{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Formatting","Instructions","1.Current Trans","1.Current Heat","2.Heat Targets","2.Trans Targets","2.Electric Targets","LEAP Scenario","LEAP Statewide","LEAP Town","LEAP Region","Exchange Example","Population","Establishments","Residential Units"],"not_rendered":{"charts":3,"images":0,"macros":0,"external_links":0,"defined_names":10,"comments":1,"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":"Formatting","index":0,"n_rows":49,"n_cols":23,"rows_kept":49,"cut":false,"hidden":true,"merged":[[1,0,1,4],[1,6,1,10],[1,12,1,16],[1,18,1,22],[47,0,48,0],[21,12,21,16],[21,18,21,22],[21,0,21,4],[21,6,21,10]]}
[]
[" 1) Reference Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 2) 90x50 Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 3) Reference Scenario Total Regional Commercial Consumption Thousand MMBTUs",null,null,null,null,null," 4) 90x50 Scenario Total Regional Commercial Consumption Thousand MMBTUs"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Biodistillates","-","-","-","-",null,"Biodistillates",121,539,991,1818,null,"Biofuel","-","-","-","-",null,"Biofuel",41.2,257.60000000000002,483.3,859.4]
["Cord Wood",7058,6527,6114,5610,null,"Cord Wood",7056,6663,6259,6048,null,"Distillate Fuel Oil",3874,3130,2273,928,null,"Distillate Fuel Oil",3831.5,2865.9,1777.3,46.4]
["Electric Resistance",1133,914,602,250,null,"Electric Resistance",1165,980,561,174,null,"Electric Use",7118,7192,7125,7158,null,"Electric Use",7117.9,7191.7,7124.6,7158.4]
["Heat Pump",125,616,1202,1689,null,"Heat Pump",200,1055,2133,3029,null,"LPG",2897,2975,2997,3094,null,"LPG",2815.1,2459.6999999999998,2030.6,1375]
["Heat Pump Water Heater",25,98,335,697,null,"Heat Pump Water Heater",120,375,778,1256,null,"Natural Gas",2791,3390,3961,4967,null,"Natural Gas",2587.9,2120.3000000000002,1578.3,730.4]
["Kerosene",989,799,608,287,null,"Kerosene",944,674,412,"-",null,"Residual Fuel Oil",393,293,180,"-",null,"Residual Fuel Oil",392.7,292.5,179.6,"-"]
["LPG",5384,4361,3273,1234,null,"LPG",5279,4124,2893,1049,null,"Wood and wood waste consumption",1251,1331,1390,1512,null,"Wood and wood waste consumption",1343,1908,2472.1999999999998,3437.4]
["Natural Gas",4654,6031,7768,11477,null,"Natural Gas",4187,3417,1913,256,null,"Total",18323,18311,17925,17660,null,"Total",18129.3,17095.7,15646,13607]
["Oil",10195,8172,5478,1713,null,"Oil",9711,6995,4342,"-"]
["Wood pellets",698,886,1064,1342,null,"Wood pellets",904,1467,1890,2269]
["Total",{"$f":"SUM(B4:B13)","v":30261},{"$f":"SUM(C4:C13)","v":28404},{"$f":"SUM(D4:D13)","v":26444},{"$f":"SUM(E4:E13)","v":24299},null,"Total",{"$f":"SUM(H4:H13)","v":29687},{"$f":"SUM(I4:I13)","v":26289},{"$f":"SUM(J4:J13)","v":22172},{"$f":"SUM(K4:K13)","v":15899}]
[]
[]
[]
[]
[]
[]
[]
[" 5) Reference Scenario Total Regional Light Duty Vehicle Consumption Million MMBTUs",null,null,null,null,null," 6) 90x50 Scenario Total Regional Light Duty Vehicle Consumption Million MMBTUs",null,null,null,null,null," 7) Reference Scenario Total Regional Heavy Duty Vehicle Consumption Thousand MMBTUs",null,null,null,null,null," 8) 90x50 Scenario Total Regional Heavy Duty Vehicle Consumption Thousand MMBTUs"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Gasoline",28,23,20,17,null,"Gasoline",28,20,11,1,null,"Biodiesel",95,88,68,14,null,"Biodiesel",522,2565,4521,7443]
["Ethanol",4,3,3,2,null,"Ethanol",4,3,1,0,null,"CNG",274,538,886,1575,null,"CNG",225,199,178,150]
["Electricity",0,0,0,0,null,"Electricity",0,1,2,5,null,"Diesel",7907,8616,8871,8349,null,"Diesel",7236,5013,2979,99]
["Diesel",1,1,1,1,null,"Diesel",1,1,0,0,null,"LPG",105,103,90,49,null,"LPG",100,83,69,49]
["Biodiesel",0,0,0,0,null,"Biodiesel",0,0,1,1,null,"Total",8381,9344,9914,9987,null,"Total",8084,7861,7747,7742]
["Hydrogen","-","-","-","-",null,"Hydrogen","-","-","-","-"]
["Total",{"$f":"SUM(B24:B29)","v":33},{"$f":"SUM(C24:C29)","v":27},{"$f":"SUM(D24:D29)","v":24},{"$f":"SUM(E24:E29)","v":20},null,"Total",{"$f":"SUM(H24:H29)","v":33},{"$f":"SUM(I24:I29)","v":25},{"$f":"SUM(J24:J29)","v":15},{"$f":"SUM(K24:K29)","v":7}]
[]
[]
["Reference Scenario Electric Consumption by Branch",null,null,null,null,null,"90x50 Scenario Electric Consumption by Branch"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Cooling",0.3,0.4,0.5,0.6,null,"Cooling",0.3,0.4,0.6,0.7]
["Electric Appliances",0.9,1,1.2,1.5,null,"Electric Appliances",0.9,0.9,1,1.1000000000000001]
["Electric CDs etc",0.4,0.4,0.4,0.3,null,"Electric CDs etc",0.5,0.4,0.4,0.4]
["Electric Kitchen Range",0.1,0.1,0.1,0.1,null,"Electric Kitchen Range",0.1,0.1,0.1,0.1]
["Electric Lighting",1.8,1.6,1.4,1.3,null,"Electric Lighting",1.7,1.3,0.9,0.6]
["Misc Electric",2.6,3.6,4.5999999999999996,6.1,null,"Misc Electric",2.1,2.2000000000000002,2.2000000000000002,2.2000000000000002]
["Plug Load",0.2,0.2,0.2,0.2,null,"Plug Load",0.2,0.2,0.2,0.2]
["Total",{"$f":"SUM(B35:B41)","v":6.3},{"$f":"SUM(C35:C41)","v":7.3},{"$f":"SUM(D35:D41)","v":8.3999999999999986},{"$f":"SUM(E35:E41)","v":10.099999999999998},null,"Total",{"$f":"SUM(H35:H41)","v":5.8},{"$f":"SUM(I35:I41)","v":5.5000000000000009},{"$f":"SUM(J35:J41)","v":5.4},{"$f":"SUM(K35:K41)","v":5.3000000000000007}]
[]
[]
[]
[]
[]
[" 9) 90 % Renewable by 2050 vs Reference Residential Non-Thermal Electric Consumption, Million MWh",2015,2025,2035,2050]
[null,{"$f":"B42-H42","v":0.5},{"$f":"C42-I42","v":1.7999999999999989},{"$f":"D42-J42","v":2.9999999999999982},{"$f":"E42-K42","v":4.7999999999999972}]

{"sheet":"Instructions","index":1,"n_rows":23,"n_cols":15,"rows_kept":23,"cut":false,"hidden":false,"merged":[[20,2,20,7],[10,1,10,7],[22,1,24,10],[4,2,4,10],[3,2,3,10],[11,8,11,10],[13,8,13,10],[14,8,14,10],[15,1,15,10],[12,1,12,10],[2,1,2,10],[19,2,19,7],[7,3,7,10],[6,3,6,10],[5,3,5,10],[9,1,9,7],[9,8,9,10],[10,8,10,10]]}
[]
[]
[null,"This workbook is designed as an aid to Town Planners in the development of :",null,null,null,null,null,null,null,null,null,null,null,null,"Averys Gore"]
[null,null,"estimates of current energy consumption and,",null,null,null,null,null,null,null,null,null,null,null,"Buel's Gore"]
[null,null,"targets for:",null,null,null,null,null,null,null,null,null,null,null,"Ferdinand"]
[null,null,null,"weatherization",null,null,null,null,null,null,null,null,null,null,"Glastenbury"]
[null,null,null,"fuel-switching",null,null,null,null,null,null,null,null,null,null,"Lemington"]
[null,null,null,"electric efficiency",null,null,null,null,null,null,null,null,null,null,"Lewis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somerset"]
[null,"To use this workbook first enter the name of your municipality here: ",null,null,null,null,null,null,"Brownington",null,null,null,null,null,"Warners Grant"]
[null,"Your municipality's share of the state's population is: ",null,null,null,null,null,null,{"$f":"INDEX(town_population[Pop Share of State],MATCH(I10,town_population[Municipality]))","v":1.5534247187710543E-3},null,null,null,null,null,"Warren Gore"]
[null,"Your municipality's share of the region's population is: ",null,null,null,null,null,null,{"$f":"INDEX(town_population[Pop Share of Region],MATCH(I10,town_population[Municipality],0))","v":1.5085271317829458E-2}]
[null,"(This share is used to determine your municipality's consumption and efficiency targets)"]
[null,"Your municipality's share of the state commercial buildings stock is: ",null,null,null,null,null,null,{"$f":"INDEX(town_establishments[share of state establishments],MATCH(I10,town_establishments[Municipality],0))","v":4.7263942863144627E-4}]
[null,"Your municipality's share of the regional commercial building stock is:",null,null,null,null,null,null,{"$f":"INDEX(town_establishments[share of regional establishments],MATCH(I10,town_establishments[Municipality],0))","v":6.1686086360520911E-3}]
[null,"(This share is used to determine your municipality's consumption and efficiency targets)"]
[]
[null,"Next, enter the necessary assumptions into the input cells in the tabs labeled, "]
[null,"\"1.Current Trans,\" and \"1.Current Heat.\""]
[null,null,"All cells requiring Planner inputs are formatted like this: ",null,null,null,null,null,"good"]
[null,null,"Cells that calculate key outputs are formatted like this: ",null,null,null,null,null,"hunting"]
[]
[null,"These input assumptions will flow through to the calculations on the tabs labelled, \"2. Trans Targets,\" \"2.Heat Targets, and \"2.Electric Targets.\" These 3 worksheets will guide Planners through an interpretation of  the LEAP scenario data provided by VEIC. "]

{"sheet":"1.Current Trans","index":2,"n_rows":38,"n_cols":16,"rows_kept":38,"cut":false,"hidden":false,"merged":[[4,2,4,13],[17,2,17,13],[8,2,8,13],[9,4,9,5],[10,4,10,5],[10,6,10,13],[9,6,9,13],[11,4,11,13],[12,2,12,13],[13,2,13,13],[15,4,15,13],[16,4,16,13],[14,4,14,13],[18,2,18,13],[25,2,25,13],[24,2,24,13],[23,2,23,13],[22,2,22,13],[21,2,21,13],[20,2,20,13],[19,2,19,13],[31,2,31,12],[33,2,33,13],[37,2,37,13],[36,2,36,13],[35,2,35,13],[34,2,34,13]]}
[]
[null,"Estimating current light-duty vehicle (LDV) transportation energy consumption in a municipal area"]
[]
[]
[null,{"$f":"SUM(B26,B38)","v":63016.638956515155},"This is the estimated total annual energy consumption amount in the area for light-duty passenger transportation purposes, in millions of Btu. It is produced from the calculation steps below which depend on assumptions inputted into each of the colored cells. "]
[]
[null,null,"Internal Combustion Engine (ICE) Transportation"]
[]
[1,839,"Enter an estimate of the number of fossil-fuel burning LDV in the area. It is not necessary to distinguish between diesel and gasoline burning vehicles."]
[null,null,null,"Refer to:","Census website",null,"for  counts of vehicles associated with area housing units"]
[null,null,null,null,"VT Dept of Motor Vehicles ",null,"for counts of individual vehicles registered in area, by type. Data will have to be specifically requested from the DMV. "]
[null,null,null,"Note:","It is not necessary to distinguish between diesel and gasoline burning vehicles."]
[2,14000,"Enter an estimate of the average annual number of miles travelled by an LDV in the area. For the State as a whole, total VMT per registered Vehicle is currently around 12,500 annually. The vast majority of LDV in Vermont can safely be assumed to drive between 9,000 and 15,000 miles annnually.  ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B13/12500","v":1.1200000000000001},"< do not modify"]
[3,22,"Enter an estimate of the average fuel economy of fossil fuel burning LDV fleet in the area, in miles per gallon (MPG). Statewide, the average fuel economy of all registered vehicles is around 22 MPG. Below are examples of the type of statistics that could be useful for benchmarking your estimate. Other information can be cited as well. "]
[null,null,null,0.4,"This is the percentage of all trips  in Vermont taken in either trucks, SUVs or vans. All else equal, if this percentage is higher for your area than for the State, the average fuel economy in the area will be lower than the State average of 22."]
[null,null,null,{"$f":"150000/583770","v":0.25695051133151753},"This is the approximate percentage of all registered vehicles in Vermont that are trucks or SUVs. All else equal, if this percentage is higher for your area than for the State, the average fuel economy in the area will be lower than the State average of 22."]
[null,null,null,0.86,"This is the percentage of all registered vehicles in Vermont that were manufactured after 2000. All else equal, if this percentage is higher for your area than for the State, the average fuel economy in the area will be lower than the State average of 22."]
[null,{"$f":"B9*B13/B14","v":533909.09090909094},"This formula converts the inputs above into an estimate of the number of gallons of fossil fuel consumed annualy in the area for LDV transportation"]
[4,0.09,"Enter an estimate of the volumetric percentage of ethanol blended into area fuel supplies \"at the pump.\"  For the State as a whole, ethanol accounts for about 9% of the volume of fuel consumed \"at the pump.\" This percentage may differ substantially area to area.  "]
[null,{"$f":"(1-B19)*B18","v":485857.27272727276},"This formula computes an estimate of the number of gallons of fossil fuel consumed annually from the values inputted above. "]
[null,{"$f":"fossilBtu","v":121258.5},"This is the number of Btu in a gallon of fossil fuel, computed as a weighted average of the individual heat contents of gasoline (95%) and diesel (5%)."]
[null,{"$f":"B20*B21/1000000","v":58914.324105000007},"This formula converts the number of fossil fuel gallons computed above into its equivalent amount of Btu, in millions"]
[null,{"$f":"B18-B20","v":48051.818181818177},"This formula computes an estimate of the number of gallons of ethanol consumed annually from the values inputted above. "]
[null,84710,"This is the number of Btu in a gallon of ethanol"]
[null,{"$f":"B23*B24/1000000","v":4070.4695181818174},"This formula converts the number of ethanol gallons computed above into its equivalent amount of Btu, in millions"]
[null,{"$f":"B22+B25","v":62984.793623181824},"This is the estimated total annual energy consumption of ICE vehicles in the area, in millions of Btu"]
[]
[null,null,"Electric Powered Transportation (EV)"]
[]
[null,"Note that the share of consumption attributable to electric vehicles in any given area today will be very small. It is nonetheless important for Planners to take stock of local electric vehicle usage."]
[]
[1,4,"Enter an estimate of the number of Electric Vehicles in the area.  "]
[null,null,null,"Refer to:","Drive Electric"]
[null,7000,"Enter an estimate of the average annual number of miles travelled by EVs in the area. Currently this is likely to be less than the average VMT by ICE vehicles but it is also reasonable to assume it is equivalent. "]
[null,3,"This is the approximate average fuel economy of electric vehicles today, in miles per kWh"]
[null,{"$f":"B32*B34/B35","v":9333.3333333333339},"This formula computes an estimate of the the number of kWh consumed annually by EVs in the area from the values inputed  above"]
[null,3412,"This is the number of Btu in a kWh of electricity at the point of use a.k.a site energy. Note that all electricity numbers in the LEAP scenario are reported as site energy."]
[null,{"$f":"B36*B37/1000000","v":31.845333333333336},"This formula converts the volume of kWh computed above into its equivalent amount of Btu, in millions"]

{"sheet":"1.Current Heat","index":3,"n_rows":45,"n_cols":15,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,2,3,13],[17,2,17,13],[21,2,21,13],[23,2,23,13],[42,2,42,13],[8,4,8,5],[7,2,7,13],[8,6,8,13],[10,4,10,13],[15,4,15,13],[14,4,14,13],[40,12,40,18],[13,4,13,13],[12,4,12,13],[11,4,11,13],[9,2,9,13],[44,2,44,14]]}
[null,"Estimating current non-industrial building (Residential and Commercial) heat energy consumption in a municipal area "]
[]
[]
[null,{"$f":"SUM(B18,B43)","v":60527.910639832902},"This is the estimated total annual energy heat consumption for Residential and Commercial buildings in the area, in millions of Btu. It is produced from the calculation steps below which depend on assumptions inputted into each of the colored cells"]
[]
[null,null,"Residential building heat energy consumption"]
[]
[1,406,"Enter an estimate of the total number of residential buildings in the area"]
[null,null,null,"Refer to: ","Census website",null,"for a count of occupied housing units"]
[2,128.22,"Enter an estimate of the average annual heating load of area residences, in millions of Btu (for space and water heating combined). For the State as a whole, this figure is around 110 MMBtu. The vast majority of residential heating loads can safely be assumed to fall between 70 and 150 MMBtu per year. Below are some useful statistics for benchmarking your estimate. The percentage to the right will adjust based on your entry. It should fall somewhere between 90% and 110%.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2.Heat Targets'!E58,'2.Heat Targets'!E61,'2.Heat Targets'!E64,'2.Heat Targets'!E67)","v":0.71625338643409098}]
[null,null,null,"between 1,600 and 1,900","Department estimate of the average square footage of conditioned residential space in the state. All else equal, higher average residence sizes than this will be associated with higher average area heat loads (and vice versa).   "]
[null,null,null,0.26,"Percent of residences in the state that were built before 1930. All else equal, a higher percentage than this in your area will likely be associated with higher average area heating loads (and vice versa)."]
[null,null,null,0.5,"Percentage of residences in the State with 6 rooms or more. All else equal, a higher percentage than this in your area will likely be associated with higher average area heating loads (and vice versa)."]
[null,null,null,0.2,"Approximate percentage of residences in the State with 4 bedrooms or more. All else equal, a higher percentage than this in your area will likely be associated with higher average area heating loads (and vice versa)."]
[null,null,null,2.2999999999999998,"Number of people per household in State. All else equal, a higher number than this will likely be associated with higher average area heating loads (and vice versa)."]
[null,null,null,{"$f":"(20000*1.25)/257000","v":9.727626459143969E-2},"Public Service Department estimate of the percentage of residences in the State that have been weatherized throughout the 2000s. All else equal, a higher percentage than this in your area will likely be associated with lower average area heating loads (and vice versa)."]
[]
[null,{"$f":"B8*B10","v":52057.32},"This is the estimated total heat energy consumption of Residential buildings in the area, in millions of Btu"]
[]
[null,null,"Commercial building heat energy consumption"]
[]
[1,{"$f":"K41","v":9},"This the total number of commercial buildings in the area"]
[null,null,null,"Refer to:","VT DOL website",null,"for a count of commercial establishments in the area"]
[2,{"$f":"L41","v":941.17673775921185},"Estimate the average annual heating load of commercial establishments in area, in millions of Btu (space and water heating loads combined).  For the state as a whole, the average is in the range of 700 MMBtu to 750 MMBtu per year but the average for any given area is very likely to be significantly higher or lower, as the mix of businesses from region to region is highly variable. The table below provides a generic method for taking account of local business mix when developing this estimate. Note that this method makes two simplifying assumptions  1) local businesses employ the same number of employees on average as all businesses in the state and 2) local business heat consumption is proportional to the number of workers employed in each type of business. Planners that elect to use this method should  check for counter-intuitive results and make adjustments as necessary. ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2.Heat Targets'!E76,'2.Heat Targets'!E79,'2.Heat Targets'!E82,'2.Heat Targets'!E85)","v":0.5198237077522968}]
[]
[null,null,null,"NAICS Code","Number of Bldgs. in State ","Share of State Bldgs.","Number of Empl. in State","Avg number of Empl. (Statewide)","Estimated  Consumption (MMBtu)","Estimated Avg.  Consumption (MMBtu)","Number of Bldgs. in Town","Share of Town Bldgs. "]
[null,null,1,"42. Wholesale trade",1418,{"$f":"E27/$E$41","v":7.6166944190793368E-2},9210,{"$f":"G27/E27","v":6.4950634696755998},{"$f":"H27/SUM($H$27:$H$40)*$I$41","v":506702.40423687408},{"$f":"I27/E27","v":357.33596913742883},{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C27-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":1},{"$f":"IF(K27=\"\",\"\",K27/$K$41)","v":0.1111111111111111}]
[null,null,2,"44-45. Retail trade",3134,{"$f":"E28/$E$41","v":0.1683407638180158},37178,11.862795149968091,{"$f":"H28/SUM($H$27:$H$40)*$I$41","v":925457.74980064656},{"$f":"I28/E28","v":295.29602737736008},{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C28-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":1},0.1111111111111111]
[null,null,3,"48-49. Transportation and warehousing",549,2.9489176559058923E-2,6436,11.723132969034609,914562.21918876551,1665.8692517099553,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C29-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":0},0]
[null,null,4,"51. Information",483,2.5944029650319601E-2,4689,9.70807453416149,757360.52925993747,1568.0342220702639,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C30-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":0},0]
[null,null,5,"52. Finance and insurance",944,5.0706343664392757E-2,8692,9.2076271186440675,718318.89251216396,760.93103020356352,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C31-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":0},0]
[null,null,6,"53. Real estate and rental and leasing",716,3.8459472525111456E-2,2837,3.9622905027932962,309112.00997864484,431.72068432771624,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C32-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":0},0]
[null,null,7,"54. Professional and technical services",3170,0.1702744803136918,14050,4.4321766561514195,345769.45678201987,109.07553841704097,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C33-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":2},0.22222222222222221]
[null,null,8,"55. Management of companies and enterprises",112,6.016006875436429E-3,2213,19.758928571428573,1541462.4751600111,13763.05781392867,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C34-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":0},0]
[null,null,9,"56. Administrative and waste services",1580,8.4868668421335336E-2,9665,6.1170886075949369,477215.27570432739,302.034984622992,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C35-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":1},0.1111111111111111]
[null,null,10,"61. Educational services",422,2.2667454477090832E-2,10349,24.523696682464454,1913178.5436426576,4533.5984446508473,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C36-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":1},0.1111111111111111]
[null,null,11,"62. Health care and social assistance",1888,0.10141268732878551,49518,26.227754237288135,2046117.9774170117,1083.7489287166375,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C37-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":0},0]
[null,null,12,"71. Arts, entertainment, and recreation",412,2.2130311006069721E-2,3869,9.3907766990291268,732607.02582284878,1778.1723927739049,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C38-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":1},0.1111111111111111]
[null,null,13,"72. Accommodation and food services",1807,9.706182521351453E-2,33991,18.810736026563365,1467490.6896022826,812.11438273507611,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C39-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":1},0.1111111111111111]
[null,null,14,"81. Other services, except public administration",1982,0.10646183595638395,8756,4.4177598385469219,344644.75089180813,173.88736170121501,{"$f":"INDEX(OFFSET(town_establishments[42. Wholesale trade],,C40-$C$27),MATCH(selected_town,town_establishments[Municipality],0),)","v":1},0.1111111111111111]
[null,null,null,null,{"$f":"SUM(E27:E40)","v":18617},null,{"$f":"SUM(G27:G40)","v":201453},null,13000000,null,{"$f":"SUM(K27:K40)","v":9},{"$f":"SUMPRODUCT(J27:J40,L27:L40)","v":941.17673775921185},"This is the estimated average commercial heating load in the area, in millions of Btu"]
[]
[null,{"$f":"B22*B24","v":8470.5906398329062},"This is the estimated total heat energy consumption of Commercial buildings in the area, in millions of Btu."]
[]
[null,{"$f":"SUMPRODUCT(K27:K40,H27:H40)/SUMPRODUCT(E27:E40,H27:H40)","v":4.4914828662837155E-4},"This is an estimate of your area's share of total Commercial building heat energy consumption statewide. It is used to scale the statewide LEAP scenario results to the level of your municipality  "]

{"sheet":"2.Heat Targets","index":4,"n_rows":85,"n_cols":18,"rows_kept":85,"cut":false,"hidden":false,"merged":[[28,1,28,4],[45,1,45,4],[3,1,5,13],[10,12,11,14],[16,12,17,14],[13,12,14,14],[44,6,44,13],[43,6,43,13],[42,6,42,13],[41,6,41,13],[40,6,40,13],[39,6,39,13],[38,6,38,13],[37,6,37,13],[36,6,36,13],[27,6,27,13],[57,6,57,13],[58,6,58,13],[56,6,56,13],[55,6,55,13],[54,6,54,13],[53,6,53,13],[48,6,48,13],[47,6,47,13],[46,6,46,13],[45,6,45,13],[26,6,26,13],[25,6,25,13],[24,6,24,13],[23,6,23,13],[66,6,66,13],[65,6,65,13],[64,6,64,13],[63,6,63,13],[62,6,62,13],[61,6,61,13],[60,6,60,13],[59,6,59,13],[31,6,31,13],[30,6,30,13],[29,6,29,13],[28,6,28,13],[71,6,71,13],[72,6,72,13],[83,6,83,13],[84,6,84,13],[82,6,82,13],[81,6,81,13],[80,6,80,13],[79,6,79,13],[78,6,78,13],[77,6,77,13],[76,6,76,13],[75,6,75,13],[73,6,73,13],[74,6,74,13]]}
[]
[null,"Developing targets for weatherization and fuel-switching for non-industrial buildings in a municipal area"]
[]
[null,"Below are a series of calculations done using the LEAP scenario data which can be used to put those model results into perspective and give Planners a sense of the appropriateness of the LEAP scenario trajectories for their area. Should Planners find that the LEAP scenario depicts an inappropriate trajectory for their area, they may make adjustments to the model results using the following exchange rates. For an illustration of how to make such adjustments see the tab labeled \"Exchange Example.\" "]
[]
[]
[]
[null,"Exhange rates for making adjustments to Tables 2 and 4"]
[]
[null,100,"Btu reduction in consumption of combustible fuel through weatherization can be matched with "]
[null,90,"Btu reduction in consumption of biofuel, and vice versa",null,null,null,null,null,null,null,null,null,"Exhanging more weatherization for less fuel switching"]
[null,100,"Btu reduction in Heat Pump electricity consumption through weatherization can be matched with "]
[null,40,"Btu reduction in fuel switching toward Heat Pump electricity, and vice versa"]
[null,100,"Btu reduction in consumption of Wood heat can be matched with a ",null,null,null,null,null,null,null,null,null,"Exchanging one combustible renewable fuel for another"]
[null,100,"Btu addition in consumption of Biofuel heat, and vice versa"]
[null,100,"Btu reduction in consumption of either Wood or Biofuel heat can be matched with a "]
[null,40,"Btu addition in consumption of Heat Pump electricity, and vice versa",null,null,null,null,null,null,null,null,null,"Exchanging consumption of combustible renewable fuels for electricity"]
[null,100,"Btu reduction in consumption of Heat Pump electricity can be matched with a"]
[null,250,"Btu increase in consumption of Wood or Biofuel heat consumption, and vice versa"]
[]
[null,"Interpreting the scale of Residential weatherization in the LEAP scenario"]
[]
[null,2015,2025,2035,2050]
[null,{"$f":"'LEAP Region'!B14*1000","v":76738.775193798458},{"$f":"'LEAP Region'!C14*1000","v":64338.682170542641},{"$f":"'LEAP Region'!D14*1000","v":53160.496124031015},{"$f":"'LEAP Region'!E14*1000","v":36280.077519379854},null,"Total heat energy consumed by Residential buildings in the Reference Scenario, in millions of Btu (taken from Table 1)"]
[null,{"$f":"('LEAP Region'!B7+'LEAP Region'!B8)*(2.4-1)*1000","v":612.46201550387593},{"$f":"('LEAP Region'!C7+'LEAP Region'!C8)*(2.6-1)*1000","v":3282.55503875969},{"$f":"('LEAP Region'!D7+'LEAP Region'!D8)*(2.8-1)*1000","v":6462.5302325581388},{"$f":"('LEAP Region'!E7+'LEAP Region'!E8)*(2.3-1)*1000","v":6922.6310077519365},null,"This is an adjustment that must be made to account for the superior efficiency of heat pump technology compared to combustion based heating technology. It assumes moderate increases in equipment efficiency"]
[null,{"$f":"'LEAP Region'!H14*1000","v":74762.604651162808},{"$f":"'LEAP Region'!I14*1000","v":61035.007751937985},{"$f":"'LEAP Region'!J14*1000","v":46160.930232558145},{"$f":"'LEAP Region'!K14*1000","v":26007.007751937985},null,"Total heat energy consumed by Residential buildings in 90x50 Scenario, in millions of Btu (taken from Table 2)"]
[null,{"$f":"('LEAP Region'!H7+'LEAP Region'!H8)*(2.4-1)*1000","v":823.65581395348829},{"$f":"('LEAP Region'!I7+'LEAP Region'!I8)*(2.6-1)*1000","v":3765.2837209302329},{"$f":"('LEAP Region'!J7+'LEAP Region'!J8)*(2.8-1)*1000","v":8553.3488372093034},{"$f":"('LEAP Region'!K7+'LEAP Region'!K8)*(3-1)*1000","v":11947.534883720931},null,"This is an adjustment that must be made to account for the superior efficiency of heat pump technology compared to combustion based heating technology. It assumes moderate increases in equipment efficiency"]
[null,{"$f":"B24+B25-B26-B27","v":1764.9767441860331},{"$f":"C24+C25-C26-C27","v":2820.945736434112},{"$f":"D24+D25-D26-D27","v":4908.7472868217028},{"$f":"E24+E25-E26-E27","v":5248.165891472876},null,"Total heat energy saved through weatherization of Residential buildings, in millions of Btu"]
[null,{"$f":"0.25*'1.Current Heat'!B10","v":32.055},null,null,null,null,"Enter an estimate of the typical amount of heat energy that will be saved through future Residential weatherization investments, in millions of Btu. Historically, savings of 20 to 30 per cent are typical.   ",null,null,null,null,null,null,null,null,null,null,60]
[null,{"$f":"B28/$B$29","v":55.060887355670978},{"$f":"C28/$B$29","v":88.003298594107378},{"$f":"D28/$B$29","v":153.13515167124328},{"$f":"E28/$B$29","v":163.72378385502654},null,"This formula computes a projection of the number of area residences weatherized, based on the value inputed above. It will be higher or lower depending on the assumption of \"typical\" weatherization savings. ",null,null,null,null,null,null,null,null,null,null,96]
[null,{"$f":"'1.Current Heat'!B8","v":406},{"$f":"B31*1.06","v":430.36},456.18160000000006,483.55249600000008,null,"Enter a projection of the number of future residences in the area by each year.",null,null,null,null,null,null,null,{"$f":"(E31/B31)^(1/(E23-B23))-1","v":5.006971033976404E-3},null,null,{"$f":"R29+R30","v":156}]
[null,{"$f":"B30/B31","v":0.13561794915189895},{"$f":"C30/C31","v":0.20448763498956077},{"$f":"D30/D31","v":0.33568901435578125},{"$f":"E30/E31","v":0.33858533501402194},null,"This formula computes the estimated percentage of area residences weatherized by each year based on the values inputed above and on the \"1.Current Heat\" tab.  If Planners would like to increase the percentage of weatherized residences, adjustments can be made to Table 2 using the exchange rates above. See the \"Exchange Example\" tab for an example of how to make such adjustments. "]
[]
[null,"Interpreting the scale of Commercial weatherization in the LEAP scenario"]
[]
[null,2015,2025,2035,2050]
[null,{"$f":"('LEAP Region'!N11-'LEAP Region'!N6)*1000","v":5557.916381082935},{"$f":"('LEAP Region'!O11-'LEAP Region'!O6)*1000","v":5286.4976010966429},{"$f":"('LEAP Region'!P11-'LEAP Region'!P6)*1000","v":4891.7066483893086},{"$f":"('LEAP Region'!Q11-'LEAP Region'!Q6)*1000","v":4342.7004797806712},null,"Total non-electric energy consumed by Commercial buildings in Reference Scenario, in millions of Btu"]
[null,{"$f":"'LEAP Region'!N6*1000","v":4651.1309115832764},{"$f":"'LEAP Region'!O6*1000","v":4947.2241261137779},{"$f":"'LEAP Region'!P6*1000","v":5163.1254283755998},{"$f":"'LEAP Region'!Q6*1000","v":5619.6024674434548},null,"Total consumption of electricity by Commercial building in Reference Scenario, in millions of Btu"]
[null,{"$f":"0.005*B38","v":23.255654557916383},{"$f":"B39-(($B$39-$E$39)/3)","v":109.16381082933516},{"$f":"C39-(($B$39-$E$39)/3)","v":195.07196710075394},{"$f":"0.05*E38","v":280.98012337217273},null,"This is a Department estimate of the portion of Commercial electricity consumption attributable to Heat Pumps in the Reference Scenario, in millions of Btu. It assumes that the heat pump share of electricity consumption rises to 2% by 2050. "]
[null,{"$f":"B39*(2.4-1)","v":32.557916381082933},{"$f":"C39*(2.6-1)","v":174.66209732693628},{"$f":"D39*(2.8-1)","v":351.12954078135704},{"$f":"E39*(3-1)","v":561.96024674434545},null,"This is an adjustment made to compensate for the superior efficiency of heat pump technology compared to combustion based heating technology. It assumes moderate increases in equipment efficiency over time i.e. coefficient of performance"]
[null,{"$f":"('LEAP Region'!T11-'LEAP Region'!T6)*1000","v":5539.4105551747771},{"$f":"('LEAP Region'!U11-'LEAP Region'!U6)*1000","v":5150.7882111034978},{"$f":"('LEAP Region'!V11-'LEAP Region'!V6)*1000","v":4632.6250856751212},{"$f":"('LEAP Region'!W11-'LEAP Region'!W6)*1000","v":3886.2234407128176},null,"Total non-electric energy consumed by commercial buildings in 90x50 Scenario, in millions of Btu"]
[null,{"$f":"'LEAP Region'!T6*1000","v":4589.4448252227558},{"$f":"'LEAP Region'!U6*1000","v":4546.2645647703912},{"$f":"'LEAP Region'!V6*1000","v":4404.3865661411928},{"$f":"'LEAP Region'!W6*1000","v":4268.6771761480468},null,"Total consumption of electricity by Commercial building in 90x50 Scenario, in millions of Btu"]
[null,{"$f":"B39","v":23.255654557916383},{"$f":"B43-(($B$43-$E$43)/3)","v":131.0075394105551},{"$f":"C43-(($B$43-$E$43)/3)","v":238.75942426319381},{"$f":"0.8*((E37+E39+E40-E41)/3)","v":346.51130911583255},null,"Department estimate of Commercial consumption of heat pump electricity, in millions of Btu"]
[null,{"$f":"B43*(2.4-1)","v":32.557916381082933},{"$f":"C43*(2.6-1)","v":209.61206305688816},{"$f":"D43*(2.8-1)","v":429.76696367374882},{"$f":"E43*(3-1)","v":693.02261823166509},null,"This is an adjustment made to compensate for the superior efficiency of heat pump technology compared to combustion based heating technology. ",null,null,null,null,null,null,null,null,null,null,33]
[null,{"$f":"B37+B39+B40-B41-B43-B44","v":18.505825908157576},{"$f":"C37+C39+C40-C41-C43-C44","v":78.915695681973801},{"$f":"D37+D39+D40-D41-D43-D44","v":136.75668265935531},{"$f":"E37+E39+E40-E41-E43-E44","v":259.88348183687435},null,"Total heat energy saved through weatherization of Commercial buildings",null,null,null,null,null,null,null,null,null,null,6]
[null,{"$f":"0.2*'1.Current Heat'!B24","v":188.23534755184238},null,null,null,null,"Enter an estimate of the typical amount of energy saved through a Commercial weatherization investment, in millions of Btu. Historically, savings of 20 to 30 per cent are typical.",null,null,null,null,null,null,null,null,null,null,{"$f":"R45/R44","v":0.18181818181818182}]
[null,{"$f":"B45/$B$46","v":9.8312172229293115E-2},{"$f":"C45/$B$46","v":0.41923951430131595},{"$f":"D45/$B$46","v":0.72651967039129461},{"$f":"E45/$B$46","v":1.3806306053399411},null,"This formula computes a projection of the number of area businesses weatherized, based on the value inputed above. It will be higher or lower depending on the assumption of \"typical\" weatherization savings. "]
[null,{"$f":"'1.Current Heat'!B22","v":9},{"$f":"B48*1.06","v":9.5400000000000009},10.112400000000001,10.719144000000002,null,"Enter a projection of the total number of Commercial establishments in the area by 2050",null,null,null,null,null,null,null,{"$f":"(E48/B48)^(1/(E36-B36))-1","v":5.006971033976404E-3}]
[null,{"$f":"B47/B48","v":1.0923574692143679E-2},{"$f":"C47/C48","v":4.3945441750662048E-2},{"$f":"D47/D48","v":7.1844435583174576E-2},{"$f":"E47/E48","v":0.12880045322088601},null,"This formula computes the estimated share of area businesses weatherized by each year based on the values inputed above.  If Planners would like to increase the percentage of weatherized businesses,  adjustments can be made to Table 4 using the exchange rates above. See the \"Exchange Example\" tab for an example of how to make such adjustments. "]
[]
[null,"Interpreting the scale of Residential fuel-switching in the LEAP scenario"]
[]
[null,2015,2025,2035,2050]
[null,{"$f":"'1.Current Heat'!B10","v":128.22},{"$f":"C32*($B$54-$B$29)+(1-C32)*$B$54","v":121.66514886040962},{"$f":"D32*($B$54-$B$29)+(1-D32)*$B$54","v":117.45948864482543},{"$f":"E32*($B$54-$B$29)+(1-E32)*$B$54","v":117.36664708612551},null,"This is a projection of the average area residential heating load, in millions of Btu, computed based on values inputted above and in the \"1.Current Heat\" tab"]
[null,{"$f":"('LEAP Region'!H4+'LEAP Region'!H9+'LEAP Region'!H12)*1000","v":27575.875968992252},{"$f":"('LEAP Region'!I4+'LEAP Region'!I9+'LEAP Region'!I12)*1000","v":20018.155038759691},{"$f":"('LEAP Region'!J4+'LEAP Region'!J9+'LEAP Region'!J12)*1000","v":12731.968992248061},{"$f":"('LEAP Region'!K4+'LEAP Region'!K9+'LEAP Region'!K12)*1000","v":1915.8294573643411},null,"Total biofuel-blended heat energy consumed by Residences in 90x50 Scenario, in millions of Btu (taken from Table 2)"]
[null,{"$f":"'LEAP Region'!H4*1000/'2.Heat Targets'!B55","v":7.658643326039387E-3},{"$f":"'LEAP Region'!I4*1000/'2.Heat Targets'!C55","v":3.7678975131876416E-2},{"$f":"'LEAP Region'!J4*1000/'2.Heat Targets'!D55","v":9.7156398104265407E-2},{"$f":"'LEAP Region'!K4*1000/'2.Heat Targets'!E55","v":1},null,"This formula computes the biofuel share of biofuel-blended heat consumed by Residences in the 90x50 scenario."]
[null,{"$f":"B55/B54","v":215.06688479950282},{"$f":"C55/C54","v":164.5348337322726},{"$f":"D55/D54","v":108.39455491541472},{"$f":"E55/E54","v":16.323457344389119},null,"This formula computes an estimate the number of residences using biofuel-blended heat energy in the 90x50 scenario based on values inputted in the \"1.Current Heat\" tab."]
[null,{"$f":"B57/B31","v":0.52972139113178029},{"$f":"C57/C31","v":0.38231906713512548},{"$f":"D57/D31","v":0.23761272904346581},{"$f":"E57/E31","v":3.375736342882845E-2},null,"This formula computes the estimated share of area residences using biofuel blends in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab. If Planners find that this percentage is too high or low for the area, adjustments can be made to Table 2 using the exchange rates above. See the \"Heat Exchange\" tab for an example of how to make such adjustments. "]
[null,{"$f":"('LEAP Region'!H5+'LEAP Region'!H13)*1000","v":32810.465116279069},{"$f":"('LEAP Region'!I5+'LEAP Region'!I13)*1000","v":27500.449612403103},{"$f":"('LEAP Region'!J5+'LEAP Region'!J13)*1000","v":21798.217054263569},{"$f":"('LEAP Region'!K5+'LEAP Region'!K13)*1000","v":15779.193798449611},null,"Total wood heat energy consumed by area residences in 90x50 Scenario, in millions of Btu (taken from Table 2)"]
[null,{"$f":"B59/B54","v":255.89194444142154},{"$f":"C59/C54","v":226.03391250484773},{"$f":"D59/D54","v":185.58072494404539},{"$f":"E59/E54","v":134.44359356087415},null,"This formula computes an estimate of the number of area residences using Wood heat energy in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab."]
[null,{"$f":"B60/B31","v":0.63027572522517616},{"$f":"C60/C31","v":0.52522054211554914},{"$f":"D60/D31","v":0.40681326240261634},{"$f":"E60/E31","v":0.27803308776814611},null,"This formula computes the estimated share of area residences using Wood heat  in the 90x50 scenario, based on values inputted in the \"1.Current Heat\" tab."]
[null,{"$f":"('LEAP Region'!H7+'LEAP Region'!H8)*1000","v":588.32558139534888},{"$f":"('LEAP Region'!I7+'LEAP Region'!I8)*1000","v":2353.3023255813955},{"$f":"('LEAP Region'!J7+'LEAP Region'!J8)*1000","v":4751.8604651162796},{"$f":"('LEAP Region'!K7+'LEAP Region'!K8)*1000","v":5973.7674418604656},null,"Total heat pump  energy consumed by area residences in 90x50 Scenario, in millions of Btu (taken from Table 2)"]
[null,{"$f":"B62/((0.7*B54)/2.4)","v":15.731682101620398},{"$f":"C62/((0.75*C54)/2.6)","v":67.053834274614189},{"$f":"D62/((0.8*D54)/2.8)","v":141.59359809744637},{"$f":"E62/((0.85*E54)/3)","v":179.64119800958105},null,"This formula computes an estimate the number of area residences using Heat Pumps in the 90x50 scenario based on values inputted in the \"1.Current Heat\" tab. It assumes moderate increases in equipment efficiency"]
[null,{"$f":"B63/B31","v":3.8747985471971426E-2},{"$f":"C63/C31","v":0.15580870497865551},{"$f":"D63/D31","v":0.3103886656047643},{"$f":"E63/E31","v":0.37150298984203983},null,"This formula computes the estimated share of area residences using Heat Pumps in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab."]
[null,{"$f":"('LEAP Region'!H10+'LEAP Region'!H11)*1000","v":10665.286821705427},{"$f":"('LEAP Region'!I10+'LEAP Region'!I11)*1000","v":8342.1550387596908},{"$f":"('LEAP Region'!J10+'LEAP Region'!J11)*1000","v":5340.1860465116288},{"$f":"('LEAP Region'!K10+'LEAP Region'!K11)*1000","v":1870.5736434108528},null,"Total fossil heat energy consumed by Residences in 90x50 Scenario, in millions of Btu (taken from Table 2)"]
[null,{"$f":"B65/B54","v":83.179588377050592},{"$f":"C65/C54","v":68.566513228294468},{"$f":"D65/D54","v":45.464066872105235},{"$f":"E65/E54","v":15.937863863812998},null,"This formula computes the estimates number of area residences using fossil heat in the 90x50 scenario based on values inputted in the \"1.Current Heat\" tab."]
[null,{"$f":"B66/B31","v":0.20487583344101132},{"$f":"C66/C31","v":0.15932362029067401},{"$f":"D66/D31","v":9.9662210996903922E-2},{"$f":"E66/E31","v":3.2959945395076601E-2},null,"This formula computes the estimated share of area residences using fossil heat in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab."]
[]
[null,"Interpreting the scale of Commercial fuel-switching in the LEAP scenario"]
[]
[null,2015,2025,2035,2050]
[null,{"$f":"'1.Current Heat'!B24","v":941.17673775921185},{"$f":"C49*($B$72-$B$46)+(1-C49)*$B$72","v":932.90465225795663},{"$f":"D49*($B$72-$B$46)+(1-D49)*$B$72","v":927.65307545754706},{"$f":"E49*($B$72-$B$46)+(1-E49)*$B$72","v":916.93193968234368},null,"This is a projection of the average area  business heating load, in millions of Btu, computed based on values inputted above and in the \"1.Current Heat\" tab"]
[null,{"$f":"('LEAP Region'!T4+'LEAP Region'!T5+'LEAP Region'!T9)*1000","v":2825.2227553118578},{"$f":"('LEAP Region'!U4+'LEAP Region'!U5+'LEAP Region'!U9)*1000","v":2368.7457162440032},{"$f":"('LEAP Region'!V4+'LEAP Region'!V5+'LEAP Region'!V9)*1000","v":1838.2453735435231},{"$f":"('LEAP Region'!W4+'LEAP Region'!W5+'LEAP Region'!W9)*1000","v":1017.8204249485951},null,"Total biofuel-blended heat energy consumed by Businesses in 90x50 Scenario, in millions of Btu (taken from Table 4)"]
[null,{"$f":"com_share_state_target*'LEAP Statewide'!T4*1000/'2.Heat Targets'!B73","v":6.5498939417420465E-3},{"$f":"com_share_state_target*'LEAP Statewide'!U4*1000/'2.Heat Targets'!C73","v":4.8844668231813812E-2},{"$f":"com_share_state_target*'LEAP Statewide'!V4*1000/'2.Heat Targets'!D73","v":0.11808726411156256},{"$f":"com_share_state_target*'LEAP Statewide'!W4*1000/'2.Heat Targets'!E73","v":0.379239822729945},null,"This formula computes the biofuel share of biofuel-blended heat consumed by Commercial buildings in the 90x50 scenario."]
[null,{"$f":"B73/B72","v":3.001798325400872},{"$f":"C73/C72","v":2.5391080540876363},{"$f":"D73/D72","v":1.9816086661889671},{"$f":"E73/E72","v":1.1100283247862459},null,"This formula computes an estimate the number of businesses using biofuel-blended heat energy in the 90x50 scenario based on values inputted in the \"1.Current Heat\" tab."]
[null,{"$f":"B75/B48","v":0.33353314726676353},{"$f":"C75/C48","v":0.26615388407627211},{"$f":"D75/D48","v":0.19595829537883855},{"$f":"E75/E48","v":0.10355568735584164},null,"This formula computes the estimated share of area businesses using biofuel blends in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab. If Planners find that this percentage is too high or low for the area, adjustments can be made to Table 2 using the exchange rates above. See the \"Exchange Example\" tab for an example of how to make such adjustments. "]
[null,{"$f":"'LEAP Region'!T10*1000","v":869.77381768334487},{"$f":"'LEAP Region'!U10*1000","v":1190.5414667580535},{"$f":"'LEAP Region'!V10*1000","v":1505.1405071967104},{"$f":"'LEAP Region'!W10*1000","v":2047.9780671692943},null,"Total wood heat energy consumed by area businesses in 90x50 Scenario, in millions of Btu (taken from Table 4)"]
[null,{"$f":"B77/B72","v":0.92413441895529025},{"$f":"C77/C72","v":1.2761662876013378},{"$f":"D77/D72","v":1.6225252166111008},{"$f":"E77/E72","v":2.2335115383577797},null,"This formula computes an estimate of the number of area businesses using Wood heat energy in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab."]
[null,{"$f":"B78/B48","v":0.10268160210614335},{"$f":"C78/C48","v":0.13377005111125131},{"$f":"D78/D48","v":0.16044907406857925},{"$f":"E78/E48","v":0.20836659516448136},null,"This formula computes the estimated share of area businesses using Wood heat  in the 90x50 scenario, based on values inputted in the \"1.Current Heat\" tab."]
[null,{"$f":"B43","v":23.255654557916383},{"$f":"C43","v":131.0075394105551},{"$f":"D43","v":238.75942426319381},{"$f":"E43","v":346.51130911583255},null,"Department estimate of Commercial consumption of heat pump electricity, in millions of Btu"]
[null,{"$f":"B80/((0.7*B72)/2.4)","v":8.4717003269579191E-2},{"$f":"C80/((0.75*C72)/2.6)","v":0.48682303047515707},{"$f":"D80/((0.8*D72)/2.8)","v":0.90083028562052248},{"$f":"E80/((0.85*E72)/3)","v":1.3337752106451197},null,"This formula computes an estimate the number of area businesses using Heat Pumps in the 90x50 scenario based on values inputted in the \"1.Current Heat\" tab. It assumes moderately increasing equipment efficiencies."]
[null,{"$f":"B81/B48","v":9.4130003632865774E-3},{"$f":"C81/C48","v":5.1029667764691512E-2},{"$f":"D81/D48","v":8.9081749695475096E-2},{"$f":"E81/E48","v":0.1244292651209014},null,"This formula computes the estimated share of area businesses using Heat Pumps in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab."]
[null,{"$f":"('LEAP Region'!T7+'LEAP Region'!T8)*1000","v":1844.4139821795752},{"$f":"('LEAP Region'!U7+'LEAP Region'!U8)*1000","v":1591.5010281014395},{"$f":"('LEAP Region'!V7+'LEAP Region'!V8)*1000","v":1289.2392049348871},{"$f":"('LEAP Region'!W7+'LEAP Region'!W8)*1000","v":820.42494859492808},null,"Total fossil heat energy consumed by area businesses in 90x50 Scenario, in millions of Btu (taken from Table 4)"]
[null,{"$f":"B83/B72","v":1.9596892997704383},{"$f":"C83/C72","v":1.7059632238401303},{"$f":"D83/D72","v":1.3897859437365576},{"$f":"E83/E72","v":0.89475010422164059},null,"This formula computes the estimates number of area businesses using fossil heat in the 90x50 scenario based on values inputted in the \"1.Current Heat\" tab."]
[null,{"$f":"B84/B48","v":0.2177432555300487},{"$f":"C84/C48","v":0.17882214086374529},{"$f":"D84/D48","v":0.13743383803415188},{"$f":"E84/E48","v":8.3472160111072349E-2},null,"This formula computes the estimated share of area businesses using fossil heat in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab."]

{"sheet":"2.Trans Targets","index":5,"n_rows":27,"n_cols":22,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,1,5,13],[10,12,11,14],[26,6,26,13],[25,6,25,13],[24,6,24,13],[23,6,23,13],[22,6,22,13],[21,6,21,13],[20,6,20,13],[19,6,19,13],[18,6,18,13],[17,6,17,13]]}
[]
[null,"Developing fuel-switching targets for Light-Duty Vehicle (LDV) transportation in a municipal area"]
[]
[null,"Below are a series of calculations on the LEAP scenario data which can be used to put those model results into perspective and give Planners a sense of the appropriateness of the LEAP scenario trajectories for their area. Should Planners find that the LEAP scenario depicts an inappropriate trajectory for their area, they may make adjustments to the model results using the following exchange rates. For an illustration of how to make such adjustments see the tab labeled \"Exchange Example.\""]
[]
[]
[]
[null,"Exhange rates for making adjustments to Table 6"]
[]
[null,100,"Btu reduction in electric-powered transportation should be matched with "]
[null,300,"Btu addition in biofuel-powered transportation",null,null,null,null,null,null,null,null,null,"Exchanging consumption of one renewable fuel for another"]
[null,100,"Btu addition in biofuel-powered transportation should be matched with"]
[null,33,"Btu reduction in electric-powered transportation "]
[]
[null,"Interpreting the scale of LDV fuel-switching in the LEAP scenario"]
[]
[null,2015,2025,2035,2050]
[null,{"$f":"'LEAP Region'!H26*1000","v":45.255813953488378},{"$f":"'LEAP Region'!I26*1000","v":1236.9922480620155},{"$f":"'LEAP Region'!J26*1000","v":3590.2945736434112},{"$f":"'LEAP Region'!K26*1000","v":6954.3100775193798},null,"Total electricity consumed for LDV transportation in 90x50 Scenario, in millions of Btu (taken from Table 6).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,{"$f":"('1.Current Trans'!$B$13/'1.Current Trans'!$B$35)*'1.Current Trans'!$B$37/1000000","v":15.922666666666668},{"$f":"B19-(($B$19-$E$19)/3)","v":14.595777777777778},{"$f":"C19-(($B$19-$E$19)/3)","v":13.268888888888888},{"$f":"('1.Current Trans'!$B$13/4)*'1.Current Trans'!$B$37/1000000","v":11.942},null,"This is a projection of the average annual energy consumption of an EV, in millions of Btu. It assumes the current average number of VMT (as entered in \"1.Current Trans\") and a gradual increase in EV fuel economy from 3 kwh per mile to 4 kWh per mile by 2050.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel-blend"]
[null,{"$f":"IF($F$22=\"adj\",'1.Current Trans'!$O$13*B18/B19,B18/B19)","v":3.1832928923907415},{"$f":"IF($F$22=\"adj\",'1.Current Trans'!$O$13*C18/C19,C18/C19)","v":94.920006245833008},{"$f":"IF($F$22=\"adj\",'1.Current Trans'!$O$13*D18/D19,D18/D19)","v":303.04948335559868},{"$f":"IF($F$22=\"adj\",'1.Current Trans'!$O$13*E18/E19,E18/E19)","v":652.22134372983635},null,"This formula computes an estimated number of area LDVs powered by electricity in the 90x50 scenario, based on user inputs in the \"1.Current Trans\" tab"]
[null,{"$f":"'1.Current Trans'!B9+'1.Current Trans'!B32","v":843},{"$f":"B21*1.125","v":948.375},1066.921875,1200.287109375,null,"Enter a projection of the total number of future LDVs in the area by each year. This should be consistent with projections of population and households. ",null,null,null,null,null,null,null,{"$f":"(E21/B21)^(1/(E17-B17))-1","v":1.014682216717655E-2}]
[null,{"$f":"B20/B21","v":3.7761481523021843E-3},{"$f":"C20/C21","v":0.10008699749132254},{"$f":"D20/D21","v":0.28404093163391059},{"$f":"E20/E21","v":0.54338777667074478},"adj","This formula computes the share of area LDVs powered by electricity in the 90x50 scenario, based on the projection entered above and user inputs in the \"1.Current Trans\" tab. If Planners find that this percentage of EVs is inappropriate for the area, adjustments can be made to the 90x50 Scenario results using the exchange rates above."]
[null,{"$f":"('LEAP Region'!H24+'LEAP Region'!H25+'LEAP Region'!H27+'LEAP Region'!H28)*1000","v":51576.542635658916},{"$f":"('LEAP Region'!I24+'LEAP Region'!I25+'LEAP Region'!I27+'LEAP Region'!I28)*1000","v":37004.170542635664},{"$f":"('LEAP Region'!J24+'LEAP Region'!J25+'LEAP Region'!J27+'LEAP Region'!J28)*1000","v":21134.465116279065},{"$f":"('LEAP Region'!K24+'LEAP Region'!K25+'LEAP Region'!K27+'LEAP Region'!K28)*1000","v":2941.6279069767443},null,"Total biofuel-blended energy consumed for LDV transportation in 90x50 Scenario, in millions of Btu (taken from Table 6). "]
[null,{"$f":"res_share_state_target*('LEAP Statewide'!H25+'LEAP Statewide'!H28)*1000000/'2.Trans Targets'!B23","v":0.12047528891144013},{"$f":"res_share_state_target*('LEAP Statewide'!I25+'LEAP Statewide'!I28)*1000000/'2.Trans Targets'!C23","v":0.12593916004531605},{"$f":"res_share_state_target*('LEAP Statewide'!J25+'LEAP Statewide'!J28)*1000000/'2.Trans Targets'!D23","v":0.14700393033126835},{"$f":"res_share_state_target*('LEAP Statewide'!K25+'LEAP Statewide'!K28)*1000000/'2.Trans Targets'!E23","v":0.52808334972847926},null,"This formula computes the biofuel share of biofuel-blended LDV transportation energy consumed  in the 90x50 scenario."]
[null,{"$f":"'1.Current Trans'!B26/'1.Current Trans'!B9","v":75.07126772727274},{"$f":"B25-(($B$25-$E$25)/3)","v":64.194336818181824},{"$f":"C25-(($B$25-$E$25)/3)","v":53.317405909090908},{"$f":"('1.Current Trans'!B9*'1.Current Trans'!B13/40)*'1.Current Trans'!B21/'1.Current Trans'!B9/1000000","v":42.440474999999999},null,"This is a projection of the average annual energy consumption of LDVs using biofuel blends, in millions of Btu.  It assumes the current average number of VMT (as entered in \"1.Current Trans\") and a gradual increase in fuel economy to 40 MPG by 2050."]
[null,{"$f":"IF($F$22=\"adj\",'1.Current Trans'!$O$13*B23/B25,B23/B25)","v":769.47851689138588},{"$f":"IF($F$22=\"adj\",'1.Current Trans'!$O$13*C23/C25,C23/C25)","v":645.61257366262771},{"$f":"IF($F$22=\"adj\",'1.Current Trans'!$O$13*D23/D25,D23/D25)","v":443.95635021314098},{"$f":"IF($F$22=\"adj\",'1.Current Trans'!$O$13*E23/E25,E23/E25)","v":77.62927384328178},null,"This formula computes an estimated number of area LDVs powered by biofuel blends in the 90x50 scenario, based on user inputs entered in the \"1.Current Trans\" tab"]
[null,{"$f":"B26/B21","v":0.91278590378574842},{"$f":"C26/C21","v":0.68075663494148175},{"$f":"D26/D21","v":0.41610952087109565},{"$f":"E26/E21","v":6.4675587396505516E-2},null,"This formula computes an estimated number of area LDVs powered by biofuel blends in the 90x50 scenario, based on user inputs in the \"1.Current Trans\" tab"]

{"sheet":"2.Electric Targets","index":6,"n_rows":9,"n_cols":7,"rows_kept":9,"cut":false,"hidden":false,"merged":[[4,6,4,13],[5,1,5,4],[16,1,16,4],[8,6,8,13],[7,6,7,13],[6,6,6,13],[5,6,5,13]]}
[]
[null,"Developing electric efficiency targets for a municipal area"]
[]
[null,2015,2025,2035,2050]
[null,{"$f":"'LEAP Region'!B49*1000000","v":181023.2558139535},{"$f":"'LEAP Region'!C49*1000000","v":844775.19379844971},{"$f":"'LEAP Region'!D49*1000000","v":1327503.8759689922},{"$f":"'LEAP Region'!E49*1000000","v":1946000.0000000002},null,"Total electric energy saved from improvements in area residential equipment efficiency, in kWh "]
[null,400,null,null,null,null,"Enter an estimate of a typical amount of area annual residential electricity savings realized from efficiency improvements, in kWh. An individual residential upgrades might save from anywhere from 50 to 1000 kWh per year or more. "]
[null,{"$f":"B5/13/$B$6","v":34.812164579606446},{"$f":"C5/13/$B$6","v":162.4567680381634},{"$f":"D5/13/$B$6","v":255.28920691711389},{"$f":"E5/13/$B$6","v":374.23076923076928},null,"This formula computes an estimate of the number of area residences with upgraded electrical equipment by each year"]
[null,{"$f":"'2.Heat Targets'!B31*1.5","v":609},{"$f":"'2.Heat Targets'!C31*1.5","v":645.54},{"$f":"'2.Heat Targets'!D31*1.5","v":684.27240000000006},{"$f":"'2.Heat Targets'!E31*1.5","v":725.32874400000014},null,"Enter a projection of the number of area residential customers. This should be consistent with the number of residences projected in the \"2.Heat Targets\" tab. Note there are generally more utility customers than households."]
[null,{"$f":"B7/B8","v":5.7162831822013871E-2},{"$f":"C7/C8","v":0.25166026588307994},{"$f":"D7/D8","v":0.3730812566999836},{"$f":"E7/E8","v":0.5159464206078247},null,"This formula computes the estimated share of area residences that are saving the amount of kWh entered above. It can be assumed that the share of commercial businesses with upgraded equipment is comparable."]

{"sheet":"LEAP Scenario","index":7,"n_rows":69,"n_cols":23,"rows_kept":69,"cut":false,"hidden":false,"merged":[[47,0,48,0],[1,0,1,4],[1,6,1,10],[1,12,1,16],[1,18,1,22],[21,0,21,4],[21,6,21,10]]}
["These are based on NVDA's LEAP PROJECTIONS. To MODIFY, CHECK OUT THE EXCHANGE EXAMPLE TAB."]
[" 1) Reference Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 2) 90x50 Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 3) Reference Scenario Total Regional Commercial Consumption Thousand MMBTUs",null,null,null,null,null," 4) 90x50 Scenario Total Regional Commercial Consumption Thousand MMBTUs"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Biodistillates",0,0,0,0,null,"Biodistillates",14,50,82,127,null,"Biofuel",0,0,0,0,null,"Biofuel",8,49,92,164]
["Cord Wood",1890,1568,1301,991,null,"Cord Wood",1859,1470,1128,750,null,"Distillate Fuel Oil",413,339,253,118,null,"Distillate Fuel Oil",408,304,187,1]
["Electric Resistance",191,142,82,24,null,"Electric Resistance",207,187,102,31,null,"Electric Use",754,802,837,911,null,"Electric Use",744,737,714,692]
["Heat Pump",26,123,191,240,null,"Heat Pump",23,110,225,270,null,"LPG",311,336,355,394,null,"LPG",299,258,209,133]
["Heat Pump Water Heater",3,13,47,113,null,"Heat Pump Water Heater",16,46,90,126,null,"Natural Gas",null,null,null,null,null,"Natural Gas"]
["Kerosene",129,164,201,51,null,"Kerosene",120,139,161,null,null,"Residual Fuel Oil",42,31,19,null,null,"Residual Fuel Oil",42,31,19]
["LPG",723,590,472,316,null,"LPG",707,553,354,124,null,"Wood and wood waste consumption",135,151,166,192,null,"Wood and wood waste consumption",141,193,244,332]
["Natural Gas",null,null,null,null,null,"Natural Gas",null,null,null,null,null,"Total",{"$f":"SUM(N4:N10)","v":1655},{"$f":"SUM(O4:O10)","v":1659},{"$f":"SUM(P4:P10)","v":1630},{"$f":"SUM(Q4:Q10)","v":1615},null,"Total",1641,{"$f":"SUM(U4:U10)","v":1572},{"$f":"SUM(V4:V10)","v":1465},{"$f":"SUM(W4:W10)","v":1322}]
["Oil",1761,1342,940,411,null,"Oil",1694,1138,601]
["Wood pellets",364,323,290,259,null,"Wood pellets",316,353,317,296]
["Total",{"$f":"SUM(B4:B13)","v":5087},{"$f":"SUM(C4:C13)","v":4265},{"$f":"SUM(D4:D13)","v":3524},{"$f":"SUM(E4:E13)","v":2405},null,"Total",{"$f":"SUM(H4:H13)","v":4956},{"$f":"SUM(I4:I13)","v":4046},{"$f":"SUM(J4:J13)","v":3060},{"$f":"SUM(K4:K13)","v":1724}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"LOCAL ",null,"Share of Region's Residential Units",null,null,1.6E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Residential Energy  Consumption by Fuel: 90 x 2050 vs. Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2025,2035,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,"Biodistillates",{"$f":"H4*$R$16*1000","v":224},{"$f":"I4*$R$16*1000","v":800},{"$f":"J4*$R$16*1000","v":1312},{"$f":"K4*$R$16*1000","v":2032}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cord Wood",{"$f":"H5*$R$16*1000","v":29744},{"$f":"I5*$R$16*1000","v":23520},{"$f":"J5*$R$16*1000","v":18048},{"$f":"K5*$R$16*1000","v":12000}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Electric Resistence",3312.0000000000005,2992,1632.0000000000002,496]
[" 5) Reference Scenario Total Regional Light Duty Vehicle Consumption Thousand MMBTUs",null,null,null,null,null," 6) 90x50 Scenario Total Regional Light Duty Vehicle Consumption Thousand MMBTUs",null,null,null,null,null,"Heat Pump",368,1760,3600,4320]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Heat Pump Water Heater",256,736,1440,2016]
["Gasoline",2912,2370,2020,1696,null,"Gasoline",2923,2094,1166,91,null,"Kerosene",1920,2224,2576,0]
["Ethanol",395,319,270,224,null,"Ethanol",390,260,141,16,null,"LPG",11312,8848,5664,1984]
["Electricity",3,9,14,21,null,"Electricity",3,82,238,461,null,"Natural Gas",0,0,0,0]
["Diesel",106,100,98,97,null,"Diesel",98,61,33,1,null,"Oil",27104,18208.000000000004,9616,0]
["Biodiesel",1,1,1,0,null,"Biodiesel",8,38,61,87,null,"Wood Pellets",5056,5648,5072,4736]
["Hydrogen",0,0,0,0,null,"Hydrogen",0,0,0,0,null,"Avoidance",{"$f":"(B14-H14)*$R$16*1000","v":2096},{"$f":"(C14-I14)*$R$16*1000","v":3504},7424,10896]
["Total",{"$f":"SUM(B24:B29)","v":3417},{"$f":"SUM(C24:C29)","v":2799},{"$f":"SUM(D24:D29)","v":2403},{"$f":"SUM(E24:E29)","v":2038},null,"Total",{"$f":"SUM(H24:H29)","v":3422},{"$f":"SUM(I24:I29)","v":2535},{"$f":"SUM(J24:J29)","v":1639},{"$f":"SUM(K24:K29)","v":656}]
[]
[]
["Reference Scenario Electric Consumption by Branch",null,null,null,null,null,"90x50 Scenario Electric Consumption by Branch"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Cooling",0.3,0.4,0.5,0.6,null,"Cooling",0.3,0.4,0.6,0.7]
["Electric Appliances",0.9,1,1.2,1.5,null,"Electric Appliances",0.9,0.9,1,1.1000000000000001]
["Electric CDs etc",0.4,0.4,0.4,0.3,null,"Electric CDs etc",0.5,0.5,0.4,0.4]
["Electric Kitchen Range",0.1,0.1,0.1,0.1,null,"Electric Kitchen Range",0.1,0.1,0.1,0.1]
["Electric Lighting",1.8,1.6,1.4,1.3,null,"Electric Lighting",1.7,1.3,0.9,0.6]
["Misc Electric",2.5,3.5,4.5999999999999996,6.1,null,"Misc Electric",2.1,2.2000000000000002,2.2000000000000002,2.2000000000000002]
["Plug Load",0.2,0.2,0.2,0.2,null,"Plug Load",0.2,0.2,0.2,0.2]
["Total",{"$f":"SUM(B35:B41)","v":6.2},{"$f":"SUM(C35:C41)","v":7.2},{"$f":"SUM(D35:D41)","v":8.3999999999999986},{"$f":"SUM(E35:E41)","v":10.099999999999998},null,"Total",{"$f":"SUM(H35:H41)","v":5.8},{"$f":"SUM(I35:I41)","v":5.6000000000000005},{"$f":"SUM(J35:J41)","v":5.4},{"$f":"SUM(K35:K41)","v":5.3000000000000007}]
[]
[]
[]
[]
[]
[" 9) 90 % Renewable by 2050 vs Reference Residential Non-Thermal Electric Consumption, Thousand MWh",2015,2025,2035,2050,null,null,null,null,null,null,null,null,"Share of Region's Commercial Stock:",null,null,6.0000000000000001E-3]
[null,12,56,88,129,null,null,null,null,null,null,null,"Commercial Energy Consumption by Fuel: 90x2050 vs. Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2025,2035,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel",{"$f":"T4*$Q$48*1000","v":48},{"$f":"U4*$Q$48*1000","v":294},552,984]
[null,null,null,null,null,null,null,null,null,null,null,null,"Distillate Fuel Oil",{"$f":"T5*$Q$48*1000","v":2448},1824,1122,6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Electric Use",4464,4422,4284,4152]
[null,null,null,null,null,null,null,null,null,null,null,null,"LPG",1794,1548,1254,798]
[null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Residual Fuel Oil",252,186,114,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Wood and wood waste consumption",846,1158,1464,1992]
[null,null,null,null,null,null,null,null,null,null,null,null,"Avoidance",{"$f":"(N11-T11)*$Q$48*1000","v":84},{"$f":"(O11-U11)*$Q$48*1000","v":522},{"$f":"(P11-V11)*$Q$48*1000","v":990},1758]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of Region: Population",null,null,1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Light Duty Vehicle Energy Consumption: 90x2050 vs. Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2025,2035,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline",{"$f":"H24*$Q$61*1000","v":43845},{"$f":"I24*$Q$61*1000","v":31410},17490,1365]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol",{"$f":"H25*$Q$61*1000","v":5850},3900,2114.9999999999995,240]
[null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",45,1230,3570,6915]
[null,null,null,null,null,null,null,null,null,null,null,null,"Diesel",1470,914.99999999999989,495,15]
[null,null,null,null,null,null,null,null,null,null,null,null,"Biodiesel",120,570,914.99999999999989,1305]
[null,null,null,null,null,null,null,null,null,null,null,null,"Avoidance",null,{"$f":"(C30-I30)*$Q$61*1000","v":3960},11459.999999999998,20730]

{"sheet":"LEAP Statewide","index":8,"n_rows":49,"n_cols":23,"rows_kept":49,"cut":false,"hidden":true,"merged":[[47,0,48,0],[1,0,1,4],[1,6,1,10],[1,12,1,16],[1,18,1,22],[21,0,21,4],[21,6,21,10],[21,12,21,16],[21,18,21,22]]}
["AS GIVEN BY VEIC. DO NOT MODIFY"]
[" 1) Reference Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 2) 90x50 Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 3) Reference Scenario Total Regional Commercial Consumption Thousand MMBTUs",null,null,null,null,null," 4) 90x50 Scenario Total Regional Commercial Consumption Thousand MMBTUs"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Biodistillates",0,0,0,0,null,"Biodistillates",86,520,981,1806,null,"Biofuel",0,0,0,0,null,"Biofuel",41.2,257.60000000000002,483.3,859.4]
["Cord Wood",7579,6982,6497,5884,null,"Cord Wood",7602,7136,6662,6344,null,"Distillate Fuel Oil",3874,3130,2273,928,null,"Distillate Fuel Oil",3831.5,2865.9,1777.3,46.4]
["Electric Resistance",1150,932,635,251,null,"Electric Resistance",1157,950,553,179,null,"Electric Use",7118,7192,7125,7158,null,"Electric Use",7117.9,7191.7,7124.6,7158.4]
["Heat Pump",116,653,1231,1698,null,"Heat Pump",203,1137,2196,3025,null,"LPG",2897,2975,2997,3094,null,"LPG",2815.1,2459.6999999999998,2030.6,1375]
["Heat Pump Water Heater",13,96,327,679,null,"Heat Pump Water Heater",56,348,757,1256,null,"Natural Gas",2791,3390,3961,4967,null,"Natural Gas",2587.9,2120.3000000000002,1578.3,730.4]
["Kerosene",973,781,596,295,null,"Kerosene",955,688,427,0,null,"Residual Fuel Oil",393,293,180,0,null,"Residual Fuel Oil",392.7,292.5,179.6,0]
["LPG",5613,4497,3322,1199,null,"LPG",5547,4238,2966,1001,null,"Wood and wood waste consumption",1251,1331,1390,1512,null,"Wood and wood waste consumption",1343,1908,2472.1999999999998,3437.4]
["Natural Gas",4846,6290,8084,11840,null,"Natural Gas",4413,3510,1957,243,null,"Total",18323,18311,17925,17660,null,"Total",18129.3,17095.7,15646,13607]
["Oil",10379,8154,5375,1439,null,"Oil",10176,7292,4494,0]
["Wood pellets",644,853,1053,1362,null,"Wood pellets",741,1356,1827,2274]
["Total",{"$f":"SUM(B4:B13)","v":31313},{"$f":"SUM(C4:C13)","v":29238},{"$f":"SUM(D4:D13)","v":27120},{"$f":"SUM(E4:E13)","v":24647},null,"Total",{"$f":"SUM(H4:H13)","v":30936},{"$f":"SUM(I4:I13)","v":27175},{"$f":"SUM(J4:J13)","v":22820},{"$f":"SUM(K4:K13)","v":16128}]
[]
[]
[]
[]
[]
[]
[]
[" 5) Reference Scenario Total Regional Light Duty Vehicle Consumption Million MMBTUs",null,null,null,null,null," 6) 90x50 Scenario Total Regional Light Duty Vehicle Consumption Million MMBTUs",null,null,null,null,null," 7) Reference Scenario Total Regional Heavy Duty Vehicle Consumption Thousand MMBTUs",null,null,null,null,null," 8) 90x50 Scenario Total Regional Heavy Duty Vehicle Consumption Thousand MMBTUs"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Gasoline",28,23,20,17,null,"Gasoline",28,23,11,1,null,"Biodiesel",95,88,68,14,null,"Biodiesel",522,2565,4521,7443]
["Ethanol",4,3,3,2,null,"Ethanol",4,3,1,0,null,"CNG",274,538,886,1575,null,"CNG",225,199,178,150]
["Electricity",0,0,0,0,null,"Electricity",0,0,2,5,null,"Diesel",7907,8616,8871,8349,null,"Diesel",7236,5013,2979,99]
["Diesel",1,1,1,1,null,"Diesel",1,1,0,0,null,"LPG",105,103,90,49,null,"LPG",100,83,69,49]
["Biodiesel",0,0,0,0,null,"Biodiesel",0,0,1,1,null,"Total",8381,9344,9914,9987,null,"Total",8084,7861,7747,7742]
["Hydrogen",0,0,0,0,null,"Hydrogen",0,0,0,0]
["Total",{"$f":"SUM(B24:B29)","v":33},{"$f":"SUM(C24:C29)","v":27},{"$f":"SUM(D24:D29)","v":24},{"$f":"SUM(E24:E29)","v":20},null,"Total",{"$f":"SUM(H24:H29)","v":33},{"$f":"SUM(I24:I29)","v":27},{"$f":"SUM(J24:J29)","v":15},{"$f":"SUM(K24:K29)","v":7}]
[]
[]
["Reference Scenario Electric Consumption by Branch",null,null,null,null,null,"90x50 Scenario Electric Consumption by Branch"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Cooling",0.3,0.4,0.5,0.6,null,"Cooling",0.3,0.4,0.6,0.7]
["Electric Appliances",0.9,1,1.2,1.5,null,"Electric Appliances",0.9,0.9,1,1.1000000000000001]
["Electric CDs etc",0.4,0.4,0.4,0.3,null,"Electric CDs etc",0.5,0.5,0.4,0.4]
["Electric Kitchen Range",0.1,0.1,0.1,0.1,null,"Electric Kitchen Range",0.1,0.1,0.1,0.1]
["Electric Lighting",1.8,1.6,1.4,1.3,null,"Electric Lighting",1.7,1.3,0.9,0.6]
["Misc Electric",2.5,3.5,4.5999999999999996,6.1,null,"Misc Electric",2.1,2.2000000000000002,2.2000000000000002,2.2000000000000002]
["Plug Load",0.2,0.2,0.2,0.2,null,"Plug Load",0.2,0.2,0.2,0.2]
["Total",{"$f":"SUM(B35:B41)","v":6.2},{"$f":"SUM(C35:C41)","v":7.2},{"$f":"SUM(D35:D41)","v":8.3999999999999986},{"$f":"SUM(E35:E41)","v":10.099999999999998},null,"Total",{"$f":"SUM(H35:H41)","v":5.8},{"$f":"SUM(I35:I41)","v":5.6000000000000005},{"$f":"SUM(J35:J41)","v":5.4},{"$f":"SUM(K35:K41)","v":5.3000000000000007}]
[]
[]
[]
[]
[]
[" 9) 90 % Renewable by 2050 vs Reference Residential Non-Thermal Electric Consumption, Thousand MWh",2015,2025,2035,2050]
[null,103,493,855,1410]

{"sheet":"LEAP Town","index":9,"n_rows":49,"n_cols":23,"rows_kept":49,"cut":false,"hidden":true,"merged":[[47,0,48,0],[1,0,1,4],[1,6,1,10],[1,12,1,16],[1,18,1,22],[21,0,21,4],[21,6,21,10]]}
["APPLIES TOWN POP/EST SHARE OF STATE TO STATE RESULTS. "]
[" 1) Reference Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 2) 90x50 Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 3) Reference Scenario Total Regional Commercial Consumption Thousand MMBTUs",null,null,null,null,null," 4) 90x50 Scenario Total Regional Commercial Consumption Thousand MMBTUs"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Biodistillates",{"$f":"res_share_state_target*'LEAP Statewide'!B4","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!C4","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!D4","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!E4","v":0},null,"Biodistillates",{"$f":"res_share_state_target*'LEAP Statewide'!H4","v":0.13359452581431067},{"$f":"res_share_state_target*'LEAP Statewide'!I4","v":0.80778085376094821},{"$f":"res_share_state_target*'LEAP Statewide'!J4","v":1.5239096491144042},{"$f":"res_share_state_target*'LEAP Statewide'!K4","v":2.805485042100524},null,"Biofuel",{"$f":"com_share_state_target*'LEAP Statewide'!N4","v":0},{"$f":"com_share_state_target*'LEAP Statewide'!O4","v":0},{"$f":"com_share_state_target*'LEAP Statewide'!P4","v":0},{"$f":"com_share_state_target*'LEAP Statewide'!Q4","v":0},null,"Biofuel",{"$f":"com_share_state_target*'LEAP Statewide'!T4","v":1.8504909409088909E-2},{"$f":"com_share_state_target*'LEAP Statewide'!U4","v":0.11570059863546853},{"$f":"com_share_state_target*'LEAP Statewide'!V4","v":0.21707336692749199},{"$f":"com_share_state_target*'LEAP Statewide'!W4","v":0.38599803752842249}]
["Cord Wood",{"$f":"res_share_state_target*'LEAP Statewide'!B5","v":11.77340594356582},{"$f":"res_share_state_target*'LEAP Statewide'!C5","v":10.846011386459502},{"$f":"res_share_state_target*'LEAP Statewide'!D5","v":10.09260039785554},{"$f":"res_share_state_target*'LEAP Statewide'!E5","v":9.1403510452488828},null,"Cord Wood",{"$f":"res_share_state_target*'LEAP Statewide'!H5","v":11.809134712097554},{"$f":"res_share_state_target*'LEAP Statewide'!I5","v":11.085238793150243},{"$f":"res_share_state_target*'LEAP Statewide'!J5","v":10.348915476452763},{"$f":"res_share_state_target*'LEAP Statewide'!K5","v":9.8549264158835683},null,"Distillate Fuel Oil",{"$f":"com_share_state_target*'LEAP Statewide'!N5","v":1.7400004623983114},{"$f":"com_share_state_target*'LEAP Statewide'!O5","v":1.4058341371468031},{"$f":"com_share_state_target*'LEAP Statewide'!P5","v":1.0209140555062886},{"$f":"com_share_state_target*'LEAP Statewide'!Q5","v":0.41680960999112882},null,"Distillate Fuel Oil",{"$f":"com_share_state_target*'LEAP Statewide'!T5","v":1.7209116602166057},{"$f":"com_share_state_target*'LEAP Statewide'!U5","v":1.2872140746482501},{"$f":"com_share_state_target*'LEAP Statewide'!V5","v":0.79827124982460473},{"$f":"com_share_state_target*'LEAP Statewide'!W5","v":2.0840480499556439E-2}]
["Electric Resistance",{"$f":"res_share_state_target*'LEAP Statewide'!B6","v":1.7864384265867124},{"$f":"res_share_state_target*'LEAP Statewide'!C6","v":1.4477918378946226},{"$f":"res_share_state_target*'LEAP Statewide'!D6","v":0.9864246964196195},{"$f":"res_share_state_target*'LEAP Statewide'!E6","v":0.3899096044115346},null,"Electric Resistance",{"$f":"res_share_state_target*'LEAP Statewide'!H6","v":1.7973123996181097},{"$f":"res_share_state_target*'LEAP Statewide'!I6","v":1.4757534828325016},{"$f":"res_share_state_target*'LEAP Statewide'!J6","v":0.85904386948039302},{"$f":"res_share_state_target*'LEAP Statewide'!K6","v":0.2780630246600187},null,"Electric Use",{"$f":"com_share_state_target*'LEAP Statewide'!N6","v":3.1970375042207486},{"$f":"com_share_state_target*'LEAP Statewide'!O6","v":3.2302744774312484},{"$f":"com_share_state_target*'LEAP Statewide'!P6","v":3.2001815422271473},{"$f":"com_share_state_target*'LEAP Statewide'!Q6","v":3.2150034356858836},null,"Electric Use",{"$f":"com_share_state_target*'LEAP Statewide'!T6","v":3.1969925893920856},{"$f":"com_share_state_target*'LEAP Statewide'!U6","v":3.2301397329452595},{"$f":"com_share_state_target*'LEAP Statewide'!V6","v":3.2000018829124963},{"$f":"com_share_state_target*'LEAP Statewide'!W6","v":3.2151830950005347}]
["Heat Pump",{"$f":"res_share_state_target*'LEAP Statewide'!B7","v":0.18019726737744229},{"$f":"res_share_state_target*'LEAP Statewide'!C7","v":1.0143863413574985},{"$f":"res_share_state_target*'LEAP Statewide'!D7","v":1.9122658288071679},{"$f":"res_share_state_target*'LEAP Statewide'!E7","v":2.6377151724732499},null,"Heat Pump",{"$f":"res_share_state_target*'LEAP Statewide'!H7","v":0.315345217910524},{"$f":"res_share_state_target*'LEAP Statewide'!I7","v":1.7662439052426886},{"$f":"res_share_state_target*'LEAP Statewide'!J7","v":3.411320682421235},{"$f":"res_share_state_target*'LEAP Statewide'!K7","v":4.699109774282439},null,"LPG",{"$f":"com_share_state_target*'LEAP Statewide'!N7","v":1.3011825863623925},{"$f":"com_share_state_target*'LEAP Statewide'!O7","v":1.3362161527194054},{"$f":"com_share_state_target*'LEAP Statewide'!P7","v":1.3460974150252296},{"$f":"com_share_state_target*'LEAP Statewide'!Q7","v":1.3896647988281816},null,"LPG",{"$f":"com_share_state_target*'LEAP Statewide'!T7","v":1.2643973416875287},{"$f":"com_share_state_target*'LEAP Statewide'!U7","v":1.1047700406198053},{"$f":"com_share_state_target*'LEAP Statewide'!V7","v":0.9120405108275712},{"$f":"com_share_state_target*'LEAP Statewide'!W7","v":0.6175788941140109}]
["Heat Pump Water Heater",{"$f":"res_share_state_target*'LEAP Statewide'!B8","v":2.0194521344023705E-2},{"$f":"res_share_state_target*'LEAP Statewide'!C8","v":0.14912877300202121},{"$f":"res_share_state_target*'LEAP Statewide'!D8","v":0.50796988303813473},{"$f":"res_share_state_target*'LEAP Statewide'!E8","v":1.0547753840455458},null,"Heat Pump Water Heater",{"$f":"res_share_state_target*'LEAP Statewide'!H8","v":8.6991784251179038E-2},{"$f":"res_share_state_target*'LEAP Statewide'!I8","v":0.54059180213232683},{"$f":"res_share_state_target*'LEAP Statewide'!J8","v":1.175942512109688},{"$f":"res_share_state_target*'LEAP Statewide'!K8","v":1.9511014467764443},null,"Natural Gas",{"$f":"com_share_state_target*'LEAP Statewide'!N8","v":1.2535728679797851},{"$f":"com_share_state_target*'LEAP Statewide'!O8","v":1.5226126916701797},{"$f":"com_share_state_target*'LEAP Statewide'!P8","v":1.7790763633349798},{"$f":"com_share_state_target*'LEAP Statewide'!Q8","v":2.2309195396831214},null,"Natural Gas",{"$f":"com_share_state_target*'LEAP Statewide'!T8","v":1.1623508509655627},{"$f":"com_share_state_target*'LEAP Statewide'!U8","v":0.95232911213813631},{"$f":"com_share_state_target*'LEAP Statewide'!V8","v":0.7088907407855588},{"$f":"com_share_state_target*'LEAP Statewide'!W8","v":0.32805790855336259}]
["Kerosene",{"$f":"res_share_state_target*'LEAP Statewide'!B9","v":1.5114822513642359},{"$f":"res_share_state_target*'LEAP Statewide'!C9","v":1.2132247053601934},{"$f":"res_share_state_target*'LEAP Statewide'!D9","v":0.92584113238754839},{"$f":"res_share_state_target*'LEAP Statewide'!E9","v":0.45826029203746099},null,"Kerosene",{"$f":"res_share_state_target*'LEAP Statewide'!H9","v":1.4835206064263569},{"$f":"res_share_state_target*'LEAP Statewide'!I9","v":1.0687562065144853},{"$f":"res_share_state_target*'LEAP Statewide'!J9","v":0.66331235491524021},{"$f":"res_share_state_target*'LEAP Statewide'!K9","v":0},null,"Residual Fuel Oil",{"$f":"com_share_state_target*'LEAP Statewide'!N9","v":0.17651527664495001},{"$f":"com_share_state_target*'LEAP Statewide'!O9","v":0.13160044798211287},{"$f":"com_share_state_target*'LEAP Statewide'!P9","v":8.0846691593106881E-2},{"$f":"com_share_state_target*'LEAP Statewide'!Q9","v":0},null,"Residual Fuel Oil",{"$f":"com_share_state_target*'LEAP Statewide'!T9","v":0.17638053215896152},{"$f":"com_share_state_target*'LEAP Statewide'!U9","v":0.13137587383879867},{"$f":"com_share_state_target*'LEAP Statewide'!V9","v":8.0667032278455522E-2},{"$f":"com_share_state_target*'LEAP Statewide'!W9","v":0}]
["LPG",{"$f":"res_share_state_target*'LEAP Statewide'!B10","v":8.7193729464619274},{"$f":"res_share_state_target*'LEAP Statewide'!C10","v":6.9857509603134309},{"$f":"res_share_state_target*'LEAP Statewide'!D10","v":5.1604769157574424},{"$f":"res_share_state_target*'LEAP Statewide'!E10","v":1.8625562378064942},null,"LPG",{"$f":"res_share_state_target*'LEAP Statewide'!H10","v":8.6168469150230376},{"$f":"res_share_state_target*'LEAP Statewide'!I10","v":6.5834139581517279},{"$f":"res_share_state_target*'LEAP Statewide'!J10","v":4.607457715874947},{"$f":"res_share_state_target*'LEAP Statewide'!K10","v":1.5549781434898253},null,"Wood and wood waste consumption",{"$f":"com_share_state_target*'LEAP Statewide'!N10","v":0.56188450657209277},{"$f":"com_share_state_target*'LEAP Statewide'!O10","v":0.5978163695023625},{"$f":"com_share_state_target*'LEAP Statewide'!P10","v":0.62431611841343648},{"$f":"com_share_state_target*'LEAP Statewide'!Q10","v":0.67911220938209782},null,"Wood and wood waste consumption",{"$f":"com_share_state_target*'LEAP Statewide'!T10","v":0.60320614894190294},{"$f":"com_share_state_target*'LEAP Statewide'!U10","v":0.85697493088693288},{"$f":"com_share_state_target*'LEAP Statewide'!V10","v":1.1103843942026601},{"$f":"com_share_state_target*'LEAP Statewide'!W10","v":1.5439023204563644}]
["Natural Gas",{"$f":"res_share_state_target*'LEAP Statewide'!B11","v":7.5278961871645294},{"$f":"res_share_state_target*'LEAP Statewide'!C11","v":9.7710414810699309},{"$f":"res_share_state_target*'LEAP Statewide'!D11","v":12.557885426545203},{"$f":"res_share_state_target*'LEAP Statewide'!E11","v":18.392548670249283},null,"Natural Gas",{"$f":"res_share_state_target*'LEAP Statewide'!H11","v":6.8552632839366625},{"$f":"res_share_state_target*'LEAP Statewide'!I11","v":5.4525207628864001},{"$f":"res_share_state_target*'LEAP Statewide'!J11","v":3.0400521746349534},{"$f":"res_share_state_target*'LEAP Statewide'!K11","v":0.37748220666136617},null,"Total",{"$f":"SUM(N4:N10)","v":8.2301932041782813},{"$f":"SUM(O4:O10)","v":8.2243542764521109},{"$f":"SUM(P4:P10)","v":8.0514321861001878},{"$f":"SUM(Q4:Q10)","v":7.9315095935704125},null,"Total",{"$f":"SUM(T4:T10)","v":8.142744032771736},{"$f":"SUM(U4:U10)","v":7.6785043637126513},{"$f":"SUM(V4:V10)","v":7.0273291777588387},{"$f":"SUM(W4:W10)","v":6.1115607361522519}]
["Oil",{"$f":"res_share_state_target*'LEAP Statewide'!B12","v":16.122995156124773},{"$f":"res_share_state_target*'LEAP Statewide'!C12","v":12.666625156859176},{"$f":"res_share_state_target*'LEAP Statewide'!D12","v":8.3496578633944161},{"$f":"res_share_state_target*'LEAP Statewide'!E12","v":2.235378170311547},null,"Oil",{"$f":"res_share_state_target*'LEAP Statewide'!H12","v":15.807649938214247},{"$f":"res_share_state_target*'LEAP Statewide'!I12","v":11.327573049278527},{"$f":"res_share_state_target*'LEAP Statewide'!J12","v":6.9810906861571178},{"$f":"res_share_state_target*'LEAP Statewide'!K12","v":0}]
["Wood pellets",{"$f":"res_share_state_target*'LEAP Statewide'!B13","v":1.000405518888559},{"$f":"res_share_state_target*'LEAP Statewide'!C13","v":1.3250712851117092},{"$f":"res_share_state_target*'LEAP Statewide'!D13","v":1.6357562288659202},{"$f":"res_share_state_target*'LEAP Statewide'!E13","v":2.1157644669661759},null,"Wood pellets",{"$f":"res_share_state_target*'LEAP Statewide'!H13","v":1.1510877166093512},{"$f":"res_share_state_target*'LEAP Statewide'!I13","v":2.1064439186535497},{"$f":"res_share_state_target*'LEAP Statewide'!J13","v":2.8381069611947161},{"$f":"res_share_state_target*'LEAP Statewide'!K13","v":3.5324878104853772}]
["Total",{"$f":"SUM(B4:B13)","v":48.642388218878018},{"$f":"SUM(C4:C13)","v":45.419031927428087},{"$f":"SUM(D4:D13)","v":42.128878373070997},{"$f":"SUM(E4:E13)","v":38.287259043550179},null,"Total",{"$f":"SUM(H4:H13)","v":48.05674709990133},{"$f":"SUM(I4:I13)","v":42.2143167326034},{"$f":"SUM(J4:J13)","v":35.449152082355468},{"$f":"SUM(K4:K13)","v":25.053633864339567}]
[]
[]
[]
[]
[]
[]
[]
[" 5) Reference Scenario Total Regional Light Duty Vehicle Consumption Thousand MMBTUs",null,null,null,null,null," 6) 90x50 Scenario Total Regional Light Duty Vehicle Consumption Thousand MMBTUs"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Gasoline",{"$f":"res_share_state_target*'LEAP Statewide'!B24*1000","v":43.495892125589521},{"$f":"res_share_state_target*'LEAP Statewide'!C24*1000","v":35.728768531734246},{"$f":"res_share_state_target*'LEAP Statewide'!D24*1000","v":31.068494375421086},{"$f":"res_share_state_target*'LEAP Statewide'!E24*1000","v":26.408220219107921},null,"Gasoline",{"$f":"res_share_state_target*'LEAP Statewide'!H24*1000","v":43.495892125589521},{"$f":"res_share_state_target*'LEAP Statewide'!I24*1000","v":35.728768531734246},{"$f":"res_share_state_target*'LEAP Statewide'!J24*1000","v":17.087671906481596},{"$f":"res_share_state_target*'LEAP Statewide'!K24*1000","v":1.5534247187710544}]
["Ethanol",{"$f":"res_share_state_target*'LEAP Statewide'!B25*1000","v":6.2136988750842175},{"$f":"res_share_state_target*'LEAP Statewide'!C25*1000","v":4.6602741563131627},{"$f":"res_share_state_target*'LEAP Statewide'!D25*1000","v":4.6602741563131627},{"$f":"res_share_state_target*'LEAP Statewide'!E25*1000","v":3.1068494375421087},null,"Ethanol",{"$f":"res_share_state_target*'LEAP Statewide'!H25*1000","v":6.2136988750842175},{"$f":"res_share_state_target*'LEAP Statewide'!I25*1000","v":4.6602741563131627},{"$f":"res_share_state_target*'LEAP Statewide'!J25*1000","v":1.5534247187710544},{"$f":"res_share_state_target*'LEAP Statewide'!K25*1000","v":0}]
["Electricity",{"$f":"res_share_state_target*'LEAP Statewide'!B26*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!C26*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!D26*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!E26*1000","v":0},null,"Electricity",{"$f":"res_share_state_target*'LEAP Statewide'!H26*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!I26*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!J26*1000","v":3.1068494375421087},{"$f":"res_share_state_target*'LEAP Statewide'!K26*1000","v":7.7671235938552714}]
["Diesel",{"$f":"res_share_state_target*'LEAP Statewide'!B27*1000","v":1.5534247187710544},{"$f":"res_share_state_target*'LEAP Statewide'!C27*1000","v":1.5534247187710544},{"$f":"res_share_state_target*'LEAP Statewide'!D27*1000","v":1.5534247187710544},{"$f":"res_share_state_target*'LEAP Statewide'!E27*1000","v":1.5534247187710544},null,"Diesel",{"$f":"res_share_state_target*'LEAP Statewide'!H27*1000","v":1.5534247187710544},{"$f":"res_share_state_target*'LEAP Statewide'!I27*1000","v":1.5534247187710544},{"$f":"res_share_state_target*'LEAP Statewide'!J27*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!K27*1000","v":0}]
["Biodiesel",{"$f":"res_share_state_target*'LEAP Statewide'!B28*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!C28*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!D28*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!E28*1000","v":0},null,"Biodiesel",{"$f":"res_share_state_target*'LEAP Statewide'!H28*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!I28*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!J28*1000","v":1.5534247187710544},{"$f":"res_share_state_target*'LEAP Statewide'!K28*1000","v":1.5534247187710544}]
["Hydrogen",{"$f":"res_share_state_target*'LEAP Statewide'!B29*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!C29*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!D29*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!E29*1000","v":0},null,"Hydrogen",{"$f":"res_share_state_target*'LEAP Statewide'!H29*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!I29*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!J29*1000","v":0},{"$f":"res_share_state_target*'LEAP Statewide'!K29*1000","v":0}]
["Total",{"$f":"SUM(B24:B29)","v":51.263015719444795},{"$f":"SUM(C24:C29)","v":41.942467406818466},{"$f":"SUM(D24:D29)","v":37.282193250505301},{"$f":"SUM(E24:E29)","v":31.068494375421086},null,"Total",{"$f":"SUM(H24:H29)","v":51.263015719444795},{"$f":"SUM(I24:I29)","v":41.942467406818466},{"$f":"SUM(J24:J29)","v":23.301370781565815},{"$f":"SUM(K24:K29)","v":10.87397303139738}]
[]
[]
["Reference Scenario Electric Consumption by Branch",null,null,null,null,null,"90x50 Scenario Electric Consumption by Branch"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Cooling",0.3,0.4,0.5,0.6,null,"Cooling",0.3,0.4,0.6,0.7]
["Electric Appliances",0.9,1,1.2,1.5,null,"Electric Appliances",0.9,0.9,1,1.1000000000000001]
["Electric CDs etc",0.4,0.4,0.4,0.3,null,"Electric CDs etc",0.5,0.5,0.4,0.4]
["Electric Kitchen Range",0.1,0.1,0.1,0.1,null,"Electric Kitchen Range",0.1,0.1,0.1,0.1]
["Electric Lighting",1.8,1.6,1.4,1.3,null,"Electric Lighting",1.7,1.3,0.9,0.6]
["Misc Electric",2.5,3.5,4.5999999999999996,6.1,null,"Misc Electric",2.1,2.2000000000000002,2.2000000000000002,2.2000000000000002]
["Plug Load",0.2,0.2,0.2,0.2,null,"Plug Load",0.2,0.2,0.2,0.2]
["Total",{"$f":"SUM(B35:B41)","v":6.2},{"$f":"SUM(C35:C41)","v":7.2},{"$f":"SUM(D35:D41)","v":8.3999999999999986},{"$f":"SUM(E35:E41)","v":10.099999999999998},null,"Total",{"$f":"SUM(H35:H41)","v":5.8},{"$f":"SUM(I35:I41)","v":5.6000000000000005},{"$f":"SUM(J35:J41)","v":5.4},{"$f":"SUM(K35:K41)","v":5.3000000000000007}]
[]
[]
[]
[]
[]
[" 9) 90 % Renewable by 2050 vs Reference Residential Non-Thermal Electric Consumption, Thousand MWh",2015,2025,2035,2050]
[null,{"$f":"res_share_state_target*'LEAP Statewide'!B49","v":0.16000274603341857},{"$f":"res_share_state_target*'LEAP Statewide'!C49","v":0.76583838635412971},{"$f":"res_share_state_target*'LEAP Statewide'!D49","v":1.3281781345492514},{"$f":"res_share_state_target*'LEAP Statewide'!E49","v":2.1903288534671863}]

{"sheet":"LEAP Region","index":10,"n_rows":49,"n_cols":23,"rows_kept":49,"cut":false,"hidden":true,"merged":[[47,0,48,0],[1,0,1,4],[1,6,1,10],[1,12,1,16],[1,18,1,22],[21,0,21,4],[21,6,21,10]]}
["APPLIES TOWN POP/EST SHARES OF REGION TO REGIONAL RESULTS"]
[" 1) Reference Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 2) 90x50 Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 3) Reference Scenario Total Regional Commercial Consumption Thousand MMBTUs",null,null,null,null,null," 4) 90x50 Scenario Total Regional Commercial Consumption Thousand MMBTUs"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Biodistillates",{"$f":"res_share_region_target*'LEAP Scenario'!B4","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!C4","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!D4","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!E4","v":0},null,"Biodistillates",{"$f":"res_share_region_target*'LEAP Scenario'!H4","v":0.21119379844961242},{"$f":"res_share_region_target*'LEAP Scenario'!I4","v":0.75426356589147292},{"$f":"res_share_region_target*'LEAP Scenario'!J4","v":1.2369922480620155},{"$f":"res_share_region_target*'LEAP Scenario'!K4","v":1.9158294573643411},null,"Biofuel",{"$f":"com_share_region_target*'LEAP Scenario'!N4","v":0},{"$f":"com_share_region_target*'LEAP Scenario'!O4","v":0},{"$f":"com_share_region_target*'LEAP Scenario'!P4","v":0},{"$f":"com_share_region_target*'LEAP Scenario'!Q4","v":0},null,"Biofuel",{"$f":"com_share_region_target*'LEAP Scenario'!T4","v":4.9348869088416729E-2},{"$f":"com_share_region_target*'LEAP Scenario'!U4","v":0.30226182316655248},{"$f":"com_share_region_target*'LEAP Scenario'!V4","v":0.56751199451679235},{"$f":"com_share_region_target*'LEAP Scenario'!W4","v":1.011651816312543}]
["Cord Wood",{"$f":"res_share_region_target*'LEAP Scenario'!B5","v":28.511162790697675},{"$f":"res_share_region_target*'LEAP Scenario'!C5","v":23.653705426356591},{"$f":"res_share_region_target*'LEAP Scenario'!D5","v":19.625937984496126},{"$f":"res_share_region_target*'LEAP Scenario'!E5","v":14.949503875968993},null,"Cord Wood",{"$f":"res_share_region_target*'LEAP Scenario'!H5","v":28.043519379844962},{"$f":"res_share_region_target*'LEAP Scenario'!I5","v":22.175348837209302},{"$f":"res_share_region_target*'LEAP Scenario'!J5","v":17.016186046511628},{"$f":"res_share_region_target*'LEAP Scenario'!K5","v":11.313953488372093},null,"Distillate Fuel Oil",{"$f":"com_share_region_target*'LEAP Scenario'!N5","v":2.5476353666895135},{"$f":"com_share_region_target*'LEAP Scenario'!O5","v":2.0911583276216588},{"$f":"com_share_region_target*'LEAP Scenario'!P5","v":1.560657984921179},{"$f":"com_share_region_target*'LEAP Scenario'!Q5","v":0.7278958190541468},null,"Distillate Fuel Oil",{"$f":"com_share_region_target*'LEAP Scenario'!T5","v":2.5167923235092533},{"$f":"com_share_region_target*'LEAP Scenario'!U5","v":1.8752570253598357},{"$f":"com_share_region_target*'LEAP Scenario'!V5","v":1.153529814941741},{"$f":"com_share_region_target*'LEAP Scenario'!W5","v":6.1686086360520911E-3}]
["Electric Resistance",{"$f":"res_share_region_target*'LEAP Scenario'!B6","v":2.8812868217054266},{"$f":"res_share_region_target*'LEAP Scenario'!C6","v":2.142108527131783},{"$f":"res_share_region_target*'LEAP Scenario'!D6","v":1.2369922480620155},{"$f":"res_share_region_target*'LEAP Scenario'!E6","v":0.36204651162790702},null,"Electric Resistance",{"$f":"res_share_region_target*'LEAP Scenario'!H6","v":3.1226511627906977},{"$f":"res_share_region_target*'LEAP Scenario'!I6","v":2.8209457364341088},{"$f":"res_share_region_target*'LEAP Scenario'!J6","v":1.5386976744186047},{"$f":"res_share_region_target*'LEAP Scenario'!K6","v":0.46764341085271321},null,"Electric Use",{"$f":"com_share_region_target*'LEAP Scenario'!N6","v":4.6511309115832766},{"$f":"com_share_region_target*'LEAP Scenario'!O6","v":4.9472241261137775},{"$f":"com_share_region_target*'LEAP Scenario'!P6","v":5.1631254283755998},{"$f":"com_share_region_target*'LEAP Scenario'!Q6","v":5.619602467443455},null,"Electric Use",{"$f":"com_share_region_target*'LEAP Scenario'!T6","v":4.5894448252227562},{"$f":"com_share_region_target*'LEAP Scenario'!U6","v":4.5462645647703912},{"$f":"com_share_region_target*'LEAP Scenario'!V6","v":4.4043865661411932},{"$f":"com_share_region_target*'LEAP Scenario'!W6","v":4.2686771761480466}]
["Heat Pump",{"$f":"res_share_region_target*'LEAP Scenario'!B7","v":0.3922170542635659},{"$f":"res_share_region_target*'LEAP Scenario'!C7","v":1.8554883720930233},{"$f":"res_share_region_target*'LEAP Scenario'!D7","v":2.8812868217054266},{"$f":"res_share_region_target*'LEAP Scenario'!E7","v":3.6204651162790698},null,"Heat Pump",{"$f":"res_share_region_target*'LEAP Scenario'!H7","v":0.34696124031007752},{"$f":"res_share_region_target*'LEAP Scenario'!I7","v":1.6593798449612405},{"$f":"res_share_region_target*'LEAP Scenario'!J7","v":3.3941860465116283},{"$f":"res_share_region_target*'LEAP Scenario'!K7","v":4.0730232558139541},null,"LPG",{"$f":"com_share_region_target*'LEAP Scenario'!N7","v":1.9184372858122003},{"$f":"com_share_region_target*'LEAP Scenario'!O7","v":2.0726525017135025},{"$f":"com_share_region_target*'LEAP Scenario'!P7","v":2.1898560657984922},{"$f":"com_share_region_target*'LEAP Scenario'!Q7","v":2.4304318026045237},null,"LPG",{"$f":"com_share_region_target*'LEAP Scenario'!T7","v":1.8444139821795753},{"$f":"com_share_region_target*'LEAP Scenario'!U7","v":1.5915010281014395},{"$f":"com_share_region_target*'LEAP Scenario'!V7","v":1.2892392049348871},{"$f":"com_share_region_target*'LEAP Scenario'!W7","v":0.82042494859492809}]
["Heat Pump Water Heater",{"$f":"res_share_region_target*'LEAP Scenario'!B8","v":4.5255813953488377E-2},{"$f":"res_share_region_target*'LEAP Scenario'!C8","v":0.19610852713178295},{"$f":"res_share_region_target*'LEAP Scenario'!D8","v":0.70900775193798449},{"$f":"res_share_region_target*'LEAP Scenario'!E8","v":1.7046356589147287},null,"Heat Pump Water Heater",{"$f":"res_share_region_target*'LEAP Scenario'!H8","v":0.24136434108527133},{"$f":"res_share_region_target*'LEAP Scenario'!I8","v":0.69392248062015505},{"$f":"res_share_region_target*'LEAP Scenario'!J8","v":1.3576744186046512},{"$f":"res_share_region_target*'LEAP Scenario'!K8","v":1.9007441860465117},null,"Natural Gas",{"$f":"com_share_region_target*'LEAP Scenario'!N8","v":0},{"$f":"com_share_region_target*'LEAP Scenario'!O8","v":0},{"$f":"com_share_region_target*'LEAP Scenario'!P8","v":0},{"$f":"com_share_region_target*'LEAP Scenario'!Q8","v":0},null,"Natural Gas",{"$f":"com_share_region_target*'LEAP Scenario'!T8","v":0},{"$f":"com_share_region_target*'LEAP Scenario'!U8","v":0},{"$f":"com_share_region_target*'LEAP Scenario'!V8","v":0},{"$f":"com_share_region_target*'LEAP Scenario'!W8","v":0}]
["Kerosene",{"$f":"res_share_region_target*'LEAP Scenario'!B9","v":1.9460000000000002},{"$f":"res_share_region_target*'LEAP Scenario'!C9","v":2.4739844961240309},{"$f":"res_share_region_target*'LEAP Scenario'!D9","v":3.0321395348837212},{"$f":"res_share_region_target*'LEAP Scenario'!E9","v":0.76934883720930236},null,"Kerosene",{"$f":"res_share_region_target*'LEAP Scenario'!H9","v":1.8102325581395349},{"$f":"res_share_region_target*'LEAP Scenario'!I9","v":2.0968527131782948},{"$f":"res_share_region_target*'LEAP Scenario'!J9","v":2.4287286821705427},{"$f":"res_share_region_target*'LEAP Scenario'!K9","v":0},null,"Residual Fuel Oil",{"$f":"com_share_region_target*'LEAP Scenario'!N9","v":0.25908156271418781},{"$f":"com_share_region_target*'LEAP Scenario'!O9","v":0.19122686771761482},{"$f":"com_share_region_target*'LEAP Scenario'!P9","v":0.11720356408498973},{"$f":"com_share_region_target*'LEAP Scenario'!Q9","v":0},null,"Residual Fuel Oil",{"$f":"com_share_region_target*'LEAP Scenario'!T9","v":0.25908156271418781},{"$f":"com_share_region_target*'LEAP Scenario'!U9","v":0.19122686771761482},{"$f":"com_share_region_target*'LEAP Scenario'!V9","v":0.11720356408498973},{"$f":"com_share_region_target*'LEAP Scenario'!W9","v":0}]
["LPG",{"$f":"res_share_region_target*'LEAP Scenario'!B10","v":10.906651162790698},{"$f":"res_share_region_target*'LEAP Scenario'!C10","v":8.9003100775193804},{"$f":"res_share_region_target*'LEAP Scenario'!D10","v":7.120248062015504},{"$f":"res_share_region_target*'LEAP Scenario'!E10","v":4.766945736434109},null,"LPG",{"$f":"res_share_region_target*'LEAP Scenario'!H10","v":10.665286821705427},{"$f":"res_share_region_target*'LEAP Scenario'!I10","v":8.3421550387596906},{"$f":"res_share_region_target*'LEAP Scenario'!J10","v":5.3401860465116284},{"$f":"res_share_region_target*'LEAP Scenario'!K10","v":1.8705736434108529},null,"Wood and wood waste consumption",{"$f":"com_share_region_target*'LEAP Scenario'!N10","v":0.83276216586703233},{"$f":"com_share_region_target*'LEAP Scenario'!O10","v":0.93145990404386581},{"$f":"com_share_region_target*'LEAP Scenario'!P10","v":1.0239890335846471},{"$f":"com_share_region_target*'LEAP Scenario'!Q10","v":1.1843728581220014},null,"Wood and wood waste consumption",{"$f":"com_share_region_target*'LEAP Scenario'!T10","v":0.86977381768334483},{"$f":"com_share_region_target*'LEAP Scenario'!U10","v":1.1905414667580536},{"$f":"com_share_region_target*'LEAP Scenario'!V10","v":1.5051405071967103},{"$f":"com_share_region_target*'LEAP Scenario'!W10","v":2.0479780671692942}]
["Natural Gas",{"$f":"res_share_region_target*'LEAP Scenario'!B11","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!C11","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!D11","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!E11","v":0},null,"Natural Gas",{"$f":"res_share_region_target*'LEAP Scenario'!H11","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!I11","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!J11","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!K11","v":0},null,"Total",{"$f":"SUM(N4:N10)","v":10.209047292666211},{"$f":"SUM(O4:O10)","v":10.233721727210421},{"$f":"SUM(P4:P10)","v":10.054832076764908},{"$f":"SUM(Q4:Q10)","v":9.962302947224126},null,"Total",{"$f":"SUM(T4:T10)","v":10.128855380397534},{"$f":"SUM(U4:U10)","v":9.6970527758738889},{"$f":"SUM(V4:V10)","v":9.0370116518163144},{"$f":"SUM(W4:W10)","v":8.1549006168608642}]
["Oil",{"$f":"res_share_region_target*'LEAP Scenario'!B12","v":26.565162790697677},{"$f":"res_share_region_target*'LEAP Scenario'!C12","v":20.244434108527134},{"$f":"res_share_region_target*'LEAP Scenario'!D12","v":14.18015503875969},{"$f":"res_share_region_target*'LEAP Scenario'!E12","v":6.2000465116279075},null,"Oil",{"$f":"res_share_region_target*'LEAP Scenario'!H12","v":25.554449612403101},{"$f":"res_share_region_target*'LEAP Scenario'!I12","v":17.167038759689923},{"$f":"res_share_region_target*'LEAP Scenario'!J12","v":9.0662480620155037},{"$f":"res_share_region_target*'LEAP Scenario'!K12","v":0}]
["Wood pellets",{"$f":"res_share_region_target*'LEAP Scenario'!B13","v":5.4910387596899231},{"$f":"res_share_region_target*'LEAP Scenario'!C13","v":4.872542635658915},{"$f":"res_share_region_target*'LEAP Scenario'!D13","v":4.3747286821705424},{"$f":"res_share_region_target*'LEAP Scenario'!E13","v":3.9070852713178295},null,"Wood pellets",{"$f":"res_share_region_target*'LEAP Scenario'!H13","v":4.766945736434109},{"$f":"res_share_region_target*'LEAP Scenario'!I13","v":5.3251007751937989},{"$f":"res_share_region_target*'LEAP Scenario'!J13","v":4.7820310077519386},{"$f":"res_share_region_target*'LEAP Scenario'!K13","v":4.4652403100775198}]
["Total",{"$f":"SUM(B4:B13)","v":76.73877519379846},{"$f":"SUM(C4:C13)","v":64.33868217054264},{"$f":"SUM(D4:D13)","v":53.160496124031013},{"$f":"SUM(E4:E13)","v":36.280077519379851},null,"Total",{"$f":"SUM(H4:H13)","v":74.762604651162803},{"$f":"SUM(I4:I13)","v":61.035007751937982},{"$f":"SUM(J4:J13)","v":46.160930232558144},{"$f":"SUM(K4:K13)","v":26.007007751937984}]
[]
[]
[]
[]
[]
[]
[]
[" 5) Reference Scenario Total Regional Light Duty Vehicle Consumption Thousand MMBTUs",null,null,null,null,null," 6) 90x50 Scenario Total Regional Light Duty Vehicle Consumption Thousand MMBTUs"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Gasoline",{"$f":"res_share_region_target*'LEAP Scenario'!B24","v":43.928310077519384},{"$f":"res_share_region_target*'LEAP Scenario'!C24","v":35.752093023255817},{"$f":"res_share_region_target*'LEAP Scenario'!D24","v":30.472248062015506},{"$f":"res_share_region_target*'LEAP Scenario'!E24","v":25.58462015503876},null,"Gasoline",{"$f":"res_share_region_target*'LEAP Scenario'!H24","v":44.094248062015502},{"$f":"res_share_region_target*'LEAP Scenario'!I24","v":31.588558139534886},{"$f":"res_share_region_target*'LEAP Scenario'!J24","v":17.589426356589147},{"$f":"res_share_region_target*'LEAP Scenario'!K24","v":1.3727596899224808}]
["Ethanol",{"$f":"res_share_region_target*'LEAP Scenario'!B25","v":5.9586821705426356},{"$f":"res_share_region_target*'LEAP Scenario'!C25","v":4.8122015503875968},{"$f":"res_share_region_target*'LEAP Scenario'!D25","v":4.0730232558139541},{"$f":"res_share_region_target*'LEAP Scenario'!E25","v":3.3791007751937987},null,"Ethanol",{"$f":"res_share_region_target*'LEAP Scenario'!H25","v":5.8832558139534887},{"$f":"res_share_region_target*'LEAP Scenario'!I25","v":3.922170542635659},{"$f":"res_share_region_target*'LEAP Scenario'!J25","v":2.1270232558139535},{"$f":"res_share_region_target*'LEAP Scenario'!K25","v":0.24136434108527133}]
["Electricity",{"$f":"res_share_region_target*'LEAP Scenario'!B26","v":4.5255813953488377E-2},{"$f":"res_share_region_target*'LEAP Scenario'!C26","v":0.13576744186046513},{"$f":"res_share_region_target*'LEAP Scenario'!D26","v":0.21119379844961242},{"$f":"res_share_region_target*'LEAP Scenario'!E26","v":0.31679069767441864},null,"Electricity",{"$f":"res_share_region_target*'LEAP Scenario'!H26","v":4.5255813953488377E-2},{"$f":"res_share_region_target*'LEAP Scenario'!I26","v":1.2369922480620155},{"$f":"res_share_region_target*'LEAP Scenario'!J26","v":3.5902945736434111},{"$f":"res_share_region_target*'LEAP Scenario'!K26","v":6.9543100775193798}]
["Diesel",{"$f":"res_share_region_target*'LEAP Scenario'!B27","v":1.5990387596899225},{"$f":"res_share_region_target*'LEAP Scenario'!C27","v":1.5085271317829458},{"$f":"res_share_region_target*'LEAP Scenario'!D27","v":1.478356589147287},{"$f":"res_share_region_target*'LEAP Scenario'!E27","v":1.4632713178294574},null,"Diesel",{"$f":"res_share_region_target*'LEAP Scenario'!H27","v":1.478356589147287},{"$f":"res_share_region_target*'LEAP Scenario'!I27","v":0.92020155038759699},{"$f":"res_share_region_target*'LEAP Scenario'!J27","v":0.4978139534883721},{"$f":"res_share_region_target*'LEAP Scenario'!K27","v":1.5085271317829458E-2}]
["Biodiesel",{"$f":"res_share_region_target*'LEAP Scenario'!B28","v":1.5085271317829458E-2},{"$f":"res_share_region_target*'LEAP Scenario'!C28","v":1.5085271317829458E-2},{"$f":"res_share_region_target*'LEAP Scenario'!D28","v":1.5085271317829458E-2},{"$f":"res_share_region_target*'LEAP Scenario'!E28","v":0},null,"Biodiesel",{"$f":"res_share_region_target*'LEAP Scenario'!H28","v":0.12068217054263566},{"$f":"res_share_region_target*'LEAP Scenario'!I28","v":0.57324031007751941},{"$f":"res_share_region_target*'LEAP Scenario'!J28","v":0.92020155038759699},{"$f":"res_share_region_target*'LEAP Scenario'!K28","v":1.3124186046511628}]
["Hydrogen",{"$f":"res_share_region_target*'LEAP Scenario'!B29","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!C29","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!D29","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!E29","v":0},null,"Hydrogen",{"$f":"res_share_region_target*'LEAP Scenario'!H29","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!I29","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!J29","v":0},{"$f":"res_share_region_target*'LEAP Scenario'!K29","v":0}]
["Total",{"$f":"SUM(B24:B29)","v":51.546372093023265},{"$f":"SUM(C24:C29)","v":42.223674418604659},{"$f":"SUM(D24:D29)","v":36.249906976744192},{"$f":"SUM(E24:E29)","v":30.743782945736431},null,"Total",{"$f":"SUM(H24:H29)","v":51.621798449612406},{"$f":"SUM(I24:I29)","v":38.241162790697672},{"$f":"SUM(J24:J29)","v":24.724759689922479},{"$f":"SUM(K24:K29)","v":9.8959379844961237}]
[]
[]
["Reference Scenario Electric Consumption by Branch",null,null,null,null,null,"90x50 Scenario Electric Consumption by Branch"]
["Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
["Cooling",0.3,0.4,0.5,0.6,null,"Cooling",0.3,0.4,0.6,0.7]
["Electric Appliances",0.9,1,1.2,1.5,null,"Electric Appliances",0.9,0.9,1,1.1000000000000001]
["Electric CDs etc",0.4,0.4,0.4,0.3,null,"Electric CDs etc",0.5,0.5,0.4,0.4]
["Electric Kitchen Range",0.1,0.1,0.1,0.1,null,"Electric Kitchen Range",0.1,0.1,0.1,0.1]
["Electric Lighting",1.8,1.6,1.4,1.3,null,"Electric Lighting",1.7,1.3,0.9,0.6]
["Misc Electric",2.5,3.5,4.5999999999999996,6.1,null,"Misc Electric",2.1,2.2000000000000002,2.2000000000000002,2.2000000000000002]
["Plug Load",0.2,0.2,0.2,0.2,null,"Plug Load",0.2,0.2,0.2,0.2]
["Total",{"$f":"SUM(B35:B41)","v":6.2},{"$f":"SUM(C35:C41)","v":7.2},{"$f":"SUM(D35:D41)","v":8.3999999999999986},{"$f":"SUM(E35:E41)","v":10.099999999999998},null,"Total",{"$f":"SUM(H35:H41)","v":5.8},{"$f":"SUM(I35:I41)","v":5.6000000000000005},{"$f":"SUM(J35:J41)","v":5.4},{"$f":"SUM(K35:K41)","v":5.3000000000000007}]
[]
[]
[]
[]
[]
[" 9) 90 % Renewable by 2050 vs Reference Residential Non-Thermal Electric Consumption, Thousand MWh",2015,2025,2035,2050]
[null,{"$f":"res_share_region_target*'LEAP Scenario'!B49","v":0.18102325581395351},{"$f":"res_share_region_target*'LEAP Scenario'!C49","v":0.84477519379844968},{"$f":"res_share_region_target*'LEAP Scenario'!D49","v":1.3275038759689923},{"$f":"res_share_region_target*'LEAP Scenario'!E49","v":1.9460000000000002}]

{"sheet":"Exchange Example","index":11,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[[3,13,3,17],[3,1,3,5],[25,14,25,17],[25,8,25,11],[3,7,3,11]]}
[]
[]
[]
[null," 1) Reference Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 2) 90x50 Scenario Total Regional Residential Heating Consumption Thousand MMBTUs",null,null,null,null,null," 2) 90x50 Scenario Total Regional Residential Heating Consumption Thousand MMBTUs"]
[null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050,null,"Branches",2015,2025,2035,2050]
[null,"Biodistillates",0,0,0,0,null,"Biodistillates",2.1136075535077383,12.830841148352858,24.318919850947861,45.206335673847867,null,"Biodistillates",{"$f":"I6-0.5-0.45+5","v":6.1636075535077381},{"$f":"J6-0.5-0.45+5","v":16.880841148352857},{"$f":"K6-0.5-0.45+5","v":28.368919850947862},{"$f":"L6-0.5-0.45+5","v":49.256335673847865},null,"500 MMBtu of additional weatherization savings is matched with 450 MMBtu reduction in consumption of Biofuel heat energy. 5,000 MMBtu added in exchange for 5,000 MMBtu reduction in consumption of Wood heat energy"]
[null,"Cord Wood",174.50938600608598,161.55421500164442,151.53322860089597,139.49809853151075,null,"Cord Wood",175.05643737287622,165.25924471308741,155.36258816842764,150.38939392488001,null,"Cord Wood",{"$f":"I7-5","v":170.05643737287622},{"$f":"J7-5","v":160.25924471308741},{"$f":"K7-5","v":150.36258816842764},{"$f":"L7-5","v":145.38939392488001},null,"Reduced by 5,000 MMBtu in exchange for 5,000 MMBtu increase in consumption of Biofuel heat energy above"]
[null,"Electric Resistance",29.665103662761553,24.020528196335004,16.063417406658811,6.2164928044345249,null,"Electric Resistance",29.93862934615667,24.965435102609053,14.24820150776393,4.3266789918864292,null,"Electric Resistance",{"$f":"I8","v":29.93862934615667},{"$f":"J8","v":24.965435102609053},{"$f":"K8","v":14.24820150776393},{"$f":"L8","v":4.3266789918864292}]
[null,"Heat Pump",2.7601228051689288,15.740159780828217,30.435948770511434,41.998625386759649,null,"Heat Pump",4.7494005025879771,27.054176684899051,54.207817254669052,75.319026818528698,null,"Heat Pump",{"$f":"I9","v":4.7494005025879771},{"$f":"J9-5-2","v":20.054176684899051},{"$f":"K9-5-2","v":47.207817254669052},{"$f":"L9-5-2","v":68.319026818528698},null,"5,000 MMBtu of additional weatherization savings is matched with a 2,000 MMBtu reduction in consumption of Heat Pump electricity"]
[null,"Heat Pump Water Heater",0.32325762583059531,2.3871332369028577,8.3052343867245249,17.331581938763456,null,"Heat Pump Water Heater",1.3178964745401192,8.3052343867245249,18.823540211827741,31.231659849479051,null,"Heat Pump Water Heater",{"$f":"I10","v":1.3178964745401192},{"$f":"J10","v":8.3052343867245249},18.823540211827741,31.231659849479051]
[null,"Kerosene",24.915703160173575,20.091704743932382,15.242840356473454,7.1365337394908348,null,"Kerosene",24.393517764601075,17.381313881198931,10.59290373875643,0,null,"Kerosene",{"$f":"I11","v":24.393517764601075},17.381313881198931,10.59290373875643,0]
[null,"LPG",134.35084248943895,108.51509839420906,81.212261997132629,30.684608482688816,null,"LPG",132.73455436028598,102.0748118488149,72.086450560222744,25.487620498181553,null,"LPG",{"$f":"I12","v":132.73455436028598},102.0748118488149,72.086450560222744,25.487620498181553]
[null,"Natural Gas",116.57167306875621,151.28456888871858,195.12327614559086,288.76852375159257,null,"Natural Gas",106.79934638018514,87.37902285913168,48.289716104847386,6.9376059697489296,null,"Natural Gas",{"$f":"I13-2.5","v":104.29934638018514},{"$f":"J13-2.5","v":84.87902285913168},{"$f":"K13-2.5","v":45.789716104847386},{"$f":"L13-2.5","v":4.4376059697489296},null,"2,500 MMBtu of additional weatherization savings is matched below with a 2,250 MMBtu reduction in consumption of Wood heat energy"]
[null,"Oil",253.70750433458181,201.48896477733183,133.95298694995515,39.586626178639051,null,"Oil",248.38618649398586,178.56253931457729,110.57897400528132,0,null,"Oil",{"$f":"I14","v":248.38618649398586},{"$f":"J14","v":178.56253931457729},{"$f":"K14","v":110.57897400528132},{"$f":"L14","v":0}]
[null,"Wood pellets",16.834262514408692,21.906920642827266,26.556857260544291,33.370133374204528,null,"Wood pellets",19.494921434706669,35.43400898527679,47.04641754396048,56.420888693047743,null,"Wood pellets",{"$f":"I15-2.25","v":17.244921434706669},{"$f":"J15-2.25","v":33.18400898527679},{"$f":"K15-2.25","v":44.79641754396048},{"$f":"L15-2.25","v":54.170888693047743},null,"Reduced 2,250 MMBtu in exchange for the above 2,500 MMBtu of additional weatherization savings for Residences using Natural Gas"]
[null,"Total",{"$f":"SUM(C6:C15)","v":753.63785566720628},{"$f":"SUM(D6:D15)","v":706.98929366272955},{"$f":"SUM(E6:E15)","v":658.42605187448703},{"$f":"SUM(F6:F15)","v":604.59122418808431},null,"Total",{"$f":"SUM(I6:I15)","v":744.98449768343335},{"$f":"SUM(J6:J15)","v":659.24662892467256},{"$f":"SUM(K6:K15)","v":555.5555289467045},{"$f":"SUM(L6:L15)","v":395.31921041960032},null,"Total",{"$f":"SUM(O6:O15)","v":739.28449768343353},{"$f":"SUM(P6:P15)","v":646.54662892467252},{"$f":"SUM(Q6:Q15)","v":542.85552894670457},{"$f":"SUM(R6:R15)","v":382.61921041960028}]
[]
[null,null,null,null,null,null,null,"Interpreting the scale of residential weatherization, pre-adjustment",null,null,null,null,null,"Interpreting the scale of residential weatherization, post-adjustment"]
[]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B23","v":2015},{"$f":"'2.Heat Targets'!C23","v":2025},{"$f":"'2.Heat Targets'!D23","v":2035},{"$f":"'2.Heat Targets'!E23","v":2050},null,null,2015,2025,2035,2050]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B24","v":76738.775193798458},{"$f":"'2.Heat Targets'!C24","v":64338.682170542641},{"$f":"'2.Heat Targets'!D24","v":53160.496124031015},{"$f":"'2.Heat Targets'!E24","v":36280.077519379854},null,null,{"$f":"C16*1000","v":753637.85566720623},{"$f":"D16*1000","v":706989.29366272956},{"$f":"E16*1000","v":658426.05187448708},{"$f":"F16*1000","v":604591.22418808436},null,{"$f":"'2.Heat Targets'!G24","v":"Total heat energy consumed by Residential buildings in the Reference Scenario, in millions of Btu (taken from Table 1)"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B25","v":612.46201550387593},{"$f":"'2.Heat Targets'!C25","v":3282.55503875969},{"$f":"'2.Heat Targets'!D25","v":6462.5302325581388},{"$f":"'2.Heat Targets'!E25","v":6922.6310077519365},null,null,{"$f":"(C9+C10)*(2.4-1)*1000","v":4316.7326033993331},{"$f":"(D9+D10)*(2.6-1)*1000","v":29003.668828369719},{"$f":"(E9+E10)*(2.8-1)*1000","v":69734.129683024716},{"$f":"(F9+F10)*(3-1)*1000","v":118660.41465104622},null,{"$f":"'2.Heat Targets'!G25","v":"This is an adjustment that must be made to account for the superior efficiency of heat pump technology compared to combustion based heating technology. It assumes moderate increases in equipment efficiency"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B26","v":74762.604651162808},{"$f":"'2.Heat Targets'!C26","v":61035.007751937985},{"$f":"'2.Heat Targets'!D26","v":46160.930232558145},{"$f":"'2.Heat Targets'!E26","v":26007.007751937985},null,null,{"$f":"O16*1000","v":739284.49768343358},{"$f":"P16*1000","v":646546.62892467249},{"$f":"Q16*1000","v":542855.52894670458},{"$f":"R16*1000","v":382619.21041960031},null,{"$f":"'2.Heat Targets'!G26","v":"Total heat energy consumed by Residential buildings in 90x50 Scenario, in millions of Btu (taken from Table 2)"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B27","v":823.65581395348829},{"$f":"'2.Heat Targets'!C27","v":3765.2837209302329},{"$f":"'2.Heat Targets'!D27","v":8553.3488372093034},{"$f":"'2.Heat Targets'!E27","v":11947.534883720931},null,null,{"$f":"(O9+O10)*(2.4-1)*1000","v":8494.2157679793345},{"$f":"(P9+P10)*(2.6-1)*1000","v":45375.057714597722},{"$f":"(Q9+Q10)*(2.8-1)*1000","v":118856.44343969421},{"$f":"(R9+R10)*(3-1)*1000","v":199101.3733360155},null,{"$f":"'2.Heat Targets'!G27","v":"This is an adjustment that must be made to account for the superior efficiency of heat pump technology compared to combustion based heating technology. It assumes moderate increases in equipment efficiency"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B28","v":1764.9767441860331},{"$f":"'2.Heat Targets'!C28","v":2820.945736434112},{"$f":"'2.Heat Targets'!D28","v":4908.7472868217028},{"$f":"'2.Heat Targets'!E28","v":5248.165891472876},null,null,{"$f":"O21+O22-O23-O24","v":10175.874819192624},{"$f":"P21+P22-P23-P24","v":44071.275851829043},{"$f":"Q21+Q22-Q23-Q24","v":66448.209171113005},{"$f":"R21+R22-R23-R24","v":141531.05508351472},null,{"$f":"'2.Heat Targets'!G28","v":"Total heat energy saved through weatherization of Residential buildings, in millions of Btu"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B29","v":32.055},{"$f":"'2.Heat Targets'!C29","v":0},{"$f":"'2.Heat Targets'!D29","v":0},{"$f":"'2.Heat Targets'!E29","v":0},null,null,{"$f":"'2.Heat Targets'!B29","v":32.055},null,null,null,null,{"$f":"'2.Heat Targets'!G29","v":"Enter an estimate of the typical amount of heat energy that will be saved through future Residential weatherization investments, in millions of Btu. Historically, savings of 20 to 30 per cent are typical.   "}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B30","v":55.060887355670978},{"$f":"'2.Heat Targets'!C30","v":88.003298594107378},{"$f":"'2.Heat Targets'!D30","v":153.13515167124328},{"$f":"'2.Heat Targets'!E30","v":163.72378385502654},null,null,{"$f":"O25/$O$26","v":317.45047010427777},{"$f":"P25/$O$26","v":1374.8643223156776},{"$f":"Q25/$O$26","v":2072.9436646736235},{"$f":"R25/$O$26","v":4415.256748822796},null,{"$f":"'2.Heat Targets'!G30","v":"This formula computes a projection of the number of area residences weatherized, based on the value inputed above. It will be higher or lower depending on the assumption of \"typical\" weatherization savings. "}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B31","v":406},{"$f":"'2.Heat Targets'!C31","v":430.36},{"$f":"'2.Heat Targets'!D31","v":456.18160000000006},{"$f":"'2.Heat Targets'!E31","v":483.55249600000008},null,null,{"$f":"'2.Heat Targets'!B31","v":406},{"$f":"'2.Heat Targets'!C31","v":430.36},{"$f":"'2.Heat Targets'!D31","v":456.18160000000006},{"$f":"'2.Heat Targets'!E31","v":483.55249600000008},null,{"$f":"'2.Heat Targets'!G31","v":"Enter a projection of the number of future residences in the area by each year."}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B32","v":0.13561794915189895},{"$f":"'2.Heat Targets'!C32","v":0.20448763498956077},{"$f":"'2.Heat Targets'!D32","v":0.33568901435578125},{"$f":"'2.Heat Targets'!E32","v":0.33858533501402194},null,null,{"$f":"O27/O28","v":0.78189770961644767},{"$f":"P27/P28","v":3.1946842697176261},{"$f":"Q27/Q28","v":4.5441194135704359},{"$f":"R27/R28","v":9.130873659729378},null,{"$f":"'2.Heat Targets'!G32","v":"This formula computes the estimated percentage of area residences weatherized by each year based on the values inputed above and on the \"1.Current Heat\" tab.  If Planners would like to increase the percentage of weatherized residences, adjustments can be made to Table 2 using the exchange rates above. See the \"Exchange Example\" tab for an example of how to make such adjustments. "}]
[]
[null,null,null,null,null,null,null,"Interpreting the scale of Residential fuel-switching, pre-adjustment",null,null,null,null,null,"Interpreting the scale of Residential fuel-switching, post-adjustment"]
[]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B53","v":2015},{"$f":"'2.Heat Targets'!C53","v":2025},{"$f":"'2.Heat Targets'!D53","v":2035},{"$f":"'2.Heat Targets'!E53","v":2050},null,null,2015,2025,2035,2050]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B54","v":128.22},{"$f":"'2.Heat Targets'!C54","v":121.66514886040962},{"$f":"'2.Heat Targets'!D54","v":117.45948864482543},{"$f":"'2.Heat Targets'!E54","v":117.36664708612551},null,null,{"$f":"'1.Current Heat'!B10","v":128.22},{"$f":"P29*($O$34-$O$26)+(1-P29)*$O$34","v":25.814395734201469},{"$f":"Q29*($O$34-$O$26)+(1-Q29)*$O$34","v":-17.44174780200035},{"$f":"R29*($O$34-$O$26)+(1-R29)*$O$34","v":-164.47015516262525},null,{"$f":"'2.Heat Targets'!G54","v":"This is a projection of the average area residential heating load, in millions of Btu, computed based on values inputted above and in the \"1.Current Heat\" tab"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B55","v":27575.875968992252},{"$f":"'2.Heat Targets'!C55","v":20018.155038759691},{"$f":"'2.Heat Targets'!D55","v":12731.968992248061},{"$f":"'2.Heat Targets'!E55","v":1915.8294573643411},null,null,{"$f":"(O6+O11+O14)*1000","v":278943.3118120947},{"$f":"(P6+P11+P14)*1000","v":212824.69434412909},{"$f":"(Q6+Q11+Q14)*1000","v":149540.79759498563},{"$f":"(R6+R11+R14)*1000","v":49256.335673847861},null,{"$f":"'2.Heat Targets'!G55","v":"Total biofuel-blended heat energy consumed by Residences in 90x50 Scenario, in millions of Btu (taken from Table 2)"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B56","v":7.658643326039387E-3},{"$f":"'2.Heat Targets'!C56","v":3.7678975131876416E-2},{"$f":"'2.Heat Targets'!D56","v":9.7156398104265407E-2},{"$f":"'2.Heat Targets'!E56","v":1},null,null,{"$f":"O6*1000/O35","v":2.2096272943298762E-2},{"$f":"P6*1000/P35","v":7.931805658349593E-2},{"$f":"Q6*1000/Q35","v":0.18970689141154562},{"$f":"R6*1000/R35","v":1},null,{"$f":"'2.Heat Targets'!G56","v":"This formula computes the biofuel share of biofuel-blended heat consumed by Residences in the 90x50 scenario."}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B57","v":215.06688479950282},{"$f":"'2.Heat Targets'!C57","v":164.5348337322726},{"$f":"'2.Heat Targets'!D57","v":108.39455491541472},{"$f":"'2.Heat Targets'!E57","v":16.323457344389119},null,null,{"$f":"O35/O34","v":2175.5054734994128},{"$f":"P35/P34","v":8244.4189875867542},{"$f":"Q35/Q34","v":-8573.7277761713285},{"$f":"R35/R34","v":-299.48494682907091},null,{"$f":"'2.Heat Targets'!G57","v":"This formula computes an estimate the number of residences using biofuel-blended heat energy in the 90x50 scenario based on values inputted in the \"1.Current Heat\" tab."}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B58","v":0.52972139113178029},{"$f":"'2.Heat Targets'!C58","v":0.38231906713512548},{"$f":"'2.Heat Targets'!D58","v":0.23761272904346581},{"$f":"'2.Heat Targets'!E58","v":3.375736342882845E-2},null,null,{"$f":"O37/O28","v":5.3583878657621007},{"$f":"P37/P28","v":19.157028970133734},{"$f":"Q37/Q28","v":-18.7945497498613},{"$f":"R37/R28","v":-0.61934319294480666},null,{"$f":"'2.Heat Targets'!G58","v":"This formula computes the estimated share of area residences using biofuel blends in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab. If Planners find that this percentage is too high or low for the area, adjustments can be made to Table 2 using the exchange rates above. See the \"Heat Exchange\" tab for an example of how to make such adjustments. "}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B59","v":32810.465116279069},{"$f":"'2.Heat Targets'!C59","v":27500.449612403103},{"$f":"'2.Heat Targets'!D59","v":21798.217054263569},{"$f":"'2.Heat Targets'!E59","v":15779.193798449611},null,null,{"$f":"(O7+O15)*1000","v":187301.35880758287},{"$f":"(P7+P15)*1000","v":193443.25369836419},{"$f":"(Q7+Q15)*1000","v":195159.00571238811},{"$f":"(R7+R15)*1000","v":199560.28261792776},null,{"$f":"'2.Heat Targets'!G59","v":"Total wood heat energy consumed by area residences in 90x50 Scenario, in millions of Btu (taken from Table 2)"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B60","v":255.89194444142154},{"$f":"'2.Heat Targets'!C60","v":226.03391250484773},{"$f":"'2.Heat Targets'!D60","v":185.58072494404539},{"$f":"'2.Heat Targets'!E60","v":134.44359356087415},null,null,{"$f":"O39/O34","v":1460.7811480859684},{"$f":"P39/P34","v":7493.6192847648726},{"$f":"Q39/Q34","v":-11189.188602417804},{"$f":"R39/R34","v":-1213.3525527510203},null,{"$f":"'2.Heat Targets'!G60","v":"This formula computes an estimate of the number of area residences using Wood heat energy in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab."}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B61","v":0.63027572522517616},{"$f":"'2.Heat Targets'!C61","v":0.52522054211554914},{"$f":"'2.Heat Targets'!D61","v":0.40681326240261634},{"$f":"'2.Heat Targets'!E61","v":0.27803308776814611},null,null,{"$f":"O40/O28","v":3.5979831233644544},{"$f":"P40/P28","v":17.412443732607287},{"$f":"Q40/Q28","v":-24.527926164531412},{"$f":"R40/R28","v":-2.5092467990301102},null,{"$f":"'2.Heat Targets'!G61","v":"This formula computes the estimated share of area residences using Wood heat  in the 90x50 scenario, based on values inputted in the \"1.Current Heat\" tab."}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B62","v":588.32558139534888},{"$f":"'2.Heat Targets'!C62","v":2353.3023255813955},{"$f":"'2.Heat Targets'!D62","v":4751.8604651162796},{"$f":"'2.Heat Targets'!E62","v":5973.7674418604656},null,null,{"$f":"(O9+O10)*1000","v":6067.2969771280968},{"$f":"(P9+P10)*1000","v":28359.411071623577},{"$f":"(Q9+Q10)*1000","v":66031.357466496789},{"$f":"(R9+R10)*1000","v":99550.686668007751},null,{"$f":"'2.Heat Targets'!G62","v":"Total heat pump  energy consumed by area residences in 90x50 Scenario, in millions of Btu (taken from Table 2)"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B63","v":15.731682101620398},{"$f":"'2.Heat Targets'!C63","v":67.053834274614189},{"$f":"'2.Heat Targets'!D63","v":141.59359809744637},{"$f":"'2.Heat Targets'!E63","v":179.64119800958105},null,null,{"$f":"O42/((0.7*O34)/2.4)","v":162.2380366903696},{"$f":"P42/((0.75*P34)/2.6)","v":3808.4418500658826},{"$f":"Q42/((0.8*Q34)/2.8)","v":-13250.377987132306},{"$f":"R42/((0.85*R34)/3)","v":-2136.2864549084998},null,{"$f":"'2.Heat Targets'!G63","v":"This formula computes an estimate the number of area residences using Heat Pumps in the 90x50 scenario based on values inputted in the \"1.Current Heat\" tab. It assumes moderate increases in equipment efficiency"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B64","v":3.8747985471971426E-2},{"$f":"'2.Heat Targets'!C64","v":0.15580870497865551},{"$f":"'2.Heat Targets'!D64","v":0.3103886656047643},{"$f":"'2.Heat Targets'!E64","v":0.37150298984203983},null,null,{"$f":"O43/O28","v":0.39960107559204333},{"$f":"P43/P28","v":8.8494326844174243},{"$f":"Q43/Q28","v":-29.04627890982956},{"$f":"R43/R28","v":-4.4178997576893897},null,{"$f":"'2.Heat Targets'!G64","v":"This formula computes the estimated share of area residences using Heat Pumps in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab."}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B65","v":10665.286821705427},{"$f":"'2.Heat Targets'!C65","v":8342.1550387596908},{"$f":"'2.Heat Targets'!D65","v":5340.1860465116288},{"$f":"'2.Heat Targets'!E65","v":1870.5736434108528},null,null,{"$f":"(O12+O13)*1000","v":237033.90074047112},{"$f":"(P12+P13)*1000","v":186953.83470794657},{"$f":"(Q12+Q13)*1000","v":117876.16666507014},{"$f":"(R12+R13)*1000","v":29925.226467930483},null,{"$f":"'2.Heat Targets'!G65","v":"Total fossil heat energy consumed by Residences in 90x50 Scenario, in millions of Btu (taken from Table 2)"}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B66","v":83.179588377050592},{"$f":"'2.Heat Targets'!C66","v":68.566513228294468},{"$f":"'2.Heat Targets'!D66","v":45.464066872105235},{"$f":"'2.Heat Targets'!E66","v":15.937863863812998},null,null,{"$f":"O45/O34","v":1848.649982377719},{"$f":"P45/P34","v":7242.2316847127131},{"$f":"Q45/Q34","v":-6758.2772095552955},{"$f":"R45/R34","v":-181.94928094000358},null,{"$f":"'2.Heat Targets'!G66","v":"This formula computes the estimates number of area residences using fossil heat in the 90x50 scenario based on values inputted in the \"1.Current Heat\" tab."}]
[null,null,null,null,null,null,null,null,{"$f":"'2.Heat Targets'!B67","v":0.20487583344101132},{"$f":"'2.Heat Targets'!C67","v":0.15932362029067401},{"$f":"'2.Heat Targets'!D67","v":9.9662210996903922E-2},{"$f":"'2.Heat Targets'!E67","v":3.2959945395076601E-2},null,null,{"$f":"O46/O28","v":4.5533250797480767},{"$f":"P46/P28","v":16.828310448723656},{"$f":"Q46/Q28","v":-14.814883391954639},{"$f":"R46/R28","v":-0.37627616948544002},null,{"$f":"'2.Heat Targets'!G67","v":"This formula computes the estimated share of area residences using fossil heat in the 90x50 scenario based on values inputted above and in the \"1.Current Heat\" tab."}]

{"sheet":"Population","index":12,"n_rows":256,"n_cols":8,"rows_kept":256,"cut":false,"hidden":false,"merged":[]}
["Municipality","Regional Planning Commission","2014 Population","Pop Share of State","Pop Share of Region",null,"Regional Planning Commission","Pop Share of State"]
["Addison","Addison County Regional Planning Commission",1415,{"$f":"C2/SUM($C$2:$C$256)","v":2.2590914461059009E-3},{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.9110005527915978E-2},null,"Addison County Regional Planning Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G2,town_population[Pop Share of State])","v":5.7762493653789042E-2}]
["Albany","Northeastern Vermont Development Association",893,1.4257022341855616E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.3844961240310079E-2},null,"Bennington County Regional Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G3,town_population[Pop Share of State])","v":5.6215455059247271E-2}]
["Alburgh","Northwest Regional Planning Commission",1623,2.5911699060281821E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.9399510913866497E-2},null,"Central Vermont Regional Planning Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G4,town_population[Pop Share of State])","v":0.10352705641182838}]
["Andover","Southern Windsor County Regional Planning Commission",425,6.7852569936042962E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.7029972752043595E-2},null,"Chittenden County Regional Planning Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G5,town_population[Pop Share of State])","v":0.25334712736166864}]
["Arlington","Bennington County Regional Commission",2354,3.7582341089281209E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.6854108091221484E-2},null,"Lamoille County Planning Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G6,town_population[Pop Share of State])","v":3.9662621056967426E-2}]
["Athens","Windham Regional Commission",402,6.4180548504210052E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":8.7058212058212063E-3},null,"Northeastern Vermont Development Association",{"$f":"SUMIF(town_population[Regional Planning Commission],G7,town_population[Pop Share of State])","v":0.10297625319705343}]
["Averill","Northeastern Vermont Development Association",19,3.0334090089054504E-5,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.9457364341085277E-4},null,"Northwest Regional Planning Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G8,town_population[Pop Share of State])","v":8.8136497019276519E-2}]
["Averys Gore","Northeastern Vermont Development Association",0,0,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0},null,"Rutland Regional Planning Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G9,town_population[Pop Share of State])","v":9.6186206610277186E-2}]
["Bakersfield","Northwest Regional Planning Commission",1551,2.4762196699012386E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.8095281224526765E-2},null,"Southern Windsor County Regional Planning Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G10,town_population[Pop Share of State])","v":3.9843029066444428E-2}]
["Baltimore","Southern Windsor County Regional Planning Commission",234,3.73588267412566E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":9.3765026446545937E-3},null,"Two Rivers-Ottauquechee Regional Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G11,town_population[Pop Share of State])","v":8.86218424607014E-2}]
["Barnard","Two Rivers-Ottauquechee Regional Commission",899,1.4352814205294735E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.6195571889243181E-2},null,"Windham Regional Commission",{"$f":"SUMIF(town_population[Regional Planning Commission],G12,town_population[Pop Share of State])","v":7.372141810274635E-2}]
["Barnet","Northeastern Vermont Development Association",1648,2.6310831824611484E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.5550387596899225E-2}]
["Barre","Central Vermont Regional Planning Commission",7908,1.2625367601275948E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.12195234790654637}]
["Barre City","Central Vermont Regional Planning Commission",8955,1.4296935618288582E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.13809854267869534}]
["Barton","Northeastern Vermont Development Association",2766,4.4160049045434083E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.2883720930232565E-2}]
["Belvidere","Lamoille County Planning Commission",364,5.8113730486399149E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.465201465201465E-2}]
["Bennington","Bennington County Regional Commission",15575,2.4865971217738099E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.44233336173354915}]
["Benson","Rutland Regional Planning Commission",1065,1.7003055760443709E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.7677228741680085E-2}]
["Berkshire","Northwest Regional Planning Commission",1760,2.8098946608808382E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.1881170183860157E-2}]
["Berlin","Central Vermont Regional Planning Commission",2869,4.5804476034472302E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.4243966381370965E-2}]
["Bethel","Two Rivers-Ottauquechee Regional Commission",1919,3.0637430989945047E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.4570970473256586E-2}]
["Bloomfield","Northeastern Vermont Development Association",207,3.304819288649622E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.2093023255813954E-3}]
["Bolton","Chittenden County Regional Planning Commission",1247,1.9908742284763664E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.8582861752139414E-3}]
["Bradford","Two Rivers-Ottauquechee Regional Commission",2776,4.431970215116595E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.0009908303158046E-2}]
["Braintree","Two Rivers-Ottauquechee Regional Commission",1238,1.9765054489604985E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.2302689653929987E-2}]
["Brandon","Rutland Regional Planning Commission",3906,6.2360503098866779E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.4833103723006949E-2}]
["Brattleboro","Windham Regional Commission",11876,1.8960402836716381E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.2571898821898822}]
["Bridgewater","Two Rivers-Ottauquechee Regional Commission",710,1.1335370506962471E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.2790718622205405E-2}]
["Bridport","Addison County Regional Planning Commission",1180,1.8839066476360165E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.2614704256495305E-2}]
["Brighton","Northeastern Vermont Development Association",939,1.4991426628222198E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.4558139534883722E-2}]
["Bristol","Addison County Regional Planning Commission",3896,6.2200849993134921E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.10768380320619128}]
["Brookfield","Two Rivers-Ottauquechee Regional Commission",1297,2.0707007813422994E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.3365580356338608E-2}]
["Brookline","Windham Regional Commission",567,9.0523310949967904E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.2279106029106028E-2}]
["Brownington","Northeastern Vermont Development Association",973,1.5534247187710543E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.5085271317829458E-2}]
["Brunswick","Northeastern Vermont Development Association",84,1.3410860881476726E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.3023255813953488E-3}]
["Buel's Gore","Chittenden County Regional Planning Commission",43,6.8650835464702291E-5,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.7097538535220486E-4}]
["Burke","Northeastern Vermont Development Association",1711,2.7316646390722239E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.6527131782945738E-2}]
["Burlington","Chittenden County Regional Planning Commission",42342,6.7600318028986611E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.26682883178100136}]
["Cabot","Central Vermont Regional Planning Commission",1393,2.2239677628448904E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.1481995527797053E-2}]
["Calais","Central Vermont Regional Planning Commission",1556,2.484202325187832E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.3995682010949187E-2}]
["Cambridge","Lamoille County Planning Commission",3713,5.9279198158241776E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.14945860000805056}]
["Canaan","Northeastern Vermont Development Association",1164,1.8583621507189179E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.8046511627906978E-2}]
["Castleton","Rutland Regional Planning Commission",4669,7.4542035066208143E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.749763473699936E-2}]
["Cavendish","Southern Windsor County Regional Planning Commission",1587,2.5336947879647104E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.3591921782336913E-2}]
["Charleston","Northeastern Vermont Development Association",939,1.4991426628222198E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.4558139534883722E-2}]
["Charlotte","Chittenden County Regional Planning Commission",3810,6.0827833283840869E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.4009679492834897E-2}]
["Chelsea","Two Rivers-Ottauquechee Regional Commission",1430,2.2830394119656809E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.5761588210920748E-2}]
["Chester","Southern Windsor County Regional Planning Commission",3128,4.9939491472927623E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.12534059945504086}]
["Chittenden","Rutland Regional Planning Commission",1198,1.9126442066677524E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.9884807542284264E-2}]
["Clarendon","Rutland Regional Planning Commission",2535,4.0472062303027979E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.2076783906252593E-2}]
["Colchester","Chittenden County Regional Planning Commission",17249,2.7538564207689534E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.10869894004512053}]
["Concord","Northeastern Vermont Development Association",1203,1.9206268619543455E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.8651162790697676E-2}]
["Corinth","Two Rivers-Ottauquechee Regional Commission",1302,2.0786834366288928E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.3455655839593578E-2}]
["Cornwall","Addison County Regional Planning Commission",1089,1.7386223214200186E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.0099502487562192E-2}]
["Coventry","Northeastern Vermont Development Association",1123,1.7929043773688529E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.7410852713178295E-2}]
["Craftsbury","Northeastern Vermont Development Association",1238,1.9765054489604985E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.9193798449612404E-2}]
["Danby","Rutland Regional Planning Commission",1366,2.1808614242972871E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.2673328132521126E-2}]
["Danville","Northeastern Vermont Development Association",2247,3.5874052857950245E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.4837209302325582E-2}]
["Derby","Northeastern Vermont Development Association",4561,7.2817781524303991E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.0713178294573645E-2}]
["Dorset","Bennington County Regional Commission",2118,3.3814527794009176E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.0151657152594351E-2}]
["Dover","Windham Regional Commission",1335,2.1313689615204087E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.8911122661122664E-2}]
["Dummerston","Windham Regional Commission",1933,3.086094533796966E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.1861573111573111E-2}]
["Duxbury","Central Vermont Regional Planning Commission",1409,2.2495122597619892E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.1728737759272112E-2}]
["East Haven","Northeastern Vermont Development Association",338,5.3962749737370645E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.2403100775193804E-3}]
["East Montpelier","Central Vermont Regional Planning Commission",2601,{"$f":"C66/SUM($C$2:$C$256)","v":4.1525772800858297E-3},{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.0111034004163777E-2}]
["Eden","Lamoille County Planning Commission",1353,2.1601065205521441E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.4462021494988515E-2}]
["Elmore","Lamoille County Planning Commission",946,1.5103183802234505E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.8079136980235878E-2}]
["Enosburg Falls","Northwest Regional Planning Commission",2771,4.4239875598300017E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.0194728738338919E-2}]
["Essex","Chittenden County Regional Planning Commission",20172,3.2205224488231966E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.12711896449592272}]
["Fair Haven","Rutland Regional Planning Commission",2694,4.3010546684164649E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.4715919464869622E-2}]
["Fairfax","Northwest Regional Planning Commission",4397,7.0199470590301396E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.964858255592791E-2}]
["Fairfield","Northwest Regional Planning Commission",1856,2.9631616423834292E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.3620143102979803E-2}]
["Fairlee","Two Rivers-Ottauquechee Regional Commission",1029,1.6428304579808992E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.8537534453872344E-2}]
["Fayston","Central Vermont Regional Planning Commission",1314,2.0978418093167165E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.0263705759888964E-2}]
["Ferdinand","Northeastern Vermont Development Association",28,4.4702869604922427E-5,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.3410852713178299E-4}]
["Ferrisburgh","Addison County Regional Planning Commission",2779,4.4367598082885509E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.6810392482034279E-2}]
["Fletcher","Northwest Regional Planning Commission",1244,1.9860846353044106E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.2534190743592065E-2}]
["Franklin","Northwest Regional Planning Commission",1240,1.979698511075136E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.2461733538628747E-2}]
["Georgia","Northwest Regional Planning Commission",4610,7.3600081742390133E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":8.350692872022461E-2}]
["Glastenbury","Bennington County Regional Commission",9,1.4368779515867922E-5,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.5560194257476351E-4}]
["Glover","Northeastern Vermont Development Association",1072,1.7114812934456013E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.6620155038759691E-2}]
["Goshen","Addison County Regional Planning Commission",135,2.1553169273801884E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.7313432835820899E-3}]
["Grafton","Windham Regional Commission",609,9.7228741390706277E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.3188669438669439E-2}]
["Granby","Northeastern Vermont Development Association",85,1.3570513987208593E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.3178294573643412E-3}]
["Grand Isle","Northwest Regional Planning Commission",2264,3.6145463137694416E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.1010778009238288E-2}]
["Granville","Two Rivers-Ottauquechee Regional Commission",308,4.917315656541467E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.5486497685060081E-3}]
["Greensboro","Northeastern Vermont Development Association",723,1.1542919544413899E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.1209302325581398E-2}]
["Groton","Northeastern Vermont Development Association",1013,1.6172859610638006E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.5705426356589149E-2}]
["Guildhall","Northeastern Vermont Development Association",209,3.3367499097959955E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.2403100775193804E-3}]
["Guilford","Windham Regional Commission",2151,3.4341383042924335E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.6582640332640333E-2}]
["Halifax","Windham Regional Commission",692,1.1047994916645112E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.4986139986139985E-2}]
["Hancock","Two Rivers-Ottauquechee Regional Commission",395,6.3062976764086988E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.1159631771424443E-3}]
["Hardwick","Northeastern Vermont Development Association",2976,4.7512764265803262E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.6139534883720933E-2}]
["Hartford","Two Rivers-Ottauquechee Regional Commission",9869,1.5756165004677837E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.17779098884865516}]
["Hartland","Two Rivers-Ottauquechee Regional Commission",3397,5.4234160017114811E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.1197283323425021E-2}]
["Highgate","Northwest Regional Planning Commission",3576,5.7091950609715215E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.4776741237206781E-2}]
["Hinesburg","Chittenden County Regional Planning Commission",4451,7.1061597361253472E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.8049103260527071E-2}]
["Holland","Northeastern Vermont Development Association",689,1.1000098984925554E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.068217054263566E-2}]
["Hubbardton","Rutland Regional Planning Commission",624,9.9623537976684258E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.0357362192308331E-2}]
["Huntington","Chittenden County Regional Planning Commission",1924,3.0717257542810981E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.2124573056224238E-2}]
["Hyde Park","Lamoille County Planning Commission",3011,4.8071550135864796E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.12120114317916515}]
["Ira","Rutland Regional Planning Commission",441,7.0407019627752819E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.3198665493717533E-3}]
["Irasburg","Northeastern Vermont Development Association",1195,1.9078546134957963E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.8527131782945738E-2}]
["Isle La Motte","Northwest Regional Planning Commission",577,9.2119842007286562E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.0451951815958699E-2}]
["Jamaica","Windham Regional Commission",899,1.4352814205294735E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.9468988218988219E-2}]
["Jay","Northeastern Vermont Development Association",818,1.3059624048866623E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.268217054263566E-2}]
["Jericho","Chittenden County Regional Planning Commission",5040,8.0465165288860357E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.1760835864537505E-2}]
["Johnson","Lamoille County Planning Commission",3491,5.5734899210994355E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.14052248118182184}]
["Killington","Rutland Regional Planning Commission",896,1.4304918273575177E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.4872109814596579E-2}]
["Kirby","Northeastern Vermont Development Association",435,6.944910099336162E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.744186046511628E-3}]
["Landgrove","Bennington County Regional Commission",132,2.1074209956606287E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.7488284910965324E-3}]
["Leicester","Addison County Regional Planning Commission",1226,1.9573470762726747E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.3886124930901054E-2}]
["Lemington","Northeastern Vermont Development Association",134,2.1393516168070016E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.0775193798449614E-3}]
["Lewis","Northeastern Vermont Development Association",0,0,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0}]
["Lincoln","Addison County Regional Planning Commission",1221,1.9493644209860814E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.3747927031509126E-2}]
["Londonderry","Windham Regional Commission",1596,2.5480635674805783E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.4563409563409565E-2}]
["Lowell","Northeastern Vermont Development Association",810,1.2931901564281129E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.2558139534883722E-2}]
["Ludlow","Southern Windsor County Regional Planning Commission",2131,3.4022076831460601E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":8.539028690495272E-2}]
["Lunenburg","Northeastern Vermont Development Association",1331,2.1249828372911336E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.0635658914728683E-2}]
["Lyndon","Northeastern Vermont Development Association",5966,9.5249042879631141E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":9.2496124031007765E-2}]
["Maidstone","Northeastern Vermont Development Association",217,3.4644723943814878E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.3643410852713181E-3}]
["Manchester","Bennington County Regional Commission",4352,6.9481031614507995E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.12359773934281899}]
["Marlboro","Windham Regional Commission",1196,1.9094511445531151E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.5900900900900903E-2}]
["Marshfield","Central Vermont Regional Planning Commission",1724,2.7524195428173664E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.6586475441437274E-2}]
["Mendon","Rutland Regional Planning Commission",862,1.3762097714086832E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.4307766361810548E-2}]
["Middlebury","Addison County Regional Planning Commission",8505,1.3578496642495186E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.23507462686567165}]
["Middlesex","Central Vermont Regional Planning Commission",1899,3.0318124778481318E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.92852185981957E-2}]
["Middletown Springs","Rutland Regional Planning Commission",731,1.167064202899939E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.2133384234899664E-2}]
["Milton","Chittenden County Regional Planning Commission",10533,{"$f":"C130/SUM($C$2:$C$256)","v":1.6816261626737425E-2},{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.6376365904994752E-2}]
["Monkton","Addison County Regional Planning Commission",2043,3.2617129501020183E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.6467661691542291E-2}]
["Montgomery","Northwest Regional Planning Commission",1084,1.7306396661334253E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.9635902545059324E-2}]
["Montpelier","Central Vermont Regional Planning Commission",7760,1.2389081004792786E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.1196699822654021}]
["Moretown","Central Vermont Regional Planning Commission",1653,2.6390658377477417E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.5491556789266713E-2}]
["Morgan","Northeastern Vermont Development Association",721,1.1510988923267523E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.1178294573643411E-2}]
["Morristown","Lamoille County Planning Commission",5314,8.4839660385913479E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.21390331280441166}]
["Mount Holly","Rutland Regional Planning Commission",1258,2.0084360701068719E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.0880707753083143E-2}]
["Mount Tabor","Rutland Regional Planning Commission",271,4.3265991653335632E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.4981492854415991E-3}]
["New Haven","Addison County Regional Planning Commission",1648,2.6310831824611484E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.5550027639579882E-2}]
["Newark","Northeastern Vermont Development Association",534,8.5254758460816336E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":8.2790697674418618E-3}]
["Newbury","Two Rivers-Ottauquechee Regional Commission",2155,3.4405244285217081E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.8822533282891057E-2}]
["Newfane","Windham Regional Commission",1819,2.9040899932626391E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.9392758142758146E-2}]
["Newport","Northeastern Vermont Development Association",1764,2.8162807851101128E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.734883720930233E-2}]
["Newport City","Northeastern Vermont Development Association",4535,7.240268344940114E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.0310077519379857E-2}]
["North Hero","Northwest Regional Planning Commission",939,1.4991426628222198E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.7009328865139027E-2}]
["Northfield","Central Vermont Regional Planning Commission",6175,9.8585792789427137E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":9.5227079959904384E-2}]
["Norton","Northeastern Vermont Development Association",161,2.5704150022830394E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.4961240310077521E-3}]
["Norwich","Two Rivers-Ottauquechee Regional Commission",3400,5.428205594883437E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.1251328613378002E-2}]
["Orange","Central Vermont Regional Planning Commission",1048,1.6731645480699536E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.6161616161616162E-2}]
["Orwell","Addison County Regional Planning Commission",1242,1.9828915731897731E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.4328358208955224E-2}]
["Panton","Addison County Regional Planning Commission",740,1.181432982415807E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.0453289110005532E-2}]
["Pawlet","Rutland Regional Planning Commission",1440,2.2990047225388676E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.3901605059173072E-2}]
["Peacham","Northeastern Vermont Development Association",695,1.1095890848364673E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.0775193798449613E-2}]
["Peru","Bennington County Regional Commission",348,5.5559280794689303E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":9.8832751128908585E-3}]
["Pittsfield","Two Rivers-Ottauquechee Regional Commission",617,9.8505966236561195E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.1115314633663007E-2}]
["Pittsford","Rutland Regional Planning Commission",2940,4.6938013085168545E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.8799110329145023E-2}]
["Plainfield","Central Vermont Regional Planning Commission",1304,2.0818764987435298E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.0109491865217054E-2}]
["Plymouth","Two Rivers-Ottauquechee Regional Commission",471,7.5196612799708793E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":8.485110522617953E-3}]
["Pomfret","Two Rivers-Ottauquechee Regional Commission",963,1.5374594081978676E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.7348538074906768E-2}]
["Poultney","Rutland Regional Planning Commission",3382,5.3994680358517011E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.6135575215363422E-2}]
["Pownal","Bennington County Regional Commission",3495,5.5798760453287096E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":9.9258754366533183E-2}]
["Proctor","Rutland Regional Planning Commission",1650,2.6342762445757859E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.7387255796969146E-2}]
["Putney","Windham Regional Commission",2696,4.3042477305311024E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.8385308385308393E-2}]
["Randolph","Two Rivers-Ottauquechee Regional Commission",4768,7.6122600812953611E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":8.5895980831937155E-2}]
["Reading","Southern Windsor County Regional Planning Commission",739,1.1798364513584882E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.961211732649463E-2}]
["Readsboro","Windham Regional Commission",777,1.2405046315365972E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.6826923076923076E-2}]
["Richford","Northwest Regional Planning Commission",2329,3.7183208324951546E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.2188207589892217E-2}]
["Richmond","Chittenden County Regional Planning Commission",4114,6.5681287698089591E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.5925412449743512E-2}]
["Ripton","Addison County Regional Planning Commission",650,1.0377451872571276E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.7965726920950803E-2}]
["Rochester","Two Rivers-Ottauquechee Regional Commission",1095,1.7482015077639305E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.9726530832837916E-2}]
["Rockingham","Windham Regional Commission",5190,8.2859961874838343E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.11239604989604988}]
["Roxbury","Central Vermont Regional Planning Commission",684,1.0920272432059621E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.054823039555864E-2}]
["Royalton","Two Rivers-Ottauquechee Regional Commission",2778,4.4351632772312317E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.0045938496460024E-2}]
["Rupert","Bennington County Regional Commission",620,9.89849255537568E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.7608133821817046E-2}]
["Rutland","Rutland Regional Planning Commission",16217,2.5890944156536679E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.26917522864209009}]
["Rutland City","Rutland Regional Planning Commission",4048,6.4627577200259273E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.7190067555230965E-2}]
["Ryegate","Northeastern Vermont Development Association",1118,1.7849217220822597E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.7333333333333336E-2}]
["Saint Albans","Northwest Regional Planning Commission",6157,9.8298417199109769E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.11152975273978806}]
["Saint Albans City","Northwest Regional Planning Commission",6889,1.0998502453868235E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.12478942124807535}]
["Saint George","Chittenden County Regional Planning Commission",772,1.2325219762500039E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.8649534300442363E-3}]
["Saint Johnsbury","Northeastern Vermont Development Association",7573,1.2090529697074198E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.11741085271317832}]
["Salisbury","Addison County Regional Planning Commission",1142,1.8232384674579075E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.1564400221116645E-2}]
["Sandgate","Bennington County Regional Commission",516,8.2381002557642749E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.4654511374286442E-2}]
["Searsburg","Windham Regional Commission",97,1.5486351255990984E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.1006583506583509E-3}]
["Shaftsbury","Bennington County Regional Commission",3558,5.6804575019397856E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.10104796796455653}]
["Sharon","Two Rivers-Ottauquechee Regional Commission",1521,2.428323738181679E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.7400962006161163E-2}]
["Sheffield","Northeastern Vermont Development Association",568,9.068296405569978E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":8.806201550387598E-3}]
["Shelburne","Chittenden County Regional Planning Commission",7452,1.189734943913864E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.6960664456851882E-2}]
["Sheldon","Northwest Regional Planning Commission",2329,3.7183208324951546E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.2188207589892217E-2}]
["Shoreham","Addison County Regional Planning Commission",1179,1.8823101165786978E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.2587064676616914E-2}]
["Shrewsbury","Rutland Regional Planning Commission",1158,1.8487829643750061E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.9220874068418346E-2}]
["Somerset","Windham Regional Commission",7,1.1175717401230607E-5,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.5159390159390161E-4}]
["South Burlington","Chittenden County Regional Planning Commission",18378,2.9341047771402298E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.11581361934890283}]
["South Hero","Northwest Regional Planning Commission",1576,{"$f":"C194/SUM($C$2:$C$256)","v":2.5161329463342049E-3},{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.8548138755547504E-2}]
["Springfield","Southern Windsor County Regional Planning Commission",9301,1.4849335364120838E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.37269594486295882}]
["Stamford","Bennington County Regional Commission",878,1.4017542683257818E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.4935389508960269E-2}]
["Stannard","Northeastern Vermont Development Association",278,4.4383563393458691E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.3100775193798454E-3}]
["Starksboro","Addison County Regional Planning Commission",1762,2.8130877229954753E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.870093974571587E-2}]
["Stockbridge","Two Rivers-Ottauquechee Regional Commission",735,1.1734503271292136E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.3241096038480244E-2}]
["Stowe","Lamoille County Planning Commission",4371,6.9784372515398546E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.17594493418669241}]
["Strafford","Two Rivers-Ottauquechee Regional Commission",1037,1.6556027064394483E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.868165522708029E-2}]
["Stratton","Windham Regional Commission",171,2.7300681080149052E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.7032224532224534E-3}]
["Sudbury","Rutland Regional Planning Commission",499,7.9666899760201038E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":8.2825700864773352E-3}]
["Sunderland","Bennington County Regional Commission",934,1.4911600075356267E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.6525801596092129E-2}]
["Sutton","Northeastern Vermont Development Association",948,1.5135114423380878E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.4697674418604652E-2}]
["Swanton","Northwest Regional Planning Commission",6433,1.0270484291730927E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.11652929988225705}]
["Thetford","Two Rivers-Ottauquechee Regional Commission",2589,4.1334189073980055E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.6641085229422251E-2}]
["Tinmouth","Rutland Regional Planning Commission",558,8.9086432998381122E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":9.2618719604295654E-3}]
["Topsham","Two Rivers-Ottauquechee Regional Commission",1228,1.9605401383873122E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.2122538687420056E-2}]
["Townshend","Windham Regional Commission",1126,1.7976939705408089E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.4384961884961885E-2}]
["Troy","Northeastern Vermont Development Association",1413,2.2558983839912638E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.1906976744186048E-2}]
["Tunbridge","Two Rivers-Ottauquechee Regional Commission",1237,1.9749089179031802E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.2284674557278998E-2}]
["Underhill","Chittenden County Regional Planning Commission",3040,4.8534544142487205E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.9157329569086116E-2}]
["Vergennes","Addison County Regional Planning Commission",2579,4.1174535968248188E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.1282476506357106E-2}]
["Vernon","Windham Regional Commission",2027,3.2361684531849199E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.3897262647262653E-2}]
["Vershire","Two Rivers-Ottauquechee Regional Commission",679,1.0840445879193687E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.2232250626024605E-2}]
["Victory","Northeastern Vermont Development Association",108,1.7242535419041506E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.6744186046511629E-3}]
["Waitsfield","Central Vermont Regional Planning Commission",1607,2.5656254091110833E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.4782172873775925E-2}]
["Walden","Northeastern Vermont Development Association",1044,1.666778423840679E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.6186046511627909E-2}]
["Wallingford","Rutland Regional Planning Commission",2098,3.3495221582545446E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.4823310704267432E-2}]
["Waltham","Addison County Regional Planning Commission",486,7.7591409385686775E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.3432835820895522E-2}]
["Wardsboro","Windham Regional Commission",694,1.1079925537791488E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.5029452529452531E-2}]
["Warners Grant","Northeastern Vermont Development Association",0,0,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0}]
["Warren","Central Vermont Regional Planning Commission",1651,2.6358727756331042E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.5460714010332328E-2}]
["Warren Gore","Northeastern Vermont Development Association",4,6.3861242292746321E-6,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.2015503875968993E-5}]
["Washington","Central Vermont Regional Planning Commission",1067,1.7034986381590082E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.6454622561492792E-2}]
["Waterbury","Central Vermont Regional Planning Commission",5083,8.1151673643507383E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":7.838692266173182E-2}]
["Waterford","Northeastern Vermont Development Association",1489,2.3772347443474819E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.3085271317829462E-2}]
["Waterville","Lamoille County Planning Commission",724,1.1558884854987084E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.9143018154007161E-2}]
["Weathersfield","Southern Windsor County Regional Planning Commission",2813,4.4910418642373851E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.11271838435646739}]
["Wells","Rutland Regional Planning Commission",1116,1.7817286599676224E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.8523743920859131E-2}]
["West Fairlee","Two Rivers-Ottauquechee Regional Commission",650,1.0377451872571276E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.1709812823145793E-2}]
["West Haven","Rutland Regional Planning Commission",290,4.6299400662241084E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.8135176855279103E-3}]
["West Rutland","Rutland Regional Planning Commission",2335,3.7279000188390663E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":3.8757116536923E-2}]
["West Windsor","Southern Windsor County Regional Planning Commission",1094,1.746604976706612E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.3837153389966348E-2}]
["Westfield","Northeastern Vermont Development Association",534,8.5254758460816336E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":8.2790697674418618E-3}]
["Westford","Chittenden County Regional Planning Commission",1937,3.0924806580262406E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.2206495847144672E-2}]
["Westminster","Windham Regional Commission",3148,5.0258797684391357E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.817394317394318E-2}]
["Westmore","Northeastern Vermont Development Association",393,6.2743670552623258E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.0930232558139537E-3}]
["Weston","Windham Regional Commission",598,9.5472557227655754E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.2950450450450452E-2}]
["Weybridge","Addison County Regional Planning Commission",854,1.363437522950134E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.360420121614152E-2}]
["Wheelock","Northeastern Vermont Development Association",866,1.3825958956379578E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.3426356589147287E-2}]
["Whiting","Addison County Regional Planning Commission",409,6.5298120244333116E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.1304588170259814E-2}]
["Whitingham","Windham Regional Commission",1237,1.9749089179031802E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":2.6788808038808041E-2}]
["Williamstown","Central Vermont Regional Planning Commission",3397,5.4234160017114811E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.23864600200478E-2}]
["Williston","Chittenden County Regional Planning Commission",8932,1.4260215403970253E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.6287259115485905E-2}]
["Wilmington","Windham Regional Commission",2257,3.6033705963682112E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.8878205128205128E-2}]
["Windham","Windham Regional Commission",422,6.7373610618847368E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":9.1389466389466389E-3}]
["Windsor","Southern Windsor County Regional Planning Commission",3504,5.594244824844578E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":0.14040711652508417}]
["Winhall","Windham Regional Commission",654,1.0441313114864024E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.4163201663201666E-2}]
["Winooski","Chittenden County Regional Planning Commission",7250,1.1574850165560271E-2,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":4.5687710321011293E-2}]
["Wolcott","Lamoille County Planning Commission",1556,2.484202325187832E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":6.2633337358612082E-2}]
["Woodbury","Central Vermont Regional Planning Commission",897,1.4320883584148362E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.3832986352070321E-2}]
["Woodford","Bennington County Regional Commission",322,5.1408300045660787E-4,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":9.1448695010082071E-3}]
["Woodstock","Two Rivers-Ottauquechee Regional Commission",3017,4.8167341999303913E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":5.4351546596047483E-2}]
["Worcester","Central Vermont Regional Planning Commission",891,1.4225091720709243E-3,{"$f":"town_population[[#This Row],[Pop Share of State]]/(INDEX(regional_population[Pop Share of State],MATCH(town_population[[#This Row],[Regional Planning Commission]],regional_population[Regional Planning Commission],0)))","v":1.3740458015267175E-2}]

{"sheet":"Establishments","index":13,"n_rows":250,"n_cols":37,"rows_kept":250,"cut":false,"hidden":false,"merged":[]}
[null,null,"count",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"share of buildings in town"]
["Municipality","Regional Planning Commission","42. Wholesale trade","44-45. Retail trade","48-49. Transportation and warehousing","51. Information","52. Finance and insurance","53. Real estate and rental and leasing","54. Professional and technical services","55. Management of companies and enterprises","56. Administrative and waste services","61. Educational services","62. Health care and social assistance","71. Arts, entertainment, and recreation","72. Accommodation and food services","81. Other services, except public administration","TOTAL","42. Wholesale trade2","44-45. Retail trade3","48-49. Transportation and warehousing4","51. Information5","52. Finance and insurance6","53. Real estate and rental and leasing7","54. Professional and technical services8","55. Management of companies and enterprises9","56. Administrative and waste services10","61. Educational services11","62. Health care and social assistance12","71. Arts, entertainment, and recreation13","72. Accommodation and food services14","81. Other services, except public administration15","share of state establishments","share of state establishments (no residual)","share of regional establishments",null,"Regional Planning Commission","share of state establishments"]
["Addison",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},4,5,null,1,null,null,4,null,2,1,1,1,3,5,{"$f":"SUM(C3:P3)","v":27},{"$f":"IF($Q3<>0,C3/$Q3,0)","v":0.14814814814814814},{"$f":"IF($Q3<>0,D3/$Q3,0)","v":0.18518518518518517},0,3.7037037037037035E-2,0,0,0.14814814814814814,0,7.407407407407407E-2,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,0.1111111111111111,0.18518518518518517,{"$f":"Q3/Q$250","v":1.4179182858943388E-3},{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4666739095007876E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.8846153846153848E-2},null,"Addison County Regional Planning Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ3,town_establishments[share of state establishments (no residual)])","v":5.0844695529360634E-2}]
["Albany",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,1,null,null,null,2,null,1,1,2,null,null,null,{"$f":"SUM(C4:P4)","v":7},{"$f":"IF($Q4<>0,C4/$Q4,0)","v":0},0,0.14285714285714285,0,0,0,0.2857142857142857,0,0.14285714285714285,0.14285714285714285,0.2857142857142857,0,0,0,{"$f":"Q4/Q$250","v":3.676084444911249E-4},{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.8024879135205606E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.7978067169294038E-3},null,"Bennington County Regional Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ4,town_establishments[share of state establishments (no residual)])","v":6.2306480525829773E-2}]
["Alburgh",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},4,8,5,null,2,1,2,null,3,1,1,1,5,2,35,0.11428571428571428,0.22857142857142856,0.14285714285714285,0,5.7142857142857141E-2,2.8571428571428571E-2,5.7142857142857141E-2,0,8.5714285714285715E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,0.14285714285714285,5.7142857142857141E-2,1.8380422224556245E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.9012439567602803E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.4246575342465758E-2},null,"Central Vermont Regional Planning Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ5,town_establishments[share of state establishments (no residual)])","v":0.11021782823618882}]
["Andover",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},1,1,null,null,null,null,null,null,1,null,null,null,1,1,5,0.2,0.2,0,0,0,0,0,0,0.2,0,0,0,0.2,0.2,2.6257746035080349E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.7160627953718287E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":7.9365079365079378E-3},null,"Chittenden County Regional Planning Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ6,town_establishments[share of state establishments (no residual)])","v":0.29436688576239878}]
["Arlington",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},6,12,3,1,2,5,15,null,9,2,5,1,10,5,76,7.8947368421052627E-2,0.15789473684210525,3.9473684210526314E-2,1.3157894736842105E-2,2.6315789473684209E-2,6.5789473684210523E-2,0.19736842105263158,0,0.11842105263157894,2.6315789473684209E-2,6.5789473684210523E-2,1.3157894736842105E-2,0.13157894736842105,6.5789473684210523E-2,3.9911773973322134E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.1284154489651809E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.6259808195292064E-2},null,"Lamoille County Planning Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ7,town_establishments[share of state establishments (no residual)])","v":4.4326144820468254E-2}]
["Athens",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},null,null,null,null,null,null,null,null,1,null,null,null,null,1,2,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0.5,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.28783000643915E-3},null,"Northeastern Vermont Development Association",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ8,town_establishments[share of state establishments (no residual)])","v":7.9254712368949973E-2}]
["Averill",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,null,null,null,null,null,null,null,1,null,null,1,null,2,0,0,0,0,0,0,0,0,0,0.5,0,0,0.5,0,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3708019191226866E-3},null,"Northwest Regional Planning Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ9,town_establishments[share of state establishments (no residual)])","v":5.5516323537400179E-2}]
["Bakersfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},1,1,1,null,null,null,1,null,2,1,null,1,null,1,9,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,0.1111111111111111,0,0.22222222222222221,0.1111111111111111,0,0.1111111111111111,0,0.1111111111111111,4.7263942863144627E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692926E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.8062622309197664E-3},null,"Rutland Regional Planning Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ10,town_establishments[share of state establishments (no residual)])","v":9.6583193003422246E-2}]
["Baltimore",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,5.2515492070160695E-5,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.4321255907436576E-5},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.5873015873015875E-3},null,"Southern Windsor County Regional Planning Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ11,town_establishments[share of state establishments (no residual)])","v":3.4222391221685036E-2}]
["Barnard",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},2,1,1,null,null,2,1,null,4,1,0,1,4,2,19,0.10526315789473684,5.2631578947368418E-2,5.2631578947368418E-2,0,0,0.10526315789473684,5.2631578947368418E-2,0,0.21052631578947367,5.2631578947368418E-2,0,5.2631578947368418E-2,0.21052631578947367,0.10526315789473684,9.9779434933305335E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0321038622412952E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.1728395061728399E-2},null,"Two Rivers-Ottauquechee Regional Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ12,town_establishments[share of state establishments (no residual)])","v":8.8000434570047248E-2}]
["Barnet",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},1,5,3,1,null,1,3,null,null,1,1,null,1,1,18,5.5555555555555552E-2,0.27777777777777779,0.16666666666666666,5.5555555555555552E-2,0,5.5555555555555552E-2,0.16666666666666666,0,0,5.5555555555555552E-2,5.5555555555555552E-2,0,5.5555555555555552E-2,5.5555555555555552E-2,9.4527885726289253E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.7778260633385851E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.2337217272104182E-2},null,"Windham Regional Commission",{"$f":"SUMIF(town_establishments[Regional Planning Commission],AJ13,town_establishments[share of state establishments (no residual)])","v":8.4360910424249008E-2}]
["Barre",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},31,73,8,5,22,10,60,1,15,3,49,6,28,37,348,8.9080459770114945E-2,0.20977011494252873,2.2988505747126436E-2,1.4367816091954023E-2,6.3218390804597707E-2,2.8735632183908046E-2,0.17241379310344829,2.8735632183908046E-3,4.3103448275862072E-2,8.6206896551724137E-3,0.14080459770114942,1.7241379310344827E-2,8.0459770114942528E-2,0.10632183908045977,1.8275391240415922E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.890379705578793E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.17151306062099556}]
["Barre City",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},10,18,10,1,4,2,11,1,5,2,3,1,5,11,84,0.11904761904761904,0.21428571428571427,0.11904761904761904,1.1904761904761904E-2,4.7619047619047616E-2,2.3809523809523808E-2,0.13095238095238096,1.1904761904761904E-2,5.9523809523809521E-2,2.3809523809523808E-2,3.5714285714285712E-2,1.1904761904761904E-2,5.9523809523809521E-2,0.13095238095238096,4.4113013338934982E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.5629854962246719E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.1399704287826508E-2}]
["Barton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},8,15,7,4,6,1,7,null,1,4,6,3,7,9,78,0.10256410256410256,0.19230769230769232,8.9743589743589744E-2,5.128205128205128E-2,7.6923076923076927E-2,1.282051282051282E-2,8.9743589743589744E-2,0,1.282051282051282E-2,5.128205128205128E-2,7.6923076923076927E-2,3.8461538461538464E-2,8.9743589743589744E-2,0.11538461538461539,4.0962083814725346E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.2370579607800534E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.3461274845784786E-2}]
["Belvidere",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},null,null,1,1,null,null,1,null,null,1,null,null,null,1,5,0,0,0.2,0.2,0,0,0.2,0,0,0.2,0,0,0,0.2,2.6257746035080349E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.7160627953718287E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.1274509803921559E-3}]
["Bennington",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},21,105,11,17,25,14,52,1,37,11,81,10,51,43,479,4.3841336116910233E-2,0.21920668058455114,2.2964509394572025E-2,3.5490605427974949E-2,5.2192066805845511E-2,2.9227557411273485E-2,0.10855949895615867,2.0876826722338203E-3,7.724425887265135E-2,2.2964509394572025E-2,0.16910229645093947,2.0876826722338204E-2,0.10647181628392484,8.9770354906054284E-2,2.5154920701606975E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.6019881579662122E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.4176111595466433}]
["Benson",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},4,3,null,0,1,0,2,null,2,1,null,null,1,null,14,0.2857142857142857,{"$f":"IF($Q19<>0,D19/$Q19,0)","v":0.21428571428571427},{"$f":"IF($Q19<>0,E19/$Q19,0)","v":0},{"$f":"IF($Q19<>0,F19/$Q19,0)","v":0},{"$f":"IF($Q19<>0,G19/$Q19,0)","v":7.1428571428571425E-2},{"$f":"IF($Q19<>0,H19/$Q19,0)","v":0},{"$f":"IF($Q19<>0,I19/$Q19,0)","v":0.14285714285714285},{"$f":"IF($Q19<>0,J19/$Q19,0)","v":0},{"$f":"IF($Q19<>0,K19/$Q19,0)","v":0.14285714285714285},{"$f":"IF($Q19<>0,L19/$Q19,0)","v":7.1428571428571425E-2},{"$f":"IF($Q19<>0,M19/$Q19,0)","v":0},{"$f":"IF($Q19<>0,N19/$Q19,0)","v":0},{"$f":"IF($Q19<>0,O19/$Q19,0)","v":7.1428571428571425E-2},{"$f":"IF($Q19<>0,P19/$Q19,0)","v":0},{"$f":"Q19/Q$250","v":7.3521688898224981E-4},{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.6049758270411213E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":7.874015748031496E-3}]
["Berkshire",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},1,1,2,null,null,null,null,null,null,1,null,null,1,1,7,0.14285714285714285,0.14285714285714285,0.2857142857142857,0,0,0,0,0,0,0.14285714285714285,0,0,0.14285714285714285,0.14285714285714285,3.676084444911249E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.8024879135205606E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.8493150684931512E-3}]
["Berlin",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},17,47,5,2,12,3,11,1,9,1,39,5,13,17,182,9.3406593406593408E-2,0.25824175824175827,2.7472527472527472E-2,1.098901098901099E-2,6.5934065934065936E-2,1.6483516483516484E-2,6.043956043956044E-2,5.4945054945054949E-3,4.9450549450549448E-2,5.4945054945054949E-3,0.21428571428571427,2.7472527472527472E-2,7.1428571428571425E-2,9.3406593406593408E-2,9.5578195567692474E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.8864685751534585E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.9699359290290798E-2}]
["Bethel",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},5,14,1,2,5,null,9,null,3,2,3,1,7,4,56,8.9285714285714288E-2,0.25,1.7857142857142856E-2,3.5714285714285712E-2,8.9285714285714288E-2,0,0.16071428571428573,0,5.3571428571428568E-2,3.5714285714285712E-2,5.3571428571428568E-2,1.7857142857142856E-2,0.125,7.1428571428571425E-2,2.9408675559289992E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.0419903308164485E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.4567901234567905E-2}]
["Bloomfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,null,null,1,null,null,null,1,null,null,null,null,null,2,0,0,0,0,0.5,0,0,0,0.5,0,0,0,0,0,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3708019191226866E-3}]
["Bolton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},1,2,null,null,null,1,5,null,1,2,null,1,1,null,14,7.1428571428571425E-2,0.14285714285714285,0,0,0,7.1428571428571425E-2,0.35714285714285715,0,7.1428571428571425E-2,0.14285714285714285,0,7.1428571428571425E-2,7.1428571428571425E-2,0,7.3521688898224981E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.6049758270411213E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.5835024912345458E-3}]
["Bradford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},2,16,2,2,7,3,6,1,4,2,17,2,9,12,85,2.3529411764705882E-2,0.18823529411764706,2.3529411764705882E-2,2.3529411764705882E-2,8.2352941176470587E-2,3.5294117647058823E-2,7.0588235294117646E-2,1.1764705882352941E-2,4.7058823529411764E-2,2.3529411764705882E-2,0.2,2.3529411764705882E-2,0.10588235294117647,0.14117647058823529,4.4638168259636592E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.617306752132109E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.246913580246914E-2}]
["Braintree",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},1,null,0,null,null,null,2,null,1,1,null,null,1,2,8,0.125,0,0,0,0,0,0.25,0,0.125,0.125,0,0,0.125,0.25,4.2012393656128556E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.3457004725949261E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.9382716049382715E-3}]
["Brandon",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},7,25,1,4,2,1,6,null,4,2,9,2,12,11,86,8.1395348837209308E-2,0.29069767441860467,1.1627906976744186E-2,4.6511627906976744E-2,2.3255813953488372E-2,1.1627906976744186E-2,6.9767441860465115E-2,0,4.6511627906976744E-2,2.3255813953488372E-2,0.10465116279069768,2.3255813953488372E-2,0.13953488372093023,0.12790697674418605,4.5163323180338203E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.6716280080395462E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.8368953880764905E-2}]
["Brattleboro",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},41,109,9,18,27,28,69,2,32,26,97,14,72,62,606,6.7656765676567657E-2,0.17986798679867988,1.4851485148514851E-2,2.9702970297029702E-2,4.4554455445544552E-2,4.6204620462046202E-2,0.11386138613861387,3.3003300330033004E-3,5.2805280528052806E-2,4.2904290429042903E-2,0.16006600660066006,2.3102310231023101E-2,0.11881188118811881,0.10231023102310231,3.1824388194517383E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.2918681079906566E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.39021249195106245}]
["Bridgewater",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},null,4,2,null,null,null,4,null,3,1,null,1,4,2,21,0,0.19047619047619047,9.5238095238095233E-2,0,0,0,0.19047619047619047,0,0.14285714285714285,4.7619047619047616E-2,0,4.7619047619047616E-2,0.19047619047619047,9.5238095238095233E-2,1.1028253334733746E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.140746374056168E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.2962962962962963E-2}]
["Bridport",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},3,4,3,null,2,null,7,null,3,1,1,null,null,null,24,0.125,0.16666666666666666,0.125,0,8.3333333333333329E-2,0,0.29166666666666669,0,0.125,4.1666666666666664E-2,4.1666666666666664E-2,0,0,0,1.2603718096838568E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.3037101417784779E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.5641025641025644E-2}]
["Brighton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},3,7,3,2,2,1,1,null,3,1,4,2,5,2,36,8.3333333333333329E-2,0.19444444444444445,8.3333333333333329E-2,5.5555555555555552E-2,5.5555555555555552E-2,2.7777777777777776E-2,2.7777777777777776E-2,0,8.3333333333333329E-2,2.7777777777777776E-2,0.1111111111111111,5.5555555555555552E-2,0.1388888888888889,5.5555555555555552E-2,1.8905577145257851E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.955565212667717E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.4674434544208364E-2}]
["Bristol",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},3,18,3,2,7,1,30,null,12,2,13,2,10,12,115,2.6086956521739129E-2,0.15652173913043479,2.6086956521739129E-2,1.7391304347826087E-2,6.0869565217391307E-2,8.6956521739130436E-3,0.2608695652173913,0,0.10434782608695652,1.7391304347826087E-2,0.11304347826086956,1.7391304347826087E-2,8.6956521739130432E-2,0.10434782608695652,6.0392815880684798E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.2469444293552058E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.12286324786324786}]
["Brookfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},null,null,1,1,null,null,5,null,2,1,null,null,1,1,12,0,0,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0.41666666666666669,0,0.16666666666666666,8.3333333333333329E-2,0,0,8.3333333333333329E-2,8.3333333333333329E-2,6.3018590484192839E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5185507088923894E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":7.4074074074074077E-3}]
["Brookline",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},1,1,1,null,null,null,3,null,1,null,1,1,null,null,9,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,0.33333333333333331,0,0.1111111111111111,0,0.1111111111111111,0.1111111111111111,0,0,4.7263942863144627E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692926E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.7952350289761758E-3}]
["Brownington",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},1,1,null,null,null,null,2,null,1,1,null,1,1,1,9,0.1111111111111111,0.1111111111111111,0,0,0,0,0.22222222222222221,0,0.1111111111111111,0.1111111111111111,0,0.1111111111111111,0.1111111111111111,0.1111111111111111,4.7263942863144627E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692926E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.1686086360520911E-3}]
["Brunswick",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":0},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0}]
["Burke",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},8,7,1,null,null,3,6,null,4,2,null,1,8,5,45,0.17777777777777778,0.15555555555555556,2.2222222222222223E-2,0,0,6.6666666666666666E-2,0.13333333333333333,0,8.8888888888888892E-2,4.4444444444444446E-2,0,2.2222222222222223E-2,0.17777777777777778,0.1111111111111111,2.3631971431572313E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.4444565158346461E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.0843043180260449E-2}]
["Burlington",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},66,209,23,37,91,63,343,9,92,37,141,32,160,133,1436,4.596100278551532E-2,0.14554317548746518,1.6016713091922007E-2,2.5766016713091922E-2,6.3370473537604458E-2,4.3871866295264621E-2,0.23885793871866295,6.267409470752089E-3,6.4066852367688026E-2,2.5766016713091922E-2,9.8189415041782732E-2,2.2284122562674095E-2,0.11142061281337047,9.2618384401114209E-2,{"$f":"Q38/Q$250","v":7.5412246612750755E-2},{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.8005323483078925E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.26499354124377195}]
["Cabot",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},2,2,1,null,1,null,4,null,null,1,2,null,1,4,18,0.1111111111111111,0.1111111111111111,5.5555555555555552E-2,0,5.5555555555555552E-2,0,0.22222222222222221,0,0,5.5555555555555552E-2,0.1111111111111111,0,5.5555555555555552E-2,0.22222222222222221,9.4527885726289253E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.7778260633385851E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.8713652045342532E-3}]
["Calais",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},null,3,2,null,null,null,2,1,2,3,1,2,1,3,20,0,0.15,0.1,0,0,0,0.1,0.05,0.1,0.15,0.05,0.1,0.05,0.15,1.050309841403214E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.857072449482503E-3}]
["Cambridge",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},7,14,2,1,3,1,14,null,12,1,8,5,14,13,95,7.3684210526315783E-2,0.14736842105263157,2.1052631578947368E-2,1.0526315789473684E-2,3.1578947368421054E-2,1.0526315789473684E-2,0.14736842105263157,0,0.12631578947368421,1.0526315789473684E-2,8.4210526315789472E-2,5.2631578947368418E-2,0.14736842105263157,0.1368421052631579,4.9889717466652661E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.1605193112064752E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.11642156862745097}]
["Canaan",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,0,1,null,1,null,1,null,2,1,2,2,2,2,14,0,0,7.1428571428571425E-2,0,7.1428571428571425E-2,0,7.1428571428571425E-2,0,0.14285714285714285,7.1428571428571425E-2,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,7.3521688898224981E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.6049758270411213E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.5956134338588076E-3}]
["Castleton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},6,20,1,2,5,3,9,1,10,1,11,2,15,15,101,5.9405940594059403E-2,0.19801980198019803,9.9009900990099011E-3,1.9801980198019802E-2,4.9504950495049507E-2,2.9702970297029702E-2,8.9108910891089105E-2,9.9009900990099011E-3,9.9009900990099015E-2,9.9009900990099011E-3,0.10891089108910891,1.9801980198019802E-2,0.14851485148514851,0.14851485148514851,5.3040646990862306E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.4864468466510946E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.6805399325084362E-2}]
["Cavendish",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},2,1,1,null,null,3,2,null,6,1,4,1,2,4,27,7.407407407407407E-2,3.7037037037037035E-2,3.7037037037037035E-2,0,0,0.1111111111111111,7.407407407407407E-2,0,0.22222222222222221,3.7037037037037035E-2,0.14814814814814814,3.7037037037037035E-2,7.407407407407407E-2,0.14814814814814814,1.4179182858943388E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4666739095007876E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.2857142857142864E-2}]
["Charleston",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},1,1,2,1,null,2,null,null,2,1,null,null,null,3,13,7.6923076923076927E-2,7.6923076923076927E-2,0.15384615384615385,7.6923076923076927E-2,0,0.15384615384615385,0,0,0.15384615384615385,7.6923076923076927E-2,0,0,0,0.23076923076923078,6.827013969120891E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.0617632679667553E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.9102124742974631E-3}]
["Charlotte",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},10,9,1,6,2,2,33,null,12,5,3,4,3,18,108,9.2592592592592587E-2,8.3333333333333329E-2,9.2592592592592587E-3,5.5555555555555552E-2,1.8518518518518517E-2,1.8518518518518517E-2,0.30555555555555558,0,0.1111111111111111,4.6296296296296294E-2,2.7777777777777776E-2,3.7037037037037035E-2,2.7777777777777776E-2,0.16666666666666666,5.6716731435773552E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.8666956380031502E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9929876360952208E-2}]
["Chelsea",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},null,4,1,null,2,null,7,null,null,1,9,null,2,5,31,0,0.12903225806451613,3.2258064516129031E-2,0,6.4516129032258063E-2,0,0.22580645161290322,0,0,3.2258064516129031E-2,0.29032258064516131,0,6.4516129032258063E-2,0.16129032258064516,1.6279802541749816E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6839589331305339E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9135802469135803E-2}]
["Chester",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},1,15,4,1,7,4,13,2,10,2,5,1,10,15,90,1.1111111111111112E-2,0.16666666666666666,4.4444444444444446E-2,1.1111111111111112E-2,7.7777777777777779E-2,4.4444444444444446E-2,0.14444444444444443,2.2222222222222223E-2,0.1111111111111111,2.2222222222222223E-2,5.5555555555555552E-2,1.1111111111111112E-2,0.1111111111111111,0.16666666666666666,4.7263942863144627E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692921E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.1428571428571429}]
["Chittenden",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},1,2,1,1,null,1,11,null,3,1,null,1,2,3,27,3.7037037037037035E-2,7.407407407407407E-2,3.7037037037037035E-2,3.7037037037037035E-2,0,3.7037037037037035E-2,0.40740740740740738,0,0.1111111111111111,3.7037037037037035E-2,0,3.7037037037037035E-2,7.407407407407407E-2,0.1111111111111111,1.4179182858943388E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4666739095007876E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.5185601799775026E-2}]
["Clarendon",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},6,10,4,1,null,null,9,null,8,3,2,2,2,9,56,0.10714285714285714,0.17857142857142858,7.1428571428571425E-2,1.7857142857142856E-2,0,0,0.16071428571428573,0,0.14285714285714285,5.3571428571428568E-2,3.5714285714285712E-2,3.5714285714285712E-2,3.5714285714285712E-2,0.16071428571428573,2.9408675559289992E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.0419903308164485E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.1496062992125984E-2}]
["Colchester",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},45,50,14,22,39,34,91,1,53,12,56,14,42,37,510,8.8235294117647065E-2,9.8039215686274508E-2,2.7450980392156862E-2,4.3137254901960784E-2,7.6470588235294124E-2,6.6666666666666666E-2,0.17843137254901961,1.9607843137254902E-3,0.10392156862745099,2.3529411764705882E-2,0.10980392156862745,2.7450980392156862E-2,8.2352941176470587E-2,7.2549019607843143E-2,2.6782900955781955E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.7703840512792656E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.4113305037829872E-2}]
["Concord",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},2,2,2,null,null,null,null,null,2,1,3,null,3,1,16,0.125,0.125,0.125,0,0,0,0,0,0.125,6.25E-2,0.1875,0,0.1875,6.25E-2,8.4024787312257112E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.6914009451898521E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0966415352981493E-2}]
["Corinth",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},null,2,2,3,null,1,4,null,1,1,2,null,null,1,17,0,0.11764705882352941,0.11764705882352941,0.17647058823529413,0,5.8823529411764705E-2,0.23529411764705882,0,5.8823529411764705E-2,5.8823529411764705E-2,0.11764705882352941,0,0,5.8823529411764705E-2,8.9276336519273183E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.2346135042642181E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0493827160493827E-2}]
["Cornwall",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},3,3,1,1,3,null,6,null,3,1,null,1,null,4,26,0.11538461538461539,0.11538461538461539,3.8461538461538464E-2,3.8461538461538464E-2,0.11538461538461539,0,0.23076923076923078,0,0.11538461538461539,3.8461538461538464E-2,0,3.8461538461538464E-2,0,0.15384615384615385,1.3654027938241782E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4123526535933511E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.777777777777778E-2}]
["Coventry",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,2,2,1,null,null,1,null,1,1,null,null,3,1,12,0,0.16666666666666666,0.16666666666666666,8.3333333333333329E-2,0,0,8.3333333333333329E-2,0,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0.25,8.3333333333333329E-2,6.3018590484192839E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5185507088923894E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.2248115147361203E-3}]
["Craftsbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},1,3,2,2,null,1,2,null,4,1,2,null,2,8,28,3.5714285714285712E-2,0.10714285714285714,7.1428571428571425E-2,7.1428571428571425E-2,0,3.5714285714285712E-2,7.1428571428571425E-2,0,0.14285714285714285,3.5714285714285712E-2,7.1428571428571425E-2,0,7.1428571428571425E-2,0.2857142857142857,1.4704337779644996E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.5209951654082243E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9191226867717615E-2}]
["Danby",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},1,2,1,1,null,null,3,null,1,1,1,2,null,2,15,6.6666666666666666E-2,0.13333333333333333,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0.2,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0.13333333333333333,0,0.13333333333333333,7.8773238105241041E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.1481883861154862E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.4364454443194587E-3}]
["Danville",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},1,5,4,4,3,null,11,null,1,1,4,1,6,3,44,2.2727272727272728E-2,0.11363636363636363,9.0909090909090912E-2,9.0909090909090912E-2,6.8181818181818177E-2,0,0.25,0,2.2727272727272728E-2,2.2727272727272728E-2,9.0909090909090912E-2,2.2727272727272728E-2,0.13636363636363635,6.8181818181818177E-2,2.3106816510870707E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.3901352599272094E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.0157642220699107E-2}]
["Derby",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},10,31,9,3,5,6,9,1,8,2,9,1,13,10,117,8.5470085470085472E-2,0.26495726495726496,7.6923076923076927E-2,2.564102564102564E-2,4.2735042735042736E-2,5.128205128205128E-2,7.6923076923076927E-2,8.5470085470085479E-3,6.8376068376068383E-2,1.7094017094017096E-2,7.6923076923076927E-2,8.5470085470085479E-3,0.1111111111111111,8.5470085470085472E-2,6.1443125722088019E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.3555869411700801E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.0191912268677182E-2}]
["Dorset",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},5,5,2,3,6,3,16,1,5,3,3,3,10,7,72,6.9444444444444448E-2,6.9444444444444448E-2,2.7777777777777776E-2,4.1666666666666664E-2,8.3333333333333329E-2,4.1666666666666664E-2,0.22222222222222221,1.3888888888888888E-2,6.9444444444444448E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,0.1388888888888889,9.7222222222222224E-2,3.7811154290515701E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.911130425335434E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.2772449869224048E-2}]
["Dover",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},4,9,2,null,6,14,10,null,9,2,2,null,26,6,90,4.4444444444444446E-2,0.1,2.2222222222222223E-2,0,6.6666666666666666E-2,0.15555555555555556,0.1111111111111111,0,0.1,2.2222222222222223E-2,2.2222222222222223E-2,0,0.28888888888888886,6.6666666666666666E-2,4.7263942863144627E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692921E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.7952350289761749E-2}]
["Dummerston",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},5,2,1,5,null,2,4,null,4,1,1,null,2,4,31,0.16129032258064516,6.4516129032258063E-2,3.2258064516129031E-2,0.16129032258064516,0,6.4516129032258063E-2,0.12903225806451613,0,0.12903225806451613,3.2258064516129031E-2,3.2258064516129031E-2,0,6.4516129032258063E-2,0.12903225806451613,1.6279802541749816E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6839589331305339E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9961365099806824E-2}]
["Duxbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},null,null,1,null,null,null,4,null,5,1,1,null,null,2,14,0,0,7.1428571428571425E-2,0,0,0,0.2857142857142857,0,0.35714285714285715,7.1428571428571425E-2,7.1428571428571425E-2,0,0,0.14285714285714285,7.3521688898224981E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.6049758270411213E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.8999507146377528E-3}]
["East Haven",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,1,null,null,1,1,null,null,null,null,null,null,2,5,0,0,0.2,0,0,0.2,0.2,0,0,0,0,0,0,0.4,2.6257746035080349E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.7160627953718287E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.4270047978067165E-3}]
["East Montpelier",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},2,18,2,null,4,0,8,null,4,1,2,3,null,5,49,4.0816326530612242E-2,0.36734693877551022,4.0816326530612242E-2,0,8.1632653061224483E-2,0,0.16326530612244897,0,8.1632653061224483E-2,2.0408163265306121E-2,4.0816326530612242E-2,6.1224489795918366E-2,0,0.10204081632653061,2.5732591114378742E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.6617415394643924E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.4149827501232134E-2}]
["Eden",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},0,3,1,null,null,null,2,null,2,1,null,null,null,null,9,0,0.33333333333333331,0.1111111111111111,0,0,0,0.22222222222222221,0,0.22222222222222221,0.1111111111111111,0,0,0,0,4.7263942863144627E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692926E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.1029411764705881E-2}]
["Elmore",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},null,1,null,null,null,null,3,null,3,1,null,1,1,null,10,0,0.1,0,0,0,0,0.3,0,0.3,0.1,0,0.1,0.1,0,5.2515492070160698E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.4321255907436574E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.2254901960784312E-2}]
["Enosburg Falls",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},3,23,8,1,6,1,9,null,4,1,6,1,10,12,{"$f":"SUM(C68:P68)","v":85},{"$f":"IF($Q68<>0,C68/$Q68,0)","v":3.5294117647058823E-2},0.27058823529411763,9.4117647058823528E-2,1.1764705882352941E-2,7.0588235294117646E-2,1.1764705882352941E-2,0.10588235294117647,0,4.7058823529411764E-2,1.1764705882352941E-2,7.0588235294117646E-2,1.1764705882352941E-2,0.11764705882352941,0.14117647058823529,{"$f":"Q68/Q$250","v":4.4638168259636592E-3},{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.617306752132109E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.3170254403131125E-2}]
["Essex",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},48,96,10,9,35,23,124,4,53,15,57,21,53,78,626,7.6677316293929709E-2,0.15335463258785942,1.5974440894568689E-2,1.437699680511182E-2,5.5910543130990413E-2,3.6741214057507986E-2,0.19808306709265175,6.3897763578274758E-3,8.4664536741214061E-2,2.3961661341853034E-2,9.1054313099041537E-2,3.3546325878594248E-2,8.4664536741214061E-2,0.12460063897763578,3.2874698035920594E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.4005106198055295E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.11551946853663038}]
["Fair Haven",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},4,17,2,1,8,null,5,1,5,1,4,null,9,4,61,6.5573770491803282E-2,0.27868852459016391,3.2786885245901641E-2,1.6393442622950821E-2,0.13114754098360656,0,8.1967213114754092E-2,1.6393442622950821E-2,8.1967213114754092E-2,1.6393442622950821E-2,6.5573770491803282E-2,0,0.14754098360655737,6.5573770491803282E-2,3.2034450162798027E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.3135966103536316E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.4308211473565803E-2}]
["Fairfax",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},9,8,3,1,4,3,13,null,4,3,6,null,2,7,63,0.14285714285714285,0.12698412698412698,4.7619047619047616E-2,1.5873015873015872E-2,6.3492063492063489E-2,4.7619047619047616E-2,0.20634920634920634,0,6.3492063492063489E-2,4.7619047619047616E-2,9.5238095238095233E-2,0,3.1746031746031744E-2,0.1111111111111111,3.3084760004201239E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.4222391221685046E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.164383561643836E-2}]
["Fairfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},3,1,3,null,1,null,2,1,1,2,2,null,null,2,18,0.16666666666666666,5.5555555555555552E-2,0.16666666666666666,0,5.5555555555555552E-2,0,0.1111111111111111,5.5555555555555552E-2,5.5555555555555552E-2,0.1111111111111111,0.1111111111111111,0,0,0.1111111111111111,9.4527885726289253E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.7778260633385851E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.7612524461839533E-2}]
["Fairlee",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},3,11,4,null,1,null,8,null,2,1,4,null,8,5,47,6.3829787234042548E-2,0.23404255319148937,8.5106382978723402E-2,0,2.1276595744680851E-2,0,0.1702127659574468,0,4.2553191489361701E-2,2.1276595744680851E-2,8.5106382978723402E-2,0,0.1702127659574468,0.10638297872340426,2.468228127297553E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.5530990276495195E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.9012345679012352E-2}]
["Fayston",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},3,null,0,1,1,null,9,null,3,2,null,1,4,3,27,0.1111111111111111,0,0,3.7037037037037035E-2,3.7037037037037035E-2,0,0.33333333333333331,0,0.1111111111111111,7.407407407407407E-2,0,3.7037037037037035E-2,0.14814814814814814,0.1111111111111111,1.4179182858943388E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4666739095007876E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3307047806801378E-2}]
["Ferrisburgh",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},2,12,3,0,null,null,10,null,6,1,1,2,4,3,44,4.5454545454545456E-2,0.27272727272727271,6.8181818181818177E-2,0,0,0,0.22727272727272727,0,0.13636363636363635,2.2727272727272728E-2,2.2727272727272728E-2,4.5454545454545456E-2,9.0909090909090912E-2,6.8181818181818177E-2,2.3106816510870707E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.3901352599272094E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.7008547008547008E-2}]
["Fletcher",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},1,1,null,null,null,null,null,null,null,1,null,null,1,null,4,0.25,0.25,0,0,0,0,0,0,0,0.25,0,0,0.25,0,2.1006196828064278E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.172850236297463E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.9138943248532287E-3}]
["Franklin",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},2,2,3,1,null,1,2,null,null,1,1,null,null,null,13,0.15384615384615385,0.15384615384615385,0.23076923076923078,7.6923076923076927E-2,0,7.6923076923076927E-2,0.15384615384615385,0,0,7.6923076923076927E-2,7.6923076923076927E-2,0,0,0,6.827013969120891E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.0617632679667553E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.2720156555772995E-2}]
["Georgia",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},4,7,2,null,2,1,3,null,3,1,3,1,2,6,35,0.11428571428571428,0.2,5.7142857142857141E-2,0,5.7142857142857141E-2,2.8571428571428571E-2,8.5714285714285715E-2,0,8.5714285714285715E-2,2.8571428571428571E-2,8.5714285714285715E-2,2.8571428571428571E-2,5.7142857142857141E-2,0.17142857142857143,1.8380422224556245E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.9012439567602803E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.4246575342465758E-2}]
["Glover",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,3,null,null,null,null,1,null,1,1,2,1,1,2,12,0,0.25,0,0,0,0,8.3333333333333329E-2,0,8.3333333333333329E-2,8.3333333333333329E-2,0.16666666666666666,8.3333333333333329E-2,8.3333333333333329E-2,0.16666666666666666,6.3018590484192839E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5185507088923894E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.2248115147361203E-3}]
["Goshen",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},null,null,null,null,null,1,null,null,null,null,0,null,1,null,2,0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.136752136752137E-3}]
["Grafton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},1,2,1,null,1,null,2,null,4,1,null,1,2,4,19,5.2631578947368418E-2,0.10526315789473684,5.2631578947368418E-2,0,5.2631578947368418E-2,0,0.10526315789473684,0,0.21052631578947367,5.2631578947368418E-2,0,5.2631578947368418E-2,0.10526315789473684,0.21052631578947367,9.9779434933305335E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0321038622412952E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.2234385061171927E-2}]
["Granby",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,1,null,null,null,1,null,null,null,null,null,null,null,2,0,0,0.5,0,0,0,0.5,0,0,0,0,0,0,0,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3708019191226866E-3}]
["Grand Isle",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},5,4,1,null,2,3,9,null,5,1,2,1,4,6,43,0.11627906976744186,{"$f":"IF($Q83<>0,D83/$Q83,0)","v":9.3023255813953487E-2},{"$f":"IF($Q83<>0,E83/$Q83,0)","v":2.3255813953488372E-2},{"$f":"IF($Q83<>0,F83/$Q83,0)","v":0},{"$f":"IF($Q83<>0,G83/$Q83,0)","v":4.6511627906976744E-2},{"$f":"IF($Q83<>0,H83/$Q83,0)","v":6.9767441860465115E-2},{"$f":"IF($Q83<>0,I83/$Q83,0)","v":0.20930232558139536},{"$f":"IF($Q83<>0,J83/$Q83,0)","v":0},{"$f":"IF($Q83<>0,K83/$Q83,0)","v":0.11627906976744186},{"$f":"IF($Q83<>0,L83/$Q83,0)","v":2.3255813953488372E-2},{"$f":"IF($Q83<>0,M83/$Q83,0)","v":4.6511627906976744E-2},{"$f":"IF($Q83<>0,N83/$Q83,0)","v":2.3255813953488372E-2},{"$f":"IF($Q83<>0,O83/$Q83,0)","v":9.3023255813953487E-2},{"$f":"IF($Q83<>0,P83/$Q83,0)","v":0.13953488372093023},2.2581661590169101E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.3358140040197731E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.2074363992172216E-2}]
["Granville",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},2,1,1,null,null,null,1,null,1,null,null,null,0,null,6,0.33333333333333331,0.16666666666666666,0.16666666666666666,0,0,0,0.16666666666666666,0,0.16666666666666666,0,0,0,0,0,3.150929524209642E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.2592753544461947E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.7037037037037038E-3}]
["Greensboro",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},3,4,1,1,null,null,3,null,2,1,4,2,2,4,27,0.1111111111111111,0.14814814814814814,3.7037037037037035E-2,3.7037037037037035E-2,0,0,0.1111111111111111,0,7.407407407407407E-2,3.7037037037037035E-2,0.14814814814814814,7.407407407407407E-2,7.407407407407407E-2,0.14814814814814814,1.4179182858943388E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4666739095007876E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.8505825908156269E-2}]
["Groton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,2,2,1,1,1,2,null,2,null,1,null,null,4,16,0,0.125,0.125,6.25E-2,6.25E-2,6.25E-2,0.125,0,0.125,0,6.25E-2,0,0,0.25,8.4024787312257112E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.6914009451898521E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0966415352981493E-2}]
["Guildhall",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,1,null,null,null,null,null,1,1,null,null,null,1,4,0,0,0.25,0,0,0,0,0,0.25,0.25,0,0,0,0.25,2.1006196828064278E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.172850236297463E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.7416038382453733E-3}]
["Guilford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},4,1,1,1,null,1,6,null,8,1,2,null,null,7,32,0.125,3.125E-2,3.125E-2,3.125E-2,0,3.125E-2,0.1875,0,0.25,3.125E-2,6.25E-2,0,0,0.21875,1.6804957462451422E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.7382801890379704E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.06052801030264E-2}]
["Halifax",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},1,1,1,null,null,null,3,null,1,1,1,null,null,0,9,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,0.33333333333333331,0,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,4.7263942863144627E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692926E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.7952350289761758E-3}]
["Hancock",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},null,null,2,null,null,null,null,null,null,null,2,null,2,1,7,0,0,0.2857142857142857,0,0,0,0,0,0,0,0.2857142857142857,0,0.2857142857142857,0.14285714285714285,3.676084444911249E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.8024879135205606E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.3209876543209881E-3}]
["Hardwick",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},5,27,4,2,3,3,17,null,4,5,11,1,7,9,98,5.1020408163265307E-2,0.27551020408163263,4.0816326530612242E-2,2.0408163265306121E-2,3.0612244897959183E-2,3.0612244897959183E-2,0.17346938775510204,0,4.0816326530612242E-2,5.1020408163265307E-2,0.11224489795918367,1.020408163265306E-2,7.1428571428571425E-2,9.1836734693877556E-2,5.1465182228757483E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.3234830789287849E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.7169294037011648E-2}]
["Hartford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},25,58,20,13,24,23,67,1,33,12,42,8,36,41,403,6.2034739454094295E-2,0.14392059553349876,4.9627791563275438E-2,3.2258064516129031E-2,5.9553349875930521E-2,5.7071960297766747E-2,0.16625310173697269,2.4813895781637717E-3,8.1885856079404462E-2,2.9776674937965261E-2,0.10421836228287841,1.9851116625310174E-2,8.9330024813895778E-2,0.10173697270471464,2.116374330427476E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.1891466130696941E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.24876543209876545}]
["Hartland",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},4,5,3,null,1,3,9,null,9,1,3,2,2,6,48,8.3333333333333329E-2,0.10416666666666667,6.25E-2,0,2.0833333333333332E-2,6.25E-2,0.1875,0,0.1875,2.0833333333333332E-2,6.25E-2,4.1666666666666664E-2,4.1666666666666664E-2,0.125,2.5207436193677136E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.6074202835569557E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.9629629629629631E-2}]
["Highgate",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},2,4,4,null,null,null,2,null,4,1,3,null,2,1,23,8.6956521739130432E-2,0.17391304347826086,0.17391304347826086,0,0,0,8.6956521739130432E-2,0,0.17391304347826086,4.3478260869565216E-2,0.13043478260869565,0,8.6956521739130432E-2,4.3478260869565216E-2,1.207856317613696E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.2493888858710412E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.2504892367906065E-2}]
["Hinesburg",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},9,13,2,5,4,null,26,null,10,2,8,5,6,15,105,8.5714285714285715E-2,0.12380952380952381,1.9047619047619049E-2,4.7619047619047616E-2,3.8095238095238099E-2,0,0.24761904761904763,0,9.5238095238095233E-2,1.9047619047619049E-2,7.6190476190476197E-2,4.7619047619047616E-2,5.7142857142857141E-2,0.14285714285714285,5.514126667366873E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.7037318702808405E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9376268684259089E-2}]
["Holland",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,null,null,null,null,null,null,null,1,null,1,null,1,3,0,0,0,0,0,0,0,0,0,0.33333333333333331,0,0.33333333333333331,0,0.33333333333333331,1.575464762104821E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230973E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.0562028786840301E-3}]
["Hubbardton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},null,null,null,null,null,null,0,null,1,null,null,null,1,1,3,0,0,0,0,0,0,0,0,0.33333333333333331,0,0,0,0.33333333333333331,0.33333333333333331,1.575464762104821E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230973E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.6872890888638917E-3}]
["Huntington",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},2,2,1,null,null,null,13,null,3,1,null,1,2,5,30,6.6666666666666666E-2,6.6666666666666666E-2,3.3333333333333333E-2,0,0,0,0.43333333333333335,0,0.1,3.3333333333333333E-2,0,3.3333333333333333E-2,6.6666666666666666E-2,0.16666666666666666,1.5754647621048208E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230972E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.5360767669311688E-3}]
["Hyde Park",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},5,2,4,1,null,null,10,null,15,1,5,null,1,6,50,0.1,0.04,0.08,0.02,0,0,0.2,0,0.3,0.02,0.1,0,0.02,0.12,2.6257746035080348E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.7160627953718287E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.1274509803921559E-2}]
["Ira",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,5.2515492070160695E-5,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.4321255907436576E-5},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.6242969628796395E-4}]
["Irasburg",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},2,3,2,2,null,null,1,null,1,1,null,null,1,3,16,0.125,0.1875,0.125,0.125,0,0,6.25E-2,0,6.25E-2,6.25E-2,0,0,6.25E-2,0.1875,8.4024787312257112E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.6914009451898521E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0966415352981493E-2}]
["Isle La Motte",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},null,2,1,null,1,null,null,null,2,1,null,null,3,1,11,0,0.18181818181818182,9.0909090909090912E-2,0,9.0909090909090912E-2,0,0,0,0.18181818181818182,9.0909090909090912E-2,0,0,0.27272727272727271,9.0909090909090912E-2,5.7767041277176768E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.9753381498180234E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0763209393346381E-2}]
["Jamaica",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},1,6,1,null,null,1,5,1,4,1,null,null,4,1,25,0.04,0.24,0.04,0,0,0.04,0.2,0.04,0.16,0.04,0,0,0.16,0.04,1.3128873017540174E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.3580313976859144E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.6097875080489373E-2}]
["Jay",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,2,2,null,null,null,2,null,1,1,2,null,4,null,14,0,0.14285714285714285,0.14285714285714285,0,0,0,0.14285714285714285,0,7.1428571428571425E-2,7.1428571428571425E-2,0.14285714285714285,0,0.2857142857142857,0,7.3521688898224981E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.6049758270411213E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.5956134338588076E-3}]
["Jericho",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},6,9,4,1,4,1,23,1,7,4,7,2,3,6,78,7.6923076923076927E-2,0.11538461538461539,5.128205128205128E-2,1.282051282051282E-2,5.128205128205128E-2,1.282051282051282E-2,0.29487179487179488,1.282051282051282E-2,8.9743589743589744E-2,5.128205128205128E-2,8.9743589743589744E-2,2.564102564102564E-2,3.8461538461538464E-2,7.6923076923076927E-2,4.0962083814725346E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.2370579607800534E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.4393799594021039E-2}]
["Johnson",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},6,17,1,null,5,null,7,null,5,3,5,null,9,3,61,9.8360655737704916E-2,0.27868852459016391,1.6393442622950821E-2,0,8.1967213114754092E-2,0,0.11475409836065574,0,8.1967213114754092E-2,4.9180327868852458E-2,8.1967213114754092E-2,0,0.14754098360655737,4.9180327868852458E-2,3.2034450162798027E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.3135966103536316E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":7.4754901960784312E-2}]
["Kirby",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,null,null,null,1,null,null,2,null,1,null,null,null,4,0,0,0,0,0,0.25,0,0,0.5,0,0.25,0,0,0,2.1006196828064278E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.172850236297463E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.7416038382453733E-3}]
["Landgrove",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},null,1,null,null,1,null,1,null,1,null,null,null,1,1,6,0,0.16666666666666666,0,0,0.16666666666666666,0,0.16666666666666666,0,0.16666666666666666,0,0,0,0.16666666666666666,0.16666666666666666,3.150929524209642E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.2592753544461947E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.2310374891020037E-3}]
["Leicester",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},2,1,null,null,null,null,1,null,2,1,1,null,0,1,9,0.22222222222222221,0.1111111111111111,0,0,0,0,0.1111111111111111,0,0.22222222222222221,0.1111111111111111,0.1111111111111111,0,0,0.1111111111111111,4.7263942863144627E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692926E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.6153846153846177E-3}]
["Lincoln",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},1,1,null,null,1,2,7,null,3,3,null,1,1,3,23,4.3478260869565216E-2,4.3478260869565216E-2,0,0,4.3478260869565216E-2,8.6956521739130432E-2,0.30434782608695654,0,0.13043478260869565,0.13043478260869565,0,4.3478260869565216E-2,4.3478260869565216E-2,0.13043478260869565,1.207856317613696E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.2493888858710412E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.4572649572649572E-2}]
["Londonderry",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},7,12,4,1,3,6,9,null,12,2,3,3,8,5,75,9.3333333333333338E-2,0.16,5.3333333333333337E-2,1.3333333333333334E-2,0.04,0.08,0.12,0,0.16,2.6666666666666668E-2,0.04,0.04,0.10666666666666667,6.6666666666666666E-2,3.9386619052620524E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.0740941930577437E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.829362524146813E-2}]
["Lowell",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,1,null,1,null,1,null,null,1,null,1,2,null,7,0,0,0.14285714285714285,0,0.14285714285714285,0,0.14285714285714285,0,0,0.14285714285714285,0,0.14285714285714285,0.2857142857142857,0,3.676084444911249E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.8024879135205606E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.7978067169294038E-3}]
["Ludlow",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},4,26,1,3,6,14,11,null,4,2,6,null,24,10,111,3.6036036036036036E-2,0.23423423423423423,9.0090090090090089E-3,2.7027027027027029E-2,5.4054054054054057E-2,0.12612612612612611,9.90990990990991E-2,0,3.6036036036036036E-2,1.8018018018018018E-2,5.4054054054054057E-2,0,0.21621621621621623,9.0090090090090086E-2,5.8292196197878374E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.0296594057254608E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.17619047619047626}]
["Lunenburg",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},1,3,1,null,null,null,1,1,3,1,2,null,null,2,15,6.6666666666666666E-2,0.2,6.6666666666666666E-2,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,0.2,6.6666666666666666E-2,0.13333333333333333,0,0,0.13333333333333333,7.8773238105241041E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.1481883861154862E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0281014393420149E-2}]
["Lyndon",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},8,31,3,2,8,6,11,1,10,6,18,2,23,15,144,5.5555555555555552E-2,0.21527777777777779,2.0833333333333332E-2,1.3888888888888888E-2,5.5555555555555552E-2,4.1666666666666664E-2,7.6388888888888895E-2,6.9444444444444441E-3,6.9444444444444448E-2,4.1666666666666664E-2,0.125,1.3888888888888888E-2,0.15972222222222221,0.10416666666666667,7.5622308581031403E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.8222608506708681E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.8697738176833458E-2}]
["Maidstone",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,1,null,null,null,null,null,null,1,1,null,null,1,4,0,0,0.25,0,0,0,0,0,0,0.25,0.25,0,0,0.25,2.1006196828064278E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.172850236297463E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.7416038382453733E-3}]
["Manchester",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},15,93,4,7,22,18,66,3,21,7,28,13,49,31,377,3.9787798408488062E-2,0.24668435013262599,1.0610079575596816E-2,1.8567639257294429E-2,5.8355437665782495E-2,4.7745358090185673E-2,0.17506631299734748,7.9575596816976128E-3,5.5702917771883291E-2,1.8567639257294429E-2,7.4270557029177717E-2,3.4482758620689655E-2,0.129973474801061,8.2228116710875335E-2,1.9798340510450582E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.0479113477103589E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.32868352223190922}]
["Marlboro",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},1,3,1,1,null,null,1,null,2,2,1,null,2,3,17,5.8823529411764705E-2,0.17647058823529413,5.8823529411764705E-2,5.8823529411764705E-2,0,0,5.8823529411764705E-2,0,0.11764705882352941,0.11764705882352941,5.8823529411764705E-2,0,0.11764705882352941,0.17647058823529413,8.9276336519273183E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.2346135042642181E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0946555054732774E-2}]
["Marshfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},0,3,1,0,null,null,3,null,2,1,null,1,1,1,13,0,0.23076923076923078,7.6923076923076927E-2,0,0,0,0.23076923076923078,0,0.15384615384615385,7.6923076923076927E-2,0,7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,6.827013969120891E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.0617632679667553E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.407097092163627E-3}]
["Mendon",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},1,5,1,null,null,1,8,null,3,null,null,null,6,1,26,3.8461538461538464E-2,0.19230769230769232,3.8461538461538464E-2,0,0,3.8461538461538464E-2,0.30769230769230771,0,0.11538461538461539,0,0,0,0.23076923076923078,3.8461538461538464E-2,1.3654027938241782E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4123526535933511E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.4623172103487063E-2}]
["Middlebury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},12,81,5,8,20,14,50,1,16,9,75,8,29,42,370,3.2432432432432434E-2,0.21891891891891893,1.3513513513513514E-2,2.1621621621621623E-2,5.4054054054054057E-2,3.783783783783784E-2,0.13513513513513514,2.7027027027027029E-3,4.3243243243243246E-2,2.4324324324324326E-2,0.20270270270270271,2.1621621621621623E-2,7.8378378378378383E-2,0.11351351351351352,1.9430732065959459E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.0098864685751536E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.39529914529914539}]
["Middlesex",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},7,3,1,5,null,1,14,0,3,1,1,null,null,2,38,0.18421052631578946,7.8947368421052627E-2,2.6315789473684209E-2,0.13157894736842105,0,2.6315789473684209E-2,0.36842105263157893,0,7.8947368421052627E-2,2.6315789473684209E-2,2.6315789473684209E-2,0,0,5.2631578947368418E-2,1.9955886986661067E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.0642077244825904E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.8728437654016761E-2}]
["Middletown Springs",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},3,2,1,null,null,null,1,null,3,1,null,null,1,null,12,0.25,0.16666666666666666,8.3333333333333329E-2,0,0,0,8.3333333333333329E-2,0,0.25,8.3333333333333329E-2,0,0,8.3333333333333329E-2,0,6.3018590484192839E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5185507088923894E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.749156355455567E-3}]
["Milton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},19,22,11,3,8,8,23,null,13,2,15,4,12,25,165,0.11515151515151516,0.13333333333333333,6.6666666666666666E-2,1.8181818181818181E-2,4.8484848484848485E-2,4.8484848484848485E-2,0.1393939393939394,0,7.8787878787878782E-2,1.2121212121212121E-2,9.0909090909090912E-2,2.4242424242424242E-2,7.2727272727272724E-2,0.15151515151515152,8.6650561915765159E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.9630072247270359E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.044842221812143E-2}]
["Monkton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},null,1,1,null,null,1,4,null,2,1,1,null,null,1,12,0,8.3333333333333329E-2,8.3333333333333329E-2,0,0,8.3333333333333329E-2,0.33333333333333331,0,0.16666666666666666,8.3333333333333329E-2,8.3333333333333329E-2,0,0,8.3333333333333329E-2,6.3018590484192839E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5185507088923894E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.2820512820512822E-2}]
["Montgomery",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},3,2,2,null,null,1,7,null,2,1,null,null,7,1,26,0.11538461538461539,7.6923076923076927E-2,7.6923076923076927E-2,0,0,3.8461538461538464E-2,0.26923076923076922,0,7.6923076923076927E-2,3.8461538461538464E-2,0,0,0.26923076923076922,3.8461538461538464E-2,1.3654027938241782E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4123526535933511E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.544031311154599E-2}]
["Montpelier",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},14,73,5,15,33,12,112,1,31,28,55,4,38,100,521,2.6871401151631478E-2,0.14011516314779271,9.5969289827255271E-3,2.8790786948176585E-2,6.3339731285988479E-2,2.3032629558541268E-2,0.21497120921305182,1.9193857965451055E-3,5.9500959692898273E-2,5.3742802303262956E-2,0.10556621880998081,7.677543186180422E-3,7.293666026871401E-2,0.19193857965451055,2.7360571368553722E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.8301374327774458E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.25677673730901923}]
["Moretown",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},2,2,1,null,2,null,8,null,4,2,1,null,1,6,29,6.8965517241379309E-2,6.8965517241379309E-2,3.4482758620689655E-2,0,6.8965517241379309E-2,0,0.27586206896551724,0,0.13793103448275862,6.8965517241379309E-2,3.4482758620689655E-2,0,3.4482758620689655E-2,0.20689655172413793,1.5229492700346602E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.5753164213156607E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.429275505174963E-2}]
["Morgan",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,1,1,null,1,1,1,null,2,null,null,null,null,1,8,0,0.125,0.125,0,0.125,0.125,0.125,0,0.25,0,0,0,0,0.125,4.2012393656128556E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.3457004725949261E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.4832076764907466E-3}]
["Morristown",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},8,46,10,8,7,5,31,2,18,2,37,8,20,30,232,3.4482758620689655E-2,0.19827586206896552,4.3103448275862072E-2,3.4482758620689655E-2,3.017241379310345E-2,2.1551724137931036E-2,0.1336206896551724,8.6206896551724137E-3,7.7586206896551727E-2,8.6206896551724137E-3,0.15948275862068967,3.4482758620689655E-2,8.6206896551724144E-2,0.12931034482758622,1.2183594160277282E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.2602531370525286E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.28431372549019601}]
["Mount Holly",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},2,2,2,null,null,2,7,null,3,1,2,null,2,2,25,0.08,0.08,0.08,0,0,0.08,0.28000000000000003,0,0.12,0.04,0.08,0,0.08,0.08,1.3128873017540174E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.3580313976859144E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.4060742407199098E-2}]
["Mount Tabor",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C132:P132)","v":1},{"$f":"IF($Q132<>0,C132/$Q132,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q132/Q$250","v":5.2515492070160695E-5},{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.4321255907436576E-5},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.6242969628796395E-4}]
["Newark",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,null,null,null,null,1,null,null,1,1,null,null,null,3,0,0,0,0,0,0,0.33333333333333331,0,0,0.33333333333333331,0.33333333333333331,0,0,0,1.575464762104821E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230973E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.0562028786840301E-3}]
["Newbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},3,5,2,2,3,null,5,null,2,2,7,null,4,4,39,7.6923076923076927E-2,0.12820512820512819,5.128205128205128E-2,5.128205128205128E-2,7.6923076923076927E-2,0,0.12820512820512819,0,5.128205128205128E-2,5.128205128205128E-2,0.17948717948717949,0,0.10256410256410256,0.10256410256410256,2.0481041907362673E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.1185289803900267E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.4074074074074078E-2}]
["New Haven",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},1,3,1,null,2,null,10,null,4,2,3,1,5,3,35,2.8571428571428571E-2,8.5714285714285715E-2,2.8571428571428571E-2,0,5.7142857142857141E-2,0,0.2857142857142857,0,0.11428571428571428,5.7142857142857141E-2,8.5714285714285715E-2,2.8571428571428571E-2,0.14285714285714285,8.5714285714285715E-2,1.8380422224556245E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.9012439567602803E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.7393162393162399E-2}]
["Newfane",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},5,9,3,null,1,null,10,null,5,1,4,1,1,4,44,0.11363636363636363,0.20454545454545456,6.8181818181818177E-2,0,2.2727272727272728E-2,0,0.22727272727272727,0,0.11363636363636363,2.2727272727272728E-2,9.0909090909090912E-2,2.2727272727272728E-2,2.2727272727272728E-2,9.0909090909090912E-2,2.3106816510870707E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.3901352599272094E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.8332260141661299E-2}]
["Newport City",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},7,45,5,6,16,5,21,1,7,5,36,5,20,30,209,3.3492822966507178E-2,0.21531100478468901,2.3923444976076555E-2,2.8708133971291867E-2,7.6555023923444973E-2,2.3923444976076555E-2,0.10047846889952153,4.7846889952153108E-3,3.3492822966507178E-2,2.3923444976076555E-2,0.17224880382775121,2.3923444976076555E-2,9.569377990430622E-2,0.14354066985645933,1.0975737842663586E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.1353142484654246E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.14324880054832076}]
["Newport",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},3,10,1,null,1,1,5,null,5,1,3,null,1,5,36,8.3333333333333329E-2,0.27777777777777779,2.7777777777777776E-2,0,2.7777777777777776E-2,2.7777777777777776E-2,0.1388888888888889,0,0.1388888888888889,2.7777777777777776E-2,8.3333333333333329E-2,0,2.7777777777777776E-2,0.1388888888888889,1.8905577145257851E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.955565212667717E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.4674434544208364E-2}]
["North Hero",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},2,3,1,null,1,0,5,null,4,2,null,2,4,2,26,7.6923076923076927E-2,0.11538461538461539,3.8461538461538464E-2,0,3.8461538461538464E-2,0,0.19230769230769232,0,0.15384615384615385,7.6923076923076927E-2,0,7.6923076923076927E-2,0.15384615384615385,7.6923076923076927E-2,1.3654027938241782E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4123526535933511E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.544031311154599E-2}]
["Northfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},3,15,2,5,4,2,13,null,4,4,8,1,9,10,80,3.7499999999999999E-2,0.1875,2.5000000000000001E-2,6.25E-2,0.05,2.5000000000000001E-2,0.16250000000000001,0,0.05,0.05,0.1,1.2500000000000001E-2,0.1125,0.125,4.2012393656128558E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.345700472594926E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.9428289797930012E-2}]
["Norton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,3,1,null,null,null,null,null,1,null,null,null,1,1,7,0,0.42857142857142855,0.14285714285714285,0,0,0,0,0,0.14285714285714285,0,0,0,0.14285714285714285,0.14285714285714285,3.676084444911249E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.8024879135205606E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.7978067169294038E-3}]
["Norwich",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},6,12,1,3,7,2,33,1,8,1,10,4,2,21,111,5.4054054054054057E-2,0.10810810810810811,9.0090090090090089E-3,2.7027027027027029E-2,6.3063063063063057E-2,1.8018018018018018E-2,0.29729729729729731,9.0090090090090089E-3,7.2072072072072071E-2,9.0090090090090089E-3,9.0090090090090086E-2,3.6036036036036036E-2,1.8018018018018018E-2,0.1891891891891892,5.8292196197878374E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.0296594057254608E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.8518518518518534E-2}]
["Orange",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},2,null,null,null,null,null,null,null,null,1,1,null,null,null,4,0.5,0,0,0,0,0,0,0,0,0.25,0.25,0,0,0,2.1006196828064278E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.172850236297463E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9714144898965004E-3}]
["Orwell",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},null,2,2,null,2,null,1,null,1,1,null,1,1,null,11,0,0.18181818181818182,0.18181818181818182,0,0.18181818181818182,0,9.0909090909090912E-2,0,9.0909090909090912E-2,9.0909090909090912E-2,0,9.0909090909090912E-2,9.0909090909090912E-2,0,5.7767041277176768E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.9753381498180234E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.1752136752136752E-2}]
["Panton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},null,null,null,null,null,null,null,null,2,null,null,null,null,null,2,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.136752136752137E-3}]
["Pawlet",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},5,1,5,null,2,1,7,null,7,3,1,3,2,3,40,0.125,2.5000000000000001E-2,0.125,0,0.05,2.5000000000000001E-2,0.17499999999999999,0,0.17499999999999999,7.4999999999999997E-2,2.5000000000000001E-2,7.4999999999999997E-2,0.05,7.4999999999999997E-2,2.1006196828064279E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.172850236297463E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.2497187851518555E-2}]
["Peacham",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,1,null,1,null,1,1,1,1,null,null,null,null,6,0,{"$f":"IF($Q147<>0,D147/$Q147,0)","v":0},{"$f":"IF($Q147<>0,E147/$Q147,0)","v":0.16666666666666666},{"$f":"IF($Q147<>0,F147/$Q147,0)","v":0},{"$f":"IF($Q147<>0,G147/$Q147,0)","v":0.16666666666666666},{"$f":"IF($Q147<>0,H147/$Q147,0)","v":0},{"$f":"IF($Q147<>0,I147/$Q147,0)","v":0.16666666666666666},{"$f":"IF($Q147<>0,J147/$Q147,0)","v":0.16666666666666666},{"$f":"IF($Q147<>0,K147/$Q147,0)","v":0.16666666666666666},{"$f":"IF($Q147<>0,L147/$Q147,0)","v":0.16666666666666666},{"$f":"IF($Q147<>0,M147/$Q147,0)","v":0},{"$f":"IF($Q147<>0,N147/$Q147,0)","v":0},{"$f":"IF($Q147<>0,O147/$Q147,0)","v":0},{"$f":"IF($Q147<>0,P147/$Q147,0)","v":0},3.150929524209642E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.2592753544461947E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.1124057573680602E-3}]
["Peru",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},1,3,1,null,null,null,2,null,2,null,null,3,2,2,16,6.25E-2,0.1875,6.25E-2,0,0,0,0.125,0,0.125,0,0,0.1875,0.125,0.125,8.4024787312257112E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.6914009451898521E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3949433304272009E-2}]
["Pittsfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},null,6,1,null,null,null,4,1,2,null,null,1,6,null,21,0,0.2857142857142857,4.7619047619047616E-2,0,0,0,0.19047619047619047,4.7619047619047616E-2,9.5238095238095233E-2,0,0,4.7619047619047616E-2,0.2857142857142857,0,1.1028253334733746E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.140746374056168E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.2962962962962963E-2}]
["Pittsford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},7,13,4,null,null,3,5,null,8,1,1,1,5,11,59,0.11864406779661017,0.22033898305084745,6.7796610169491525E-2,0,0,5.0847457627118647E-2,8.4745762711864403E-2,0,0.13559322033898305,1.6949152542372881E-2,1.6949152542372881E-2,1.6949152542372881E-2,8.4745762711864403E-2,0.1864406779661017,3.098414032139481E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.2049540985387582E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.3183352080989874E-2}]
["Plainfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},null,3,2,2,null,1,8,1,6,4,3,1,1,2,34,0,8.8235294117647065E-2,5.8823529411764705E-2,5.8823529411764705E-2,0,2.9411764705882353E-2,0.23529411764705882,2.9411764705882353E-2,0.17647058823529413,0.11764705882352941,8.8235294117647065E-2,2.9411764705882353E-2,2.9411764705882353E-2,5.8823529411764705E-2,1.7855267303854637E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.8469227008528436E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.6757023164120255E-2}]
["Plymouth",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},null,null,1,null,null,1,3,null,3,1,null,2,6,1,18,0,0,5.5555555555555552E-2,0,0,5.5555555555555552E-2,0.16666666666666666,0,0.16666666666666666,5.5555555555555552E-2,0,0.1111111111111111,0.33333333333333331,5.5555555555555552E-2,9.4527885726289253E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.7778260633385851E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.1111111111111113E-2}]
["Pomfret",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},3,4,1,1,null,2,2,null,3,1,null,1,1,5,24,0.125,0.16666666666666666,4.1666666666666664E-2,4.1666666666666664E-2,0,8.3333333333333329E-2,8.3333333333333329E-2,0,0.125,4.1666666666666664E-2,0,4.1666666666666664E-2,4.1666666666666664E-2,0.20833333333333334,1.2603718096838568E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.3037101417784779E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.4814814814814815E-2}]
["Poultney",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},7,16,3,1,3,0,6,1,5,2,4,1,8,8,65,0.1076923076923077,0.24615384615384617,4.6153846153846156E-2,1.5384615384615385E-2,4.6153846153846156E-2,0,9.2307692307692313E-2,1.5384615384615385E-2,7.6923076923076927E-2,3.0769230769230771E-2,6.1538461538461542E-2,1.5384615384615385E-2,0.12307692307692308,0.12307692307692308,3.4135069845604455E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.530881633983378E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.6557930258717661E-2}]
["Pownal",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},1,7,2,1,null,null,3,null,6,1,1,null,null,2,24,4.1666666666666664E-2,0.29166666666666669,8.3333333333333329E-2,4.1666666666666664E-2,0,0,0.125,0,0.25,4.1666666666666664E-2,4.1666666666666664E-2,0,0,8.3333333333333329E-2,1.2603718096838568E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.3037101417784779E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.0924149956408015E-2}]
["Proctor",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},null,4,1,1,null,1,3,2,1,1,null,1,1,3,19,0,0.21052631578947367,5.2631578947368418E-2,5.2631578947368418E-2,0,5.2631578947368418E-2,0.15789473684210525,0.10526315789473684,5.2631578947368418E-2,5.2631578947368418E-2,0,5.2631578947368418E-2,5.2631578947368418E-2,0.15789473684210525,9.9779434933305335E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0321038622412952E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0686164229471317E-2}]
["Putney",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},6,8,2,2,2,null,14,null,8,7,3,2,8,11,73,8.2191780821917804E-2,0.1095890410958904,2.7397260273972601E-2,2.7397260273972601E-2,2.7397260273972601E-2,0,0.19178082191780821,0,0.1095890410958904,9.5890410958904104E-2,4.1095890410958902E-2,2.7397260273972601E-2,0.1095890410958904,0.15068493150684931,3.8336309211217307E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.9654516812428703E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.7005795235028978E-2}]
["Randolph",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},13,31,3,5,6,8,25,null,5,1,23,5,15,20,160,8.1250000000000003E-2,0.19375000000000001,1.8749999999999999E-2,3.125E-2,3.7499999999999999E-2,0.05,0.15625,0,3.125E-2,6.2500000000000003E-3,0.14374999999999999,3.125E-2,9.375E-2,0.125,8.4024787312257116E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.6914009451898519E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.876543209876544E-2}]
["Reading",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},null,null,1,null,null,null,1,null,1,1,null,1,2,1,8,0,0,0.125,0,0,0,0.125,0,0.125,0.125,0,0.125,0.25,0.125,4.2012393656128556E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.3457004725949261E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.26984126984127E-2}]
["Readsboro",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},null,1,1,null,null,1,3,1,2,1,1,null,1,3,15,0,6.6666666666666666E-2,6.6666666666666666E-2,0,0,6.6666666666666666E-2,0.2,6.6666666666666666E-2,0.13333333333333333,6.6666666666666666E-2,6.6666666666666666E-2,0,6.6666666666666666E-2,0.2,7.8773238105241041E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.1481883861154862E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.6587250482936243E-3}]
["Richford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},null,6,2,1,2,1,1,null,2,2,3,1,2,2,25,0,0.24,0.08,0.04,0.08,0.04,0.04,0,0.08,0.08,0.12,0.04,0.08,0.08,1.3128873017540174E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.3580313976859144E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.446183953033268E-2}]
["Richmond",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},8,12,3,4,6,5,30,1,14,5,13,3,6,16,126,6.3492063492063489E-2,9.5238095238095233E-2,2.3809523809523808E-2,3.1746031746031744E-2,4.7619047619047616E-2,3.968253968253968E-2,0.23809523809523808,7.9365079365079361E-3,0.1111111111111111,3.968253968253968E-2,0.10317460317460317,2.3809523809523808E-2,4.7619047619047616E-2,0.12698412698412698,6.6169520008402477E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.8444782443370092E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.325152242111091E-2}]
["Ripton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},1,1,null,null,null,null,null,null,1,2,2,null,1,4,12,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,8.3333333333333329E-2,0.16666666666666666,0.16666666666666666,0,8.3333333333333329E-2,0.33333333333333331,6.3018590484192839E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5185507088923894E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.2820512820512822E-2}]
["Rochester",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},1,5,1,2,2,1,7,null,1,1,3,1,6,3,34,2.9411764705882353E-2,0.14705882352941177,2.9411764705882353E-2,5.8823529411764705E-2,5.8823529411764705E-2,2.9411764705882353E-2,0.20588235294117646,0,2.9411764705882353E-2,2.9411764705882353E-2,8.8235294117647065E-2,2.9411764705882353E-2,0.17647058823529413,8.8235294117647065E-2,1.7855267303854637E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.8469227008528436E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.0987654320987655E-2}]
["Rockingham",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},5,32,8,6,4,3,15,null,10,3,20,6,20,17,149,3.3557046979865772E-2,0.21476510067114093,5.3691275167785234E-2,4.0268456375838924E-2,2.6845637583892617E-2,2.0134228187919462E-2,0.10067114093959731,0,6.7114093959731544E-2,2.0134228187919462E-2,0.13422818791946309,4.0268456375838924E-2,0.13422818791946309,0.11409395973154363,7.8248083184539446E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.0938671302080503E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.5943335479716674E-2}]
["Roxbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},1,1,1,null,null,null,1,null,1,1,0,null,null,3,9,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,0.1111111111111111,0,0.1111111111111111,0.1111111111111111,0,0,0,0.33333333333333331,4.7263942863144627E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692926E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.4356826022671266E-3}]
["Royalton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},5,8,2,2,null,5,8,null,7,1,5,1,8,5,57,8.771929824561403E-2,0.14035087719298245,3.5087719298245612E-2,3.5087719298245612E-2,0,8.771929824561403E-2,0.14035087719298245,0,0.12280701754385964,1.7543859649122806E-2,8.771929824561403E-2,1.7543859649122806E-2,0.14035087719298245,8.771929824561403E-2,2.9933830479991598E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.0963115867238852E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.5185185185185194E-2}]
["Rupert",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},null,null,2,null,null,null,3,null,4,null,1,1,null,3,14,0,0,0.14285714285714285,0,0,0,0.21428571428571427,0,0.2857142857142857,0,7.1428571428571425E-2,7.1428571428571425E-2,0,0.21428571428571427,7.3521688898224981E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.6049758270411213E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.220575414123801E-2}]
["Rutland City",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},54,137,9,15,43,27,105,7,46,11,137,15,82,78,766,7.0496083550913843E-2,0.17885117493472585,1.1749347258485639E-2,1.95822454308094E-2,5.6135770234986948E-2,3.5248041775456922E-2,0.13707571801566579,9.138381201044387E-3,6.0052219321148827E-2,1.4360313315926894E-2,0.17885117493472585,1.95822454308094E-2,0.10704960835509138,0.10182767624020887,4.0226866925743093E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.1610082025096418E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.43082114735658039}]
["Rutland",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},12,47,null,1,3,3,10,null,11,1,10,1,6,10,115,0.10434782608695652,0.40869565217391307,0,8.6956521739130436E-3,2.6086956521739129E-2,2.6086956521739129E-2,8.6956521739130432E-2,0,9.5652173913043481E-2,8.6956521739130436E-3,8.6956521739130432E-2,8.6956521739130436E-3,5.2173913043478258E-2,8.6956521739130432E-2,6.0392815880684798E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.2469444293552058E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.4679415073115851E-2}]
["Ryegate",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},1,1,2,null,null,null,3,null,1,null,1,null,null,3,12,8.3333333333333329E-2,8.3333333333333329E-2,0.16666666666666666,0,0,0,0.25,0,8.3333333333333329E-2,0,8.3333333333333329E-2,0,0,0.25,6.3018590484192839E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5185507088923894E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.2248115147361203E-3}]
["Saint Albans City",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},16,62,9,9,20,10,44,1,35,1,57,2,32,27,325,4.9230769230769231E-2,0.19076923076923077,2.7692307692307693E-2,2.7692307692307693E-2,6.1538461538461542E-2,3.0769230769230771E-2,0.13538461538461538,3.0769230769230769E-3,0.1076923076923077,3.0769230769230769E-3,0.17538461538461539,6.1538461538461538E-3,9.8461538461538461E-2,8.3076923076923076E-2,1.7067534922802226E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.7654408169916886E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.31800391389432486}]
["Saint Albans",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},5,24,1,null,6,4,9,null,4,3,13,null,12,14,95,5.2631578947368418E-2,0.25263157894736843,1.0526315789473684E-2,0,6.3157894736842107E-2,4.2105263157894736E-2,9.4736842105263161E-2,0,4.2105263157894736E-2,3.1578947368421054E-2,0.1368421052631579,0,0.12631578947368421,0.14736842105263157,4.9889717466652661E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.1605193112064752E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.2954990215264197E-2}]
["Saint George",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},1,1,null,null,null,null,2,null,1,null,1,1,null,null,7,0.14285714285714285,0.14285714285714285,0,0,0,0,0.2857142857142857,0,0.14285714285714285,0,0.14285714285714285,0.14285714285714285,0,0,3.676084444911249E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.8024879135205606E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.2917512456172729E-3}]
["Saint Johnsbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},17,70,12,10,21,7,36,null,18,9,36,7,27,28,298,5.7046979865771813E-2,0.2348993288590604,4.0268456375838924E-2,3.3557046979865772E-2,7.0469798657718116E-2,2.3489932885906041E-2,0.12080536912751678,0,6.0402684563758392E-2,3.0201342281879196E-2,0.12080536912751678,2.3489932885906041E-2,9.0604026845637578E-2,9.3959731543624164E-2,1.5649616636907889E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6187734260416101E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.20424948594928033}]
["Salisbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},1,null,1,null,null,1,2,null,7,1,2,null,5,3,23,4.3478260869565216E-2,0,4.3478260869565216E-2,0,0,4.3478260869565216E-2,8.6956521739130432E-2,0,0.30434782608695654,4.3478260869565216E-2,8.6956521739130432E-2,0,0.21739130434782608,0.13043478260869565,1.207856317613696E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.2493888858710412E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.4572649572649572E-2}]
["Sandgate",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},null,1,null,null,null,null,1,null,null,null,null,null,null,1,3,0,0.33333333333333331,0,0,0,0,0.33333333333333331,0,0,0,0,0,0,0.33333333333333331,1.575464762104821E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230973E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.6155187445510019E-3}]
["Searsburg",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},1,null,null,null,null,null,null,null,2,null,null,null,null,null,3,0.33333333333333331,0,0,0,0,0,0,0,0.66666666666666663,0,0,0,0,0,1.575464762104821E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230973E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9317450096587249E-3}]
["Shaftsbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},4,3,1,null,1,null,11,null,6,1,4,null,2,8,41,9.7560975609756101E-2,7.3170731707317069E-2,2.4390243902439025E-2,0,2.4390243902439025E-2,0,0.26829268292682928,0,0.14634146341463414,2.4390243902439025E-2,9.7560975609756101E-2,0,4.878048780487805E-2,0.1951219512195122,2.1531351748765885E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.2271714922048997E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.5745422842197026E-2}]
["Sharon",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},2,2,2,null,null,1,3,null,3,1,2,1,2,3,22,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,0,0,4.5454545454545456E-2,0.13636363636363635,0,0.13636363636363635,4.5454545454545456E-2,9.0909090909090912E-2,4.5454545454545456E-2,9.0909090909090912E-2,0.13636363636363635,1.1553408255435354E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.1950676299636047E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3580246913580249E-2}]
["Sheffield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,1,null,null,null,1,null,null,0,null,null,null,null,2,0,0,0.5,0,0,0,0.5,0,0,0,0,0,0,0,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3708019191226866E-3}]
["Shelburne",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},27,53,1,7,12,8,56,2,18,14,30,6,27,41,302,8.9403973509933773E-2,0.17549668874172186,3.3112582781456954E-3,2.3178807947019868E-2,3.9735099337748346E-2,2.6490066225165563E-2,0.18543046357615894,6.6225165562913907E-3,5.9602649006622516E-2,4.6357615894039736E-2,9.9337748344370855E-2,1.9867549668874173E-2,8.9403973509933773E-2,0.13576158940397351,1.585967860518853E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6405019284045846E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":5.5729839453773765E-2}]
["Sheldon",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},2,4,1,null,null,null,0,null,1,1,null,null,2,3,14,0.14285714285714285,0.2857142857142857,7.1428571428571425E-2,0,0,0,0,0,7.1428571428571425E-2,7.1428571428571425E-2,0,0,0.14285714285714285,0.21428571428571427,7.3521688898224981E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.6049758270411213E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3698630136986302E-2}]
["Killington",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},3,22,1,3,4,20,15,1,8,3,1,5,45,8,139,2.1582733812949641E-2,0.15827338129496402,7.1942446043165471E-3,2.1582733812949641E-2,2.8776978417266189E-2,0.14388489208633093,0.1079136690647482,7.1942446043165471E-3,5.7553956834532377E-2,2.1582733812949641E-2,7.1942446043165471E-3,3.5971223021582732E-2,0.32374100719424459,5.7553956834532377E-2,7.2996533977523368E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":7.5506545711336841E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":7.8177727784026985E-2}]
["Shoreham",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},5,4,5,2,null,2,9,null,3,1,2,null,2,3,38,0.13157894736842105,0.10526315789473684,0.13157894736842105,5.2631578947368418E-2,0,5.2631578947368418E-2,0.23684210526315788,0,7.8947368421052627E-2,2.6315789473684209E-2,5.2631578947368418E-2,0,5.2631578947368418E-2,7.8947368421052627E-2,1.9955886986661067E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.0642077244825904E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.0598290598290607E-2}]
["Shrewsbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},2,2,1,null,null,1,5,null,6,1,2,null,2,2,24,8.3333333333333329E-2,8.3333333333333329E-2,4.1666666666666664E-2,0,0,4.1666666666666664E-2,0.20833333333333334,0,0.25,4.1666666666666664E-2,8.3333333333333329E-2,0,8.3333333333333329E-2,8.3333333333333329E-2,1.2603718096838568E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.3037101417784779E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3498312710911134E-2}]
["South Burlington",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},61,166,31,29,66,63,171,12,76,21,127,17,87,115,1042,5.8541266794625721E-2,0.15930902111324377,2.9750479846449136E-2,2.7831094049904029E-2,6.3339731285988479E-2,6.0460652591170824E-2,0.16410748560460653,1.1516314779270634E-2,7.293666026871401E-2,2.0153550863723609E-2,0.1218809980806142,1.6314779270633396E-2,8.3493282149712092E-2,0.11036468330134357,5.4721142737107445E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.6602748655548915E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.19228639970474259}]
["South Hero",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},1,11,1,3,2,3,7,null,1,1,2,null,9,3,44,2.2727272727272728E-2,0.25,2.2727272727272728E-2,6.8181818181818177E-2,4.5454545454545456E-2,6.8181818181818177E-2,0.15909090909090909,0,2.2727272727272728E-2,2.2727272727272728E-2,4.5454545454545456E-2,0,0.20454545454545456,6.8181818181818177E-2,2.3106816510870707E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.3901352599272094E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.3052837573385523E-2}]
["Springfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},15,39,4,9,13,7,34,null,13,4,37,5,22,22,224,6.6964285714285712E-2,0.17410714285714285,1.7857142857142856E-2,4.0178571428571432E-2,5.8035714285714288E-2,3.125E-2,0.15178571428571427,0,5.8035714285714288E-2,1.7857142857142856E-2,0.16517857142857142,2.2321428571428572E-2,9.8214285714285712E-2,9.8214285714285712E-2,1.1763470223715997E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.2167961323265794E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.35555555555555568}]
["Stamford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},2,2,4,null,null,null,5,null,2,1,null,1,null,null,17,0.11764705882352941,0.11764705882352941,0.23529411764705882,0,0,0,0.29411764705882354,0,0.11764705882352941,5.8823529411764705E-2,0,5.8823529411764705E-2,0,0,8.9276336519273183E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.2346135042642181E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.482127288578901E-2}]
["Stannard",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,1,null,null,null,null,1,null,null,null,null,null,null,null,2,0,0.5,0,0,0,0,0.5,0,0,0,0,0,0,0,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3708019191226866E-3}]
["Starksboro",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},7,null,1,null,null,null,5,null,null,1,2,null,2,null,18,0.3888888888888889,0,5.5555555555555552E-2,0,0,0,0.27777777777777779,0,0,5.5555555555555552E-2,0.1111111111111111,0,0.1111111111111111,0,9.4527885726289253E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.7778260633385851E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9230769230769235E-2}]
["Stockbridge",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},1,1,2,null,null,1,3,null,3,1,1,1,null,2,16,6.25E-2,6.25E-2,0.125,0,0,6.25E-2,0.1875,0,0.1875,6.25E-2,6.25E-2,6.25E-2,0,0.125,8.4024787312257112E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.6914009451898521E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.876543209876543E-3}]
["Stowe",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},20,55,4,7,13,25,54,3,25,6,22,11,64,28,337,5.9347181008902079E-2,0.16320474777448071,1.1869436201780416E-2,2.0771513353115726E-2,3.857566765578635E-2,7.418397626112759E-2,0.16023738872403562,8.9020771513353119E-3,7.418397626112759E-2,1.7804154302670624E-2,6.5281899109792291E-2,3.2640949554896145E-2,0.18991097922848665,8.3086053412462904E-2,1.7697720827644155E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.8306263240806128E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.41299019607843135}]
["Strafford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},3,2,2,0,0,1,7,null,5,1,1,1,2,4,29,0.10344827586206896,6.8965517241379309E-2,6.8965517241379309E-2,0,0,3.4482758620689655E-2,0.2413793103448276,0,0.17241379310344829,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,6.8965517241379309E-2,0.13793103448275862,1.5229492700346602E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.5753164213156607E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.7901234567901235E-2}]
["Stratton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},1,1,1,null,1,1,3,null,1,2,1,1,7,3,{"$f":"SUM(C196:P196)","v":23},{"$f":"IF($Q196<>0,C196/$Q196,0)","v":4.3478260869565216E-2},4.3478260869565216E-2,4.3478260869565216E-2,0,4.3478260869565216E-2,4.3478260869565216E-2,0.13043478260869565,0,4.3478260869565216E-2,8.6956521739130432E-2,4.3478260869565216E-2,4.3478260869565216E-2,0.30434782608695654,0.13043478260869565,{"$f":"Q196/Q$250","v":1.207856317613696E-3},{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.2493888858710412E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.4810045074050223E-2}]
["Sudbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},null,null,null,null,null,null,null,null,1,1,1,null,null,null,3,0,0,0,0,0,0,0,0,0.33333333333333331,0.33333333333333331,0.33333333333333331,0,0,0,1.575464762104821E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230973E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.6872890888638917E-3}]
["Sunderland",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},null,1,null,3,null,null,6,null,4,2,null,1,null,2,19,0,5.2631578947368418E-2,0,0.15789473684210525,0,0,0.31578947368421051,0,0.21052631578947367,0.10526315789473684,0,5.2631578947368418E-2,0,0.10526315789473684,9.9779434933305335E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0321038622412952E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.6564952048823016E-2}]
["Sutton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,2,null,null,null,null,null,1,1,1,1,null,null,6,0,0,0.33333333333333331,0,0,0,0,0,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0,0,3.150929524209642E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.2592753544461947E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.1124057573680602E-3}]
["Swanton",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northwest Regional Planning Commission"},11,26,11,null,7,1,13,0,14,2,10,2,12,12,121,9.0909090909090912E-2,0.21487603305785125,9.0909090909090912E-2,0,5.7851239669421489E-2,8.2644628099173556E-3,0.10743801652892562,0,0.11570247933884298,1.6528925619834711E-2,8.2644628099173556E-2,1.6528925619834711E-2,9.9173553719008267E-2,9.9173553719008267E-2,6.3543745404894443E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5728719647998261E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.11839530332681018}]
["Thetford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},2,6,5,null,4,1,16,null,9,3,9,1,4,3,63,3.1746031746031744E-2,9.5238095238095233E-2,7.9365079365079361E-2,0,6.3492063492063489E-2,1.5873015873015872E-2,0.25396825396825395,0,0.14285714285714285,4.7619047619047616E-2,0.14285714285714285,1.5873015873015872E-2,6.3492063492063489E-2,4.7619047619047616E-2,3.3084760004201239E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.4222391221685046E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.8888888888888896E-2}]
["Tinmouth",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},1,null,1,null,null,null,null,null,null,1,null,null,1,null,4,0.25,0,0.25,0,0,0,0,0,0,0.25,0,0,0.25,0,2.1006196828064278E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.172850236297463E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.2497187851518558E-3}]
["Topsham",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},1,1,3,1,0,null,3,null,null,null,null,null,1,2,12,8.3333333333333329E-2,8.3333333333333329E-2,0.25,8.3333333333333329E-2,0,0,0.25,0,0,0,0,0,8.3333333333333329E-2,0.16666666666666666,6.3018590484192839E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5185507088923894E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":7.4074074074074077E-3}]
["Townshend",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},1,4,1,2,2,null,3,null,5,3,7,null,6,1,35,2.8571428571428571E-2,0.11428571428571428,2.8571428571428571E-2,5.7142857142857141E-2,5.7142857142857141E-2,0,8.5714285714285715E-2,0,0.14285714285714285,8.5714285714285715E-2,0.2,0,0.17142857142857143,2.8571428571428571E-2,1.8380422224556245E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.9012439567602803E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.2537025112685127E-2}]
["Troy",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},2,7,3,2,1,2,2,null,2,1,1,null,1,2,26,7.6923076923076927E-2,0.26923076923076922,0.11538461538461539,7.6923076923076927E-2,3.8461538461538464E-2,7.6923076923076927E-2,7.6923076923076927E-2,0,7.6923076923076927E-2,3.8461538461538464E-2,3.8461538461538464E-2,0,3.8461538461538464E-2,7.6923076923076927E-2,1.3654027938241782E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4123526535933511E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.7820424948594926E-2}]
["Tunbridge",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},3,2,1,1,null,null,3,null,1,1,null,1,null,5,18,0.16666666666666666,0.1111111111111111,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0.16666666666666666,0,5.5555555555555552E-2,5.5555555555555552E-2,0,5.5555555555555552E-2,0,0.27777777777777779,9.4527885726289253E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.7778260633385851E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.1111111111111113E-2}]
["Underhill",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},7,3,2,null,null,null,10,null,6,4,2,1,null,3,38,0.18421052631578946,7.8947368421052627E-2,5.2631578947368418E-2,0,0,0,0.26315789473684209,0,0.15789473684210525,0.10526315789473684,5.2631578947368418E-2,2.6315789473684209E-2,0,7.8947368421052627E-2,1.9955886986661067E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.0642077244825904E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":7.012363904779482E-3}]
["Vergennes",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},9,23,2,2,8,7,23,null,6,3,16,null,12,11,122,7.3770491803278687E-2,0.18852459016393441,1.6393442622950821E-2,1.6393442622950821E-2,6.5573770491803282E-2,5.737704918032787E-2,0.18852459016393441,0,4.9180327868852458E-2,2.4590163934426229E-2,0.13114754098360656,0,9.8360655737704916E-2,9.0163934426229511E-2,6.4068900325596053E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.6271932207072632E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.13034188034188035}]
["Vernon",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},5,2,1,null,1,1,8,null,7,1,3,null,3,2,34,0.14705882352941177,5.8823529411764705E-2,2.9411764705882353E-2,0,2.9411764705882353E-2,2.9411764705882353E-2,0.23529411764705882,0,0.20588235294117646,2.9411764705882353E-2,8.8235294117647065E-2,0,8.8235294117647065E-2,5.8823529411764705E-2,1.7855267303854637E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.8469227008528436E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.1893110109465548E-2}]
["Vershire",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},null,null,2,null,null,null,1,null,1,2,1,null,null,1,8,0,0,0.25,0,0,0,0.125,0,0.125,0.25,0.125,0,0,0.125,4.2012393656128556E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.3457004725949261E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.9382716049382715E-3}]
["Victory",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF($Q211<>0,D211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,E211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,F211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,G211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,H211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,I211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,J211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,K211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,L211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,M211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,N211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,O211/$Q211,0)","v":0},{"$f":"IF($Q211<>0,P211/$Q211,0)","v":0},0,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":0},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0}]
["Waitsfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},13,32,1,9,11,14,35,2,12,1,7,3,20,16,176,7.3863636363636367E-2,0.18181818181818182,5.681818181818182E-3,5.113636363636364E-2,6.25E-2,7.9545454545454544E-2,0.19886363636363635,1.1363636363636364E-2,6.8181818181818177E-2,5.681818181818182E-3,3.9772727272727272E-2,1.7045454545454544E-2,0.11363636363636363,9.0909090909090912E-2,9.2427266043482829E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.5605410397088374E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.6742237555446022E-2}]
["Walden",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,null,null,null,null,null,1,null,1,1,null,null,null,null,3,0,0,0,0,0,0,0.33333333333333331,0,0.33333333333333331,0.33333333333333331,0,0,0,0,1.575464762104821E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230973E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.0562028786840301E-3}]
["Wallingford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},2,9,2,2,null,1,8,null,5,1,8,2,3,2,45,4.4444444444444446E-2,0.2,4.4444444444444446E-2,4.4444444444444446E-2,0,2.2222222222222223E-2,0.17777777777777778,0,0.1111111111111111,2.2222222222222223E-2,0.17777777777777778,4.4444444444444446E-2,6.6666666666666666E-2,4.4444444444444446E-2,2.3631971431572313E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.4444565158346461E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.5309336332958378E-2}]
["Waltham",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},null,null,null,null,null,null,4,null,null,null,null,null,null,2,6,0,0,0,0,0,0,0.66666666666666663,0,0,0,0,0,0,0.33333333333333331,3.150929524209642E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.2592753544461947E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.4102564102564109E-3}]
["Wardsboro",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},3,1,2,1,null,2,1,null,4,1,null,null,2,null,17,0.17647058823529413,5.8823529411764705E-2,0.11764705882352941,5.8823529411764705E-2,0,0.11764705882352941,5.8823529411764705E-2,0,0.23529411764705882,5.8823529411764705E-2,0,0,0.11764705882352941,0,8.9276336519273183E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.2346135042642181E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0946555054732774E-2}]
["Warren",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},10,7,1,null,0,7,16,null,6,3,3,2,14,8,77,0.12987012987012986,9.0909090909090912E-2,1.2987012987012988E-2,0,0,9.0909090909090912E-2,0.20779220779220781,0,7.792207792207792E-2,3.896103896103896E-2,3.896103896103896E-2,2.5974025974025976E-2,0.18181818181818182,0.1038961038961039,4.0436928894023736E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.1827367048726163E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.7949728930507638E-2}]
["Washington",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},2,1,1,null,null,null,1,null,null,1,3,null,null,null,9,0.22222222222222221,0.1111111111111111,0.1111111111111111,0,0,0,0.1111111111111111,0,0,0.1111111111111111,0.33333333333333331,0,0,0,4.7263942863144627E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692926E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.4356826022671266E-3}]
["Waterbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},16,41,2,3,8,3,53,2,27,6,23,6,24,20,234,6.8376068376068383E-2,0.1752136752136752,8.5470085470085479E-3,1.282051282051282E-2,3.4188034188034191E-2,1.282051282051282E-2,0.2264957264957265,8.5470085470085479E-3,0.11538461538461539,2.564102564102564E-2,9.8290598290598288E-2,2.564102564102564E-2,0.10256410256410256,8.5470085470085472E-2,1.2288625144417604E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.271117388234016E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.1153277476589453}]
["Waterford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},5,null,1,1,null,null,2,null,1,1,1,null,1,2,15,0.33333333333333331,0,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0.13333333333333333,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,6.6666666666666666E-2,0.13333333333333333,7.8773238105241041E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.1481883861154862E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0281014393420149E-2}]
["Waterville",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},null,1,1,null,null,null,null,null,2,1,null,null,null,null,5,0,0.2,0.2,0,0,0,0,0,0.4,0.2,0,0,0,0,2.6257746035080349E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.7160627953718287E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.1274509803921559E-3}]
["Weathersfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},5,6,2,1,1,3,6,1,6,1,2,1,8,3,46,0.10869565217391304,0.13043478260869565,4.3478260869565216E-2,2.1739130434782608E-2,2.1739130434782608E-2,6.5217391304347824E-2,0.13043478260869565,2.1739130434782608E-2,0.13043478260869565,2.1739130434782608E-2,4.3478260869565216E-2,2.1739130434782608E-2,0.17391304347826086,6.5217391304347824E-2,2.4157126352273919E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.4987777717420823E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":7.301587301587302E-2}]
["Wells",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},1,3,2,null,2,2,2,null,1,1,1,1,null,3,19,5.2631578947368418E-2,0.15789473684210525,0.10526315789473684,0,0.10526315789473684,0.10526315789473684,0.10526315789473684,0,5.2631578947368418E-2,5.2631578947368418E-2,5.2631578947368418E-2,5.2631578947368418E-2,0,0.15789473684210525,9.9779434933305335E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0321038622412952E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.0686164229471317E-2}]
["West Fairlee",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},null,null,null,null,null,null,null,null,0,1,1,null,null,1,3,0,0,0,0,0,0,0,0,0,0.33333333333333331,0.33333333333333331,0,0,0.33333333333333331,1.575464762104821E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230973E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.8518518518518519E-3}]
["West Rutland",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},6,12,5,1,null,null,3,null,5,1,1,2,6,8,50,0.12,0.24,0.1,0.02,0,0,0.06,0,0.1,0.02,0.02,0.04,0.12,0.16,2.6257746035080348E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.7160627953718287E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.8121484814398197E-2}]
["Westfield",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,2,null,null,null,1,1,null,1,null,1,null,null,1,7,0,0.2857142857142857,0,0,0,0.14285714285714285,0.14285714285714285,0,0.14285714285714285,0,0.14285714285714285,0,0,0.14285714285714285,3.676084444911249E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.8024879135205606E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.7978067169294038E-3}]
["Westford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},2,5,2,null,null,1,6,null,5,1,null,null,null,4,26,7.6923076923076927E-2,0.19230769230769232,7.6923076923076927E-2,0,0,3.8461538461538464E-2,0.23076923076923078,0,0.19230769230769232,3.8461538461538464E-2,0,0,0,0.15384615384615385,1.3654027938241782E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.4123526535933511E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.7979331980070134E-3}]
["West Haven",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Rutland Regional Planning Commission"},null,null,null,null,null,null,null,null,1,null,null,1,null,null,2,0,0,0,0,0,0,0,0,0.5,0,0,0.5,0,0,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.1248593925759279E-3}]
["Westminster",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},5,10,4,1,1,3,4,null,6,2,5,1,2,9,53,9.4339622641509441E-2,0.18867924528301888,7.5471698113207544E-2,1.8867924528301886E-2,1.8867924528301886E-2,5.6603773584905662E-2,7.5471698113207544E-2,0,0.11320754716981132,3.7735849056603772E-2,9.4339622641509441E-2,1.8867924528301886E-2,3.7735849056603772E-2,0.16981132075471697,2.783321079718517E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.8790265630941388E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.4127495170637477E-2}]
["Westmore",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,1,null,null,null,null,1,null,null,null,null,null,3,null,5,0,0.2,0,0,0,0,0.2,0,0,0,0,0,0.6,0,2.6257746035080349E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.7160627953718287E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":3.4270047978067165E-3}]
["Weston",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},4,6,1,2,null,null,3,null,3,null,1,5,3,2,30,0.13333333333333333,0.2,3.3333333333333333E-2,6.6666666666666666E-2,0,0,0.1,0,0.1,0,3.3333333333333333E-2,0.16666666666666666,0.1,6.6666666666666666E-2,1.5754647621048208E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230972E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9317450096587249E-2}]
["West Windsor",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},2,1,1,2,null,null,5,null,3,1,1,null,1,1,18,0.1111111111111111,5.5555555555555552E-2,5.5555555555555552E-2,0.1111111111111111,0,0,0.27777777777777779,0,0.16666666666666666,5.5555555555555552E-2,5.5555555555555552E-2,0,5.5555555555555552E-2,5.5555555555555552E-2,9.4527885726289253E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.7778260633385851E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.8571428571428581E-2}]
["Weybridge",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},0,null,null,null,null,null,1,null,3,1,null,null,null,4,9,0,0,0,0,0,0,0.1111111111111111,0,0.33333333333333331,0.1111111111111111,0,0,0,0.44444444444444442,4.7263942863144627E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.8889130316692926E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.6153846153846177E-3}]
["Wheelock",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Northeastern Vermont Development Association"},null,1,null,null,null,null,null,null,null,null,null,null,null,1,2,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0.5,1.0503098414032139E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0864251181487315E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.3708019191226866E-3}]
["Whiting",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Addison County Regional Planning Commission"},1,0,1,null,1,null,1,null,1,1,null,null,null,2,8,0.125,0,0.125,0,0.125,0,0.125,0,0.125,0.125,0,0,0,0.25,4.2012393656128556E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":4.3457004725949261E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.5470085470085479E-3}]
["Whitingham",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},null,2,3,1,null,1,2,null,1,null,2,null,null,3,15,0,0.13333333333333333,0.2,6.6666666666666666E-2,0,6.6666666666666666E-2,0.13333333333333333,0,6.6666666666666666E-2,0,0.13333333333333333,0,0,0.2,7.8773238105241041E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.1481883861154862E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":9.6587250482936243E-3}]
["Williamstown",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},6,8,3,null,null,1,5,null,4,1,2,1,2,6,39,0.15384615384615385,0.20512820512820512,7.6923076923076927E-2,0,0,2.564102564102564E-2,0.12820512820512819,0,0.10256410256410256,2.564102564102564E-2,5.128205128205128E-2,2.564102564102564E-2,5.128205128205128E-2,0.15384615384615385,2.0481041907362673E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.1185289803900267E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.9221291276490884E-2}]
["Williston",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},81,102,34,22,35,20,138,2,65,11,45,10,36,54,655,0.12366412213740458,0.15572519083969466,5.1908396946564885E-2,3.3587786259541987E-2,5.3435114503816793E-2,3.0534351145038167E-2,0.21068702290076335,3.0534351145038168E-3,9.9236641221374045E-2,1.6793893129770993E-2,6.8702290076335881E-2,1.5267175572519083E-2,5.4961832061068701E-2,8.2442748091603055E-2,3.4397647305955258E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.5580422619370958E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.12087100941133051}]
["Wilmington",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},4,17,4,4,4,7,7,null,10,1,8,2,20,8,96,4.1666666666666664E-2,0.17708333333333334,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,7.2916666666666671E-2,7.2916666666666671E-2,0,0.10416666666666667,1.0416666666666666E-2,8.3333333333333329E-2,2.0833333333333332E-2,0.20833333333333334,8.3333333333333329E-2,5.0414872387354271E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.2148405671139115E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":6.1815840309079197E-2}]
["Windham",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},null,null,null,null,1,null,3,null,null,1,1,null,1,null,7,0,0,0,0,0.14285714285714285,0,0.42857142857142855,0,0,0.14285714285714285,0.14285714285714285,0,0.14285714285714285,0,3.676084444911249E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.8024879135205606E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":4.5074050225370251E-3}]
["Windsor",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Southern Windsor County Regional Planning Commission"},8,17,5,1,7,4,11,1,8,1,15,4,7,11,100,0.08,0.17,0.05,0.01,7.0000000000000007E-2,0.04,0.11,0.01,0.08,0.01,0.15,0.04,7.0000000000000007E-2,0.11,5.2515492070160695E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":5.4321255907436574E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.15873015873015875}]
["Winhall",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Windham Regional Commission"},5,5,1,2,1,8,6,null,4,1,0,1,6,4,44,0.11363636363636363,0.11363636363636363,2.2727272727272728E-2,4.5454545454545456E-2,2.2727272727272728E-2,0.18181818181818182,0.13636363636363635,0,9.0909090909090912E-2,2.2727272727272728E-2,0,2.2727272727272728E-2,0.13636363636363635,9.0909090909090912E-2,2.3106816510870707E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":2.3901352599272094E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.8332260141661299E-2}]
["Winooski",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Chittenden County Regional Planning Commission"},7,19,2,4,9,7,37,1,11,2,12,3,21,16,151,4.6357615894039736E-2,0.12582781456953643,1.3245033112582781E-2,2.6490066225165563E-2,5.9602649006622516E-2,4.6357615894039736E-2,0.24503311258278146,6.6225165562913907E-3,7.2847682119205295E-2,1.3245033112582781E-2,7.9470198675496692E-2,1.9867549668874173E-2,0.13907284768211919,0.10596026490066225,7.9298393025942649E-3,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":8.2025096420229229E-3},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.7864919726886882E-2}]
["Wolcott",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Lamoille County Planning Commission"},1,3,1,null,1,null,1,null,2,1,null,null,null,2,12,8.3333333333333329E-2,0.25,8.3333333333333329E-2,0,8.3333333333333329E-2,0,8.3333333333333329E-2,0,0.16666666666666666,8.3333333333333329E-2,0,0,0,0.16666666666666666,6.3018590484192839E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":6.5185507088923894E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":1.4705882352941175E-2}]
["Woodbury",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},null,2,1,null,null,null,null,null,null,1,null,null,1,1,6,0,0.33333333333333331,0.16666666666666666,0,0,0,0,0,0,0.16666666666666666,0,0,0.16666666666666666,0.16666666666666666,3.150929524209642E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.2592753544461947E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.9571217348447511E-3}]
["Woodford",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Bennington County Regional Commission"},null,1,null,null,null,null,0,null,null,1,null,1,null,null,3,0,0.33333333333333331,0,0,0,0,0,0,0,0.33333333333333331,0,0.33333333333333331,0,0,1.575464762104821E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.6296376772230973E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":2.6155187445510019E-3}]
["Woodstock",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Two Rivers-Ottauquechee Regional Commission"},9,37,3,10,10,9,32,null,25,3,20,10,24,33,225,0.04,0.16444444444444445,1.3333333333333334E-2,4.4444444444444446E-2,4.4444444444444446E-2,0.04,0.14222222222222222,0,0.1111111111111111,1.3333333333333334E-2,8.8888888888888892E-2,4.4444444444444446E-2,0.10666666666666667,0.14666666666666667,1.1815985715786157E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.2222282579173231E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":0.13888888888888892}]
["Worcester",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":"Central Vermont Regional Planning Commission"},1,3,1,0,null,1,7,null,1,1,2,null,null,1,18,5.5555555555555552E-2,0.16666666666666666,5.5555555555555552E-2,0,0,5.5555555555555552E-2,0.3888888888888889,0,5.5555555555555552E-2,5.5555555555555552E-2,0.1111111111111111,0,0,5.5555555555555552E-2,9.4527885726289253E-4,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":9.7778260633385851E-4},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":8.8713652045342532E-3}]
["All Other town",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":{"$error":"#N/A"}},180,33,15,19,36,8,142,25,115,14,20,3,5,18,633,0.28436018957345971,5.2132701421800945E-2,2.3696682464454975E-2,3.0015797788309637E-2,5.6872037914691941E-2,1.2638230647709321E-2,0.22432859399684044,3.9494470774091628E-2,0.18167456556082148,2.2116903633491312E-2,3.15955766192733E-2,4.7393364928909956E-3,7.8988941548183249E-3,2.843601895734597E-2,3.3242306480411724E-2,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":3.4385354989407355E-2},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":{"$error":"#N/A"}}]
["TOTAL",{"$f":"INDEX(town_population[Regional Planning Commission],MATCH(town_establishments[[#This Row],[Municipality]],town_population[Municipality],0))","v":{"$error":"#N/A"}},{"$f":"SUM(C3:C249)","v":1424},{"$f":"SUM(D3:D249)","v":3136},633,489,943,720,3215,111,1634,549,1923,423,1835,2007,19042,7.4782060707908826E-2,0.16468858313202395,3.3242306480411724E-2,2.568007562230858E-2,4.9522109022161538E-2,3.7811154290515701E-2,0.16883730700556665,5.8292196197878374E-3,8.5810314042642583E-2,2.8831005146518224E-2,0.10098729125091901,2.2214053145677974E-2,9.6365927948744878E-2,0.10539859258481252,1,{"$f":"town_establishments[[#This Row],[share of state establishments]]/($AF$250-$AF$249)","v":1.0343853549894073},{"$f":"town_establishments[[#This Row],[share of state establishments (no residual)]]/(INDEX(regional_establishments[share of state establishments],MATCH(town_establishments[[#This Row],[Regional Planning Commission]],regional_establishments[Regional Planning Commission],0)))","v":{"$error":"#N/A"}}]

{"sheet":"Residential Units","index":14,"n_rows":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Orleans","Essex","Caledonia","NEK"]
["Residential units",{"$f":"SUM(B4:B5)","v":11200},{"$f":"SUM(C4:C5)","v":2701},12287,{"$f":"SUM(B3:D3)","v":26188}]
["Owner",8789,2156,9047,{"$f":"SUM(B4:D4)","v":19992}]
["Rented",2411,545,3240,6196]
[]
["Towns","Owned","Rented","Total","% of NEK (Weight)","Total MMBTUs","Average","Weighted Avg."]
["Albany",347,44,{"$f":"SUM(B8:C8)","v":391},{"$f":"D8/$E$3","v":1.4930502520238278E-2},59739,{"$f":"F8/D8","v":152.78516624040921},{"$f":"G8*E8","v":2.2811593096074541}]
["Barnet",500,118,{"$f":"SUM(B9:C9)","v":618},{"$f":"D9/$E$3","v":2.3598594776233391E-2},88406,{"$f":"F9/D9","v":143.05177993527508},{"$f":"G9*E9","v":3.3758209867114712}]
["Barton",803,272,{"$f":"SUM(B10:C10)","v":1075},{"$f":"D10/$E$3","v":4.1049335573545134E-2},140086,{"$f":"F10/D10","v":130.31255813953487},{"$f":"G10*E10","v":5.3492439285168771}]
["Bloomfield",87,18,105,4.0094699862532456E-3,12715,121.0952380952381,0.48552772262104782]
["Brighton",272,142,414,1.5808767374369939E-2,50491,121.95893719806763,1.9280204673896439]
["Brownington",363,43,406,1.5503283946845884E-2,52056,128.21674876847291,1.987780662899038]
["Brunswick",32,4,36,1.3746754238582557E-3,4469,124.13888888888889,0.17065067970062622]
["Burke",479,152,631,2.4095005345959982E-2,77050,122.10776545166402,2.942187261341072]
["Canaan",362,88,450,1.7183442798228196E-2,60321,134.04666666666665,2.3033832289598286]
["Charleston",348,112,460,1.7565297082633269E-2,57497,124.99347826086957,2.1955475790438372]
["Concord",434,103,537,2.0505575072552313E-2,61323,114.19553072625699,2.3416450282572172]
["Coventry",335,78,413,1.5770581945929434E-2,50407,122.05084745762711,1.9248128914006415]
["Craftsbury",399,57,456,1.7412555368871239E-2,67976,149.07017543859649,2.5956926836719107]
["Danville",811,80,891,3.402321674049183E-2,124936,140.21997755331088,4.7707346876431957]
["Derby",1563,434,1997,7.6256300595692689E-2,214946,107.63445167751627,8.2078051015732392]
["East Haven",113,9,122,4.6586222697418663E-3,15124,123.9672131147541,0.5775164197342294]
["Glover",396,77,473,1.806170765235986E-2,64017,135.34249471458773,2.4445165724759432]
["Granby",36,4,40,1.5274171376202842E-3,5822,145.55000000000001,0.22231556438063238]
["Greensboro",281,41,322,1.2295707957843287E-2,41358,128.44099378881987,1.5792729494424926]
["Groton",314,66,380,1.45104628073927E-2,57180,150.47368421052633,2.1834427982281963]
["Guildhall",96,13,109,4.1622117000152739E-3,12335,113.1651376146789,0.47101725981365505]
["Hardwick",803,377,1180,4.5058805559798382E-2,146373,124.04491525423728,5.5893157171223455]
["Holland",261,21,282,1.0768290820223002E-2,38718,137.29787234042553,1.4784634183595537]
["Irasburg",435,86,521,1.98946082175042E-2,64562,123.9193857965451,2.4653276309760193]
["Jay",211,65,276,1.0539178249579961E-2,31063,112.54710144927536,1.1861539636474721]
["Kirby",147,17,164,6.262410264243165E-3,25742,156.96341463414635,0.98296929891553386]
["Lemington",58,7,65,2.4820528486329619E-3,7197,110.72307692307692,0.2748205284863296]
["Lowell",257,49,306,1.1684741102795174E-2,43347,141.65686274509804,1.6552237666106615]
["Lunenburg",448,128,576,2.1994806781732091E-2,72485,125.84201388888889,2.7678707805101572]
["Lyndon",1465,825,2290,8.744463112876126E-2,222747,97.26943231441048,8.5056896288376347]
["Maidstone",93,16,109,4.1622117000152739E-3,11069,101.55045871559633,0.42267450740797313]
["Morgan",241,44,285,1.0882847105544524E-2,31033,108.88771929824561,1.185008400794257]
["Newark",193,33,226,8.6299068275546044E-3,26951,119.25221238938053,1.0291354819001068]
["Newport City",1017,769,1786,6.8199175194745679E-2,188629,105.61534154535275,7.2028791813044135]
["Newport town",619,89,708,2.703528333587903E-2,92999,131.35451977401129,3.5512066595387202]
["Norton",65,11,76,2.9020925614785397E-3,8574,112.81578947368421,0.32740186344890787]
["Peacham",261,38,299,1.1417443103711624E-2,47991,160.50501672240802,1.8325568962883763]
["Ryegate",372,75,447,1.7068886512906674E-2,60955,136.36465324384787,2.32759279059111]
["Sheffield",228,32,260,9.9282113945318475E-3,36821,141.61923076923077,1.4060256606079122]
["St. Johnsbury",1922,1252,3174,0.12120054987016954,368671,116.15343415248897,14.077860088590192]
["Stannard",76,18,94,3.5894302734076678E-3,15471,164.58510638297872,0.59076676340308543]
["Sutton",359,36,395,1.5083244234000306E-2,52196,132.14177215189872,1.9931266228807085]
["Troy",564,89,653,2.4935084771651139E-2,82191,125.86676875957122,3.1384985489537196]
["UTG",21,0,21,8.0189399725064917E-4,2658,126.57142857142857,0.10149686879486788]
["Victory",39,2,41,1.5656025660607913E-3,5781,141,0.22074996181457157]
["Walden",339,45,384,1.4663204521154728E-2,54795,142.6953125,2.0923705513975865]
["Waterford",499,33,532,2.0314647930349778E-2,76224,143.27819548872179,2.910646097449213]
["Westfield",191,26,217,8.2862379715900412E-3,27949,128.79723502304148,1.0672445394837331]
["Westmore",158,15,173,6.6060791202077291E-3,18428,106.52023121387283,0.7036810753016649]
["Wheelock",279,45,324,1.2372078814724302E-2,45706,141.0679012345679,1.7453031923018176]
[null,null,null,null,null,null,null,{"$f":"SUM(H8:H57)","v":123.17015426913092}]