{"text_format":"2","workbook":"xlsx","n_sheets":12,"sheets":["NOTES","Budget STRRA","FY 15","FY 16","State totals FY 15-21","Revised state totals ","FY 17","FY18","FY19","FY20","State Totals","Program Totals"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"NOTES","index":0,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["10-20-2015:  This workbook reflects runs for the STRRA bill"]
["11-6-15: This workbook reflects the STRRA Legislation as passed by the House. Changes since 10-20 version = no High Density States Allocation, 2% STIC from FY 19-21 and current law formula for 5337 HIMB Tier."]

{"sheet":"Budget STRRA","index":1,"n_rows":62,"n_cols":22,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[null,"2015 Enacted Full Year","Oversight takedown","Allocated by formula",2016,"Oversight Takedown","Allocated by formula",2017,"Oversight Takedown","Allocated by formula",2018,"Oversight Takedown","Allocated by formula",2019,"Oversight Takedown","Allocated by formula",2020,"Oversight Takedown","Allocated by formula",2021,"Oversight Takedown","Alliocated by formula"]
["Trust Funded Programs",null,null,null,{"$f":"E3+E8+E9+E10+E11+E19+E24+E25+E26+E29+E33+E34+E41+E48+E49","v":8671059000},null,{"$f":"G3+G8+G9+G10+G11+G19+G24+G25+G26+G29+G33+G34+G41+G48+G49","v":6206686850},{"$f":"H3+H8+H9+H10+H11+H19+H24+H25+H26+H29+H33+H34+H41+H48+H49","v":8717302000},null,{"$f":"J3+J8+J9+J10+J11+J19+J24+J25+J26+J29+J33+J34+J41+J48+J49","v":6217165645},{"$f":"K3+K8+K9+K10+K11+K19+K24+K25+K26+K29+K33+K34+K41+K48+K49","v":8898242000},null,{"$f":"M3+M8+M9+M10+M11+M19+M24+M25+M26+M29+M33+M34+M41+M48+M49","v":6352473498.5},{"$f":"N3+N8+N9+N10+N11+N19+N24+N25+N26+N29+N33+N34+N41+N48+N49","v":9084126000},null,{"$f":"P3+P8+P9+P10+P11+P19+P24+P25+P26+P29+P33+P34+P41+P48+P49","v":6484465634.5},{"$f":"Q3+Q8+Q9+Q10+Q11+Q19+Q24+Q25+Q26+Q29+Q33+Q34+Q41+Q48+Q49","v":9273202000},null,null,{"$f":"T3+T8+T9+T10+T11+T19+T24+T25+T26+T29+T33+T34+T41+T48+T49","v":9462506000}]
["Bus and Bus Facilities Grants ",{"$f":"SUM(B4:B5)","v":427800000},0,0,430000000,{"$f":"E3*0.0075","v":3225000},{"$f":"E3-F3","v":426775000},431850000,{"$f":"H3*0.0075","v":3238875},{"$f":"H3-I3","v":428611125},445120000,{"$f":"K3*0.0075","v":3338400},{"$f":"K3-L3","v":441781600},458459000,{"$f":"N3*0.0075","v":3438442.5},{"$f":"N3-O3","v":455020557.5},472326000,{"$f":"Q3*0.0075","v":3542445},{"$f":"Q3-R3","v":468783555},486210000,{"$f":"T3*0.0075","v":3646575},{"$f":"T3-U3","v":482563425}]
["Formula Allocation",362300000,0,{"$f":"B4","v":362300000},{"$f":"E3-E5-E7","v":364500000},{"$f":"F3","v":3225000},{"$f":"E4-F4","v":361275000},{"$f":"H3-H5-H7","v":366350000},{"$f":"I3","v":3238875},{"$f":"H4-I4","v":363111125},{"$f":"K3-K5-K7","v":379620000},{"$f":"L3","v":3338400},{"$f":"K4-L4","v":376281600},{"$f":"N3-N5-N7","v":392959000},{"$f":"O3","v":3438442.5},{"$f":"N4-O4","v":389520557.5},{"$f":"Q3-Q5-Q7","v":406826000},{"$f":"R3","v":3542445},{"$f":"Q4-R4","v":403283555},{"$f":"T3-T5-T7","v":420710000},{"$f":"U3","v":3646575},{"$f":"T4-U4","v":417063425}]
["States and Territories Allocation",65500000,0,{"$f":"B5","v":65500000},65500000,0,65500000,65500000,0,{"$f":"H5","v":65500000},65500000,0,{"$f":"K5","v":65500000},65500000,0,{"$f":"N5","v":65500000},65500000,0,{"$f":"Q5","v":65500000},65500000,0,{"$f":"T5","v":65500000}]
["No/Low Competitive Grant Program (from within Competitive Program)"]
["COMPETITIVE GRANTS"]
["Bus Testing Facility",3000000,null,0,3000000,null,0,3000000,null,0,3000000,null,0,3000000,null,0,3000000,null,0,3000000,null,0]
["Enhanced Mobility of Seniors and Individuals with Disabilities",258300000,{"$f":"B9*0.005","v":1291500},{"$f":"B9-C9","v":257008500},262175000,{"$f":"E9*0.005","v":1310875},{"$f":"E9-F9","v":260864125},266841000,{"$f":"H9*0.005","v":1334205},{"$f":"H9-I9","v":265506795},272258000,{"$f":"K9*0.005","v":1361290},{"$f":"K9-L9","v":270896710},277703000,{"$f":"N9*0.005","v":1388515},{"$f":"N9-O9","v":276314485},283364000,{"$f":"Q9*0.005","v":1416820},{"$f":"Q9-R9","v":281947180},289031000,{"$f":"T9*0.005","v":1445155},{"$f":"T9-U9","v":287585845}]
["Pilot Program for Enhanced Mobility"]
["Formula Grants for Rural Areas",607800000,{"$f":"B11*0.005","v":3039000},{"$f":"(B11-C11-B14)-5000000","v":597937600},607800000,{"$f":"E11*0.005","v":3039000},{"$f":"(E11-F11-E14-E16)","v":597937600},607800000,{"$f":"H11*0.005","v":3039000},{"$f":"(H11-I11-H14-H16)","v":597937600},620138000,{"$f":"K11*0.005","v":3100690},{"$f":"(K11-L11-K14-K16)","v":610176896},632541000,{"$f":"N11*0.005","v":3162705},{"$f":"(N11-O11-N14-N16)","v":622480672},645434000,{"$f":"Q11*0.005","v":3227170},{"$f":"(Q11-R11-Q14-Q16)","v":635270528},658343000,{"$f":"T11*0.005","v":3291715},{"$f":"(T11-U11-T14-T16)","v":648076256}]
["Appalachian Development Public Transportation Assistance Program ",20000000,0,20000000,20000000,0,20000000,20000000,0,20000000,20000000,0,20000000,20000000,0,20000000,20000000,0,20000000,20000000,0,20000000]
["Formula Grants for Rural Areas",{"$f":"B11-B12-B14-B15-B16-B17","v":545644000},{"$f":"C11","v":3039000},502605000,{"$f":"E11-E12-E14-E15-E16-E17","v":545644000},{"$f":"F11","v":3039000},{"$f":"E13-F13","v":542605000},{"$f":"H11-H12-H14-H15-H16-H17","v":545644000},{"$f":"I11","v":3039000},{"$f":"H13-I13","v":542605000},{"$f":"K11-K12-K14-K15-K16-K17","v":557735240},{"$f":"L11","v":3100690},{"$f":"K13-L13","v":554634550},{"$f":"N11-N12-N14-N15-N16-N17","v":569890180},{"$f":"O11","v":3162705},{"$f":"N13-O13","v":566727475},{"$f":"Q11-Q12-Q14-Q15-Q16-Q17","v":582525320},{"$f":"R11","v":3227170},{"$f":"Q13-R13","v":579298150},{"$f":"T11-T12-T14-T15-T16-T17","v":595176140},{"$f":"U11","v":3291715},{"$f":"T13-U13","v":591884425}]
["Projects of National Scope (NRTAP)",{"$f":"(B11*0.02)*0.15","v":1823400},0,0,{"$f":"(E11*0.02)*0.15","v":1823400},0,0,{"$f":"(H11*0.02)*0.15","v":1823400},0,0,{"$f":"(K11*0.02)*0.15","v":1860414},0,0,{"$f":"(N11*0.02)*0.15","v":1897623},0,0,{"$f":"(Q11*0.02)*0.15","v":1936302},0,0,{"$f":"(T11*0.02)*0.15","v":1975029},0,0]
["Public Transportation on Indian Reservations --formula",25000000,0,{"$f":"B15","v":25000000},25000000,0,{"$f":"E15","v":25000000},25000000,0,{"$f":"H15","v":25000000},25000000,0,{"$f":"K15","v":25000000},25000000,0,{"$f":"N15","v":25000000},25000000,0,{"$f":"Q15","v":25000000},25000000,0,{"$f":"T15","v":25000000}]
["Public Transportation on Indian Reservations --discretionary",5000000,null,null,5000000,null,null,5000000,null,null,5000000,null,null,5000000,null,null,5000000,null,null,5000000]
["Rural Tranportation Assistance Program",{"$f":"(B11*0.02)*0.85","v":10332600},0,{"$f":"B17","v":10332600},{"$f":"(E11*0.02)*0.85","v":10332600},0,{"$f":"E17","v":10332600},{"$f":"(H11*0.02)*0.85","v":10332600},0,{"$f":"H17","v":10332600},{"$f":"(K11*0.02)*0.85","v":10542346},0,{"$f":"K17","v":10542346},{"$f":"(N11*0.02)*0.85","v":10753197},0,{"$f":"N17","v":10753197},{"$f":"(Q11*0.02)*0.85","v":10972378},0,{"$f":"Q17","v":10972378},{"$f":"(T11*0.02)*0.85","v":11191831},0,{"$f":"T17","v":11191831}]
["Combined 5311/5340",null,null,{"$f":"D13+B22","v":577507087.93560004},null,null,{"$f":"G13+E22","v":617507087.93560004},null,null,{"$f":"J13+H22","v":617507087.93560004},null,null,{"$f":"M13+K22","v":631057183.07878399},null,null,{"$f":"P13+N22","v":644678486.67858803},null,null,{"$f":"S13+Q22","v":658838071.53409195},null,null,{"$f":"V13+T22","v":673015107.93388796}]
["Growing States and High Density States Formula --combine with 5307",525900000,0,{"$f":"B19","v":525900000},525900000,0,{"$f":"E19","v":525900000},525900000,0,{"$f":"H19","v":525900000},536576000,0,{"$f":"K19","v":536576000},547307000,0,{"$f":"N19","v":547307000},558463000,0,{"$f":"Q19","v":558463000},569632000,0,{"$f":"T19","v":569632000}]
["Growing State Apportionments ",{"$f":"B19*0.5","v":262950000},0,0,{"$f":"E19*0.5","v":262950000},0,0,{"$f":"H19*0.5","v":262950000},0,0,{"$f":"K19*0.5","v":268288000},0,0,{"$f":"N19*0.5","v":273653500},0,0,{"$f":"Q19*0.5","v":279231500},0,0,{"$f":"T19*0.5","v":284816000},0,0]
["5307 Share",{"$f":"B20*0.715147032","v":188047912.06439999},null,null,{"$f":"E20*0.715147032","v":188047912.06439999},null,null,{"$f":"H20*0.715147032","v":188047912.06439999},null,null,{"$f":"K20*0.715147032","v":191865366.92121598},null,null,{"$f":"N20*0.715147032","v":195702488.321412},null,null,{"$f":"Q20*0.715147032","v":199691578.46590799},null,null,{"$f":"T20*0.715147032","v":203685317.06611198}]
["5311 Share",{"$f":"B20*0.284852968","v":74902087.935599998},null,null,{"$f":"E20*0.284852968","v":74902087.935599998},null,null,{"$f":"H20*0.284852968","v":74902087.935599998},null,null,{"$f":"K20*0.284852968","v":76422633.078783989},null,null,{"$f":"N20*0.284852968","v":77951011.678588003},null,null,{"$f":"Q20*0.284852968","v":79539921.534091994},null,null,{"$f":"T20*0.284852968","v":81130682.933887988}]
["High Density State Apportionments",{"$f":"B19*0.5","v":262950000},0,0,{"$f":"E19*0.5","v":262950000},0,0,{"$f":"H19*0.5","v":262950000},0,0,{"$f":"K19*0.5","v":268288000},0,0,{"$f":"N19*0.5","v":273653500},0,0,{"$f":"Q19*0.5","v":279231500},0,0,{"$f":"T19*0.5","v":284816000},0,0]
["National Transit Database",3850000,0,0,3850000,0,0,3850000,0,0,3850000,0,0,3850000,0,0,3850000,0,0,3850000,0,0]
["National Transit Institute",5000000,null,0,5000000,null,0,5000000,null,0,5000000,null,0,5000000,null,0,5000000,null,0,5000000,null,0]
["Planning Programs",{"$f":"SUM(B27:B28)","v":128800000},null,0,128800000,null,0,128800000,null,0,131415000,null,0,134043000,null,0,136775000,null,0,139511000,null,0]
["Metropolitan Transportation Planning",106543360,{"$f":"B27*0.005","v":532716.80000000005},{"$f":"B27-C27","v":106010643.2},{"$f":"E26*0.8272","v":106543360},{"$f":"E27*0.005","v":532716.80000000005},{"$f":"E27-F27","v":106010643.2},{"$f":"H26*0.8272","v":106543360},{"$f":"H27*0.005","v":532716.80000000005},{"$f":"H27-I27","v":106010643.2},108706488,{"$f":"K27*0.005","v":543532.44000000006},{"$f":"K27-L27","v":108162955.56},110880369.60000001,{"$f":"N27*0.005","v":554401.848},{"$f":"N27-O27","v":110325967.752},113140280,{"$f":"Q27*0.005","v":565701.4},{"$f":"Q27-R27","v":112574578.59999999},115403499.2,{"$f":"T27*0.005","v":577017.49600000004},{"$f":"T27-U27","v":114826481.704}]
["Statewide Transportation Planning",22256640,{"$f":"B28*0.005","v":111283.2},{"$f":"B28-C28","v":22145356.800000001},{"$f":"E26*0.1728","v":22256640},{"$f":"E28*0.005","v":111283.2},{"$f":"E28-F28","v":22145356.800000001},{"$f":"H26*0.1728","v":22256640},{"$f":"H28*0.005","v":111283.2},{"$f":"H28-I28","v":22145356.800000001},22708512,{"$f":"K28*0.005","v":113542.56},{"$f":"K28-L28","v":22594969.440000001},23162630.400000002,{"$f":"N28*0.005","v":115813.15200000002},{"$f":"N28-O28","v":23046817.248000003},23634720,{"$f":"Q28*0.005","v":118173.6},{"$f":"Q28-R28","v":23516546.399999999},24107500.800000001,{"$f":"T28*0.005","v":120537.504},{"$f":"T28-U28","v":23986963.296}]
["State of Good Repair Grants",{"$f":"SUM(B31:B32)","v":2165900000},null,0,2198389000,null,0,2237520000,null,0,2282941000,null,0,2328600000,null,0,2376064000,null,0,2423585000,null,0]
["High Intensity Fixed Guideway Formula $100M"]
["High Intensity Fixed Guideway Formula",2104171850,{"$f":"B31*0.0075","v":15781288.875},{"$f":"B31-C31","v":2088390561.125},{"$f":"(E29-E30)*0.9715","v":2135734913.5},{"$f":"E31*0.0075","v":16018011.85125},{"$f":"E31-F31","v":2119716901.6487501},{"$f":"(H29-H30)*0.9715","v":2173750680},{"$f":"H31*0.0075","v":16303130.1},{"$f":"H31-I31","v":2157447549.9000001},{"$f":"(K29-K30)*0.9715","v":2217877181.5},{"$f":"K31*0.0075","v":16634078.86125},{"$f":"K31-L31","v":2201243102.6387501},{"$f":"(N29-N30)*0.9715","v":2262234900},{"$f":"N31*0.0075","v":16966761.75},{"$f":"N31-O31","v":2245268138.25},{"$f":"(Q29-Q30)*0.9715","v":2308346176},{"$f":"Q31*0.0075","v":17312596.32},{"$f":"Q31-R31","v":2291033579.6799998},{"$f":"(T29-T30)*0.9715","v":2354512827.5},{"$f":"T31*0.0075","v":17658846.206250001},{"$f":"T31-U31","v":2336853981.2937498}]
["High Intensity Motorbus State of Good Repair ",61728150,0,{"$f":"B32","v":61728150},{"$f":"E29-E30-E31","v":62654086.5},0,{"$f":"E32","v":62654086.5},{"$f":"H29-H30-H31","v":63769320},0,{"$f":"H32","v":63769320},{"$f":"K29-K30-K31","v":65063818.5},0,{"$f":"K32","v":65063818.5},{"$f":"N29-N30-N31","v":66365100},0,{"$f":"N32","v":66365100},{"$f":"Q29-Q30-Q31","v":67717824},0,{"$f":"Q32","v":67717824},{"$f":"T29-T30-T31","v":69072172.5},0,{"$f":"T32","v":69072172.5}]
["Transit Oriented Development (Discretionary Pilot)",10000000,0,0,10000000,0,0,10000000,0,0,10000000,0,0,10000000,0,0,10000000,0,0,10000000,0,0]
["Urbanized Area Formula Grants --combine with 5340",4458650000,{"$f":"B34*0.0075","v":33439875},{"$f":"B34-C34-B36","v":4395210125},4458650000,{"$f":"E34*0.0075","v":33439875},{"$f":"E34-F34-E36","v":4395210125},4458650000,{"$f":"H34*0.0075","v":33439875},{"$f":"H34-I34-H36","v":4395210125},4549161000,{"$f":"K34*0.0075","v":34118707.5},{"$f":"K34-L34-K36","v":4485042292.5},4640144000,{"$f":"N34*0.0075","v":34801080},{"$f":"N34-O34-N36","v":4575342920},4734724000,{"$f":"Q34*0.0075","v":35510430},{"$f":"Q34-R34-Q36","v":4669213570},4829418000,{"$f":"T34*0.0075","v":36220635},{"$f":"T34-U34-T36","v":4763197365}]
["Operational Support Of State Safety Oversight",22293250,0,{"$f":"B35","v":22293250},{"$f":"E34*0.005","v":22293250},0,{"$f":"E35","v":22293250},{"$f":"H34*0.005","v":22293250},0,{"$f":"H35","v":22293250},22745805,0,{"$f":"K35","v":22745805},{"$f":"N34*0.005","v":23200720},0,{"$f":"N35","v":23200720},23673620,0,{"$f":"Q35","v":23673620},24147090,0,{"$f":"T35","v":24147090}]
["Passenger Ferry Boat Program",30000000,0,0,30000000,0,0,30000000,0,0,30000000,0,0,30000000,0,0,30000000,0,0,30000000,0,0]
["Urbanized Area Formula Grants",{"$f":"B34-B35-B36","v":4406356750},{"$f":"C34","v":33439875},{"$f":"B37-C37","v":4372916875},{"$f":"E34-E35-E36","v":4406356750},{"$f":"F34","v":33439875},{"$f":"E37-F37","v":4372916875},4406356750,{"$f":"I34","v":33439875},{"$f":"H37-I37","v":4372916875},4496415195,{"$f":"L34","v":34118707.5},{"$f":"K37-L37","v":4462296487.5},4586943280,{"$f":"O34","v":34801080},{"$f":"N37-O37","v":4552142200},4681050380,{"$f":"R34","v":35510430},{"$f":"Q37-R37","v":4645539950},4775270910,{"$f":"U34","v":36220635},{"$f":"T37-U37","v":4739050275}]
["Combined 5307/5340",null,null,{"$f":"D37+B21+B23","v":4823914787.0643997},null,null,{"$f":"G37+E21+E23","v":4823914787.0643997},null,null,{"$f":"J37+H21+H23","v":4823914787.0643997},null,null,{"$f":"M37+K21+K23","v":4922449854.421216},null,null,{"$f":"P37+N21+N23","v":5021498188.3214121},null,null,{"$f":"S37+Q21+Q23","v":5124463028.4659081},null,null,{"$f":"V37+T21+T23","v":5227551592.0661116}]
[]
[]
["Transit Research",null,0,0,33495000,0,0,34091000,null,null,34783000,null,null,35479000,null,null,36202000,null,null,36926000]
["Research, Development, Demonstration and Deployment Projects",null,0,0]
["Facilities and Equipment Relating to Low/No Emissions Buses",null,0,0]
["Low and No Emissions Buses",null,0,0]
["Other Research, Development, Demonstration and Deployment Projects",null,0,0]
["Component Testing",null,null,null,5000000,null,null,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
["   Transit Cooperative Research",null,0,0,5000000,0,0,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
["Technical Assistance and Training (5314)",null,0,0,4000000,null,null,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000]
["Innovative Workforce Development 5322(b)",null,0,0,{"$nulls":7},4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000]
[]
["General Funded Programs"]
["Research, Development, Demonstration and Deployment Projects",33000000,null,null,20000000,null,null,20000000,null,null,20000000,null,null,20000000,null,null,20000000,null,null,20000000]
[5312,30000000]
["   Transit Cooperative Research",3000000]
["Technical Assistance and Training (5314)",4500000]
["Technical Assitance",4000000,null,null,7000000,null,null,7000000,null,null,7000000,null,null,7000000,null,null,7000000,null,null,7000000]
["Human Resources and Training",500000,null,null,5000000,null,null,5000000,null,null,5000000,null,null,5000000,null,null,5000000,null,null,5000000]
["Capital Investment Grants",2120000000,0,0,2301785760,null,null,2352597681,null,null,2406119278,null,null,2464082691,null,null,2526239177,null,null,2590122713]
["Pilot Progam for Expedited Project Delivery",null,null,null,276214291,null,null,282311722,null,null,288734313,null,null,295689923,null,null,303148701,null,null,310814726]
["Administrative Expenses",105933000,0,0,115016543,null,null,117555533,null,null,120229921,null,null,123126260,null,null,126232120,null,null,129424278]
["Safety",4500000,null,null,8000000,null,null,8000000,null,null,8000000,null,null,8000000,null,null,8000000,null,null,8000000]
["Transit Asset Management",1000000,null,null,2000000,null,null,2000000,null,null,2000000,null,null,2000000,null,null,2000000,null,null,2000000]

{"sheet":"FY 15","index":2,"n_rows":78,"n_cols":19,"rows_kept":78,"cut":false,"hidden":false,"merged":[[6,12,6,14],[0,0,0,18],[1,0,1,18],[2,0,2,18],[3,0,3,18],[4,1,4,18],[5,12,5,14],[5,15,5,17]]}
["FEDERAL TRANSIT ADMINISTRATION"]
[" "]
["FISCAL YEAR 2015 Full Year Actual APPORTIONMENTS/ALLOCATIONS BY STATE FOR SELECTED FTA PROGRAMS"]
[]
[null,"The information in this table include allocations for formula programs apportioned via FTA's Apportionment Notice Published on March 10, 2014 as well as Discretionary Program allocations announced in Federal Register Announcements in 2014. For allocations under the Public Transportation Emergency Relief Program, Please Contact the FTA Office of Program Management at 202-366-4020"]
[null,"Section 5303","Section 5304",null,"Section 5307 + 5340","Section 5329 (e)","Section 5310","Section 5311 + 5340","Section 5311(b)(3)","Section 5311(c)(2)","Section 5311(c)(1)"]
[]
[null,"Metropolitan","Statewide",null,"Urbanized Area","State Safety  ","Enhanced Mobility for"," Nonurbanized Area",null,"Appalachian Dev. Public","Indian Reserv.",null,"High Intensity",null,"High Intensity ","Bus and Bus","Statewide "]
["State","Planning","Planning",null,"Formula","Oversight Program","Older Adults and People with Disabilities","Formula","RTAP    ","Trans. Assist. Program","Formula",null,"Fixed Guideway",null,"MotorBus","Facilities Formula","Allocation ","5339 Total","State Total"]
["Alabama……………………………………",845028.47013523255,220627.8940619285,null,23296675,0,4193149.1290930095,15354646.306666108,257470.45357399888,5000000,186,null,0,{"$f":"O10/$O$67","v":0},0,2420963.0560460961,1250000,3670963.0560460961,{"$f":"SUM(B10:Q10)","v":52838746.309576377}]
["Alaska……………………………………….",424042.65635833942,110720.39964912497,null,14663316,0,383223.77494775085,8092575.2286323858,94485.623952419846,0,371566,null,18485805.352691513,{"$f":"O11/$O$67","v":0},0,633446.07570778567,1250000,1883446.0757077858,44509181.111939318]
["American Samoa…………………………….",0,0,null,0,0,11912.854594446682,299794.79628052487,14126.799105700655,0,0,null,0,0,0,0,500000,500000,825834.44998067222]
["Arizona……………………………………….",2434324.9953056583,485581.83845349954,null,74012567,429124,5564110.6621699417,11592249.522923062,164092.6229913618,0,1538917,null,343373.6245709291,3.4246336557956135E-2,2113963,7598322.6577488752,1250000,8848322.6577488743,107526626.9584097]
["Arkansas…………………………………….",425321.89474419679,112008.86894759882,null,12536587,225341.99999999997,2479766.3961938517,11943861.270825813,202770.96566410188,0,0,null,277218.00742572965,0,0,1291674.4774455675,1250000,2541674.4774455675,30744550.881246865]
["California…………………………………",15901097.268659456,3171663.354258786,null,772531268,2841320.0000000005,28367466.535805617,27488728.074220266,366010.8408593919,0,531845,null,323256064.37535042,0.20672425789530385,12760706,65518810.418280154,1250000,66768810.418280154,1253984980.0741582]
["Colorado…………………………………….",1780573.5008622939,366761.38424982782,null,72945975,527141,3714556.6343326019,10989296.801304284,155349.03771246134,0,152496,null,12083532.021475675,1.2546301808818182E-2,774460,6791749.3397457711,1250000,8041749.3397457711,111531890.7322292]
["Connecticut………………………………",1101855.9683098716,287678.56045092602,null,93888648,0,3150169.4258275228,2935241.7824494932,106167.10061093749,0,0,null,49972476.589020059,1.2689299776520113E-2,783287,4187634.5328184101,1250000,5437634.5328184105,157663158.97217652]
["Delaware…………………………………….",424042.65635833942,110720.39964912497,null,19301602,0,811201.11198975588,1675321.5707678406,85503.541858408003,0,0,null,0,0,0,935052.26712943532,1250000,2185052.2671294352,24593443.547752906]
["District of Columbia……………………….",424042.65635833942,110720.39964912497,null,20371867,1788426,370869.70351647283,0,0,0,0,null,139125067.31440115,6.8503883560417742E-2,4228618,1278568.2924158406,500000,1778568.2924158406,168198179.43484479]
["Florida……………………………………….",7639678.2880632896,1559843.3577044739,null,250618420,760282,20502263.330023907,15622377.541769771,250108.20290996815,0,0,null,37396800.211208828,1.7172910576454987E-2,1060052,24188253.409655634,1250000,25438253.409655634,360848078.35850871]
["Georgia………………………………………",3016706.7257753769,601003.74948130187,null,89088611,844618,6809493.0990770571,21110194.336884961,328596.04457854811,592000,0,null,39921487.378863052,4.528321357435789E-2,2795249,7697091.6299290517,1250000,8947091.6299290508,174055051.00987259]
["Guam…………………………………………",0,0,null,0,0,45101.94371428607,785685.06371413625,22342.771022191388,0,0,null,0,0,0,0,500000,500000,1353129.7784506138]
["Hawaii……………………………………….",424042.65635833942,110720.39964912497,null,30291553,215672.99999999997,1129627.9020678301,2677512.0617882903,93991.108107209278,0,0,null,259848.15846019445,1.3695015969213398E-2,845368,3755659.5344722825,1250000,5005659.534472283,41053995.83459828]
["Idaho………………………………………….",424042.65635833942,110720.39964912497,null,10199863,0,1354897.0476580921,7648873.8574841172,124652.06396665343,0,1035415.9999999999,null,0,0,0,1093910.6152590867,1250000,2343910.6152590867,23242375.640375413]
["Illinois………………………………………",5057190.4306892706,973546.33018587239,null,266392690,1716914.0000000002,9737400.0424648523,16103763.333199993,266611.2090592889,0,0,null,219561172.05210391,0,0,15963890.570788223,1250000,17213890.570788223,537023177.96849132]
["Indiana………………………………………",1724643.1295689682,364020.12473709584,null,55787469,0,5288722.4782456765,15875024.623801569,272724.51517724647,0,0,null,2325155.8021678794,0,0,4734164.4417378409,1250000,5984164.4417378409,87621924.115436286]
["Iowa………………………………………….",461148.52748528472,120400.83477606838,null,20061889,0,2387510.151714317,12137361.018096196,203903.09544358985,0,0,null,0,0,0,2003766.8879765726,1250000,3253766.8879765728,38625979.515492029]
["Kansas……………………………………….",625221.29526391241,135815.10327026373,null,17618188,0,2106516.9167972747,10932979.367893701,175759.49780405627,0,89597,null,0,0,0,1787123.2179554587,1250000,3037123.2179554589,34721200.398984671]
["Kentucky……………………………………",698259.24179827608,168748.88116793882,null,24724346,0,3412270.1950118272,16632017.243826639,265889.87787562545,1764000,0,null,0,0,0,2621131.1249331143,1250000,3871131.1249331143,51536662.564613424]
["Louisiana…………………………………….",1010415.2922744494,263808.53094919189,null,33940052,289012,4025524.6637663231,11371955.582658013,201970.78451299341,0,0,null,3478453.4187105824,5.7505368296312132E-3,354970,3443444.9893833166,1250000,4693444.9893833166,59629607.268005416]
["Maine…………………………………………",424042.65635833942,110720.39964912497,null,13040994,0,1096880.0297848219,6838673.3004516028,140830.90913870034,0,52311,null,6920446.8686747951,0,0,473265.72757963184,1250000,1723265.7275796318,30348164.891637016]
["Maryland…………………………………….",2386103.8755600736,457599.91968266736,null,154414135,607757,4499992.4798620539,5505404.322458948,138493.64035060859,636000,0,null,52111739.859252438,0,0,8317202.8307184456,1250000,9567202.8307184465,230324428.92788523]
["Massachusetts…………………………….",2837000.5906000654,561005.13879852148,null,194426968,1148683,5810045.1266653687,3640495.3380454807,113510.85560359222,0,0,null,121032525.61232454,6.7713028820724417E-4,41798,8449729.0121254139,1250000,9699729.0121254139,339311760.67484015]
["Michigan…………………………………….",2975111.5833923081,622436.99646131613,null,86295344,290921,8757609.1785393227,20616547.303857397,326230.54555519827,0,37455,null,1075143.846362483,0,0,9355415.3414172735,1250000,10605415.341417274,131602214.7955853]
["Minnesota………………………………….",1537443.6018892536,291858.11127358233,null,59771535,314806,3656362.928593331,15403643.342475083,239547.17455428001,0,1624344.0000000002,null,6270230.8983594179,9.5142038113891311E-2,5872942,5350891.664531678,1250000,6600891.664531678,101583604.81681865]
["Mississippi………………………………….",424042.65635833942,110720.39964912497,null,8375523,0,2067406.3383650288,13955636.543446427,233208.02655425775,254000,754708,null,0,0,0,819434.50126468798,1250000,2069434.5012646881,28244679.465637866]
["Missouri…………………………………….",1648888.5422633942,321653.35967977613,null,48336251,672658,4861159.4058807874,17466014.335471604,268898.83157158195,0,0,null,14954066.436165752,3.1739166004489036E-4,19592,4521761.2093973821,1250000,5771761.2093973821,94320943.120747656]
["Montana……………………………………",424042.65635833942,110720.39964912497,null,4420048,0,834930.99127743708,9946253.4789270069,120817.61925349501,0,1605126.0000000002,null,0,0,0,417931.99999999994,1250000,1667932,19129871.145465404]
["N. Mariana Islands………………………….",0,0,null,0,0,9413.2913378274025,288578.04191429395,13998.30286245696,0,0,null,0,0,0,0,500000,500000,811989.63611457823]
["Nebraska…………………………………….",424042.65635833942,110720.39964912497,null,11140241,0,1227172.7592205149,7620799.5185713982,130063.50802871172,0,467019,null,0,0,0,1221278.1501380901,1250000,2471278.1501380904,23591336.991966181]
["Nevada……………………………………….",1147554.4220006086,221664.08242499223,null,39935338,0,2061356.0776228686,6416475.7844868815,92100.655801305838,0,84587,null,2070368.0223637528,0,0,3893421.5738457288,1250000,5143421.5738457292,57172865.618546136]
["New Hampshire…………………………….",424042.65635833942,110720.39964912497,null,8035052,0,1101918.0871954279,3914429.589095288,118128.93270925953,0,0,null,0,0,0,717452.4508128087,1250000,1967452.4508128087,{"$f":"SUM(B42:Q42)","v":15671744.11582025}]
["New Jersey………………………………….",4104422.4346334888,769479.08465414087,null,390327123,901431,7135012.3000729755,3788507.9659670782,117233.35283210651,0,0,null,148228328.99888435,0,0,16641898.868657382,1250000,17891898.86865738,573263437.00570142]
["New Mexico…………………………………",424042.65635833942,110720.39964912497,null,23784591,0,1718415.7991690761,10280268.712502176,138633.81807051081,0,601850,null,3819252.5701527931,0,0,1682364.3441625636,1250000,2932364.3441625638,43810139.300064571]
["New York…………………………………….",7751049.6175194262,1519823.4819620037,null,646558585,2345914,15671880.295854315,20479445.872852013,329115.87028985214,200000,56906,null,607132914.64950466,9.6663580554414805E-2,5966864,32895385.337763827,1250000,34145385.337763831,1342157884.2224095]
["North Carolina……………………………………",2088500.9025217646,496494.68044882576,null,66720821,339846,7207490.6504616952,26415743.117402375,403705.99258004007,1450000,562919,null,575147.82627313957,5.5604776750963697E-3,343238,6905965.7820273256,1250000,8155965.7820273256,114759872.95727563]
["North Dakota……………………………….",424042.65635833942,110720.39964912497,null,4933104,0,576409.86819466494,5104764.5835807184,95202.087854142257,0,728325,null,0,0,0,466604.99999999994,1250000,1716605,13689173.595636988]
["Ohio…………………………………………",3440254.0005503898,714901.34236679843,null,101850745,551163,9890032.1193925105,22744459.3713293,379901.09006275755,964000,0,null,22499154.759157147,1.159062761479163E-2,715468,9852757.0636399314,1250000,11102757.063639931,174852835.75808948]
["Oklahoma……………………………………",624174.82653769001,162965.75152595155,null,17682054,0,2889458.190210796,14702029.515327854,224188.95311749395,0,7799238,null,0,0,0,1837755.8399479333,1250000,3087755.8399479333,47171865.076667719]
["Oregon……………………………………….",1105694.6782095789,227088.60583312064,null,51885357,721848,3288130.5438164701,11926948.765822621,177024.99110872901,0,756754,null,17832339.276823506,1.4750320558772618E-3,91051,4698625.7405009521,1250000,5948625.7405009521,93960862.603590026]
["Pennsylvania……………………………….",4132233.4352491968,851800.96368123894,null,177810113,1437912,11836716.739705419,21472389.756071225,357985.66639499023,4788000,0,null,149751346.6410526,3.7674221566659618E-3,232556,13444770.703708097,1250000,14694770.703708097,387365824.90963018]
["Puerto Rico………………………………….",1568389.0349729527,320696.43199373782,null,46496398,302275,5083875.0838949988,1928524.8472429735,90635.60393705008,0,0,null,6418303.2356948843,0,0,4551525.6055083154,500000,5051525.6055083154,67260622.84324491]
["Rhode Island………………………………",508177.94615290908,110720.39964912497,null,27684887,0,963053.57274192758,784471.82089788327,71223.910099758417,0,0,null,3719113.1512911152,0,0,1279128.9176558573,1250000,2529128.9176558573,36370776.718488581]
["South Carolina………………………………",948518.45765424008,244798.53418018579,null,24593600,0,3977784.4030842879,12779222.386904523,225101.08175324654,200000,99433.000000000015,null,0,0,0,2511592.2532063727,1250000,3761592.2532063727,46830050.116782852]
["South Dakota……………………………….",424042.65635833942,110720.39964912497,null,3915469,0,644080.7518725713,6380235.2729393318,108420.65214964318,0,2258062,null,0,0,0,409584.99999999988,1250000,1659585,15500615.732969012]
["Tennessee………………………………….",1395131.8130600939,327408.45810671779,null,49153039,310293,5359401.0233022552,18431785.573821779,292360.10398382641,1110000,0,null,3727024.5236876975,0,0,4057730.3414898459,1250000,5307730.3414898459,85414173.837452203]
["Texas…………………………………………",8973292.2632566821,1797808.0749752747,null,284502134,915220,18017114.48771197,40878621.004740953,553632.87821017276,0,0,null,23152221.78385064,0.12499482002943552,7715699,27836668.978549033,1250000,29086668.978549033,415592412.59628963]
["Utah………………………………………….",976943.21416736161,212860.34771343949,null,48590733,469576,1695560.3677299565,6240878.1089940984,104452.84391130002,0,90855,null,6816578.0981255928,1.391979186157369E-2,859243,3384990.5874088011,1250000,4634990.5874088015,70692670.581970334]
["Vermont……………………………………",424042.65635833942,110720.39964912497,null,2406753,0,452701.45155476307,3460899.4533047322,104180.27612260127,0,0,null,0,0,0,161287.99999999997,1250000,1411288,8370585.2369895615]
["Virgin Islands………………………………",0,0,null,1069914,0,157088.16733402808,0,0,0,0,null,0,0,0,116780.99999999999,500000,616781,1843783.1673340281]
["Virginia……………………………………….",2611116.5360248554,529820.89535713871,null,123359294,256294.00000000003,5881907.5702931723,14958748.699585725,254508.22578467644,1150000,0,null,324862.04269899259,2.1109947406491202E-2,1303078,9354598.2475048248,1250000,10604598.247504825,161234228.23835933]
["Washington…………………………………",2373326.4128335277,478342.05222276505,null,140081640,548124,5724192.5156887146,12425770.304425348,196439.60531518533,0,1840331,null,41345430.813452728,0.20816998403483661,12849948,12655403.32532268,1250000,13905403.32532268,231768948.23743096]
["West Virginia………………………………",424042.65635833942,110720.39964912497,null,9341639,238346,2014422.3852760361,7683530.6627711086,161205.35134393151,1892000,0,null,879295.45553100528,0,0,829206.4206251885,1250000,2079206.4206251884,24824408.331554729]
["Wisconsin…………………………………",1371166.4855390396,301094.87992790801,null,48672197,282331,4573688.6685786806,15514338.019343996,262152.77880128799,0,1722709,null,1248271.4488664661,0,0,5018837.6410613721,1250000,6268837.6410613721,80216786.922118753]
["Wyoming………………………………….",424043.65110047453,110720.39964912497,null,2031582,0,420082.35070150899,6243093.8997836178,96939.707507096755,0,137045,null,0,0,0,224092.99999999997,1250000,1474093,10937600.008741822]
["Unallocated……………….",null,null,null,0,{"$nulls":13},{"$f":"SUM(B66:P66)","v":0}]
["Subtotal",106010643.2,22145356.800000001,null,4823914787.0643997,22293250,257008500,617507088,10332600,20000000,25000000,null,2088390561.125,null,61728150,362300000,65500000,427800000,{"$f":"SUM(B67:Q67)","v":8482130936.1893997}]
["Oversight",532716.80000000005,111283.2,null,33439875,0,1291500,3039000,0,0,0,null,15781288.875,null,0,0,0,0,{"$f":"SUM(B68:P68)","v":54195663.875}]
[null,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,0,0,{"$f":"SUM(B69:P69)","v":0}]
["Subtotal",{"$f":"B67+B68+B69","v":106543360},{"$f":"C67+C68+C69","v":22256640},null,4857354662.0643997,22293250,258300000,620546088,10332600,20000000,25000000,null,2104171850,null,61728150,362300000,65500000,427800000,{"$f":"SUM(B70:Q70)","v":8536326600.0643997}]
["Ferry discretionary Program",0,0,null,30000000,0,0,0,0,0,0,null,0,null,0,0,0,0,{"$f":"SUM(B71:Q71)","v":30000000}]
["Tribal discretionary Program",0,0,null,0,0,0,0,0,0,5000000,null,0,null,0,0,0,0,{"$f":"SUM(B72:Q72)","v":5000000}]
["National RTAP",0,0,null,0,0,0,0,1823400,0,0,null,0,null,0,0,0,0,{"$f":"SUM(B73:Q73)","v":1823400}]
["Total",106543360,22256640,null,4887354662.0643997,22293250,258300000,620546088,12156000,20000000,30000000,null,2104171850,null,61728150,362300000,65500000,427800000,{"$f":"SUM(B74:Q74)","v":8573150000.0643997}]
[{"$nulls":14},2165900000]
[{"$nulls":4},{"$f":"E74+F74+H74+I74+J74+K74","v":5592350000.0643997},{"$nulls":9},2165900000,null,null,null,{"$f":"8595000000-S74","v":21849999.935600281}]
["*Allocations for UZAs that are within multiple-states are split between the applicable states.",null,null,null,{"$f":"4458650000+607800000+525900000","v":5592350000},{"$nulls":10},"check",65500000]
[{"$nulls":4},{"$f":"E77-E76","v":-6.439971923828125E-2}]

{"sheet":"FY 16","index":3,"n_rows":83,"n_cols":30,"rows_kept":83,"cut":false,"hidden":false,"merged":[[6,20,6,22],[5,20,5,22],[0,0,0,27],[1,0,1,27],[2,0,2,27],[3,0,3,27],[4,2,4,27],[5,24,5,25]]}
["FEDERAL TRANSIT ADMINISTRATION"]
[" "]
["FISCAL YEAR 2016 ESTIMATED APPORTIONMENTS/ALLOCATIONS BY STATE FOR SELECTED FTA PROGRAMS"]
[]
[null,null,"The information in this table include allocations for formula programs apportioned via FTA's Apportionment Notice Published on March 10, 2014 as well as Discretionary Program allocations announced in Federal Register Announcements in 2014. For allocations under the Public Transportation Emergency Relief Program, Please Contact the FTA Office of Program Management at 202-366-4020"]
[null,null,"Section 5303",null,"Section 5304",null,"Section 5307 + 5340",null,"Section 5329 (e)",null,"Section 5310",null,"Section 5311 + 5340",null,"Section 5311(b)(3)",null,"Section 5311(c)(2)",null,"Section 5311(c)(1)"]
[]
[null,"Metropolitan Planning","Metropolitan","Statewide Planning","Statewide","Urban","Urbanized Area","SSO","State Safety  ",5310,"Enhanced Mobility for",5311," Nonurbanized Area","RTAP",null,"App","Appalachian Dev. Public","Indian","Indian Reserv.","SGR","High Intensity","HIMB","High Intensity ",5339,"Bus and Bus","Statewide "]
["State","Percentage","Planning","Percentage","Planning","Percentage","Formula","Percentqage","Oversight Program","Percentage","Older Adults and People with Disabilities","Percentage","Formula","Percentage","RTAP    ","Percentage","Trans. Assist. Program","Percentage","Formula","Percentage","Fixed Guideway","Percentage","MotorBus","Percentage","Facilities Formula","Allocation ","5339 Total","State Total"]
["Alabama……………………………………",7.9711663341292937E-3,{"$f":"B10*C$67","v":857703.89718726103},9.96271570851044E-3,{"$f":"D10*E$67","v":223937.31247285745},4.83051636561468E-3,{"$f":"F10*G$67","v":23722019.962043095},0,{"$f":"H10*I$67","v":0},1.6315215757817386E-2,{"$f":"J10*K$67","v":4268625.813416684},2.4865538558265274E-2,{"$f":"L10*M$67","v":15591233.057095729},2.4918263900083122E-2,{"$f":"N10*O$67","v":262619.86264547886},0.25,{"$f":"P10*Q$67","v":5000000},7.4399999999999999E-6,{"$f":"R10*S$67","v":223.2},0,{"$f":"T10*U$67","v":0},0,{"$f":"V10*W$67","v":0},6.6822055093737117E-3,{"$f":"X10*Y$67","v":2219036.8288610862},1750000,{"$f":"SUM(Y10+Z10)","v":3969036.8288610862},{"$f":"SUM(C10+E10+G10+I10+K10+M10+O10+Q10+S10+U10+W10+AA10)","v":53895399.933722191}]
["Alaska……………………………………….",4.0000007882070787E-3,{"$f":"B11*C$67","v":430403.2962037145},4.9997117070213551E-3,112381.20564386186,3.3760327733145697E-3,{"$f":"F11*G$67","v":16579245.525625912},0,{"$f":"H11*I$67","v":0},1.491093776850769E-3,{"$f":"J11*K$67","v":390121.8028968104},1.3105234556647527E-2,{"$f":"L11*M$67","v":8217266.8716510972},9.1444190186806655E-3,{"$f":"N11*O$67","v":96375.33643146824},0,{"$f":"P11*Q$67","v":0},1.486264E-2,{"$f":"R11*S$67","v":445879.2},9.5512672463014606E-3,{"$f":"T11*U$67","v":23023143.447498366},0,{"$f":"V11*W$67","v":0},1.7484020858619534E-3,{"$f":"X11*Y$67","v":580611.98727616633},1750000,{"$f":"SUM(Y11+Z11)","v":2330611.9872761662},51625428.6732274]
["American Samoa…………………………….",0,0,0,0,null,{"$f":"F12*G$67","v":0},0,{"$f":"H12*I$67","v":0},4.6351986780385408E-5,{"$f":"J12*K$67","v":12127.285977146723},4.8549207305702193E-4,{"$f":"L12*M$67","v":304414.08058256231},1.3672066184407269E-3,{"$f":"N12*O$67","v":14409.335087814668},0,{"$f":"P12*Q$67","v":0},0,{"$f":"R12*S$67","v":0},0,{"$f":"T12*U$67","v":0},0,{"$f":"V12*W$67","v":0},0,{"$f":"X12*Y$67","v":0},500000,500000,830950.70164752367]
["Arizona……………………………………….",2.2963024483429021E-2,2470839.8702352433,2.192702708919549E-2,492865.56603030208,1.5354550122040136E-2,{"$f":"F13*G$67","v":75404142.525222138},1.9249055207293687E-2,{"$f":"H13*I$67","v":436848.23199999996},2.1649520004863424E-2,{"$f":"J13*K$67","v":5664264.6540890001},1.8772658238577274E-2,{"$f":"L13*M$67","v":11770864.685397174},1.5881058300075662E-2,{"$f":"N13*O$67","v":167374.47545118904},0,{"$f":"P13*Q$67","v":0},6.1556680000000003E-2,{"$f":"R13*S$67","v":1846700.4000000001},1.6379387401513619E-4,{"$f":"T13*U$67","v":394821.93933294248},3.5917393987930465E-2,{"$f":"V13*W$67","v":2566279.841740638},2.097246110336427E-2,{"$f":"X13*Y$67","v":6964566.3418968618},1750000,8714566.3418968618,109929568.53139549]
["Arkansas…………………………………….",4.0120678632407049E-3,431701.72316535976,5.0578940750053217E-3,113689.00198181281,2.5992634914837631E-3,{"$f":"F14*G$67","v":12764635.447776087},1.0108082042770793E-2,{"$f":"H14*I$67","v":229398.15599999999},9.6485773668725031E-3,{"$f":"J14*K$67","v":2524402.1913253409},1.9342063440129797E-2,{"$f":"L14*M$67","v":12127894.121157253},1.962438937577201E-2,{"$f":"N14*O$67","v":206826.38497738392},0,{"$f":"P14*Q$67","v":0},0,{"$f":"R14*S$67","v":0},1.3194527133410033E-4,{"$f":"T14*U$67","v":318051.50361805782},0,{"$f":"V14*W$67","v":0},3.5652069485110883E-3,{"$f":"X14*Y$67","v":1183939.271271985},1750000,2933939.271271985,31650537.801273279]
["California…………………………………",0.14999529093187744,16139613.727689348,0.14322024173748177,3219238.3045726679,0.16030220947343538,{"$f":"F15*G$67","v":787222716.0138309},0.12745203144449554,{"$f":"H15*I$67","v":2892463.7600000002},0.11037559666627997,{"$f":"J15*K$67","v":28878080.933450118},4.4515647849891996E-2,{"$f":"L15*M$67","v":27912278.621633388},3.5422917838626472E-2,{"$f":"N15*O$67","v":373331.05767657975},0,{"$f":"P15*Q$67","v":0},2.1273799999999999E-2,{"$f":"R15*S$67","v":638214},0.15402670095211823,{"$f":"T15*U$67","v":371278359.12441242},0.23946784383828837,{"$f":"V15*W$67","v":17109857.708323784},0.18084132050311938,{"$f":"X15*Y$67","v":60054056.974656641},1750000,61804056.974656641,1317468210.2262456]
["Colorado…………………………………….",1.6796176752772441E-2,1807282.1033752284,1.6561547757488731E-2,372262.8050135753,1.5138919165086483E-2,{"$f":"F16*G$67","v":74345207.728581995},2.3645767216534153E-2,{"$f":"H16*I$67","v":536629.53800000006},1.445304974089418E-2,{"$f":"J16*K$67","v":3781418.6537505887},1.7796227792132299E-2,{"$f":"L16*M$67","v":11158621.575564861},1.5034844832129506E-2,{"$f":"N16*O$67","v":158456.01846671055},0,{"$f":"P16*Q$67","v":0},6.0998399999999996E-3,{"$f":"R16*S$67","v":182995.19999999998},5.7583806875257772E-3,{"$f":"T16*U$67","v":13880464.358857479},5.8797861897210112E-3,{"$f":"V16*W$67","v":420107.78336247138},1.8746202980253302E-2,{"$f":"X16*Y$67","v":6225267.2049869867},1750000,7975267.2049869867,114618712.96995991]
["Connecticut………………………………",1.039382400719055E-2,1118383.8078345198,1.299046852344804E-2,291993.73885768995,1.9360792082347679E-2,{"$f":"F17*G$67","v":95078261.100141168},0,{"$f":"H17*I$67","v":0},1.2257063193736872E-2,{"$f":"J17*K$67","v":3206872.4754924183},4.7533734259735221E-3,{"$f":"L17*M$67","v":2980468.439004486},1.0274964734039592E-2,{"$f":"N17*O$67","v":108290.44262315624},0,{"$f":"P17*Q$67","v":0},0,{"$f":"R17*S$67","v":0},2.3813321659182454E-2,{"$f":"T17*U$67","v":57401547.499686949},1.362787675756468E-2,{"$f":"V17*W$67","v":973704.98038961762},1.1558472351141071E-2,{"$f":"X17*Y$67","v":3838354.8360754536},1750000,5588354.8360754531,166747877.32010546]
["Delaware…………………………………….",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,3.9800081251573499E-3,{"$f":"F18*G$67","v":19545287.718337391},0,{"$f":"H18*I$67","v":0},3.1563201683592404E-3,{"$f":"J18*K$67","v":825802.73200557148},2.7130402279169313E-3,{"$f":"L18*M$67","v":1701135.1830410543},8.2751235757125997E-3,{"$f":"N18*O$67","v":87213.612695576172},0,{"$f":"P18*Q$67","v":0},0,{"$f":"R18*S$67","v":0},0,{"$f":"T18*U$67","v":0},0,{"$f":"V18*W$67","v":0},2.5808784629573153E-3,{"$f":"X18*Y$67","v":857061.99129655969},1750000,2607061.9912965596,25309285.739223726]
["District of Columbia……………………….",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,4.229240059921412E-3,{"$f":"F19*G$67","v":20769232.424070597},8.0222758009711459E-2,{"$f":"H19*I$67","v":1820617.6680000001},1.4430250498192582E-3,{"$f":"J19*K$67","v":377545.35817976936},0,{"$f":"L19*M$67","v":0},0,{"$f":"N19*O$67","v":0},0,{"$f":"P19*Q$67","v":0},0,{"$f":"R19*S$67","v":0},7.0144262173573099E-2,{"$f":"T19*U$67","v":169081376.15628558},7.6613582501631514E-2,{"$f":"V19*W$67","v":5474002.1629503211},3.5290319967315499E-3,{"$f":"X19*Y$67","v":1171926.2390226081},500000,1671926.2390226081,199737484.51035646]
["Florida……………………………………….",7.2065200789794753E-2,7754273.4623842398,7.0436587307749945E-2,1583241.0080700412,5.1978913044415147E-2,{"$f":"F20*G$67","v":255261491.63310292},3.4103686093324211E-2,{"$f":"H20*I$67","v":773967.076},7.977270529972319E-2,{"$f":"J20*K$67","v":20871304.069964338},2.5299106431908309E-2,{"$f":"L20*M$67","v":15863089.536222382},2.4205737462978161E-2,{"$f":"N20*O$67","v":255110.36696816751},0,{"$f":"P20*Q$67","v":0},0,{"$f":"R20*S$67","v":0},1.7820583624599286E-2,{"$f":"T20*U$67","v":42956169.325715899},2.2265987413418009E-2,{"$f":"V20*W$67","v":1590893.6676950101},6.6763051089306191E-2,{"$f":"X20*Y$67","v":22170774.150313433},1750000,23920774.150313433,370830314.29643643]
["Georgia………………………………………",2.8456640151536945E-2,3061957.3266620077,2.7139041150210857E-2,610018.80572352139,1.8481882814510329E-2,{"$f":"F21*G$67","v":90762055.208597898},3.7886714588496517E-2,{"$f":"H21*I$67","v":859821.12399999995},2.6495205796995262E-2,{"$f":"J21*K$67","v":6932063.9748604437},3.4186157126159113E-2,{"$f":"L21*M$67","v":21435463.456039675},3.1801874124474779E-2,{"$f":"N21*O$67","v":335167.96547011903},2.9600000000000001E-2,{"$f":"P21*Q$67","v":592000},0,{"$f":"R21*S$67","v":0},1.9035360168962637E-2,{"$f":"T21*U$67","v":45884364.497761138},5.2261377037071927E-2,{"$f":"V21*W$67","v":3734049.2586102705},2.1245077642641601E-2,{"$f":"X21*Y$67","v":7055097.2511848863},1750000,8805097.2511848863,183012058.86890996]
["Guam…………………………………………",0,0,0,0,null,{"$f":"F22*G$67","v":0},0,{"$f":"H22*I$67","v":0},1.7548814033110216E-4,{"$f":"J22*K$67","v":45913.778701143223},1.2723498709283419E-3,{"$f":"L22*M$67","v":797791.01994215557},2.1623571049098375E-3,{"$f":"N22*O$67","v":22789.626442635214},0,{"$f":"P22*Q$67","v":0},0,{"$f":"R22*S$67","v":0},0,{"$f":"T22*U$67","v":0},0,{"$f":"V22*W$67","v":0},0,{"$f":"X22*Y$67","v":0},500000,500000,1366494.4250859339]
["Hawaii……………………………………….",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,6.2940979431287611E-3,{"$f":"F23*G$67","v":30909473.387314655},9.6743633162504339E-3,{"$f":"H23*I$67","v":219555.11399999997},4.395293938013062E-3,{"$f":"J23*K$67","v":1149961.2043050509},4.3360021509393429E-3,{"$f":"L23*M$67","v":2718767.5791921392},9.0965592500638053E-3,{"$f":"N23*O$67","v":95870.930269353456},0,{"$f":"P23*Q$67","v":0},0,{"$f":"R23*S$67","v":0},1.2385730543621905E-4,{"$f":"T23*U$67","v":298555.61953655002},1.4701659115240687E-2,{"$f":"V23*W$67","v":1050426.1929543894},1.0366159355429982E-2,{"$f":"X23*Y$67","v":3442409.7479902217},1750000,5192409.7479902217,42177804.277409934]
["Idaho………………………………………….",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,2.115209012716042E-3,{"$f":"F24*G$67","v":10387508.627591291},0,{"$f":"H24*I$67","v":0},5.2717985889886602E-3,{"$f":"J24*K$67","v":1379285.1945159377},1.2386698073794607E-2,{"$f":"L24*M$67","v":7766728.8815755947},1.2063959116452144E-2,{"$f":"N24*O$67","v":127145.10524598649},0,{"$f":"P24*Q$67","v":0},4.1416639999999998E-2,{"$f":"R24*S$67","v":1242499.2},0,{"$f":"T24*U$67","v":0},0,{"$f":"V24*W$67","v":0},3.0193503043309047E-3,{"$f":"X24*Y$67","v":1002670.3780876633},1750000,2752670.3780876631,24198621.888864048]
["Illinois………………………………………",4.7704553788513099E-2,5133048.28714961,4.3961645729089012E-2,988149.52513866045,5.5272064405592521E-2,{"$f":"F25*G$67","v":271433717.62615949},7.7014970899263235E-2,{"$f":"H25*I$67","v":1747818.452},3.7887463031241582E-2,{"$f":"J25*K$67","v":9912673.2432292197},2.6078669615529973E-2,{"$f":"L25*M$67","v":16351892.593919951},2.5802915922351479E-2,{"$f":"N25*O$67","v":271943.43324047467},0,{"$f":"P25*Q$67","v":0},0,{"$f":"R25*S$67","v":0},0.10463183896232617,{"$f":"T25*U$67","v":252213007.49782747},0,{"$f":"V25*W$67","v":0},4.4062629232095564E-2,{"$f":"X25*Y$67","v":14632384.009338142},1750000,16382384.009338142,574434634.66800308]
["Indiana………………………………………",1.6268584714793696E-2,1750512.7765125029,1.6437762914576107E-2,369480.42660815228,1.1577362008344782E-2,{"$f":"F26*G$67","v":56854876.763222955},0,{"$f":"H26*I$67","v":0},2.0578006090248676E-2,{"$f":"J26*K$67","v":5383919.482854099},2.5708246807689385E-2,{"$f":"L26*M$67","v":16119629.443328077},2.6394568180055984E-2,{"$f":"N26*O$67","v":278179.00548079138},0,{"$f":"P26*Q$67","v":0},0,{"$f":"R26*S$67","v":0},1.1069161214109289E-3,{"$f":"T26*U$67","v":2668199.7257966767},0,{"$f":"V26*W$67","v":0},1.3066973341810215E-2,{"$f":"X26*Y$67","v":4339300.1078083487},1750000,6089300.1078083487,89514097.731611609]
["Iowa………………………………………….",4.3500210315230376E-3,468065.75539756397,5.4368433014395316E-3,122206.84729770942,4.1701823315996285E-3,{"$f":"F27*G$67","v":20479207.817149717},0,{"$f":"H27*I$67","v":0},9.2896155252231629E-3,{"$f":"J27*K$67","v":2430485.3344451748},1.965541975786389E-2,{"$f":"L27*M$67","v":12324375.342276094},1.9733958098018877E-2,{"$f":"N27*O$67","v":207981.15735246165},0,{"$f":"P27*Q$67","v":0},0,{"$f":"R27*S$67","v":0},0,{"$f":"T27*U$67","v":0},0,{"$f":"V27*W$67","v":0},5.530684206394073E-3,{"$f":"X27*Y$67","v":1836637.9072856533},1750000,3586637.9072856531,39618960.161204375]
["Kansas……………………………………….",5.8977219304703959E-3,634599.61469287111,6.1328929805395472E-3,137852.3298193177,3.6559484357050662E-3,{"$f":"F28*G$67","v":17953873.91487699},0,{"$f":"H28*I$67","v":0},8.1962927949747761E-3,{"$f":"J28*K$67","v":2144434.2212996255},1.770502651767732E-2,{"$f":"L28*M$67","v":11101436.394483831},1.701019083329039E-2,{"$f":"N28*O$67","v":179274.6877601374},0,{"$f":"P28*Q$67","v":0},3.5838799999999998E-3,{"$f":"R28*S$67","v":107516.4},0,{"$f":"T28*U$67","v":0},0,{"$f":"V28*W$67","v":0},4.9327165828193728E-3,{"$f":"X28*Y$67","v":1638063.9218975315},1750000,3388063.9218975315,35647051.484830305]
["Kentucky……………………………………",6.5866899843342909E-3,708733.13042525027,7.6200570030074575E-3,171280.11438545791,5.1300784173562959E-3,{"$f":"F29*G$67","v":25193129.142392788},0,{"$f":"H29*I$67","v":0},1.3276876815404265E-2,{"$f":"J29*K$67","v":3473691.05852204},2.6934131716115035E-2,{"$f":"L29*M$67","v":16888285.921998538},2.5733104724428066E-2,{"$f":"N29*O$67","v":271207.67543313792},8.8200000000000001E-2,{"$f":"P29*Q$67","v":1764000},0,{"$f":"R29*S$67","v":0},0,{"$f":"T29*U$67","v":0},0,{"$f":"V29*W$67","v":0},7.2346981091170699E-3,{"$f":"X29*Y$67","v":2402509.4001227603},1750000,4152509.4001227603,52622836.443279974]
["Louisiana…………………………………….",9.531262727726279E-3,1025571.5216585661,1.1912588870511758E-2,267765.65891342977,7.0379413800599495E-3,{"$f":"F30*G$67","v":34562389.043521322},1.2964103484238503E-2,{"$f":"H30*I$67","v":294214.21600000001},1.5663002055443003E-2,{"$f":"J30*K$67","v":4097984.107714117},1.841591101324818E-2,{"$f":"L30*M$67","v":11547176.422239516},1.9546946994269922E-2,{"$f":"N30*O$67","v":206010.20020325328},0,{"$f":"P30*Q$67","v":0},0,{"$f":"R30*S$67","v":0},1.6571689170716635E-3,{"$f":"T30*U$67","v":3994573.3598073618},6.3462052403915467E-3,{"$f":"V30*W$67","v":453433.19132335583},9.5044023996227345E-3,{"$f":"X30*Y$67","v":3156236.205470317},1750000,4906236.205470317,61355353.926851243]
["Maine…………………………………………",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,2.706324777368469E-3,{"$f":"F31*G$67","v":13290399.107122643},0,{"$f":"H31*I$67","v":0},4.2678745247134702E-3,{"$f":"J31*K$67","v":1116623.8703209488},1.1074647454818532E-2,{"$f":"L31*M$67","v":6944044.6298257774},1.3629764932224255E-2,{"$f":"N31*O$67","v":143647.52732147434},0,{"$f":"P31*Q$67","v":0},2.0924400000000001E-3,{"$f":"R31*S$67","v":62773.200000000004},3.2934854087348195E-3,{"$f":"T31*U$67","v":7938882.3547898121},0,{"$f":"V31*W$67","v":0},1.3062813347491909E-3,{"$f":"X31*Y$67","v":433791.86506551341},1750000,2183791.8650655132,32222947.056293741]
["Maryland…………………………………….",2.2508153931850437E-2,2421895.4336934751,2.0663470171890269E-2,464463.91847790743,3.1861773765825649E-2,{"$f":"F32*G$67","v":156468910.58671296},2.7261929059244391E-2,{"$f":"H32*I$67","v":618696.62600000005},1.750911926983759E-2,{"$f":"J32*K$67","v":4580992.3444995712},8.9155321929826146E-3,{"$f":"L32*M$67","v":5590232.43848571},1.3403561577009523E-2,{"$f":"N32*O$67","v":141263.51315762076},3.1800000000000002E-2,{"$f":"P32*Q$67","v":636000},0,{"$f":"R32*S$67","v":0},2.4820515460663432E-2,{"$f":"T32*U$67","v":59829368.51787772},0,{"$f":"V32*W$67","v":0},2.295667355980802E-2,{"$f":"X32*Y$67","v":7623486.5907513872},1750000,9373486.5907513872,240125309.96965632]
["Massachusetts…………………………….",2.6761469461587657E-2,2879555.5994590661,2.5332856176809103E-2,569420.21588049934,4.0081683561920149E-2,{"$f":"F33*G$67","v":196835788.47520855},5.1526044879055322E-2,{"$f":"H33*I$67","v":1169359.294},2.2606431797646258E-2,{"$f":"J33*K$67","v":5914625.9389453446},5.8954713375621703E-3,{"$f":"L33*M$67","v":3696588.6497884183},1.0985701140428569E-2,{"$f":"N33*O$67","v":115781.07271566408},0,{"$f":"P33*Q$67","v":0},0,{"$f":"R33*S$67","v":0},5.7666060826049401E-2,{"$f":"T33*U$67","v":139002915.13300598},7.1192526277808572E-4,{"$f":"V33*W$67","v":50866.704062862838},2.332246484163791E-2,{"$f":"X33*Y$67","v":7744959.1083083795},1750000,9494959.1083083786,359729860.19137478]
["Michigan…………………………………….",2.8064272544592088E-2,3019738.2571431925,2.8106884981926147E-2,631773.55140823592,1.7906727820711423E-2,{"$f":"F34*G$67","v":87937545.940543637},1.3049734785192828E-2,{"$f":"H34*I$67","v":296157.57799999998},3.4075173305705156E-2,{"$f":"J34*K$67","v":8915246.1437530313},3.3386737908759678E-2,{"$f":"L34*M$67","v":20934210.233649578},3.1572938617114597E-2,{"$f":"N34*O$67","v":332755.15646630223},0,{"$f":"P34*Q$67","v":0},1.4982000000000001E-3,{"$f":"R34*S$67","v":44946},5.1262796285633219E-4,{"$f":"T34*U$67","v":1235679.7082199131},0,{"$f":"V34*W$67","v":0},2.5822289101344945E-2,{"$f":"X34*Y$67","v":8575104.4982082807},1750000,10325104.498208281,133673157.06739219]
["Minnesota………………………………….",1.4502728740063465E-2,1560505.2559175924,1.3179201125970673E-2,296235.98294268607,1.241161356739663E-2,{"$f":"F35*G$67","v":60951774.618298374},1.412113532122952E-2,{"$f":"H35*I$67","v":320472.50800000003},1.4226622577048351E-2,{"$f":"J35*K$67","v":3722177.4613080113},2.4944885073894217E-2,{"$f":"L35*M$67","v":15640985.046763701},2.3183629924150746E-2,{"$f":"N35*O$67","v":244338.11804536561},0,{"$f":"P35*Q$67","v":0},6.4973760000000005E-2,{"$f":"R35*S$67","v":1949212.8},2.9883284321942211E-3,{"$f":"T35*U$67","v":7203307.413399742},0.10960952530449433,{"$f":"V35*W$67","v":7831545.7782434681},1.4769228994015121E-2,{"$f":"X35*Y$67","v":4904587.7181760324},1750000,6654587.7181760324,106375142.70109497]
["Mississippi………………………………….",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,1.7379803327413671E-3,{"$f":"F36*G$67","v":8534989.0211339183},0,{"$f":"H36*I$67","v":0},8.044116589003978E-3,{"$f":"J36*K$67","v":2104619.6524555995},2.2599961708368969E-2,{"$f":"L36*M$67","v":14170667.136404954},2.2570120449282634E-2,{"$f":"N36*O$67","v":237872.18708534291},1.2699999999999999E-2,{"$f":"P36*Q$67","v":254000},3.0188320000000001E-2,{"$f":"R36*S$67","v":905649.6},0,{"$f":"T36*U$67","v":0},0,{"$f":"V36*W$67","v":0},2.2617568348459508E-3,{"$f":"X36*Y$67","v":751087.60235089564},1750000,2501087.6023508958,29251669.701278284]
["Missouri…………………………………….",1.5553990547464145E-2,1673621.8703973452,1.4524641105794968E-2,326478.16007497278,1.0028096015122594E-2,{"$f":"F37*G$67","v":49246638.629647218},3.0173169008556402E-2,{"$f":"H37*I$67","v":684765.84400000004},1.891439157024296E-2,{"$f":"J37*K$67","v":4948660.2751866421},2.828471879090658E-2,{"$f":"L37*M$67","v":17735133.369023841},2.6024314458275938E-2,{"$f":"N37*O$67","v":274276.80820301361},0,{"$f":"P37*Q$67","v":0},0,{"$f":"R37*S$67","v":0},7.1253402151907107E-3,{"$f":"T37*U$67","v":17175493.644583013},4.1361788010482975E-4,{"$f":"V37*W$67","v":29552.790724550032},1.2480709934853387E-2,{"$f":"X37*Y$67","v":4144612.8762310152},1750000,5894612.8762310147,97989234.268071607]
["Montana……………………………………",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,9.1927786218556678E-4,{"$f":"F38*G$67","v":4514450.660525891},0,{"$f":"H38*I$67","v":0},3.2486512752591336E-3,{"$f":"J38*K$67","v":849959.7491204309},1.6107108197156446E-2,{"$f":"L38*M$67","v":10099506.881351981},1.1692857485385576E-2,{"$f":"N38*O$67","v":123233.97163856491},0,{"$f":"P38*Q$67","v":0},6.4205040000000005E-2,{"$f":"R38*S$67","v":1926151.2000000002},0,{"$f":"T38*U$67","v":0},0,{"$f":"V38*W$67","v":0},1.1535523047198452E-3,{"$f":"X38*Y$67","v":383073.37967982329},1750000,2133073.3796798233,20189160.344164267]
["N. Mariana Islands………………………….",0,0,0,0,null,{"$f":"F39*G$67","v":0},0,{"$f":"H39*I$67","v":0},3.6626381375819872E-5,{"$f":"J39*K$67","v":9582.7305819082958},4.6732749716112403E-4,{"$f":"L39*M$67","v":293024.49674094835},1.3547706155717786E-3,{"$f":"N39*O$67","v":14278.268919706099},0,{"$f":"P39*Q$67","v":0},0,{"$f":"R39*S$67","v":0},0,{"$f":"T39*U$67","v":0},0,{"$f":"V39*W$67","v":0},0,{"$f":"X39*Y$67","v":0},500000,500000,816885.49624256277]
["Nebraska…………………………………….",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,2.3099785493597112E-3,{"$f":"F40*G$67","v":11343995.778560931},0,{"$f":"H40*I$67","v":0},4.7748333585096014E-3,{"$f":"J40*K$67","v":1249261.8688864841},1.2341234079197157E-2,{"$f":"L40*M$67","v":7738221.9689336494},1.2587684419092166E-2,{"$f":"N40*O$67","v":132664.77818928595},0,{"$f":"P40*Q$67","v":0},1.8680760000000001E-2,{"$f":"R40*S$67","v":560422.80000000005},0,{"$f":"T40*U$67","v":0},0,{"$f":"V40*W$67","v":0},3.3709029813361584E-3,{"$f":"X40*Y$67","v":1119414.5183965834},1750000,2869414.5183965834,24436766.21481451]
["Nevada……………………………………….",1.0824898211735486E-2,1164767.7383306178,1.0009506029949908E-2,224989.04366136712,8.2825524977421169E-3,{"$f":"F41*G$67","v":40674507.820057161},0,{"$f":"H41*I$67","v":0},8.0205754970083427E-3,{"$f":"J41*K$67","v":2098460.4870200804},1.0390934629218185E-2,{"$f":"L41*M$67","v":6515341.8296398111},8.9135992684615528E-3,{"$f":"N41*O$67","v":93942.668917331961},0,{"$f":"P41*Q$67","v":0},3.3834799999999999E-3,{"$f":"R41*S$67","v":101504.4},9.8586354362418692E-4,{"$f":"T41*U$67","v":2376404.8475670018},0,{"$f":"V41*W$67","v":0},1.0746402356736762E-2,{"$f":"X41*Y$67","v":3568681.4142286791},1750000,5318681.4142286796,58568600.249422051]
["New Hampshire…………………………….",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,{"$f":"D42*E$67","v":112381.20564386186},1.6659620514199391E-3,{"$f":"F42*G$67","v":8181316.871444067},0,{"$f":"H42*I$67","v":0},4.2874772126035828E-3,{"$f":"J42*K$67","v":1121752.6127649457},6.3390844658535936E-3,{"$f":"L42*M$67","v":3974743.721884368},1.1432643546567131E-2,{"$f":"N42*O$67","v":120491.51136344473},0,{"$f":"P42*Q$67","v":0},0,{"$f":"R42*S$67","v":0},0,{"$f":"T42*U$67","v":0},0,{"$f":"V42*W$67","v":0},1.9802717383737476E-3,{"$f":"X42*Y$67","v":657611.60928676161},1750000,2407611.6092867618,{"$f":"SUM(C42+E42+G42+I42+K42+M42+O42+Q42+S42+U42+W42+AA42)","v":16348700.828591164}]
["New Jersey………………………………….",3.87170788775432E-2,4165988.7711529913,3.4746745857539799E-2,781021.27092395304,8.0607717214806168E-2,{"$f":"F43*G$67","v":395853720.83115453},4.0435154138584548E-2,{"$f":"H43*I$67","v":917656.75799999991},2.7761775583581769E-2,{"$f":"J43*K$67","v":7263442.5214742888},6.1351651496623439E-3,{"$f":"L43*M$67","v":3846881.8790318007},1.1345968375056279E-2,{"$f":"N43*O$67","v":119578.01988874863},0,{"$f":"P43*Q$67","v":0},0,{"$f":"R43*S$67","v":0},7.0630846897513783E-2,{"$f":"T43*U$67","v":170254279.14494246},0,{"$f":"V43*W$67","v":0},4.5934029447025619E-2,{"$f":"X43*Y$67","v":15253841.399812438},1750000,17003841.399812438,600206410.59638119]
["New Mexico…………………………………",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,4.9316405623467518E-3,{"$f":"F44*G$67","v":24218627.370435245},0,{"$f":"H44*I$67","v":0},6.6862216586964091E-3,{"$f":"J44*K$67","v":1749347.2835541195},1.6648017346324252E-2,{"$f":"L44*M$67","v":10438668.67298699},1.3417128125593831E-2,{"$f":"N44*O$67","v":141406.49443192102},0,{"$f":"P44*Q$67","v":0},2.4074000000000002E-2,{"$f":"R44*S$67","v":722220},1.8145953140976613E-3,{"$f":"T44*U$67","v":4374046.620023788},0,{"$f":"V44*W$67","v":0},4.6435670553755552E-3,{"$f":"X44*Y$67","v":1542042.7130996974},1750000,3292042.7130996976,45479143.656379335]
["New York…………………………………….",7.3115768224293026E-2,7867315.3617822174,6.8629442085214168E-2,1542620.8341914341,0.13387074071852587,{"$f":"F45*G$67","v":657421307.22587097},0.10522978928599463,{"$f":"H45*I$67","v":2388140.452},6.0978062188037807E-2,{"$f":"J45*K$67","v":15953974.141179692},3.3164713848356689E-2,{"$f":"L45*M$67","v":20794996.322721634},3.185218340880825E-2,{"$f":"N45*O$67","v":335698.18769564916},0.01,{"$f":"P45*Q$67","v":200000},2.2762400000000001E-3,{"$f":"R45*S$67","v":68287.199999999997},0.2894780332818534,{"$f":"T45*U$67","v":697781154.40425861},0.11208081801001353,{"$f":"V45*W$67","v":8008118.4064064622},9.0795984923444178E-2,{"$f":"X45*Y$67","v":30151666.867354728},1750000,31901666.867354728,1444263279.4034612]
["North Carolina……………………………………",1.9700860587946744E-2,2119828.4160595909,2.2419809485698858E-2,503942.10065555817,1.3836763691894901E-2,{"$f":"F46*G$67","v":67950496.316647127},1.5244345261458065E-2,{"$f":"H46*I$67","v":345963.228},2.8043783184064711E-2,{"$f":"J46*K$67","v":7337225.4821700053},4.2778040334659893E-2,{"$f":"L46*M$67","v":26822760.947674159},3.9071094649946778E-2,{"$f":"N46*O$67","v":411780.11243164085},7.2499999999999995E-2,{"$f":"P46*Q$67","v":1450000},2.251676E-2,{"$f":"R46*S$67","v":675502.8},2.7376326272431062E-4,{"$f":"T46*U$67","v":659901.00641332765},5.9437333675046427E-3,{"$f":"V46*W$67","v":424676.77724152297},1.9061456754146635E-2,{"$f":"X46*Y$67","v":6329957.1511021461},1750000,8079957.1511021461,116782034.33839507]
["North Dakota……………………………….",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,1.0260347988624231E-3,{"$f":"F47*G$67","v":5038719.7016085619},0,{"$f":"H47*I$67","v":0},2.2427657769866168E-3,{"$f":"J47*K$67","v":586785.24582216889},8.2667303465522625E-3,{"$f":"L47*M$67","v":5183419.5809291927},9.2137591558893468E-3,{"$f":"N47*O$67","v":97106.129611225115},0,{"$f":"P47*Q$67","v":0},2.9132999999999999E-2,{"$f":"R47*S$67","v":873990},0,{"$f":"T47*U$67","v":0},0,{"$f":"V47*W$67","v":0},1.2878967706320727E-3,{"$f":"X47*Y$67","v":427686.69143665466},1750000,2177686.6914366549,14500491.85125538]
["Ohio…………………………………………",3.2451967997779205E-2,3491857.8105586455,3.2282222807392222E-2,725624.86250230053,2.112258165565712E-2,{"$f":"F48*G$67","v":103730174.11806712},2.4723313110470657E-2,{"$f":"H48*I$67","v":561083.93400000001},3.8481342521327157E-2,{"$f":"J48*K$67","v":10068052.697541576},3.6832709799323467E-2,{"$f":"L48*M$67","v":23094909.497334819},3.6767230906331182E-2,{"$f":"N48*O$67","v":387499.11186401272},4.82E-2,{"$f":"P48*Q$67","v":964000},0,{"$f":"R48*S$67","v":0},1.0717561910671814E-2,{"$f":"T48*U$67","v":25834473.993217152},4.0460422987932693E-3,{"$f":"V48*W$67","v":289087.6992276297},2.7195023636875332E-2,{"$f":"X48*Y$67","v":9030964.2418690156},1750000,10780964.241869016,179927727.96618223]
["Oklahoma……………………………………",5.8878505751551744E-3,633537.44893575541,7.3589128862422094E-3,165410.23779884083,3.6652011386703078E-3,{"$f":"F49*G$67","v":17999312.701919872},0,{"$f":"H49*I$67","v":0},1.1242656138652208E-2,{"$f":"J49*K$67","v":2941468.4376345901},2.3808681391731416E-2,{"$f":"L49*M$67","v":14928560.645923922},2.16972449448826E-2,{"$f":"N49*O$67","v":228672.73217984382},0,{"$f":"P49*Q$67","v":0},0.31196952,{"$f":"R49*S$67","v":9359085.5999999996},0,{"$f":"T49*U$67","v":0},0,{"$f":"V49*W$67","v":0},5.0724698866904038E-3,{"$f":"X49*Y$67","v":1684473.4086769794},1750000,3434473.4086769791,49690521.213069811]
["Oregon……………………………………….",1.0430034615709027E-2,1122280.0983827226,1.0254456854500563E-2,230494.9349206175,1.076553456315554E-2,{"$f":"F50*G$67","v":52868100.732900351},3.2379666490978211E-2,{"$f":"H50*I$67","v":734841.26399999997},1.279385912845867E-2,{"$f":"J50*K$67","v":3347316.8936051666},1.9314675082438278E-2,{"$f":"L50*M$67","v":12110721.025677381},1.713266661912094E-2,{"$f":"N50*O$67","v":180565.49093090362},0,{"$f":"P50*Q$67","v":0},3.0270160000000001E-2,{"$f":"R50*S$67","v":908104.8},8.4984352992122439E-3,{"$f":"T50*U$67","v":20485312.56926278},1.5550890752874839E-3,{"$f":"V50*W$67","v":111110.33688475308},1.296888142561676E-2,{"$f":"X50*Y$67","v":4306725.597140952},1750000,6056725.597140952,98155573.74370563]
["Pennsylvania……………………………….",3.8979420466804568E-2,4194216.9367779344,3.8464088493766736E-2,864577.97813645762,3.6895475444281539E-2,{"$f":"F51*G$67","v":181188746.45132154},6.4499882251354113E-2,{"$f":"H51*I$67","v":1463794.416},4.6055740334290184E-2,{"$f":"J51*K$67","v":12049777.641020115},3.4772701679614118E-2,{"$f":"L51*M$67","v":21803239.637917198},3.4646232932174885E-2,{"$f":"N51*O$67","v":365145.37972289004},0.2394,{"$f":"P51*Q$67","v":4788000},0,{"$f":"R51*S$67","v":0},7.1353615507044804E-2,{"$f":"T51*U$67","v":171996498.7842291},4.1585074273887308E-3,{"$f":"V51*W$67","v":297123.27643321111},3.7109496836069823E-2,{"$f":"X51*Y$67","v":12323377.37356732},1750000,14073377.37356732,413084497.87512583]
["Puerto Rico………………………………….",1.4794637478182498E-2,1591914.8704975469,1.4481429894764116E-2,325506.87847364391,9.6656191005985714E-3,{"$f":"F52*G$67","v":47466562.970794857},1.3559036928218183E-2,{"$f":"H52*I$67","v":307715.95},1.9780960878317249E-2,{"$f":"J52*K$67","v":5175384.8354051085},3.1230813131054675E-3,{"$f":"L52*M$67","v":1958239.8545195602},8.7718099933269539E-3,{"$f":"N52*O$67","v":92448.31601579109},0,{"$f":"P52*Q$67","v":0},0,{"$f":"R52*S$67","v":0},3.0577604209948506E-3,{"$f":"T52*U$67","v":7370671.8684798777},0,{"$f":"V52*W$67","v":0},1.2562863940127837E-2,{"$f":"X52*Y$67","v":4171894.7015335625},500000,4671894.7015335625,68960340.245719954]
["Rhode Island………………………………",4.7936502488168005E-3,515800.61534520274,4.9997117070213551E-3,112381.20564386186,5.7015165298656021E-3,{"$f":"F53*G$67","v":27999385.30343429},0,{"$f":"H53*I$67","v":0},3.7471662327974663E-3,{"$f":"J53*K$67","v":980388.53705128236},1.2703851277863928E-3,{"$f":"L53*M$67","v":796559.08329410432},6.8931256508292602E-3,{"$f":"N53*O$67","v":72648.388301753585},0,{"$f":"P53*Q$67","v":0},0,{"$f":"R53*S$67","v":0},1.771381067032255E-3,{"$f":"T53*U$67","v":4269879.5201504435},0,{"$f":"V53*W$67","v":0},3.5305794028591148E-3,{"$f":"X53*Y$67","v":1172440.1039705591},1750000,2922440.1039705593,37669482.757191494]
["South Carolina………………………………",8.9473889509826127E-3,962746.23451905372,1.1054169792386718E-2,248470.51219288859,5.0976506248078439E-3,{"$f":"F54*G$67","v":25033880.589249447},0,{"$f":"H54*I$67","v":0},1.5477248429854608E-2,{"$f":"J54*K$67","v":4049384.522339805},2.0694859436017555E-2,{"$f":"L54*M$67","v":12976126.609714437},2.1785521722823543E-2,{"$f":"N54*O$67","v":229603.10338831146},0.01,{"$f":"P54*Q$67","v":200000},3.9773200000000003E-3,{"$f":"R54*S$67","v":119319.6},0,{"$f":"T54*U$67","v":0},0,{"$f":"V54*W$67","v":0},6.932355101314857E-3,{"$f":"X54*Y$67","v":2302106.8805772895},1750000,4052106.8805772895,47871638.051981233]
["South Dakota……………………………….",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,8.1302748961094068E-4,{"$f":"F55*G$67","v":3992669.2880143686},0,{"$f":"H55*I$67","v":0},2.5060678999821845E-3,{"$f":"J55*K$67","v":655674.20540627756},1.0332246215349243E-2,{"$f":"L55*M$67","v":6478542.91871987},1.0493065844960918E-2,{"$f":"N55*O$67","v":110589.06519263604},0,{"$f":"P55*Q$67","v":0},9.0322479999999997E-2,{"$f":"R55*S$67","v":2709674.4},0,{"$f":"T55*U$67","v":0},0,{"$f":"V55*W$67","v":0},1.130513386696108E-3,{"$f":"X55*Y$67","v":375422.5812241236},1750000,2125422.5812241235,16615356.960404852]
["Tennessee………………………………….",1.3160299484534151E-2,1416058.7902559952,1.4784519439610825E-2,332319.58497831854,1.0195842604072478E-2,{"$f":"F56*G$67","v":50070419.697849318},1.3918697363551748E-2,{"$f":"H56*I$67","v":315878.27400000003},2.0853010788757006E-2,{"$f":"J56*K$67","v":5455870.2417216953},2.9848702844074523E-2,{"$f":"L56*M$67","v":18715785.359061565},2.8294921315431393E-2,{"$f":"N56*O$67","v":298207.30606350297},5.5500000000000001E-2,{"$f":"P56*Q$67","v":1110000},0,{"$f":"R56*S$67","v":0},1.7721107705689037E-3,{"$f":"T56*U$67","v":4271638.4562963163},0,{"$f":"V56*W$67","v":0},1.1199918138255164E-2,{"$f":"X56*Y$67","v":3719285.6152289822},1750000,5469285.6152289826,87455463.32545568]
["Texas…………………………………………",8.464520157969084E-2,9107891.6472055335,8.1182167946613287E-2,1824775.1960999039,5.8997702713135383E-2,{"$f":"F57*G$67","v":289729829.18309408},4.1053682168369347E-2,{"$f":"H57*I$67","v":931693.96},7.0103185255398048E-2,{"$f":"J57*K$67","v":18341422.548490785},6.6199436086053401E-2,{"$f":"L57*M$67","v":41508485.080565155},5.3581177845863845E-2,{"$f":"N57*O$67","v":564705.53577437624},0,{"$f":"P57*Q$67","v":0},0,{"$f":"R57*S$67","v":0},1.1054676648710803E-2,{"$f":"T57*U$67","v":26647082.495522741},3.6757548140581596E-2,{"$f":"V57*W$67","v":2626308.4358704849},7.683320170728411E-2,{"$f":"X57*Y$67","v":25514884.872757468},1750000,27264884.872757468,418547078.95538044]
["Utah………………………………………….",9.2155201089031934E-3,991597.36237987201,9.6119628884660593E-3,216053.2529291411,1.0077656575417824E-2,{"$f":"F58*G$67","v":49490023.914297603},2.106359548293766E-2,{"$f":"H58*I$67","v":478028.36799999996},6.5972929600770268E-3,{"$f":"J58*K$67","v":1726080.4543490957},1.0106569188067519E-2,{"$f":"L58*M$67","v":6337038.5181722157},1.010905715031067E-2,{"$f":"N58*O$67","v":106541.90078952603},0,{"$f":"P58*Q$67","v":0},3.6342000000000002E-3,{"$f":"R58*S$67","v":109026},3.2487005688795921E-3,{"$f":"T58*U$67","v":7830929.3716231631},3.8061049303757073E-3,{"$f":"V58*W$67","v":271944.29422287911},9.3430598603610297E-3,{"$f":"X58*Y$67","v":3102657.3330184813},1750000,4852657.3330184817,72409920.769781977]
["Vermont……………………………………",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,5.0329599174248323E-4,{"$f":"F59*G$67","v":2471619.317536917},0,{"$f":"H59*I$67","v":0},1.7614259900149726E-3,{"$f":"J59*K$67","v":460850.07768274884},5.6046311379420672E-3,{"$f":"L59*M$67","v":3514225.5240502073},1.0082677750285627E-2,{"$f":"N59*O$67","v":106263.88164505329},0,{"$f":"P59*Q$67","v":0},0,{"$f":"R59*S$67","v":0},0,{"$f":"T59*U$67","v":0},0,{"$f":"V59*W$67","v":0},4.4517802925752133E-4,{"$f":"X59*Y$67","v":147835.38772288157},1750000,1897835.3877228815,8993578.6904853843]
["Virgin Islands………………………………",0,0,0,0,2.2225882307463777E-4,{"$f":"F60*G$67","v":1091483.3609192935},0,{"$f":"H60*I$67","v":0},6.112177898163994E-4,{"$f":"J60*K$67","v":159915.7543460406},0,{"$f":"L60*M$67","v":0},0,{"$f":"N60*O$67","v":0},0,{"$f":"P60*Q$67","v":0},0,{"$f":"R60*S$67","v":0},0,{"$f":"T60*U$67","v":0},0,{"$f":"V60*W$67","v":0},3.2233232128070656E-4,{"$f":"X60*Y$67","v":107040.60074937895},500000,607040.60074937891,1858439.716014713]
["Virginia……………………………………….",2.463070175981024E-2,2650283.2840652284,2.3924694469458208E-2,537768.20878749585,2.5604845296572584E-2,{"$f":"F61*G$67","v":125741971.51550877},1.1496484361858411E-2,{"$f":"H61*I$67","v":260907.29200000002},2.2886042953027517E-2,{"$f":"J61*K$67","v":5987781.9065584494},2.4224416189350242E-2,{"$f":"L61*M$67","v":15189235.398832707},2.4631576349096688E-2,{"$f":"N61*O$67","v":259598.39030036997},5.7500000000000002E-2,{"$f":"P61*Q$67","v":1150000},0,{"$f":"R61*S$67","v":0},1.5487923752844303E-4,{"$f":"T61*U$67","v":373333.38191718014},2.2905418088720417E-2,{"$f":"V61*W$67","v":1636580.6697300293},2.5820033804871172E-2,{"$f":"X61*Y$67","v":8574355.5559723265},1750000,10324355.555972327,164111815.60367256]
["Washington…………………………………",2.2387623932778173E-2,2408926.3090260308,2.1600105906749944E-2,485517.18300610658,2.9129073377920825E-2,{"$f":"F62*G$67","v":143048984.38304463},2.4586993820999631E-2,{"$f":"H62*I$67","v":557990.23200000008},2.2272385993804541E-2,{"$f":"J62*K$67","v":5827227.980971111},2.012247396976494E-2,{"$f":"L62*M$67","v":12617228.483219907},1.9011633598047473E-2,{"$f":"N62*O$67","v":200368.39742148903},0,{"$f":"P62*Q$67","v":0},7.3613239999999996E-2,{"$f":"R62*S$67","v":2208397.1999999997},1.9803562459634064E-2,{"$f":"T62*U$67","v":47736101.13947995},0.23092995813269934,{"$f":"V62*W$67","v":16499830.043602301},3.4930729575828538E-2,{"$f":"X62*Y$67","v":11599849.073635506},1750000,13349849.073635506,244940420.42540699]
["West Virginia………………………………",4.0000007882070787E-3,430403.2962037145,4.9997117070213551E-3,112381.20564386186,1.9445589913744167E-3,{"$f":"F63*G$67","v":9549469.1911440045},1.0691397620355937E-2,{"$f":"H63*I$67","v":242636.22799999997},7.8379601658156682E-3,{"$f":"J63*K$67","v":2050681.9882110048},1.2442821810607473E-2,{"$f":"L63*M$67","v":7801919.6842454867},1.5601625084096115E-2,{"$f":"N63*O$67","v":164429.45837081014},9.4600000000000004E-2,{"$f":"P63*Q$67","v":1892000},0,{"$f":"R63*S$67","v":0},4.1894171525175039E-4,{"$f":"T63*U$67","v":1009850.8352508969},0,{"$f":"V63*W$67","v":0},2.288728734819731E-3,{"$f":"X63*Y$67","v":760044.47135203844},1750000,2510044.4713520384,25763816.358421814]
["Wisconsin…………………………………",1.2934234187714461E-2,1391733.9828221253,1.3596298431638185E-2,305611.30312682665,1.0106674601386655E-2,{"$f":"F64*G$67","v":49632527.559703246},1.266441635921187E-2,{"$f":"H64*I$67","v":287412.95800000004},1.7795865384135856E-2,{"$f":"J64*K$67","v":4656015.0646130964},2.5124145650849593E-2,{"$f":"L64*M$67","v":15753385.324228501},2.5371424307656154E-2,{"$f":"N64*O$67","v":267395.83437731373},0,{"$f":"P64*Q$67","v":0},6.8908360000000002E-2,{"$f":"R64*S$67","v":2067250.8},5.9351682511134686E-4,{"$f":"T64*U$67","v":1430660.733352812},0,{"$f":"V64*W$67","v":0},1.3852712230365367E-2,{"$f":"X64*Y$67","v":4600229.4565280769},1750000,6350229.4565280769,82142223.016752005]
["Wyoming………………………………….",4.000010171624678E-3,430404.30586698162,4.9997117070213551E-3,112381.20564386186,4.2140523859560884E-4,{"$f":"F65*G$67","v":2069464.7788037269},0,{"$f":"H65*I$67","v":0},1.6345076162909359E-3,{"$f":"J65*K$67","v":427643.83301413618},1.0110157472044462E-2,{"$f":"L65*M$67","v":6339288.450206805},9.3819278310489865E-3,{"$f":"N65*O$67","v":98878.501657238696},0,{"$f":"P65*Q$67","v":0},5.4818000000000002E-3,{"$f":"R65*S$67","v":164454},0,{"$f":"T65*U$67","v":0},0,{"$f":"V65*W$67","v":0},6.1852884349986189E-4,{"$f":"X65*Y$67","v":205401.98614269937},1750000,1955401.9861426994,11597917.061335448]
["Unallocated……………….",0,0,0,0,0,{"$f":"F66*G$67","v":0},0,{"$f":"H66*I$67","v":0},0,{"$f":"J66*K$67","v":0},0,{"$f":"L66*M$67","v":0},0,{"$f":"N66*O$67","v":0},0,{"$f":"P66*Q$67","v":0},0,{"$f":"R66*S$67","v":0},0,{"$f":"T66*U$67","v":0},0,{"$f":"V66*W$67","v":0},0,{"$f":"X66*Y$67","v":0},0,0,0,null," "]
["Subtotal",null,{"$f":"C70-C68","v":107600802.848},null,{"$f":"E70-E68","v":22477537.152000003},null,{"$f":"G70-G68","v":4910866285.6221342},null,{"$f":"I70-I68","v":22694528.5},null,{"$f":"K70-K68","v":261634653},null,{"$f":"M70-M68","v":627021732.12786591},null,{"$f":"O70-O68","v":10539252},null,{"$f":"Q70-Q68","v":20000000},null,{"$f":"S70-S68","v":30000000},null,{"$f":"U70-U68","v":2410480500},null,{"$f":"W70-W68","v":71449500},null,{"$f":"Y70-Y68","v":332081500},{"$f":"SUM(Z10:Z66)","v":90500000},422581500,8917346291.25]
["Oversight",null,{"$f":"C70*0.005","v":540707.55200000003},null,{"$f":"E70*0.005","v":112952.448},{"$f":"G77*0.0075","v":33646583.786249995},{"$f":"'Program Totals'!D11*0.0075","v":34041792.75},null,0,null,{"$f":"K70*0.005","v":1314747},null,{"$f":"'Program Totals'!D17*0.005","v":3099780},null,0,null,0,null,0,null,{"$f":"(U70+W70)*0.01","v":25070000},null,0,null,{"$f":"AA75*0.0075","v":5218500},0,{"$f":"Y68","v":5218500},69398479.75]
[null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,{"$f":"SUM(C69:Z69)","v":0}]
["Subtotal",null,{"$f":"'Program Totals'!D9","v":108141510.40000001},null,{"$f":"'Program Totals'!D10","v":22590489.600000001},null,{"$f":"G77+G80+H79","v":4944908078.3721342},null,{"$f":"'Program Totals'!D12","v":22694528.5},null,{"$f":"'Program Totals'!D15","v":262949400},null,{"$f":"M77+I79","v":630121512.12786591},null,{"$f":"'Program Totals'!D23-O74","v":10539252},null,{"$f":"'Program Totals'!D21","v":20000000},null,{"$f":"'Program Totals'!D19","v":30000000},null,{"$f":"'Program Totals'!D37","v":2435550500},null,{"$f":"'Program Totals'!D38","v":71449500},null,{"$f":"'Program Totals'!D40-Z67","v":337300000},{"$f":"Z67","v":90500000},{"$f":"SUM(Y70+Z70)","v":427800000},{"$f":"SUM(C70+E70+G70+I70+K70+M70+O70+Q70+S70+U70+W70+AA70)","v":8986744771},{"$f":"AB67+AB68","v":8986744771}]
["Bus and Bus Facilities Discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!D43","v":268000000},0,{"$f":"Y71","v":268000000},268000000]
["Ferry discretionary Program",null,0,null,0,null,{"$f":"'Program Totals'!D13","v":30000000},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,30000000]
["Tribal discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,5000000,null,0,null,0,null,0,0,0,5000000]
["National RTAP",null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!D22","v":1859868},null,0,null,0,null,0,null,0,null,0,0,0,1859868]
["Total",null,{"$f":"C70+C71+C72+C73+C74","v":108141510.40000001},null,{"$f":"E70+E71+E72+E73+E74","v":22590489.600000001},null,4974908078.3721342,null,22694528.5,null,262949400,null,630121512.12786591,null,12399120,null,20000000,null,35000000,null,2435550500,null,71449500,null,605300000,90500000,695800000,9291604639,{"$f":"'Program Totals'!D61","v":9291604639},{"$f":"AC70+AB71+AB72+AB73+AB74","v":9291604639}]
[{"$nulls":28},{"$f":"AB70+AB71+AB72+AB73+AB74","v":9291604639}]
[{"$nulls":6},{"$f":"'Program Totals'!D14","v":4486211171.5},{"$nulls":5},{"$f":"'Program Totals'!D18","v":552556880}]
["*Allocations for UZAs that are within multiple-states are split between the applicable states."]
[{"$nulls":6},{"$f":"'Program Totals'!D46","v":272297082.5},{"$f":"G79*0.715147032","v":194732450.37213412},{"$f":"G79-H79","v":77564632.127865881}]
[{"$nulls":6},{"$f":"'Program Totals'!D47","v":263964456.49999997},null,{"$f":"SUM(I10:I66)-I67","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,0]
[]
[{"$nulls":6},{"$f":"G75+I75+M75+O75+Q75+S75","v":5695123239}]
[{"$nulls":6},{"$f":"'Program Totals'!D11+'Program Totals'!D17+'Program Totals'!D45","v":5695123239}]

{"sheet":"State totals FY 15-21","index":4,"n_rows":85,"n_cols":8,"rows_kept":85,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"STRR Act ESTIMATED APPORTIONMENTS/ALLOCATIONS BY STATE PER YEAR "]
[]
[]
[]
[]
[]
["State","FY 15 State Total","FY 16 State Total","FY 17 State total","FY  18 State Total","FY 19 State Total ","FY 20 State Total","FY 21 State Total "]
["Alabama……………………………………",52838746.309576377,53056244.294747703,53144259.822080992,54163184.990918815,55141601.83681751,56205408.12268576,57270499.204164356]
["Alaska……………………………………….",44509181.111939318,46379257.30143103,46749765.747379795,47691306.104035944,48561173.154461592,49543483.122313991,50526982.256926849]
["American Samoa…………………………….",825834.44998067222,826013.16582843661,826228.36280690227,833343.4259763055,840495.86241659743,847930.98093973729,855375.22065085475]
["Arizona……………………………………….",107526626.92416336,108160190.05200696,108343582.38289608,110636693.73147587,113015176.0760431,115447846.2766427,117849168.4404365]
["Arkansas…………………………………….",30744550.881246865,30865993.565515801,30922313.27242912,31566582.928929273,32152451.494768109,32824428.20926553,33497217.70969544]
["California…………………………………",1253984979.867434,1263344000.8479643,1270230558.5781779,1297177539.0436523,1324199204.1789398,1352567452.7713432,1380762946.80514]
["Colorado…………………………………….",111531890.7196829,112249276.0614689,112582056.65987954,114975438.97599021,117682525.79745418,120202506.71493855,122712971.50345129]
["Connecticut………………………………",157663158.95948723,133174333.19794536,134165105.08664294,136944322.69222462,140176801.23890713,143102943.52585134,146019904.05972749]
["Delaware…………………………………….",24593443.547752906,19701601.08335413,19720993.651777964,20115593.652963452,20592704.123229664,21006695.646263883,21421187.893239405]
["District of Columbia……………………….",168198179.36634091,177974452.13359243,180710617.64106476,184392153.57657197,187916018.44410217,191829413.67027178,195678927.5682168]
["Florida……………………………………….",360848078.34133577,363235893.59976244,364420371.22161031,372238410.16246206,379236519.53895432,387405948.63922048,395568028.41573614]
["Georgia………………………………………",174055050.96458936,175256775.96545306,176187510.89373237,179896262.8714695,183817174.98643452,187742864.07247469,191627955.85713208]
["Guam…………………………………………",1353129.7784506138,1353806.3948297384,1354621.1283542095,1373261.0020739255,1391998.7563684215,1411477.1210949346,1430979.3261169051]
["Hawaii……………………………………….",41053995.820903264,41321584.027753703,41380969.841576546,42264251.460190997,43527870.054743879,44472551.371944308,45404662.992633246]
["Idaho………………………………………….",23242375.640375413,23329560.401081339,23359579.526814017,23818790.160298135,24229819.721111923,24708642.64309974,25188046.445247862]
["Illinois………………………………………",537023177.96849132,541325374.13554466,545530004.73040366,556896863.57681143,568248022.57694077,580124475.91700172,592015241.22413921]
["Indiana………………………………………",87621924.115436286,88137068.724438891,88298362.875221729,90174664.199306324,92531208.890327051,94501529.591873452,96474230.71697928]
["Iowa………………………………………….",38625979.515492029,38835429.574355096,38888713.22120405,39707456.796561599,41162826.701594733,42031362.155229464,42900948.449068531]
["Kansas……………………………………….",34721200.398984671,34879967.32134454,34927077.088250615,35657772.536378808,36511455.682704143,37277454.021500476,38044380.457941763]
["Kentucky……………………………………",51536662.564613424,51759175.556505427,51834099.524255604,52897683.687615231,53979391.884534411,55091063.243069574,56204079.80646155]
["Louisiana…………………………………….",59629607.262254879,59952674.209669381,60111782.876221195,61384893.752679802,62490560.067041241,63823216.066022262,65151722.655232295]
["Maine…………………………………………",30348164.891637016,30529097.18549427,30675575.353807285,31292446.932597049,32049325.122853339,32696742.415660899,33344943.339681637]
["Maryland…………………………………….",230324428.92788523,197207071.97390661,198267006.49716806,202411843.03939506,206081597.40489733,210402612.83498797,214728839.29992723]
["Massachusetts…………………………….",339311760.67416304,292565244.88625824,294889555.06483507,301011209.64677376,306690040.63908005,313077917.21936625,319472808.55575651]
["Michigan…………………………………….",131602214.7955853,132349716.66642269,132574671.18720037,135434772.38036293,138491587.00149956,141484020.65243867,144480069.03943613]
["Minnesota………………………………….",101583604.72167662,102238037.83594202,102550062.60989465,104692419.03137529,107221851.16413948,109565344.91103749,111816415.64060487]
["Mississippi………………………………….",28244679.465637866,28337598.430375438,28379097.477408089,28946471.046913415,29612179.802544575,30207026.948974986,30802596.388919581]
["Missouri…………………………………….",94320943.120430261,94885118.248407364,95265045.341230989,97280996.200051188,99402731.544755086,101511612.5580588,103622723.90548393]
["Montana……………………………………",19129871.145465404,19183050.728721716,19200251.210763328,19555678.863914363,20095421.65602722,20470576.366435755,20846189.953511734]
["N. Mariana Islands………………………….",811989.63611457823,812130.85367617453,812300.89787819667,819114.80072766286,825964.49867945339,833084.90724435193,840214.05855287029]
["Nebraska…………………………………….",23591336.991966181,23682757.855829883,23711115.230655041,24191105.688135158,24629350.55591774,25130017.206742547,25631291.447313886]
["Nevada……………………………………….",57172865.618546136,57490583.903197691,57584749.797055863,58804767.390541874,59829835.457413964,61100577.171928145,62372856.619869374]
["New Hampshire…………………………….",15671744.11582025,15741811.208471168,15765352.576747425,16078984.407517644,16354075.775982559,16680985.738400349,17008291.834884226]
["New Jersey………………………………….",573263437.00570142,498875376.44434124,501753553.46678627,512228936.84259105,521270743.24754751,532186610.12129837,543115633.89983809]
["New Mexico…………………………………",43810139.300064571,44034254.277045816,44142288.224828139,45047799.710978821,45972649.532771647,46919179.245005347,47866854.00511317]
["New York…………………………………….",1342157884.125746,1291308945.5279064,1302788755.5908561,1329844493.6543458,1354461176.8263395,1382779274.5926418,1411034694.5264814]
["North Carolina……………………………………",114759872.95171516,115323290.34487455,115505018.08660142,117946148.60741238,120200387.6106872,122752866.04518431,125302863.26422036]
["North Dakota……………………………….",13689173.595636988,13743980.299100671,13756757.459948489,14012368.653905382,14491899.614531698,14763570.79533438,15035573.900363887]
["Ohio…………………………………………",174852835.74649885,175919069.93249908,176564966.37872711,180312767.6536448,183727002.42320237,187647909.66012233,191561944.56783241]
["Oklahoma……………………………………",47171865.076667719,47329362.997329935,47390872.628475867,48225045.9996204,48977281.826965012,49847198.085828692,50718167.511689007]
["Oregon……………………………………….",93960862.60211499,94559084.392605528,94964591.02335842,96953387.482903972,98912277.923873499,100991182.60990809,103071120.84853272]
["Pennsylvania……………………………….",387365824.90586275,390359542.00376427,393337921.00428545,401474391.42802554,410516387.65412581,419040293.02564728,427570693.94356805]
["Puerto Rico………………………………….",67260622.84324491,67769777.067905441,68000051.812979609,69452817.149890453,71416526.964878425,72944940.882031292,74475195.405526027]
["Rhode Island………………………………",36370776.718488581,27755984.879328106,27846699.676647324,28410907.992728297,28881392.463613231,29468985.030013569,30057286.735727016]
["South Carolina………………………………",46830050.116782852,47050469.319394842,47135053.746873073,48124757.746535376,49069164.272940941,50102338.456388906,51136759.982580528]
["South Dakota……………………………….",15500615.732969012,15540179.278128898,15553889.888278253,15815977.989124306,16131581.102657784,16406524.321845088,16681804.010443332]
["Tennessee………………………………….",85414173.837452203,85856341.574338838,86040582.559775651,87840984.339717463,89473033.403698981,91350746.629040986,93230727.523657113]
["Texas…………………………………………",415592412.47129476,418151096.16338992,419174135.94525409,428207875.18064082,435951432.02042347,445491473.58066016,454917899.53290975]
["Utah………………………………………….",70692670.568050548,71144253.33797279,71330136.807541043,72821836.306385458,74264811.605762124,75836627.278269038,77396406.151008785]
["Vermont……………………………………",8370585.2369895615,8412280.9210026748,8421276.0431127083,8575449.6599987373,9059369.0560598299,9227222.9806010872,9395282.9984054081]
["Virgin Islands………………………………",1843783.1673340281,1853686.5055123942,1857116.030442053,1886683.9308956328,1910710.566866538,1941491.3003071016,1972308.7254632318]
["Virginia……………………………………….",161234228.21724939,162264192.75647053,162447240.11508581,165887046.23227775,170058299.19379142,173688944.51737139,177302841.58625919]
["Washington…………………………………",231768948.02926096,233728553.67080218,234875453.48001766,239822574.27897909,245482604.27790052,250878711.72367579,256072908.53355727]
["West Virginia………………………………",24824408.331554729,24957463.359129921,25013861.756197106,25485002.68293355,26492652.061320655,26995937.325448293,27499830.791924164]
["Wisconsin…………………………………",80216786.922118753,80668290.664420888,80798740.080567315,82490881.621234655,84834774.010840923,86616194.271748349,88399767.845182627]
["Wyoming………………………………….",10937600.008741822,10957346.475788409,10966070.651536107,11174638.815873109,11374118.076102303,11591855.921396228,11809861.845074734]
["Unallocated……………….",0,0,0,0,0,0,0]
["Subtotal",8482130936.1893997,8287703713.0843515,8333028389.8356018,8507369052.217536,8682619237.4285851,8864799291.2140923,9044992859.5634956]
["Oversight",54195663.875,57676761.85125,57999085.100000001,59210241.361249998,60427719.25,61693336.32,62960481.206249997]
[]
["Subtotal",{"$f":"SUM(B67:B68)","v":8536326600.0643997},{"$f":"SUM(C67:C68)","v":8345380474.9356012},{"$f":"SUM(D67:D68)","v":8391027474.9356022},8566579293.5787859,8743046956.6785851,8926492627.5340919,9107953340.7697449]
["Bus discretionary - underlying",0,90000000,200000000,200000000,200000000,200000000,200000000]
["Bus discr. - H-B amendment",0,262950000,262950000,268288000,273653500,279231500,284816000]
["Bus Discretionary TOTAL",0,{"$f":"SUM(C71:C72)","v":352950000},462950000,468288000,473653500,479231500,484816000]
["Ferry discretionary Program",30000000,30000000,30000000,30000000,30000000,30000000,30000000]
["Tribal discretionary Program",5000000,5000000,5000000,5000000,5000000,5000000,5000000]
["National RTAP",1823400,5000000,5000000,5000000,5000000,5000000,5000000]
[]
["Total",{"$f":"SUM(B70,B73,B74,B75,B76)","v":8573150000.0643997},{"$f":"SUM(C70,C73,C74,C75,C76)","v":8738330474.9356003},{"$f":"SUM(D70,D73,D74,D75,D76)","v":8893977474.9356022},{"$f":"SUM(E70,E73,E74,E75,E76)","v":9074867293.5787849},{"$f":"SUM(F70,F73,F74,F75,F76)","v":9256700456.6785851},{"$f":"SUM(G70,G73,G74,G75,G76)","v":9445724127.5340919},9632769340.7697449]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["*Allocations for UZAs that are within multiple-states are split between the applicable states."]
[null,{"$f":"B79-B78","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Disclaimer: This technical drafting assistance is provided in response to a Congressional request and is not intended to reflect the viewpoint or policies of any element of the Department of Transportation or the Administration."]
[null,null,{"$f":"21850000-C81","v":{"$error":"#REF!"}},{"$f":"21850000-D81","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,{"$f":"'FY 15'!$S$70","v":8536326600.0643997},{"$f":"'FY 16'!$AB$70","v":8986744771},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Revised state totals ","index":5,"n_rows":85,"n_cols":8,"rows_kept":85,"cut":false,"hidden":true,"merged":[]}
{"$rows_empty":7}
[null,"FY 15","FY 16","FY 17","FY 18 ","FY 19","FY 20 ","FY 21"]
["State","State Total","State Total","State Total","State Total","State Total","State Total","State Total"]
["Alabama……………………………………",52838746.309576377,52869287.852626406,52957303.379959606,53972952.541269638,54948439.466748424,56008828.891775072,57081742.38471058]
["Alaska……………………………………….",44509181.111939318,46261549.305932835,46632057.751881585,47571534.544030532,48439934.325085573,49420098.712159462,50408506.730789721]
["American Samoa…………………………….",825834.44998067222,826013.16582843661,826228.36280690227,833343.4259763055,840495.86241659743,847930.98093973729,855375.22065085475]
["Arizona……………………………………….",107526626.92416336,107566052.63235301,107749444.9632421,110032143.95797206,112399306.33189571,114821080.97792242,117247342.50471057]
["Arkansas…………………………………….",30744550.881246865,30765398.668597113,30821718.375510424,31464225.24734332,32048811.343662858,32718954.688014597,33395941.192857858]
["California…………………………………",1253984979.867434,1257141731.194284,1264028288.9244971,1290866552.4364085,1317777817.5898294,1346032442.255029,1374487948.6625528]
["Colorado…………………………………….",111531890.7196829,111663554.6983918,111996335.29680239,114379451.71632585,117073732.41173518,119582941.91842374,122118058.58536142]
["Connecticut………………………………",157663158.95948723,132625631.4647288,133616403.35342635,136386002.73712713,139605235.16050336,142521263.53033066,145461367.45541102]
["Delaware…………………………………….",24593443.547752906,19586834.12320938,19606226.691633206,19998814.990708709,20473265.647388283,20885143.749424007,21304472.250910673]
["District of Columbia……………………….",168198179.36634091,177810897.12647948,180547062.63395181,184225730.83439487,187747572.43829742,191657986.23609188,195514320.03740859]
["Florida……………………………………….",360848078.34133577,361224528.69437546,362409006.3162232,370191795.13450748,377161155.33862376,385293867.93866926,393539988.14926553]
["Georgia………………………………………",174055050.96458936,174541566.81371617,175472301.74199545,179168519.52365783,183074945.1654166,186987503.17148307,190902651.17017186]
["Guam…………………………………………",1353129.7784506138,1353806.3948297384,1354621.1283542095,1373261.0020739255,1391998.7563684215,1411477.1210949346,1430979.3261169051]
["Hawaii……………………………………….",41053995.820903264,41078206.774536945,41137592.588359773,42016607.829359092,43272851.502205394,44213020.030413345,45155457.46836172]
["Idaho………………………………………….",23242375.640375413,23247712.042750396,23277731.168483071,23735507.457223278,24145496.035316158,24622827.224222682,25105645.733202249]
["Illinois………………………………………",537023177.96849132,539186557.30837429,543391187.90323317,554720553.90970361,566034619.45067132,577871905.07110143,589852292.51733613]
["Indiana………………………………………",87621924.115436286,87689042.785080031,87850336.935862854,89718786.08314921,92063709.149684697,94025758.684799522,96017390.575671867]
["Iowa………………………………………….",38625979.515492029,38674111.3823727,38727395.029221646,39543311.225342445,40990827.487706505,41856319.755748712,42732870.82036075]
["Kansas……………………………………….",34721200.398984671,34738500.154497832,34785609.9214039,35513826.189595833,36364072.747471139,37127463.734848119,37900358.418985926]
["Kentucky……………………………………",51536662.564613424,51560703.019895256,51635626.987645417,52695732.756537147,53773844.787865885,54881879.615518734,56003219.599216305]
["Louisiana…………………………………….",59629607.262254879,59680323.353728272,59839432.020280071,61107770.09972202,62209972.802943178,63537665.049478158,64877534.077449903]
["Maine…………………………………………",30348164.891637016,30424326.226409774,30570804.394722778,31185839.235522088,31939787.072454505,32585265.875297863,33237901.944392242]
["Maryland…………………………………….",230324428.92788523,196244702.39441743,197304636.91767889,201432604.04458633,205089337.54277483,209392794.89664072,213759199.19656411]
["Massachusetts…………………………….",339311760.67416304,291398359.96611458,293722670.14469135,299823870.32376653,305485897.68746501,311852466.87774354,318296115.42815834]
["Michigan…………………………………….",131602214.7955853,131656930.45722061,131881884.97799827,134729844.5394899,137773013.32780805,140752734.01065409,143777880.31388626]
["Minnesota………………………………….",101583604.72167662,101757985.21770914,102070009.99166174,104203952.12320346,106721192.99633455,109055828.12220775,111327171.60756023]
["Mississippi………………………………….",28244679.465637866,28270335.370150588,28311834.417183239,28878029.317746703,29541797.438940909,30135399.549018584,30733819.198361564]
["Missouri…………………………………….",94320943.120430261,94497065.933278888,94876993.026102483,96886142.822707966,99000284.131035164,101102044.93089771,103229452.86065446]
["Montana……………………………………",19129871.145465404,19147490.413488291,19164690.895529903,19519495.289080836,20057165.567195158,20431643.405800048,20808806.09278148]
["N. Mariana Islands………………………….",811989.63611457823,812130.85367617453,812300.89787819667,819114.80072766286,825964.49867945339,833084.90724435193,840214.05855287029]
["Nebraska…………………………………….",23591336.991966181,23593362.971481062,23621720.346306216,24100144.285724759,24537165.164299224,25036201.078246225,25541208.453184806]
["Nevada……………………………………….",57172865.618546136,57170088.350725532,57264254.244583696,58478654.664831407,59499671.673329048,60764571.932538502,62050220.838844396]
["New Hampshire…………………………….",15671744.11582025,15677330.621364404,15700871.989640657,16013373.767340232,16287647.588931397,16613382.331443777,16943378.391818624]
["New Jersey………………………………….",573263437.00570142,496369751.52034575,499247928.54279065,509679386.05695426,518688832.26468939,529559007.48299593,540592571.91734529]
["New Mexico…………………………………",43810139.300064571,43843293.861321285,43951327.809103586,44853492.006388173,45774861.298500896,46717891.200102299,47673574.704781935]
["New York…………………………………….",1342157884.125746,1286614738.4939058,1298094548.5568552,1325067993.790787,1349621639.3066869,1377854093.4095845,1406305465.2394774]
["North Carolina……………………………………",114759872.95171516,114787836.71913178,114969564.46085863,117401311.52274051,119647656.11234587,122190356.46167417,124762736.70726599]
["North Dakota……………………………….",13689173.595636988,13704286.056741061,13717063.217588877,13971978.729708711,14449046.343701398,14719959.345294805,14993697.731344139]
["Ohio…………………………………………",174852835.74649885,175101634.0210624,175747530.4672904,179481005.40701482,182883545.73020875,186789530.49121714,190737720.25232464]
["Oklahoma……………………………………",47171865.076667719,47187489.413757034,47248999.044902958,48080686.449914254,48831107.236538492,49698437.870125569,50575326.922613308]
["Oregon……………………………………….",93960862.60211499,94142548.980685517,94548055.611438394,96529550.902194947,98481409.684699431,100552690.43093672,102650075.31817444]
["Pennsylvania……………………………….",387365824.90586275,388931651.66205704,391910030.66257811,400021472.45793611,409031439.92417765,417529069.94774735,426119599.00901788]
["Puerto Rico………………………………….",67260622.84324491,67396161.901858032,67626436.646932185,69072651.103224084,71025786.502060413,72547284.465954378,74093358.968154833]
["Rhode Island………………………………",36370776.718488581,27604371.012774486,27695085.810093693,28256636.564725973,28725215.701380614,29310044.798601039,29904670.37075736]
["South Carolina………………………………",46830050.116782852,46853125.573095992,46937710.000574209,47923956.331418194,48865287.051917776,49894855.191903912,50937533.358148672]
["South Dakota……………………………….",15500615.732969012,15508726.242129156,15522436.85227851,15783973.702325048,16098609.422823735,16372969.294913307,16649584.126122927]
["Tennessee………………………………….",85414173.837452203,85461861.010895178,85646101.996331975,87439590.266425401,89066098.42823346,90936612.275093704,92833071.674661919]
["Texas…………………………………………",415592412.47129476,415867964.51718849,416891004.29905254,425884731.68796718,433597675.46688181,443096076.4527092,452617817.14953172]
["Utah………………………………………….",70692670.568050548,70754181.006417915,70940064.475986153,72424926.860890403,73861366.881809339,75426044.057269409,77002159.328816906]
["Vermont……………………………………",8370585.2369895615,8392817.7701104991,8401812.8922205325,8555645.3377785161,9036614.8521645945,9204066.1269929204,9373047.4791132789]
["Virgin Islands………………………………",1843783.1673340281,1845096.7286460798,1848526.2535757381,1877943.5429000859,1901863.9186995048,1932488.0699299772,1963663.670902591]
["Virginia……………………………………….",161234228.21724939,161273511.06315646,161456558.42177168,164878999.51939145,169026974.82265499,172639371.45522338,176295028.69304544]
["Washington…………………………………",231768948.02926096,232603489.96454987,233750389.77376533,238677788.95861903,244310899.34157228,249686273.0443731,254927913.30623299]
["West Virginia………………………………",24824408.331554729,24882243.793472093,24938642.190539274,25408464.74475747,26410556.426518008,26912389.13845817,27419606.877809789]
["Wisconsin…………………………………",80216786.922118753,80277296.626331925,80407746.042478338,82093034.751898676,84424943.244913787,86199112.420938715,87999281.33980374]
["Wyoming………………………………….",10937600.008741822,10941042.976491122,10949767.152238818,11158049.585632976,11357322.295739811,11574762.992738668,11793449.046183279]
["Unallocated……………….",0,0,0,0,0,0,0]
["Subtotal",8482130936.1893997,8251087238.1487513,8296411914.8999996,8470110758.638751,8644715780.75,8826225163.6800003,9010159783.9578934]
["Oversight",54195663.875,57410252.818009101,57732576.066759087,58939096.150601298,60151913.494747594,61412685.577265032,62691029.461447269]
["Oversight (2)",null,{"$f":"C68-C84","v":60853361.851248465},61175685.100000359,62349827.361248881,63530096.249998525,64757034.319999941,63779187.042107135]
[null,0,0,0,0,0,0,0]
["Subtotal",8536326600.0643997,8308497490.9667606,8354144490.9667587,8529049854.7893524,8704867694.2447491,8887637849.2572651,9072850813.4193401]
["Ferry discretionary Program",30000000,30000000,30000000,30000000,30000000,30000000,30000000]
["Tribal discretionary Program",5000000,5000000,5000000,5000000,5000000,5000000,5000000]
["National RTAP",1823400,1823400,1823400,1860414,1897623,1936302,1975029]
["Bus discretionary - underlying",0,90000000,200000000,200000000,200000000,200000000,200000000]
["Bus discr. - H-B amendment",0,262950000,262950000,268288000,273653500,279231500,284816000]
["Bus Discretionary TOTAL",0,352950000,462950000,468288000,473653500,479231500,484816000]
["Transit Oriented Development",10000000,10000000,10000000,10000000,10000000,10000000,10000000]
["National Transit Database",3850000,3850000,3850000,3850000,3850000,3850000,3850000]
["National Transit Institute ",5000000,5000000,5000000,5000000,5000000,5000000,5000000]
["Bus Testing ",3000000,3000000,3000000,3000000,3000000,3000000,3000000]
["Total",{"$f":"B71+SUM(B72:B81)","v":8595000000.0643997},{"$f":"C71+C72+C73+C74+C77+C78+C79+C80+C81","v":8720120890.9667606},{"$f":"D71+D72+D73+D74+D77+D78+D79+D80+D81","v":8875767890.9667587},{"$f":"E71+E72+E73+E74+E77+E78+E79+E80+E81","v":9056048268.7893524},9237268817.2447491,9425655651.2572651,9616491842.4193401]
["TF ",8595000000.0643997,8723564000,8879211000,9059459000,9240647000,9429000000,9617580000]
["Differential ",0,{"$f":"C82-C83","v":-3443109.0332393646},-3443109.033241272,-3410731.210647583,-3378182.7552509308,-3344348.7427349091,-1088157.5806598663]
[null,null,{"$f":"C67+C69+C72+C73+C74+C77+C78+C79+C80+C81","v":8723564000}]

{"sheet":"FY 17","index":6,"n_rows":80,"n_cols":30,"rows_kept":80,"cut":false,"hidden":false,"merged":[[6,20,6,22],[0,0,0,27],[1,0,1,27],[2,0,2,27],[3,0,3,27],[4,2,4,27],[5,20,5,22],[5,24,5,25]]}
["FEDERAL TRANSIT ADMINISTRATION"]
[" "]
["FISCAL YEAR 2017 ESTIMATED APPORTIONMENTS/ALLOCATIONS BY STATE FOR SELECTED FTA PROGRAMS"]
[]
[null,null,"The information in this table include allocations for formula programs apportioned via FTA's Apportionment Notice Published on March 10, 2014 as well as Discretionary Program allocations announced in Federal Register Announcements in 2014. For allocations under the Public Transportation Emergency Relief Program, Please Contact the FTA Office of Program Management at 202-366-4020"]
[null,null,"Section 5303",null,"Section 5304",null,"Section 5307 + 5340",null,"Section 5329 (e)",null,"Section 5310",null,"Section 5311 + 5340",null,"Section 5311(b)(3)",null,"Section 5311(c)(2)",null,"Section 5311(c)(1)"]
[]
[null,"Metropolitan Planning","Metropolitan","Statewide Planning","Statewide","Urban","Urbanized Area","SSO","State Safety  ",5310,"Enhanced Mobility for",5311," Nonurbanized Area","RTAP",null,"App","Appalachian Dev. Public","Indian","Indian Reserv.","SGR","High Intensity","HIMB","High Intensity ",5339,"Bus and Bus","Statewide "]
["State","Percentage","Planning","Percentage","Planning","Percentage","Formula","Percentqage","Oversight Program","Percentage","Older Adults and People with Disabilities","Percentage","Formula","Percentage","RTAP    ","Percentage","Trans. Assist. Program","Percentage","Formula","Percentage","Fixed Guideway","Percentage","MotorBus","Percentage","Facilities Formula","Allocation ","5339 Total","State Total"]
["Alabama……………………………………",7.9711663341292937E-3,{"$f":"B10*C$67","v":875201.05668988114},9.96271570851044E-3,{"$f":"D10*E$67","v":228505.63364730371},4.8318674442451729E-3,{"$f":"F10*G$67","v":24191883.160296015},0,{"$f":"H10*I$67","v":0},1.6315215757817386E-2,{"$f":"J10*K$67","v":4353998.3296850175},2.4865538558265274E-2,{"$f":"L10*M$67","v":15940230.317967881},2.4918263900083122E-2,{"$f":"N10*O$67","v":267872.25989838847},0.25,{"$f":"P10*Q$67","v":5000000},7.4399999999999999E-6,{"$f":"R10*S$67","v":223.2},0,{"$f":"T10*U$67","v":0},0,{"$f":"V10*W$67","v":0},6.6822055093737117E-3,{"$f":"X10*Y$67","v":2274999.1640271544},1750000,{"$f":"SUM(Y10+Z10)","v":4024999.1640271544},{"$f":"SUM(C10+E10+G10+I10+K10+M10+O10+Q10+S10+U10+W10+AA10)","v":54882913.122211643}]
["Alaska……………………………………….",4.0000007882070787E-3,{"$f":"B11*C$67","v":439183.52344627021},4.9997117070213551E-3,114673.78223899663,3.3812457372304071E-3,{"$f":"F11*G$67","v":16929003.693747945},0,{"$f":"H11*I$67","v":0},1.491093776850769E-3,{"$f":"J11*K$67","v":397924.23895474657},1.3105234556647527E-2,{"$f":"L11*M$67","v":8401203.8072071038},9.1444190186806655E-3,{"$f":"N11*O$67","v":98302.843160097618},0,{"$f":"P11*Q$67","v":0},1.486264E-2,{"$f":"R11*S$67","v":445879.2},9.5512672463014606E-3,{"$f":"T11*U$67","v":23415005.24682216},0,{"$f":"V11*W$67","v":0},1.7484020858619534E-3,{"$f":"X11*Y$67","v":595254.5575169056},1750000,{"$f":"SUM(Y11+Z11)","v":2345254.5575169055},{"$f":"SUM(C11+E11+G11+I11+K11+M11+O11+Q11+S11+U11+W11+AA11)","v":52586430.893094219}]
["American Samoa…………………………….",0,0,0,0,null,0,0,0,4.6351986780385408E-5,12369.831696689658,4.8549207305702193E-4,311228.14589126332,1.3672066184407269E-3,14697.521789570963,0,0,0,0,0,0,0,0,0,0,500000,500000,838295.49937752401]
["Arizona……………………………………….",2.2963024483429021E-2,2521245.0035880418,2.192702708919549E-2,502920.02357732016,1.5364072406264518E-2,76923849.589740455,1.9249055207293687E-2,445585.19663999998,2.1649520004863424E-2,5777549.94717078,1.8772658238577274E-2,12034346.061004652,1.5881058300075662E-2,170721.96496021282,0,0,6.1556680000000003E-2,1846700.4000000001,1.6379387401513619E-4,401541.94417990558,3.5917393987930465E-2,2609958.8049823893,2.097246110336427E-2,7140207.1383191496,1750000,8890207.1383191496,112124626.07416293]
["Arkansas…………………………………….",4.0120678632407049E-3,440508.438317933,5.0578940750053217E-3,116008.25762224177,2.6002804048181373E-3,13018916.694887651,1.0108082042770793E-2,233986.11911999999,9.6485773668725031E-3,2574890.2351518478,1.9342063440129797E-2,12399367.314645633,1.962438937577201E-2,210962.91267693159,0,0,0,0,1.3194527133410033E-4,323464.84931386251,0,0,3.5652069485110883E-3,1213797.2733805841,1750000,2963797.2733805841,32281902.095116682]
["California…………………………………",0.14999529093187744,16468861.847734209,0.14322024173748177,3284910.7659859499,0.16048180165591769,803489963.21033323,0.12745203144449554,2950313.0352000003,0.11037559666627997,29455642.552119117,4.4515647849891996E-2,28537072.616308298,3.5422917838626472E-2,380797.67883011134,0,0,2.1273799999999999E-2,638214,0.15402670095211823,377597644.15984863,0.23946784383828837,17401073.355876304,0.18084132050311938,61568572.290845774,1750000,63318572.290845774,1343523065.5130818]
["Colorado…………………………………….",1.6796176752772441E-2,1844150.6582840828,1.6561547757488731E-2,379856.96623585216,1.5152228976622344E-2,75863205.530830339,2.3645767216534153E-2,547362.12875999999,1.445304974089418E-2,3857047.0268256008,1.7796227792132299E-2,11408398.37966495,1.5034844832129506E-2,161625.13883604479,0,0,6.0998399999999996E-3,182995.19999999998,5.7583806875257772E-3,14116714.623792637,5.8797861897210112E-3,427258.1619488601,1.8746202980253302E-2,6382263.4680921016,1750000,8132263.4680921016,116920877.28327045]
["Connecticut………………………………",1.039382400719055E-2,1141198.8375143439,1.299046852344804E-2,297950.41113038675,1.9280397704479046E-2,96531855.216003641,0,0,1.2257063193736872E-2,3271009.9250022667,4.7533734259735221E-3,3047183.8371721162,1.0274964734039592E-2,110456.25147561937,0,0,0,0,2.3813321659182454E-2,58378541.529129155,1.362787675756468E-2,990277.77317510801,1.1558472351141071E-2,3935155.0770759606,1750000,5685155.0770759601,169453628.85767859]
["Delaware…………………………………….",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,3.9642693901350825E-3,19848049.022186641,0,0,3.1563201683592404E-3,842318.78664568288,2.7130402279169313E-3,1739213.7312277469,8.2751235757125997E-3,88957.884949487692,0,0,0,0,0,0,0,0,2.5808784629573153E-3,878676.40967448847,1750000,2628676.4096744885,25701073.140369315]
["District of Columbia……………………….",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,4.2371920096423068E-3,21214500.440630328,8.0222758009711459E-2,1857030.0213599999,1.4430250498192582E-3,385096.26534336474,0,0,0,0,0,0,0,0,7.0144262173573099E-2,171959199.18005446,7.6613582501631514E-2,5567171.5575626409,3.5290319967315499E-3,1201481.2820597955,500000,1701481.2820597955,203238336.05269584]
["Florida……………………………………….",7.2065200789794753E-2,7912460.6410168773,7.0436587307749945E-2,1615539.1246346699,5.2013527546172604E-2,260417984.48972487,3.4103686093324211E-2,789446.41752000002,7.977270529972319E-2,21288730.151363626,2.5299106431908309E-2,16218172.086578572,2.4205737462978161E-2,260212.57430753089,0,0,0,0,1.7820583624599286E-2,43687298.063301973,2.2265987413418009E-2,1617971.2236585303,6.6763051089306191E-2,22729903.353467688,1750000,24479903.353467688,378287718.12557423]
["Georgia………………………………………",2.8456640151536945E-2,3124421.2561259125,2.7139041150210857E-2,622463.18936028122,1.8493496342675591E-2,92592048.086960837,3.7886714588496517E-2,877017.54648000002,2.6495205796995262E-2,7070705.2543576527,3.4186157126159113E-2,21915279.132214066,3.1801874124474779E-2,341871.3247795215,2.9600000000000001E-2,592000,0,0,1.9035360168962637E-2,46665332.121661998,5.2261377037071927E-2,3797604.0579181677,2.1245077642641601E-2,7233021.1647788109,1750000,8983021.16477881,186581763.13463724]
["Guam…………………………………………",0,0,0,0,null,0,0,0,1.7548814033110216E-4,46832.054275166083,1.2723498709283419E-3,815648.93276332901,2.1623571049098375E-3,23245.418971487921,0,0,0,0,0,0,0,0,0,0,500000,500000,1385726.406009983]
["Hawaii……………………………………….",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,6.3023670454852524E-3,31554285.989212867,9.6743633162504339E-3,223946.21627999999,4.395293938013062E-3,1172960.4283911521,4.3360021509393429E-3,2779625.0132777798,9.0965592500638053E-3,97788.348874740535,0,0,0,0,1.2385730543621905E-4,303637.13859742932,1.4701659115240687E-2,1068304.8070961379,1.0366159355429982E-2,3529224.5703448574,1750000,5279224.5703448579,43033629.817760229]
["Idaho………………………………………….",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,2.1162902735732013E-3,10595706.033395067,0,0,5.2717985889886602E-3,1406870.8984062565,1.2386698073794607E-2,7940580.8851778954,1.2063959116452144E-2,129688.00735090623,0,0,4.1416639999999998E-2,1242499.2,0,0,0,0,3.0193503043309047E-3,1027956.923596883,1750000,2777956.9235968832,24647159.253612272]
["Illinois………………………………………",4.7704553788513099E-2,5237762.4722074615,4.3961645729089012E-2,1008307.775451489,5.5343168138015951E-2,277088614.86051244,7.7014970899263235E-2,1782774.8210400001,3.7887463031241582E-2,10110926.708093803,2.6078669615529973E-2,16717916.609112032,2.5802915922351479E-2,277382.30190528417,0,0,0,0,0.10463183896232617,256505759.40446174,0,0,4.4062629232095564E-2,15001401.038509974,1750000,16751401.038509974,585480845.99129426]
["Indiana………………………………………",1.6268584714793696E-2,1786223.2371533576,1.6437762914576107E-2,377017.82731095853,1.158624384880466E-2,58009260.537727296,0,0,2.0578006090248676E-2,5491597.872511181,2.5708246807689385E-2,16480454.433974681,2.6394568180055984E-2,283742.58559040725,0,0,0,0,1.1069161214109289E-3,2713613.4004276074,0,0,1.3066973341810215E-2,4448733.7881605411,1750000,6198733.7881605411,91340643.682856038]
["Iowa………………………………………….",4.3500210315230376E-3,{"$f":"B27*C$67","v":477614.29680767423},5.4368433014395316E-3,124699.86698258268,4.1737233651017768E-3,20896729.713104352,0,0,9.2896155252231629E-3,2479095.0411340785,1.965541975786389E-2,12600246.610485837,1.9733958098018877E-2,212140.7804995109,0,0,0,0,0,0,0,0,5.530684206394073E-3,1882956.4472978886,1750000,3632956.4472978888,40423482.756311916]
["Kansas……………………………………….",5.8977219304703959E-3,647545.44683260552,6.1328929805395472E-3,140664.51734763177,3.6580077583772451E-3,18314677.981391329,0,0,8.1962927949747761E-3,2187322.9057256184,1.770502651767732E-2,11349933.154120043,1.701019083329039E-2,182860.18151534017,0,0,3.5838799999999998E-3,107516.4,0,0,0,0,4.9327165828193728E-3,1679374.5847168248,1750000,3429374.5847168248,36359895.171649389]
["Kentucky……………………………………",6.5866899843342909E-3,723191.28628592531,7.6200570030074575E-3,174774.22871892125,5.1337580673096236E-3,25703369.71588489,0,0,1.3276876815404265E-2,3543164.8796924809,2.6934131716115035E-2,17266316.672101449,2.5733104724428066E-2,276631.82894180075,8.8200000000000001E-2,1764000,0,0,0,0,0,0,7.2346981091170699E-3,2463098.7668879372,1750000,4213098.7668879367,53664547.378513411]
["Louisiana…………………………………….",9.531262727726279E-3,1046493.1807004007,1.1912588870511758E-2,273228.07835526374,7.04156537651268E-3,35255256.651766904,1.2964103484238503E-2,300098.50031999999,1.5663002055443003E-2,4179943.789868399,1.841591101324818E-2,11805650.715286853,1.9546946994269922E-2,210130.40420731835,0,0,0,0,1.6571689170716635E-3,4062562.3686876884,6.3462052403915467E-3,461150.7797851697,9.5044023996227345E-3,3235833.9598187497,1750000,4985833.9598187497,62580348.428796753]
["Maine…………………………………………",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,2.7103103891558344E-3,13569807.743936824,0,0,4.2678745247134702E-3,1138956.3477273677,1.1074647454818532E-2,7099481.505556413,1.3629764932224255E-2,146520.47786790386,0,0,2.0924400000000001E-3,62773.200000000004,3.2934854087348195E-3,8074004.855818483,0,0,1.3062813347491909E-3,444731.74917621101,1750000,2194731.7491762112,32840133.18576847]
["Maryland…………………………………….",2.2508153931850437E-2,2471302.1005408214,2.0663470171890269E-2,473938.98241485667,3.1759999882534751E-2,159013924.78065464,2.7261929059244391E-2,631070.55852000008,1.750911926983759E-2,4672612.1913895626,8.9155321929826146E-3,5715365.3129367307,1.3403561577009523E-2,144088.78342077319,3.1800000000000002E-2,636000,0,0,2.4820515460663432E-2,60847684.893888019,0,0,2.295667355980802E-2,7815744.8291802742,1750000,9565744.8291802742,244171732.43294567]
["Massachusetts…………………………….",2.6761469461587657E-2,2938298.5336880307,2.5332856176809103E-2,581036.38828446146,3.9930965045562143E-2,199923787.64666456,5.1526044879055322E-2,1192746.47988,2.2606431797646258E-2,6032918.4577242518,5.8954713375621703E-3,3779333.8251458034,1.0985701140428569E-2,118096.69416997736,0,0,0,0,5.7666060826049401E-2,141368792.43205875,7.1192526277808572E-4,51732.472815300942,2.332246484163791E-2,7940280.7865380738,1750000,9690280.7865380738,365677023.71696919]
["Michigan…………………………………….",2.8064272544592088E-2,3081340.9175889133,2.8106884981926147E-2,644661.73185696383,1.7919508829348313E-2,89718244.321002692,1.3049734785192828E-2,302080.72956000001,3.4075173305705156E-2,9093551.0666280929,3.3386737908759678E-2,21402805.758026041,3.1572938617114597E-2,339410.2595956283,0,0,1.4982000000000001E-3,44946,5.1262796285633219E-4,1256711.400740752,0,0,2.5822289101344945E-2,8791361.7796428986,1750000,10541361.779642899,136425113.96464199]
["Minnesota………………………………….",1.4502728740063465E-2,1592339.563138311,1.3179201125970673E-2,302279.19699471683,1.2424201878837294E-2,62204694.909571521,1.412113532122952E-2,326881.95815999998,1.4226622577048351E-2,3796621.0105341715,2.4944885073894217E-2,15991095.966065142,2.3183629924150746E-2,249224.88040627295,0,0,6.4973760000000005E-2,1949212.8,2.9883284321942211E-3,7325910.1765947016,0.10960952530449433,7964841.3739186348,1.4769228994015121E-2,5028277.5002319803,1750000,6778277.5002319803,108481379.33561546]
["Mississippi………………………………….",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,1.7385770223808219E-3,8704595.6197961587,0,0,8.044116589003978E-3,2146712.0455047116,2.2599961708368969E-2,14487866.167246558,2.2570120449282634E-2,242629.63082704978,1.2699999999999999E-2,254000,3.0188320000000001E-2,905649.6,0,0,0,0,2.2617568348459508E-3,770029.43134406849,1750000,2520029.4313440686,29815339.800403815]
["Missouri…………………………………….",1.5553990547464145E-2,1707763.7565534508,1.4524641105794968E-2,333138.31454050221,1.0035763824411121E-2,50246416.870073453,3.0173169008556402E-2,698461.16087999998,1.891439157024296E-2,5047633.480690375,2.828471879090658E-2,18132120.120766014,2.6024314458275938E-2,279762.34436707391,0,0,0,0,7.1253402151907107E-3,17467826.438286383,4.1361788010482975E-4,30055.78936045611,1.2480709934853387E-2,4249136.7002147231,1750000,5999136.7002147231,99942314.975732416]
["Montana……………………………………",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,9.2007287791269206E-4,4606561.7110277135,0,0,3.2486512752591336E-3,866958.94410283957,1.6107108197156446E-2,10325576.25154507,1.1692857485385576E-2,125698.65107133622,0,0,6.4205040000000005E-2,1926151.2000000002,0,0,0,0,1.1535523047198452E-3,392734.18412796018,1750000,2142734.1841279604,20547538.247560184]
["N. Mariana Islands………………………….",0,0,0,0,null,0,0,0,3.6626381375819872E-5,9774.3851935464609,4.6732749716112403E-4,299583.61534026207,1.3547706155717786E-3,14563.834298100222,0,0,0,0,0,0,0,0,0,0,500000,500000,823921.83483190881]
["Nebraska…………………………………….",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,2.3108746006609386E-3,11569938.327647654,0,0,4.7748333585096014E-3,1274247.1062642138,1.2341234079197157E-2,7911435.8681351291,1.2587684419092166E-2,135318.07375307169,0,0,1.8680760000000001E-2,560422.80000000005,0,0,0,0,3.3709029813361584E-3,1147645.257811767,1750000,2897645.257811767,24902864.739297099]
["Nevada……………………………………….",1.0824898211735486E-2,1188529.0001925624,1.0009506029949908E-2,229578.82015205896,8.2893433248500507E-3,41502551.033181205,0,0,8.0205754970083427E-3,2140429.6967604817,1.0390934629218185E-2,6661182.5366488816,8.9135992684615528E-3,95821.522295678602,0,0,3.3834799999999999E-3,101504.4,9.8586354362418692E-4,2416852.0732732974,0,0,1.0746402356736762E-2,3658680.7070779488,1750000,5408680.7070779484,59745129.789582118]
["New Hampshire…………………………….",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,1.6670719300395673E-3,8346588.5222823238,0,0,4.2874772126035828E-3,1144187.6650202444,6.3390844658535936E-3,4063715.1756832134,1.1432643546567131E-2,122901.34159071364,0,0,0,0,0,0,0,0,1.9802717383737476E-3,674196.04844944621,1750000,2424196.0484494464,16655446.058711208]
["New Jersey………………………………….",3.87170788775432E-2,{"$f":"B43*C$67","v":4250974.9420845117},3.4746745857539799E-2,796954.10485080152,8.040486200324598E-2,402565891.87249923,4.0435154138584548E-2,936009.89315999998,2.7761775583581769E-2,7408711.3719037743,6.1351651496623439E-3,3932991.2479165024,1.1345968375056279E-2,121969.58028652362,0,0,0,0,7.0630846897513783E-2,173152065.37993035,0,0,4.5934029447025619E-2,15638531.087646272,1750000,17388531.087646272,610554099.4802779]
["New Mexico…………………………………",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,4.9372563778402158E-3,24719537.694974124,0,0,6.6862216586964091E-3,1784334.2292252018,1.6648017346324252E-2,10672329.908162126,1.3417128125593831E-2,144234.62432055947,0,0,2.4074000000000002E-2,722220,1.8145953140976613E-3,4448494.3939673109,0,0,4.6435670553755552E-3,1580931.7977820684,1750000,3330931.7977820681,46375939.954116657]
["New York…………………………………….",7.3115768224293026E-2,8027808.5951625733,6.8629442085214168E-2,1574090.2992089391,0.13380971818701351,669949891.10221016,0.10522978928599463,2435903.2610399998,6.0978062188037807E-2,16273053.624003286,3.3164713848356689E-2,21260475.65523494,3.185218340880825E-2,342412.15144956217,0.01,200000,2.2762400000000001E-3,68287.199999999997,0.2894780332818534,709657629.0187099,0.11208081801001353,8144419.3287843475,9.0795984923444178E-2,30912067.805771135,1750000,32662067.805771135,1470596038.041575]
["North Carolina……………………………………",1.9700860587946744E-2,2163072.9157472067,2.2419809485698858E-2,514222.51950893149,1.3843632668295157E-2,69311409.696126625,1.5244345261458065E-2,352882.49255999998,2.8043783184064711E-2,7483969.9918134054,4.2778040334659893E-2,27423166.962098174,3.9071094649946778E-2,420015.71468027373,7.2499999999999995E-2,1450000,2.251676E-2,675502.8,2.7376326272431062E-4,671132.74791458668,5.9437333675046427E-3,431904.92167107842,1.9061456754146635E-2,6489593.6109704757,1750000,8239593.6109704757,119136874.37309074]
["North Dakota……………………………….",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,1.0267993926112034E-3,5140913.1607486913,0,0,2.2427657769866168E-3,598520.95073861221,8.2667303465522625E-3,5299446.2754870085,9.2137591558893468E-3,99048.252203449621,0,0,2.9132999999999999E-2,873990,0,0,0,0,1.2878967706320727E-3,438472.60794824723,1750000,2188472.6079482473,14754248.552811276]
["Ohio…………………………………………",3.2451967997779205E-2,3563091.7098940415,3.2282222807392222E-2,740427.60969734727,2.1138097538174794E-2,105832867.26615718,2.4723313110470657E-2,572305.61268000002,3.8481342521327157E-2,10269413.751492407,3.6832709799323467E-2,23611870.543657701,3.6767230906331182E-2,395249.09410129301,4.82E-2,964000,0,0,1.0717561910671814E-2,26274185.602826469,4.0460422987932693E-3,294008.07103698066,2.7195023636875332E-2,9258717.9416738283,1750000,11008717.941673828,183526137.20321724]
["Oklahoma……………………………………",5.8878505751551744E-3,646461.61289404472,7.3589128862422094E-3,168784.60664993717,3.6659918376572278E-3,18354652.156037599,0,0,1.1242656138652208E-2,3000297.806387282,2.3808681391731416E-2,15262724.515780265,2.16972449448826E-2,233246.18682344074,0,0,0.31196952,9359085.5999999996,0,0,0,0,5.0724698866904038E-3,1726954.4816581307,1750000,3476954.4816581309,50502206.966230705]
["Oregon……………………………………….",1.0430034615709027E-2,1145174.6123897298,1.0254456854500563E-2,235197.03159299804,1.0777202870270737E-2,53958606.199538648,3.2379666490978211E-2,749538.08927999996,1.279385912845867E-2,3414263.2314772699,1.9314675082438278E-2,12381809.813181881,1.713266661912094E-2,184176.8007495217,0,0,3.0270160000000001E-2,908104.8,8.4984352992122439E-3,20833979.616462793,1.5550890752874839E-3,113001.47293376479,1.296888142561676E-2,4415337.7743706498,1750000,6165337.7743706498,100089189.44197728]
["Pennsylvania……………………………….",3.8979420466804568E-2,4279778.9622882036,3.8464088493766736E-2,882215.36889044126,3.6935835631985312E-2,184927966.32927412,6.4499882251354113E-2,1493070.3043200001,4.6055740334290184E-2,12290773.193840519,3.4772701679614118E-2,22291287.689274441,3.4646232932174885E-2,372448.28731734783,0.2394,4788000,0,0,7.1353615507044804E-2,174923938.19512779,4.1585074273887308E-3,302180.41652312136,3.7109496836069823E-2,12634163.100954944,1750000,14384163.100954944,420935821.84781086]
["Puerto Rico………………………………….",1.4794637478182498E-2,1624389.9338556968,1.4481429894764116E-2,332147.21879450616,9.6837927005882368E-3,48484190.484193891,1.3559036928218183E-2,313870.26900000003,1.9780960878317249E-2,5278892.5321132112,3.1230813131054675E-3,2002073.4847946831,8.7718099933269539E-3,94297.282336106917,0,0,0,0,3.0577604209948506E-3,7496123.232112919,0,0,1.2562863940127837E-2,4277106.5513452636,500000,4777106.5513452636,70403090.988546282]
["Rhode Island………………………………",4.7936502488168005E-3,526322.94789824483,4.9997117070213551E-3,114673.78223899663,5.6723988372702119E-3,28400201.68046584,0,0,3.7471662327974663E-3,999996.30779230793,1.2703851277863928E-3,814389.42020039249,6.8931256508292602E-3,74101.356067788656,0,0,0,0,1.771381067032255E-3,4342554.3343206942,0,0,3.5305794028591148E-3,1202008.1062710057,1750000,2952008.1062710057,38224247.935255267]
["South Carolina………………………………",8.9473889509826127E-3,982386.25770324224,1.1054169792386718E-2,253539.31064162351,5.0977355382187889E-3,25523014.434006918,0,0,1.5477248429854608E-2,4130372.2127866014,2.0694859436017555E-2,13266586.807887124,2.1785521722823543E-2,234195.16545607772,0.01,200000,3.9773200000000003E-3,119319.6,0,0,0,0,6.932355101314857E-3,2360164.1760504344,1750000,4110164.1760504344,48819577.964532018]
["South Dakota……………………………….",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,8.1365029635590473E-4,4073731.974213386,0,0,2.5060678999821845E-3,668787.68951440312,1.0332246215349243E-2,6623559.9115899047,1.0493065844960918E-2,112800.84649648878,0,0,9.0322479999999997E-2,2709674.4,0,0,0,0,1.130513386696108E-3,384890.43865042774,1750000,2134890.4386504279,16877302.566149879]
["Tennessee………………………………….",1.3160299484534151E-2,1444946.3895772174,1.4784519439610825E-2,339098.90451187623,1.020282767358582E-2,51082861.405479163,1.3918697363551748E-2,322195.83948000002,2.0853010788757006E-2,5564987.6465561297,2.9848702844074523E-2,19134723.21993915,2.8294921315431393E-2,304171.45218477305,5.5500000000000001E-2,1110000,0,0,1.7721107705689037E-3,4344343.2081631543,0,0,1.1199918138255164E-2,3813083.0256507858,1750000,5563083.0256507862,89210411.091542244]
["Texas…………………………………………",8.464520157969084E-2,9293692.6368085239,8.1182167946613287E-2,1862000.6101003417,5.9032758787356532E-2,295561420.02913845,4.1053682168369347E-2,950327.83919999993,7.0103185255398048E-2,18708250.9994606,6.6199436086053401E-2,42437619.264052771,5.3581177845863845E-2,575999.64648986375,0,0,0,0,1.1054676648710803E-2,27100624.980598107,3.6757548140581596E-2,2671009.106376505,7.683320170728411E-2,26158349.875411682,1750000,27908349.875411682,427069294.9876368]
["Utah………………………………………….",9.2155201089031934E-3,1011825.9485724213,9.6119628884660593E-3,220460.73928889557,1.0087814220850267E-2,50507019.447365314,2.106359548293766E-2,487588.93536,6.5972929600770268E-3,1760602.0634360777,1.0106569188067519E-2,6478888.0484040072,1.010905715031067E-2,108672.73880531655,0,0,3.6342000000000002E-3,109026,3.2487005688795921E-3,7964214.4758462012,3.8061049303757073E-3,276572.8793981843,9.3430598603610297E-3,3180903.8710288284,1750000,4930903.8710288284,73855775.147505239]
["Vermont……………………………………",4.0000007882070787E-3,{"$f":"B59*C$67","v":439183.52344627021},4.9997117070213551E-3,114673.78223899663,5.0389780054635198E-4,2522883.0997974188,0,0,1.7614259900149726E-3,470067.07923640381,5.6046311379420672E-3,3592888.6469404362,1.0082677750285627E-2,108389.15927795437,0,0,0,0,0,0,0,0,4.4517802925752133E-4,151563.67803764835,1750000,1901563.6780376483,9149648.9689751286]
["Virgin Islands………………………………",0,0,0,0,2.2267672108020699E-4,1114883.4857434167,0,0,6.112177898163994E-4,163114.06943296141,0,0,0,0,0,0,0,0,0,0,0,0,3.2233232128070656E-4,109740.07914361026,500000,609740.07914361032,1887737.6343199885]
["Virginia……………………………………….",2.463070175981024E-2,2704349.0630601589,2.3924694469458208E-2,548738.68024676072,2.563270001860005E-2,128336153.8966559,1.1496484361858411E-2,266125.43784000003,2.2886042953027517E-2,6107537.544689619,2.4224416189350242E-2,15529234.26419008,2.4631576349096688E-2,264790.35810637736,5.7500000000000002E-2,1150000,0,0,1.5487923752844303E-4,379687.64414550317,2.2905418088720417E-2,1664435.8341406316,2.5820033804871172E-2,8790593.9496823754,1750000,10540593.949682375,167491646.67275739]
["Washington…………………………………",2.2387623932778173E-2,2458068.4057301614,2.1600105906749944E-2,495421.73353943106,2.9164961871212217E-2,146021255.36435843,2.4586993820999631E-2,569150.03664000006,2.2272385993804541E-2,5943772.5405905331,2.012247396976494E-2,12899655.034366727,1.9011633598047473E-2,204375.76536991881,0,0,7.3613239999999996E-2,2208397.1999999997,1.9803562459634064E-2,48548585.956241652,0.23092995813269934,16780662.811037682,3.4930729575828538E-2,11892387.995609041,1750000,13642387.995609041,249771732.84348354]
["West Virginia………………………………",4.0000007882070787E-3,439183.52344627021,4.9997117070213551E-3,114673.78223899663,1.9462860066233639E-3,9744539.6033845432,1.0691397620355937E-2,247488.95256000001,7.8379601658156682E-3,2091695.627975225,1.2442821810607473E-2,7976559.4057720015,1.5601625084096115E-2,167718.04753822635,9.4600000000000004E-2,1892000,0,0,4.1894171525175039E-4,1027038.8428855819,0,0,2.288728734819731E-3,779212.18542226881,1750000,2529212.1854222687,26230109.971223112]
["Wisconsin…………………………………",1.2934234187714461E-2,1420125.3560716964,1.3596298431638185E-2,311845.7737106139,1.0115207319895469E-2,50644169.45388902,1.266441635921187E-2,293161.21716,1.7795865384135856E-2,4749135.3659053585,2.5124145650849593E-2,16106012.233690107,2.5371424307656154E-2,272743.75106486003,0,0,6.8908360000000002E-2,2067250.8,5.9351682511134686E-4,1455011.069807604,0,0,1.3852712230365367E-2,4716243.566496307,1750000,6466243.566496307,83785698.587795585]
["Wyoming………………………………….",4.000010171624678E-3,439184.55370666803,4.9997117070213551E-3,114673.78223899663,4.2170260364535775E-4,2111353.4743035203,0,0,1.6345076162909359E-3,436196.7096744189,1.0110157472044462E-2,6481188.3433646299,9.3819278310489865E-3,100856.07169038348,0,0,5.4818000000000002E-3,164454,0,0,0,0,6.1852884349986189E-4,210582.06005710733,1750000,1960582.0600571074,11808488.995035727]
["Unallocated……………….",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," "]
["Subtotal",null,{"$f":"C70-C68","v":109795859.22609919},null,{"$f":"E70-E68","v":22936078.909900799},null,{"$f":"G70-G68","v":5006735685.4147387},null,{"$f":"I70-I68","v":23148419.07},null,{"$f":"K70-K68","v":266867346.06},null,{"$f":"M70-M68","v":641057111.25526249},null,{"$f":"O70-O68","v":10750037.040000001},null,{"$f":"Q70-Q68","v":20000000},null,{"$f":"S70-S68","v":30000000},null,{"$f":"U70-U68","v":2451507704.9999995},null,{"$f":"W70-W68","v":72665594.999999985},null,{"$f":"Y70-Y68","v":340456330},{"$f":"SUM(Z10:Z66)","v":90500000},430956330,{"$f":"SUM(C67+E67+G67+I67+K67+M67+O67+Q67+S67+U67+W67+AA67)","v":9086420166.9759998}]
["Oversight",null,{"$f":"C70*0.005","v":551737.98606079991},null,{"$f":"E70*0.005","v":115256.67793919999},{"$f":"G77*0.0075","v":34324015.461975001},{"$f":"'Program Totals'!F11*0.0075","v":34722628.604999997},null,0,null,{"$f":"K70*0.005","v":1341041.94},null,{"$f":"'Program Totals'!F17*0.005","v":3161775.6},null,0,null,0,null,0,null,{"$f":"(U70+W70)*0.01","v":25496699.999999996},null,0,null,{"$f":"AA75*0.0075","v":5399670},0,{"$f":"Y68","v":5399670},{"$f":"SUM(C68+E68+G68+I68+K68+M68+O68+Q68+S68+U68+W68+AA68)","v":70788810.808999985}]
[null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,{"$f":"SUM(C69:Z69)","v":0}]
["Subtotal",null,{"$f":"'Program Totals'!F9","v":110347597.21215999},null,{"$f":"'Program Totals'!F10","v":23051335.587839998},null,{"$f":"G77+G80+H79","v":5041458314.0197382},null,{"$f":"'Program Totals'!F12","v":23148419.07},null,{"$f":"'Program Totals'!F15","v":268208388},null,{"$f":"M77+I79","v":644218886.85526252},null,{"$f":"'Program Totals'!F23-O74","v":10750037.040000001},null,{"$f":"'Program Totals'!F21","v":20000000},null,{"$f":"'Program Totals'!F19","v":30000000},null,{"$f":"'Program Totals'!F37","v":2477004404.9999995},null,{"$f":"'Program Totals'!F38","v":72665594.999999985},null,{"$f":"'Program Totals'!F40-Z67","v":345856000},{"$f":"Z67","v":90500000},{"$f":"SUM(Y70+Z70)","v":436356000},9157208977.7849998,{"$f":"AB67+AB68","v":9157208977.7849998}]
["Bus and Bus Facilities Discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!F43","v":283600000},0,{"$f":"Y71","v":283600000},283600000]
["Ferry discretionary Program",null,0,null,0,null,{"$f":"'Program Totals'!F13","v":30000000},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,30000000]
["Tribal discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,5000000,null,0,null,0,null,0,0,0,5000000]
["National RTAP",null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!F22","v":1897065.3599999999},null,0,null,0,null,0,null,0,null,0,0,0,1897065.3599999999]
["Total",null,{"$f":"C70+C71+C72+C73+C74","v":110347597.21215999},null,{"$f":"E70+E71+E72+E73+E74","v":23051335.587839998},null,5071458314.0197382,null,23148419.07,null,268208388,null,644218886.85526252,null,12647102.4,null,20000000,null,35000000,null,2477004404.9999995,null,72665594.999999985,null,629456000,90500000,719956000,9477706043.1450005,{"$f":"'Program Totals'!F61","v":9477706043.1449986},{"$f":"AC70+AB71+AB72+AB73+AB74","v":9477706043.1450005}]
[{"$nulls":28},{"$f":"AB70+AB71+AB72+AB73+AB74","v":9477706043.1450005}]
[{"$nulls":6},{"$f":"'Program Totals'!F14","v":4576535394.9300003},{"$nulls":5},{"$f":"'Program Totals'!F18","v":564708017.60000002}]
["*Allocations for UZAs that are within multiple-states are split between the applicable states."]
[{"$nulls":6},{"$f":"'Program Totals'!F46","v":279129509.5625},{"$f":"G79*0.715147032","v":199618640.30723748},{"$f":"G79-H79","v":79510869.255262524}]
[{"$nulls":6},{"$f":"'Program Totals'!F47","v":265304278.78249997},null,{"$f":"SUM(I10:I66)-I67","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,0]

{"sheet":"FY18","index":7,"n_rows":80,"n_cols":30,"rows_kept":80,"cut":false,"hidden":false,"merged":[[6,20,6,22],[0,0,0,27],[1,0,1,27],[2,0,2,27],[3,0,3,27],[4,2,4,27],[5,20,5,22],[5,24,5,25]]}
["FEDERAL TRANSIT ADMINISTRATION"]
[" "]
["FISCAL YEAR 2018 ESTIMATED APPORTIONMENTS/ALLOCATIONS BY STATE FOR SELECTED FTA PROGRAMS"]
[]
[null,null,"The information in this table include allocations for formula programs apportioned via FTA's Apportionment Notice Published on March 10, 2014 as well as Discretionary Program allocations announced in Federal Register Announcements in 2014. For allocations under the Public Transportation Emergency Relief Program, Please Contact the FTA Office of Program Management at 202-366-4020"]
[null,null,"Section 5303",null,"Section 5304",null,"Section 5307 + 5340",null,"Section 5329 (e)",null,"Section 5310",null,"Section 5311 + 5340",null,"Section 5311(b)(3)",null,"Section 5311(c)(2)",null,"Section 5311(c)(1)"]
[]
[null,"Metropolitan Planning","Metropolitan","Statewide Planning","Statewide","Urban","Urbanized Area","SSO","State Safety  ",5310,"Enhanced Mobility for",5311," Nonurbanized Area","RTAP",null,"App","Appalachian Dev. Public","Indian","Indian Reserv.","SGR","High Intensity","HIMB","High Intensity ",5339,"Bus and Bus","Statewide "]
["State","Percentage","Planning","Percentage","Planning","Percentage","Formula","Percentqage","Oversight Program","Percentage","Older Adults and People with Disabilities","Percentage","Formula","Percentage","RTAP    ","Percentage","Trans. Assist. Program","Percentage","Formula","Percentage","Fixed Guideway","Percentage","MotorBus","Percentage","Facilities Formula","Allocation ","5339 Total","State Total"]
["Alabama……………………………………",7.9711663341292937E-3,{"$f":"B10*C$67","v":893580.27888036845},9.96271570851044E-3,{"$f":"D10*E$67","v":233304.25195389704},4.8336514523794226E-3,{"$f":"F10*G$67","v":24695601.962906525},0,{"$f":"H10*I$67","v":0},1.6315215757817386E-2,{"$f":"J10*K$67","v":4445432.294608403},2.4865538558265274E-2,{"$f":"L10*M$67","v":16311780.249582557},2.4918263900083122E-2,{"$f":"N10*O$67","v":273497.57735625457},0.25,{"$f":"P10*Q$67","v":5000000},7.4399999999999999E-6,{"$f":"R10*S$67","v":223.2},0,{"$f":"T10*U$67","v":0},0,{"$f":"V10*W$67","v":0},6.6822055093737117E-3,{"$f":"X10*Y$67","v":2334874.3643945646},1750000,{"$f":"SUM(Y10+Z10)","v":4084874.3643945646},{"$f":"SUM(C10+E10+G10+I10+K10+M10+O10+Q10+S10+U10+W10+AA10)","v":55938294.179682575}]
["Alaska……………………………………….",4.0000007882070787E-3,{"$f":"B11*C$67","v":448406.37743864185},4.9997117070213551E-3,117081.93166601553,3.3883408034132618E-3,{"$f":"F11*G$67","v":17311367.321402077},0,{"$f":"H11*I$67","v":0},1.491093776850769E-3,{"$f":"J11*K$67","v":406280.64797279629},1.3105234556647527E-2,{"$f":"L11*M$67","v":8597026.9940609485},9.1444190186806655E-3,{"$f":"N11*O$67","v":100367.20286645966},0,{"$f":"P11*Q$67","v":0},1.486264E-2,{"$f":"R11*S$67","v":445879.2},9.5512672463014606E-3,{"$f":"T11*U$67","v":23819389.335703757},0,{"$f":"V11*W$67","v":0},1.7484020858619534E-3,{"$f":"X11*Y$67","v":610920.93070266442},1750000,{"$f":"SUM(Y11+Z11)","v":2360920.9307026644},{"$f":"SUM(C11+E11+G11+I11+K11+M11+O11+Q11+S11+U11+W11+AA11)","v":53606719.941813357}]
["American Samoa…………………………….",0,0,0,0,null,0,0,0,4.6351986780385408E-5,12629.598162320141,4.8549207305702193E-4,318482.5452327907,1.3672066184407269E-3,15006.169747151953,0,0,0,0,0,0,0,0,0,0,500000,500000,846118.31314226286]
["Arizona……………………………………….",2.2963024483429021E-2,2574191.1486633904,2.192702708919549E-2,513481.34407244378,1.5376905197628864E-2,78562125.118694365,1.9249055207293687E-2,454942.48576943995,2.1649520004863424E-2,5898878.496061367,1.8772658238577274E-2,12314853.956235845,1.5881058300075662E-2,174307.12622437728,0,0,6.1556680000000003E-2,1846700.4000000001,1.6379387401513619E-4,408476.69271116954,3.5917393987930465E-2,2655033.5680347937,2.097246110336427E-2,7328128.6724593574,1750000,9078128.6724593565,114481119.00892657]
["Arkansas…………………………………….",4.0120678632407049E-3,449759.11552260956,5.0578940750053217E-3,118444.43103230883,2.6016375477696512E-3,13292022.803970315,1.0108082042770793E-2,238899.82762151997,9.6485773668725031E-3,2628962.9300900367,1.9342063440129797E-2,12688383.469740257,1.962438937577201E-2,215393.13384314717,0,0,0,0,1.3194527133410033E-4,329051.18324785825,0,0,3.5652069485110883E-3,1245742.9356464236,1750000,2995742.9356464236,32956659.830714472]
["California…………………………………",0.14999529093187744,16814707.946536623,0.14322024173748177,3353893.8920716541,0.16072562402584745,821163063.84238791,0.12745203144449554,3012269.6089392002,0.11037559666627997,30074211.045713622,4.4515647849891996E-2,29202241.636301737,3.5422917838626472E-2,388794.43008554366,0,0,2.1273799999999999E-2,638214,0.15402670095211823,384118867.524432,0.23946784383828837,17701595.056401353,0.18084132050311938,63188981.942216434,1750000,64938981.942216434,1371406840.925086]
["Colorado…………………………………….",1.6796176752772441E-2,1882877.8221080482,1.6561547757488731E-2,387833.962526805,1.5170253769444978E-2,77506322.592224821,2.3645767216534153E-2,558856.73346396,1.445304974089418E-2,3938045.0143889384,1.7796227792132299E-2,11674316.095610339,1.5034844832129506E-2,165019.26675160171,0,0,6.0998399999999996E-3,182995.19999999998,5.7583806875257772E-3,14360514.474399919,5.8797861897210112E-3,434637.03719213448,1.8746202980253302E-2,6550236.8502331143,1750000,8300236.8502331143,119391655.04889968]
["Connecticut………………………………",1.039382400719055E-2,1165164.0131021449,1.299046852344804E-2,304207.3697641248,1.9171335611605438E-2,97948244.308853254,0,0,1.2257063193736872E-2,3339701.1334273145,4.7533734259735221E-3,3118210.4737849166,1.0274964734039592E-2,112775.83275660739,0,0,0,0,2.3813321659182454E-2,59386756.26483576,1.362787675756468E-2,1007380.1641771115,1.1558472351141071E-2,4038723.5541296704,1750000,5788723.5541296704,172171163.11483091]
["Delaware…………………………………….",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,3.9429160377243248E-3,20144746.885476734,0,0,3.1563201683592404E-3,860007.48116524226,2.7130402279169313E-3,1779752.966233189,8.2751235757125997E-3,90826.000533426937,0,0,0,0,0,0,0,0,2.5808784629573153E-3,901802.09996891744,1750000,2651802.0999689177,26092623.74248217]
["District of Columbia……………………….",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,4.2480277223317523E-3,21703592.572123781,8.0222758009711459E-2,1896027.6518085599,1.4430250498192582E-3,393183.28691557539,0,0,0,0,0,0,0,0,7.0144262173573099E-2,174928985.57780355,7.6613582501631514E-2,5663318.2623880887,3.5290319967315499E-3,1233102.8024711167,500000,1733102.8024711167,206883698.46261534]
["Florida……………………………………….",7.2065200789794753E-2,8078622.3144782307,7.0436587307749945E-2,1649465.4462519975,5.2060229304829023E-2,265980845.67657825,3.4103686093324211E-2,806024.7922879199,7.977270529972319E-2,21735793.484542262,2.5299106431908309E-2,16596200.547239579,2.4205737462978161E-2,265677.03836798901,0,0,0,0,1.7820583624599286E-2,44441790.664811201,2.2265987413418009E-2,1645914.0668148263,6.6763051089306191E-2,23328126.65795964,1750000,25078126.65795964,386278460.68933195]
["Georgia………………………………………",2.8456640151536945E-2,3190034.1025045561,2.7139041150210857E-2,635534.91633684689,1.8509150812823377E-2,94565076.867485687,3.7886714588496517E-2,895434.91495607991,2.6495205796995262E-2,7219190.0646991637,3.4186157126159113E-2,22426101.140457716,3.1801874124474779E-2,349050.62259989139,2.9600000000000001E-2,592000,0,0,1.9035360168962637E-2,47471256.255073696,5.2261377037071927E-2,3863189.8069157139,2.1245077642641601E-2,7423385.4507753933,1750000,9173385.4507753924,190380254.1418047]
["Guam…………………………………………",0,0,0,0,null,0,0,0,1.7548814033110216E-4,47815.527414944576,1.2723498709283419E-3,834660.84784514515,2.1623571049098375E-3,23733.572769889168,0,0,0,0,0,0,0,0,0,0,500000,500000,1406209.9480299789]
["Hawaii……………………………………….",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,6.3136086236529644E-3,32256849.103705034,9.6743633162504339E-3,228649.08682187996,4.395293938013062E-3,1197592.5973873662,4.3360021509393429E-3,2844415.1363184527,9.0965592500638053E-3,99841.904201110083,0,0,0,0,1.2385730543621905E-4,308881.04208359239,1.4701659115240687E-2,1086754.7481280339,1.0366159355429982E-2,3622109.4520768244,1750000,5372109.4520768244,43960581.379826955]
["Idaho………………………………………….",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,2.1177422886614105E-3,10819754.203636698,0,0,5.2717985889886602E-3,1436415.187272788,1.2386698073794607E-2,8125667.4382588146,1.2063959116452144E-2,132411.45550527525,0,0,4.1416639999999998E-2,1242499.2,0,0,0,0,3.0193503043309047E-3,1055011.4947557035,1750000,2805011.4947557035,25127247.288533937]
["Illinois………………………………………",4.7704553788513099E-2,5347755.4841238167,4.3961645729089012E-2,1029482.2387359701,5.5439815407247899E-2,283247484.36721504,7.7014970899263235E-2,1820213.09228184,3.7887463031241582E-2,10323256.168963775,2.6078669615529973E-2,17107593.586730964,2.5802915922351479E-2,283207.33024529513,0,0,0,0,0.10463183896232617,260935689.98599488,0,0,4.4062629232095564E-2,15396219.598083714,1750000,17146219.598083712,597240901.85237527]
["Indiana………………………………………",1.6268584714793696E-2,1823733.925133578,1.6437762914576107E-2,384935.20168448862,1.1598251609373387E-2,59256611.287048571,0,0,2.0578006090248676E-2,5606921.4278339166,2.5708246807689385E-2,16864596.419113994,2.6394568180055984E-2,289701.17988780577,0,0,0,0,1.1069161214109289E-3,2760478.3091022591,0,0,1.3066973341810215E-2,4565819.029842943,1750000,6315819.029842943,93302796.779647544]
["Iowa………………………………………….",4.3500210315230376E-3,{"$f":"B27*C$67","v":487644.19704063534},5.4368433014395316E-3,127318.56418921688,4.1785168276322121E-3,21348454.555968244,0,0,9.2896155252231629E-3,2531156.0369978943,1.965541975786389E-2,12893945.049784854,1.9733958098018877E-2,216595.73689000061,0,0,0,0,0,0,0,0,5.530684206394073E-3,1932513.5620202932,1750000,3682513.5620202934,41287627.702891149]
["Kansas……………………………………….",5.8977219304703959E-3,661143.90121609019,6.1328929805395472E-3,143618.47221193201,3.660778371717615E-3,18703277.72554893,0,0,8.1962927949747761E-3,2233256.6867458564,1.770502651767732E-2,11614488.107412715,1.701019083329039E-2,186700.24532716229,0,0,3.5838799999999998E-3,107516.4,0,0,0,0,4.9327165828193728E-3,1723573.6733766464,1750000,3473573.6733766464,37123575.211839333]
["Kentucky……………………………………",6.5866899843342909E-3,738378.30329792958,7.6200570030074575E-3,178444.48752201855,5.1387281231555565E-3,26254268.760436445,0,0,1.3276876815404265E-2,3617571.3421660229,2.6934131716115035E-2,17668776.275933225,2.5733104724428066E-2,282441.09734957851,8.8200000000000001E-2,1764000,0,0,0,0,0,0,7.2346981091170699E-3,2527924.5191449504,1750000,4277924.5191449504,54781804.785850167]
["Louisiana…………………………………….",9.531262727726279E-3,1068469.537495109,1.1912588870511758E-2,278965.86800072418,7.0464327214751332E-3,36000919.690286867,1.2964103484238503E-2,306400.56882672,1.5663002055443003E-2,4267722.6094556358,1.841591101324818E-2,12080827.963572105,1.9546946994269922E-2,214543.14269567202,0,0,0,0,1.6571689170716635E-3,4132724.0263370886,6.3462052403915467E-3,469114.9905959178,9.5044023996227345E-3,3320997.1588930092,1750000,5070997.1588930096,63890685.556158848]
["Maine…………………………………………",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,2.7157332407472825E-3,13874948.951462921,0,0,4.2678745247134702E-3,1162874.4310296425,1.1074647454818532E-2,7264962.9205216523,1.3629764932224255E-2,149597.40790312982,0,0,2.0924400000000001E-3,62773.200000000004,3.2934854087348195E-3,8213445.3155932631,0,0,1.3062813347491909E-3,456436.54582525132,1750000,2206436.5458252514,33500527.081440516]
["Maryland…………………………………….",2.2508153931850437E-2,2523199.4446521783,2.0663470171890269E-2,483891.70104556857,3.162194609592036E-2,161559641.14725661,2.7261929059244391E-2,644323.04024891998,1.750911926983759E-2,4770737.0474087438,8.9155321929826146E-3,5848584.4414446075,1.3403561577009523E-2,147114.64787260944,3.1800000000000002E-2,636000,0,0,2.4820515460663432E-2,61898542.468208186,0,0,2.295667355980802E-2,8021445.6905552428,1750000,9771445.6905552428,248283479.62869266]
["Massachusetts…………………………….",2.6761469461587657E-2,3000002.8028954789,2.5332856176809103E-2,593238.15243843501,3.97265088900721E-2,202966651.73119685,5.1526044879055322E-2,1217794.15595748,2.2606431797646258E-2,6159609.7453364618,5.8954713375621703E-3,3867426.1046343325,1.0985701140428569E-2,120576.72474754689,0,0,0,0,5.7666060826049401E-2,143810273.42774159,7.1192526277808572E-4,52625.907972136825,2.332246484163791E-2,8149259.2822601898,1750000,9899259.2822601907,371687458.03518051]
["Michigan…………………………………….",2.8064272544592088E-2,3146049.0768582802,2.8106884981926147E-2,658199.62822595995,1.7936770755980692E-2,91640730.709192768,1.3049734785192828E-2,308424.42488075997,3.4075173305705156E-2,9284515.6390272826,3.3386737908759678E-2,21901682.553224728,3.1572938617114597E-2,346537.87504713651,0,0,1.4982000000000001E-3,44946,5.1262796285633219E-4,1278415.1795534703,0,0,2.5822289101344945E-2,9022739.6879875828,1750000,10772739.687987583,139382240.77399796]
["Minnesota………………………………….",1.4502728740063465E-2,1625778.6939642155,1.3179201125970673E-2,308627.06013160583,1.2441276028574217E-2,63563706.183463939,1.412113532122952E-2,333746.47928135999,1.4226622577048351E-2,3876350.0517553892,2.4944885073894217E-2,16363831.522209393,2.3183629924150746E-2,254458.60289480464,0,0,6.4973760000000005E-2,1949212.8,2.9883284321942211E-3,7452430.8192664664,0.10960952530449433,8102396.547967365,1.4769228994015121E-2,5160615.6248299619,1750000,6910615.6248299619,110741154.38576448]
["Mississippi………………………………….",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,1.7393703949369497E-3,8886614.8837193102,0,0,8.044116589003978E-3,2191792.9984603105,2.2599961708368969E-2,14825563.024588408,2.2570120449282634E-2,247724.85307441783,1.2699999999999999E-2,254000,3.0188320000000001E-2,905649.6,0,0,0,0,2.2617568348459508E-3,790295.66581991501,1750000,2540295.665819915,30417129.334767014]
["Missouri…………………………………….",1.5553990547464145E-2,1743626.7954410731,1.4524641105794968E-2,340134.21914585266,1.0046129820876557E-2,51326668.000011683,3.0173169008556402E-2,713128.84525847994,1.891439157024296E-2,5153633.7837848729,2.828471879090658E-2,18554760.688468836,2.6024314458275938E-2,285637.35359878244,0,0,0,0,7.1253402151907107E-3,17769500.984353248,4.1361788010482975E-4,30574.861761594897,1.2480709934853387E-2,4360968.7902377844,1750000,6110968.7902377844,102028634.32206221]
["Montana……………………………………",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,9.2114931864011485E-4,4706242.712295834,0,0,3.2486512752591336E-3,885165.08192899916,1.6107108197156446E-2,10566254.527430408,1.1692857485385576E-2,128338.32274383427,0,0,6.4205040000000005E-2,1926151.2000000002,0,0,0,0,1.1535523047198452E-3,403070.46835066169,1750000,2153070.4683506619,20930710.621854395]
["N. Mariana Islands………………………….",0,0,0,0,null,0,0,0,3.6626381375819872E-5,9979.6472826109366,4.6732749716112403E-4,306566.59297434817,1.3547706155717786E-3,14869.674818360327,0,0,0,0,0,0,0,0,0,0,500000,500000,831415.91507531935]
["Nebraska…………………………………….",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,2.3120701721984663E-3,11812594.525162736,0,0,4.7748333585096014E-3,1301006.2954957625,1.2341234079197157E-2,8095843.0816536238,1.2587684419092166E-2,138159.75330188617,0,0,1.8680760000000001E-2,560422.80000000005,0,0,0,0,3.3709029813361584E-3,1177849.8797952535,1750000,2927849.8797952533,25401364.64451392]
["Nevada……………………………………….",1.0824898211735486E-2,1213488.1091966059,1.0009506029949908E-2,234399.97537525216,8.2985320456349376E-3,42398018.618934982,0,0,8.0205754970083427E-3,2185378.7203924521,1.0390934629218185E-2,6816447.6656084666,8.9135992684615528E-3,97833.774263887855,0,0,3.3834799999999999E-3,101504.4,9.8586354362418692E-4,2458591.8257657667,0,0,1.0746402356736762E-2,3754972.716270993,1750000,5504972.7162709925,61010635.805808403]
["New Hampshire…………………………….",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,1.6685693837499463E-3,8524885.5351985712,0,0,4.2874772126035828E-3,1168215.6059856697,6.3390844658535936E-3,4158436.0840708846,1.1432643546567131E-2,125482.26976411862,0,0,0,0,0,0,0,0,1.9802717383737476E-3,691940.06529399275,1750000,2441940.0652939929,16984447.869417895]
["New Jersey………………………………….",3.87170788775432E-2,{"$f":"B43*C$67","v":4340245.415868286},3.4746745857539799E-2,813690.14105266822,8.0129951889735804E-2,409391826.58725816,4.0435154138584548E-2,955666.10091635992,2.7761775583581769E-2,7564294.310713754,6.1351651496623439E-3,4024665.1196269575,1.1345968375056279E-2,124530.94147254061,0,0,0,0,7.0630846897513783E-2,176142452.93092752,0,0,4.5934029447025619E-2,16050118.132217871,1750000,17800118.132217869,621157489.68005419]
["New Mexico…………………………………",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,4.9448817831256415E-3,25263888.692178011,0,0,6.6862216586964091E-3,1821805.2480389311,1.6648017346324252E-2,10921090.645519678,1.3417128125593831E-2,147263.55143129121,0,0,2.4074000000000002E-2,722220,1.8145953140976613E-3,4525321.2122164126,0,0,4.6435670553755552E-3,1622539.9924821705,1750000,3372539.9924821705,47339617.650971159]
["New York…………………………………….",7.3115768224293026E-2,8196392.5756609868,6.8629442085214168E-2,1607146.1954923265,0.13372751877164624,683227081.55673909,0.10522978928599463,2487057.2295218399,6.0978062188037807E-2,16614787.750107355,3.3164713848356689E-2,21756034.88607578,3.185218340880825E-2,349602.80663000297,0.01,200000,2.2762400000000001E-3,68287.199999999997,0.2894780332818534,721913626.8587085,0.11208081801001353,8285075.8674023403,9.0795984923444178E-2,31725635.688743521,1750000,33475635.688743521,1498180728.615082]
["North Carolina……………………………………",1.9700860587946744E-2,2208497.4469778975,2.2419809485698858E-2,525021.19241861894,1.3852851412643918E-2,70775584.029654548,1.5244345261458065E-2,360293.02490376,2.8043783184064711E-2,7641133.361641488,4.2778040334659893E-2,28062372.017870814,3.9071094649946778E-2,428836.04468855949,7.2499999999999995E-2,1450000,2.251676E-2,675502.8,2.7376326272431062E-4,682723.40962587867,5.9437333675046427E-3,439364.04783365497,1.9061456754146635E-2,6660391.7914287457,1750000,8410391.7914287448,121659719.16704394]
["North Dakota……………………………….",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,1.0278326736055446E-3,5251298.4938824028,0,0,2.2427657769866168E-3,611089.89070412319,8.2667303465522625E-3,5422970.7705523884,9.2137591558893468E-3,101128.26549972205,0,0,2.9132999999999999E-2,873990,0,0,0,0,1.2878967706320727E-3,450012.67164218222,1750000,2200012.6716421824,15025978.401385477]
["Ohio…………………………………………",3.2451967997779205E-2,3637916.6358018159,3.2282222807392222E-2,755976.58950099151,2.1159061705377399E-2,108103732.95065658,2.4723313110470657E-2,584324.03054627997,3.8481342521327157E-2,10485071.440273749,3.6832709799323467E-2,24162238.305653062,3.6767230906331182E-2,403549.32507742016,4.82E-2,964000,0,0,1.0717561910671814E-2,26727948.584901694,4.0460422987932693E-3,299085.67766900401,2.7195023636875332E-2,9502396.0935909171,1750000,11252396.093590917,187376239.63367149]
["Oklahoma……………………………………",5.8878505751551744E-3,660037.30676481954,7.3589128862422094E-3,172329.08338958581,3.6670242753774019E-3,18735188.663315207,0,0,1.1242656138652208E-2,3063304.0603214153,2.3808681391731416E-2,15618482.502771178,2.16972449448826E-2,238144.35674673298,0,0,0.31196952,9359085.5999999996,0,0,0,0,5.0724698866904038E-3,1772405.8151134092,1750000,3522405.8151134094,51368977.388422355]
["Oregon……………………………………….",1.0430034615709027E-2,1169223.279249914,1.0254456854500563E-2,240136.16925645096,1.079303942319375E-2,55142702.818165198,3.2379666490978211E-2,765278.38915487996,1.279385912845867E-2,3485962.7593382928,1.9314675082438278E-2,12670416.721462749,1.713266661912094E-2,188044.51356526164,0,0,3.0270160000000001E-2,908104.8,8.4984352992122439E-3,21193788.62680348,1.5550890752874839E-3,114953.04190387214,1.296888142561676E-2,4531544.0737445178,1750000,6281544.0737445178,102160155.1926446]
["Pennsylvania……………………………….",3.8979420466804568E-2,4369654.3204962555,3.8464088493766736E-2,900741.8916371403,3.6990618352850224E-2,188988717.16414103,6.4499882251354113E-2,1524424.78071072,4.6055740334290184E-2,12548879.43091117,3.4772701679614118E-2,22810874.05981873,3.4646232932174885E-2,380269.70135101216,0.2394,4788000,0,0,7.1353615507044804E-2,177944926.51543653,4.1585074273887308E-3,307399.16198678716,3.7109496836069823E-2,12966678.848259715,1750000,14716678.848259715,429280565.87474912]
["Puerto Rico………………………………….",1.4794637478182498E-2,1658502.1224666662,1.4481429894764116E-2,339122.31038919074,9.7085569301083845E-3,49601974.809778705,1.3559036928218183E-2,320461.54464899999,1.9780960878317249E-2,5389749.2752875891,3.1230813131054675E-3,2048739.7030063814,8.7718099933269539E-3,96277.525265165154,0,0,0,0,3.0577604209948506E-3,7625583.5047632344,0,0,1.2562863940127837E-2,4389674.7737006648,500000,4889674.7737006648,71970085.569306597]
["Rhode Island………………………………",4.7936502488168005E-3,537375.7298041078,4.9997117070213551E-3,117081.93166601553,5.6328917126086953E-3,28778999.273160625,0,0,3.7471662327974663E-3,1020996.2302559465,1.2703851277863928E-3,833371.97737474483,6.8931256508292602E-3,75657.484545212224,0,0,0,0,1.771381067032255E-3,4417551.5363025917,0,0,3.5305794028591148E-3,1233643.4920523469,1750000,2983643.4920523469,38764677.655161589]
["South Carolina………………………………",8.9473889509826127E-3,1003016.3691150103,1.1054169792386718E-2,258863.63616509753,5.0977811617950244E-3,26045066.696673155,0,0,1.5477248429854608E-2,4217110.0292551201,2.0694859436017555E-2,13575816.933356166,2.1785521722823543E-2,239113.26393065535,0.01,200000,3.9773200000000003E-3,119319.6,0,0,0,0,6.932355101314857E-3,2422280.8155532158,1750000,4172280.8155532158,49830587.344048426]
["South Dakota……………………………….",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,8.1449228013073989E-4,4161321.3840785665,0,0,2.5060678999821845E-3,682832.23099420557,1.0332246215349243E-2,6777948.0968988026,1.0493065844960918E-2,115169.66427291503,0,0,9.0322479999999997E-2,2709674.4,0,0,0,0,1.130513386696108E-3,395020.28506887669,1750000,2145020.2850688766,17157454.370418023]
["Tennessee………………………………….",1.3160299484534151E-2,1475290.2637583388,1.4784519439610825E-2,346219.98150662554,1.0212255972064222E-2,52175422.889721543,1.3918697363551748E-2,328961.95210907998,2.0853010788757006E-2,5681852.3871338088,2.9848702844074523E-2,19580733.40686978,2.8294921315431393E-2,310559.05268065323,5.5500000000000001E-2,1110000,0,0,1.7721107705689037E-3,4419371.3045271486,0,0,1.1199918138255164E-2,3913438.7153532226,1750000,5663438.7153532226,91091849.953660205]
["Texas…………………………………………",8.464520157969084E-2,9488860.1821815018,8.1182167946613287E-2,1901102.6229124486,5.9079968153418844E-2,301845383.73775536,4.1053682168369347E-2,970284.72382319986,7.0103185255398048E-2,19101124.270449273,6.6199436086053401E-2,43426795.343753144,5.3581177845863845E-2,588095.63906615088,0,0,0,0,1.1054676648710803E-2,27568660.81596861,3.6757548140581596E-2,2717138.2262503132,7.683320170728411E-2,26846805.706445299,1750000,28596805.706445299,436204251.26860529]
["Utah………………………………………….",9.2155201089031934E-3,1033074.293492442,9.6119628884660593E-3,225090.41481396233,1.0101590669799406E-2,51610022.94668442,2.106359548293766E-2,497828.30300255993,6.5972929600770268E-3,1797574.7067682354,1.0106569188067519E-2,6629904.0853937743,1.010905715031067E-2,110954.8663202282,0,0,3.6342000000000002E-3,109026,3.2487005688795921E-3,8101758.8231791928,3.8061049303757073E-3,281349.37509681215,9.3430598603610297E-3,3264621.3772322941,1750000,5014621.3772322945,75411205.191983923]
["Vermont……………………………………",4.0000007882070787E-3,{"$f":"B59*C$67","v":448406.37743864185},4.9997117070213551E-3,117081.93166601553,5.0471531291345446E-4,2578640.3084895192,0,0,1.7614259900149726E-3,479938.48790036829,5.6046311379420672E-3,3676635.0862603947,1.0082677750285627E-2,110665.3316227914,0,0,0,0,0,0,0,0,4.4517802925752133E-4,155552.64899395482,1750000,1905552.6489939548,9316920.1723716855]
["Virgin Islands………………………………",0,0,0,0,2.2324616918800152E-4,1140586.6948260481,0,0,6.112177898163994E-4,166539.46489105359,0,0,0,0,0,0,0,0,0,0,0,0,3.2233232128070656E-4,112628.30404098904,500000,612628.30404098902,1919754.4637580905]
["Virginia……………………………………….",2.463070175981024E-2,2761140.3933844217,2.3924694469458208E-2,560262.19253194262,2.5670506541301832E-2,131153149.53421178,1.1496484361858411E-2,271714.07203464,2.2886042953027517E-2,6235795.8331281012,2.4224416189350242E-2,15891204.311911678,2.4631576349096688E-2,270350.95562661131,5.7500000000000002E-2,1150000,0,0,1.5487923752844303E-4,386244.96243003436,2.2905418088720417E-2,1693181.134908061,2.5820033804871172E-2,9021951.6496799719,1750000,10771951.649679972,171144995.0398472]
["Washington…………………………………",2.2387623932778173E-2,2509687.8422504943,2.1600105906749944E-2,505825.58994375903,2.9213725983522388E-2,149255807.0953474,2.4586993820999631E-2,581102.18740943994,2.2272385993804541E-2,6068591.7639429346,2.012247396976494E-2,13200332.367771961,1.9011633598047473E-2,208667.65644268712,0,0,7.3613239999999996E-2,2208397.1999999997,1.9803562459634064E-2,49387034.442221351,0.23092995813269934,17070469.837350085,3.4930729575828538E-2,12205381.127801497,1750000,13955381.127801497,254951297.11048159]
["West Virginia………………………………",4.0000007882070787E-3,448406.37743864185,4.9997117070213551E-3,117081.93166601553,1.9486250890401258E-3,9955717.7525035199,1.0691397620355937E-2,252686.22056375997,7.8379601658156682E-3,2135621.2361627049,1.2442821810607473E-2,8162484.5801651403,1.5601625084096115E-2,171240.1265365291,9.4600000000000004E-2,1892000,0,0,4.1894171525175039E-4,1044776.1084701226,0,0,2.288728734819731E-3,799720.09877389285,1750000,2549720.098773893,26729734.432280328]
["Wisconsin…………………………………",1.2934234187714461E-2,1449947.9885492017,1.3596298431638185E-2,318394.53495853674,1.0126757174401655E-2,51738601.100607544,1.266441635921187E-2,299317.60272035998,1.7795865384135856E-2,4848867.2085893713,2.5124145650849593E-2,16481426.366650738,2.5371424307656154E-2,278471.3698372221,0,0,6.8908360000000002E-2,2067250.8,5.9351682511134686E-4,1480139.5427494003,0,0,1.3852712230365367E-2,4840369.3389320225,1750000,6590369.3389320225,85552785.853594393]
["Wyoming………………………………….",4.000010171624678E-3,448407.42933450796,4.9997117070213551E-3,117081.93166601553,4.2210415610606354E-4,2156571.7612825623,0,0,1.6345076162909359E-3,445356.84057758172,1.0110157472044462E-2,6632257.9978002096,9.3819278310489865E-3,102974.04919588153,0,0,5.4818000000000002E-3,164454,0,0,0,0,6.1852884349986189E-4,216124.32277046225,1750000,1966124.3227704624,12033228.332627222]
["Unallocated……………….",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," "]
["Subtotal",null,{"$f":"C70-C68","v":112101572.26984726},null,{"$f":"E70-E68","v":23417736.567008711},null,{"$f":"G70-G68","v":5109098619.5849562},null,{"$f":"I70-I68","v":23634535.870469999},null,{"$f":"K70-K68","v":272471560.32726002},null,{"$f":"M70-M68","v":655999475.39284408},null,{"$f":"O70-O68","v":10975787.817840001},null,{"$f":"Q70-Q68","v":20000000},null,{"$f":"S70-S68","v":30000000},null,{"$f":"U70-U68","v":2493845970.5362496},null,{"$f":"W70-W68","v":73920551.388749987},null,{"$f":"Y70-Y68","v":349416724.93000001},{"$f":"SUM(Z10:Z66)","v":90500000},439916724.93000001,{"$f":"SUM(C67+E67+G67+I67+K67+M67+O67+Q67+S67+U67+W67+AA67)","v":9265382534.6852264}]
["Oversight",null,{"$f":"C70*0.005","v":563324.48376807664},null,{"$f":"E70*0.005","v":117677.06817592318},{"$f":"G77*0.0075","v":35049544.786676474},{"$f":"'Program Totals'!H11*0.0075","v":35451803.805704996},null,0,null,{"$f":"K70*0.005","v":1369203.8207400001},null,{"$f":"'Program Totals'!H17*0.005","v":3228172.8876},null,0,null,0,null,0,null,{"$f":"(U70+W70)*0.01","v":25937035.574999996},null,0,null,{"$f":"AA75*0.0075","v":5602751.0699999994},0,{"$f":"Y68","v":5602751.0699999994},{"$f":"SUM(C68+E68+G68+I68+K68+M68+O68+Q68+S68+U68+W68+AA68)","v":72269968.710988984}]
[null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,{"$f":"SUM(C69:Z69)","v":0}]
["Subtotal",null,{"$f":"'Program Totals'!H9","v":112664896.75361533},null,{"$f":"'Program Totals'!H10","v":23535413.635184634},null,{"$f":"G77+G80+H79","v":5144550423.3906612},null,{"$f":"'Program Totals'!H12","v":23634535.870469999},null,{"$f":"'Program Totals'!H15","v":273840764.148},null,{"$f":"M77+I79","v":659227648.28044403},null,{"$f":"'Program Totals'!H23-O74","v":10975787.817840001},null,{"$f":"'Program Totals'!H21","v":20000000},null,{"$f":"'Program Totals'!H19","v":30000000},null,{"$f":"'Program Totals'!H37","v":2519783006.1112494},null,{"$f":"'Program Totals'!H38","v":73920551.388749987},null,{"$f":"'Program Totals'!H40-Z67","v":355019476},{"$f":"Z67","v":90500000},{"$f":"SUM(Y70+Z70)","v":445519476},9337652503.3962135,{"$f":"AB67+AB68","v":9337652503.3962154}]
["Bus and Bus Facilities Discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!H43","v":301514000},0,{"$f":"Y71","v":301514000},301514000]
["Ferry discretionary Program",null,0,null,0,null,{"$f":"'Program Totals'!H13","v":30000000},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,30000000]
["Tribal discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,5000000,null,0,null,0,null,0,0,0,5000000]
["National RTAP",null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!H22","v":1936903.7325599999},null,0,null,0,null,0,null,0,null,0,0,0,1936903.7325599999]
["Total",null,{"$f":"C70+C71+C72+C73+C74","v":112664896.75361533},null,{"$f":"E70+E71+E72+E73+E74","v":23535413.635184634},null,5174550423.3906612,null,23634535.870469999,null,273840764.148,null,659227648.28044403,null,12912691.5504,null,20000000,null,35000000,null,2519783006.1112494,null,73920551.388749987,null,656533476,90500000,747033476,9676103407.1287746,{"$f":"'Program Totals'!H61","v":9676103407.1287727},{"$f":"AC70+AB71+AB72+AB73+AB74","v":9676103407.1287746}]
[{"$nulls":28},{"$f":"AB70+AB71+AB72+AB73+AB74","v":9676103407.1287727}]
[{"$nulls":6},{"$f":"'Program Totals'!H14","v":4673272638.2235298},{"$nulls":5},{"$f":"'Program Totals'!H18","v":577721885.96959996}]
["*Allocations for UZAs that are within multiple-states are split between the applicable states."]
[{"$nulls":6},{"$f":"'Program Totals'!H46","v":286132747.30156249},{"$f":"G79*0.715147032","v":204626984.99071842},{"$f":"G79-H79","v":81505762.310844064}]
[{"$nulls":6},{"$f":"'Program Totals'!H47","v":266650800.17641246},null,{"$f":"SUM(I10:I66)-I67","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,0]

{"sheet":"FY19","index":8,"n_rows":80,"n_cols":30,"rows_kept":80,"cut":false,"hidden":false,"merged":[[6,20,6,22],[0,0,0,27],[1,0,1,27],[2,0,2,27],[3,0,3,27],[4,2,4,27],[5,20,5,22],[5,24,5,25]]}
["FEDERAL TRANSIT ADMINISTRATION"]
[" "]
["FISCAL YEAR 2019 ESTIMATED APPORTIONMENTS/ALLOCATIONS BY STATE FOR SELECTED FTA PROGRAMS"]
[]
[null,null,"The information in this table include allocations for formula programs apportioned via FTA's Apportionment Notice Published on March 10, 2014 as well as Discretionary Program allocations announced in Federal Register Announcements in 2014. For allocations under the Public Transportation Emergency Relief Program, Please Contact the FTA Office of Program Management at 202-366-4020"]
[null,null,"Section 5303",null,"Section 5304",null,"Section 5307 + 5340",null,"Section 5329 (e)",null,"Section 5310",null,"Section 5311 + 5340",null,"Section 5311(b)(3)",null,"Section 5311(c)(2)",null,"Section 5311(c)(1)"]
[]
[null,"Metropolitan Planning","Metropolitan","Statewide Planning","Statewide","Urban","Urbanized Area","SSO","State Safety  ",5310,"Enhanced Mobility for",5311," Nonurbanized Area","RTAP",null,"App","Appalachian Dev. Public","Indian","Indian Reserv.","SGR","High Intensity","HIMB","High Intensity ",5339,"Bus and Bus","Statewide "]
["State","Percentage","Planning","Percentage","Planning","Percentage","Formula","Percentqage","Oversight Program","Percentage","Older Adults and People with Disabilities","Percentage","Formula","Percentage","RTAP    ","Percentage","Trans. Assist. Program","Percentage","Formula","Percentage","Fixed Guideway","Percentage","MotorBus","Percentage","Facilities Formula","Allocation ","5339 Total","State Total"]
["Alabama……………………………………",7.9711663341292937E-3,{"$f":"B10*C$67","v":912524.1807926324},9.96271570851044E-3,{"$f":"D10*E$67","v":238250.30209531967},4.8259036904069489E-3,{"$f":"F10*G$67","v":25164883.410571799},0,{"$f":"H10*I$67","v":0},1.6315215757817386E-2,{"$f":"J10*K$67","v":4539675.4592541019},2.4865538558265274E-2,{"$f":"L10*M$67","v":16694461.686160875},2.4918263900083122E-2,{"$f":"N10*O$67","v":279295.72599620715},0.25,{"$f":"P10*Q$67","v":5000000},7.4399999999999999E-6,{"$f":"R10*S$67","v":223.2},0,{"$f":"T10*U$67","v":0},0,{"$f":"V10*W$67","v":0},6.6822055093737117E-3,{"$f":"X10*Y$67","v":2396484.836737779},1750000,{"$f":"SUM(Y10+Z10)","v":4146484.836737779},{"$f":"SUM(C10+E10+G10+I10+K10+M10+O10+Q10+S10+U10+W10+AA10)","v":56975798.801608719}]
["Alaska……………………………………….",4.0000007882070787E-3,{"$f":"B11*C$67","v":457912.59264034108},4.9997117070213551E-3,119564.06861733507,3.3768966868039534E-3,{"$f":"F11*G$67","v":17608973.751774505},0,{"$f":"H11*I$67","v":0},1.491093776850769E-3,{"$f":"J11*K$67","v":414893.79770981963},1.3105234556647527E-2,{"$f":"L11*M$67","v":8798716.9745567348},9.1444190186806655E-3,{"$f":"N11*O$67","v":102494.9875672286},0,{"$f":"P11*Q$67","v":0},1.486264E-2,{"$f":"R11*S$67","v":445879.2},9.5512672463014606E-3,{"$f":"T11*U$67","v":24229556.703120261},0,{"$f":"V11*W$67","v":0},1.7484020858619534E-3,{"$f":"X11*Y$67","v":627041.33858367137},1750000,{"$f":"SUM(Y11+Z11)","v":2377041.3385836715},{"$f":"SUM(C11+E11+G11+I11+K11+M11+O11+Q11+S11+U11+W11+AA11)","v":54555033.414569892}]
["American Samoa…………………………….",0,0,0,0,null,0,0,0,4.6351986780385408E-5,12897.34564336133,4.8549207305702193E-4,325954.28382109856,1.3672066184407269E-3,15324.300545791571,0,0,0,0,0,0,0,0,0,0,500000,500000,854175.93001025147]
["Arizona……………………………………….",2.2963024483429021E-2,2628764.0010150545,2.192702708919549E-2,524367.14856677968,1.5408364228425807E-2,80347581.350771457,1.9249055207293687E-2,464587.26646775217,2.1649520004863424E-2,6023934.7201778684,1.8772658238577274E-2,12603765.769116914,1.5881058300075662E-2,178002.43730033407,0,0,6.1556680000000003E-2,1846700.4000000001,1.6379387401513619E-4,415510.61819679069,3.5917393987930465E-2,2700752.965524591,2.097246110336427E-2,7521496.4509518603,1750000,9271496.4509518594,117005463.1280894]
["Arkansas…………………………………….",4.0120678632407049E-3,459294.00877168891,5.0578940750053217E-3,120955.45297019377,2.5903798955079281E-3,13507647.943560442,1.0108082042770793E-2,243964.50396709621,9.6485773668725031E-3,2684696.9442079458,1.9342063440129797E-2,12986058.446950734,1.962438937577201E-2,219959.46828062186,0,0,0,0,1.3194527133410033E-4,334717.40985324618,0,0,3.5652069485110883E-3,1278614.4305130434,1750000,3028614.4305130434,33585908.60907501]
["California…………………………………",0.14999529093187744,17171179.755003203,0.14322024173748177,3424996.4425835735,0.16094377996919099,839248298.01978099,0.12745203144449554,3076129.7246487117,0.11037559666627997,30711784.319882754,4.4515647849891996E-2,29887338.88563313,3.5422917838626472E-2,397036.87200335716,0,0,2.1273799999999999E-2,638214,0.15402670095211823,390733353.83417726,0.23946784383828837,18006414.652782604,0.18084132050311938,64856353.464947708,1750000,66606353.464947708,1399901099.9714434]
["Colorado…………………………………….",1.6796176752772441E-2,1922794.8319367392,1.6561547757488731E-2,396056.04253237328,1.524685129010875E-2,79505365.151942819,2.3645767216534153E-2,570704.49621339596,1.445304974089418E-2,4021531.5686939843,1.7796227792132299E-2,11948200.612577878,1.5034844832129506E-2,168517.67520673567,0,0,6.0998399999999996E-3,182995.19999999998,5.7583806875257772E-3,14607801.016204,5.8797861897210112E-3,442121.44104540983,1.8746202980253302E-2,6723078.349740277,1750000,8473078.349740278,122239166.3860936]
["Connecticut………………………………",1.039382400719055E-2,1189865.4901799106,1.299046852344804E-2,310656.56600312429,1.9176519605688964E-2,99996790.457501546,0,0,1.2257063193736872E-2,3410502.7974559739,4.7533734259735221E-3,3191365.0433906536,1.0274964734039592E-2,115166.68041104745,0,0,0,0,2.3813321659182454E-2,60409389.932443745,1.362787675756468E-2,1024727.1441565176,1.1558472351141071E-2,4145293.5990229053,1750000,5895293.5990229053,175543757.71056542]
["Delaware…………………………………….",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,3.9423550463087509E-3,20557580.811371978,0,0,3.1563201683592404E-3,878239.6397659455,2.7130402279169313E-3,1821506.7424275484,8.2751235757125997E-3,92751.511744735573,0,0,0,0,0,0,0,0,2.5808784629573153E-3,925598.00701490289,1750000,2675598.0070149028,26603153.373582788]
["District of Columbia……………………….",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,4.2348520270479584E-3,22082818.961664554,8.0222758009711459E-2,1936223.4380269016,1.4430250498192582E-3,401518.77259818563,0,0,0,0,0,0,0,0,7.0144262173573099E-2,177941244.2250787,7.6613582501631514E-2,5760840.0044355914,3.5290319967315499E-3,1265640.7613722526,500000,1765640.7613722526,210465762.82443386]
["Florida……………………………………….",7.2065200789794753E-2,8249889.10754517,7.0436587307749945E-2,1684434.1137125401,5.1928442921264362E-2,270783110.40557778,3.4103686093324211E-2,823112.51788442396,7.977270529972319E-2,22196592.306414559,2.5299106431908309E-2,16985554.607310493,2.4205737462978161E-2,271309.39158139034,0,0,0,0,1.7820583624599286E-2,45207073.603989556,2.2265987413418009E-2,1674256.5331251316,6.6763051089306191E-2,23943687.359724376,1750000,25693687.359724376,393569019.94686538]
["Georgia………………………………………",2.8456640151536945E-2,3257662.8254776532,2.7139041150210857E-2,649008.25656318816,1.8568817588985757E-2,96827902.021309823,3.7886714588496517E-2,914418.13515314902,2.6495205796995262E-2,7372236.8940707874,3.4186157126159113E-2,22952227.195981342,3.1801874124474779E-2,356450.49579900905,2.9600000000000001E-2,592000,0,0,1.9035360168962637E-2,48288706.271599174,5.2261377037071927E-2,3929713.5271757352,2.1245077642641601E-2,7619266.7756905388,1750000,9369266.7756905388,194509592.39882037]
["Guam…………………………………………",0,0,0,0,null,0,0,0,1.7548814033110216E-4,48829.216596141407,1.2723498709283419E-3,854242.35320028453,2.1623571049098375E-3,24236.724512610814,0,0,0,0,0,0,0,0,0,0,500000,500000,1427308.2943090368]
["Hawaii……………………………………….",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,6.3999972438473045E-3,33373062.290809441,9.6743633162504339E-3,233496.44746250386,4.395293938013062E-3,1222981.5604519786,4.3360021509393429E-3,2911146.3486040835,9.0965592500638053E-3,101958.5525701736,0,0,0,0,1.2385730543621905E-4,314199.94098946772,1.4701659115240687E-2,1105468.5500557311,1.0366159355429982E-2,3717686.2752345614,1750000,5467686.2752345614,45307476.62743561]
["Idaho………………………………………….",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,2.1087882780798702E-3,10996367.635961967,0,0,5.2717985889886602E-3,1466867.1892429714,1.2386698073794607E-2,8316299.1192189679,1.2063959116452144E-2,135218.57836198708,0,0,4.1416639999999998E-2,1242499.2,0,0,0,0,3.0193503043309047E-3,1082850.1474518084,1750000,2832850.1474518087,25567578.531495377]
["Illinois………………………………………",4.7704553788513099E-2,5461127.9003872424,4.3961645729089012E-2,1051307.2621971727,5.5500253326491118E-2,289408470.16791052,7.7014970899263235E-2,1858801.6098382154,3.7887463031241582E-2,10542109.199745808,2.6078669615529973E-2,17508945.149221256,2.5802915922351479E-2,289211.32564649539,0,0,0,0,0.10463183896232617,265428974.99503317,0,0,4.4062629232095564E-2,15802480.58420052,1750000,17552480.58420052,609101428.19418037]
["Indiana………………………………………",1.6268584714793696E-2,1862397.0843464101,1.6437762914576107E-2,393095.82796019979,1.1701411137148914E-2,61017514.210004419,0,0,2.0578006090248676E-2,5725788.1621039957,2.5708246807689385E-2,17260247.162701305,2.6394568180055984E-2,295842.84490142722,0,0,0,0,1.1069161214109289E-3,2808013.4538911162,0,0,1.3066973341810215E-2,4686297.5752207795,1750000,6436297.5752207795,95799196.32112965]
["Iowa………………………………………….",4.3500210315230376E-3,{"$f":"B27*C$67","v":497982.25401789683},5.4368433014395316E-3,130017.71775002829,4.3083209807515252E-3,22465925.996710058,0,0,9.2896155252231629E-3,2584816.5449822498,1.965541975786389E-2,13196442.59078378,1.9733958098018877E-2,221187.56651206862,0,0,0,0,0,0,0,0,5.530684206394073E-3,1983506.9153164611,1750000,3733506.9153164611,42829879.586072549]
["Kansas……………………………………….",5.8977219304703959E-3,675160.15192187135,6.1328929805395472E-3,146663.18382282497,3.686695333097228E-3,19224432.185025129,0,0,8.1962927949747761E-3,2280601.7285048687,1.770502651767732E-2,11886969.033838894,1.701019083329039E-2,190658.29052809812,0,0,3.5838799999999998E-3,107516.4,0,0,0,0,4.9327165828193728E-3,1769053.7170802394,1750000,3519053.7170802392,38031054.690721929]
["Kentucky……………………………………",6.5866899843342909E-3,754031.92332784587,7.6200570030074575E-3,182227.51065748534,5.145101900186644E-3,26829356.273952112,0,0,1.3276876815404265E-2,3694263.8546199431,2.6934131716115035E-2,18083293.427611265,2.5733104724428066E-2,288428.84861338953,8.8200000000000001E-2,1764000,0,0,0,0,0,0,7.2346981091170699E-3,2594629.0177027979,1750000,4344629.0177027974,55940230.85648483]
["Louisiana…………………………………….",9.531262727726279E-3,1091121.0916900055,1.1912588870511758E-2,284879.94440233958,7.0166614991496673E-3,36588684.707601279,1.2964103484238503E-2,312896.26088584651,1.5663002055443003E-2,4358198.328776096,1.841591101324818E-2,12364249.425204022,1.9546946994269922E-2,219091.45732082025,0,0,0,0,1.6571689170716635E-3,4203889.0973744364,6.3462052403915467E-3,477193.10116359411,9.5044023996227345E-3,3408628.5135945822,1750000,5158628.5135945827,65058831.928013034]
["Maine…………………………………………",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,2.7472420755713994E-3,14325612.562430095,0,0,4.2678745247134702E-3,1187527.3689674709,1.1074647454818532E-2,7435402.1003398458,1.3629764932224255E-2,152768.87295067616,0,0,2.0924400000000001E-3,62773.200000000004,3.2934854087348195E-3,8354879.9760304447,0,0,1.3062813347491909E-3,468480.56481480866,1750000,2218480.5648148088,34314921.306791015]
["Maryland…………………………………….",2.2508153931850437E-2,2576691.2728788052,2.0663470171890269E-2,494150.2051077346,3.1415583471250806E-2,163817918.06177706,2.7261929059244391E-2,657982.68870219716,1.750911926983759E-2,4871876.6728138095,8.9155321929826146E-3,5985794.7680770373,1.3403561577009523E-2,150233.47840750872,3.1800000000000002E-2,636000,0,0,2.4820515460663432E-2,62964428.828823127,0,0,2.295667355980802E-2,8233108.0675151674,1750000,9983108.0675151683,252138184.04410243]
["Massachusetts…………………………….",2.6761469461587657E-2,3063602.8623168636,2.5332856176809103E-2,605814.80127012986,3.9473057486353637E-2,205833964.6266591,5.1526044879055322E-2,1243611.3920637788,2.2606431797646258E-2,6290193.4719375949,5.8954713375621703E-3,3958157.5977599733,1.0985701140428569E-2,123132.95131219487,0,0,0,0,5.7666060826049401E-2,146286671.14004093,7.1192526277808572E-4,53532.12054654902,2.332246484163791E-2,8364294.2842644891,1750000,10114294.28426449,377572975.24817157]
["Michigan…………………………………….",2.8064272544592088E-2,3212745.317287676,2.8106884981926147E-2,672153.46034435031,1.7986452036548313E-2,93791131.673291177,1.3049734785192828E-2,314963.02268823213,3.4075173305705156E-2,9481347.3705746625,3.3386737908759678E-2,22415505.521331772,3.1572938617114597E-2,353884.47799813579,0,0,1.4982000000000001E-3,44946,5.1262796285633219E-4,1300429.3538579624,0,0,2.5822289101344945E-2,9260823.2707635351,1750000,11010823.270763535,142597929.4681375]
["Minnesota………………………………….",1.4502728740063465E-2,1660245.2022762569,1.3179201125970673E-2,315169.95380639588,1.2548474290774226E-2,65434561.641917579,1.412113532122952E-2,340821.90464212489,1.4226622577048351E-2,3958528.6728526042,2.4944885073894217E-2,16747734.104210211,2.3183629924150746E-2,259853.12527617448,0,0,6.4973760000000005E-2,1949212.8,2.9883284321942211E-3,7580760.8904916877,0.10960952530449433,8241918.9603603175,1.4769228994015121E-2,5296789.1042582607,1750000,7046789.1042582607,113535596.36009161]
["Mississippi………………………………….",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,1.7590020675194119E-3,9172392.320234647,0,0,8.044116589003978E-3,2238259.0100276694,2.2599961708368969E-2,15173377.160723371,2.2570120449282634E-2,252976.61995959544,1.2699999999999999E-2,254000,3.0188320000000001E-2,905649.6,0,0,0,0,2.2617568348459508E-3,811149.24578312878,1750000,2561149.2457831288,31135280.61798609]
["Missouri…………………………………….",1.5553990547464145E-2,1780591.6835044241,1.4524641105794968E-2,347345.06459174474,1.0073265818436389E-2,52527480.06317421,3.0173169008556402E-2,728247.1767779598,1.891439157024296E-2,5262890.8200011132,2.828471879090658E-2,18990063.41858083,2.6024314458275938E-2,291692.86549507658,0,0,0,0,7.1253402151907107E-3,18075489.913638357,4.1361788010482975E-4,31101.357650348815,1.2480709934853387E-2,4476041.9398418032,1750000,6226041.9398418032,104260944.30325586]
["Montana……………………………………",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,9.5836384814364825E-4,4997429.7148495615,0,0,3.2486512752591336E-3,903930.58166589413,1.6107108197156446E-2,10814143.439611696,1.1692857485385576E-2,131059.09518600354,0,0,6.4205040000000005E-2,1926151.2000000002,0,0,0,0,1.1535523047198452E-3,413706.31339713559,1750000,2163706.3133971356,21513897.005967963]
["N. Mariana Islands………………………….",0,0,0,0,null,0,0,0,3.6626381375819872E-5,10191.21580500229,4.6732749716112403E-4,313758.77815654787,1.3547706155717786E-3,15184.911924509563,0,0,0,0,0,0,0,0,0,0,500000,500000,839134.90588605974]
["Nebraska…………………………………….",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,2.304178123876695E-3,12015236.43329432,0,0,4.7748333585096014E-3,1328587.6289602728,1.2341234079197157E-2,8285775.0702775605,1.2587684419092166E-2,141088.74007188613,0,0,1.8680760000000001E-2,560422.80000000005,0,0,0,0,3.3709029813361584E-3,1208929.8764538318,1750000,2958929.8764538318,25867517.210315548]
["Nevada……………………………………….",1.0824898211735486E-2,1239214.0571115741,1.0009506029949908E-2,239369.25485320753,8.265558332867547E-3,43101111.23505494,0,0,8.0205754970083427E-3,2231708.7492647725,1.0390934629218185E-2,6976364.4830939602,8.9135992684615528E-3,99907.850278282262,0,0,3.3834799999999999E-3,101504.4,9.8586354362418692E-4,2500928.5172112733,0,0,1.0746402356736762E-2,3854055.410489243,1750000,5604055.4104892425,62094163.957357243]
["New Hampshire…………………………….",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,1.661727969849732E-3,8665152.3329153713,0,0,4.2874772126035828E-3,1192981.7768325661,6.3390844658535936E-3,4255994.7974806055,1.1432643546567131E-2,128142.49388311792,0,0,0,0,0,0,0,0,1.9802717383737476E-3,710198.33002380037,1750000,2460198.3300238005,17279946.392393138]
["New Jersey………………………………….",3.87170788775432E-2,{"$f":"B43*C$67","v":4432258.6186846942},3.4746745857539799E-2,830940.37204298482,7.9619534303066467E-2,415179503.46243495,4.0435154138584548E-2,975926.22225578688,2.7761775583581769E-2,7724657.350100887,6.1351651496623439E-3,4119085.5082148253,1.1345968375056279E-2,127170.99743175846,0,0,0,0,7.0630846897513783E-2,179175607.35779893,0,0,4.5934029447025619E-2,16473633.578860218,1750000,18223633.578860216,630788783.46782494]
["New Mexico…………………………………",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,4.9537592046089334E-3,25831591.516389869,0,0,6.6862216586964091E-3,1860427.5192973567,1.6648017346324252E-2,11177304.166869467,1.3417128125593831E-2,150385.53872163457,0,0,2.4074000000000002E-2,722220,1.8145953140976613E-3,4603246.7653096914,0,0,4.6435670553755552E-3,1665354.0542822378,1750000,3415354.0542822378,48338006.222127937]
["New York…………………………………….",7.3115768224293026E-2,8370156.0982650006,6.8629442085214168E-2,1641217.6948367639,0.13316867375016542,694413805.96238029,0.10522978928599463,2539782.842787703,6.0978062188037807E-2,16967021.250409633,3.3164713848356689E-2,22266440.896766402,3.185218340880825E-2,357014.38613055903,0.01,200000,2.2762400000000001E-3,68287.199999999997,0.2894780332818534,734344903.23013473,0.11208081801001353,8427743.9983726256,9.0795984923444178E-2,32562781.973776747,1750000,34312781.973776743,1523909155.5338607]
["North Carolina……………………………………",1.9700860587946744E-2,2255317.5928538293,2.2419809485698858E-2,536151.64169789373,1.3821338551240644E-2,72071967.352229223,1.5244345261458065E-2,367931.23703171976,2.8043783184064711E-2,7803125.3889082884,4.2778040334659893E-2,28720727.431766786,3.9071094649946778E-2,437927.36883595685,7.2499999999999995E-2,1450000,2.251676E-2,675502.8,2.7376326272431062E-4,694479.83459770272,5.9437333675046427E-3,446929.85031068412,1.9061456754146635E-2,6836139.9560916414,1750000,8586139.9560916424,124046200.45432372]
["North Dakota……………………………….",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,1.0730143415897916E-3,5595279.6691020522,0,0,2.2427657769866168E-3,624044.9963870506,8.2667303465522625E-3,5550196.0159421628,9.2137591558893468E-3,103272.18472831615,0,0,2.9132999999999999E-2,873990,0,0,0,0,1.2878967706320727E-3,461887.18347164243,1750000,2211887.1834716424,15536146.7108889]
["Ohio…………………………………………",3.2451967997779205E-2,3715040.4684808147,3.2282222807392222E-2,772003.29319841252,2.1107319061288852E-2,110065027.68443829,2.4723313110470657E-2,596711.69999386114,3.8481342521327157E-2,10707354.954807553,3.6832709799323467E-2,24729094.891769201,3.6767230906331182E-2,412104.57076906139,4.82E-2,964000,0,0,1.0717561910671814E-2,27188201.035248101,4.0460422987932693E-3,304235.90143471549,2.7195023636875332E-2,9753136.3992134221,1750000,11503136.399213422,190956910.89935344]
["Oklahoma……………………………………",5.8878505751551744E-3,674030.09766823379,7.3589128862422094E-3,175982.45995744504,3.6506247648104748E-3,19036340.64741455,0,0,1.1242656138652208E-2,3128246.1064002295,2.3808681391731416E-2,15984898.873632155,2.16972449448826E-2,243193.01710976369,0,0,0.31196952,9359085.5999999996,0,0,0,0,5.0724698866904038E-3,1819174.3955210799,1750000,3569174.3955210801,52170951.197703466]
["Oregon……………………………………….",1.0430034615709027E-2,1194010.8127700123,1.0254456854500563E-2,245227.05604468772,1.0797647081109122E-2,56304797.471351683,3.2379666490978211E-2,781502.29100496357,1.279385912845867E-2,3559865.169836265,1.9314675082438278E-2,12967670.190969206,1.713266661912094E-2,192031.05725284517,0,0,3.0270160000000001E-2,908104.8,8.4984352992122439E-3,21558743.427454375,1.5550890752874839E-3,116932.52113861288,1.296888142561676E-2,4651118.203764095,1750000,6401118.203764095,104230003.00158675]
["Pennsylvania……………………………….",3.8979420466804568E-2,4462290.9920907766,3.8464088493766736E-2,919837.61973984772,3.7206189358812446E-2,194013282.7821143,6.4499882251354113E-2,1556742.5860617876,4.6055740334290184E-2,12814915.674846489,3.4772701679614118E-2,23346027.054847702,3.4646232932174885E-2,388331.41901965358,0.2394,4788000,0,0,7.1353615507044804E-2,181009119.34696966,4.1585074273887308E-3,312692.54307398264,3.7109496836069823E-2,13308831.394343793,1750000,15058831.394343793,438670071.41310799]
["Puerto Rico………………………………….",1.4794637478182498E-2,1693662.3674629596,1.4481429894764116E-2,346311.70336944162,9.8281934942025962E-3,51249539.834329486,1.3559036928218183E-2,327255.32939555886,1.9780960878317249E-2,5504011.9599236865,3.1230813131054675E-3,2096804.0246638281,8.7718099933269539E-3,98318.608800786649,0,0,0,0,3.0577604209948506E-3,7756895.2469360335,0,0,1.2562863940127837E-2,4505505.3898421535,500000,5005505.3898421535,74078304.46472393]
["Rhode Island………………………………",4.7936502488168005E-3,548768.09527595504,4.9997117070213551E-3,119564.06861733507,5.5828812791076533E-3,29112175.769914895,0,0,3.7471662327974663E-3,1042641.3503373727,1.2703851277863928E-3,852923.2452698627,6.8931256508292602E-3,77261.423217570715,0,0,0,0,1.771381067032255E-3,4493621.3069644272,0,0,3.5305794028591148E-3,1266195.7181624596,1750000,3016195.7181624593,39263150.977759883]
["South Carolina………………………………",8.9473889509826127E-3,1024280.3161402486,1.1054169792386718E-2,264351.54525179759,5.0877573112362001E-3,26530330.435945094,0,0,1.5477248429854608E-2,4306512.7618753295,2.0694859436017555E-2,13894311.484367173,2.1785521722823543E-2,244182.46512598521,0.01,200000,3.9773200000000003E-3,119319.6,0,0,0,0,6.932355101314857E-3,2486197.6872572899,1750000,4236197.6872572899,50819486.295962915]
["South Dakota……………………………….",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,8.2554396477156991E-4,4304834.6913914271,0,0,2.5060678999821845E-3,697308.27429128287,1.0332246215349243E-2,6936961.6978109954,1.0493065844960918E-2,117611.26115550082,0,0,9.0322479999999997E-2,2709674.4,0,0,0,0,1.130513386696108E-3,405443.7094378171,1750000,2155443.7094378173,17499310.695344701]
["Tennessee………………………………….",1.3160299484534151E-2,1506566.4173500158,1.4784519439610825E-2,353559.84511456604,1.0184156599646804E-2,53105724.835446484,1.3918697363551748E-2,335935.94549379253,2.0853010788757006E-2,5802307.6577410456,2.9848702844074523E-2,20040105.901762836,2.8294921315431393E-2,317142.90459748305,5.5500000000000001E-2,1110000,0,0,1.7721107705689037E-3,4495472.4114055205,0,0,1.1199918138255164E-2,4016702.8615599298,1750000,5766702.8615599293,92833518.780471668]
["Texas…………………………………………",8.464520157969084E-2,9690024.0180437509,8.1182167946613287E-2,1941405.9985181924,5.8875060736558196E-2,307006549.29582411,4.1053682168369347E-2,990854.75996825192,7.0103185255398048E-2,19506068.104982801,6.6199436086053401E-2,44445606.790073685,5.3581177845863845E-2,600563.26661435328,0,0,0,0,1.1054676648710803E-2,28043390.242097713,3.6757548140581596E-2,2763927.0593921146,7.683320170728411E-2,27555214.006996188,1750000,29305214.006996188,444293603.54251122]
["Utah………………………………………….",9.2155201089031934E-3,1054975.468514482,9.6119628884660593E-3,229862.33160801834,1.0103858219381541E-2,52687005.460368633,2.106359548293766E-2,508382.26302621432,6.5972929600770268E-3,1835683.2905517223,1.0106569188067519E-2,6785444.5096120257,1.010905715031067E-2,113307.10948621703,0,0,3.6342000000000002E-3,109026,3.2487005688795921E-3,8241270.2540186793,3.8061049303757073E-3,286194.18160638795,9.3430598603610297E-3,3350765.1407427518,1750000,5100765.1407427518,76951916.009535119]
["Vermont……………………………………",4.0000007882070787E-3,{"$f":"B59*C$67","v":457912.59264034108},4.9997117070213551E-3,119564.06861733507,5.7093363587805326E-4,2977158.1249342156,0,0,1.7614259900149726E-3,490113.18384385621,5.6046311379420672E-3,3762890.5393781126,1.0082677750285627E-2,113011.43665319457,0,0,0,0,0,0,0,0,4.4517802925752133E-4,159657.22623584029,1750000,1909657.2262358402,9830307.1723028962]
["Virgin Islands………………………………",0,0,0,0,2.2255374821272578E-4,1160516.1407368917,0,0,6.112177898163994E-4,170070.10154674397,0,0,0,0,0,0,0,0,0,0,0,0,3.2233232128070656E-4,115600.23397306475,500000,615600.23397306469,1946186.4762567002]
["Virginia……………………………………….",2.463070175981024E-2,2819676.5697241719,2.3924694469458208E-2,572139.75101361983,2.5846443277347447E-2,134777395.7746675,1.1496484361858411E-2,277474.41036177444,2.2886042953027517E-2,6367994.704790418,2.4224416189350242E-2,16264018.854652809,2.4631576349096688E-2,276082.39588589541,5.7500000000000002E-2,1150000,0,0,1.5487923752844303E-4,392896.05986939417,2.2905418088720417E-2,1722337.5351363211,2.5820033804871172E-2,9260014.4384410083,1750000,11010014.438441008,175630030.4945429]
["Washington…………………………………",2.2387623932778173E-2,2562893.2245062054,2.1600105906749944E-2,516549.09245056676,2.9429980671891919E-2,153463906.42973849,2.4586993820999631E-2,593421.55378252023,2.2272385993804541E-2,6197245.9093385264,2.012247396976494E-2,13510017.888084162,1.9011633598047473E-2,213091.41075927205,0,0,7.3613239999999996E-2,2208397.1999999997,1.9803562459634064E-2,50237473.956693292,0.23092995813269934,17364421.524148937,3.4930729575828538E-2,12527445.264476271,1750000,14277445.264476271,261144863.45397824]
["West Virginia………………………………",4.0000007882070787E-3,457912.59264034108,4.9997117070213551E-3,119564.06861733507,2.0569203164128758E-3,10725899.907671299,1.0691397620355937E-2,258043.16843971174,7.8379601658156682E-3,2180896.4063693546,1.2442821810607473E-2,8353980.0072363773,1.5601625084096115E-2,174870.41721910352,9.4600000000000004E-2,1892000,0,0,4.1894171525175039E-4,1062767.0426587041,0,0,2.288728734819731E-3,820822.3618246062,1750000,2570822.3618246061,27796755.972676832]
["Wisconsin…………………………………",1.2934234187714461E-2,1480686.8859064451,1.3596298431638185E-2,325144.4990996577,1.0263930968535605E-2,53521711.730549514,1.266441635921187E-2,305663.1358980317,1.7795865384135856E-2,4951663.1934114667,2.5124145650849593E-2,16868087.77468504,2.5371424307656154E-2,284374.96287777118,0,0,6.8908360000000002E-2,2067250.8,5.9351682511134686E-4,1505627.389272341,0,0,1.3852712230365367E-2,4968092.4600707227,1750000,6718092.4600707227,88028302.831771001]
["Wyoming………………………………….",4.000010171624678E-3,457913.66683639959,4.9997117070213551E-3,119564.06861733507,4.2038719044038599E-4,2192127.1772910315,0,0,1.6345076162909359E-3,454798.40559782652,1.0110157472044462E-2,6787853.6458240477,9.3819278310489865E-3,105157.0990388342,0,0,5.4818000000000002E-3,164454,0,0,0,0,6.1852884349986189E-4,221827.20846478449,1750000,1971827.2084647845,12253695.27167026]
["Unallocated……………….",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," "]
["Subtotal",null,{"$f":"C70-C68","v":114478125.60196804},null,{"$f":"E70-E68","v":23914192.582229298},null,{"$f":"G70-G68","v":5214543228.5760651},null,{"$f":"I70-I68","v":24135588.030923966},null,{"$f":"K70-K68","v":278247957.40619797},null,{"$f":"M70-M68","v":671389507.49215353},null,{"$f":"O70-O68","v":11208474.519578207},null,{"$f":"Q70-Q68","v":20000000},null,{"$f":"S70-S68","v":30000000},null,{"$f":"U70-U68","v":2536789734.6294732},null,{"$f":"W70-W68","v":75193455.472636491},null,{"$f":"Y70-Y68","v":358636805.37451607},{"$f":"SUM(Z10:Z66)","v":90500000},449136805.37451607,{"$f":"SUM(C67+E67+G67+I67+K67+M67+O67+Q67+S67+U67+W67+AA67)","v":9449037069.6857414}]
["Oversight",null,{"$f":"C70*0.005","v":575266.96282396},null,{"$f":"E70*0.005","v":120171.82202125275},{"$f":"G77*0.0075","v":35797365.136154018},{"$f":"'Program Totals'!J11*0.0075","v":36203382.046385951},null,0,null,{"$f":"K70*0.005","v":1398230.9417396882},null,{"$f":"'Program Totals'!J17*0.005","v":3296610.1528171198},null,0,null,0,null,0,null,{"$f":"(U70+W70)*0.01","v":26383668.586890001},null,0,null,{"$f":"AA75*0.0075","v":5827683.5166840004},0,{"$f":"Y68","v":5827683.5166840004},{"$f":"SUM(C68+E68+G68+I68+K68+M68+O68+Q68+S68+U68+W68+AA68)","v":73805014.029361963}]
[null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,{"$f":"SUM(C69:Z69)","v":0}]
["Subtotal",null,{"$f":"'Program Totals'!J9","v":115053392.56479199},null,{"$f":"'Program Totals'!J10","v":24034364.404250551},null,{"$f":"G77+G80+H79","v":5250746610.6224508},null,{"$f":"'Program Totals'!J12","v":24135588.030923966},null,{"$f":"'Program Totals'!J15","v":279646188.34793764},null,{"$f":"M77+I79","v":674686117.64497066},null,{"$f":"'Program Totals'!J23-O74","v":11208474.519578207},null,{"$f":"'Program Totals'!J21","v":20000000},null,{"$f":"'Program Totals'!J19","v":30000000},null,{"$f":"'Program Totals'!J37","v":2563173403.2163634},null,{"$f":"'Program Totals'!J38","v":75193455.472636491},null,{"$f":"'Program Totals'!J40-Z67","v":364464488.89120007},{"$f":"Z67","v":90500000},{"$f":"SUM(Y70+Z70)","v":454964488.89120007},9522842083.7151031,{"$f":"AB67+AB68","v":9522842083.7151031}]
["Bus and Bus Facilities Discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!J43","v":322059980},0,{"$f":"Y71","v":322059980},322059980]
["Ferry discretionary Program",null,0,null,0,null,{"$f":"'Program Totals'!J13","v":30000000},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,30000000]
["Tribal discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,5000000,null,0,null,0,null,0,0,0,5000000]
["National RTAP",null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!J22","v":1977966.0916902719},null,0,null,0,null,0,null,0,null,0,0,0,1977966.0916902719]
["Total",null,{"$f":"C70+C71+C72+C73+C74","v":115053392.56479199},null,{"$f":"E70+E71+E72+E73+E74","v":24034364.404250551},null,5280746610.6224508,null,24135588.030923966,null,279646188.34793764,null,674686117.64497066,null,13186440.611268479,null,20000000,null,35000000,null,2563173403.2163634,null,75193455.472636491,null,686524468.89120007,90500000,777024468.89120007,9881880029.8067932,{"$f":"'Program Totals'!J61","v":9881880029.8067932},{"$f":"AC70+AB71+AB72+AB73+AB74","v":9881880029.8067932}]
[{"$nulls":28},{"$f":"AB70+AB71+AB72+AB73+AB74","v":9881880029.8067932}]
[{"$nulls":6},{"$f":"'Program Totals'!J14","v":4772982018.1538696},{"$nulls":5},{"$f":"'Program Totals'!J18","v":591135589.95215547}]
["*Allocations for UZAs that are within multiple-states are split between the applicable states."]
[{"$nulls":6},{"$f":"'Program Totals'!J46","v":293311065.98410153},{"$f":"G79*0.715147032","v":209760538.29128635},{"$f":"G79-H79","v":83550527.692815185}]
[{"$nulls":6},{"$f":"'Program Totals'!J47","v":268004054.17729449},null,{"$f":"SUM(I10:I66)-I67","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,0]

{"sheet":"FY20","index":9,"n_rows":82,"n_cols":30,"rows_kept":82,"cut":false,"hidden":false,"merged":[[6,20,6,22],[0,0,0,27],[1,0,1,27],[2,0,2,27],[3,0,3,27],[4,2,4,27],[5,20,5,22],[5,24,5,25]]}
["FEDERAL TRANSIT ADMINISTRATION"]
[" "]
["FISCAL YEAR 2020 ESTIMATED APPORTIONMENTS/ALLOCATIONS BY STATE FOR SELECTED FTA PROGRAMS"]
[]
[null,null,"The information in this table include allocations for formula programs apportioned via FTA's Apportionment Notice Published on March 10, 2014 as well as Discretionary Program allocations announced in Federal Register Announcements in 2014. For allocations under the Public Transportation Emergency Relief Program, Please Contact the FTA Office of Program Management at 202-366-4020"]
[null,null,"Section 5303",null,"Section 5304",null,"Section 5307 + 5340",null,"Section 5329 (e)",null,"Section 5310",null,"Section 5311 + 5340",null,"Section 5311(b)(3)",null,"Section 5311(c)(2)",null,"Section 5311(c)(1)"]
[]
[null,"Metropolitan Planning","Metropolitan","Statewide Planning","Statewide","Urban","Urbanized Area","SSO","State Safety  ",5310,"Enhanced Mobility for",5311," Nonurbanized Area","RTAP",null,"App","Appalachian Dev. Public","Indian","Indian Reserv.","SGR","High Intensity","HIMB","High Intensity ",5339,"Bus and Bus","Statewide "]
["State","Percentage","Planning","Percentage","Planning","Percentage","Formula","Percentqage","Oversight Program","Percentage","Older Adults and People with Disabilities","Percentage","Formula","Percentage","RTAP    ","Percentage","Trans. Assist. Program","Percentage","Formula","Percentage","Fixed Guideway","Percentage","MotorBus","Percentage","Facilities Formula","Allocation ","5339 Total","State Total"]
["Alabama……………………………………",7.9711663341292937E-3,{"$f":"B10*C$67","v":931869.69342543639},9.96271570851044E-3,{"$f":"D10*E$67","v":243301.20849974049},4.8272170231949936E-3,{"$f":"F10*G$67","v":25691515.078985132},0,{"$f":"H10*I$67","v":0},1.6315215757817386E-2,{"$f":"J10*K$67","v":4635916.578990289},2.4865538558265274E-2,{"$f":"L10*M$67","v":17085449.177125961},2.4918263900083122E-2,{"$f":"N10*O$67","v":285216.7953873268},0.25,{"$f":"P10*Q$67","v":5000000},7.4399999999999999E-6,{"$f":"R10*S$67","v":223.2},0,{"$f":"T10*U$67","v":0},0,{"$f":"V10*W$67","v":0},6.6822055093737117E-3,{"$f":"X10*Y$67","v":2459351.2020540335},1750000,{"$f":"SUM(Y10+Z10)","v":4209351.2020540331},{"$f":"SUM(C10+E10+G10+I10+K10+M10+O10+Q10+S10+U10+W10+AA10)","v":58082842.934467919}]
["Alaska……………………………………….",4.0000007882070787E-3,{"$f":"B11*C$67","v":467620.3396043164},4.9997117070213551E-3,122098.82687202259,3.3821566382264182E-3,{"$f":"F11*G$67","v":18000584.571391806},0,{"$f":"H11*I$67","v":0},1.491093776850769E-3,{"$f":"J11*K$67","v":423689.54622126784},1.3105234556647527E-2,{"$f":"L11*M$67","v":9004784.6117328182},9.1444190186806655E-3,{"$f":"N11*O$67","v":104667.88130365386},0,{"$f":"P11*Q$67","v":0},1.486264E-2,{"$f":"R11*S$67","v":445879.2},9.5512672463014606E-3,{"$f":"T11*U$67","v":24646778.949256331},0,{"$f":"V11*W$67","v":0},1.7484020858619534E-3,{"$f":"X11*Y$67","v":643490.35142760596},1750000,{"$f":"SUM(Y11+Z11)","v":2393490.3514276058},{"$f":"SUM(C11+E11+G11+I11+K11+M11+O11+Q11+S11+U11+W11+AA11)","v":55609594.277809821}]
["American Samoa…………………………….",0,0,0,0,null,0,0,0,4.6351986780385408E-5,13170.769371000591,4.8549207305702193E-4,333588.19559353864,1.3672066184407269E-3,15649.175717362355,0,0,0,0,0,0,0,0,0,0,500000,500000,862408.1406819016]
["Arizona……………………………………….",2.2963024483429021E-2,2684493.7978365743,2.192702708919549E-2,535483.73211639549,1.5417976900886686E-2,82057878.096891612,1.9249055207293687E-2,474436.51651686855,2.1649520004863424E-2,6151642.13624564,1.8772658238577274E-2,12898948.378021503,1.5881058300075662E-2,181776.08897110118,0,0,6.1556680000000003E-2,1846700.4000000001,1.6379387401513619E-4,422665.52720076457,3.5917393987930465E-2,2747258.7366512129,2.097246110336427E-2,7718805.917033907,1750000,9468805.917033907,119470089.32748559]
["Arkansas…………………………………….",4.0120678632407049E-3,469031.04175764881,5.0578940750053217E-3,123519.70857316192,2.5913687982778706E-3,13791837.043220954,1.0108082042770793E-2,249136.5514511987,9.6485773668725031E-3,2741612.5194251547,1.9342063440129797E-2,13290194.423608681,1.962438937577201E-2,224622.60900817107,0,0,0,0,1.3194527133410033E-4,340481.09555624687,0,0,3.5652069485110883E-3,1312155.991325374,1750000,3062155.9913253738,34292590.983926594]
["California…………………………………",0.14999529093187744,17535208.765809275,0.14322024173748177,3497606.3671663459,0.1611256995198094,857546557.14346886,0.12745203144449554,3141343.6748112645,0.11037559666627997,31362874.147464272,4.4515647849891996E-2,30587306.088061936,3.5422917838626472E-2,405454.05368982838,0,0,2.1273799999999999E-2,638214,0.15402670095211823,397461609.3084501,0.23946784383828837,18316477.146221615,0.18084132050311938,66557713.368212424,1750000,68307713.368212432,1428800364.0633559]
["Colorado…………………………………….",1.6796176752772441E-2,1963558.0823737984,1.6561547757488731E-2,404452.43063405965,1.5260414682589244E-2,81219297.173801512,2.3645767216534153E-2,582803.43153312011,1.445304974089418E-2,4106788.0379502969,1.7796227792132299E-2,12228029.759925105,1.5034844832129506E-2,172090.24992111849,0,0,6.0998399999999996E-3,182995.19999999998,5.7583806875257772E-3,14859340.886527112,5.8797861897210112E-3,449734.57664496149,1.8746202980253302E-2,6899443.1208021771,1750000,8649443.1208021771,124818532.95011325]
["Connecticut………………………………",1.039382400719055E-2,1215090.6385717248,1.299046852344804E-2,317242.48520239058,1.9095341866004169E-2,101629626.58018558,0,0,1.2257063193736872E-2,3482805.456762041,4.7533734259735221E-3,3266107.424099063,1.0274964734039592E-2,117608.21403576167,0,0,0,0,2.3813321659182454E-2,61449612.899134584,1.362787675756468E-2,1042372.4921915693,1.1558472351141071E-2,4254036.0111359935,1750000,6004036.0111359935,178524502.20131871]
["Delaware…………………………………….",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,3.9264582007069041E-3,20897477.694860082,0,0,3.1563201683592404E-3,896858.32012898359,2.7130402279169313E-3,1864166.7792940328,8.2751235757125997E-3,94717.843793723994,0,0,0,0,0,0,0,0,2.5808784629573153E-3,949878.97952637763,1750000,2699878.9795263777,27042818.784079541]
["District of Columbia……………………….",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,4.242893288166189E-3,22581615.11439532,8.0222758009711459E-2,1977271.3749130722,1.4430250498192582E-3,410030.97057726723,0,0,0,0,0,0,0,0,7.0144262173573099E-2,181005313.72108698,7.6613582501631514E-2,5860039.1204463104,3.5290319967315499E-3,1298841.9872860708,500000,1798841.9872860708,214222831.45518136]
["Florida……………………………………….",7.2065200789794753E-2,8424786.7566251289,7.0436587307749945E-2,1720144.1169232463,5.1962958224759208E-2,276558339.5909707,3.4103686093324211E-2,840562.50326357374,7.977270529972319E-2,22667160.063310552,2.5299106431908309E-2,17383359.550255619,2.4205737462978161E-2,277061.15068291588,0,0,0,0,1.7820583624599286E-2,45985519.409721784,2.2265987413418009E-2,1703086.4898559742,6.6763051089306191E-2,24571795.901660178,1750000,26321795.901660178,401881815.5332697]
["Georgia………………………………………",2.8456640151536945E-2,3326725.2773777801,2.7139041150210857E-2,662767.2316023279,1.8580584326394423E-2,98889973.271175683,3.7886714588496517E-2,933803.79961839586,2.6495205796995262E-2,7528528.3162250882,3.4186157126159113E-2,23489772.754030481,3.1801874124474779E-2,364007.2463099481,2.9600000000000001E-2,592000,0,0,1.9035360168962637E-2,49120216.428408884,5.2261377037071927E-2,3997381.4554242287,2.1245077642641601E-2,7819141.0253497176,1750000,9569141.0253497176,198474316.8055225]
["Guam…………………………………………",0,0,0,0,null,0,0,0,1.7548814033110216E-4,49864.395987979609,1.2723498709283419E-3,874248.87276543851,2.1623571049098375E-3,24750.543072278168,0,0,0,0,0,0,0,0,0,0,500000,500000,1448863.8118256964]
["Hawaii……………………………………….",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,6.4085296934216262E-3,34107610.339775458,9.6743633162504339E-3,238446.57214870898,4.395293938013062E-3,1248908.7695335606,4.3360021509393429E-3,2979325.9537971299,9.0965592500638053E-3,104120.07388466131,0,0,0,0,1.2385730543621905E-4,319610.32495652413,1.4701659115240687E-2,1124504.2293765845,1.0366159355429982E-2,3815211.3753008195,1750000,5565211.3753008191,46277456.80524978]
["Idaho………………………………………….",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,2.1098521794228053E-3,11229099.255660512,0,0,5.2717985889886602E-3,1497964.7736549224,1.2386698073794607E-2,8511068.437802868,1.2063959116452144E-2,138085.21222326122,0,0,4.1416639999999998E-2,1242499.2,0,0,0,0,3.0193503043309047E-3,1111256.2745880573,1750000,2861256.2745880573,26069692.320405956]
["Illinois………………………………………",4.7704553788513099E-2,5576903.8118754532,4.3961645729089012E-2,1073594.976155753,5.5572313875778954E-2,295768127.48491108,7.7014970899263235E-2,1898208.2039667857,3.7887463031241582E-2,10765601.914780419,2.6078669615529973E-2,17919007.99892753,2.5802915922351479E-2,295342.6057502011,0,0,0,0,0.10463183896232617,269999544.50622696,0,0,4.4062629232095564E-2,16217022.959799983,1750000,17967022.959799983,621263354.46239424]
["Indiana………………………………………",1.6268584714793696E-2,1901879.9025345542,1.6437762914576107E-2,401429.45951295609,1.1710545790366544E-2,62326110.947714634,0,0,2.0578006090248676E-2,5847174.8711406011,2.5708246807689385E-2,17664485.457918461,2.6394568180055984E-2,302114.71321333753,0,0,0,0,1.1069161214109289E-3,2856366.2031703414,0,0,1.3066973341810215E-2,4809232.0043597296,1750000,6559232.0043597296,97858793.55956462]
["Iowa………………………………………….",4.3500210315230376E-3,{"$f":"B27*C$67","v":508539.47780307633},5.4368433014395316E-3,132774.09336632892,4.3121357875993901E-3,22950138.98845087,0,0,9.2896155252231629E-3,2639614.6557358736,1.965541975786389E-2,13505505.804395065,1.9733958098018877E-2,225876.74292212451,0,0,0,0,0,0,0,0,5.530684206394073E-3,2035539.737904792,1750000,3785539.7379047917,43747989.500578135]
["Kansas……………………………………….",5.8977219304703959E-3,689473.54714261519,6.1328929805395472E-3,149772.44331986888,3.6888070342967726E-3,19632645.702424996,0,0,8.1962927949747761E-3,2328950.4851491721,1.770502651767732E-2,12165364.125881489,1.701019083329039E-2,194700.24628729385,0,0,3.5838799999999998E-3,107516.4,0,0,0,0,4.9327165828193728E-3,1815460.8445267184,1750000,3565460.8445267184,38833883.794732146]
["Kentucky……………………………………",6.5866899843342909E-3,770017.40010239626,7.6200570030074575E-3,186090.73388342408,5.1488137927355512E-3,27403124.110504407,0,0,1.3276876815404265E-2,3772582.2483378863,2.6934131716115035E-2,18506807.624029364,2.5733104724428066E-2,294543.5402039935,8.8200000000000001E-2,1764000,0,0,0,0,0,0,7.2346981091170699E-3,2662693.2479397394,1750000,4412693.2479397394,57109858.905001223]
["Louisiana…………………………………….",9.531262727726279E-3,1114252.8588338338,1.1912588870511758E-2,290919.3992236692,7.0202282988743158E-3,37363205.410448365,1.2964103484238503E-2,319529.66161662649,1.5663002055443003E-2,4450592.1333461497,1.841591101324818E-2,12653822.515448343,1.9546946994269922E-2,223736.19621602169,0,0,0,0,1.6571689170716635E-3,4276278.2076336276,6.3462052403915467E-3,485410.15523303451,9.5044023996227345E-3,3498046.1815380771,1750000,5248046.1815380771,66425792.71953775]
["Maine…………………………………………",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,2.751338763769819E-3,14643232.528626522,0,0,4.2678745247134702E-3,1212702.9491895814,1.1074647454818532E-2,7609540.6419819715,1.3629764932224255E-2,156007.5730572305,0,0,2.0924400000000001E-3,62773.200000000004,3.2934854087348195E-3,8498747.312627146,0,0,1.3062813347491909E-3,480770.09399509936,1750000,2230770.0939950994,35003493.465953894]
["Maryland…………………………………….",2.2508153931850437E-2,2631317.127863836,2.0663470171890269E-2,504626.18945601868,3.1312422155633256E-2,166651626.00013974,2.7261929059244391E-2,671931.92170268379,1.750911926983759E-2,4975160.458277463,8.9155321929826146E-3,6125983.2282861173,1.3403561577009523E-2,153418.42814974795,3.1800000000000002E-2,636000,0,0,2.4820515460663432E-2,64048648.434840642,0,0,2.295667355980802E-2,8449085.0566144083,1750000,10199085.056614408,256597796.84533066]
["Massachusetts…………………………….",2.6761469461587657E-2,3128551.2429979816,2.5332856176809103E-2,618658.07505705673,3.9320375761444017E-2,209271723.63132715,5.1526044879055322E-2,1269975.953575531,2.2606431797646258E-2,6423545.5735426722,5.8954713375621703E-3,4050858.4069915437,1.0985701140428569E-2,125743.36988001342,0,0,0,0,5.7666060826049401E-2,148805662.89299181,7.1192526277808572E-4,54453.919977241108,2.332246484163791E-2,8583712.6473712735,1750000,10333712.647371273,384082885.71371228]
["Michigan…………………………………….",2.8064272544592088E-2,3280855.5180141754,2.8106884981926147E-2,686403.11370365066,1.7999396429771681E-2,95796762.931126773,1.3049734785192828E-2,321640.23876922269,3.4075173305705156E-2,9682351.9348308463,3.3386737908759678E-2,22940480.954937082,3.1572938617114597E-2,361386.82893169631,0,0,1.4982000000000001E-3,44946,5.1262796285633219E-4,1322822.1719604917,0,0,2.5822289101344945E-2,9503760.0463041663,1750000,11253760.046304166,145691409.73857811]
["Minnesota………………………………….",1.4502728740063465E-2,1695442.4005645139,1.3179201125970673E-2,321851.5568270915,1.2561388114774242E-2,66854481.705093808,1.412113532122952E-2,348047.32902053796,1.4226622577048351E-2,4042449.4807170792,2.4944885073894217E-2,17139969.245411783,2.3183629924150746E-2,265362.01153202943,0,0,6.4973760000000005E-2,1949212.8,2.9883284321942211E-3,7711298.2389419833,0.10960952530449433,8383841.1582464278,1.4769228994015121E-2,5435738.3993786676,1750000,7185738.3993786676,115897694.32573393]
["Mississippi………………………………….",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,1.7596299440576987E-3,9365139.1731442343,0,0,8.044116589003978E-3,2285710.1010402562,2.2599961708368969E-2,15528740.560697872,2.2570120449282634E-2,258339.7243027389,1.2699999999999999E-2,254000,3.0188320000000001E-2,905649.6,0,0,0,0,2.2617568348459508E-3,832427.91361764853,1750000,2582427.9136176486,31769726.239279091]
["Missouri…………………………………….",1.5553990547464145E-2,1818340.2271947181,1.4524641105794968E-2,354708.77996108984,1.0081033960235486E-2,53653489.113221735,3.0173169008556402E-2,743686.01692565263,1.891439157024296E-2,5374464.1053851368,2.828471879090658E-2,19434814.341903728,2.6024314458275938E-2,297876.75424357224,0,0,0,0,7.1253402151907107E-3,18386741.85250717,4.1361788010482975E-4,31636.909268389296,1.2480709934853387E-2,4593460.7874169117,1750000,6343460.7874169117,106439218.8880281]
["Montana……………………………………",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,9.5923583204391544E-4,5105264.9435155941,0,0,3.2486512752591336E-3,923093.90999721107,1.6107108197156446E-2,11067412.750708761,1.1692857485385576E-2,133837.54800394684,0,0,6.4205040000000005E-2,1926151.2000000002,0,0,0,0,1.1535523047198452E-3,424558.9638428897,1750000,2174558.9638428898,21920038.482544743]
["N. Mariana Islands………………………….",0,0,0,0,null,0,0,0,3.6626381375819872E-5,10407.26958006834,4.6732749716112403E-4,321107.0688499455,1.3547706155717786E-3,15506.832057309168,0,0,0,0,0,0,0,0,0,0,500000,500000,847021.17048732308]
["Nebraska…………………………………….",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,2.305053140984191E-3,12268001.882844953,0,0,4.7748333585096014E-3,1356753.6866942307,1.2341234079197157E-2,8479829.5097875465,1.2587684419092166E-2,144079.82136141017,0,0,1.8680760000000001E-2,560422.80000000005,0,0,0,0,3.3709029813361584E-3,1240643.4204286553,1750000,2990643.4204286551,26389450.287593137]
["Nevada……………………………………….",1.0824898211735486E-2,1265485.3951223397,1.0009506029949908E-2,244443.88305609557,8.2723359535586405E-3,44027198.874231689,0,0,8.0205754970083427E-3,2279020.9747491856,1.0390934629218185E-2,7139752.2757991301,8.9135992684615528E-3,102025.89670418187,0,0,3.3834799999999999E-3,101504.4,9.8586354362418692E-4,2543993.3997496427,0,0,1.0746402356736762E-2,3955157.8467202699,1750000,5705157.8467202699,63408582.946132541]
["New Hampshire…………………………….",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,1.6628297078972916E-3,8849946.9381536506,0,0,4.2874772126035828E-3,1218272.9905014166,6.3390844658535936E-3,4355671.0109883957,1.1432643546567131E-2,130859.11475344004,0,0,0,0,0,0,0,0,1.9802717383737476E-3,728828.77866166737,1750000,2478828.7786616674,17623297.999534909]
["New Jersey………………………………….",3.87170788775432E-2,{"$f":"B43*C$67","v":4526222.5014008107},3.4746745857539799E-2,848556.30793029629,7.9413917579111176E-2,422658407.76610172,4.0435154138584548E-2,996615.85816760967,2.7761775583581769E-2,7888420.0859230254,6.1351651496623439E-3,4215555.2799393376,1.1345968375056279E-2,129867.02257731176,0,0,0,0,7.0630846897513783E-2,182260932.04081255,0,0,4.5934029447025619E-2,16905782.136939354,1750000,18655782.136939354,642180358.99979198]
["New Mexico…………………………………",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,4.9594525361559144E-3,26395301.682920385,0,0,6.6862216586964091E-3,1899868.5827064607,1.6648017346324252E-2,11439078.771772159,1.3417128125593831E-2,153573.71214253324,0,0,2.4074000000000002E-2,722220,1.8145953140976613E-3,4682512.6379161756,0,0,4.6435670553755552E-3,1709040.8553637455,1750000,3459040.8553637452,49341315.409297809]
["New York…………………………………….",7.3115768224293026E-2,8547603.407548219,6.8629442085214168E-2,1676011.5099673036,0.13310642202660605,708421774.32140923,0.10522978928599463,2593626.2390548028,6.0978062188037807E-2,17326722.100918319,3.3164713848356689E-2,22787925.208307032,3.185218340880825E-2,364583.09111652692,0.01,200000,2.2762400000000001E-3,68287.199999999997,0.2894780332818534,746989997.55514944,0.11208081801001353,8572866.0211956017,9.0795984923444178E-2,33416992.989801209,1750000,35166992.989801213,1552716389.6444678]
["North Carolina……………………………………",1.9700860587946744E-2,2303130.3258223305,2.2419809485698858E-2,547518.05650188914,1.3828141295864916E-2,73596421.8948479,1.5244345261458065E-2,375731.37925679225,2.8043783184064711E-2,7968551.6471531447,4.2778040334659893E-2,29393372.370450098,3.9071094649946778E-2,447211.42905527924,7.2499999999999995E-2,1450000,2.251676E-2,675502.8,2.7376326272431062E-4,706438.47007904202,5.9437333675046427E-3,454625.78459031816,1.9061456754146635E-2,7015470.6429562075,1750000,8765470.6429562084,126683974.80071297]
["North Dakota……………………………….",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,1.0738693249237555E-3,5715369.7092072489,0,0,2.2427657769866168E-3,637274.75031045615,8.2667303465522625E-3,5680182.6699255342,9.2137591558893468E-3,105461.55504455647,0,0,2.9132999999999999E-2,873990,0,0,0,0,1.2878967706320727E-3,474003.75018881436,1750000,2224003.7501888145,15826001.601152949]
["Ohio…………………………………………",3.2451967997779205E-2,3793799.3264126088,3.2282222807392222E-2,788369.763014219,2.1122826875460993E-2,112420349.56665699,2.4723313110470657E-2,609361.98803373112,3.8481342521327157E-2,10934350.879849475,3.6832709799323467E-2,25308255.031660706,3.6767230906331182E-2,420841.18766936561,4.82E-2,964000,0,0,1.0717561910671814E-2,27656369.827740468,4.0460422987932693E-3,309474.7090491972,2.7195023636875332E-2,10008987.897396427,1750000,11758987.897396427,194964160.17748317]
["Oklahoma……………………………………",5.8878505751551744E-3,688319.53573880042,7.3589128862422094E-3,179713.28810854291,3.6513621882512497E-3,19433355.962148909,0,0,1.1242656138652208E-2,3194564.9238559147,2.3808681391731416E-2,16359268.267591892,2.16972449448826E-2,248348.70907249072,0,0,0.31196952,9359085.5999999996,0,0,0,0,5.0724698866904038E-3,1866896.3257288607,1750000,3616896.3257288607,53079552.612245418]
["Oregon……………………………………….",1.0430034615709027E-2,1219323.8420007369,1.0254456854500563E-2,250425.86963283515,1.0809444816009107E-2,57530252.555777341,3.2379666490978211E-2,798070.13957426883,1.279385912845867E-2,3635334.3114367942,1.9314675082438278E-2,13271375.511149298,1.713266661912094E-2,196102.1156666055,0,0,3.0270160000000001E-2,908104.8,8.4984352992122439E-3,21929975.450676467,1.5550890752874839E-3,118946.04741619114,1.296888142561676E-2,4773129.7815735936,1750000,6523129.7815735936,106381040.42490412]
["Pennsylvania……………………………….",3.8979420466804568E-2,4556891.561123102,3.8464088493766736E-2,939338.17727833265,3.7247379833466134E-2,198238781.48548836,6.4499882251354113E-2,1589745.5288862975,4.6055740334290184E-2,13086591.887153234,3.4772701679614118E-2,23892795.481034495,3.4646232932174885E-2,396564.04510287027,0.2394,4788000,0,0,7.1353615507044804E-2,184126016.29520515,4.1585074273887308E-3,318076.97031587787,3.7109496836069823E-2,13657958.517346242,1750000,15407958.517346242,447340759.94893396]
["Puerto Rico………………………………….",1.4794637478182498E-2,1729568.0096531748,1.4481429894764116E-2,353653.51148087386,9.846855555994273E-3,52407139.928002432,1.3559036928218183E-2,334193.14237874473,1.9780960878317249E-2,5620697.0134740686,3.1230813131054675E-3,2145911.5766209187,8.7718099933269539E-3,100402.96330736334,0,0,0,0,3.0577604209948506E-3,7890465.551074205,0,0,1.2562863940127837E-2,4623697.1444612807,500000,5123697.1444612807,75705728.840453058]
["Rhode Island………………………………",4.7936502488168005E-3,560401.97889580531,4.9997117070213551E-3,122098.82687202259,5.5533765762231834E-3,29556296.591133699,0,0,3.7471662327974663E-3,1064745.3469645251,1.2703851277863928E-3,872898.87107457547,6.8931256508292602E-3,78899.365389783226,0,0,0,0,1.771381067032255E-3,4570999.4776816471,0,0,3.5305794028591148E-3,1299411.5021138557,1750000,3049411.5021138554,39875751.960125908]
["South Carolina………………………………",8.9473889509826127E-3,1045995.058842422,1.1054169792386718E-2,269955.79801113578,5.0877722405819736E-3,27078247.489034358,0,0,1.5477248429854608E-2,4397810.8324270863,2.0694859436017555E-2,14219718.921161821,2.1785521722823543E-2,249359.13338665615,0.01,200000,3.9773200000000003E-3,119319.6,0,0,0,0,6.932355101314857E-3,2551417.4665187793,1750000,4301417.4665187793,51881824.299382262]
["South Dakota……………………………….",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,8.2619173635358357E-4,4397174.8837204874,0,0,2.5060678999821845E-3,712091.20970625815,1.0332246215349243E-2,7099426.6697361702,1.0493065844960918E-2,120104.61989199746,0,0,9.0322479999999997E-2,2709674.4,0,0,0,0,1.130513386696108E-3,416079.60913639056,1750000,2166079.6091363905,17794270.558667641]
["Tennessee………………………………….",1.3160299484534151E-2,1538505.6253978363,1.4784519439610825E-2,361055.31383099488,1.019112182138223E-2,54239401.022935875,1.3918697363551748E-2,343057.78753826098,2.0853010788757006E-2,5925316.5800851565,2.9848702844074523E-2,20509449.021205865,2.8294921315431393E-2,323866.33417494973,5.5500000000000001E-2,1110000,0,0,1.7721107705689037E-3,4572882.4573222008,0,0,1.1199918138255164E-2,4122071.9862005888,1750000,5872071.9862005888,94795606.128691718]
["Texas…………………………………………",8.464520157969084E-2,9895452.5272262804,8.1182167946613287E-2,1982563.8056867786,5.890981506684289E-2,313531045.90443504,4.1053682168369347E-2,1011860.8808795789,7.0103185255398048E-2,19919596.748808436,6.6199436086053401E-2,45486531.415854059,5.3581177845863845E-2,613295.20786657766,0,0,0,0,1.1054676648710803E-2,28526285.014356237,3.6757548140581596E-2,2811520.6604639543,7.683320170728411E-2,28278062.791004974,1750000,30028062.791004974,453806214.95658183]
["Utah………………………………………….",9.2155201089031934E-3,1077340.9484469891,9.6119628884660593E-3,234735.41303810835,1.0114117936147997E-2,53829569.339560196,2.106359548293766E-2,519159.9670023701,6.5972929600770268E-3,1874599.776311419,1.0106569188067519E-2,6944360.9199623689,1.010905715031067E-2,115709.22020732485,0,0,3.6342000000000002E-3,109026,3.2487005688795921E-3,8383181.2814686047,3.8061049303757073E-3,291122.31878792844,9.3430598603610297E-3,3438664.8938301336,1750000,5188664.8938301336,78567470.078615442]
["Vermont……………………………………",4.0000007882070787E-3,{"$f":"B59*C$67","v":467620.3396043164},4.9997117070213551E-3,122098.82687202259,5.7166794257829362E-4,3042543.042160912,0,0,1.7614259900149726E-3,500503.58334134595,5.6046311379420672E-3,3851018.1566936988,1.0082677750285627E-2,115407.27911024232,0,0,0,0,0,0,0,0,4.4517802925752133E-4,163845.4728527416,1750000,1913845.4728527416,10013036.70063528]
["Virgin Islands………………………………",0,0,0,0,2.2297633979108299E-4,1186729.3242614414,0,0,6.112177898163994E-4,173675.58769953495,0,0,0,0,0,0,0,0,0,0,0,0,3.2233232128070656E-4,118632.74493586639,500000,618632.74493586645,1979037.6568968426]
["Virginia……………………………………….",2.463070175981024E-2,2879453.7130023246,2.3924694469458208E-2,584269.11373510864,2.5874921137222798E-2,137712044.71857816,1.1496484361858411E-2,283356.86786144407,2.2886042953027517E-2,6502996.192531975,2.4224416189350242E-2,16644925.292041022,2.4631576349096688E-2,281935.34267867648,5.7500000000000002E-2,1150000,0,0,1.5487923752844303E-4,399661.55618471093,2.2905418088720417E-2,1751995.4254485071,2.5820033804871172E-2,9502929.9960930534,1750000,11252929.996093053,179443568.218155]
["Washington…………………………………",2.2387623932778173E-2,2617226.560865737,2.1600105906749944E-2,527499.93321051891,2.9466692095337716E-2,156828242.99333361,2.4586993820999631E-2,606002.09072270966,2.2272385993804541E-2,6328627.5226165028,2.012247396976494E-2,13826425.095232043,1.9011633598047473E-2,217608.94866736865,0,0,7.3613239999999996E-2,2208397.1999999997,1.9803562459634064E-2,51102541.030814156,0.23092995813269934,17663429.179960731,3.4930729575828538E-2,12856074.487746473,1750000,14606074.487746473,266532075.04316986]
["West Virginia………………………………",4.0000007882070787E-3,467620.3396043164,4.9997117070213551E-3,122098.82687202259,2.0588672012892997E-3,10957745.942100203,1.0691397620355937E-2,263513.68361063366,7.8379601658156682E-3,2227131.4101843848,1.2442821810607473E-2,8549631.8194364365,1.5601625084096115E-2,178577.67006414852,9.4600000000000004E-2,1892000,0,0,4.1894171525175039E-4,1081067.4209153294,0,0,2.288728734819731E-3,842354.78200401377,1750000,2592354.7820040137,28331741.894791488]
["Wisconsin…………………………………",1.2934234187714461E-2,1512077.4478876621,1.3596298431638185E-2,332037.56248057052,1.0272789336371092E-2,54674053.573819295,1.266441635921187E-2,312143.19437906996,1.7795865384135856E-2,5056638.4531117901,2.5124145650849593E-2,17263141.621906128,2.5371424307656154E-2,290403.71209077997,0,0,6.8908360000000002E-2,2067250.8,5.9351682511134686E-4,1531553.6267554765,0,0,1.3852712230365367E-2,5098419.1413548365,1750000,6848419.1413548365,89887719.133785605]
["Wyoming………………………………….",4.000010171624678E-3,467621.43657333136,4.9997117070213551E-3,122098.82687202259,4.2068285235218441E-4,2238967.0472124615,0,0,1.6345076162909359E-3,464440.13179650047,1.0110157472044462E-2,6946826.4786060117,9.3819278310489865E-3,107386.42953845751,0,0,5.4818000000000002E-3,164454,0,0,0,0,6.1852884349986189E-4,227646.34410488952,1750000,1977646.3441048895,12489440.694703674]
["Unallocated……………….",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," "]
["Subtotal",null,{"$f":"C70-C68","v":116905061.86472978},null,{"$f":"E70-E68","v":24421173.464972563},null,{"$f":"G70-G68","v":5322220848.0655117},null,{"$f":"I70-I68","v":24647262.497179557},null,{"$f":"K70-K68","v":284146814.10320938},null,{"$f":"M70-M68","v":687113578.38041997},null,{"$f":"O70-O68","v":11446094.179393267},null,{"$f":"Q70-Q68","v":20000000},null,{"$f":"S70-S68","v":30000000},null,{"$f":"U70-U68","v":2580472131.4651003},null,{"$f":"W70-W68","v":76488253.506765842},null,{"$f":"Y70-Y68","v":368044831.69577581},{"$f":"SUM(Z10:Z66)","v":90500000},458544831.69577581,{"$f":"SUM(C67+E67+G67+I67+K67+M67+O67+Q67+S67+U67+W67+AA67)","v":9636406049.2230568}]
["Oversight",null,{"$f":"C70*0.005","v":587462.62243582797},null,{"$f":"E70*0.005","v":122719.46464810333},{"$f":"G77*0.0075","v":36561039.277040482},{"$f":"'Program Totals'!L11*0.0075","v":36970893.745769329},null,0,null,{"$f":"K70*0.005","v":1427873.4377045697},null,{"$f":"'Program Totals'!L17*0.005","v":3366498.2880568434},null,0,null,0,null,0,null,{"$f":"(U70+W70)*0.01","v":26837983.686584506},null,0,null,{"$f":"AA75*0.0075","v":6064904.3599177012},0,{"$f":"Y68","v":6064904.3599177012},{"$f":"SUM(C68+E68+G68+I68+K68+M68+O68+Q68+S68+U68+W68+AA68)","v":75378335.605116874}]
[null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,{"$f":"SUM(C69:Z69)","v":0}]
["Subtotal",null,{"$f":"'Program Totals'!L9","v":117492524.4871656},null,{"$f":"'Program Totals'!L10","v":24543892.929620665},null,{"$f":"G77+G80+H79","v":5359191741.8112812},null,{"$f":"'Program Totals'!L12","v":24647262.497179557},null,{"$f":"'Program Totals'!L15","v":285574687.54091394},null,{"$f":"M77+I79","v":690480076.66847682},null,{"$f":"'Program Totals'!L23-O74","v":11446094.179393267},null,{"$f":"'Program Totals'!L21","v":20000000},null,{"$f":"'Program Totals'!L19","v":30000000},null,{"$f":"'Program Totals'!L37","v":2607310115.1516848},null,{"$f":"'Program Totals'!L38","v":76488253.506765842},null,{"$f":"'Program Totals'!L40-Z67","v":374109736.05569351},{"$f":"Z67","v":90500000},{"$f":"SUM(Y70+Z70)","v":464609736.05569351},9711784384.8281746,{"$f":"AB67+AB68","v":9711784384.8281746}]
["Bus and Bus Facilities Discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!L43","v":344044178.60000002},0,{"$f":"Y71","v":344044178.60000002},344044178.60000002]
["Ferry discretionary Program",null,0,null,0,null,{"$f":"'Program Totals'!L13","v":30000000},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,30000000]
["Tribal discretionary Program",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,5000000,null,0,null,0,null,0,0,0,5000000]
["National RTAP",null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Program Totals'!L22","v":2019898.9728341061},null,0,null,0,null,0,null,0,null,0,0,0,2019898.9728341061]
["Total",null,{"$f":"C70+C71+C72+C73+C74","v":117492524.4871656},null,{"$f":"E70+E71+E72+E73+E74","v":24543892.929620665},null,5389191741.8112812,null,24647262.497179557,null,285574687.54091394,null,690480076.66847682,null,13465993.152227374,null,20000000,null,35000000,null,2607310115.1516848,null,76488253.506765842,null,718153914.65569353,90500000,808653914.65569353,10092848462.401009,{"$f":"'Program Totals'!L61","v":10092848462.401009},{"$f":"AC70+AB71+AB72+AB73+AB74","v":10092848462.401009}]
[{"$nulls":28},{"$f":"AB70+AB71+AB72+AB73+AB74","v":10092848462.401009}]
[{"$nulls":6},{"$f":"'Program Totals'!L14","v":4874805236.9387312},{"$nulls":5},{"$f":"'Program Totals'!L18","v":604833664.45914125}]
["*Allocations for UZAs that are within multiple-states are split between the applicable states."]
[{"$nulls":6},{"$f":"'Program Totals'!L46","v":300668842.63370407},{"$f":"G79*0.715147032","v":215022430.4243685},{"$f":"G79-H79","v":85646412.209335566}]
[{"$nulls":6},{"$f":"'Program Totals'!L47","v":269364074.44818091},null,{"$f":"SUM(I10:I66)-I67","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0,0]
[]
[{"$nulls":29},{"$f":"AD75-AC75","v":0}]

{"sheet":"State Totals","index":10,"n_rows":84,"n_cols":7,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[null,"Final Run -- ESTIMATED APPORTIONMENTS/ALLOCATIONS BY STATE PER YEAR "]
[null,"FY 15","FY 16","FY 17","FY 18 ","FY 19","FY 20"]
["State","State Total","State Total","State Total","State Total","State Total","State Total"]
["Alabama……………………………………",52838746.309576377,{"$f":"'FY 16'!AB10","v":53895399.933722191},{"$f":"'FY 17'!AB10","v":54882913.122211643},{"$f":"'FY18'!AB10","v":55938294.179682575},{"$f":"'FY19'!AB10","v":56975798.801608719},{"$f":"'FY20'!AB10","v":58082842.934467919}]
["Alaska……………………………………….",44509181.111939318,{"$f":"'FY 16'!AB11","v":51625428.6732274},{"$f":"'FY 17'!AB11","v":52586430.893094219},{"$f":"'FY18'!AB11","v":53606719.941813357},{"$f":"'FY19'!AB11","v":54555033.414569892},{"$f":"'FY20'!AB11","v":55609594.277809821}]
["American Samoa…………………………….",825834.44998067222,{"$f":"'FY 16'!AB12","v":830950.70164752367},{"$f":"'FY 17'!AB12","v":838295.49937752401},{"$f":"'FY18'!AB12","v":846118.31314226286},{"$f":"'FY19'!AB12","v":854175.93001025147},{"$f":"'FY20'!AB12","v":862408.1406819016}]
["Arizona……………………………………….",107526626.92416336,{"$f":"'FY 16'!AB13","v":109929568.53139549},{"$f":"'FY 17'!AB13","v":112124626.07416293},{"$f":"'FY18'!AB13","v":114481119.00892657},{"$f":"'FY19'!AB13","v":117005463.1280894},{"$f":"'FY20'!AB13","v":119470089.32748559}]
["Arkansas…………………………………….",30744550.881246865,{"$f":"'FY 16'!AB14","v":31650537.801273279},{"$f":"'FY 17'!AB14","v":32281902.095116682},{"$f":"'FY18'!AB14","v":32956659.830714472},{"$f":"'FY19'!AB14","v":33585908.60907501},{"$f":"'FY20'!AB14","v":34292590.983926594}]
["California…………………………………",1253984979.867434,{"$f":"'FY 16'!AB15","v":1317468210.2262456},{"$f":"'FY 17'!AB15","v":1343523065.5130818},{"$f":"'FY18'!AB15","v":1371406840.925086},{"$f":"'FY19'!AB15","v":1399901099.9714434},{"$f":"'FY20'!AB15","v":1428800364.0633559}]
["Colorado…………………………………….",111531890.7196829,{"$f":"'FY 16'!AB16","v":114618712.96995991},{"$f":"'FY 17'!AB16","v":116920877.28327045},{"$f":"'FY18'!AB16","v":119391655.04889968},{"$f":"'FY19'!AB16","v":122239166.3860936},{"$f":"'FY20'!AB16","v":124818532.95011325}]
["Connecticut………………………………",157663158.95948723,{"$f":"'FY 16'!AB17","v":166747877.32010546},{"$f":"'FY 17'!AB17","v":169453628.85767859},{"$f":"'FY18'!AB17","v":172171163.11483091},{"$f":"'FY19'!AB17","v":175543757.71056542},{"$f":"'FY20'!AB17","v":178524502.20131871}]
["Delaware…………………………………….",24593443.547752906,{"$f":"'FY 16'!AB18","v":25309285.739223726},{"$f":"'FY 17'!AB18","v":25701073.140369315},{"$f":"'FY18'!AB18","v":26092623.74248217},{"$f":"'FY19'!AB18","v":26603153.373582788},{"$f":"'FY20'!AB18","v":27042818.784079541}]
["District of Columbia……………………….",168198179.36634091,{"$f":"'FY 16'!AB19","v":199737484.51035646},{"$f":"'FY 17'!AB19","v":203238336.05269584},{"$f":"'FY18'!AB19","v":206883698.46261534},{"$f":"'FY19'!AB19","v":210465762.82443386},{"$f":"'FY20'!AB19","v":214222831.45518136}]
["Florida……………………………………….",360848078.34133577,{"$f":"'FY 16'!AB20","v":370830314.29643643},{"$f":"'FY 17'!AB20","v":378287718.12557423},{"$f":"'FY18'!AB20","v":386278460.68933195},{"$f":"'FY19'!AB20","v":393569019.94686538},{"$f":"'FY20'!AB20","v":401881815.5332697}]
["Georgia………………………………………",174055050.96458936,{"$f":"'FY 16'!AB21","v":183012058.86890996},{"$f":"'FY 17'!AB21","v":186581763.13463724},{"$f":"'FY18'!AB21","v":190380254.1418047},{"$f":"'FY19'!AB21","v":194509592.39882037},{"$f":"'FY20'!AB21","v":198474316.8055225}]
["Guam…………………………………………",1353129.7784506138,{"$f":"'FY 16'!AB22","v":1366494.4250859339},{"$f":"'FY 17'!AB22","v":1385726.406009983},{"$f":"'FY18'!AB22","v":1406209.9480299789},{"$f":"'FY19'!AB22","v":1427308.2943090368},{"$f":"'FY20'!AB22","v":1448863.8118256964}]
["Hawaii……………………………………….",41053995.820903264,{"$f":"'FY 16'!AB23","v":42177804.277409934},{"$f":"'FY 17'!AB23","v":43033629.817760229},{"$f":"'FY18'!AB23","v":43960581.379826955},{"$f":"'FY19'!AB23","v":45307476.62743561},{"$f":"'FY20'!AB23","v":46277456.80524978}]
["Idaho………………………………………….",23242375.640375413,{"$f":"'FY 16'!AB24","v":24198621.888864048},{"$f":"'FY 17'!AB24","v":24647159.253612272},{"$f":"'FY18'!AB24","v":25127247.288533937},{"$f":"'FY19'!AB24","v":25567578.531495377},{"$f":"'FY20'!AB24","v":26069692.320405956}]
["Illinois………………………………………",537023177.96849132,{"$f":"'FY 16'!AB25","v":574434634.66800308},{"$f":"'FY 17'!AB25","v":585480845.99129426},{"$f":"'FY18'!AB25","v":597240901.85237527},{"$f":"'FY19'!AB25","v":609101428.19418037},{"$f":"'FY20'!AB25","v":621263354.46239424}]
["Indiana………………………………………",87621924.115436286,{"$f":"'FY 16'!AB26","v":89514097.731611609},{"$f":"'FY 17'!AB26","v":91340643.682856038},{"$f":"'FY18'!AB26","v":93302796.779647544},{"$f":"'FY19'!AB26","v":95799196.32112965},{"$f":"'FY20'!AB26","v":97858793.55956462}]
["Iowa………………………………………….",38625979.515492029,{"$f":"'FY 16'!AB27","v":39618960.161204375},{"$f":"'FY 17'!AB27","v":40423482.756311916},{"$f":"'FY18'!AB27","v":41287627.702891149},{"$f":"'FY19'!AB27","v":42829879.586072549},{"$f":"'FY20'!AB27","v":43747989.500578135}]
["Kansas……………………………………….",34721200.398984671,{"$f":"'FY 16'!AB28","v":35647051.484830305},{"$f":"'FY 17'!AB28","v":36359895.171649389},{"$f":"'FY18'!AB28","v":37123575.211839333},{"$f":"'FY19'!AB28","v":38031054.690721929},{"$f":"'FY20'!AB28","v":38833883.794732146}]
["Kentucky……………………………………",51536662.564613424,{"$f":"'FY 16'!AB29","v":52622836.443279974},{"$f":"'FY 17'!AB29","v":53664547.378513411},{"$f":"'FY18'!AB29","v":54781804.785850167},{"$f":"'FY19'!AB29","v":55940230.85648483},{"$f":"'FY20'!AB29","v":57109858.905001223}]
["Louisiana…………………………………….",59629607.262254879,{"$f":"'FY 16'!AB30","v":61355353.926851243},{"$f":"'FY 17'!AB30","v":62580348.428796753},{"$f":"'FY18'!AB30","v":63890685.556158848},{"$f":"'FY19'!AB30","v":65058831.928013034},{"$f":"'FY20'!AB30","v":66425792.71953775}]
["Maine…………………………………………",30348164.891637016,{"$f":"'FY 16'!AB31","v":32222947.056293741},{"$f":"'FY 17'!AB31","v":32840133.18576847},{"$f":"'FY18'!AB31","v":33500527.081440516},{"$f":"'FY19'!AB31","v":34314921.306791015},{"$f":"'FY20'!AB31","v":35003493.465953894}]
["Maryland…………………………………….",230324428.92788523,{"$f":"'FY 16'!AB32","v":240125309.96965632},{"$f":"'FY 17'!AB32","v":244171732.43294567},{"$f":"'FY18'!AB32","v":248283479.62869266},{"$f":"'FY19'!AB32","v":252138184.04410243},{"$f":"'FY20'!AB32","v":256597796.84533066}]
["Massachusetts…………………………….",339311760.67416304,{"$f":"'FY 16'!AB33","v":359729860.19137478},{"$f":"'FY 17'!AB33","v":365677023.71696919},{"$f":"'FY18'!AB33","v":371687458.03518051},{"$f":"'FY19'!AB33","v":377572975.24817157},{"$f":"'FY20'!AB33","v":384082885.71371228}]
["Michigan…………………………………….",131602214.7955853,{"$f":"'FY 16'!AB34","v":133673157.06739219},{"$f":"'FY 17'!AB34","v":136425113.96464199},{"$f":"'FY18'!AB34","v":139382240.77399796},{"$f":"'FY19'!AB34","v":142597929.4681375},{"$f":"'FY20'!AB34","v":145691409.73857811}]
["Minnesota………………………………….",101583604.72167662,{"$f":"'FY 16'!AB35","v":106375142.70109497},{"$f":"'FY 17'!AB35","v":108481379.33561546},{"$f":"'FY18'!AB35","v":110741154.38576448},{"$f":"'FY19'!AB35","v":113535596.36009161},{"$f":"'FY20'!AB35","v":115897694.32573393}]
["Mississippi………………………………….",28244679.465637866,{"$f":"'FY 16'!AB36","v":29251669.701278284},{"$f":"'FY 17'!AB36","v":29815339.800403815},{"$f":"'FY18'!AB36","v":30417129.334767014},{"$f":"'FY19'!AB36","v":31135280.61798609},{"$f":"'FY20'!AB36","v":31769726.239279091}]
["Missouri…………………………………….",94320943.120430261,{"$f":"'FY 16'!AB37","v":97989234.268071607},{"$f":"'FY 17'!AB37","v":99942314.975732416},{"$f":"'FY18'!AB37","v":102028634.32206221},{"$f":"'FY19'!AB37","v":104260944.30325586},{"$f":"'FY20'!AB37","v":106439218.8880281}]
["Montana……………………………………",19129871.145465404,{"$f":"'FY 16'!AB38","v":20189160.344164267},{"$f":"'FY 17'!AB38","v":20547538.247560184},{"$f":"'FY18'!AB38","v":20930710.621854395},{"$f":"'FY19'!AB38","v":21513897.005967963},{"$f":"'FY20'!AB38","v":21920038.482544743}]
["N. Mariana Islands………………………….",811989.63611457823,{"$f":"'FY 16'!AB39","v":816885.49624256277},{"$f":"'FY 17'!AB39","v":823921.83483190881},{"$f":"'FY18'!AB39","v":831415.91507531935},{"$f":"'FY19'!AB39","v":839134.90588605974},{"$f":"'FY20'!AB39","v":847021.17048732308}]
["Nebraska…………………………………….",23591336.991966181,{"$f":"'FY 16'!AB40","v":24436766.21481451},{"$f":"'FY 17'!AB40","v":24902864.739297099},{"$f":"'FY18'!AB40","v":25401364.64451392},{"$f":"'FY19'!AB40","v":25867517.210315548},{"$f":"'FY20'!AB40","v":26389450.287593137}]
["Nevada……………………………………….",57172865.618546136,{"$f":"'FY 16'!AB41","v":58568600.249422051},{"$f":"'FY 17'!AB41","v":59745129.789582118},{"$f":"'FY18'!AB41","v":61010635.805808403},{"$f":"'FY19'!AB41","v":62094163.957357243},{"$f":"'FY20'!AB41","v":63408582.946132541}]
["New Hampshire…………………………….",15671744.11582025,{"$f":"'FY 16'!AB42","v":16348700.828591164},{"$f":"'FY 17'!AB42","v":16655446.058711208},{"$f":"'FY18'!AB42","v":16984447.869417895},{"$f":"'FY19'!AB42","v":17279946.392393138},{"$f":"'FY20'!AB42","v":17623297.999534909}]
["New Jersey………………………………….",573263437.00570142,{"$f":"'FY 16'!AB43","v":600206410.59638119},{"$f":"'FY 17'!AB43","v":610554099.4802779},{"$f":"'FY18'!AB43","v":621157489.68005419},{"$f":"'FY19'!AB43","v":630788783.46782494},{"$f":"'FY20'!AB43","v":642180358.99979198}]
["New Mexico…………………………………",43810139.300064571,{"$f":"'FY 16'!AB44","v":45479143.656379335},{"$f":"'FY 17'!AB44","v":46375939.954116657},{"$f":"'FY18'!AB44","v":47339617.650971159},{"$f":"'FY19'!AB44","v":48338006.222127937},{"$f":"'FY20'!AB44","v":49341315.409297809}]
["New York…………………………………….",1342157884.125746,{"$f":"'FY 16'!AB45","v":1444263279.4034612},{"$f":"'FY 17'!AB45","v":1470596038.041575},{"$f":"'FY18'!AB45","v":1498180728.615082},{"$f":"'FY19'!AB45","v":1523909155.5338607},{"$f":"'FY20'!AB45","v":1552716389.6444678}]
["North Carolina……………………………………",114759872.95171516,{"$f":"'FY 16'!AB46","v":116782034.33839507},{"$f":"'FY 17'!AB46","v":119136874.37309074},{"$f":"'FY18'!AB46","v":121659719.16704394},{"$f":"'FY19'!AB46","v":124046200.45432372},{"$f":"'FY20'!AB46","v":126683974.80071297}]
["North Dakota……………………………….",13689173.595636988,{"$f":"'FY 16'!AB47","v":14500491.85125538},{"$f":"'FY 17'!AB47","v":14754248.552811276},{"$f":"'FY18'!AB47","v":15025978.401385477},{"$f":"'FY19'!AB47","v":15536146.7108889},{"$f":"'FY20'!AB47","v":15826001.601152949}]
["Ohio…………………………………………",174852835.74649885,{"$f":"'FY 16'!AB48","v":179927727.96618223},{"$f":"'FY 17'!AB48","v":183526137.20321724},{"$f":"'FY18'!AB48","v":187376239.63367149},{"$f":"'FY19'!AB48","v":190956910.89935344},{"$f":"'FY20'!AB48","v":194964160.17748317}]
["Oklahoma……………………………………",47171865.076667719,{"$f":"'FY 16'!AB49","v":49690521.213069811},{"$f":"'FY 17'!AB49","v":50502206.966230705},{"$f":"'FY18'!AB49","v":51368977.388422355},{"$f":"'FY19'!AB49","v":52170951.197703466},{"$f":"'FY20'!AB49","v":53079552.612245418}]
["Oregon……………………………………….",93960862.60211499,{"$f":"'FY 16'!AB50","v":98155573.74370563},{"$f":"'FY 17'!AB50","v":100089189.44197728},{"$f":"'FY18'!AB50","v":102160155.1926446},{"$f":"'FY19'!AB50","v":104230003.00158675},{"$f":"'FY20'!AB50","v":106381040.42490412}]
["Pennsylvania……………………………….",387365824.90586275,{"$f":"'FY 16'!AB51","v":413084497.87512583},{"$f":"'FY 17'!AB51","v":420935821.84781086},{"$f":"'FY18'!AB51","v":429280565.87474912},{"$f":"'FY19'!AB51","v":438670071.41310799},{"$f":"'FY20'!AB51","v":447340759.94893396}]
["Puerto Rico………………………………….",67260622.84324491,{"$f":"'FY 16'!AB52","v":68960340.245719954},{"$f":"'FY 17'!AB52","v":70403090.988546282},{"$f":"'FY18'!AB52","v":71970085.569306597},{"$f":"'FY19'!AB52","v":74078304.46472393},{"$f":"'FY20'!AB52","v":75705728.840453058}]
["Rhode Island………………………………",36370776.718488581,{"$f":"'FY 16'!AB53","v":37669482.757191494},{"$f":"'FY 17'!AB53","v":38224247.935255267},{"$f":"'FY18'!AB53","v":38764677.655161589},{"$f":"'FY19'!AB53","v":39263150.977759883},{"$f":"'FY20'!AB53","v":39875751.960125908}]
["South Carolina………………………………",46830050.116782852,{"$f":"'FY 16'!AB54","v":47871638.051981233},{"$f":"'FY 17'!AB54","v":48819577.964532018},{"$f":"'FY18'!AB54","v":49830587.344048426},{"$f":"'FY19'!AB54","v":50819486.295962915},{"$f":"'FY20'!AB54","v":51881824.299382262}]
["South Dakota……………………………….",15500615.732969012,{"$f":"'FY 16'!AB55","v":16615356.960404852},{"$f":"'FY 17'!AB55","v":16877302.566149879},{"$f":"'FY18'!AB55","v":17157454.370418023},{"$f":"'FY19'!AB55","v":17499310.695344701},{"$f":"'FY20'!AB55","v":17794270.558667641}]
["Tennessee………………………………….",85414173.837452203,{"$f":"'FY 16'!AB56","v":87455463.32545568},{"$f":"'FY 17'!AB56","v":89210411.091542244},{"$f":"'FY18'!AB56","v":91091849.953660205},{"$f":"'FY19'!AB56","v":92833518.780471668},{"$f":"'FY20'!AB56","v":94795606.128691718}]
["Texas…………………………………………",415592412.47129476,{"$f":"'FY 16'!AB57","v":418547078.95538044},{"$f":"'FY 17'!AB57","v":427069294.9876368},{"$f":"'FY18'!AB57","v":436204251.26860529},{"$f":"'FY19'!AB57","v":444293603.54251122},{"$f":"'FY20'!AB57","v":453806214.95658183}]
["Utah………………………………………….",70692670.568050548,{"$f":"'FY 16'!AB58","v":72409920.769781977},{"$f":"'FY 17'!AB58","v":73855775.147505239},{"$f":"'FY18'!AB58","v":75411205.191983923},{"$f":"'FY19'!AB58","v":76951916.009535119},{"$f":"'FY20'!AB58","v":78567470.078615442}]
["Vermont……………………………………",8370585.2369895615,{"$f":"'FY 16'!AB59","v":8993578.6904853843},{"$f":"'FY 17'!AB59","v":9149648.9689751286},{"$f":"'FY18'!AB59","v":9316920.1723716855},{"$f":"'FY19'!AB59","v":9830307.1723028962},{"$f":"'FY20'!AB59","v":10013036.70063528}]
["Virgin Islands………………………………",1843783.1673340281,{"$f":"'FY 16'!AB60","v":1858439.716014713},{"$f":"'FY 17'!AB60","v":1887737.6343199885},{"$f":"'FY18'!AB60","v":1919754.4637580905},{"$f":"'FY19'!AB60","v":1946186.4762567002},{"$f":"'FY20'!AB60","v":1979037.6568968426}]
["Virginia……………………………………….",161234228.21724939,{"$f":"'FY 16'!AB61","v":164111815.60367256},{"$f":"'FY 17'!AB61","v":167491646.67275739},{"$f":"'FY18'!AB61","v":171144995.0398472},{"$f":"'FY19'!AB61","v":175630030.4945429},{"$f":"'FY20'!AB61","v":179443568.218155}]
["Washington…………………………………",231768948.02926096,{"$f":"'FY 16'!AB62","v":244940420.42540699},{"$f":"'FY 17'!AB62","v":249771732.84348354},{"$f":"'FY18'!AB62","v":254951297.11048159},{"$f":"'FY19'!AB62","v":261144863.45397824},{"$f":"'FY20'!AB62","v":266532075.04316986}]
["West Virginia………………………………",24824408.331554729,{"$f":"'FY 16'!AB63","v":25763816.358421814},{"$f":"'FY 17'!AB63","v":26230109.971223112},{"$f":"'FY18'!AB63","v":26729734.432280328},{"$f":"'FY19'!AB63","v":27796755.972676832},{"$f":"'FY20'!AB63","v":28331741.894791488}]
["Wisconsin…………………………………",80216786.922118753,{"$f":"'FY 16'!AB64","v":82142223.016752005},{"$f":"'FY 17'!AB64","v":83785698.587795585},{"$f":"'FY18'!AB64","v":85552785.853594393},{"$f":"'FY19'!AB64","v":88028302.831771001},{"$f":"'FY20'!AB64","v":89887719.133785605}]
["Wyoming………………………………….",10937600.008741822,{"$f":"'FY 16'!AB65","v":11597917.061335448},{"$f":"'FY 17'!AB65","v":11808488.995035727},{"$f":"'FY18'!AB65","v":12033228.332627222},{"$f":"'FY19'!AB65","v":12253695.27167026},{"$f":"'FY20'!AB65","v":12489440.694703674}]
["Unallocated……………….",0,0,{"$f":"'FY 17'!AB66","v":0},0,{"$f":"'FY19'!AB66","v":0},{"$f":"'FY20'!AB66","v":0}]
["Subtotal",8482130936.1893997,{"$f":"SUM(C4:C60)","v":8917346291.25},9086420166.9759998,9265382534.6852245,9449037069.6857433,{"$f":"SUM(G4:G60)","v":9636406049.223053}]
["Oversight (2)",54195663.875,{"$f":"'FY 16'!AB68","v":69398479.75},{"$f":"'FY 17'!AB68","v":70788810.808999985},{"$f":"'FY18'!AB68","v":72269968.710988984},{"$f":"'FY19'!AB68","v":73805014.029361963},{"$f":"'FY20'!AB68","v":75378335.605116874}]
[null,0,0,0,0,0,0]
["State Subtotal",{"$f":"B61+B62","v":8536326600.0643997},{"$f":"C61+C62","v":8986744771},9157208977.7849998,9337652503.3962135,9522842083.7151051,9711784384.8281708]
[]
["Ferry discretionary Program",30000000,{"$f":"'Program Totals'!D13","v":30000000},{"$f":"'Program Totals'!F13","v":30000000},{"$f":"'Program Totals'!H13","v":30000000},{"$f":"'Program Totals'!J13","v":30000000},{"$f":"'Program Totals'!L13","v":30000000}]
["Tribal discretionary Program",5000000,{"$f":"'Program Totals'!D20","v":5000000},{"$f":"'Program Totals'!F20","v":5000000},{"$f":"'Program Totals'!H20","v":5000000},{"$f":"'Program Totals'!J20","v":5000000},{"$f":"'Program Totals'!L20","v":5000000}]
["National RTAP",1823400,{"$f":"'Program Totals'!D22","v":1859868},{"$f":"'Program Totals'!F22","v":1897065.3599999999},{"$f":"'Program Totals'!H22","v":1936903.7325599999},{"$f":"'Program Totals'!J22","v":1977966.0916902719},{"$f":"'Program Totals'!L22","v":2019898.9728341061}]
["Bus discretionary ",0,{"$f":"'Program Totals'!D43","v":268000000},{"$f":"'Program Totals'!F43","v":283600000},{"$f":"'Program Totals'!H43","v":301514000},{"$f":"'Program Totals'!J43","v":322059980},{"$f":"'Program Totals'!L43","v":344044178.60000002}]
["Pilot Program for Enhanced Mobility",null,{"$f":"'Program Totals'!D16","v":2000000},{"$f":"'Program Totals'!F16","v":3000000},{"$f":"'Program Totals'!H16","v":3250000},{"$f":"'Program Totals'!J16","v":3500000},{"$f":"'Program Totals'!L16","v":3500000}]
["Research",null,{"$f":"'Program Totals'!D24","v":20000000},{"$f":"'Program Totals'!F24","v":20000000},{"$f":"'Program Totals'!H24","v":20000000},{"$f":"'Program Totals'!J24","v":20000000},{"$f":"'Program Totals'!L24","v":20000000}]
["Component Testing",null,{"$f":"'Program Totals'!D29","v":3000000},{"$f":"'Program Totals'!F29","v":3000000},{"$f":"'Program Totals'!H29","v":3000000},{"$f":"'Program Totals'!J29","v":3000000},{"$f":"'Program Totals'!L29","v":3000000}]
["TCRP",null,{"$f":"'Program Totals'!D30","v":5000000},{"$f":"'Program Totals'!F30","v":5000000},{"$f":"'Program Totals'!H30","v":5000000},{"$f":"'Program Totals'!J30","v":5000000},{"$f":"'Program Totals'!L30","v":5000000}]
["Transit Oriented Development",10000000,{"$f":"'Program Totals'!D7","v":10000000},{"$f":"'Program Totals'!F7","v":10000000},{"$f":"'Program Totals'!H7","v":10000000},{"$f":"'Program Totals'!J7","v":10000000},{"$f":"'Program Totals'!L7","v":10000000}]
["National Transit Database",3850000,{"$f":"'Program Totals'!D35","v":4000000},{"$f":"'Program Totals'!F35","v":4000000},{"$f":"'Program Totals'!H35","v":4000000},{"$f":"'Program Totals'!J35","v":4000000},{"$f":"'Program Totals'!L35","v":4000000}]
["Human Resources and Training",5000000,{"$f":"'Program Totals'!D33","v":9000000},{"$f":"'Program Totals'!F33","v":9000000},{"$f":"'Program Totals'!H33","v":9000000},{"$f":"'Program Totals'!J33","v":9000000},{"$f":"'Program Totals'!L33","v":9000000}]
["Bus Testing ",3000000,{"$f":"'Program Totals'!D32","v":3000000},{"$f":"'Program Totals'!F32","v":3000000},{"$f":"'Program Totals'!H32","v":3000000},{"$f":"'Program Totals'!J32","v":3000000},{"$f":"'Program Totals'!L32","v":3000000}]
["Positive Train Control",null,null,{"$f":"'Program Totals'!F48","v":199000000}]
["TOTAL",{"$f":"B64+SUM(B66:B77)","v":8595000000.0643997},{"$f":"SUM(C64:C78)","v":9347604639},9733706043.1450005,9733353407.1287727,9939380029.8067951,{"$f":"SUM(G64:G78)","v":10150348462.401005}]
["Trust Fund",8595000000.0643997,8723564000,8879211000,9059459000,9240647000,9617580000]
["Differential ",0,{"$f":"C79-C80","v":624040639},854495043.14500046,673894407.12877274,698733029.80679512,532768462.40100479]
[null,{"$f":"'Program Totals'!C4","v":8595000000},{"$f":"'Program Totals'!D4","v":9347604639},{"$f":"'Program Totals'!F4","v":9733706043.1449986},{"$f":"'Program Totals'!H4","v":9733353407.1287727},{"$f":"'Program Totals'!J4","v":9939380029.8067932},{"$f":"'Program Totals'!L4","v":10150348462.401009}]
[]
["Disclaimer: This technical drafting assistance is provided in response to a Congressional request and is not intended to reflect the viewpoint or policies of any element of the Department of Transportation or the Administration."]

{"sheet":"Program Totals","index":11,"n_rows":61,"n_cols":14,"rows_kept":61,"cut":false,"hidden":false,"merged":[[2,0,2,2],[2,3,2,10],[48,0,48,2],[48,3,48,13]]}
[null,null,"MAP-21 FISCAL YEAR 2015 ENACTED LEVELS","FY 2016","STRR 2016","FY 2017","STRR 2017","FY 2018","STRR 2018","FY 2019","STRR 2019","FY 2020","STRR 2020","TOTALS"]
[null,"Contract Authority/Obligation Limtiation",8595000000,9347907411,{"$nulls":9},{"$error":"#REF!"}]
["Trust Fund"]
[null,"Obligation Limitation/Contract Authority",8595000000,{"$f":"D7+D8+D11+D15+D16+D17+D24+D29+D30+D32+D33+D35+D36+D39+D45","v":9347604639},null,{"$f":"F7+F8+F11+F15+F16+F17+F24+F29+F30+F32+F33+F35+F36+F39+F45+F48","v":9733706043.1449986},{"$f":"G7+G8+G11+G15+G16+G17+G24+G29+G30+G32+G33+G35+G36+G39+G45","v":8495261000},9733353407.1287727,8786171000,9939380029.8067932,8961993500,10150348462.401009,null,48705670513.578117]
[null,"Balance of CA",".",{"$nulls":10},{"$error":"#REF!"}]
[{"$nulls":13},{"$error":"#REF!"}]
["5303 (20005(b))","Transit Oriented Development (Discretionary Pilot)",10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[5305,"Planning Programs",128800000,130732000,128800000,133398932.79999998,12800000,136200310.38879997,131415000,139087756.96904254,134043000,142036417.41678625,136775000]
[5303,"Metropolitan Transportation Planning",106543360,{"$f":"D8*0.8272","v":108141510.40000001},null,{"$f":"F8*0.8272","v":110347597.21215999},10588160,112664896.75361533,108706488,115053392.56479199,110880369.60000001,117492524.4871656]
[5304,"Statewide Transportation Planning",22256640,{"$f":"D8*0.1728","v":22590489.600000001},null,{"$f":"F8*0.1728","v":23051335.587839998},2211840,23535413.635184634,22708512,24034364.404250551,23162630.400000002,24543892.929620665]
[5307,"Urbanized Area Formula Grants ",4458650000,4538905700,4458650000,4629683814,4458650000,4726907174.0939999,4549161000,4827117606.1847935,4640144000,4929452499.4359112,4734724000]
[5307,"Operational Support Of State Safety Oversight",22293250,{"$f":"D11*0.005","v":22694528.5},null,{"$f":"F11*0.005","v":23148419.07},22293250,23634535.870469999,22745805,24135588.030923966,23200720,24647262.497179557]
[5307,"Passenger Ferry Boat Program",30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000]
[5307,"Urbanized Area Formula Grants",4406356750,{"$f":"D11-D12-D13","v":4486211171.5},null,{"$f":"F11-F12-F13","v":4576535394.9300003},4406356750,4673272638.2235298,4496415195,4772982018.1538696,4586943280,4874805236.9387312]
[5310,"Enhanced Mobility of Seniors and Individuals with Disabilities",258300000,262949400,262175000,268208388,266841000,273840764.148,272258000,279646188.34793764,277703000,285574687.54091394,283364000]
[5310,"Pilot Program for Enhanced Mobility",null,2000000,null,3000000,null,3250000,null,3500000,null,3500000]
[5311,"Formula Grants for Rural Areas",607800000,619956000,607800000,632355120,607800000,645634577.51999998,620138000,659322030.56342399,632541000,673299657.61136866,645434000]
[5311,"Formula Grants for Rural Areas",543820600,{"$f":"D17-D19-D20-D21-D23","v":552556880},null,{"$f":"F17-F19-F20-F21-F23","v":564708017.60000002},555644000,577721885.96959996,567735240,591135589.95215547,579890180,604833664.45914125]
["5311(c)(1)","Public Transportation on Indian Reservations Formula",25000000,30000000,25000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,25000000]
["5311(c)(1)","Public Transportation on Indian Reservations Competitive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
["5311(c)(2)","Appalachian Development Public Transportation Assistance Program ",20000000,20000000,20000000,20000000,5000000,20000000,5000000,20000000,5000000,20000000,20000000]
[5311,"Projects of National Scope (non add within RTAP)",1823400,{"$f":"D23*0.15","v":1859868},null,{"$f":"F23*0.15","v":1897065.3599999999},1823400,1936903.7325599999,1860414,1977966.0916902719,1897623,2019898.9728341061]
[5311,"Rural Transportation Assistance Program",12156000,{"$f":"D17*0.02","v":12399120},null,{"$f":"F17*0.02","v":12647102.4},12156000,12912691.5504,12402760,13186440.611268479,12650820,13465993.152227374]
[5312,"  Transit Research **",null,20000000,null,20000000,null,20000000,null,20000000,null,20000000]
[5312,"Research, Development, Demonstration and Deployment Projects",30000000]
[5312,"Facilities and Equipment Relating to Low/No Emissions Buses",19500000]
[5312,"Low and No Emissions Buses",3000000]
[5312,"Other Research, Development, Demonstration and Deployment Projects",7500000]
[5312,"Component Testing (NEW)",null,3000000,null,3000000,null,3000000,null,3000000,null,3000000]
[5312," Transit Cooperative Research (NEW)**",null,5000000,null,5000000,null,5000000,null,5000000,null,5000000]
[5313,"Transit Cooperative Research (Moved to Research)",3000000]
[5318,"Bus Testing Facility",3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000]
["5322/5314","Human Resources and Training **(including NTI)",null,9000000,null,9000000,null,9000000,null,9000000,null,9000000]
["5322 (d)","National Transit Institute",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[5335,"National Transit Database",3850000,4000000,3850000,4000000,3850000,4000000,3850000,4000000,3850000,4000000,3850000]
[5337,"State of Good Repair Grants",2165900000,2507000000,2198389000,2549669999.9999995,2237520000,2593703557.4999995,2282941000,2638366858.6889997,2328600000,2683798368.6584506,2376064000]
[5337,"High Intensity Fixed Guideway Formula",2104171850,{"$f":"D36*0.9715","v":2435550500},null,{"$f":"F36*0.9715","v":2477004404.9999995},2173750680,2519783006.1112494,2217877181.5,2563173403.2163634,2262234900,2607310115.1516848]
[5337,"High Intensity Motorbus State of Good Repair ",61728150,{"$f":"D36*0.0285","v":71449500},null,{"$f":"F36*0.0285","v":72665594.999999985},63769320,73920551.388749987,65063818.5,75193455.472636491,66365100,76488253.506765842]
[5339,"Bus and Bus Facilities Grants ",427800000,695800000,782950000,719956000,894800000,747033476,913408000,777024468.89120007,932112500,808653914.65569353,951557500]
[5339,"   Bus and Bus Facilities Formula Grants (total)",427800000,427800000,430000000,436356000,431850000,445519476,445120000,454964488.89120007,472326000,464609736.05569351,486210000]
[5339,"Formula Allocation",362300000,337300000,364500000,345856000,366350000,355019476,379620000,364464488.89120007,406826000,374109736.05569351,420710000]
[5339,"States and Territories Minimum Allocation",65500000,90500000,65500000,90500000,65500000,90500000,65500000,90500000,65500000,90500000,65500000]
[5339,"COMPETITIVE GRANTS",null,268000000,352950000,283600000,462950000,301514000,468288000,322059980,458459000,344044178.60000002,484816000]
[5339,"No/Low Competitive Grant Program (from within Competitive Program)",null,"[$55,000,000]",null,"[$55,000,000]",null,"[$55,000,000]",null,"[$55,000,000]",479231500,"[$55,000,000]"]
[5340,"Growing States and High Density States Formula",525900000,536261539,null,544433788.34500003,null,552783547.47797489,null,561315120.16139603,null,570032917.08188498]
[5340,"Growing State Apportionments ",262950000,272297082.5,{"$f":"E45*0.5","v":0},279129509.5625,{"$f":"G45*0.5","v":0},286132747.30156249,0,293311065.98410153,0,300668842.63370407,284816000]
[5340,"High Density State Apportionments",262950000,263964456.49999997,0,265304278.78249997,{"$f":"G45*0.5","v":0},266650800.17641246,0,268004054.17729449,0,269364074.44818091]
[null,"Positive Train Control",null,null,null,199000000]
["General Fund"]
[5308,"Expedited Program for Project Delivery of Capital Investment Grants",null,0,null,null,null,0,null,0]
[5309,"Capital Investment Grants",2120000000,2301785760,2029000000,2301785760,2065000000,2301785760,2106000000,2301785760,2149000000,2301785760,2193000000]
[5312,"Transit Research **",33000000,20000000,33495000,20000000,34091000,20000000,34783000,20000000,35479000,20000000,36202000]
[5314,"Technical Assistance and Training",4000000,5000000,6156000,5000000,8152000,5000000,10468000,5000000,12796000,5000000,15216000]
[5322,"Human Resources and Training **",500000]
[5334,"Administrative Expenses",105933000,115016543,105933000,115016543,105933000,115016543,105933000,115016543,105933000,115016543,105933000]
[5329,"Safety Oversight",5000000,5000000,null,5000000,null,5000000,null,5000000,null,5000000]
[5326,"Transit Asset Management",2000000,2000000,null,2000000,null,2000000,null,2000000,null,2000000]
[]
[null,null,2270433000]
[]
[null,null,null,{"$f":"D8+D11+D15+D17+D36+D39+D45","v":9291604639},null,{"$f":"F8+F11+F15+F17+F36+F39+F45","v":9477706043.1449986},8478411000,9676103407.1287727,8769321000,9881880029.8067932,8945143500,{"$f":"L8+L11+L15+L17+L36+L39+L45","v":10092848462.401009}]