8.9700000000000006]
[2011,null,"IN Total",3410414,2115536,2945751,2018,null,8473720,33912096,24111252,47774083,20709,null,105818139,10.06,8.77,6.17,9.74,null,8.01]
[2011,null,"KS Total",1527024,1370350,725303,0,null,3622680,14343749,15609276,10807373,0,null,40760400,10.65,8.7799999999999994,6.71,0,null,8.89]
[2011,null,"KY Total",2502966,1589301,2326179,0,null,6418445,27197835,18721081,43619422,0,null,89538340,9.1999999999999993,8.49,5.33,0,null,7.17]
[2011,null,"LA Total",2869880,2050407,1710595,905,null,6631784,32019040,24280780,30058417,10844,null,86369082,8.9600000000000009,8.44,5.69,8.35,null,7.68]
[2011,null,"MA Total",3003305,2546765,2270383,21944,null,7842395,20472511,17766602,16973506,357290,null,55569914,14.67,14.33,13.38,6.14,null,14.11]
[2011,null,"MD Total",3634387,3467869,438877,49383,null,7590511,27295675,30749607,5007386,547044,null,63599711,13.31,11.28,8.76,9.0299999999999994,null,11.93]
[2011,null,"ME Total",674079,493871,267895,0,null,1435843,4381538,4018071,3015740,0,null,11415345,15.38,12.29,8.8800000000000008,0,null,12.58]
[2011,null,"MI Total",4621168,3988983,2315040,451,null,10925639,34811336,38612717,31624220,5283,null,105053559,13.27,10.33,7.32,8.5399999999999991,null,10.4]
[2011,null,"MN Total",2469485,1929923,1527528,1576,null,5928513,22523728,22371108,23618724,19150,null,68532709,10.96,8.6300000000000008,6.47,8.23,null,8.65]
[2011,null,"MO Total",3502912,2490868,1013187,1510,null,7008477,35941242,30962081,17329649,21869,null,84254841,9.75,8.0399999999999991,5.85,6.9,null,8.32]
[2011,null,"MS Total",1966086,1302167,1062289,0,null,4330540,19336429,13737925,16263204,0,null,49337558,10.17,9.48,6.53,0,null,8.7799999999999994]
[2011,null,"MT Total",479166,445958,210062,0,null,1135183,4913110,4892271,3982700,0,null,13788082,9.75,9.1199999999999992,5.27,0,null,8.23]
[2011,null,"NC Total",5954616,3779923,1597234,508,null,11332280,58055879,46467228,26554616,7213,null,131084933,10.26,8.1300000000000008,6.01,7.04,null,8.64]
[2011,null,"ND Total",390774,370084,269475,0,null,1030331,4552229,4866230,4318558,0,null,13737015,8.58,7.61,6.24,0,null,7.5]
[2011,null,"NE Total",927342,729851,681021,0,null,2338211,9946975,9139411,10589701,0,null,29676084,9.32,7.99,6.43,0,null,7.88]
[2011,null,"NH Total",735832,628827,237521,0,null,1602183,4454087,4478105,1936412,0,null,10868606,16.52,14.04,12.27,0,null,14.74]
[2011,null,"NJ Total",4772505,5267797,918012,33143,null,10991455,29398872,39117745,8033255,309893,null,76859761,16.23,13.47,11.43,10.69,null,14.3]
[2011,null,"NM Total",755856,840053,418869,0,null,2014777,6873749,9257633,6910283,0,null,23041665,11,9.07,6.06,0,null,8.74]
[2011,null,"NV Total",1334069,814443,891992,693,null,3041197,11493280,8995162,13419960,8077,null,33916480,11.61,9.0500000000000007,6.65,8.58,null,8.9700000000000006]
[2011,null,"NY Total",9356965,12079374,1051447,400874,null,22888658,51239599,76405798,13420153,2981056,null,144046609,18.260000000000002,15.81,7.83,13.45,null,15.89]
[2011,null,"OH Total",6133425,4534850,3298277,2257,null,13968811,53687112,47111764,53913437,33997,null,154746309,11.42,9.6300000000000008,6.12,6.64,null,9.0299999999999994]
[2011,null,"OK Total",2313031,1489889,863213,0,null,4666132,24425026,19612921,15808845,0,null,59846794,9.4700000000000006,7.6,5.46,0,null,7.8]
[2011,null,"OR Total",1852603,1284342,653957,1964,null,3792865,19429175,15754249,11963129,24890,null,47171445,9.5399999999999991,8.15,5.47,7.89,null,8.0399999999999991]
[2011,null,"PA Total",7265436,4365430,3833724,75032,null,15539618,54795632,43535838,49585444,840324,null,148757238,13.26,10.029999999999999,7.73,8.93,null,10.45]
[2011,null,"RI Total",448529,452708,103254,3806,null,1008297,3129446,3660143,915858,26974,null,7732421,14.33,12.37,11.27,14.11,null,13.04]
[2011,null,"SC Total",3404929,2007503,1668821,0,null,7081250,30801730,21592794,28094022,0,null,80488545,11.05,9.3000000000000007,5.94,0,null,8.8000000000000007]
[2011,null,"SD Total",434655,344870,160314,0,null,939841,4646384,4446865,2586353,0,null,11679599,9.35,7.76,6.2,0,null,8.0500000000000007]
[2011,null,"TN Total",4298019,2980033,2070121,203,null,9348376,43067861,29025333,28638454,1682,null,100733328,9.98,10.27,7.23,12.07,null,9.2799999999999994]
[2011,null,"TX Total",16141983,11315394,6368043,6889,null,33832311,145654227,128213690,102128870,68328,null,376065117,11.08,8.83,6.24,10.08,null,9]
[2011,null,"US Total",166713949,135926714,67605689,802744,null,371049094,1422801093,1328057440,991315565,7672085,null,3749846180,11.72,10.24,6.82,10.46,null,9.9]
[2011,null,"UT Total",801965,775447,475870,3223,null,2056507,8946739,10544326,9332991,34888,null,28858945,8.9600000000000009,7.35,5.0999999999999996,9.24,null,7.13]
[2011,null,"VA Total",4871348,3742885,1118027,15473,null,9747732,45771145,47051425,17218006,187690,null,110228266,10.64,7.95,6.49,8.24,null,8.84]
[2011,null,"VT Total",345525,281100,139240,0,null,765866,2124533,2008546,1417104,0,null,5550184,16.260000000000002,14,9.83,0,null,13.8]
[2011,null,"WA Total",3010493,2203291,1141672,604,null,6356062,36376143,29408905,27932788,7083,null,93724917,8.2799999999999994,7.49,4.09,8.5299999999999994,null,6.78]
[2011,null,"WI Total",2884512,2403001,1715019,0,null,7002533,22149941,23054971,23406711,0,null,68611620,13.02,10.42,7.33,0,null,10.210000000000001]
[2011,null,"WV Total",1103042,632492,724245,365,null,2460139,11746152,7767925,11720436,4239,null,31238753,9.39,8.14,6.18,8.61,null,7.88]
[2011,null,"WY Total",255263,335841,555110,0,null,1146211,2802726,4353082,10261953,0,null,17417762,9.11,7.72,5.41,0,null,6.58]
[2012,null,"AK Total",386303,429152,232324,0,null,1047781,2160196,2875039,1381177,0,null,6416409,17.88,14.93,16.82,0,null,16.329999999999998]
[2012,null,"AL Total",3491380,2318145,2100935,0,null,7910463,30632261,21799181,33751106,0,null,86182547,11.4,10.63,6.22,0,null,9.18]
[2012,null,"AR Total",1664697,933567,971266,52,null,3569583,17909302,12102047,16847755,463,null,46859565,9.3000000000000007,7.71,5.76,11.23,null,7.62]
[2012,null,"AZ Total",3718357,2829550,813093,0,null,7361001,32922968,29692255,12448117,0,null,75063343,11.29,9.5299999999999994,6.53,0,null,9.81]
[2012,null,"CA Total",13821566,16327164,4925483,49095,null,35123307,90109993,121791536,46951714,684792,null,259538038,15.34,13.41,10.49,7.17,null,13.53]
[2012,null,"CO Total",2087890,1878366,1070816,5082,null,5042154,18220367,19997226,15415236,52471,null,53685297,11.46,9.39,6.95,9.69,null,9.39]
[2012,null,"CT Total",2212594,1901294,451910,18679,null,4584477,12757634,12976052,3565943,192710,null,29492337,17.34,14.65,12.67,9.69,null,15.54]
[2012,null,"DC Total",245941,1047561,11918,29239,null,1334658,2002527,8713336,218375,324605,null,11258846,12.28,12.02,5.46,9.01,null,11.85]
[2012,null,"DE Total",614036,429797,230216,0,null,1274050,4521683,4243030,2754623,0,null,11519331,13.58,10.130000000000001,8.36,0,null,11.06]
[2012,null,"FL Total",12806821,8894821,1319868,7094,null,23028603,112127057,92037799,16425583,83894,null,220674333,11.42,9.66,8.0399999999999991,8.4600000000000009,null,10.44]
[2012,null,"GA Total",5996286,4400044,1866392,12017,null,12274741,53660168,45937150,31224598,156956,null,130978872,11.17,9.58,5.98,7.66,null,9.3699999999999992]
[2012,null,"HI Total",1022946,1129545,1128571,0,null,3281060,2739297,3238180,3661678,0,null,9639157,37.340000000000003,34.880000000000003,30.82,0,null,34.04]
[2012,null,"IA Total",1513374,977691,1033195,0,null,3524263,13987612,12209805,19511684,0,null,45709099,10.82,8.01,5.3,0,null,7.71]
[2012,null,"ID Total",707180,410328,524514,0,null,1642022,8159348,5978116,9574392,0,null,23711859,8.67,6.86,5.48,0,null,6.92]
[2012,null,"IL Total",5335086,4058477,2625084,33994,null,12052639,46901870,50807915,45277444,552777,null,143540005,11.37,7.99,5.8,6.15,null,8.4]
[2012,null,"IN Total",3469891,2195779,3053071,1940,null,8720678,32963523,24022069,48167545,20290,null,105173423,10.53,9.14,6.34,9.56,null,8.2899999999999991]
[2012,null,"KS Total",1551103,1427425,782713,0,null,3761241,13796680,15455685,11041110,0,null,40293476,11.24,9.24,7.09,0,null,9.33]
[2012,null,"KY Total",2460675,1637230,2364591,0,null,6462494,26096708,18755919,44195865,0,null,89048489,9.43,8.73,5.35,0,null,7.26]
[2012,null,"LA Total",2514353,1879856,1448981,923,null,5844116,30026589,24244735,30448836,10586,null,84730744,8.3699999999999992,7.75,4.76,8.7200000000000006,null,6.9]
[2012,null,"MA Total",3029291,2453106,2127180,17162,null,7626739,20313468,17722811,16927205,349839,null,55313323,14.91,13.84,12.57,4.91,null,13.79]
[2012,null,"MD Total",3424556,3141296,364076,43787,null,6973713,26678158,30107525,4499829,528041,null,61813554,12.84,10.43,8.09,8.2899999999999991,null,11.28]
[2012,null,"ME Total",656821,467229,241624,0,null,1365675,4480734,4053189,3027135,0,null,11561058,14.66,11.53,7.98,0,null,11.81]
[2012,null,"MI Total",4871034,4211356,2427141,554,null,11510089,34461140,38514266,31835905,6880,null,104818192,14.13,10.93,7.62,8.0500000000000007,null,10.98]
[2012,null,"MN Total",2504490,1988679,1530592,1499,null,6025262,22059632,22495803,23415792,17311,null,67988535,11.35,8.84,6.54,8.66,null,8.86]
[2012,null,"MO Total",3491828,2499372,1036773,1502,null,7029474,34336617,30482746,17594410,21590,null,82435360,10.17,8.1999999999999993,5.89,6.96,null,8.5299999999999994]
[2012,null,"MS Total",1846708,1266977,1048845,0,null,4162528,17992708,13584637,16810328,0,null,48387675,10.26,9.33,6.24,0,null,8.6]
[2012,null,"MT Total",481814,448886,212720,0,null,1143419,4778364,4917509,4167510,0,null,13863384,10.08,9.1300000000000008,5.0999999999999996,0,null,8.25]
[2012,null,"NC Total",5962720,4029838,1727482,563,null,11720604,54671520,46510125,26896123,7125,null,128084894,10.91,8.66,6.42,7.9,null,9.15]
[2012,null,"ND Total",406332,409867,335698,0,null,1151895,4484757,5108617,5123582,0,null,14716957,9.06,8.02,6.55,0,null,7.83]
[2012,null,"NE Total",972315,773868,834872,0,null,2581052,9680142,9232890,11914906,0,null,30827939,10.039999999999999,8.3800000000000008,7.01,0,null,8.3699999999999992]
[2012,null,"NH Total",713388,598370,231042,0,null,1542800,4439207,4478420,1952635,0,null,10870262,16.07,13.36,11.83,0,null,14.19]
[2012,null,"NJ Total",4523771,4898824,816325,28066,null,10266985,28662958,38340479,7762331,287148,null,75052914,15.78,12.78,10.52,9.77,null,13.68]
[2012,null,"NM Total",769382,854646,422674,0,null,2046703,6763819,9165533,7249215,0,null,23178568,11.37,9.32,5.83,0,null,8.83]
[2012,null,"NV Total",1433833,822473,890521,683,null,3147510,12122718,9314611,13734461,8128,null,35179918,11.83,8.83,6.48,8.4,null,8.9499999999999993]
[2012,null,"NY Total",8929713,11445525,917700,390271,null,21683209,50691505,76017964,13705331,2747870,null,143162669,17.62,15.06,6.7,14.2,null,15.15]
[2012,null,"OH Total",6148488,4428643,3328312,2368,null,13907813,52287770,46755882,53379283,33928,null,152456865,11.76,9.4700000000000006,6.24,6.98,null,9.1199999999999992]
[2012,null,"OK Total",2168291,1461114,842884,0,null,4472291,22809680,19961144,16569802,0,null,59340625,9.51,7.32,5.09,0,null,7.54]
[2012,null,"OR Total",1848670,1313511,670721,2041,null,3834945,18854658,15803814,12005578,24807,null,46688855,9.8000000000000007,8.31,5.59,8.23,null,8.2100000000000009]
[2012,null,"PA Total",6741628,4050397,3472257,70606,null,14334888,52876058,42919769,48038857,875044,null,144709728,12.75,9.44,7.23,8.07,null,9.91]
[2012,null,"RI Total",449603,431951,98597,1955,null,982110,3121368,3639866,923478,23622,null,7708336,14.4,11.87,10.68,8.2799999999999994,null,12.74]
[2012,null,"SC Total",3338100,2045996,1695627,0,null,7079722,28366261,21250734,28163955,0,null,77780954,11.77,9.6300000000000008,6.02,0,null,9.1]
[2012,null,"SD Total",448375,368925,178980,0,null,996281,4453731,4556607,2723871,0,null,11734210,10.07,8.1,6.57,0,null,8.49]
[2012,null,"TN Total",4015594,2901670,2015274,199,null,8932735,39753632,28150142,28475954,1744,null,96381471,10.1,10.31,7.08,11.41,null,9.27]
[2012,null,"TX Total",15087709,10856843,5265839,7394,null,31217788,137411633,133104995,94517323,70181,null,365104131,10.98,8.16,5.57,10.54,null,8.5500000000000007]
[2012,null,"US Total",163280361,133898437,65761259,747421,null,363687480,1374514707,1327101197,985713853,7320029,null,3694649786,11.88,10.09,6.67,10.210000000000001,null,9.84]
[2012,null,"UT Total",912330,870218,544855,3738,null,2331140,9188204,10802801,9694191,38176,null,29723370,9.93,8.06,5.62,9.7899999999999991,null,7.84]
[2012,null,"VA Total",4822892,3777881,1162772,15993,null,9779541,43534675,46756659,17315739,187913,null,107794987,11.08,8.08,6.72,8.51,null,9.07]
[2012,null,"VT Total",356324,285450,141870,0,null,783643,2095281,1993893,1421588,0,null,5510763,17.010000000000002,14.32,9.98,0,null,14.22]
[2012,null,"WA Total",3028282,2244297,1138881,562,null,6412022,35510961,29239603,27578904,6972,null,92336440,8.5299999999999994,7.68,4.13,8.06,null,6.94]
[2012,null,"WI Total",2905404,2441891,1730531,0,null,7077824,22026353,23232828,23560909,0,null,68820090,13.19,10.51,7.34,0,null,10.28]
[2012,null,"WV Total",1102690,653727,750337,363,null,2507115,11194679,7762823,11855566,4172,null,30817240,9.85,8.42,6.33,8.6999999999999993,null,8.14]
[2012,null,"WY Total",267507,349823,603310,0,null,1220641,2716530,4245451,10009376,0,null,16971354,9.85,8.24,6.03,0,null,7.19]
[2013,null,"AK Total",382947,440927,210296,0,null,1034166,2105510,2822167,1333608,0,null,6261284,18.190000000000001,15.62,15.77,0,null,16.52]
[2013,null,"AL Total",3542003,2359258,2051118,0,null,7952380,31434255,22464842,34247796,0,null,88146891,11.27,10.5,5.99,0,null,9.02]
[2013,null,"AR Total",1718623,948977,983180,42,null,3650819,18077169,11891117,16709194,357,null,46677833,9.51,7.98,5.88,11.76,null,7.82]
[2013,null,"AZ Total",3890602,2956025,843067,0,null,7689694,33138480,29951769,12600365,0,null,75690613,11.74,9.8699999999999992,6.69,0,null,10.16]
[2013,null,"CA Total",14570261,17620854,5190062,53658,null,37434833,88880242,120948036,46443772,698693,null,256970740,16.39,14.57,11.17,7.68,null,14.57]
[2013,null,"CO Total",2203450,1949121,1118473,6507,null,5277552,18570043,19750118,15489395,61662,null,53871214,11.87,9.8699999999999992,7.22,10.55,null,9.8000000000000007]
[2013,null,"CT Total",2301694,1907163,430043,19539,null,4658441,13092945,13029230,3392379,189529,null,29704086,17.579999999999998,14.64,12.68,10.31,null,15.68]
[2013,null,"DC Total",255522,1013903,13387,31170,null,1313984,2033618,8499143,227385,325375,null,11085517,12.56,11.93,5.89,9.58,null,11.85]
[2013,null,"DE Total",592791,427601,213167,0,null,1233559,4557407,4169193,2507373,0,null,11233970,13.01,10.26,8.5,0,null,10.98]
[2013,null,"FL Total",12823243,8690627,1291850,7953,null,22813667,112896935,91587526,16813568,91508,null,221389539,11.36,9.49,7.68,8.69,null,10.3]
[2013,null,"GA Total",6104975,4524654,1909161,12569,null,12551358,54296079,45974617,31235378,156481,null,131662556,11.24,9.84,6.11,8.0299999999999994,null,9.5299999999999994]
[2013,null,"HI Total",964860,1113482,1082194,0,null,3160541,2608786,3269093,3623111,0,null,9500991,36.99,34.06,29.87,0,null,33.270000000000003]
[2013,null,"IA Total",1613665,1047546,1113001,0,null,3774215,14467216,12373411,19649342,0,null,46489968,11.15,8.4700000000000006,5.66,0,null,8.1199999999999992]
[2013,null,"ID Total",806018,450523,569210,0,null,1825750,8602985,6090402,9299190,0,null,23992578,9.3699999999999992,7.4,6.12,0,null,7.61]
[2013,null,"IL Total",4767977,4019637,2491510,31158,null,11310280,46511688,51024862,43446851,573179,null,141556578,10.25,7.88,5.73,5.44,null,7.99]
[2013,null,"IN Total",3584274,2313206,3030366,2096,null,8929944,33069565,24391263,45965103,21222,null,103447157,10.84,9.48,6.59,9.8800000000000008,null,8.6300000000000008]
[2013,null,"KS Total",1566230,1476938,753536,0,null,3796708,13550326,15482244,10658885,0,null,39691451,11.56,9.5399999999999991,7.07,0,null,9.57]
[2013,null,"KY Total",2578324,1758802,1953333,0,null,6290457,26560863,20695631,36150176,0,null,83406672,9.7100000000000009,8.5,5.4,0,null,7.54]
[2013,null,"LA Total",2863006,2171278,1814651,1070,null,6850008,30499040,24280960,30815551,11343,null,85606896,9.39,8.94,5.89,9.43,null,8]
[2013,null,"MA Total",3224229,2548329,2102666,29831,null,7905053,20501285,17562276,16066371,360094,null,54490027,15.73,14.51,13.09,8.2799999999999994,null,14.51]
[2013,null,"MD Total",3615669,3226865,327859,45849,null,7216247,27307113,30144458,3923710,540970,null,61916254,13.24,10.7,8.36,8.48,null,11.65]
[2013,null,"ME Total",668552,480183,256543,0,null,1405278,4658293,4098305,3084860,0,null,11841455,14.35,11.72,8.32,0,null,11.87]
[2013,null,"MI Total",4959924,4192067,2381329,611,null,11533931,33991080,37858806,30613458,6159,null,102469504,14.59,11.07,7.78,9.92,null,11.26]
[2013,null,"MN Total",2694913,2155374,1564870,1870,null,6417028,22579518,22613850,22177656,19102,null,67390125,11.94,9.5299999999999994,7.06,9.7899999999999991,null,9.52]
[2013,null,"MO Total",3667969,2696047,1018897,1722,null,7384635,34858227,30932524,16581897,21805,null,82394453,10.52,8.7200000000000006,6.14,7.9,null,8.9600000000000009]
[2013,null,"MS Total",1993232,1398024,1074388,0,null,4465644,18423924,13689962,16667299,0,null,48781185,10.82,10.210000000000001,6.45,0,null,9.15]
[2013,null,"MT Total",511614,465324,224100,0,null,1201037,4930424,4885540,4175639,0,null,13991602,10.38,9.52,5.37,0,null,8.58]
[2013,null,"NC Total",6111276,4086835,1698493,586,null,11897190,56039033,46818258,26798800,7407,null,129663496,10.91,8.73,6.34,7.91,null,9.18]
[2013,null,"ND Total",458175,455592,374502,0,null,1288269,5032782,5485042,5203939,0,null,15721769,9.1,8.31,7.2,0,null,8.19]
[2013,null,"NE Total",1034581,808596,765746,0,null,2608922,10031359,9378274,10612593,0,null,30022225,10.31,8.6199999999999992,7.22,0,null,8.69]
[2013,null,"NH Total",741298,608624,223502,0,null,1573426,4531045,4502864,1959483,0,null,10993394,16.36,13.52,11.41,0,null,14.31]
[2013,null,"NJ Total",4487239,4883155,790295,33402,null,10194094,28545564,38156971,7381170,320147,null,74403851,15.72,12.8,10.71,10.43,null,13.7]
[2013,null,"NM Total",795617,879765,466576,0,null,2141962,6808566,8996822,7377139,0,null,23182533,11.69,9.7799999999999994,6.32,0,null,9.24]
[2013,null,"NV Total",1443351,839754,891757,701,null,3175563,12134974,9304948,13679647,8276,null,35127844,11.89,9.02,6.52,8.4700000000000006,null,9.0399999999999991]
[2013,null,"NY Total",9528341,11615408,858750,390553,null,22393053,50587734,76285191,13663080,2864793,null,143400800,18.84,15.23,6.29,13.63,null,15.62]
[2013,null,"OH Total",6193088,4391584,3044334,2912,null,13631916,52009716,46820143,49922639,44053,null,148796552,11.91,9.3800000000000008,6.1,6.61,null,9.16]
[2013,null,"OK Total",2224453,1515105,872138,0,null,4611692,23113270,19640913,16331412,0,null,59085595,9.6199999999999992,7.71,5.34,0,null,7.81]
[2013,null,"OR Total",1923441,1344111,698978,1997,null,3968528,19357789,16010916,11932413,22473,null,47323590,9.94,8.39,5.86,8.89,null,8.39]
[2013,null,"PA Total",6928272,3994916,3351887,65101,null,14340176,54060123,43144648,47905760,832802,null,145943330,12.82,9.26,7,7.82,null,9.83]
[2013,null,"RI Total",490116,479567,109981,3445,null,1083109,3167197,3665754,926448,26516,null,7785914,15.47,13.08,11.87,12.99,null,13.91]
[2013,null,"SC Total",3431154,2080733,1697478,0,null,7209370,29034268,21187545,28682272,0,null,78904086,11.82,9.82,5.92,0,null,9.14]
[2013,null,"SD Total",488309,394043,181371,0,null,1063724,4758453,4667631,2615920,0,null,12042003,10.26,8.44,6.93,0,null,8.83]
[2013,null,"TN Total",4094485,3356017,1400502,204,null,8851210,40772772,33535772,21732308,1784,null,96042636,10.039999999999999,10.01,6.44,11.43,null,9.2200000000000006]
[2013,null,"TX Total",15917799,10844170,5479855,6230,null,32248057,139992718,135092480,92398871,61575,null,367545642,11.37,8.0299999999999994,5.93,10.119999999999999,null,8.77]
[2013,null,"US Total",168545956,137777918,65110743,773255,null,372207875,1391089794,1338448008,954725412,7525458,null,3691788671,12.12,10.29,6.82,10.28,null,10.08]
[2013,null,"UT Total",974176,910456,590960,5777,null,2481374,9351571,10878040,10050418,54111,null,30334140,10.42,8.3699999999999992,5.88,10.68,null,8.18]
[2013,null,"VA Total",4928992,3844392,1128918,15897,null,9918199,45108501,47762899,16968072,194604,null,110034079,10.93,8.0500000000000007,6.65,8.17,null,9.01]
[2013,null,"VT Total",362428,296830,144904,0,null,804160,2113110,2027388,1422156,0,null,5562654,17.149999999999999,14.64,10.19,0,null,14.46]
[2013,null,"WA Total",3108809,2281736,1169937,453,null,6560931,35854924,29420315,27708695,5459,null,92989396,8.67,7.76,4.22,8.3000000000000007,null,7.06]
[2013,null,"WI Total",3023206,2528777,1761395,0,null,7313376,22067374,23333579,23365934,0,null,68766883,13.7,10.84,7.54,0,null,10.64]
[2013,null,"WV Total",1101978,636063,744934,346,null,2483321,11575924,7791930,12018912,3983,null,31390748,9.52,8.16,6.2,8.69,null,7.91]
[2013,null,"WY Total",288801,348952,651292,0,null,1289046,2838017,4058329,10168019,0,null,17064364,10.18,8.6,6.41,0,null,7.55]
[2014,null,"AK Total",114298,123909,53198,0,null,291405,617674,738914,349677,0,null,1706266,18.5,16.77,15.21,0,null,17.079999999999998]
[2014,null,"AL Total",1023145,582055,502383,0,null,2107582,9185523,5366883,8395200,0,null,22947605,11.14,10.85,5.98,0,null,9.18]
[2014,null,"AR Total",480901,213714,221696,9,null,916320,5609985,2826424,3965955,78,null,12402442,8.57,7.56,5.59,11.54,null,7.39]
[2014,null,"AZ Total",654226,597675,196518,0,null,1448419,5874230,6365009,3141239,0,null,15380479,11.14,9.39,6.26,0,null,9.42]
[2014,null,"CA Total",3304717,3731188,1145200,13135,null,8194241,20298383,27630033,10740737,170446,null,58839598,16.28,13.5,10.66,7.71,null,13.93]
[2014,null,"CO Total",534967,457346,260448,1763,null,1254522,4604464,4722353,3683889,16611,null,13027318,11.62,9.68,7.07,10.61,null,9.6300000000000008]
[2014,null,"CT Total",724352,549494,113500,7304,null,1394649,3808245,3458219,831985,44722,null,8143171,19.02,15.89,13.64,16.329999999999998,null,17.13]
[2014,null,"DC Total",76624,268777,5896,7544,null,358842,605544,2070480,57552,77221,null,2810798,12.65,12.98,10.24,9.77,null,12.77]
[2014,null,"DE Total",178745,118480,51688,0,null,348913,1445824,1042697,520162,0,null,3008681,12.36,11.36,9.94,0,null,11.6]
[2014,null,"FL Total",3138355,2079098,322131,2103,null,5541688,26479588,20736706,4014011,22130,null,51252436,11.85,10.029999999999999,8.0299999999999994,9.5,null,10.81]
[2014,null,"GA Total",1698936,1160363,492964,3459,null,3355722,15493588,10994874,7497578,42058,null,34028099,10.97,10.55,6.57,8.2200000000000006,null,9.86]
[2014,null,"HI Total",235114,261902,265455,0,null,762471,624152,748088,858417,0,null,2230654,37.67,35.01,30.92,0,null,34.18]
[2014,null,"IA Total",449266,263480,268706,0,null,981451,4330281,3194986,4791945,0,null,12317214,10.37,8.25,5.61,0,null,7.97]
[2014,null,"ID Total",221800,114069,87136,0,null,423004,2455486,1531801,1582405,0,null,5569693,9.0299999999999994,7.45,5.51,0,null,7.59]
[2014,null,"IL Total",1326696,1114773,715190,10363,null,3167022,12955992,12915251,10807870,174525,null,36853639,10.24,8.6300000000000008,6.62,5.94,null,8.59]
[2014,null,"IN Total",1101019,581087,772378,590,null,2455075,10468270,6017727,11286391,6005,null,27778394,10.52,9.66,6.84,9.83,null,8.84]
[2014,null,"KS Total",409926,354247,190033,0,null,954206,3647043,3709519,2636906,0,null,9993469,11.24,9.5500000000000007,7.21,0,null,9.5500000000000007]
[2014,null,"KY Total",827342,437636,439585,0,null,1704561,8597735,4761161,7425145,0,null,20784042,9.6199999999999992,9.19,5.92,0,null,8.1999999999999993]
[2014,null,"LA Total",739121,513189,414156,260,null,1666725,8418780,5744070,7443332,2731,null,21608914,8.7799999999999994,8.93,5.56,9.52,null,7.71]
[2014,null,"MA Total",996720,1007960,235011,6943,null,2246632,5846353,6734707,1769199,104349,null,14454609,17.05,14.97,13.28,6.65,null,15.54]
[2014,null,"MD Total",1145257,873941,92649,13619,null,2125468,8559315,7361982,865243,143459,null,16929996,13.38,11.87,10.71,9.49,null,12.55]
[2014,null,"ME Total",201312,141729,93646,0,null,436688,1365081,1000235,771365,0,null,3136681,14.75,14.17,12.14,0,null,13.92]
[2014,null,"MI Total",1325982,994506,594766,244,null,2915498,9471462,9268379,7617727,1805,null,26359371,14,10.73,7.81,13.52,null,11.06]
[2014,null,"MN Total",766731,542189,383980,610,null,1693510,6631594,5722423,5345523,6252,null,17705793,11.56,9.4700000000000006,7.18,9.76,null,9.56]
[2014,null,"MO Total",984401,600101,217419,452,null,1802374,10731653,7655437,3867146,7759,null,22261995,9.17,7.84,5.62,5.83,null,8.1]
[2014,null,"MS Total",581560,348146,269332,0,null,1199038,5413217,3209299,4058690,0,null,12681206,10.74,10.85,6.64,0,null,9.4600000000000009]
[2014,null,"MT Total",157197,119566,55066,0,null,331828,1592371,1279676,965105,0,null,3837151,9.8699999999999992,9.34,5.71,0,null,8.65]
[2014,null,"NC Total",1854194,993876,401659,185,null,3249914,17292645,11260240,6233644,2312,null,34788841,10.72,8.83,6.44,8,null,9.34]
[2014,null,"ND Total",148048,132683,103261,0,null,383991,1797930,1629867,1385234,0,null,4813031,8.23,8.14,7.45,0,null,7.98]
[2014,null,"NE Total",276096,196279,172658,0,null,645033,3007428,2360255,2386393,0,null,7754076,9.18,8.32,7.24,0,null,8.32]
[2014,null,"NH Total",227284,177541,62789,0,null,467615,1337403,1151101,481126,0,null,2969631,16.989999999999998,15.42,13.05,0,null,15.75]
[2014,null,"NJ Total",1121697,1316911,250117,8743,null,2697466,7190626,9544935,1811953,86748,null,18634262,15.6,13.8,13.8,10.08,null,14.48]
[2014,null,"NM Total",191347,198069,110204,0,null,499621,1674166,2010979,1787121,0,null,5472265,11.43,9.85,6.17,0,null,9.1300000000000008]
[2014,null,"NV Total",286928,188278,177068,160,null,652435,2277240,2007095,3062495,1903,null,7348732,12.6,9.3800000000000008,5.78,8.41,null,8.8800000000000008]
[2014,null,"NY Total",2827913,3204915,312838,105466,null,6451132,13673547,18957167,4183402,782643,null,37596760,20.68,16.91,7.48,13.48,null,17.16]
[2014,null,"OH Total",1816281,1129165,796445,1115,null,3743005,16242968,11769999,11859916,15328,null,39888212,11.18,9.59,6.72,7.27,null,9.3800000000000008]
[2014,null,"OK Total",566863,341927,212437,0,null,1121228,6276830,4476437,3941741,0,null,14695009,9.0299999999999994,7.64,5.39,0,null,7.63]
[2014,null,"OR Total",585309,353899,171059,557,null,1110822,5761843,4012868,2776767,6166,null,12557645,10.16,8.82,6.16,9.0299999999999994,null,8.85]
[2014,null,"PA Total",2242998,1153186,1018353,17763,null,4432298,17185733,11296945,12078416,227165,null,40788259,13.05,10.210000000000001,8.43,7.82,null,10.87]
[2014,null,"RI Total",155280,146682,32020,1108,null,335091,835712,907075,223046,7661,null,1973493,18.579999999999998,16.170000000000002,14.36,14.46,null,16.98]
[2014,null,"SC Total",1029604,520654,437751,0,null,1988009,8642257,5104953,6966939,0,null,20714149,11.91,10.199999999999999,6.28,0,null,9.6]
[2014,null,"SD Total",148598,105452,44368,3014,null,301430,1543428,1245218,630161,29624,null,3448429,9.6300000000000008,8.4700000000000006,7.04,10.17,null,8.74]
[2014,null,"TN Total",1315723,843737,339678,58,null,2499196,13183146,8181026,5207322,424,null,26571918,9.98,10.31,6.52,13.68,null,9.41]
[2014,null,"TX Total",4200040,2546479,1425733,2185,null,8174439,37426832,31479705,23397925,42822,null,92347283,11.22,8.09,6.09,5.0999999999999996,null,8.85]
[2014,null,"US Total",46548347,34420188,16071150,214632,null,97254316,391070275,325765078,228831591,2092320,null,947759266,11.9,10.57,7.02,10.26,null,10.26]
[2014,null,"UT Total",215336,209575,137929,1499,null,564338,2121998,2557965,2420821,15100,null,7115886,10.15,8.19,5.7,9.93,null,7.93]
[2014,null,"VA Total",1492972,929493,286151,4138,null,2712754,14551160,11665000,4223217,51650,null,30491026,10.26,7.97,6.78,8.01,null,8.9]
[2014,null,"VT Total",107697,74447,36599,0,null,218743,628435,513721,349037,0,null,1491191,17.14,14.49,10.49,0,null,14.67]
[2014,null,"WA Total",1024548,621663,300056,128,null,1946393,11843657,7762448,6784145,1417,null,26391665,8.65,8.01,4.42,9.0299999999999994,null,7.38]
[2014,null,"WI Total",842353,630389,430177,0,null,1902919,6332904,5967964,5715922,0,null,18016790,13.3,10.56,7.53,0,null,10.56]
[2014,null,"WV Total",384367,164982,184072,115,null,733536,4218840,2061833,3074464,1201,null,9356337,9.11,8,5.99,9.58,null,7.84]
[2014,null,"WY Total",88159,89292,167599,0,null,345051,891718,1032954,2559990,0,null,4484661,9.89,8.64,6.55,0,null,7.69]
[]
[]
[]
[null,null,"Source"]
[null,null,"Sales and revenue data by state, monthly back to 1990 (Form EIA-826)"]
[]
[null,null,"Downloaded from"]
[null,null,"http://www.eia.gov/electricity/data/eia826/xls/sales_revenue.xls"]
[null,null,"http://www.eia.gov/electricity/data.cfm#sales"]

{"sheet":"EIA.NG","index":6,"n_rows":46,"n_cols":53,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Workbook Contents"]
[null,"Natural Gas Industrial Price "]
[]
[null,"Click worksheet name or tab at bottom for data"]
[null,"Worksheet Name","Description","# Of Series","Frequency","Latest Data for"]
[null,"Data 1","Natural Gas Industrial Price ",52,"Annual",2013,"6/30/1997"]
[]
[null,"Release Date:","7/31/2014"]
[null,"Next Release Date:","8/29/2014"]
[]
[null,"Excel File Name:","ng_pri_sum_a_epg0_pin_dmcf_a.xls"]
[null,"Available from Web Page:","http://www.eia.gov/dnav/ng/ng_pri_sum_a_epg0_pin_dmcf_a.htm"]
[null,"Source:","Energy Information Administration"]
[null,"For Help, Contact:","infoctr@eia.gov"]
[null,null,"(202) 586-8800",null,null,"7/29/2014 3:55:08 PM"]
[]
[]
["Back to Contents","Data 1: Natural Gas Industrial Price  (Dollars per Thousand Cubic Feet)"]
["Sourcekey","N3035US3","N3035AL3","N3035AK3","N3035AZ3","N3035AR3","N3035CA3","N3035CO3","N3035CT3","N3035DE3","N3035DC3","N3035FL3","N3035GA3","N3035HI3","N3035ID3","N3035IL3","N3035IN3","N3035IA3","N3035KS3","N3035KY3","N3035LA3","N3035ME3","N3035MD3","N3035MA3","N3035MI3","N3035MN3","N3035MS3","N3035MO3","N3035MT3","N3035NE3","N3035NV3","N3035NH3","N3035NJ3","N3035NM3","N3035NY3","N3035NC3","N3035ND3","N3035OH3","N3035OK3","N3035OR3","N3035PA3","N3035RI3","N3035SC3","N3035SD3","N3035TN3","N3035TX3","N3035UT3","N3035VT3","N3035VA3","N3035WA3","N3035WV3","N3035WI3","N3035WY3"]
["Date","United States","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[1997,3.59,3.65,1.54,3.6,3.71,4.18,3.02,4.7300000000000004,4.4000000000000004,null,4.41,4.55,10.79,2.76,3.97,4.33,4.1100000000000003,3.32,4.1900000000000004,2.87,5.55,3.25,5.78,4.0199999999999996,3.28,3.55,4.75,4.79,3.85,7.77,4.9000000000000004,3.78,3.18,5.05,4.66,3.05,4.93,4.16,3.03,4.6100000000000003,4.33,3.72,4.0199999999999996,4.18,2.8,2.5499999999999998,3.07,4.68,3.16,2.91,4.13,3.49]
[1998,3.14,3.3,1.34,3.26,3.48,3.75,2.5499999999999998,4.34,4.13,null,3.98,3.92,8.64,3.09,3.96,4.28,3.49,3.17,4,2.31,5.13,5.26,5.69,3.91,2.88,3.22,4.47,4.68,3.26,4.74,4.66,2.97,3.22,4.0199999999999996,3.96,2.82,4.3899999999999997,3.65,3.75,4.1500000000000004,3.82,3.29,3.28,3.94,2.33,3,2.8,4.07,2.64,3.39,3.78,3.37]
[1999,3.12,3.42,1.25,3.42,3.45,3.33,3.08,4.1500000000000004,4.07,null,4.12,3.41,8.2100000000000009,3.29,4.0599999999999996,4.16,3.98,2.93,3.32,2.54,4.93,5.69,5.28,3.69,2.98,3.24,4.4000000000000004,3.44,3.38,4.76,4.5999999999999996,3.14,2.64,3.9,3.81,2.8,3.94,3.51,4.01,3.99,4.4000000000000004,3.39,3.35,3.73,2.56,2.94,3.06,3.94,2.82,3.04,4.07,3.3]
[2000,4.45,4.47,1.51,4.79,5.23,5.29,4.68,5.95,5.03,null,5.93,4.83,10.17,4.0199999999999996,5.85,5,5.49,4,4.82,4.03,4.0999999999999996,7.86,7.49,3.9,4.42,4.67,5.78,7.43,4.62,5.1100000000000003,6.18,5.12,4.3899999999999997,6.14,5.31,4.1399999999999997,5.14,5.24,4.93,5.12,5.38,4.93,4.38,5.08,4.0999999999999996,3.93,2.99,5.2,4.01,4.21,5.47,4.07]
[2001,5.24,6.33,1.66,6.23,6.38,6.6,6.59,6.77,6.85,null,6.98,5.89,11.11,6.43,6.88,8.14,6.48,4.97,6.51,5.04,8,9.07,9.36,4.78,5.16,5.79,7.49,5.17,5.87,7,7.92,6.69,4.0999999999999996,7.72,6.99,5.27,6.54,8.07,6.09,7.18,6.61,5.55,6.08,6.85,4.46,5.29,5.0199999999999996,5.99,5.0199999999999996,4.76,7.47,6.33]
[2002,4.0199999999999996,5.24,1.63,6.49,5.64,4.93,4.79,4.97,6.16,null,5.35,4.8499999999999996,10.17,6.9,4.97,5.48,5.58,3.62,4.63,3.69,8.44,7.42,7.35,4.83,4.18,4.53,6.01,2.75,4.25,7.69,7.38,4.91,3.87,5.53,4.91,4.3099999999999996,5.67,6.28,6.98,6.29,4.84,4.49,4.28,5.34,3.4,3.91,4.3899999999999997,4.59,4.8099999999999996,4.2,5.23,5.24]
[2003,5.89,6.65,1.52,6.54,6.94,7.19,4.46,7.52,6.37,null,6.82,6.77,11.82,5.9,7.23,8.34,6.5,4.95,6.54,5.53,9.74,9.57,10.11,5.52,5.88,6.35,7.93,4.41,5.86,8.68,9.17,7.29,5.48,7.35,6.28,3.88,8.06,7.45,5.84,8.1199999999999992,8.19,6.83,5.78,6.33,5.36,5.04,4.97,5.97,6.05,6.71,7.23,5.34]
[2004,6.53,7.35,1.94,6.91,8.0299999999999994,7.89,6.54,9.32,7.72,null,8.2200000000000006,7.53,13.22,6.97,8.07,7.99,7.33,6.41,7.38,6.58,10.43,10.62,12.29,6.88,6.57,6.67,8.8000000000000007,6.34,6.68,8.57,11.86,8.66,6.66,8.0500000000000007,7.2,5.7,8.84,8.59,6.3,8.9700000000000006,9.6300000000000008,7.69,6.26,7.44,5.91,5.9,6.04,7.91,7.83,7.59,7.92,6.77]
[2005,8.56,9.51,2.59,8.5299999999999994,9.44,9.84,8.68,11.68,10.86,null,9.48,10.29,16.41,8.39,10.01,10.06,9.4600000000000009,7.71,9.9,9.11,13.74,12.17,13.67,8.6300000000000008,8.49,9.14,10.99,8.2200000000000006,8.3800000000000008,9.82,12.25,9.94,8.6199999999999992,10.76,11.19,9.34,11.22,9.41,7.7,11.25,11.23,10.02,8.0299999999999994,10.06,7.62,7.33,7.65,10.83,10.26,10.5,9.91,8.26]
[2006,7.87,9.4600000000000009,3.84,9.9,9.51,9.3000000000000007,11.53,10.86,11.94,null,11.66,9.51,18.489999999999998,10.050000000000001,9.44,9.3699999999999992,8.4700000000000006,6.83,9.64,7.42,14.39,12.86,14.88,9.9,8.09,9.27,11.83,11.63,8.3699999999999992,12,12.55,10.28,8.92,10.56,10.99,6.54,11.6,9.66,9.16,12.3,13.32,9.2100000000000009,9.32,10,6.69,8.02,9.25,9.98,9.8699999999999992,8.98,9.4600000000000009,8.9]
[2007,7.68,8.6999999999999993,4.67,10.49,9.51,9.07,7.21,10.54,8.93,null,10.56,8.86,18.66,9.39,9,8.4499999999999993,8.56,7.17,8.3699999999999992,7.08,13.4,11.59,14.83,9.4700000000000006,7.65,8.2799999999999994,10.84,9.75,7.97,11.77,13.45,9.6300000000000008,8.5399999999999991,11.43,9.98,6.86,10.63,9.18,9.3000000000000007,10.64,12.58,8.84,8.32,9.32,6.76,6.35,9.08,9.33,9.7899999999999991,8.51,9.6199999999999992,6.61]
[2008,9.65,10.57,5.49,10.47,10.56,10.8,8.76,12.63,12.54,null,11.72,11.02,26.74,9.18,10.58,10.48,9.32,9.42,10.41,9.32,14.89,13.46,15.23,10.26,9.0500000000000007,10.37,11.32,11.04,9.1199999999999992,11.1,14.37,12.76,10.27,12.3,12.1,8.3000000000000007,12.71,13.03,9.07,12.09,13.26,11.03,9,10.81,8.9600000000000009,7.21,9.6,11.49,10.55,10.94,10.57,7.55]
[2009,5.33,6.48,4.0199999999999996,8.19,8.44,6.56,6.57,8.44,13.99,null,9.41,6.21,19.05,8.5299999999999994,7.31,6.91,6.23,4.59,6.04,4.3099999999999996,9.1199999999999992,10.7,12.07,9.6300000000000008,5.66,6.65,9.5500000000000007,9.06,6.02,11.22,12.86,8.9600000000000009,5.41,9.52,8.66,5.21,8.7100000000000009,12.53,9.6999999999999993,9.19,12.58,6.06,6.07,7.09,4.05,5.62,7.93,7.14,11.68,5.55,7.82,5.79]
[2010,5.49,6.64,4.2300000000000004,7.54,7.28,7.02,5.84,9.6,10.18,null,8.33,6.25,24.1,6.39,7.13,5.65,6.1,5.49,5.57,4.68,11.23,9.0500000000000007,10.41,9.25,5.58,6.19,8.6999999999999993,8.07,5.85,10.53,11.59,9.6300000000000008,6.17,8.5500000000000007,8.24,5.22,7.4,8.23,7.05,8.23,12.13,6.12,5.92,6.64,4.6100000000000003,5.57,6.57,6.68,9.3699999999999992,5.4,7.56,4.91]
[2011,5.13,5.57,3.84,6.86,7.44,7.04,6.42,9.16,11.69,null,8.07,5.9,29.8,6.36,6.84,6.53,5.78,5.28,5.16,4.25,10.89,8.61,10.14,8.27,5.55,5.83,8.5399999999999991,8.1300000000000008,5.61,8.99,11.57,9.23,6.22,8.18,7.7,5.0999999999999996,6.77,7.37,6.84,9.86,10.98,5.6,6.25,6.15,4.21,5.5,6.09,6.44,9.4700000000000006,4.8899999999999997,7.05,5.57]
[2012,3.89,4.3499999999999996,5.1100000000000003,5.78,6.38,5.77,5.79,8.83,11.61,null,6.96,4.5999999999999996,30.89,5.73,5.64,6.19,4.7,3.95,3.96,2.96,10.35,8.01,9.82,7.38,4.4800000000000004,4.8600000000000003,7.93,7.54,4.34,7.34,10.48,7.87,4.87,6.92,6.37,4.4800000000000004,5.48,7.65,5.87,9.58,9.7799999999999994,4.3,5.37,4.9400000000000004,3.02,4.6900000000000004,4.8899999999999997,5.29,8.77,3.56,5.81,4.87]
[2013,4.66,5,{"$f":"D37","v":5.1100000000000003},6.32,6.62,{"$f":"G37","v":5.77},5.76,6.85,{"$f":"J37","v":11.61},null,{"$f":"L37","v":6.96},5.28,27.81,{"$f":"O37","v":5.73},5.91,{"$f":"Q37","v":6.19},{"$f":"R37","v":4.7},4.87,4.99,3.91,{"$f":"V37","v":10.35},{"$f":"W37","v":8.01},{"$f":"X37","v":9.82},6.89,5.09,{"$f":"AA37","v":4.8600000000000003},{"$f":"AB37","v":7.93},7.37,{"$f":"AD37","v":4.34},6.55,10.42,{"$f":"AG37","v":7.87},5.59,{"$f":"AI37","v":6.92},{"$f":"AJ37","v":6.37},4.1399999999999997,5.33,6.87,5.69,{"$f":"AO37","v":9.58},{"$f":"AP37","v":9.7799999999999994},5.35,{"$f":"AR37","v":5.37},5.7,3.93,5.32,5.0199999999999996,{"$f":"AW37","v":5.29},{"$f":"AX37","v":8.77},3.56,5.98,{"$f":"BA37","v":4.87}]
[]
["Note:"]
["2012 price assumed"]
[]
[]
[null,null,null,{"$f":"INDEX(B22:J38,MATCH(2013,A22:A38),MATCH(\"Alaska\",B21:BA21))","v":5.1100000000000003}]
[null,null,null,{"$f":"MATCH(2013,A22:A38, 0)","v":17}]
[null,null,null,{"$f":"MATCH(\"Alaska\",B21:BA21)","v":3}]

{"sheet":"EIA.Oil","index":7,"n_rows":194,"n_cols":15,"rows_kept":194,"cut":false,"hidden":false,"merged":[[63,0,72,0],[63,1,66,12],[67,1,69,3],[67,5,69,10],[67,11,69,11],[67,12,72,12],[70,3,72,3],[70,6,72,6],[70,9,72,9],[70,10,72,10],[132,0,141,0],[132,1,135,12],[136,1,138,3],[136,5,138,10],[136,11,138,11],[136,12,141,12],[139,3,141,3],[139,6,141,6],[139,9,141,9],[139,10,141,10],[3,8,5,8],[3,2,5,2],[3,4,5,4],[3,7,5,7],[3,0,5,0],[3,1,5,1],[3,3,5,3],[3,5,5,5],[3,6,5,6]]}
[]
["Industrial Oil Use Data excluding Transportation"]
[]
["State","Distillate fuel oil","LPG b","Residual fuel oil","Other d","Total use (Trillion Btu)","Total expenditure (million $)","Weighted average ($/Mmbtu)","All Oil ($/MMBtu)"]
[]
[]
["Alabama",{"$f":"(F143/F74)","v":30.334572490706318},{"$f":"(G143/G74)","v":3.8305322128851542},{"$f":"IFERROR(I143/I74,\" \")","v":4.855421686746987},{"$f":"(J143/J74)","v":33.980909601347562},{"$f":"SUM(B7:E7)","v":73.001435991686023},{"$f":"IFERROR(F143+G143+I143+J143,F143+G143+J143)","v":1474.9},{"$f":"G7/F7","v":20.20371215941524},{"$f":"K74","v":20.51}]
["Alaska",23.39351510685335,4.6554934823091247E-2,{"$f":"IFERROR(I144/I75,\" \")","v":" "},0.640279394644936,{"$f":"SUM(B8:E8)","v":24.080349436321377},{"$f":"IFERROR(F144+G144+I144+J144,F144+G144+J144)","v":646.9},{"$f":"G8/F8","v":26.864228100621091},{"$f":"K75","v":27.16}]
["Arizona",32.991882489369928,1.2314410480349345,{"$f":"IFERROR(I145/I76,\" \")","v":" "},17.626339969372125,{"$f":"SUM(B9:E9)","v":51.849663506776992},{"$f":"IFERROR(F145+G145+I145+J145,F145+G145+J145)","v":1111.9000000000001},21.444690761680057,21.96]
["Arkansas",29.696110210696919,2.1085164835164836,6.5050266114725017E-2,7.165160230073953,39.034837190402079,{"$f":"IFERROR(F146+G146+I146+J146,F146+G146+J146)","v":939.1},24.057997101904316,24.39]
["California",74.848252016903572,19.913194444444446,{"$f":"IFERROR(I147/I78,\" \")","v":" "},82.075471698113205,176.83691815946122,3755.6,21.237646748703337,22.6]
["Colorado",23.177948925820832,7.8137802607076354,{"$f":"IFERROR(I148/I79,\" \")","v":" "},12.947139753801594,43.93886894033006,960.39999999999986,21.857640470997193,22.48]
["Connecticut",2.8373565492679069,2.5397856446898346,5.1652892561983473E-2,6.3416898792943357,11.77048496581406,287.5,24.425501653925792,25.31]
["Delaware",1.3336173838943333,0.51826086956521744,1.0575342465753426,3.3515663848831432,6.2609788849180363,132.9,21.226712698255621,22.15]
["Dist. of Col.",0.13168395849960096,9.8425196850393699E-3,{"$f":"IFERROR(I151/I82,\" \")","v":" "},0.14578408195429474,0.28731056013893508,7.3,25.408046249570258,27.15]
["Florida",34.870672502984483,2.4762988244216912,3.0530973451327439,28.561607615018509,68.961676287557424,1536.9,22.286291208923224,22.96]
["Georgia",30.729927007299267,4.5883262466177035,1.1217587373167983,38.075052119527449,74.515064110761216,1444.3,19.382657952936245,19.97]
["Hawaii",2.1671949286846277,4.4762757385854975E-3,0.15598885793871867,0.95270270270270263,3.2803627650646345,71.7,21.857338695462012,24.24]
["Idaho",13.742644174185957,0.40130151843817785,6.3653723742838958E-3,9.7110423116615063,23.861353376659924,455.6,19.093636174285358,20.36]
["Illinois",35.817230273752017,44.756592292089252,7.6696165191740412E-2,54.838407494145194,135.4889262251782,2944.4,21.731665325227411,22.23]
["Indiana",30.542168674698797,5.3222557905337364,0.49794961921499709,50.848806366047739,87.211180450495277,1641.5,18.822127983140696,19.39]
["Iowa",36.63654223968566,35.70411794611082,5.322294500295683E-2,12.620772946859905,85.014656077659339,1844.6,21.697435302390584,22.19]
["Kansas",25.995297805642632,54.500760263558028,1.5507075471698113,13.076162215628091,95.122927831998553,2029.3999999999996,21.33449890844641,21.54]
["Kentucky",32.99803536345776,23.187595322826638,0.24246008279124776,49.317757009345804,105.74584777842145,1827.7,17.283893773585703,17.670000000000002]
["Louisiana",51.561338289962819,221.51960784313727,8.5959129861568897,389.72602739726022,671.40288651651713,15068.5,22.4433053575043,22.48]
["Maine",5.3026052104208423,0.13486842105263158,3.0387029288702929,1.9292771710868435,10.40545373143061,231.6,22.257558966451541,23.27]
["Maryland",6.991508289526891,1.3385826771653542,0.5032386646736422,21.832871652816252,30.666201284182137,696.69999999999993,22.718823030727421,23.4]
["Massachusetts",3.9287128712871286,1.5214564369310792,0.72108162243365048,8.6661143330571662,14.837365263709025,369.6,24.910082985151767,25.82]
["Michigan",16.428290766208253,3.7468225724453479,1.1709047900650502,42.161803713527853,63.507821842246507,1465.3000000000002,23.072748481908366,23.48]
["Minnesota",39.626524390243901,7.3437499999999991,0.25806451612903225,32.751629254163646,79.979968160536572,1642.2,20.532641332186582,21.17]
["Mississippi",18.759534323564832,2.396187882913547,0.2050380785002929,15.78604044357469,37.146800728553366,748,20.136323595292559,20.72]
["Missouri",21.722621902478018,9.3950361944157184,3.6079374624173183E-2,41.981351981351978,73.135089452869892,1266.0999999999999,17.311799431323685,17.91]
["Montana",14.956195244055069,0.52893829053277119,{"$f":"IFERROR(I169/I100,\" \")","v":" "},4.8835125448028673,20.368646079390707,426.8,20.953773674325976,21.57]
["Nebraska",32.072641136991713,3.2379979570990809," ",5.4951600893521961,40.805799183442993,949.59999999999991,23.271202108579246,23.68]
["Nevada",8.9355958349402229,0.78431372549019607," ",6.2851196670135279,16.005029227443949,310.09999999999997,19.375159869640793,20.21]
["New Hampshire",2.2769360269360268,0.42487046632124353,0.41031652989449008,3.0405965202982603,6.1527195434500204,110.10000000000001,17.894526025846375,19.25]
["New Jersey",11.072279586973789,1.2642183945401364,1.6594124047878129,44.808126410835214,58.804036797136952,1340.7,22.79945515688263,23.25]
["New Mexico",11.087045361667348,17.636867636867638," ",9.0233722871452411,37.747285285680228,633.9,16.793260633248124,17.36]
["New York",{"$f":"(F175/F106)","v":14.572008113590265},{"$f":"(G175/G106)","v":2.2742474916387962},3.6328976034858389,{"$f":"(J175/J106)","v":51.86974789915967},72.348901107874568,1234.5999999999999,17.064530090915564,18.68]
["North Carolina",16.972624798711756,11.028396009209516,2.8579356270810212,30.988483685220729,61.84744012022302,1406.3,22.738208683598607,23.46]
["North Dakota",55.878619595398654,1.826577732170344,4.1791044776119397E-2,5.1839738348323792,62.930962207177494,1508.4,23.969123418678031,24.11]
["Ohio",35.009869719699964,5.3830439223697661,1.2240047534165184,86.156677181913778,127.77359557740002,2651.5,20.751548768883396,21.15]
["Oklahoma",26.090075727381429,1.5678184631253222,3.7949640287769784,17.051349920592909,48.504208139876638,1070.4000000000001,22.068188329416206,22.48]
["Oregon",14.713638236505975,1.7970204841713222,0.68609593199757146,16.096997690531175,33.293752343206044,616.1,18.504973355030135,19.61]
["Pennsylvania",45.866824271079587,24.16010498687664,1.2466415905427191,54.441176470588239,125.71474731908719,3219.4,25.608769604639697,25.91]
["Rhode Island",0.59008654602675059,0.32278889606197547,0.14887063655030799,1.5866290018832394,2.6483750805222734,61.6,23.259545240794274,24.31]
["South Carolina",9.8885793871866294,1.4069017823284036,2.0636725412166004,30.3328173374613,43.691971048192933,713.8,16.337097706410802,16.91]
["South Dakota",11.445734881858231,1," ",6.0905730129390019,18.536307894797233,371,20.014773282015465,20.78]
["Tennessee",11.673803036200855,1.4954682779456194,9.3731693028705335E-2,42.252851711026615,55.515854718201794,1220.2,21.97930674387937,22.4]
["Texas",198.28548321876264,1785.2433173406444,13.556786703601107,572.67197986577185,2569.75756712878,44847.5,17.452035387956318,17.55]
["Utah",13.547244094488191,1.3598553345388789," ",7.7305533279871694,22.637652757014241,478.1,21.11968078721684,21.7]
["Vermont",3.5410877332274713,0.20527859237536655,0.35535535535535534,0.88583905177791633,4.9875607327361093,116.8,23.418261201989431,24.31]
["Virginia",16.44184168012924,2.1056661562021439,5.3734671125975471,21.175257731958766,45.096232680887695,969.3,21.4940349199236,22.24]
["Washington",14.723502304147464,3.5139860139860142,8.6909288430200987E-2,41.277705345501957,59.602102952065636,782,13.12034242531535,14.54]
["West Virginia",27.162753680859531,0.49677664012134998,1.4103982300884956,7.3258003766478348,36.395728927717215,954.6,26.228352285397509,26.31]
["Wisconsin",22.982943276477588,4.320164186762443,0.62686567164179108,34.827823691460054,62.757796826341874,1179.8,18.799257776123721,19.559999999999999]
["Wyoming",33.196951464099477,0.35372144436256447," ",4.3657817109144545,37.916454619376495,896.40000000000009,23.641450895092699,23.75]
["United States",1279.4826900119381,2330.1290322580644,66.578947368421055,2082.6300578034679,5758.820727441891,112669.6,19.564700019764054,19.940000000000001]
[]
[]
["Industrial Sector Energy Price Estimates, 2012 (Dollars per Million Btu)"]
["Source"]
["http://www.eia.gov/state/seds/data.cfm?incfile=/state/seds/sep_sum/html/sum_pr_ind.html&sid=MA"]
["State","Primary Energy"]
[]
[]
[]
[null,"Coal",null,null,null,"Petroleum",null,null,null,null,null,"Biomass","Total f","Retail","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","Energy f"]
[null,null,null,null,"Natural"]
[null,null,null,"Total","Gas a",null,"LPG b","Motor",null,"Other d","Total","Wood and"]
[null,"Coking","Steam",null,null,"Distillate",null,"Gasoline c","Residual",null,null,"Waste e"]
[null,"Coal","Coal",null,null,"Fuel Oil",null,null,"Fuel Oil"]
["Alabama",6.17,4.2,5.25,4.28,24.21,14.28,27.57,16.600000000000001,17.809999999999999,20.51,2.7,6.85,18.239999999999998,9.0399999999999991]
["Alaska","—",3.95,3.95,5.05,27.14,21.48,35.56,"—",17.18,27.16,1.56,27.09,49.3,30.45]
["Arizona","—",3.14,3.14,5.66,25.87,22.9,28.27,"—",13.06,21.96,1.73,15.74,19.14,16.850000000000001]
["Arkansas","—",3.49,3.49,6.32,24.68,14.56,27.69,16.91,24.34,24.39,2.7,9.2100000000000009,16.899999999999999,10.88]
["California","—",3.54,3.54,5.66,26.03,23.04,31.59,16.16,16.43,22.6,2.63,9.3800000000000008,30.74,12.48]
["Colorado","—",2.89,2.89,5.58,24.67,26.85,28.41,"—",13.81,22.48,1.73,12.41,20.36,14.78]
["Connecticut","—","—","—",8.56,25.27,30.79,29.95,19.36,21.54,25.31,1.68,14.02,37.01,19.170000000000002]
["Delaware","—","—","—",11.29,23.47,28.75,28.95,18.25,20.11,22.15,1.72,13.56,24.49,15.87]
["Dist. of Col.","—","—","—","—",25.06,30.48,30.5,"—",25.38,27.15,"—",27.15,16,20.12]
["Florida","—",4.53,4.53,6.83,25.13,26.37,27.71,18.079999999999998,18.91,22.96,2.5099999999999998,9.3699999999999992,23.55,11.59]
["Georgia","—",4.28,4.28,4.53,24.66,25.87,27.09,17.739999999999998,14.39,19.97,2.7,7.14,17.52,9.4]
["Hawaii","—",3.59,3.59,29.53,25.24,22.34,35.520000000000003,17.95,14.8,24.24,1.44,12.52,90.33,56.26]
["Idaho","—",3.03,3.03,5.64,25.49,27.66,29.72,15.71,9.69,20.36,2.66,9.77,16.05,11.59]
["Illinois",6.87,2.4,4.21,5.58,24.84,19.72,28.66,16.95,21.35,22.23,1.38,9.91,16.989999999999998,11.49]
["Indiana",6.88,4.03,6.21,6.12,24.9,19.86,27.68,17.07,15.08,19.39,1.43,8.06,18.579999999999998,10.15]
["Iowa","—",2.61,2.61,4.6399999999999997,25.45,19.670000000000002,28.09,16.91,16.559999999999999,22.19,1.36,9,15.52,10.08]
["Kansas","—",2.85,2.85,3.86,25.52,19.73,27.73,16.96,20.22,21.54,1.7,12.22,20.78,13.49]
["Kentucky","—",3.92,3.92,3.84,25.45,19.670000000000002,28.86,16.91,10.7,17.670000000000002,2.64,9.83,15.68,11.98]
["Louisiana","—",5.32,5.32,2.92,24.21,14.28,27.56,15.17,27.01,22.48,2.63,11.33,13.95,11.47]
["Maine","—",6.52,6.52,10.06,24.95,30.4,29.73,19.12,19.23,23.27,2.67,8.4600000000000009,23.39,10.11]
["Maryland","—",2.89,2.89,7.72,24.73,30.48,29.08,20.07,21.66,23.4,2.68,12.69,23.68,14.45]
["Massachusetts","—",6.09,6.09,9.5,25.25,30.76,29.05,19.97,24.14,25.82,2.68,11.52,36.83,21.72]
["Michigan",6.96,4.24,5.86,7.26,25.45,19.670000000000002,27.92,16.91,22.62,23.48,2.65,10.25,22.34,13.34]
["Minnesota","—",3.29,3.29,4.4000000000000004,26.24,19.84,28.97,17.05,13.81,21.17,2.59,9.36,19.16,11.48]
["Mississippi","—",4.6500000000000004,4.6500000000000004,4.78,24.91,14.69,27.59,17.07,15.33,20.72,2.68,7.35,18.29,9.56]
["Missouri","—",2.88,2.88,7.87,25.02,19.34,27.29,16.63,12.87,17.91,1.55,11.86,17.27,13.31]
["Montana","—",2.16,2.16,7.36,23.97,26.09,29.43,"—",11.16,21.57,1.72,13.89,14.96,14.15]
["Nebraska","—",1.87,1.87,4.26,25.33,19.579999999999998,28.67,"—",13.43,23.68,1.35,9.57,20.54,11.89]
["Nevada","—",3.29,3.29,7.08,25.93,22.95,29.24,"—",9.61,20.21,1.69,12.95,19,16.350000000000001]
["New Hampshire","—","—","—",10.15,23.76,28.95,29.01,17.059999999999999,12.07,19.25,1.7,14.32,34.68,20.71]
["New Jersey","—","—","—",7.66,25.18,30.77,28.38,18.38,22.15,23.25,1.69,16.239999999999998,30.82,18.88]
["New Mexico","—",2.86,2.86,4.76,24.47,14.43,27.8,"—",11.98,17.36,1.68,15.47,17.09,15.99]
["New York",5.87,4.4400000000000004,4.7,6.7,24.65,29.9,29.22,18.36,14.28,18.68,2.5499999999999998,11.51,19.62,13.11]
["North Carolina","—",4.1100000000000003,4.1100000000000003,6.28,24.84,26.06,29.11,18.02,20.84,23.46,2.69,9.9,18.82,12.26]
["North Dakota","—",4.33,4.33,4.21,25.21,19.489999999999998,29.75,16.75,12.23,24.11,1.42,11.18,19.2,11.85]
["Ohio",6.66,3.7,5.93,5.3,25.33,19.579999999999998,28.45,16.829999999999998,19.02,21.15,2.4700000000000002,9.3800000000000008,18.27,11.57]
["Oklahoma","—",3.88,3.88,7.41,25.09,19.39,27.33,16.68,18.89,22.48,2.31,10.01,14.91,10.88]
["Oregon","—",3.08,3.08,5.74,24.27,21.48,29.99,16.47,12.99,19.61,2.54,9.33,16.37,11.12]
["Pennsylvania",6.32,3.69,5.77,9.18,25.38,30.48,29.77,18.61,23.8,25.91,2.54,12.08,21.18,14.21]
["Rhode Island","—","—","—",9.49,25.42,30.98,29.57,19.48,21.24,24.31,1.92,13.64,31.29,17.5]
["South Carolina","—",4.3499999999999996,4.3499999999999996,4.22,25.13,26.37,27.25,17.59,12.92,16.91,2.67,6.51,17.649999999999999,10]
["South Dakota","—",2.76,2.76,5.28,24.97,19.3,28.93,"—",10.82,20.78,1.75,9.98,19.260000000000002,11.14]
["Tennessee","—",4.09,4.09,4.87,25.69,19.86,27.62,17.07,21.04,22.4,2.63,8.3000000000000007,20.74,11.56]
["Texas","—",3.95,3.95,2.94,24.73,14.59,27.4,18.05,23.84,17.55,2.52,12.48,16.27,12.73]
["Utah","—",2.67,2.67,4.49,25.4,27.65,29.54,"—",12.47,21.7,1.73,10,16.47,11.98]
["Vermont","—","—","—",4.83,25.19,30.69,30.06,19.98,16.03,24.31,1.7,17.43,29.25,21.62]
["Virginia",6.11,4.16,5.04,5.1100000000000003,24.76,26.12,29.65,17.940000000000001,19.399999999999999,22.24,2.68,8.27,19.68,10.57]
["Washington","—",5.87,5.87,8.52,26.04,22.88,30.4,18.41,7.67,14.54,2.66,8.64,12.12,9.7200000000000006]
["West Virginia",6.3,4.33,5.36,3.29,25.13,26.37,29.47,18.079999999999998,31.86,26.31,1.73,11.72,18.55,13.46]
["Wisconsin","—",4.0199999999999996,4.0199999999999996,5.7,25.21,19.489999999999998,29.14,16.75,14.52,19.559999999999999,2.57,8.8800000000000008,21.53,11.89]
["Wyoming","—",1.9,1.9,4.71,24.93,27.14,27.85,"—",13.56,23.75,1.73,10.41,17.670000000000002,12.01]
["United States",6.59,3.61,4.78,4.91,25.13,15.5,28.82,17.48,20.76,19.940000000000001,2.61,10.63,19.59]
[]
[]
[]
["Industrial Sector Energy Expenditure Estimates, 2012 (Million Dollars)"]
["Source:"]
["http://www.eia.gov/state/seds/data.cfm?incfile=/state/seds/sep_sum/html/sum_ex_ind.html&sid=MA"]
[]
["State","Primary Energy"]
[]
[]
[]
[null,"Coal",null,null,null,"Petroleum",null,null,null,null,null,"Biomass","Total f","Retail","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","Energy f"]
[null,null,null,null,"Natural"]
[null,null,null,"Total","Gas a",null,"LPG b","Motor",null,"Other d","Total","Wood and"]
[null,"Coking","Steam",null,null,"Distillate",null,"Gasoline c","Residual",null,null,"Waste e"]
[null,"Coal","Coal",null,null,"Fuel Oil",null,null,"Fuel Oil"]
["Alabama",236.8,141.69999999999999,378.5,632.20000000000005,734.4,54.7,85.7,80.599999999999994,605.20000000000005,1560.6,356,2927.3,1856.6,4783.8999999999996]
["Alaska","—",0.1,0.1,"—",634.9,1,30.8,"—",11,677.6,0.1,677.8,219.6,897.4]
["Arizona","—",27.6,27.6,131,853.5,28.2,119,"—",230.2,1230.9000000000001,0.6,1390,813.1,2203.1]
["Arkansas","—",16.100000000000001,16.100000000000001,442.9,732.9,30.7,109,1.1000000000000001,174.4,1048.2,175.7,1682.9,858.3,2541.1999999999998]
["California","—",108.7,108.7,3605.3,1948.3,458.8,848.9,"(s)",1348.5,4604.6000000000004,54.2,8372.7999999999993,4655.6000000000004,13028.5]
["Colorado","—",18.100000000000001,18.100000000000001,350,571.79999999999995,209.8,131.69999999999999,"—",178.8,1092.0999999999999,0.2,1460.4,1016.2,2476.6]
["Connecticut","—","—","—",237.8,71.7,78.2,67.2,1,136.6,354.6,0.9,593.29999999999995,452.5,1045.9000000000001]
["Delaware","—","—","—",302.89999999999998,31.3,14.9,24.6,19.3,67.400000000000006,157.5,"(s)",460.4,222.5,682.9]
["Dist. of Col.","—","—","—","—",3.3,0.3,4.5999999999999996,"—",3.7,11.9,"—",11.9,11.9,23.8]
["Florida","—",57.9,57.9,683.1,876.3,65.3,272.3,55.2,540.1,1809.2,276.60000000000002,2826.8,1319.9,4146.6000000000004]
["Georgia","—",92.8,92.8,673.4,757.8,118.7,166.3,19.899999999999999,547.9,1610.7,355.5,2732.4,1866.4,4598.8]
["Hawaii","—",4.0999999999999996,4.0999999999999996,9.4,54.7,0.1,24.6,2.8,14.1,96.2,5.4,115.2,1066.5999999999999,1181.7]
["Idaho","—",15.3,15.3,170.6,350.3,11.1,95.7,0.1,94.1,551.20000000000005,47.7,785,525.5,1310.5]
["Illinois",314.89999999999998,162.6,477.5,1423.6,889.7,882.6,299.89999999999998,1.3,1170.8,3244.3,7.1,5152.6000000000004,2530.8000000000002,7683.4]
["Indiana",1128.3,205.7,1333.9,1978.6,760.5,105.7,163.5,8.5,766.8,1805,6.4,5123.8999999999996,2943.4,8067.3]
["Iowa","—",165.8,165.8,793.8,932.4,702.3,198.4,0.9,209,2043,10.7,3013.3,1033.2,4046.5]
["Kansas","—",5.6,5.6,414.6,663.4,1075.3,87.2,26.3,264.39999999999998,2116.6,0.2,2537,754.6,3291.6]
["Kentucky","—",114,114,385.7,839.8,456.1,105.8,4.0999999999999996,527.70000000000005,1933.5,30.8,2463.9,2279.6,4743.6000000000004]
["Louisiana","—",12.3,12.3,2379.6999999999998,1248.3,3163.3,134.1,130.4,10526.5,15202.6,203.9,17798.5,1280.5,19079]
["Maine","—",3.2,3.2,313.10000000000002,132.30000000000001,4.0999999999999996,48.3,58.1,37.1,279.89999999999998,105,701.1,241.6,942.8]
["Maryland","—",58.9,58.9,141.19999999999999,172.9,40.799999999999997,106.8,10.1,472.9,803.5,20.5,1024.0999999999999,364.4,1388.5]
["Massachusetts","—",10,10,431.4,99.2,46.8,121.6,14.4,209.2,491.2,52.1,984.7,2127.1999999999998,3111.8]
["Michigan",248.1,103.3,351.4,1080.9000000000001,418.1,73.7,161.69999999999999,19.8,953.7,1627,72.5,3131.8,2340,5471.7]
["Minnesota","—",70.3,70.3,652.1,1039.8,145.69999999999999,189.6,4.4000000000000004,452.3,1831.9,59.7,2614,1475.6,4089.6]
["Mississippi","—",12.1,12.1,467.3,467.3,35.200000000000003,87.7,3.5,242,835.7,161.5,1476.6,926.9,2403.5]
["Missouri","—",65.7,65.7,495.8,543.5,181.7,127.9,0.6,540.29999999999995,1394.2,2.1,1957.7,1036.8,2994.5]
["Montana","—",9,9,126,358.5,13.8,46.5,"—",54.5,473.3,1,609.4,201.9,811.3]
["Nebraska","—",35.4,35.4,370.8,812.4,63.4,96.3,"—",73.8,1045.9000000000001,2.5,1454.6,834.9,2289.5]
["Nevada","—",22.8,22.8,71.3,231.7,18,43.4,"—",60.4,353.5,0.2,447.8,841.6,1289.3]
["New Hampshire","—","—","—",73.400000000000006,54.1,12.3,24.6,7,36.700000000000003,134.69999999999999,0.6,208.7,231,439.7]
["New Jersey","—","—","—",391.4,278.8,38.9,145.80000000000001,30.5,992.5,1486.6,1.1000000000000001,1879.1,789,2668.1]
["New Mexico","—",1.9,1.9,29.2,271.3,254.5,56.5,"—",108.1,690.4,0.1,721.6,373.5,1095.2]
["New York",25.3,85.5,110.8,513,359.2,68,323.89999999999998,66.7,740.7,1558.5,19.8,2202,917.7,3119.7]
["North Carolina","—",70.5,70.5,650.70000000000005,421.6,287.39999999999998,230.9,51.5,645.79999999999995,1637.2,175.3,2533.8000000000002,1727.5,4261.2]
["North Dakota","—",407.5,407.5,107.5,1408.7,35.6,46.8,0.7,63.4,1555.1,1.6,2071.6,323.60000000000002,2395.3000000000002]
["Ohio",673.8,122.6,796.4,1343.5,886.8,105.4,200.4,20.6,1638.7,2851.9,32.700000000000003,5024.3999999999996,3208.8,8233.1]
["Oklahoma","—",46.3,46.3,1265.8,654.6,30.4,113.6,63.3,322.10000000000002,1184,41.8,2537.9,812.6,3350.5]
["Oregon","—",4.9000000000000004,4.9000000000000004,337.6,357.1,38.6,105.8,11.3,209.1,721.9,58.8,1123.2,670.7,1794]
["Pennsylvania",928.1,142,1070.0999999999999,1668.3,1164.0999999999999,736.4,295.3,23.2,1295.7,3514.8,47.2,6300.3,3356.1,9656.4]
["Rhode Island","—","—","—",76.7,15,10,15.6,2.9,33.700000000000003,77.3,0.1,154,98.6,252.6]
["South Carolina","—",56.1,56.1,349,248.5,37.1,65.3,36.299999999999997,391.9,779.2,182.2,1366.5,1695.6,3062.2]
["South Dakota","—",9.4,9.4,217.1,285.8,19.3,50.7,"—",65.900000000000006,421.7,0.3,648.5,179,827.5]
["Tennessee","—",261.39999999999998,261.39999999999998,481.8,299.89999999999998,29.7,122,1.6,889,1342.2,109.3,2194.6999999999998,1942.9,4137.6000000000004]
["Texas","—",78.5,78.5,3843.2,4903.6000000000004,26046.7,741.9,244.7,13652.5,45589.3,131.80000000000001,49642.8,4654.3,54297.1]
["Utah","—",36.700000000000003,36.700000000000003,148.19999999999999,344.1,37.6,49.9,"—",96.4,528.1,0.3,713.3,517.1,1230.3]
["Vermont","—","—","—",13.3,89.2,6.3,23.4,7.1,14.2,140.19999999999999,0.6,154,141.9,295.89999999999998]
["Virginia",184.7,155.1,339.7,378.2,407.1,55,134.19999999999999,96.4,410.8,1103.5,116,1937.4,1162.8,3100.1]
["Washington","—",12.9,12.9,589.4,383.4,80.400000000000006,162.30000000000001,1.6,316.60000000000002,944.3,163.6,1710.1,1079.7,2789.8]
["West Virginia",175.1,108.1,283.2,78.900000000000006,682.6,13.1,25.5,25.5,233.4,980.1,1,1343.2,725.2,2068.4]
["Wisconsin","—",125.6,125.6,670,579.4,84.2,146.5,10.5,505.7,1326.3,81.099999999999994,2203,1668.4,3871.4]
["Wyoming","—",59,59,210.4,827.6,9.6,28.3,"—",59.2,924.6,0.1,1194.2,572.6,1766.7]
["United States",3915.1,3323,7238.1,32201.1,32153.4,36117,7108.5,1163.8,43235.4,119778.1,3174.3,162566.29999999999]

{"sheet":"RefTables","index":8,"n_rows":57,"n_cols":10,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"EMM Regions"]
[null,null,"Source: AEO2013 Reference Case. ",null,null,null,null,"Custom Inflator"]
[]
[null,"Abbrev.","State","EMM Region",null,null,null,"Ref Year","Index"]
[null,"AL","Alabama","SRSE",null,null,null,2015,{"$f":"VLOOKUP(H7,H25:I36,2)","v":110.02794959036405}]
[null,"AK","Alaska","USA",null,null,null,"Year","Inflator"]
[null,"AZ","Arizona","AZNM",null,null,null,2005,{"$f":"I$7/I25","v":1.1961119884154894}]
[null,"AR","Arkansas","SRDA",null,null,null,{"$f":"H26","v":2006},1.1604610035476202]
[null,"CA","California","CAMX",null,null,null,{"$f":"H27","v":2007},1.1303815567601636]
[null,"CO","Colorado","RMPA",null,null,null,{"$f":"H28","v":2008},1.1086386311827585]
[null,"CT","Connecticut","NEWE",null,null,null,2009,1.1002794959036404]
[null,"DC","District of Columbia","RFCE",null,null,null,2010,1.0870071387396296]
[null,"DE","Delaware","RFCE",null,null,null,2011,1.0650167899871654]
[null,"FL","Florida","FRCC",null,null,null,2012,1.0462311924991352]
[null,"GA","Georgia","SRSE",null,null,null,2013,1.0308709545348116]
[null,"HI","Hawaii","USA",null,null,null,2014,{"$f":"I$7/I34","v":1.0160584139696927}]
[null,"ID","Idaho","NWPP",null,null,null,2015,{"$f":"I$7/I35","v":1}]
[null,"IL","Illinois","RFCW",null,null,null,2016,{"$f":"I$7/I36","v":0.98419538311094423}]
[null,"IN","Indiana","RFCW"]
[null,"IA","Iowa","MROW",null,null,null,"Chain-type price indexes for gross domestic product"]
[null,"KS","Kansas","SPNO"]
[null,"KY","Kentucky","SRCE",null,null,null,"Year","Gross domestic product","Inflation Rate"]
[null,"LA","Louisiana","SRDA",null,null,null,2005,91.988]
[null,"ME","Maine","NEWE",null,null,null,2006,94.813999999999993,{"$f":"(I26/I25)-1","v":3.0721398443275039E-2}]
[null,"MD","Maryland","RFCE",null,null,null,2007,97.337000000000003,2.6609994304638729E-2]
[null,"MA","Massachusetts","NEWE",null,null,null,2008,99.245999999999995,1.9612274880055791E-2]
[null,"MI","Michigan","RFCM",null,null,null,2009,100,7.5972835177235964E-3]
[null,"MN","Minnesota","MROW",null,null,null,2010,101.221,1.2210000000000054E-2]
[null,"MS","Mississippi","SRDA",null,null,null,2011,103.31100000000001,2.0647889271989017E-2]
[null,"MO","Missouri","SRGW",null,null,null,2012,105.166,{"$f":"(I32/I31)-1","v":1.7955493606682582E-2}]
[null,"MT","Montana","NWPP",null,null,null,2013,106.733,{"$f":"(I33/I32)-1","v":1.4900252933457647E-2}]
[null,"NE","Nebraska","MROW",null,null,null,2014,108.289,{"$f":"(I34/I33)-1","v":1.4578434036333521E-2}]
[null,"NV","Nevada","NWPP",null,null,null,2015,{"$f":"I34*(1+J35)","v":110.02794959036405},{"$f":"AVERAGE(J30:J34)","v":1.6058413969692563E-2}]
[null,"NH","New Hampshire","NEWE",null,null,null,2016,{"$f":"I35*(1+J36)","v":111.79482395312259},{"$f":"AVERAGE(J30:J34)","v":1.6058413969692563E-2}]
[null,"NJ","New Jersey","RFCE"]
[null,"NM","New Mexico","AZNM"]
[null,"NY","New York","NYCW",null,null,null,"Source","Table 1.1.9. Implicit Price Deflators for Gross Domestic Product "]
[null,"NC","North Carolina","SRVC",null,null,null,null,"http://www.bea.gov/iTable/iTable.cfm?ReqID=9&step=1#reqid=9&step=3&isuri=1&903=13"]
[null,"ND","North Dakota","MROW",null,null,null,"Note","Assumes a 1.6% inflation rate based on the average inflation rate over the last 5 years."]
[null,"OH","Ohio","RFCW"]
[null,"OK","Oklahoma","SPSO"]
[null,"OR","Oregon","NWPP"]
[null,"PA","Pennsylvania","RFCE"]
[null,"RI","Rhode Island","NEWE"]
[null,"SC","South Carolina","SRVC"]
[null,"SD","South Dakota","MROW"]
[null,"TN","Tennessee","SRCE"]
[null,"TX","Texas","ERCT"]
[null,"UT","Utah","NWPP"]
[null,"VT","Vermont","NEWE"]
[null,"VA","Virginia","SRVC"]
[null,"WA","Washington","NWPP"]
[null,"WV","West Virginia","RFCW"]
[null,"WI","Wisconsin","MROE"]
[null,"WY","Wyoming","NWPP"]

{"sheet":"SC.AC","index":9,"n_rows":30,"n_cols":20,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,"South Carolina avoided cost data"]
[null,"Source"]
[null,"ACEEE (2009). South Carolina's Energy Future: Minding its Efficiency Resources"]
[]
[]
[]
[null,"South Carolina Avoided Electricity Cost (in constant 2013 dollars)"]
[null,"Case","SC Reference Case Draft - 9/16/09"]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"Avoided Resource Cost","¢/kWh",{"$f":"D23*RefTables!$I$11/100","v":4.171107944445003E-2},{"$f":"E23*RefTables!$I$11/100","v":5.0075902964475248E-2},{"$f":"F23*RefTables!$I$11/100","v":5.7988573861796393E-2},{"$f":"G23*RefTables!$I$11/100","v":7.1666190698594368E-2},{"$f":"H23*RefTables!$I$11/100","v":9.4386859989473659E-2},{"$f":"I23*RefTables!$I$11/100","v":0.10512548477869522},{"$f":"J23*RefTables!$I$11/100","v":0.10682105711383545},{"$f":"K23*RefTables!$I$11/100","v":0.11156865965222813},{"$f":"L23*RefTables!$I$11/100","v":0.11269904120898833},{"$f":"M23*RefTables!$I$11/100","v":0.11428157538845253},{"$f":"N23*RefTables!$I$11/100","v":0.11473372801115661},{"$f":"O23*RefTables!$I$11/100","v":0.11529891878953669},{"$f":"P23*RefTables!$I$11/100","v":0.11575107141224075},{"$f":"Q23*RefTables!$I$11/100","v":0.117333605591705},{"$f":"R23*RefTables!$I$11/100","v":0.1189161397711692},{"$f":"S23*RefTables!$I$11/100","v":0.12174209366306961},{"$f":"T23*RefTables!$I$11/100","v":0.12456804755497002}]
[null,"Avoided Capacity Cost","$/kW-yr",{"$f":"D24*RefTables!$I$11","v":86.191593702962479},{"$f":"E24*RefTables!$I$11","v":86.191593702962479},{"$f":"F24*RefTables!$I$11","v":86.191593702962479},{"$f":"G24*RefTables!$I$11","v":86.191593702962479},{"$f":"H24*RefTables!$I$11","v":86.191593702962479},{"$f":"I24*RefTables!$I$11","v":86.191593702962479},{"$f":"J24*RefTables!$I$11","v":86.191593702962479},{"$f":"K24*RefTables!$I$11","v":86.191593702962479},{"$f":"L24*RefTables!$I$11","v":86.191593702962479},{"$f":"M24*RefTables!$I$11","v":86.191593702962479},{"$f":"N24*RefTables!$I$11","v":86.191593702962479},{"$f":"O24*RefTables!$I$11","v":86.191593702962479},{"$f":"P24*RefTables!$I$11","v":86.191593702962479},{"$f":"Q24*RefTables!$I$11","v":86.191593702962479},{"$f":"R24*RefTables!$I$11","v":86.191593702962479},{"$f":"S24*RefTables!$I$11","v":86.191593702962479},{"$f":"T24*RefTables!$I$11","v":86.191593702962479}]
[null,null,"¢/kWh",{"$f":"D25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"E25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"F25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"G25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"H25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"I25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"J25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"K25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"L25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"M25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"N25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"O25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"P25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"Q25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"R25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"S25*RefTables!$I$11/100","v":1.5712303638966273E-2},{"$f":"T25*RefTables!$I$11/100","v":1.5712303638966273E-2}]
[null,"Avoided Energy Only Cost","¢/kWh",{"$f":"D26*RefTables!$I$11/100","v":2.5998775805483761E-2},{"$f":"E26*RefTables!$I$11/100","v":3.4363599325508976E-2},{"$f":"F26*RefTables!$I$11/100","v":4.227627022283012E-2},{"$f":"G26*RefTables!$I$11/100","v":5.5953887059628095E-2},{"$f":"H26*RefTables!$I$11/100","v":7.8787594506183403E-2},{"$f":"I26*RefTables!$I$11/100","v":8.9526219295404955E-2},{"$f":"J26*RefTables!$I$11/100","v":9.1108753474869186E-2},{"$f":"K26*RefTables!$I$11/100","v":9.5969394168937891E-2},{"$f":"L26*RefTables!$I$11/100","v":9.7099775725698056E-2},{"$f":"M26*RefTables!$I$11/100","v":9.8569271749486265E-2},{"$f":"N26*RefTables!$I$11/100","v":9.913446252786634E-2},{"$f":"O26*RefTables!$I$11/100","v":9.9586615150570421E-2},{"$f":"P26*RefTables!$I$11/100","v":0.10003876777327447},{"$f":"Q26*RefTables!$I$11/100","v":0.10162130195273872},{"$f":"R26*RefTables!$I$11/100","v":0.10320383613220294},{"$f":"S26*RefTables!$I$11/100","v":0.10602979002410336},{"$f":"T26*RefTables!$I$11/100","v":0.10885574391600378}]
[]
[]
[null,"Table A.4. Reference Case Avoided Costs"]
[null,"All costs in constant 2007 dollars."]
[null,"Case","SC Reference Case Draft - 9/16/09"]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"Avoided Resource Cost","¢/kWh",3.69,4.43,5.13,6.34,8.35,9.3000000000000007,9.4499999999999993,9.8699999999999992,9.9700000000000006,10.11,10.15,10.199999999999999,10.24,10.38,10.52,10.77,11.02]
[null,"Avoided Capacity Cost","$/kW-yr",76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25,76.25]
[null,null,"¢/kWh",1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39]
[null,"Avoided Energy Only Cost","¢/kWh",2.2999999999999998,3.04,3.74,4.95,6.97,7.92,8.06,8.49,8.59,8.7200000000000006,8.77,8.81,8.85,8.99,9.1300000000000008,9.3800000000000008,9.6300000000000008]
[]
[null,"Notes: ","Avoided Resource Costs represent avoided production costs (fuel, O&M, CO2) for all resources, plus levelized capital costs for new resources."]
[null,null,"Avoided Capacity Cost in $/kw-yr is converted into an energy cost equivalent (c/kWh) using the system load factor."]
[null,null,"Avoided Energy Cost represents Total Avoided Resource Cost less Avoided Capacity Cost expressed as energy cost equivalent."]

{"sheet":"MA.AC","index":10,"n_rows":129,"n_cols":47,"rows_kept":129,"cut":false,"hidden":false,"merged":[[25,19,27,22],[27,6,28,6],[25,2,27,5],[25,6,26,8],[25,9,25,13],[25,14,25,18],[27,7,28,7],[27,8,28,8],[27,34,27,37],[25,25,25,32],[26,25,27,28],[26,29,27,30],[26,31,27,32],[78,33,78,46],[79,18,79,31],[79,33,79,46],[27,9,27,12],[26,9,26,13],[26,14,26,18],[27,14,27,17],[27,38,27,41],[77,32,77,46],[25,33,27,33],[25,34,25,37],[25,38,25,41],[26,34,26,37],[26,38,26,41],[77,2,77,15],[77,17,77,31],[80,3,81,14],[82,20,84,20],[78,18,78,31],[83,14,84,14],[83,22,83,25],[83,27,83,29],[83,31,84,31],[82,22,82,31],[82,35,84,35],[82,37,82,46],[83,5,83,8],[83,10,83,12],[83,37,83,40],[83,46,84,46],[83,42,83,44],[120,2,120,3],[120,17,120,18],[120,32,120,33],[125,3,127,3],[118,2,118,3],[118,17,118,18],[118,32,118,33],[119,2,119,3],[119,17,119,18],[119,32,119,33]]}
[]
[null,"MA avoided cost data"]
[null,"Source"]
[null,"Synapse 2013. AESC, appendix B workbook, \"MA\" sheet"]
[]
[null,"Summary table"]
[]
[null,"MA Avoided Cost Summary - Statewide (15 year levelized)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Seasonal Time Allocation"]
[]
[null,null,"Electricity","Capacity","Energy DRIPE","Capacity DRIPE","Fuel","Fuel DRIPE",null,null,null,null,null,null,null,null,"Winter peak","Winter off-peak","Summer peak","Summer off-peak","Total"]
[null,"Unit","$/kWh","$/kW-yr","$/kWh","$/kW-yr","$/MMBtu","$/MMBtu",null,null,null,null,null,null,null,"Value",0.317,0.34899999999999998,0.159,0.17499999999999999,{"$f":"SUM(Q11:T11)","v":1}]
[null,"Value",{"$f":"E66*15.9%+F66*17.5%+C66*31.7%+D66*34.9%","v":7.0588471487550708E-2},{"$f":"I66","v":91.415498835540049},{"$f":"SUMPRODUCT(O66:R66,Q11:T11)","v":1.6096412597501011E-2},{"$f":"S66","v":34.069081977336559},{"$f":"M120","v":7.4361885984753968},{"$f":"AS120+AJ120","v":2.0947693393433831}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All‐hours avoided electricity cost = (15.9 percent *summer on‐peak) + (17.5 percent *summer off‐peak)\n+ (31.7 * winter on‐peak) + (34.9 percent * winter off‐peak)"]
[]
[null,"Original tables"]
[null,"Table One: Avoided Cost of Electricity (2013 $) Results :",null,null,null,null,null,null,null,null,null,null,null,"MA",null,null,null,null,null,null,"Page One of Two",null,null,null,null,"Table Two: Inputs to Avoided Cost Calculations",null,null,null,null,null,null,null,null,null,null,null,"Page Two of Two"]
[null,null,"State","MA",null,null,null,null,null,null,null,null,null,"Massachusetts (Statewide)",null,null,null,null,null,null,null,null,null,null,null,"Zone:",{"$f":"N17","v":"MA"}]
[]
[null,null,"User-defined Inputs"]
[null,null,"Wholesale Risk Premium (WRP)",null,null,0.09]
[null,null,"Distribution Losses",null,null,0.08]
[null,null,"Real Discount Rate",null,null,1.3599999999999999E-2]
[null,null,"Pcnt of Capacity Bid into FCM (%Bid)",null,null,0.5]
[]
[null,null," Avoided Unit Cost of Electric Energy1",null,null,null,"Avoided Unit Cost of Electric Capacity2",null,null,"DRIPE: 2014 vintage measures",null,null,null,null,"DRIPE: 2015 vintage measures",null,null,null,null,"Avoided Non-Embedded Costs",null,null,null,null,null,"Wholesale Avoided Costs of Electricity ",null,null,null,null,null,null,null,"Avoided REC Costs to Load","DRIPE: 2014 vintage measures",null,null,null,"DRIPE: 2015 vintage measures"]
[null,null,null,null,null,null,null,null,null,"Intrastate",null,null,null,null,{"$f":"J27","v":"Intrastate"},null,null,null,null,null,null,null,null,null,null,"Energy",null,null,null,"Electric Cross-DRIPE",null,"Capacity",null,null,"Rest-of-Pool",null,null,null,"Rest-of-Pool"]
[null,null,null,null,null,null,"kW sold into FCA (PA to determine quantity)3","kW purchased from FCA (PA to determine quantity)","Weighted Average Avoided Cost Based on Percent Capacity Bid","Energy",null,null,null,"Capacity (See note 2)","Energy",null,null,null,"Capacity (See note 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy",null,null,null,"Energy"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Annual Value","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Annual Value","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","2014 Installation Year","2015 Installation Year","FCA Price","Reserve Margin","REC Costs","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak"]
["Units:",null,"$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kWh","$/kWh","$/kWh","$/kWh","$/kw-yr","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kWh","$/kWh","$/kWh","$/kWh","Units:",null,"$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","%","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh"]
["Period:",null,"a","b","c","d","e=y*1.08","f=y*(1+ac)*(1+PTF Loss)*(1+WRP)*(1+Dist Loss)","g=(e*%Bid)+(f*(1+%Bid))","h","i","j","k","l","m","n","o","p","q","r","s","t","u","Period:",null,"v","w","x","y","z","aa","ab","ac","ad","ae","af","ag","ah","ai","aj","ak","al"]
[2013,null,{"$f":"(Z32+AH32)*(1+$F$21)","v":6.8896852795481078E-2},{"$f":"(AA32+AH32)*(1+$F$21)","v":5.9683280925552286E-2},{"$f":"(AB32+AH32)*(1+$F$21)","v":5.6744771593772642E-2},{"$f":"(AC32+AH32)*(1+$F$21)","v":5.0279287692378723E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,4.6983086460091146E-2,4.9539933623457794E-2,5.2457610555944126E-2,5.0135551816990656E-2,2013,null,5.5915421830716579E-2,4.7462603601424111E-2,4.4766723480525357E-2,3.8835086873741945E-2,null,null,35.400000000000006,0.17199999999999999,7.2927000000000009E-3]
[{"$f":"A32+1","v":2014},null,{"$f":"(Z33+AH33)*(1+$F$21)","v":6.7733426769761004E-2},6.0420760696951487E-2,5.575846647745427E-2,4.9280585499140113E-2,{"$f":"AF33*1.08","v":40.823999999999998},0,{"$f":"(G33*$F$24)+(H33*(1-$F$24))","v":20.411999999999999},1.5264960718752961E-2,5.9361094346233236E-3,1.2281345086842789E-2,4.7415031102424413E-3,0,null,null,null,null,null,4.6296462419287941E-2,4.8815943099026093E-2,5.1690980280144808E-2,4.9402856760744795E-2,2014,null,5.4615809010720828E-2,4.7906941054014857E-2,4.3629606907687135E-2,3.7686596835839282E-2,null,null,37.799999999999997,0.17199999999999999,7.5249494936470577E-3,1.655797993531196E-2,4.6292880078609632E-3,1.3321637000792598E-2,3.6976716364855262E-3]
[{"$f":"A33+1","v":2015},null,{"$f":"(Z34+AH34)*(1+$F$21)","v":6.6028825035562635E-2},5.9459016282730273E-2,5.6347459801898821E-2,4.8373472609833386E-2,{"$f":"AF34*1.08","v":42.767999999999994},0,{"$f":"(G34*$F$24)+(H34*(1-$F$24))","v":21.383999999999997},5.7864630142987303E-2,2.2786648217385051E-2,4.8600786316277567E-2,1.8278280417753496E-2,0,1.5072001945133969E-2,5.935238943147951E-3,1.2659048266339781E-2,4.760944247450132E-3,0,4.5786450848160569E-2,4.827817639861344E-2,5.1121541565215957E-2,4.8858624495943692E-2,2015,null,5.3837102266833942E-2,4.780975478717122E-2,4.4955115813931357E-2,3.7639531234054814E-2,1.6761314238497608E-3,4.3353068816876118E-4,39.599999999999994,0.17199999999999999,6.7398014355170956E-3,6.3285131141068984E-2,1.8000045341468474E-2,5.3153491657760919E-2,1.4438713107117732E-2,1.6483880002330694E-2,4.688472348803068E-3,1.3844891562890684E-2,3.7608520351371071E-3]
[2016,null,6.2006079499757297E-2,5.6108821917386149E-2,5.5724858703668702E-2,4.6788936826055998E-2,38.491200000000006,0,19.245600000000003,6.0001249747131884E-2,2.3739879433859527E-2,5.2996117039781195E-2,1.9465356987353914E-2,0,5.5025190927451707E-2,2.1771069835178673E-2,4.8601011992536552E-2,1.7851044590139628E-2,0,4.5276439277033183E-2,4.7740409698200786E-2,5.0552102850287113E-2,4.8314392231142589E-2,2016,null,5.0910209770802566E-2,4.5499881713581332E-2,4.5147621884482757E-2,3.6949528418783024E-2,1.8667110657302017E-3,1.6995163541916091E-3,35.64,0.17199999999999999,5.9761016968646755E-3,6.6029946711341173E-2,1.8896425521715575E-2,5.832096495976774E-2,1.5493999015029522E-2,6.0553912460709812E-2,1.7329296082344903E-2,5.3484256503137928E-2,1.4209041605379252E-2]
[2017,null,5.8705902396423502E-2,5.2230203362349265E-2,6.0464464111543825E-2,4.8325943277397143E-2,42.767999999999994,0,21.383999999999997,5.8986274431929928E-2,2.3026118087030773E-2,6.0758007947637575E-2,2.1241530533708638E-2,122.99980274224473,5.451653319436494E-2,2.1281292014426158E-2,5.6154011912097963E-2,1.9631933286045896E-2,0,4.4766427705905804E-2,4.7202642997788119E-2,4.9982664135358255E-2,4.7770159966341479E-2,2017,null,4.8833635954224248E-2,4.2892627666082747E-2,5.0446995325894271E-2,3.9310737679888144E-2,1.9214366856949816E-3,1.762533836809813E-3,39.599999999999994,0.17199999999999999,5.0249900975404254E-3,6.4712220979811927E-2,1.8285225631865194E-2,6.665594113996752E-2,1.6868070297693046E-2,5.9808590678127528E-2,1.6899645209435828E-2,6.1605023588193114E-2,1.5589876173147166E-2]
[2018,null,6.0659368626903999E-2,5.4012527677251149E-2,6.3957965088793034E-2,4.9976996410033454E-2,48.211200000000005,{"$f":"AF37*(1+$AG37)*(1+0.015)*(1+$F$21)*(1+$F$22)","v":62.512676432639999},55.361938216319999,5.7219429789166623E-2,2.2376890407978932E-2,6.0216513685758102E-2,2.0767886595450234E-2,104.79761222172809,5.8638249210879664E-2,2.2931750301294324E-2,6.1709649137124976E-2,2.1282849449119519E-2,125.75713466607371,4.4256416134778417E-2,4.6664876297375465E-2,4.9413225420429405E-2,4.7225927701540368E-2,2018,null,5.1752406118124324E-2,4.5654386898259326E-2,5.4778641404261058E-2,4.1952064634756855E-2,1.7621548783561382E-3,1.7918288986572702E-3,44.64,0.17199999999999999,3.898390787292184E-3,6.2776017776678558E-2,1.7786593223655167E-2,6.6064148970293585E-2,1.6507653398372131E-2,6.4332618979583561E-2,1.822763159130086E-2,6.7702283044389897E-2,1.6916979030151706E-2]
[2019,null,6.528778442352752E-2,5.7783155644197788E-2,6.8880603162250531E-2,5.3332833396953189E-2,53.265600000000013,{"$f":"AF38*(1+$AG38)*(1+0.015)*(1+$F$21)*(1+$F$22)","v":69.066424768320005},61.166012384160013,4.969794826629869E-2,1.9209743369052335E-2,5.224542697070271E-2,1.7721325193327635E-2,85.077319049010427,5.0891093042754715E-2,1.9670929509675934E-2,5.3499731433128174E-2,1.8146777497173253E-2,106.34664881126304,4.3746404563651031E-2,4.6127109596962798E-2,4.8843786705500554E-2,4.6681695436739258E-2,2019,null,5.559474749179321E-2,4.8709766960298044E-2,5.889091147227303E-2,4.4626902513284647E-2,1.2911311973828428E-3,1.3114834248695144E-3,49.320000000000007,0.17199999999999999,4.3023024380485515E-3,5.4535644469189674E-2,1.5273277327095588E-2,5.7331099769915246E-2,1.4089866224729856E-2,5.5844932309009832E-2,1.5639957073401045E-2,5.8707500700038551E-2,1.4428134722192166E-2]
[2020,null,7.4259498514369665E-2,6.5827976011108416E-2,7.3721248404349168E-2,6.1046706996416088E-2,98.366399999999999,127.54602530208,112.95621265104,4.3809411209188139E-2,1.7042563775850613E-2,4.338146265108888E-2,1.5800329890599447E-2,65.008017368339509,4.4856159507090237E-2,1.7449765656265707E-2,4.4417985876057657E-2,1.6177850792222698E-2,86.677356491119326,3.8524197436926588E-2,4.062070689083936E-2,4.3013081906468596E-2,4.1109089298499546E-2,2020,null,6.3371587887096445E-2,5.5636246140985196E-2,6.2877780446710663E-2,5.124976080640508E-2,8.2597508287002514E-4,8.3864386513803806E-4,91.08,0.17199999999999999,4.7563924013160957E-3,4.8246817319589123E-2,1.3611339533569371E-2,4.7775522332167183E-2,1.2619207867545147E-2,4.9399589578210161E-2,1.3936558387137143E-2,4.8917033831689258E-2,1.2920721491938604E-2]
[2021,null,7.4543191279151835E-2,6.7378464844489644E-2,7.6827909103548434E-2,6.2372407554925062E-2,119.7504,155.27342210688002,137.51191105344,3.1983820313627773E-2,1.2730165218877338E-2,3.3112143654489591E-2,1.1791382260520206E-2,44.087470439471623,3.2755488813265912E-2,1.3037303872054774E-2,3.3911035030288611E-2,1.2075871047926208E-2,66.131205659207424,3.7420312419403613E-2,3.9456747802232656E-2,4.1780570917712034E-2,3.9931135939836451E-2,2021,null,6.3386101254466129E-2,5.6812957736427423E-2,6.5482172652995121E-2,5.2220244626735142E-2,6.2125779108618121E-4,6.3072571963613308E-4,110.88,0.17199999999999999,5.0021476254896776E-3,3.5172939207327482E-2,1.017023514683402E-2,3.6413768097847223E-2,9.4202336131402938E-3,3.6021551066693684E-2,1.041561077800528E-2,3.7292317236714938E-2,9.6475140776755269E-3]
[2022,null,7.8078756393622481E-2,7.0313901203435364E-2,7.671468875088365E-2,6.5190070586063104E-2,119.7504,155.27342210688002,137.51191105344,2.1757221409495146E-2,8.6132487661867985E-3,2.133887591329282E-2,7.9656755514685481E-3,33.631630339330151,2.2291322584635547E-2,8.8246887382867883E-3,2.186270744889925E-2,8.161218750333538E-3,44.842173785773539,3.6316427401880638E-2,3.8292788713625951E-2,4.0548059928955479E-2,3.8753182581173364E-2,2022,null,6.6451755105735408E-2,5.9328034747765566E-2,6.5200316901387848E-2,5.4627272713479093E-2,4.135519568985392E-4,4.1988263996744737E-4,110.88,0.17199999999999999,5.1801314939182502E-3,2.3931290294546482E-2,6.8874820660828366E-3,2.3471142037349232E-2,6.3696578369305517E-3,2.4518761002702498E-2,7.0565575282486017E-3,2.4047316922372219E-2,6.5260216332038287E-3]
[2023,null,8.091842529374825E-2,7.2591044535919372E-2,8.1955498212378367E-2,6.7750625221590102E-2,119.7504,155.27342210688002,137.51191105344,1.0999141123421877E-2,4.3460486530060415E-3,1.115818017957315E-2,4.0496025359396592E-3,22.771591379829061,1.1274984836121851E-2,0,1.1438012378575901E-2,0,34.157387069743606,3.5212542384357656E-2,3.7128829625019247E-2,3.9315548940198911E-2,3.7575229222510262E-2,2023,null,6.8966466000153839E-2,6.1326667139760371E-2,6.991790904476862E-2,5.6885915475238101E-2,null,null,110.88,0.17199999999999999,5.2706214253032671E-3,1.2067320233600328E-2,3.4729250834987105E-3,1.2241804331830527E-2,3.2360351547231696E-3,1.2369952446263514E-2,0,1.2548812371744485E-2,0]
[2024,null,8.4291037014134193E-2,7.6034745267325468E-2,8.5631467146146181E-2,7.0636758618093778E-2,119.7504,155.27342210688002,137.51191105344,0,0,0,0,11.568075472079375,0,0,0,0,23.136150944158775,3.4108657366834681E-2,3.5964870536412542E-2,3.8083037951442356E-2,3.6397275863847181E-2,2024,null,7.104185995523872E-2,6.3467280371010529E-2,7.2271612369928614E-2,5.8514999041440169E-2,null,null,110.88,0.17199999999999999,6.2893666632330121E-3,0,0,0,0,0,0,0,0]
[2025,null,8.9562679966663741E-2,8.0439232637067731E-2,9.1822877318869456E-2,7.5053504807559096E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,0,0,0,0,11.747225588017622,3.3004772349311706E-2,3.4800911447805831E-2,3.6850526962685801E-2,3.5219322505184086E-2,2025,null,7.404297699919804E-2,6.5672841834431048E-2,7.6116552551680344E-2,6.0731807128459825E-2,null,null,110.88,0.17199999999999999,8.12461930049347E-3,0,0,0,0,0,0,0,0]
[2026,null,9.1874559919513113E-2,8.2936395220756701E-2,9.5316410312608527E-2,7.7532678684639256E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,3.1900887331788738E-2,3.3636952359199133E-2,3.5618015973929246E-2,3.4041369146520999E-2,2026,null,7.5810280742094241E-2,6.7610129642317718E-2,7.8967941653190959E-2,6.2652591535787949E-2,null,null,110.88,0.17199999999999999,8.4783063400278771E-3,0,0,0,0,0,0,0,0]
[2027,null,9.5709633684328985E-2,8.5607684295012046E-2,9.9173187268353058E-2,7.9896691116209589E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,3.0797002314265763E-2,3.2472993270592429E-2,3.4385504985172684E-2,3.2863415787857904E-2,2027,null,7.8974935516598635E-2,6.9707092040161067E-2,8.2152507612033562E-2,6.4467648756856066E-2,null,null,110.88,0.17199999999999999,8.8320678635197027E-3,0,0,0,0,0,0,0,0]
[2028,null,9.9530306449373926E-2,8.7858076285519005E-2,0.10118718774941036,8.2266267274055963E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.9693117296742792E-2,3.1309034181985725E-2,3.3152993996416129E-2,3.1685462429194816E-2,2028,null,8.2126305341220007E-2,7.1417837300986123E-2,8.3646379928409384E-2,6.6287737290469578E-2,null,null,110.88,0.17199999999999999,9.1859024104991929E-3,0,0,0,0,0,0,0,0]
[2029,null,0.10322035972188533,9.057494674333226E-2,0.10496623788685658,8.4940417052241063E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.8589232279219813E-2,3.0145075093379017E-2,3.1920483007659574E-2,3.0507509070531725E-2,2029,null,8.5157769177367046E-2,7.3556472866767905E-2,8.6759492264496627E-2,6.8387179572188816E-2,null,null,110.88,0.17199999999999999,9.5398085491332513E-3,0,0,0,0,0,0,0,0]
[2030,null,0.10694429136297337,9.3273532800645584E-2,0.10878348751518194,8.7598953492690756E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2030,null,8.8301131058259735E-2,7.575915072584892E-2,8.9988466977717133E-2,7.0553114663505043E-2,null,null,110.88,0.17199999999999999,9.8128977151103209E-3,0,0,0,0,0,0,0,0]
[2031,null,0.11047177506192987,9.5721096377090545E-2,0.1124088083851372,9.0009343615209333E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2031,null,9.1560521388578703E-2,7.8027788650193997E-2,9.3337616180512034E-2,7.2787648501679125E-2,null,null,110.88,0.17199999999999999,9.7897309618156618E-3,0,0,0,0,0,0,0,0]
[2032,null,0.11413068347275067,9.8242994770007586E-2,0.11617027995814516,9.2497159921687847E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2032,null,9.4940223035389945E-2,8.0364361840212797E-2,9.6811412471531674E-2,7.5092953722488268E-2,null,null,110.88,0.17199999999999999,9.766826022179478E-3,0,0,0,0,0,0,0,0]
[2033,null,0.11792585370974101,0.100841441890324,0.12007295527814922,9.5064842060062854E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2033,null,9.8444676955869254E-2,8.2770904644477492E-2,0.10041449490853734,7.7471271772678277E-2,null,null,110.88,0.17199999999999999,9.7441796585720393E-3,0,0,0,0,0,0,0,0]
[2034,null,0.12186230161490812,0.10351871809992402,0.12412207563112505,9.7714907106561361E-2,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2034,null,0.10207848803275829,8.5249512330938026E-2,0.10415167520359953,7.9924915089320911E-2,null,null,110.88,0.17199999999999999,9.7217886781665788E-3,0,0,0,0,0,0,0,0]
[2035,null,0.12594522835263702,0.10627717219932993,0.12832307754841113,0.10044995201567916,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2035,null,0.1058464311252203,8.7802342911177111E-2,0.10802794414886627,8.245626934819475E-2,null,null,110.88,0.17199999999999999,9.699649932244845E-3,0,0,0,0,0,0,0,0]
[2036,null,0.13018002724783129,0.10911922347494045,0.13268160007072702,0.10327265614779091,119.7504,{"$f":"AF55*(1+$AG55)*(1+0.015)*(1+$F$21)*(1+$F$22)","v":155.27342210688002},137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2036,null,0.10975345734304635,9.0431619019293294E-2,0.11204847828148279,8.5067795783376282E-2,null,null,110.88,0.17199999999999999,9.6777603155144588E-3,0,0,0,0,0,0,0,0]
[2037,null,0.13457229087650474,0.1120473638076095,0.13720349228258089,0.10618578387685007,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2037,null,0.11380470055245638,9.3139629847047933E-2,0.11621864679656296,8.7762033580296148E-2,null,null,110.88,0.17199999999999999,9.6561167654378513E-3,0,0,0,0,0,0,0,0]
[2038,null,0.1391278184181419,0.11506415984440148,0.14189482112712887,0.10919218728071446,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2038,null,0.11800548412204379,9.5928733136960861E-2,0.12054401871744469,9.0541602344587455E-2,null,null,110.88,0.17199999999999999,9.6347162615726002E-3,0,0,0,0,0,0,0,0]
[2039,null,0.14385262327948925,0.11817225523541434,0.14676187951192274,0.11229480891671403,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2039,null,0.12236132791772775,9.8801357235090204E-2,0.12503037033280434,9.3409204649126623E-2,null,null,110.88,0.17199999999999999,9.6135558249229418E-3,0,0,0,0,0,0,0,0]
[2040,null,0.14875294099979564,0.12137437293761834,0.15181119471637261,0.11549668468515947,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2040,null,0.12687795555590478,0.1017600032052834,0.12968369291056256,9.6367628661743157E-2,null,null,110.88,0.17199999999999999,9.5926325173022204E-3,0,0,0,0,0,0,0,0]
[2041,null,0.15383523744788963,0.12467331758771664,0.15704953711215147,0.11880094678357701,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2041,null,0.13156130192433019,0.1048072470067403,0.13451020069888234,9.9419750856153469E-2,null,null,110.88,0.17199999999999999,9.5719434407061602E-3,0,0,0,0,0,0,0,0]
[2042,null,0.15910621732186619,0.12807197794609437,0.16248392920818913,0.12221082675454162,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2042,null,0.13641752098061175,0.10794574173678438,0.13951633922494472,0.10256853880875433,null,null,110.88,0.17199999999999999,9.5514857366966865E-3,0,0,0,0,0,0,0,0]
[2043,null,0.16457283296255185,0.13157332941398386,0.16812165503233495,0.12572965863007282,119.7504,155.27342210688002,137.51191105344,null,null,null,null,null,null,null,null,null,null,2.7485347261696838E-2,2.8981116004772312E-2,3.0687972018903015E-2,2.9329555711868634E-2,2043,null,0.14145299383856333,0.11117821994079455,0.14470879390258454,0.10581705408399543,null,null,110.88,0.17199999999999999,9.5312565857961478E-3,0,0,0,0,0,0,0,0]
[]
["Levelized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelized Costs"]
[{"$f":"\"10 years (\"&$A$33&\"-\"&$A$42&\")\"","v":"10 years (2014-2023)"},10,{"$f":"-PMT($F$23,$B65,NPV($F$23,C$33:C42))","v":6.8610675783912223E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,D$33:D42))","v":6.1421621519334522E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,E$33:E42))","v":6.6678915359985408E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,F$33:F42))","v":5.4972938218919923E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,G$33:G42))","v":71.166255397143701},{"$f":"-PMT($F$23,$B65,NPV($F$23,H$33:H42))","v":70.033438948921329},{"$f":"-PMT($F$23,$B65,NPV($F$23,I$33:I42))","v":70.599847173032515},{"$f":"-PMT($F$23,$B65,NPV($F$23,J$33:J42))","v":4.1076031310601092E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,K$33:K42))","v":1.610518321764812E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,L$33:L42))","v":3.9841875292196426E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,M$33:M42))","v":1.4270720578332424E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,N$33:N42))","v":47.500699942853423},{"$f":"-PMT($F$23,$B65,NPV($F$23,O$33:O42))","v":3.4986406694434848E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,P$33:P42))","v":1.3288966201001704E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,Q$33:Q42))","v":3.4845830937176324E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,R$33:R42))","v":1.197717516058462E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,S$33:S42))","v":46.188263874762868},{"$f":"-PMT($F$23,$B65,NPV($F$23,T$33:T42))","v":4.191126039890071E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,U$33:U42))","v":4.4192095808789675E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,V$33:V42))","v":4.6794809399800172E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,W$33:W42))","v":4.472341699452495E-2},{"$f":"\"10 years (\"&$A$33&\"-\"&$A$42&\")\"","v":"10 years (2014-2023)"},null,{"$f":"-PMT($F$23,$B65,NPV($F$23,Z$33:Z42))","v":5.7552858485608628E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AA$33:AA42))","v":5.0957395857555682E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AB$33:AB42))","v":5.5780601215950992E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AC$33:AC42))","v":4.5041172646166153E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AD$33:AD42))","v":1.0644822814754951E-3},{"$f":"-PMT($F$23,$B65,NPV($F$23,AE$33:AE42))","v":9.0646374473206805E-4},{"$f":"-PMT($F$23,$B65,NPV($F$23,AF$33:AF42))","v":65.894680923281186},null,{"$f":"-PMT($F$23,$B65,NPV($F$23,AH$33:AH42))","v":5.3927156280723122E-3},{"$f":"-PMT($F$23,$B65,NPV($F$23,AI$33:AI42))","v":4.5077594259749984E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AJ$33:AJ42))","v":1.2798551164164814E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AK$33:AK42))","v":4.372846358005586E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AL$33:AL42))","v":1.134300483612267E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AM$33:AM42))","v":3.8431832331819252E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AN$33:AN42))","v":1.057694285642723E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AO$33:AO42))","v":3.82762704016388E-2},{"$f":"-PMT($F$23,$B65,NPV($F$23,AP$33:AP42))","v":9.5333328854843909E-3}]
[{"$f":"\"15 years (\"&$A$33&\"-\"&$A$47&\")\"","v":"15 years (2014-2028)"},15,{"$f":"-PMT($F$23,$B66,NPV($F$23,C$33:C47))","v":7.591630552229417E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,D$33:D47))","v":6.7978049928089604E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,E$33:E47))","v":7.5340666448030377E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,F$33:F47))","v":6.1825698553390582E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,G$33:G47))","v":86.280280757076952},{"$f":"-PMT($F$23,$B66,NPV($F$23,H$33:H47))","v":96.550716914003189},{"$f":"-PMT($F$23,$B66,NPV($F$23,I$33:I47))","v":91.415498835540049},{"$f":"-PMT($F$23,$B66,NPV($F$23,J$33:J47))","v":2.8297702413618942E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,K$33:K47))","v":1.109502713550121E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,L$33:L47))","v":2.744747957985217E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,M$33:M47))","v":9.8312468675457697E-3},{"$f":"-PMT($F$23,$B66,NPV($F$23,N$33:N47))","v":33.463039955067828},{"$f":"-PMT($F$23,$B66,NPV($F$23,O$33:O47))","v":2.4102497090692648E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,P$33:P47))","v":9.1549061324124204E-3},{"$f":"-PMT($F$23,$B66,NPV($F$23,Q$33:Q47))","v":2.4005652998930451E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,R$33:R47))","v":8.2511997297689404E-3},{"$f":"-PMT($F$23,$B66,NPV($F$23,S$33:S47))","v":34.069081977336559},{"$f":"-PMT($F$23,$B66,NPV($F$23,T$33:T47))","v":3.8806413772539489E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,U$33:U47))","v":4.091828160521227E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,V$33:V47))","v":4.3328182419047373E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,W$33:W47))","v":4.1410241751089927E-2},{"$f":"\"15 years (\"&$A$33&\"-\"&$A$47&\")\"","v":"15 years (2014-2028)"},null,{"$f":"-PMT($F$23,$B66,NPV($F$23,Z$33:Z47))","v":6.3393017074201044E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,AA$33:AA47))","v":5.6110213776765651E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,AB$33:AB47))","v":6.2864907831757202E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,AC$33:AC47))","v":5.0465854717408755E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,AD$33:AD47))","v":7.3333284313642033E-4},{"$f":"-PMT($F$23,$B66,NPV($F$23,AE$33:AE47))","v":6.2447224034865856E-4},{"$f":"-PMT($F$23,$B66,NPV($F$23,AF$33:AF47))","v":79.889148849145343},null,{"$f":"-PMT($F$23,$B66,NPV($F$23,AH$33:AH47))","v":6.2549696435000206E-3},{"$f":"-PMT($F$23,$B66,NPV($F$23,AI$33:AI47))","v":3.1054420477935798E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,AJ$33:AJ47))","v":8.8170541460158482E-3},{"$f":"-PMT($F$23,$B66,NPV($F$23,AK$33:AK47))","v":3.0124990411959221E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,AL$33:AL47))","v":7.8143132402861797E-3},{"$f":"-PMT($F$23,$B66,NPV($F$23,AM$33:AM47))","v":2.6476086414298862E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,AN$33:AN47))","v":7.2865652266601742E-3},{"$f":"-PMT($F$23,$B66,NPV($F$23,AO$33:AO47))","v":2.6368918193156756E-2},{"$f":"-PMT($F$23,$B66,NPV($F$23,AP$33:AP47))","v":6.5676115339258845E-3}]
[{"$f":"\"30 years (\"&$A$33&\"-\"&$A$62&\")\"","v":"30 years (2014-2043)"},{"$f":"2039-2010+1","v":30},{"$f":"-PMT($F$23,$B67,NPV($F$23,C33:C$62))","v":0.10046989314272077},{"$f":"-PMT($F$23,$B67,NPV($F$23,D33:D$62))","v":8.6495223884197184E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,E33:E$62))","v":0.1012879368596013},{"$f":"-PMT($F$23,$B67,NPV($F$23,F33:F$62))","v":8.0500459181241449E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,G33:G$62))","v":101.32564475521629},{"$f":"-PMT($F$23,$B67,NPV($F$23,H33:H$62))","v":122.94752978968688},{"$f":"-PMT($F$23,$B67,NPV($F$23,I33:I$62))","v":112.13658727245158},{"$f":"-PMT($F$23,$B67,NPV($F$23,J33:J$62))","v":1.5577424065224787E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,K33:K$62))","v":6.1076316436806926E-3},{"$f":"-PMT($F$23,$B67,NPV($F$23,L33:L$62))","v":1.5109390249689712E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,M33:M$62))","v":5.411941199578392E-3},{"$f":"-PMT($F$23,$B67,NPV($F$23,N33:N$62))","v":18.420858212176952},{"$f":"-PMT($F$23,$B67,NPV($F$23,O33:O$62))","v":1.3268031896182125E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,P33:P$62))","v":5.0396266459174022E-3},{"$f":"-PMT($F$23,$B67,NPV($F$23,Q33:Q$62))","v":1.3214720801749763E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,R33:R$62))","v":4.5421509972350142E-3},{"$f":"-PMT($F$23,$B67,NPV($F$23,S33:S$62))","v":18.754474469929487},{"$f":"-PMT($F$23,$B67,NPV($F$23,T33:T$62))","v":3.3753709748773446E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,U33:U$62))","v":3.5590606460477583E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,V33:V$62))","v":3.7686731422457036E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,W33:W$62))","v":3.6018512014163902E-2},{"$f":"\"30 years (\"&$A$33&\"-\"&$A$62&\")\"","v":"30 years (2014-2043)"},null,{"$f":"-PMT($F$23,$B67,NPV($F$23,Z33:Z$62))","v":8.4386893179424632E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,AA33:AA$62))","v":7.1566095694540574E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,AB33:AB$62))","v":8.5137392002250761E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,AC33:AC$62))","v":6.6066311563388561E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,AD33:AD$62))","v":4.0368778042542368E-4},{"$f":"-PMT($F$23,$B67,NPV($F$23,AE33:AE$62))","v":3.437617924835607E-4},{"$f":"-PMT($F$23,$B67,NPV($F$23,AF33:AF$62))","v":93.820041440015089},null,{"$f":"-PMT($F$23,$B67,NPV($F$23,AH33:AH$62))","v":7.7873207129797537E-3},{"$f":"-PMT($F$23,$B67,NPV($F$23,AI33:AI$62))","v":1.7094952438675419E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,AJ33:AJ$62))","v":4.8536446327330004E-3},{"$f":"-PMT($F$23,$B67,NPV($F$23,AK33:AK$62))","v":1.658331633249745E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,AL33:AL$62))","v":4.3016521038773325E-3},{"$f":"-PMT($F$23,$B67,NPV($F$23,AM33:AM$62))","v":1.4574654140987034E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,AN33:AN$62))","v":4.0111354220750753E-3},{"$f":"-PMT($F$23,$B67,NPV($F$23,AO33:AO$62))","v":1.4515659781563602E-2},{"$f":"-PMT($F$23,$B67,NPV($F$23,AP33:AP$62))","v":3.6153631296365432E-3}]
[]
["NOTES: ",null,"General","All Avoided Costs are in Year 2013 Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES: ",null,"General","All Avoided Costs are in Year 2013 Dollars"]
[null,null,null,"ISO NE periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday  7 AM - 11 PM; Off-Peak Hours are all other hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISO NE periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7am - 11pm; Off-Peak Hours are all other hours"]
[null,null,1,"Avoided cost of electric energy = (wholesale energy avoided cost + REC cost to load) * risk premium, e.g.  A = (V + AD) * (1+Wholesale Risk Premium)"]
[null,null,2,"Absolute value of avoided capacity costs and capacity DRIPE each year is function of quantity of kW reduction in year, PA strategy re bidding that reduction into applicable FCAs, and unit values in columns e, f, l and q. \n"]
[null,null,3,"Proceeds from selling into the FCM also include the ISO-NE loss factor of 8%"]
[]
[]
[]
[]
[null,null,"AESC 2013 Appendix C Workbooks for Gas DRIPE Amended August 27, 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AESC 2013 Appendix C Workbooks for Gas DRIPE Amended August 27, 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AESC 2013 Appendix C Workbooks for Gas DRIPE Amended August 27, 2013"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit C-9. Massachusetts - 2014 Gas efficiency Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit C-10. Massachusetts - 2015 Gas efficiency Installations"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,"Gas Supply DRIPE and Gas to Electric DRIPE  (2013$/MMBtu)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Supply DRIPE and Gas to Electric DRIPE  (2013$/MMBtu)"]
[null,null,null,"Avoided Cost of Natural Gas Delivered to Retail Customers by End Use for Southern New England (SNE) Assuming Some Avoidable Retail Margin (2013$/MMBtu)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Supply DRIPE applicable to every MMBtu Reduction",null,"Gas to Electric DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,"Gas Supply DRIPE applicable to every MMBtu Reduction",null,"Gas to Electric DRIPE"]
[null,null,null,null,null,"RESIDENTIAL",null,null,null,null,"COMMERCIAL & INDUSTRIAL",null,null,null,"ALL RETAIL END USES",null,null,null,null,null,null,null,"RESIDENTIAL",null,null,null,null,"COMMERCIAL & INDUSTRIAL",null,null,null,"ALL RETAIL END USES",null,null,null,null,null,"RESIDENTIAL",null,null,null,null,"COMMERCIAL & INDUSTRIAL",null,null,null,"ALL RETAIL END USES"]
[null,null,null,"Year",null,"Non Heating","Hot Water","Heating","All",null,"Non Heating","Heating","All",null,null,null,null,null,"Year",null,null,null,"Non Heating","Hot Water","Heating","All",null,"Non Heating","Heating","All",null,null,null,"Year",null,null,null,"Non Heating","Hot Water","Heating","All",null,"Non Heating","Heating","All"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,2,3,4,5,null,6,7,8,null,9,null,null,null,1,null,2,3,4,5,null,6,7,8,null,9]
[null,null,null,2013,null,5.3172615429096801,5.777261542909681,6.897811550137912,6.7330169344196857,null,5.5146378119781501,6.3459905823592146,6.0494204991650413,null,6.4104287216791676,null,null,null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,2014,null,5.527261542909681,5.9772615429096803,7.0978115501379122,6.9330169344196859,null,5.72463781197815,6.5559905823592146,6.2594204991650404,null,6.6104287216791677,null,null,null,2014,null,8.5320943260000004E-2,null,2.8582752416793991,4.7084031279427627,5.3074781623351628,4.8202827173583183,null,3.5452766609233408,4.7245678672190916,4.2092176100678484,null,4.5355263773609593,null,2014]
[null,null,null,2015,null,5.5372615429096808,5.9772615429096803,7.0878115501379115,6.9330169344196859,null,5.72463781197815,6.5559905823592146,6.2594204991650404,null,6.6104287216791677,null,null,null,2015,null,0.119449320564,null,8.4778439269544599,13.842259760110867,15.579268116994713,14.166652817111906,null,10.469793412260751,13.889129159765133,12.394879438105718,null,13.341006422495024,null,2015,null,8.5320943260000004E-2,null,2.1927907678016085,3.5802946679612617,4.0295711492679223,3.6641987957866435,null,2.7080076648029094,3.5924174184789397,3.2059303561225141,null,3.4506457029031594]
[null,null,null,2016,null,5.607261542909681,6.0772615429096817,7.2078115501379116,7.0330169344196856,null,5.8146378119781508,6.6559905823592151,6.3594204991650418,null,6.7104287216791683,null,null,null,2016,null,0.17064188652000001,null,8.5255987372746524,13.867718460115103,15.597507292795504,14.190763242931297,null,10.50926908709825,13.914393056581542,12.426353881917343,null,13.368548480698795,null,2016,null,0.119449320564,null,7.7619909954333419,12.625635938506228,14.200493700057233,12.919746742053448,null,9.5679910040803424,12.668130056356748,11.313369290511957,null,12.171174849635115]
[null,null,null,2017,null,5.7072615429096807,6.3372615429096815,7.5078115501379123,7.303016934419686,null,5.9646378119781502,6.9059905823592151,6.5694204991650409,null,6.9504287216791676,null,null,null,2017,null,0.17064188652000001,null,3.5887464510981912,5.5082078965362724,6.1297332732296201,5.6242801745712363,null,4.3014932547060569,5.5249784095623404,4.9903153968901446,null,5.3288525881718476,null,2017,null,0.17064188652000001,null,3.2919570542621583,5.0526790032202742,5.6228042199467172,5.1591521017487452,null,3.9457596842366769,5.0680625945137923,4.5776162227226926,null,4.8881563821226042]
[null,null,null,2018,null,6.0172615429096812,6.6172615429096808,7.7878115501379117,7.5830169344196854,null,6.2646378119781501,7.1959905823592152,6.8594204991650418,null,7.2404287216791676,null,null,null,2018,null,0.17064188652000001,null,2.5705185114027977,3.8335044141448082,4.242461723928626,3.9098787800929884,null,3.0394985825162921,3.8445392393474789,3.49273647231225,null,3.7154904646671643,null,2018,null,0.17064188652000001,null,2.613805068917515,3.8980591755945686,4.3139031714817904,3.9757196569197051,null,3.0906825866867944,3.9092798230714929,3.5515528307713797,null,3.7780579159345855]
[null,null,null,2019,null,6.4572615429096807,6.9472615429096809,8.0778115501379126,7.9030169344196857,null,6.6646378119781504,7.5259905823592153,7.2194204991650412,null,7.5804287216791675,null,null,null,2019,null,0.17064188652000001,null,1.3553398291379826,1.9163159146064994,2.0979610701606419,1.9502388528964145,null,1.5636450872448386,1.9212172147972491,1.7649581950568454,null,1.8638980663431755,null,2019,null,0.17064188652000001,null,1.376704183574059,1.9465229900063175,2.1310314359334162,1.9809806588940928,null,1.5882929778608585,1.9515015498718891,1.7927794039030687,null,1.8932788740682758]
[null,null,null,2020,null,6.7272615429096803,7.1972615429096809,8.3278115501379126,8.1530169344196857,null,6.93463781197815,7.7759905823592153,7.479420499165041,null,7.8304287216791675,null,null,null,2020,null,0.17064188652000001,null,0.86705125703607866,1.225924367392476,1.3421281836397292,1.2476258813997312,null,1.0003103349484026,1.2290598751080604,1.1290963260582898,null,1.1923911086106196,null,2020,null,0.17064188652000001,null,0.88035006449214492,1.2447275603817622,1.3627137074490121,1.2667619315920322,null,1.0156530663415462,1.2479111604252777,1.1464143733106871,null,1.2106799694329253]
[null,null,null,2021,null,6.8672615429096808,7.357261542909681,8.4778115501379112,8.303016934419686,null,7.0746378119781506,7.9259905823592147,7.6194204991650416,null,7.9804287216791678,null,null,null,2021,null,0.17064188652000001,null,0.65215326694000797,0.92207995170820523,1.0094827410837692,0.93840276208709228,null,0.7523841844373329,0.92443832623755406,0.84925066627085732,null,0.89685788543672684,null,2021,null,0.17064188652000001,null,0.66209204054349136,0.93613239052728703,1.0248671927592654,0.95270395948050357,null,0.763850470740016,0.93852670653191117,0.86219319149085294,null,0.91052594159732636]
[null,null,null,2022,null,7.0672615429096801,7.5472615429096805,8.6678115501379125,8.5030169344196871,null,7.2746378119781507,8.1159905823592151,7.8194204991650409,null,8.1804287216791689,null,null,null,2022,null,0.17064188652000001,null,0.43411811265865152,0.61379989742927954,0.67198121137539502,0.62466548377866038,null,0.5008387118486981,0.61536979388081003,0.56531971103277701,null,0.59701035367907873,null,2022,null,0.17064188652000001,null,0.44076362391756391,0.62319599035916118,0.6822679480393502,0.63422790788504446,null,0.50850558683372493,0.62478991889836499,0.57397366578611719,null,0.60614943106694441]
[null,null,null,2023,null,7.1972615429096809,7.6672615429096815,8.7978115501379115,8.6230169344196845,null,7.4046378119781506,8.2459905823592141,7.9494204991650417,null,8.3004287216791681,null,null,null,2023,null,0.17064188652000001,null,0.21801074630711817,0.30824554382739844,0.33746374805490781,0.31370215694723746,null,0.25151731329737315,0.30903393363893389,0.28389917054967184,null,0.29981396528597193,null,2023,null,0.17064188652000001,null,0.22138174549055886,0.31301180188642819,0.34268179367148199,0.31855278808733278,null,0.25540640900530781,0.31381238220442226,0.28828897191640923,null,0.30444984975168243]
[null,null,null,2024,null,7.3272615429096817,7.8172615429096801,8.9478115501379119,8.7730169344196867,null,7.5346378119781505,8.3859905823592147,8.0794204991650407,null,8.4404287216791687,null,null,null,2024,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2024,null,0.17064188652000001]
[null,null,null,2025,null,7.5172615429096812,7.98726154290968,9.1178115501379118,8.9430169344196848,null,7.72463781197815,8.5659905823592144,8.2694204991650402,null,8.6204287216791684,null,null,null,2025,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2025,null,0.17064188652000001]
[null,null,null,2026,null,7.6372615429096804,8.1272615429096806,9.2478115501379108,9.0730169344196856,null,7.8446378119781501,8.6959905823592152,8.3894204991650412,null,8.7504287216791692,null,null,null,2026,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2026,null,0.17064188652000001]
[null,null,null,2027,null,7.7572615429096814,8.2472615429096816,9.3678115501379118,9.1930169344196848,null,7.9646378119781502,8.8159905823592144,8.5094204991650404,null,8.8704287216791684,null,null,null,2027,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2027,null,0.17064188652000001]
[null,null,null,2028,null,7.857261542909681,8.3372615429096815,9.4578115501379116,9.2930169344196862,null,8.0646378119781517,8.9059905823592143,8.6094204991650418,null,8.970428721679168,null,null,null,2028,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2028,null,0.17064188652000001]
[null,null,null,2029,null,8.0129695591956249,8.4907177329489887,9.6081627362081115,9.4448074871870773,null,8.219884197774542,9.0572027062592984,8.7623597194472094,null,9.1227367492207332,null,null,null,2029,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2029,null,0.17064188652000001]
[null,null,null,2030,null,8.1717632544046008,8.6469984478206019,9.7609040607403514,9.5990773609405409,null,8.3781191170754425,9.2109822151350258,8.9180157782323626,null,9.2776307997912237,null,null,null,2030,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,0.17064188652000001]
[null,null,null,2031,null,8.3337037776967051,8.8061556759162976,9.9160735198556935,9.7558670524859696,null,8.5394000999319513,9.367372699840379,9.0764369379049796,null,9.4351547812214633,null,null,null,2031,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2031,null,0.17064188652000001]
[null,null,null,2032,null,8.4988534900301076,8.9682423625296472,10.073709713700966,9.9152177200971749,null,8.7037857838636867,9.5264184913452823,9.2376723181908051,null,9.5953533468490164,null,null,null,2032,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2032,null,0.17064188652000001]
[null,null,null,2033,null,8.6672759881753603,9.1333124274688124,10.233851856050984,10.07717119432019,null,8.8713359351778465,9.6881646733018059,9.4017719113868026,null,9.7582719081760789,null,null,null,2033,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2033,null,0.17064188652000001]
[null,null,null,2034,null,8.8390361292055921,9.3014207829935298,10.396539784063416,10.241769988954045,null,9.0421114706986625,9.8526570948237318,9.5687865978616635,null,9.923956647742278,null,null,null,2034,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2034,null,0.17064188652000001]
[null,null,null,2035,null,9.0142000554720365,9.4726233520822358,10.561813968188723,10.409057312210912,null,9.216174479915157,10.019942383483095,9.7387681618316595,null,10.092454532216042,null,null,null,2035,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2035,null,0.17064188652000001]
[null,null,null,2036,null,9.1928352200744907,9.6469770870354274,10.729715522237642,10.579077078058527,null,9.3935882475552432,10.190067958527392,9.911769307416753,null,10.263813325708245,null,null,null,2036,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2036,null,0.17064188652000001]
[null,null,null,2037,null,9.3750104128365344,9.8245399884214262,10.900286213608707,10.751873917747877,null,9.5744172765943905,10.363082044321198,10.087843674981917,null,10.438081603311907,null,null,null,2037,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2037,null,0.17064188652000001]
[null,null,null,2038,null,9.5607957867954969,10.005371124370869,11.073568473678355,10.927493191529193,null,9.7587273117072009,10.539033684016006,10.267045857768757,null,10.615308764871777,null,null,null,2038,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2038,null,0.17064188652000001]
[null,null,null,2039,null,9.7502628852173796,10.189530650226335,11.249605408356212,11.105981000559286,null,9.9465853631704508,10.71797275345217,10.44943141882257,null,10.795545048987711,null,null,null,2039,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2039,null,0.17064188652000001]
[null,null,null,2040,null,9.9434846691471339,10.377079828553631,11.428440808808173,11.287384199003398,null,10.138059731226258,10.899949975296863,10.635056908220109,null,10.978841547255815,null,null,null,2040,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2040,null,0.17064188652000001]
[null,null,null,2041,null,10.14053554550491,10.568081049521425,11.610119162349941,11.471750406334714,null,10.333220030914253,11.085016933422109,10.823979880603375,null,11.165250218751384,null,null,null,2041,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2041,null,0.17064188652000001]
[null,null,null,2042,null,10.341491395739082,10.762597851655975,11.794685663513755,11.65912801983476,null,10.532137217381777,11.273226087526909,11.016258913024883,null,11.354823904757744,null,null,null,2042,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2042,null,0.17064188652000001]
[null,null,null,2043,null,10.546429605047104,10.960694942977877,11.982186225291032,11.849566227298009,null,10.734883611681301,11.464630788007652,11.211953623109947,null,11.547616343745178,null,null,null,2043,null,0.17064188652000001,null,null,null,null,null,null,null,null,null,null,null,null,2043,null,0.17064188652000001]
[]
[null,null,"Levelized (2014-2023)",null,"(a)",6.2472996610978395,6.7462967922317745,7.8798733891603199,7.7031118391930313,null,6.4606413904808715,7.322086961067062,7.0154554064090009,null,7.3754524827287318,null,null,"Levelized \n(2014-2023)",null,null,0.15621881385247605,null,3.0416982272337427,4.8175865875540609,5.3926227179940263,4.9249768182919897,null,3.7011325468920009,4.8331026891930779,4.3384317370075083,null,4.651646810413423,"Levelized \n(2014-2023)",null,null,0.14017309837330136,null,2.0071784561140311,3.1236620799078345,3.4851816647370168,3.1911772664777329,null,2.4217583561327789,3.1334169010847472,2.8224221169407366,null,3.0193373667934935]
[null,null,"Levelized (2014-2028)",null,null,6.6730092889426826,7.1673409690835719,8.2981347555365108,8.1225905831328884,null,6.8844952252636986,7.7415650194416781,7.4361885984753968,null,7.7958697060167088,null,null,"Levelized \n(2014-2028)",null,null,0.16070568272393704,null,2.0954573389878246,3.3188851808880324,3.715033513068057,3.3928674205200173,null,2.5497484558173293,3.3295743836369618,2.9887904531797829,null,3.2045675537394689,"Levelized \n(2014-2028)",null,null,0.15037357854375988,null,1.382765978841854,2.1519230840377017,2.4009776616534078,2.1984349937085339,null,1.6683743558704949,2.1586432811442586,1.9443957607996234,null,2.0800527111729821]
[null,null,"Levelized (2014-2043)",null,"(b)",7.8001225801462759,8.2755053332945749,9.3831956360843751,9.2190533699364732,null,8.0064064362012157,8.8348877230799978,8.5421211819033722,null,8.8978784002923401,null,null,"Levelized \n(2014-2043)",null,null,0.1651721682415549,null,1.1535151194568776,1.8269922105619942,2.0450654121562639,1.8677182279325022,null,1.4035949765590552,1.83287644249381,1.6452804418803226,null,1.7640622196321869,"Levelized \n(2014-2043)",null,null,0.16052771905004715,null,0.76119013906297206,1.1845985919927073,1.3216990786045861,1.2102026403509683,null,0.91841289660439485,1.1882979509936822,1.0703581822255634,null,1.1450351228645299]
[]
[null,null,null,null,"(a)","Real (constant $) riskless annual rate of return:",null,null,null,null,null,1.3599999999999999E-2,null,null,null,null,null,null,null,null,"Real (constant $) riskless annual rate of return:",null,null,null,null,1.3599999999999999E-2,null,null,null,null,null,null,null,null,null,"Real (constant $) riskless annual rate of return:",null,null,null,null,1.3599999999999999E-2]
[null,null,null,null,"(b)","Values from 2029-2043 extrapolated from Compound Annual Growth Rate (2019-2028)",null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Values from Exhibit 7-20 apply to both 2014 and 2015 Installations ",null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Values from Exhibit 7-20 apply to both 2014 and 2015 Installations "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 to 4","Exhibit 7-28. weighted average values per percentage annual baseload and winter",null,null,null,null,null,null,null,null,null,null,null,null,null,"2 to 4","Exhibit 7-29. weighted average values per percentage annual baseload and winter"]
[null,null,null,"CAGR 2019-2028",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Weighted average per Percentage of residential load columns 2 to 4",null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Weighted average per Percentage of residential load columns 2 to 4"]
[null,null,null,null,null,1.9817084544736074E-2,1.840606645833387E-2,1.5897037625792754E-2,1.6333829351497853E-2,null,1.9250261377616651E-2,1.6978697933905496E-2,1.7764171269947893E-2,null,1.6978901707727312E-2,null,null,null,null,"6 to 7","Exhibit 7-28. weighted average values per percentage annual baseload and winter",null,null,null,null,null,null,null,null,null,null,null,null,null,"6 to 7","Exhibit 7-29. weighted average values per percentage annual baseload and winter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Weighted average per Percentage of commercial load columns 6 and 7",null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Weighted average per Percentage of commercial load columns 6 and 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Weighted average per Percentage of residential and commercial load columns 5 and 8",null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Weighted average per Percentage of residential and commercial load columns 5 and 8"]

{"sheet":"PA.AC","index":11,"n_rows":48,"n_cols":26,"rows_kept":48,"cut":false,"hidden":false,"merged":[[43,1,43,3],[47,1,47,3],[46,1,46,3],[45,1,45,3],[44,1,44,3]]}
[]
[null,"PA avoided cost data"]
[null,"Source"]
[null,"GDS Associates et al. (2015). Energy Efficiency Potential Study for Pennsylvania, Appendix B, February 2015"]
[]
[]
[]
[null,"First Energy - PECO",null,null,null,null,null,null,null,null,"First Energy - PECO"]
[null,"(nominal $)",null,null,null,null,null,null,null,null,"(2015 $)"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak","Summer Off Peak","Avoided Capacity","Avoided T&D","Avoided Transmission Only",null,null,"Winter Peak","Winter Off-Peak","Summer Peak","Summer Off Peak","Annual Average","Avoided Capacity","Avoided T&D","Avoided Transmission Only"]
[null,null,"$/MWh","$/MWh","$/MWh","$/MWh","$/kW-Yr","$/kW-Yr","$/kw-Yr",null,null,"$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-Yr","$/kW-Yr","$/kw-Yr"]
[null,2016,47.2,37.700000000000003,56.3,33.6,43.48,49.27,3.88,null,2016,{"$f":"(C12/(1+$E$44)^(K12-2015))/1000","v":4.6333562383429866E-2},{"$f":"(D12/(1+$E$44)^($K12-2015))/1000","v":3.7007951310493774E-2},{"$f":"(E12/(1+$E$44)^($K12-2015))/1000","v":5.5266516148031804E-2},{"$f":"(F12/(1+$E$44)^($K12-2015))/1000","v":3.2983213900068718E-2},{"$f":"SUMPRODUCT(L12:O12,$V$38:$Y$38)","v":4.2162952782958681E-2},{"$f":"G12/(1+$E$44)^($K12-2015)","v":42.681849415922251},{"$f":"H12/(1+$E$44)^($K12-2015)","v":48.365563954059098},{"$f":"I12/(1+$E$44)^($K12-2015)","v":3.8087758908412686}]
[null,2017,49.5,39.700000000000003,58.4,35.5,43.8,50.19,3.95,null,2017,4.7699363803230824E-2,3.8255853393702306E-2,5.627561305270061E-2,3.42086346467615E-2,{"$f":"SUMPRODUCT(L13:O13,$V$38:$Y$38)","v":4.3406324698588933E-2},42.206709789525455,48.364264025942525,3.8063128691467023]
[null,2018,52.4,41.8,61.6,37.200000000000003,44.62,51.13,4.0199999999999996,null,2018,4.9566969653128824E-2,3.9540063578259253E-2,5.8269567378487326E-2,3.5188764715580009E-2,4.49351066072603E-2,42.207598967988702,48.365632793215205,3.8026568321675165]
[null,2019,55.8,44.2,65.5,39.4,45.45,52.09,4.09,null,2019,5.1814221138087764E-2,4.1042805991101786E-2,6.0821352769619155E-2,3.6585668688900681E-2,4.6822134502595411E-2,42.203518830216652,48.369225431594842,3.7978524095838524]
[null,2020,59.4,46.8,69.7,41.6,46.3,53.06,4.16,null,2020,5.414457064370138E-2,4.2659358688976842E-2,6.3533275654309537E-2,3.7919429945757199E-2,4.8789636146048983E-2,42.203596309821108,48.365503676006661,3.7919429945757197]
[null,2021,63,49.4,74.099999999999994,44.1,47.17,54.05,4.2300000000000004,null,2021,5.6371905147366924E-2,4.4202731972697237E-2,6.6304097959045849E-2,3.9460333603156844E-2,5.0744557346227383E-2,42.207345488909489,48.363515447860031,3.7849707741803509]
[null,2022,66.7,52,78.599999999999994,46.5,48.05,55.06,4.3,null,2022,5.8587058098157695E-2,4.567506778267167E-2,6.9039621686884475E-2,4.0844050997966008E-2,5.2637704846127086E-2,42.205519364564871,48.362869848344268,3.7769767589516952]
[null,2023,70.3,54.6,83,48.9,48.95,56.09,4.38,null,2023,6.0615665235515433E-2,4.7078454080499897E-2,7.1566148144349653E-2,4.21636704127554E-2,5.4403206230936654E-2,42.206782550191761,48.363195776103282,3.7766232394247168]
[null,2024,70.2,54.5,87.5,51.3,49.87,57.14,4.45,null,2024,5.941831840644226E-2,4.6129606170243635E-2,7.4061294310024187E-2,4.342107883547703E-2,5.4309274079759551E-2,42.210705682753208,48.364141221426081,3.7665458249098016]
[null,2025,71.3,55.3,84.7,49.8,50.8,58.21,4.53,null,2025,5.9241557551554205E-2,4.5947519391317644E-2,7.0375314510752351E-2,4.1377693773736318E-2,5.3246029429026016E-2,42.208571158751106,48.365372581710673,3.7638745541169789]
[null,2026,74.400000000000006,57.6,88.5,51.8,51.75,59.3,4.6100000000000003,null,2026,6.0682514425346099E-2,4.6980011168009879E-2,7.2182829659181852E-2,4.2249385043453332E-2,5.4503093268884403E-2,42.208603783758875,48.366573997621281,3.7600321438285689]
[null,2027,77.400000000000006,59.7,92.3,53.9,52.72,60.41,4.6900000000000004,null,2027,6.1970540892326766E-2,4.7798983091368319E-2,7.3900270340591226E-2,4.3155195789359335E-2,5.5628808809047012E-2,42.210425269295435,48.367446709372864,3.7550624907624361]
[null,2028,78.900000000000006,60.9,94.1,55,53.7,61.54,4.7699999999999996,null,2028,6.2011897876690161E-2,4.7864696840182901E-2,7.39584231964074E-2,4.3227558722661083E-2,5.5686762888829081E-2,42.205816425579997,48.367708432592046,3.749008274674424,null,"Summer Peak Hours"]
[null,2029,80.5,62.1,96,56.1,54.71,62.69,4.8600000000000003,null,2029,6.2108007124485165E-2,4.791189121031713E-2,7.4066691726094105E-2,4.3282722977436246E-2,5.5760568796362785E-2,42.21029900348551,48.367092753217079,3.7496262686335147,null,null,"Peak hour per day","Days","Total peak hours","Summer"]
[null,2030,82.1,63.3,97.9,57.2,55.73,63.86,4.9400000000000004,null,2030,6.2179691750845908E-2,4.7941223968679003E-2,7.4146063610326621E-2,4.3321295592550386E-2,5.5812900292825367E-2,42.207968590434142,48.365348540913764,3.7413846193566243,null,null,4,{"$f":"Z26-Y26","v":91},{"$f":"V26*W26","v":364},"2015-06-01","2015-08-31"]
[null,2031,83.7,64.599999999999994,99.9,58.3,56.77,65.05,5.03,null,2031,6.222781608220794E-2,4.8027681229517713E-2,7.4271909517473991E-2,4.3343867115803132E-2,5.5882288805705511E-2,42.206369402472454,48.362239380497321,3.7396166653943359]
[null,2032,85.4,65.900000000000006,101.9,59.5,57.83,66.27,5.1100000000000003,null,2032,6.2326202444638414E-2,4.8094809614773665E-2,7.4368150223754731E-2,4.3423993506510362E-2,5.5966229479722705E-2,42.205202428260407,48.364841171032637,3.7293547364414787,null,"Winter Peak Hours"]
[null,2033,87.1,67.2,103.9,60.7,58.91,67.510000000000005,5.2,null,2033,6.2400007827030382E-2,4.8143289620854672E-2,7.4435830232244052E-2,4.3486572618837475E-2,5.6028257774070278E-2,42.204184398281967,48.365379200950876,3.7253736016137542,null,null,"Peak hour per day","Days","Total peak hours","Winter"]
[null,2034,88.9,68.5,106,61.9,60.02,68.77,5.29,null,2034,6.25204282198773E-2,4.8173783274033689E-2,7.4546292365657962E-2,4.3532221673907814E-2,5.6102625387412342E-2,42.210079884781052,48.36366533949338,3.7202819491917984,null,null,4,{"$f":"Z30-Y30","v":89},{"$f":"V30*W30","v":356},"2014-12-01","2015-02-28"]
[null,2035,90.6,69.900000000000006,108.1,63.1,61.14,70.06,5.38,null,2035,6.2546364940968158E-2,4.8255970302137692E-2,7.4627616447225806E-2,4.3561541145420428E-2,5.6157592037290441E-2,42.208440976719572,48.366427458766331,3.7141218916380652]
[null,2036,92.5,71.3,110.3,64.400000000000006,62.28,71.37,5.48,null,2036,6.2685818863191592E-2,4.8318906864276326E-2,7.47486034660544E-2,4.3642883619346366E-2,5.6257235659752429E-2,42.206192419454837,48.366344781253886,3.7137112148139453,null,"Note: since no information avaialble on the hours for winter peak, we assume 4 hours for each day during the winter peak months."]
[null,2037,94.3,72.7,112.5,65.7,63.45,72.7,5.57,null,2037,6.2732552286289295E-2,4.8363272017107439E-2,7.484000140198882E-2,4.3706560818761467E-2,5.6313209374923678E-2,42.209760790721695,48.363272017107441,3.7054116249695799]
[null,2038,96.2,74.2,114.7,67,64.63,74.06,5.67,null,2038,6.2821750028871873E-2,4.8455029648048778E-2,7.4902855803654911E-2,4.3753193887052136E-2,5.6391663109336659E-2,42.205506282390736,48.363605063807178,3.7026956617848596]
[null,2039,98.1,75.7,117,68.3,65.84,75.45,5.77,null,2039,6.2886534056718665E-2,4.8527121591168232E-2,7.5002288324526864E-2,4.3783387115941742E-2,5.6458453320187098E-2,42.206415925528617,48.366860291329502,3.698830800277948,null,"Seasonal Time Allocation"]
[null,2040,99.93,77.12,119.19,69.58,67.069999999999993,76.86,5.87,null,2040,6.2883721185371763E-2,4.8529896705852796E-2,7.5003609807709995E-2,4.3785142800742187E-2,5.6459047515661241E-2,42.205655758059471,48.366284502228289,3.6938601356762955]
[null,2041,101.8,78.56,121.42,70.88,68.33,78.3,5.97,null,2041,6.2884529789001359E-2,4.8528572300824621E-2,7.5004318339691012E-2,4.3784434886487381E-2,5.6458830397247382E-2,42.209233010633227,48.367963482110078,3.6878255681762089,null,null,"Winter peak","Winter off-peak","Summer peak","Summer off-peak","Total"]
[null,2042,103.71,80.03,123.69,72.2,69.599999999999994,79.760000000000005,6.08,null,2042,6.2888374281267728E-2,4.8529135027768358E-2,7.5003982401407807E-2,4.3781126440145889E-2,5.6459613100702397E-2,42.204520778866389,48.365410593712411,3.6868317002228115,null,"Value",0.317,0.34899999999999998,0.159,0.17499999999999999,{"$f":"SUM(V38:Y38)","v":1}]
[null,2043,105.65,81.52,126,73.55,70.91,81.25,6.18,null,2043,6.288874512545338E-2,4.852522955633657E-2,7.5002194849097245E-2,4.3781043104373828E-2,5.645806884420207E-2,42.209568545630837,48.364510567374218,3.6786790806938172]
[null,2044,107.62,83.05,128.36000000000001,74.930000000000007,72.23,82.77,6.29,null,2044,6.2885440747387722E-2,4.8528487772445172E-2,7.5004415297664814E-2,4.3783739780726277E-2,5.6458983443461071E-2,42.206052640622701,48.364875772730727,3.6754267078709231,null,"Source: ISO-NE"]
[null,2045,109.63,84.6,130.76,76.33,73.58,84.32,6.4,null,2045,6.2884010183478223E-2,4.8526746889740562E-2,7.5004224861731389E-2,4.3783056620495239E-2,5.6457772554284004E-2,42.205650545474121,48.366138271192959,3.6710541382309647]
[]
[null,"Other General Modeling Assumptions"]
[null,"Avoided Cost Inflation Rate\n(BLS Statistic)",null,null,1.8700000000000001E-2]
[]
[null,"Residential Line Loss Multiplier",null,null,1.0799000000000001]
[null,"Commercial Line Loss Multiplier",null,null,1.0799000000000001]
[null,"Industrial Line Loss Multiplier",null,null,1.0799000000000001]