{"text_format":"2","workbook":"ods","n_sheets":3,"sheets":["FY 2024 TABLE 15","Division Source","Source Data"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":21,"comments":9,"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":"iso_in_file"}

{"sheet":"FY 2024 TABLE 15","index":0,"n_rows":156,"n_cols":13,"rows_kept":156,"cut":false,"hidden":false,"merged":[[5,7,5,8],[6,3,6,4],[6,5,6,6],[6,7,6,8],[6,9,6,10],[6,11,6,12],[147,0,147,12],[148,0,148,12],[149,0,149,12],[150,0,150,12],[151,0,151,12],[152,0,152,12],[153,0,153,12],[154,0,154,12]]}
["Table 15 of the Superintendent's Annual Report for Virginia "]
["Sources of Financial Support for Expenditures, Total Expenditures for Operations 1, 8 and Total Per Pupil Expenditures for Operations",{"$nulls":4},"Per Pupil Expenditure"]
["Fiscal Year 2024"]
[]
[null,null,"End-of-Year"]
[null,null,"ADM for",{"$nulls":4},"State Retail Sales"]
[null,null,"Determining","Local 3",null,"State",null,"And Use Tax 4",null,"Federal",null,"Total"]
[null,null,"Cost Per",null,"Per",null,"Per",null,"Per",null,"Per","Expenditures for","Per Pupil"]
[{"$f":"of:=#REF!","v":""},"School Division","Pupil 2","Amount","Pupil","Amount","Pupil","Amount","Pupil","Amount","Pupil","Operations 3","Expenditure 5"]
[null,"COUNTIES"]
[1,"Accomack",4757.35,20301910.31,4267,38445925.8,8081,6009078.6,1263,12990612.31,2731,77747527.02,16343]
[2,"Albemarle",13840.91,205556956.07,14851,54836933.58,3962,21141568.36,1527,14309384.27,1034,295844842.28,21375]
[3,"Alleghany Highlands",2793.89,12426177.34,4448,25567108.69,9151,3778505,1352,5554571.43,1988,47326362.46,16939]
[4,"Amelia",1585.71,6860297.82999999,4326,12233875.9,7715,2487402.84,1569,2772775.26,1749,24354351.83,15359]
[5,"Amherst",3923.25,16466172.45,4197,33423151.54,8519,5881097.42,1499,6860015.04,1749,62630436.45,15964]
[6,"Appomattox",2344.19,10148796.51,4329,15411816.94,6574,3207177.76,1368,3477853.34,1484,32245644.55,13756]
[7,"Arlington",27856.74,600159925.4,21545,69513951.13,2495,36550281.63,1312,24198908.81,869,730423066.97,"   #1   26,221"]
[8,"Augusta",10048.8,50762158.65,5052,68217734.91,6789,14586709.92,1452,13716727.31,1365,147283330.79,14657]
[9,"Bath",508.72,9005602.55,17702,1698367.78,3339,652151.7,1282,1090342.12,2143,12446464.15,24466]
[10,"Bedford County ",8964.5,37400216.82,4172,62368233.7,6957,15345149.24,1712,10509970.2,1172,125623569.96,14013]
[11,"Bland",800.66,3839999.25,4796,6440191.76,8044,868154.64,1084,1021955.42,1276,12170301.07,15200]
[12,"Botetourt",4444.62,31297801.55,7042,27171384.89,6113,6518035.08,1466,5913943.52,1331,70901165.04,15952]
[13,"Brunswick",1375.73,8567464.98,6228,11991988.24,8717,2328492.42,1693,5195240,3776,28083185.64,20413]
[14,"Buchanan",2358.23,14571783.37,6179,16402223.81,6955,3324974.62,1410,8408474.07,3566,42707455.87,18110]
[15,"Buckingham",1917.97,8749556.75,4562,16529259.93,8618,2933466.32,1529,5324987.85,2776,33537270.85,17486]
[16,"Campbell",7829.17,32294254.42,4125,54708130.95,6988,10686108.94,1365,11568396.16,1478,109256890.47,13955]
[17,"Caroline",4532.9,19511476.21,4304,28728302.83,6338,6552062.7,1445,8821657.38,1946,63613499.12,14034]
[18,"Carroll",3428.88,14007027.99,4085,28577384.52,8334,5016922.1,1463,15910244.72,4640,63511579.33,18523]
[19,"Charles City",526.05,7231532.83,13747,3262132.56,6201,925859.82,1760,1976276.76,3757,13395801.97,"   #2   25,465"]
[20,"Charlotte",1688.09,5429180.1,3216,15875335.5,9404,2229052.6,1320,4860299.45,2879,28393867.65,16820]
[21,"Chesterfield",63681.57,355253635.09,5579,403356295.52,6334,83195164.98,1306,82239153.87,1291,924044249.46,14510]
[22,"Clarke",1920.96,16096516.72,8379,8171242.77,4254,2907973.28,1514,1955318.43,1018,29131051.2,15165]
[23,"Craig",468.23,2692838.12,5751,3902896.33,8335,873787.22,1866,929587.72,1985,8399109.39,17938]
[24,"Culpeper",8361.54,41117224.36,4917,51590992.1,6170,12031532.22,1439,9975229.75,1193,114714978.43,13719]
[25,"Cumberland",1239.91,5634981.27,4545,11666385.37,9409,1789701.3,1443,3869783.37,3121,22960851.31,18518]
[26,"Dickenson",1861.65,3732985.78,2005,18413595.62,9891,2577190.82,1384,6191589,3326,30915361.22,16606]
[27,"Dinwiddie",4230.79,18491934.64,4371,34694167.12,8200,5595646.28,1323,9923420.44,2346,68705168.48,16239]
[28,"Essex",1125.35,7504387.49,6668,8507832.24,7560,1828561.22,1625,3170632.96,2817,21011413.91,18671]
[29,"Fairfax County/City6",180750.19,2516163150.23,13921,733162446.86,4056,248417057.25,1374,235609690.49,1304,3733352344.83,20655]
[30,"Fauquier",10805.28,98445972.28,9111,50142788.81,4641,16230711.24,1502,11861417.79,1098,176680890.12,16351]
[31,"Floyd",1704.86,7369538.45,4323,12696421.78,7447,2801469.86,1643,3042277.04,1784,25909707.13,15198]
[32,"Fluvanna",3349.09,21031656.11,6280,22689018.55,6775,5074679.12,1515,4421645.11,1320,53216998.89,15890]
[33,"Franklin",6087.13,36650385.98,6021,42515268.29,6984,9613771.5,1579,15050494.94,2473,103829920.71,17057]
[34,"Frederick",14269.21,105342642.46,7383,85236783.76,5973,20245760.72,1419,13693034.86,960,224518221.8,15734]
[35,"Giles",3550.48,9297560.72000001,2619,28614088.17,8059,3150443,887,4365780.07,1230,45427871.96,12795]
[36,"Gloucester",4938.68,35842271.06,7257,31302554.3,6338,7295826.62,1477,6954448.11,1408,81395100.09,16481]
[37,"Goochland",2583.23,28832320.64,11161,6154330.85,2382,4183402.76,1619,2508836.37,971,41678890.62,16134]
[38,"Grayson",1566.98,7535565.15,4809,12564571.63,8018,2324689.62,1484,4591055.8,2930,27015882.2,17241]
[39,"Greene",2833.09,13365740.15,4718,20135225.79,7107,4473284.56,1579,4995033.68,1763,42969284.18,15167]
[40,"Greensville/Emporia 6",2037.12,11504739.95,5648,16365411.28,8034,2764437.61,1357,9368350.58,4599,40002939.42,19637]
[41,"Halifax",4537.15,16079768.5,3544,41889144.86,9232,6288195.26,1386,12624957.6,2783,76882066.22,16945]
[42,"Hanover",16794.66,122366751.26,7286,90056926.46,5362,21739951.54,1294,12453299.5,742,246616928.76,14684]
[43,"Henrico",50421.86,342333525.27,6789,255578863.58,5069,79059028.7,1568,77308726.35,1533,754280143.9,14959]
[44,"Henry",6917.8,17338022.03,2506,62356427.08,9014,9269739.18,1340,15866461.92,2294,104830650.21,15154]
[45,"Highland",212,2598142,12255,1879877.15,8867,289118.74,1364,428399.15,2021,5195537.04,"   #4   24,507"]
[46,"Isle Of Wight",5573.26,31953033.26,5733,35655110.22,6398,8103957.66,1454,6221627.22,1116,81933728.36,14701]
[48,"King George",4492.14,24064681.23,5357,26559837.41,5913,6434924.34,1432,5067817.02,1128,62127260,13830]
[49,"King & Queen",849.05,4973194.87,5857,6973185.41,8213,1049422.12,1236,1939054.79,2284,14934857.19,17590]
[50,"King William",2094.34,10862289.21,5186,14066504.06,6716,2931456.92,1400,3037129.57,1450,30897379.76,14753]
[51,"Lancaster",1016.73,12801412.78,12591,2511760.36,2470,1472485.46,1448,2208899.87,2173,18994558.47,18682]
[52,"Lee",2982.65,11160240.39,3742,25867806.58,8673,4059931.04,1361,10189091.45,3416,51277069.46,17192]
[53,"Loudoun",82439.13,1205785797.72,14626,388687169.71,4715,110131367.5,1336,41696474.3,506,1746300809.23,21183]
[54,"Louisa",5135.66,38215682.74,7441,27700966.18,5394,7243604.88,1410,13105606.56,2552,86265860.36,16797]
[55,"Lunenburg",1573.36,6469118.42,4112,14287731.07,9081,2189889.52,1392,3768719.67,2395,26715458.68,16980]
[56,"Madison",1668.53,10409786.75,6239,9766206.52,5853,2732885.16,1638,2886185.99,1730,25795064.42,15460]
[57,"Mathews",821.34,10169781.66,12382,4512891.25,5495,1282304.4,1561,1537350.65,1872,17502327.96,21309]
[58,"Mecklenburg",3865.22,22278029.55,5764,27854362.24,7206,5067331.46,1311,9008409.03,2331,64208132.28,16612]
[59,"Middlesex",1214.67,12080478.16,9945,5181533.48,4266,1464062.2,1205,2585385.83,2128,21311459.67,17545]
[60,"Montgomery",9566.78,61082589.1,6385,57639221.54,6025,15057624.22,1574,10840244.03,1133,144619678.89,15117]
[62,"Nelson",1474.85,19139466.19,12977,5963577.91,4044,2327424.06,1578,4672098.45,3168,32102566.61,21767]
[63,"New Kent",3541.44,20636224.28,5827,19977592.2,5641,4515712.7,1275,4112658.54,1161,49242187.72,13905]
[65,"Northampton",1320.31,10350119.92,7839,9312765.67,7053,2028798.94,1537,3879730.51,2938,25571415.04,19368]
[66,"Northumberland",1162.79,13041783.96,11216,4361660.45,3751,1575274.2,1355,4221818.53,3631,23200537.14,19952]
[67,"Nottoway",1824.6,6524056.1,3576,16102976.44,8825,2654424.66,1455,8543356.8,4682,33824814,18538]
[68,"Orange",5052.56,23465194.88,4644,32678491.03,6468,7088479.6,1403,9081200.38,1797,72313365.89,14312]
[69,"Page",2985.71,14550186.59,4873,24312912.68,8143,4311941.46,1444,4867830.88,1630,48042871.61,16091]
[70,"Patrick",2354.4,7599643.61,3228,20951461.31,8899,2994225.84,1272,4574440.6,1943,36119771.36,15341]
[71,"Pittsylvania",7792.09,31625491.03,4059,64712671.21,8305,11047495.18,1418,21828450.39,2801,129214107.81,16583]
[72,"Powhatan",4171.94,30366923.29,7279,20549860.96,4926,6087339.48,1459,3717088.18,891,60721211.91,14555]
[73,"Prince Edward",1860.26,8240612.24,4430,14603312.67,7850,3140520.02,1688,7210545.75,3876,33194990.68,17844]
[74,"Prince George",6125.02,17302842.88,2825,48584412.71,7932,8039174.76,1313,11574336.55,1890,85500766.9,13959]
[75,"Prince William",90689.17,677772899.46,7474,647995659,7145,118304436.79,1305,95403303.75,1052,1539476299,16975]
[77,"Pulaski",4322.39,16939009.43,3919,34272843.74,7929,5591687.3,1294,10923409.93,2527,67726950.4,15669]
[78,"Rappahannock",771.87,11591984.68,15018,2014663.07,2610,1170817.9,1517,696835.63,903,15474301.28,20048]
[79,"Richmond",1367.8,5868342.19,4290,10467608.74,7653,1477835.4,1080,2572761.57,1881,20386547.9,14905]
[80,"Roanoke",13715.82,99644432.31,7265,84782399.36,6181,18841607.68,1374,15288695.32,1115,218557134.67,15935]
[81,"Rockbridge",2309.58,20599870.66,8919,12160049.45,5265,3930632.36,1702,4501553.24,1949,41192105.71,17835]
[82,"Rockingham",11554.51,69375129.9,6004,77932979.89,6745,17264686.12,1494,14355156.79,1242,178927952.7,15486]
[83,"Russell",3415.33,8079234.52999999,2366,31168265.57,9126,4593851.46,1345,7869721.34,2304,51711072.9,15141]
[84,"Scott",4251.93,11797633.95,2775,46390522.5,10910,3885890.02,914,8003398.56,1882,70077445.03,16481]
[85,"Shenandoah",5655.02,32812512.33,5802,38215257.63,6758,8713701.38,1541,11194554.02,1980,90936025.36,16081]
[86,"Smyth",3869.45,12911420.64,3337,36119918.68,9335,5516111.06,1426,12530099.43,3238,67077549.81,17335]
[87,"Southampton",2472.54,12096466.55,4892,19994846.27,8087,3264371.78,1320,3713774.82,1502,39069459.42,15801]
[88,"Spotsylvania",23865.69,139265102.34,5835,152930852.47,6408,33052930.34,1385,31468132.42,1319,356717017.57,14947]
[89,"Stafford",31662.95,163413015.97,5161,206751753.6,6530,41058860.32,1297,33389600.15,1055,444613230.04,14042]
[90,"Surry",689.88,12613305.32,18283,2538954.71,3680,923003.34,1338,2860548.83,4146,18935812.2,27448]
[91,"Sussex",1010.28,9582629.93,9485,9399397.24,9304,1451133.32,1436,5036801.66,4986,25469962.15,"    #3   25211"]
[92,"Tazewell",5271.56,12327601.66,2339,43450643.98,8242,7060490.68,1339,27850303.31,5283,90689039.63,17203]
[93,"Warren",5107.37,29942674.74,5863,29004671.25,5679,8236772.16,1613,9639194.33,1887,76823312.48,15042]
[94,"Washington",6748.62,30707807.45,4550,48500300.04,7187,9435442.04,1398,12428255.89,1842,101071805.42,14977]
[95,"Westmoreland",1554.5,11927428.81,7673,13392381.65,8615,2350574.63,1512,3667201.23,2359,31337586.32,20159]
[96,"Wise",5815.5,22604790.2,3887,40540527.42,6971,6641582.14,1142,13058467.99,2245,82845367.75,14246]
[97,"Wythe",3766.37,19451363.86,5164,23859612.67,6335,5179688.22,1375,7559924.78,2007,56050589.53,14882]
[98,"York",13021.98,70859963.87,5442,81691612.7,6273,16340826.56,1255,24170677.25,1856,193063080.38,14826]
[null,"CITIES"]
[101,"Alexandria",16572.83,266541686.78,16083,43610265.23,2631,23096056.06,1394,36002823.25,2172,369250831.32,22280]
[102,"Bristol",2151.45,11244732.35,5227,16746303,7784,3268153.54,1519,9452778.46,4394,40711967.35,18923]
[103,"Buena Vista",831.72,2185009.85,2627,8749364.92,10520,1194872.88,1437,2286518.74,2749,14415766.39,17332]
[104,"Charlottesville",4341.47,54256299.53,12497,17418654.67,4012,6914493.96,1593,16647159.5,3834,95236607.66,21936]
[106,"Colonial Heights",2904.04,23992076.49,8262,19205090.27,6613,3711607.6,1278,3937290.2,1356,50846064.56,17509]
[107,"Covington"]
[108,"Danville",5528.54,32888958.22,5949,51235746.5,9268,8308084.63,1503,26063683.3,4714,118496472.65,21434]
[109,"Falls Church",2631.12,53341476.34,20273,9258456.23,3519,3457469.62,1314,1732588.84,658,67789991.03,25765]
[110,"Fredericksburg",3489.61,33030875.92,9465,18033944.87,5168,4841825.26,1387,11981173.19,3433,67887819.24,19454]
[111,"Galax",1417.03,5547148.67000001,3915,11943400.87,8428,1462158.64,1032,3829385.54,2702,22782093.72,16077]
[112,"Hampton",19611.6,97340527.34,4963,144734033.73,7380,24957064.98,1273,53715767.57,2739,320747393.62,16355]
[113,"Harrisonburg",6801.6,36683742.59,5393,54691893.23,8041,8455384.46,1243,14961405.35,2200,114792425.63,16877]
[114,"Hopewell",3895.97,13505251.83,3466,37011863.69,9500,5023482.38,1289,13508800.69,3467,69049398.59,17723]
[115,"Lynchburg",7667.56,36785186.45,4798,56284187.53,7341,12951896.7,1689,32175497.99,4196,138196768.67,18024]
[116,"Martinsville",1813.4,6486094.29,3577,18591566.5,10252,2658574.06,1466,8288785.99,4571,36025020.84,19866]
[117,"Newport News",26035.99,132157760.22,5076,225045384.73,8644,35642470.74,1369,107357802.83,4123,500203418.52,19212]
[118,"Norfolk",26846.02,126110605.65,4698,210232900.2,7831,37371632.62,1392,91385385.48,3404,465100523.95,17325]
[119,"Norton",816.3,3016093.33,3695,7042001.3,8627,889511.5,1090,2339763.95,2866,13287370.08,16278]
[120,"Petersburg",4500.62,17485599.89,3885,40846202.26,9076,5097705.72,1133,16326024.18,3628,79755532.05,17721]
[121,"Portsmouth",12849.84,40393984.63,3144,113456825.22,8829,18601828.72,1448,53489461.84,4163,225942100.41,17583]
[122,"Radford",3186.52,9252901.49,2904,22271053.01,6989,2133017.08,669,2968495.76,932,36625467.34,11494]
[123,"Richmond",21180.55,221594436.69,10462,133626157.18,6309,31282398.58,1477,102372911.59,4833,488875904.04,23081]
[124,"Roanoke",13609.98,90315479.13,6636,115794969.18,8508,18693776.16,1374,41454632.6,3046,266258857.07,19564]
[126,"Staunton",2656.99,18127785.95,6823,17412918.03,6554,4264965.88,1605,5246886.59,1975,45052556.45,16956]
[127,"Suffolk",14432.37,76730543.67,5317,98042268.65,6793,20436643.18,1416,33542138.28,2324,228751593.78,15850]
[128,"Virginia Beach",64755.16,481917860.72,7442,370547582.33,5722,90678102.66,1400,113391288.29,1751,1056534834,16316]
[130,"Waynesboro",2998.03,24763762.89,8260,19107883.84,6373,4268595.26,1424,6478131.11,2161,54618373.1,18218]
[131,"Williamsburg/James CIty 6",11572.65,97500764.89,8425,55373159.77,4785,16366879.14,1414,13883554.41,1200,183124358.21,15824]
[132,"Winchester",4206.63,35652675.46,8475,30206949.37,7181,5316792.66,1264,13380901.24,3181,84557318.73,20101]
[135,"Franklin",1038.85,4534191.39,4365,12255915.21,11798,1667677.7,1605,3083948.52,2969,21541732.82,20736]
[136,"Chesapeake",40643.27,271114231.02,6671,268254263.1,6600,56177093.5,1382,68964936.92,1697,664510524.54,16350]
[137,"Lexington",649.79,4017814.84,6183,3896863.13,5997,808296.66,1244,493848.43,760,9216823.06,14184]
[139,"Salem",4272,24767492.4,5798,27012491.86,6323,4600937,1077,5080759.91,1189,61461681.17,14387]
[142,"Poquoson",2021.54,12571462.94,6219,11518212.71,5698,2851738.1,1411,1525739.68,755,28467153.43,14082]
[143,"Manassas",7519.68,56733733.98,7545,63214189.56,8406,9571052.38,1273,10212074.53,1358,139731050.45,18582]
[144,"Manassas Park",3424.57,15225801.63,4446,31028773.37,9061,4082164.44,1192,5021705.24,1466,55358444.68,16165]
[null,"TOWNS"]
[202,"Colonial Beach",598.04,2785375.76,4658,5801387.25,9701,699745.73,1170,1586621.16,2653,10873129.9,18181]
[207,"West Point",842.49,5096989.56,6050,7011570.2,8322,883344.96,1048,602703.24,715,13594607.96,16136]
[]
[null,"State7",1257959.93,10570240243.46,8403,7664513386.83,6093,1737049862.23,1381,2213212558.49,1759,22185016051.01,17636]
[null,null," "]
["1  Operations include regular day school, school food services, summer school, adult education, pre-kindergarten, and other education, but do not include non-regular day school programs, non-local education agency (LEA) programs, debt service, or capital outlay additions.  Non-LEA programs include expenditures made by a school division for state-operated education programs (in hospitals, clinics, and detention homes) that are located within the school division and reimbursed with state funds."]
["2  The Average Daily Membership (ADM) calculated at the end of the school year includes the ADM of pupils served in the school division and the ADM of resident pupils for whom tuition is paid to another school division, regional special education program, or private school.  It excludes students for whom the division receives tuition payments from another division or entity (i.e., out-of-state school division, Comprehensive Services Act, Interstate Compact Agreement).  This figure also includes pre-kinergarten students."]
["3  Expenditures exclude tuition payments (revenue source code 1901010 and 1901020) received from other LEAs."]
["4  Sales Tax amounts are as reported on the Annual School Report and include both the one percent and one-eighth percent."]
["5  Support by fund source may not equal total expenditures due to rounding."]
["6 Data for jointly-operated school divisions (Fairfax City and Fairfax County; Emporia City and Greensville County; and Williamsburg City and James City County) is reported under the fiscal agent division only. Fairfax County, Greensville County and Williamsburg City are the fiscal agent divisions."]
["7  State level per pupil amounts are calculated based on statewide totals.  For example: state level \"local per pupil amount\" = state level \"local amount\" divided by the state level \"End-of-Year ADM for determining Cost Per Pupil\". "]
["8  State revenues for regional Alternative Education programs and Academic Year Governor's Schools are allocated to divisions according to participation, rather than as paid to the fiscal agents for these programs."]
["End of Worksheet"]

{"sheet":"Division Source","index":1,"n_rows":132,"n_cols":3,"rows_kept":132,"cut":false,"hidden":true,"merged":[]}
["000 - <SELECT DIVISION>",null,"<SELECT DIVISION>"]
["001 - ACCOMACK",1," ACCOMACK"]
["002 - ALBEMARLE",2," ALBEMARLE"]
["003 - ALLEGHANY HIGHLANDS",3," ALLEGHANY HIGHLANDS"]
["004 - AMELIA",4," AMELIA"]
["005 - AMHERST",5," AMHERST"]
["006 - APPOMATTOX",6," APPOMATTOX"]
["007 - ARLINGTON",7," ARLINGTON"]
["008 - AUGUSTA",8," AUGUSTA"]
["009 - BATH",9," BATH"]
["010 - BEDFORD",10," BEDFORD"]
["011 - BLAND",11," BLAND"]
["012 - BOTETOURT",12," BOTETOURT"]
["013 - BRUNSWICK",13," BRUNSWICK"]
["014 - BUCHANAN",14," BUCHANAN"]
["015 - BUCKINGHAM",15," BUCKINGHAM"]
["016 - CAMPBELL",16," CAMPBELL"]
["017 - CAROLINE",17," CAROLINE"]
["018 - CARROLL",18," CARROLL"]
["019 - CHARLES CITY COUNTY",19," CHARLES CITY COUNTY"]
["020 - CHARLOTTE",20," CHARLOTTE"]
["021 - CHESTERFIELD",21," CHESTERFIELD"]
["022 - CLARKE",22," CLARKE"]
["023 - CRAIG",23," CRAIG"]
["024 - CULPEPER",24," CULPEPER"]
["025 - CUMBERLAND",25," CUMBERLAND"]
["026 - DICKENSON",26," DICKENSON"]
["027 - DINWIDDIE",27," DINWIDDIE"]
["028 - ESSEX",28," ESSEX"]
["029 - FAIRFAX",29," FAIRFAX"]
["030 - FAUQUIER",30," FAUQUIER"]
["031 - FLOYD",31," FLOYD"]
["032 - FLUVANNA",32," FLUVANNA"]
["033 - FRANKLIN",33," FRANKLIN"]
["034 - FREDERICK",34," FREDERICK"]
["035 - GILES",35," GILES"]
["036 - GLOUCESTER",36," GLOUCESTER"]
["037 - GOOCHLAND",37," GOOCHLAND"]
["038 - GRAYSON",38," GRAYSON"]
["039 - GREENE",39," GREENE"]
["040 - GREENSVILLE",40," GREENSVILLE"]
["041 - HALIFAX",41," HALIFAX"]
["042 - HANOVER",42," HANOVER"]
["043 - HENRICO",43," HENRICO"]
["044 - HENRY",44," HENRY"]
["045 - HIGHLAND",45," HIGHLAND"]
["046 - ISLE OF WIGHT",46," ISLE OF WIGHT"]
["048 - KING GEORGE",48," KING GEORGE"]
["049 - KING AND QUEEN",49," KING AND QUEEN"]
["050 - KING WILLIAM",50," KING WILLIAM"]
["051 - LANCASTER",51," LANCASTER"]
["052 - LEE",52," LEE"]
["053 - LOUDOUN",53," LOUDOUN"]
["054 - LOUISA",54," LOUISA"]
["055 - LUNENBURG",55," LUNENBURG"]
["056 - MADISON",56," MADISON"]
["057 - MATHEWS",57," MATHEWS"]
["058 - MECKLENBURG",58," MECKLENBURG"]
["059 - MIDDLESEX",59," MIDDLESEX"]
["060 - MONTGOMERY",60," MONTGOMERY"]
["062 - NELSON",62," NELSON"]
["063 - NEW KENT",63," NEW KENT"]
["065 - NORTHAMPTON",65," NORTHAMPTON"]
["066 - NORTHUMBERLAND",66," NORTHUMBERLAND"]
["067 - NOTTOWAY",67," NOTTOWAY"]
["068 - ORANGE",68," ORANGE"]
["069 - PAGE",69," PAGE"]
["070 - PATRICK",70," PATRICK"]
["071 - PITTSYLVANIA",71," PITTSYLVANIA"]
["072 - POWHATAN",72," POWHATAN"]
["073 - PRINCE EDWARD",73," PRINCE EDWARD"]
["074 - PRINCE GEORGE",74," PRINCE GEORGE"]
["075 - PRINCE WILLIAM",75," PRINCE WILLIAM"]
["077 - PULASKI",77," PULASKI"]
["078 - RAPPAHANNOCK",78," RAPPAHANNOCK"]
["079 - RICHMOND",79," RICHMOND"]
["080 - ROANOKE",80," ROANOKE"]
["081 - ROCKBRIDGE",81," ROCKBRIDGE"]
["082 - ROCKINGHAM",82," ROCKINGHAM"]
["083 - RUSSELL",83," RUSSELL"]
["084 - SCOTT",84," SCOTT"]
["085 - SHENANDOAH",85," SHENANDOAH"]
["086 - SMYTH",86," SMYTH"]
["087 - SOUTHAMPTON",87," SOUTHAMPTON"]
["088 - SPOTSYLVANIA",88," SPOTSYLVANIA"]
["089 - STAFFORD",89," STAFFORD"]
["090 - SURRY",90," SURRY"]
["091 - SUSSEX",91," SUSSEX"]
["092 - TAZEWELL",92," TAZEWELL"]
["093 - WARREN",93," WARREN"]
["094 - WASHINGTON",94," WASHINGTON"]
["095 - WESTMORELAND",95," WESTMORELAND"]
["096 - WISE",96," WISE"]
["097 - WYTHE",97," WYTHE"]
["098 - YORK",98," YORK"]
["101 - ALEXANDRIA CITY",101," ALEXANDRIA CITY"]
["102 - BRISTOL CITY",102," BRISTOL CITY"]
["103 - BUENA VISTA CITY",103," BUENA VISTA CITY"]
["104 - CHARLOTTESVILLE CITY",104," CHARLOTTESVILLE CITY"]
["106 - COLONIAL HEIGHTS CITY",106," COLONIAL HEIGHTS CITY"]
["108 - DANVILLE CITY",108," DANVILLE CITY"]
["109 - FALLS CHURCH CITY",109," FALLS CHURCH CITY"]
["110 - FREDERICKSBURG CITY",110," FREDERICKSBURG CITY"]
["111 - GALAX CITY",111," GALAX CITY"]
["112 - HAMPTON CITY",112," HAMPTON CITY"]
["113 - HARRISONBURG CITY",113," HARRISONBURG CITY"]
["114 - HOPEWELL CITY",114," HOPEWELL CITY"]
["115 - LYNCHBURG CITY",115," LYNCHBURG CITY"]
["116 - MARTINSVILLE CITY",116," MARTINSVILLE CITY"]
["117 - NEWPORT NEWS CITY",117," NEWPORT NEWS CITY"]
["118 - NORFOLK CITY",118," NORFOLK CITY"]
["119 - NORTON CITY",119," NORTON CITY"]
["120 - PETERSBURG CITY",120," PETERSBURG CITY"]
["121 - PORTSMOUTH CITY",121," PORTSMOUTH CITY"]
["122 - RADFORD CITY",122," RADFORD CITY"]
["123 - RICHMOND CITY",123," RICHMOND CITY"]
["124 - ROANOKE CITY",124," ROANOKE CITY"]
["126 - STAUNTON CITY",126," STAUNTON CITY"]
["127 - SUFFOLK CITY",127," SUFFOLK CITY"]
["128 - VIRGINIA BEACH CITY",128," VIRGINIA BEACH CITY"]
["130 - WAYNESBORO CITY",130," WAYNESBORO CITY"]
["131 - WILLIAMSBURG CITY",131," WILLIAMSBURG CITY"]
["132 - WINCHESTER CITY",132," WINCHESTER CITY"]
["135 - FRANKLIN CITY",135," FRANKLIN CITY"]
["136 - CHESAPEAKE CITY",136," CHESAPEAKE CITY"]
["137 - LEXINGTON CITY",137," LEXINGTON CITY"]
["139 - SALEM CITY",139," SALEM CITY"]
["142 - POQUOSON CITY",142," POQUOSON CITY"]
["143 - MANASSAS CITY",143," MANASSAS CITY"]
["144 - MANASSAS PARK CITY",144," MANASSAS PARK CITY"]
["202 - COLONIAL BEACH",202," COLONIAL BEACH"]
["207 - WEST POINT",207," WEST POINT"]

{"sheet":"Source Data","index":2,"n_rows":140,"n_cols":39,"rows_kept":140,"cut":false,"hidden":true,"merged":[[0,25,0,27],[0,29,0,31]]}
["Div","State Rev","S - BOY","S - EOY","S - Capital","Exp Deduct","Total State","Sales Tax","Federal","F - BOY","F - EOY","F - Capital","Total Federal","Local","Local Tuition Deduct","Expenditures","BOD EOY ADM WITH PRE-K",null,"Sales Tax FY 2024","Sales Tax FY 2025","UPDATED-Projections based on GA Conference Caboose Budget - HB30 & Big Bill Budget",{"$nulls":4},"DABS Sales Tax fy 2025",null,null,null,"DABS Sales Tax fy 2026",{"$nulls":4},"DABS Alt Ed and Govs School","Data from 2023-2024Table 15 source file with queries for Alt Ed & Govs School"]
[1,42481409.73,2183938,4518044.38,477545.55,0,{"$f":"of:=SUM([.B2]+[.C2]-[.D2]-[.E2]-[.F2])","v":39669757.8},6009078.6,12952597.01,1630441.26,1322851.07,269574.89,{"$f":"of:=SUM([.I2]+[.J2]-[.K2]-[.L2])","v":12990612.31},{"$f":"of:=SUM([.P2]-([.G2]+[.H2]+[.M2]))","v":19078078.31},0,77747527.02,{"$f":"of:=VLOOKUP([.$A2];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4757.35},null,{"$f":"of:=VLOOKUP([.A2];[.$Z$3:.$AB$138];3;0)","v":6113863.13149057},{"$f":"of:=VLOOKUP([.$A2];[.$AD$3:.$AF$138];3;0)","v":6462046.14091081},{"$nulls":5},"NUM","DIVISION","SALES TAX",null,"NUM","DIVISION","SALES TAX",null,null,"NUM","DIVISION","ALT ED AMT","GOVS SCHOOL"]
[2,56752909.06,0,0,0,0,{"$f":"of:=SUM([.B3]+[.C3]-[.D3]-[.E3]-[.F3])","v":56752909.06},21141568.36,14249044.15,358488.07,298147.95,0,{"$f":"of:=SUM([.I3]+[.J3]-[.K3]-[.L3])","v":14309384.27},{"$f":"of:=SUM([.P3]-([.G3]+[.H3]+[.M3]))","v":203640980.59},0,295844842.28,{"$f":"of:=VLOOKUP([.$A3];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":13840.91},null,{"$f":"of:=VLOOKUP([.A3];[.$Z$3:.$AB$138];3;0)","v":21562131.3820456},{"$f":"of:=VLOOKUP([.$A3];[.$AD$3:.$AF$138];3;0)","v":21728058.0640575},{"$nulls":5},1,"ACCOMACK",6113863.13149057,null,1,"ACCOMACK",6462046.14091081,null,null,1,"ACCOMACK",68145,0]
[3,26326523.69,0,0,0,0,{"$f":"of:=SUM([.B4]+[.C4]-[.D4]-[.E4]-[.F4])","v":26326523.69},3778505,5829712.57,0,0,275141.14,{"$f":"of:=SUM([.I4]+[.J4]-[.K4]-[.L4])","v":5554571.43},{"$f":"of:=SUM([.P4]-([.G4]+[.H4]+[.M4]))","v":11666762.34},0,47326362.46,{"$f":"of:=VLOOKUP([.$A4];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2793.89},null,{"$f":"of:=VLOOKUP([.A4];[.$Z$3:.$AB$138];3;0)","v":3755505.01157933},{"$f":"of:=VLOOKUP([.$A4];[.$AD$3:.$AF$138];3;0)","v":4020779.09821398},{"$nulls":5},2,"ALBEMARLE",21562131.3820456,null,2,"ALBEMARLE",21728058.0640575,null,null,2,"ALBEMARLE",0,0]
[4,12712538.6,450753,534210.7,5883,0,{"$f":"of:=SUM([.B5]+[.C5]-[.D5]-[.E5]-[.F5])","v":12623197.9},2487402.84,3657993.97,0,0,885218.71,{"$f":"of:=SUM([.I5]+[.J5]-[.K5]-[.L5])","v":2772775.26},{"$f":"of:=SUM([.P5]-([.G5]+[.H5]+[.M5]))","v":6470975.83},0,24354351.83,{"$f":"of:=VLOOKUP([.$A5];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1585.71},null,{"$f":"of:=VLOOKUP([.A5];[.$Z$3:.$AB$138];3;0)","v":2440163.33082555},{"$f":"of:=VLOOKUP([.$A5];[.$AD$3:.$AF$138];3;0)","v":2588613.75034931},{"$nulls":5},3,"ALLEGHANY",3755505.01157933,null,3,"ALLEGHANY",4020779.09821398,null,null,3,"ALLEGHANY",24931,31932]
[5,34479196.54,0,0,0,0,{"$f":"of:=SUM([.B6]+[.C6]-[.D6]-[.E6]-[.F6])","v":34479196.54},5881097.42,11452092.23,0,0,4592077.19,{"$f":"of:=SUM([.I6]+[.J6]-[.K6]-[.L6])","v":6860015.04},{"$f":"of:=SUM([.P6]-([.G6]+[.H6]+[.M6]))","v":15410127.45},43935,62630436.45,{"$f":"of:=VLOOKUP([.$A6];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3923.25},null,{"$f":"of:=VLOOKUP([.A6];[.$Z$3:.$AB$138];3;0)","v":5775878.44429197},{"$f":"of:=VLOOKUP([.$A6];[.$AD$3:.$AF$138];3;0)","v":5961960.34524177},{"$nulls":5},4,"AMELIA",2440163.33082555,null,4,"AMELIA",2588613.75034931,null,null,4,"AMELIA",65615,98093]
[6,20339242.74,0,0,3183015.8,0,{"$f":"of:=SUM([.B7]+[.C7]-[.D7]-[.E7]-[.F7])","v":17156226.94},3207177.76,4032353.34,0,0,554500,{"$f":"of:=SUM([.I7]+[.J7]-[.K7]-[.L7])","v":3477853.34},{"$f":"of:=SUM([.P7]-([.G7]+[.H7]+[.M7]))","v":8404386.51000001},28779.67,32245644.55,{"$f":"of:=VLOOKUP([.$A7];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2344.19},null,{"$f":"of:=VLOOKUP([.A7];[.$Z$3:.$AB$138];3;0)","v":3320645.73250852},{"$f":"of:=VLOOKUP([.$A7];[.$AD$3:.$AF$138];3;0)","v":3455950.05221279},{"$nulls":5},5,"AMHERST",5775878.44429197,null,5,"AMHERST",5961960.34524177,null,null,5,"AMHERST",51576,48102]
[7,71667801.13,0,0,0,0,{"$f":"of:=SUM([.B8]+[.C8]-[.D8]-[.E8]-[.F8])","v":71667801.13},36550281.63,28520489.11,0,0,4321580.3,{"$f":"of:=SUM([.I8]+[.J8]-[.K8]-[.L8])","v":24198908.81},{"$f":"of:=SUM([.P8]-([.G8]+[.H8]+[.M8]))","v":598006075.4},176457.6,730423066.97,{"$f":"of:=VLOOKUP([.$A8];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":27856.74},null,{"$f":"of:=VLOOKUP([.A8];[.$Z$3:.$AB$138];3;0)","v":38312824.7011048},{"$f":"of:=VLOOKUP([.$A8];[.$AD$3:.$AF$138];3;0)","v":41119777.8014737},{"$nulls":5},6,"APPOMATTOX",3320645.73250852,null,6,"APPOMATTOX",3455950.05221279,null,null,6,"APPOMATTOX",33765,32474]
[8,71500683.91,0,0,0,839123,{"$f":"of:=SUM([.B9]+[.C9]-[.D9]-[.E9]-[.F9])","v":70661560.91},14586709.92,15792415.31,0,0,2075688,{"$f":"of:=SUM([.I9]+[.J9]-[.K9]-[.L9])","v":13716727.31},{"$f":"of:=SUM([.P9]-([.G9]+[.H9]+[.M9]))","v":48318332.65},1024298.2,147283330.79,{"$f":"of:=VLOOKUP([.$A9];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":10048.8},null,{"$f":"of:=VLOOKUP([.A9];[.$Z$3:.$AB$138];3;0)","v":14499973.6345615},{"$f":"of:=VLOOKUP([.$A9];[.$AD$3:.$AF$138];3;0)","v":14539324.7513151},{"$nulls":5},7,"ARLINGTON",38312824.7011048,null,7,"ARLINGTON",41119777.8014737,null,null,7,"ARLINGTON",0,130968]
[9,1898367.78,0,0,0,0,{"$f":"of:=SUM([.B10]+[.C10]-[.D10]-[.E10]-[.F10])","v":1898367.78},652151.7,1090342.12,0,0,0,{"$f":"of:=SUM([.I10]+[.J10]-[.K10]-[.L10])","v":1090342.12},{"$f":"of:=SUM([.P10]-([.G10]+[.H10]+[.M10]))","v":8805602.55},0,12446464.15,{"$f":"of:=VLOOKUP([.$A10];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":508.72},null,{"$f":"of:=VLOOKUP([.A10];[.$Z$3:.$AB$138];3;0)","v":642601.459418992},{"$f":"of:=VLOOKUP([.$A10];[.$AD$3:.$AF$138];3;0)","v":674222.813803788},{"$nulls":5},8,"AUGUSTA",14499973.6345615,null,8,"AUGUSTA",14539324.7513151,null,null,8,"AUGUSTA",174224,529658]
[10,64774391.96,0,0,0,0,{"$f":"of:=SUM([.B11]+[.C11]-[.D11]-[.E11]-[.F11])","v":64774391.96},15345149.24,11596243.28,0,0,1086273.08,{"$f":"of:=SUM([.I11]+[.J11]-[.K11]-[.L11])","v":10509970.2},{"$f":"of:=SUM([.P11]-([.G11]+[.H11]+[.M11]))","v":34994058.56},108322.49,125623569.96,{"$f":"of:=VLOOKUP([.$A11];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":8964.5},null,{"$f":"of:=VLOOKUP([.A11];[.$Z$3:.$AB$138];3;0)+VLOOKUP(140;[.$Z$3:.$AB$138];3;0)","v":15053235.1925873},{"$f":"of:=VLOOKUP([.$A11];[.$AD$3:.$AF$138];3;0)+VLOOKUP(140;[.$AD$3:.$AF$138];3;0)","v":15951397.3663181},{"$nulls":5},9,"BATH",642601.459418992,null,9,"BATH",674222.813803788,null,null,9,"BATH",5022,1384]
[11,6781106.9,2948522.56,3084358.7,0,0,{"$f":"of:=SUM([.B12]+[.C12]-[.D12]-[.E12]-[.F12])","v":6645270.76},868154.64,1021955.42,0,0,0,{"$f":"of:=SUM([.I12]+[.J12]-[.K12]-[.L12])","v":1021955.42},{"$f":"of:=SUM([.P12]-([.G12]+[.H12]+[.M12]))","v":3634920.25},101704,12170301.07,{"$f":"of:=VLOOKUP([.$A12];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":800.66},null,{"$f":"of:=VLOOKUP([.A12];[.$Z$3:.$AB$138];3;0)","v":894475.398286737},{"$f":"of:=VLOOKUP([.$A12];[.$AD$3:.$AF$138];3;0)","v":914219.345207454},{"$nulls":5},10,"BEDFORD",15053235.1925873,null,10,"BEDFORD",15951397.3663181,null,null,10,"BEDFORD",80544,209089]
[12,28116738.71,0,0,0,0,{"$f":"of:=SUM([.B13]+[.C13]-[.D13]-[.E13]-[.F13])","v":28116738.71},6518035.08,5944641.24,0,0,30697.72,{"$f":"of:=SUM([.I13]+[.J13]-[.K13]-[.L13])","v":5913943.52},{"$f":"of:=SUM([.P13]-([.G13]+[.H13]+[.M13]))","v":30352447.73},0,70901165.04,{"$f":"of:=VLOOKUP([.$A13];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4444.62},null,{"$f":"of:=VLOOKUP([.A13];[.$Z$3:.$AB$138];3;0)","v":6413097.98194029},{"$f":"of:=VLOOKUP([.$A13];[.$AD$3:.$AF$138];3;0)","v":6387256.5241478},{"$nulls":5},11,"BLAND",894475.398286737,null,11,"BLAND",914219.345207454,null,null,11,"BLAND",29290,14920]
[13,12961800.01,0,0,190549.77,471884,{"$f":"of:=SUM([.B14]+[.C14]-[.D14]-[.E14]-[.F14])","v":12299366.24},2328492.42,7444326.42,0,0,2249086.42,{"$f":"of:=SUM([.I14]+[.J14]-[.K14]-[.L14])","v":5195240},{"$f":"of:=SUM([.P14]-([.G14]+[.H14]+[.M14]))","v":8260086.98},0,28083185.64,{"$f":"of:=VLOOKUP([.$A14];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1375.73},null,{"$f":"of:=VLOOKUP([.A14];[.$Z$3:.$AB$138];3;0)","v":2310997.20832927},{"$f":"of:=VLOOKUP([.$A14];[.$AD$3:.$AF$138];3;0)","v":2317361.85671633},{"$nulls":5},12,"BOTETOURT",6413097.98194029,null,12,"BOTETOURT",6387256.5241478,null,null,12,"BOTETOURT",22716,57238]
[14,25876305.27,467982.41,490332.26,4864009.51,0,{"$f":"of:=SUM([.B15]+[.C15]-[.D15]-[.E15]-[.F15])","v":20989945.91},3324974.62,8685503.07,0,0,277029,{"$f":"of:=SUM([.I15]+[.J15]-[.K15]-[.L15])","v":8408474.07},{"$f":"of:=SUM([.P15]-([.G15]+[.H15]+[.M15]))","v":9984061.27},0,42707455.87,{"$f":"of:=VLOOKUP([.$A15];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2358.23},null,{"$f":"of:=VLOOKUP([.A15];[.$Z$3:.$AB$138];3;0)","v":3290506.97059273},{"$f":"of:=VLOOKUP([.$A15];[.$AD$3:.$AF$138];3;0)","v":3253906.46065901},{"$nulls":5},13,"BRUNSWICK",2310997.20832927,null,13,"BRUNSWICK",2317361.85671633,null,null,13,"BRUNSWICK",90728,45899]
[15,17131155.04,0,0,111594.11,0,{"$f":"of:=SUM([.B16]+[.C16]-[.D16]-[.E16]-[.F16])","v":17019560.93},2933466.32,5375964.84,0,0,50976.99,{"$f":"of:=SUM([.I16]+[.J16]-[.K16]-[.L16])","v":5324987.85},{"$f":"of:=SUM([.P16]-([.G16]+[.H16]+[.M16]))","v":8259255.75},0,33537270.85,{"$f":"of:=VLOOKUP([.$A16];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1917.97},null,{"$f":"of:=VLOOKUP([.A16];[.$Z$3:.$AB$138];3;0)","v":2912696.06229111},{"$f":"of:=VLOOKUP([.$A16];[.$AD$3:.$AF$138];3;0)","v":2890004.74327484},{"$nulls":5},14,"BUCHANAN",3290506.97059273,null,14,"BUCHANAN",3253906.46065901,null,null,14,"BUCHANAN",26170,86575]
[16,65341767.49,0,0,4726373.67,0,{"$f":"of:=SUM([.B17]+[.C17]-[.D17]-[.E17]-[.F17])","v":60615393.82},10686108.94,12163717.16,0,0,595321,{"$f":"of:=SUM([.I17]+[.J17]-[.K17]-[.L17])","v":11568396.16},{"$f":"of:=SUM([.P17]-([.G17]+[.H17]+[.M17]))","v":26386991.55},32990.23,109256890.47,{"$f":"of:=VLOOKUP([.$A17];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":7829.17},null,{"$f":"of:=VLOOKUP([.A17];[.$Z$3:.$AB$138];3;0)","v":10725093.7046078},{"$f":"of:=VLOOKUP([.$A17];[.$AD$3:.$AF$138];3;0)","v":10813239.0684061},{"$nulls":5},15,"BUCKINGHAM",2912696.06229111,null,15,"BUCKINGHAM",2890004.74327484,null,null,15,"BUCKINGHAM",67617,69817]
[17,32842068.18,2069628.14,1900224.48,1530897.5,0,{"$f":"of:=SUM([.B18]+[.C18]-[.D18]-[.E18]-[.F18])","v":31480574.34},6552062.7,11903687.35,0,0,3082029.97,{"$f":"of:=SUM([.I18]+[.J18]-[.K18]-[.L18])","v":8821657.38},{"$f":"of:=SUM([.P18]-([.G18]+[.H18]+[.M18]))","v":16759204.7},0,63613499.12,{"$f":"of:=VLOOKUP([.$A18];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4532.9},null,{"$f":"of:=VLOOKUP([.A18];[.$Z$3:.$AB$138];3;0)","v":6708027.29497346},{"$f":"of:=VLOOKUP([.$A18];[.$AD$3:.$AF$138];3;0)","v":7313754.76165963},{"$nulls":5},16,"CAMPBELL",10725093.7046078,null,16,"CAMPBELL",10813239.0684061,null,null,16,"CAMPBELL",0,114416]
[18,33205921.74,0,0,2634504.64,257958.71,{"$f":"of:=SUM([.B19]+[.C19]-[.D19]-[.E19]-[.F19])","v":30313458.39},5016922.1,12862275.55,7908079.4,0,4860110.23,{"$f":"of:=SUM([.I19]+[.J19]-[.K19]-[.L19])","v":15910244.72},{"$f":"of:=SUM([.P19]-([.G19]+[.H19]+[.M19]))","v":12270954.12},0,63511579.33,{"$f":"of:=VLOOKUP([.$A19];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3428.88},null,{"$f":"of:=VLOOKUP([.A19];[.$Z$3:.$AB$138];3;0)","v":4966437.40998196},{"$f":"of:=VLOOKUP([.$A19];[.$AD$3:.$AF$138];3;0)","v":5013136.84899472},{"$nulls":5},17,"CAROLINE",6708027.29497346,null,17,"CAROLINE",7313754.76165963,null,null,17,"CAROLINE",55134,121528]
[19,3462132.56,0,0,0,0,{"$f":"of:=SUM([.B20]+[.C20]-[.D20]-[.E20]-[.F20])","v":3462132.56},925859.82,1976276.76,3197.59,3197.59,0,{"$f":"of:=SUM([.I20]+[.J20]-[.K20]-[.L20])","v":1976276.76},{"$f":"of:=SUM([.P20]-([.G20]+[.H20]+[.M20]))","v":7031532.83},0,13395801.97,{"$f":"of:=VLOOKUP([.$A20];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":526.05},null,{"$f":"of:=VLOOKUP([.A20];[.$Z$3:.$AB$138];3;0)","v":899857.320057415},{"$f":"of:=VLOOKUP([.$A20];[.$AD$3:.$AF$138];3;0)","v":926498.237511828},{"$nulls":5},18,"CARROLL",4966437.40998196,null,18,"CARROLL",5013136.84899472,null,null,18,"CARROLL",178760,27374]
[20,16366955.5,0,0,0,7500,{"$f":"of:=SUM([.B21]+[.C21]-[.D21]-[.E21]-[.F21])","v":16359455.5},2229052.6,4867174.18,0,0,6874.73,{"$f":"of:=SUM([.I21]+[.J21]-[.K21]-[.L21])","v":4860299.45},{"$f":"of:=SUM([.P21]-([.G21]+[.H21]+[.M21]))","v":4945060.1},7500,28393867.65,{"$f":"of:=VLOOKUP([.$A21];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1688.09},null,{"$f":"of:=VLOOKUP([.A21];[.$Z$3:.$AB$138];3;0)","v":2228115.61306082},{"$f":"of:=VLOOKUP([.$A21];[.$AD$3:.$AF$138];3;0)","v":2416709.25808808},{"$nulls":5},19,"CHARLES CITY",899857.320057415,null,19,"CHARLES CITY",926498.237511828,null,null,19,"CHARLES CITY",13720,25830]
[21,434561773.28,0,0,13330496.76,1668578,{"$f":"of:=SUM([.B22]+[.C22]-[.D22]-[.E22]-[.F22])","v":419562698.52},83195164.98,84041389.36,0,0,1802235.49,{"$f":"of:=SUM([.I22]+[.J22]-[.K22]-[.L22])","v":82239153.87},{"$f":"of:=SUM([.P22]-([.G22]+[.H22]+[.M22]))","v":339047232.09},0,924044249.46,{"$f":"of:=VLOOKUP([.$A22];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":63681.57},null,{"$f":"of:=VLOOKUP([.A22];[.$Z$3:.$AB$138];3;0)","v":87057966.5624925},{"$f":"of:=VLOOKUP([.$A22];[.$AD$3:.$AF$138];3;0)","v":89959630.0735882},{"$nulls":5},20,"CHARLOTTE",2228115.61306082,null,20,"CHARLOTTE",2416709.25808808,null,null,20,"CHARLOTTE",76527,85901]
[22,9006635.77,0,0,510848,0,{"$f":"of:=SUM([.B23]+[.C23]-[.D23]-[.E23]-[.F23])","v":8495787.77},2907973.28,1772231.68,718936.29,527489.54,8360,{"$f":"of:=SUM([.I23]+[.J23]-[.K23]-[.L23])","v":1955318.43},{"$f":"of:=SUM([.P23]-([.G23]+[.H23]+[.M23]))","v":15771971.72},0,29131051.2,{"$f":"of:=VLOOKUP([.$A23];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1920.96},null,{"$f":"of:=VLOOKUP([.A23];[.$Z$3:.$AB$138];3;0)","v":2905161.37181216},{"$f":"of:=VLOOKUP([.$A23];[.$AD$3:.$AF$138];3;0)","v":3048514.08029494},{"$nulls":5},21,"CHESTERFIELD",87057966.5624925,null,21,"CHESTERFIELD",89959630.0735882,null,null,21,"CHESTERFIELD",0,1589747]
[23,4774582.56,0,0,671686.23,0,{"$f":"of:=SUM([.B24]+[.C24]-[.D24]-[.E24]-[.F24])","v":4102896.33},873787.22,1542656.83,0,0,613069.11,{"$f":"of:=SUM([.I24]+[.J24]-[.K24]-[.L24])","v":929587.72},{"$f":"of:=SUM([.P24]-([.G24]+[.H24]+[.M24]))","v":2492838.12},0,8399109.39,{"$f":"of:=VLOOKUP([.$A24];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":468.23},null,{"$f":"of:=VLOOKUP([.A24];[.$Z$3:.$AB$138];3;0)","v":856801.945891989},{"$f":"of:=VLOOKUP([.$A24];[.$AD$3:.$AF$138];3;0)","v":853941.146622347},{"$nulls":5},22,"CLARKE",2905161.37181216,null,22,"CLARKE",3048514.08029494,null,null,22,"CLARKE",16648,17242]
[24,59404524.95,0,3005438.42,2685360.43,0,{"$f":"of:=SUM([.B25]+[.C25]-[.D25]-[.E25]-[.F25])","v":53713726.1},12031532.22,9975229.75,0,0,0,{"$f":"of:=SUM([.I25]+[.J25]-[.K25]-[.L25])","v":9975229.75},{"$f":"of:=SUM([.P25]-([.G25]+[.H25]+[.M25]))","v":38994490.36},19795.16,114714978.43,{"$f":"of:=VLOOKUP([.$A25];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":8361.54},null,{"$f":"of:=VLOOKUP([.A25];[.$Z$3:.$AB$138];3;0)","v":12298767.6303541},{"$f":"of:=VLOOKUP([.$A25];[.$AD$3:.$AF$138];3;0)","v":13328179.4649292},{"$nulls":5},23,"CRAIG",856801.945891989,null,23,"CRAIG",853941.146622347,null,null,23,"CRAIG",22388,9186]
[25,14103614.56,0,0,1377629.19,735473,{"$f":"of:=SUM([.B26]+[.C26]-[.D26]-[.E26]-[.F26])","v":11990512.37},1789701.3,3869783.37,0,0,0,{"$f":"of:=SUM([.I26]+[.J26]-[.K26]-[.L26])","v":3869783.37},{"$f":"of:=SUM([.P26]-([.G26]+[.H26]+[.M26]))","v":5310854.27},128273,22960851.31,{"$f":"of:=VLOOKUP([.$A26];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1239.91},null,{"$f":"of:=VLOOKUP([.A26];[.$Z$3:.$AB$138];3;0)","v":1861068.54830056},{"$f":"of:=VLOOKUP([.$A26];[.$AD$3:.$AF$138];3;0)","v":1890949.41487354},{"$nulls":5},24,"CULPEPER",12298767.6303541,null,24,"CULPEPER",13328179.4649292,null,null,24,"CULPEPER",25318,136665]
[26,20741660.92,0,0,68555.3,0,{"$f":"of:=SUM([.B27]+[.C27]-[.D27]-[.E27]-[.F27])","v":20673105.62},2577190.82,7680692.24,0,0,1489103.24,{"$f":"of:=SUM([.I27]+[.J27]-[.K27]-[.L27])","v":6191589},{"$f":"of:=SUM([.P27]-([.G27]+[.H27]+[.M27]))","v":1473475.78},203133.58,30915361.22,{"$f":"of:=VLOOKUP([.$A27];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1861.65},null,{"$f":"of:=VLOOKUP([.A27];[.$Z$3:.$AB$138];3;0)","v":2601620.9839459},{"$f":"of:=VLOOKUP([.$A27];[.$AD$3:.$AF$138];3;0)","v":2635496.79369328},{"$nulls":5},25,"CUMBERLAND",1861068.54830056,null,25,"CUMBERLAND",1890949.41487354,null,null,25,"CUMBERLAND",66220,52020]
[27,37592075.39,125000,1470682.11,248402.5,130647.66,{"$f":"of:=SUM([.B28]+[.C28]-[.D28]-[.E28]-[.F28])","v":35867343.12},5595646.28,9806064.15,117356.29,0,0,{"$f":"of:=SUM([.I28]+[.J28]-[.K28]-[.L28])","v":9923420.44},{"$f":"of:=SUM([.P28]-([.G28]+[.H28]+[.M28]))","v":17318758.64},0,68705168.48,{"$f":"of:=VLOOKUP([.$A28];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4230.79},null,{"$f":"of:=VLOOKUP([.A28];[.$Z$3:.$AB$138];3;0)","v":5689767.69596112},{"$f":"of:=VLOOKUP([.$A28];[.$AD$3:.$AF$138];3;0)","v":5702987.34391317},{"$nulls":5},26,"DICKENSON",2601620.9839459,null,26,"DICKENSON",2635496.79369328,null,null,26,"DICKENSON",71220,39953]
[28,8741774.24,0,0,0,0,{"$f":"of:=SUM([.B29]+[.C29]-[.D29]-[.E29]-[.F29])","v":8741774.24},1828561.22,3194552.77,563121.02,569162.31,17878.52,{"$f":"of:=SUM([.I29]+[.J29]-[.K29]-[.L29])","v":3170632.96},{"$f":"of:=SUM([.P29]-([.G29]+[.H29]+[.M29]))","v":7270445.49},15543.61,21011413.91,{"$f":"of:=VLOOKUP([.$A29];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1125.35},null,{"$f":"of:=VLOOKUP([.A29];[.$Z$3:.$AB$138];3;0)","v":1795409.10269829},{"$f":"of:=VLOOKUP([.$A29];[.$AD$3:.$AF$138];3;0)","v":1790485.75056503},{"$nulls":5},27,"DINWIDDIE",5689767.69596112,null,27,"DINWIDDIE",5702987.34391317,null,null,27,"DINWIDDIE",13078,88277]
[29,764000752.38,0,0,0,6423205.52,{"$f":"of:=SUM([.B30]+[.C30]-[.D30]-[.E30]-[.F30])","v":757577546.86},248417057.25,236789272.42,0,0,1179581.93,{"$f":"of:=SUM([.I30]+[.J30]-[.K30]-[.L30])","v":235609690.49},{"$f":"of:=SUM([.P30]-([.G30]+[.H30]+[.M30]))","v":2491748050.23},60627298.71,3733352344.83,{"$f":"of:=VLOOKUP([.$A30];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":180750.19},null,{"$f":"of:=VLOOKUP([.A30];[.$Z$3:.$AB$138];3;0)+VLOOKUP(134;[.$Z$2:.$AB$147];3;0)","v":252265742.772651},{"$f":"of:=VLOOKUP([.$A30];[.$AD$3:.$AF$138];3;0)+VLOOKUP(134;[.$AD$3:.$AF$138];3;0)","v":257985108.629574},{"$nulls":5},28,"ESSEX",1795409.10269829,null,28,"ESSEX",1790485.75056503,null,null,28,"ESSEX",56640,55266]
[30,51932134.81,0,0,0,0,{"$f":"of:=SUM([.B31]+[.C31]-[.D31]-[.E31]-[.F31])","v":51932134.81},16230711.24,12249292.79,0,0,387875,{"$f":"of:=SUM([.I31]+[.J31]-[.K31]-[.L31])","v":11861417.79},{"$f":"of:=SUM([.P31]-([.G31]+[.H31]+[.M31]))","v":96656626.28},0,176680890.12,{"$f":"of:=VLOOKUP([.$A31];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":10805.28},null,{"$f":"of:=VLOOKUP([.A31];[.$Z$3:.$AB$138];3;0)","v":16227570.5229493},{"$f":"of:=VLOOKUP([.$A31];[.$AD$3:.$AF$138];3;0)","v":17037521.2037868},{"$nulls":5},29,"FAIRFAX",248019406.495586,null,29,"FAIRFAX",253340338.54971,null,null,29,"FAIRFAX",144882,2804463,"includes Fairfax City"]
[31,13126017.78,0,0,0,0,{"$f":"of:=SUM([.B32]+[.C32]-[.D32]-[.E32]-[.F32])","v":13126017.78},2801469.86,3042277.04,0,0,0,{"$f":"of:=SUM([.I32]+[.J32]-[.K32]-[.L32])","v":3042277.04},{"$f":"of:=SUM([.P32]-([.G32]+[.H32]+[.M32]))","v":6939942.45},1791.03,25909707.13,{"$f":"of:=VLOOKUP([.$A32];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1704.86},null,{"$f":"of:=VLOOKUP([.A32];[.$Z$3:.$AB$138];3;0)","v":2745856.48740008},{"$f":"of:=VLOOKUP([.$A32];[.$AD$3:.$AF$138];3;0)","v":2843121.69993087},{"$nulls":5},30,"FAUQUIER",16227570.5229493,null,30,"FAUQUIER",17037521.2037868,null,null,30,"FAUQUIER",196607,151694]
[32,23659532.55,0,0,180000,0,{"$f":"of:=SUM([.B33]+[.C33]-[.D33]-[.E33]-[.F33])","v":23479532.55},5074679.12,4421645.11,0,0,0,{"$f":"of:=SUM([.I33]+[.J33]-[.K33]-[.L33])","v":4421645.11},{"$f":"of:=SUM([.P33]-([.G33]+[.H33]+[.M33]))","v":20241142.11},89250,53216998.89,{"$f":"of:=VLOOKUP([.$A33];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3349.09},null,{"$f":"of:=VLOOKUP([.A33];[.$Z$3:.$AB$138];3;0)","v":5075152.22974966},{"$f":"of:=VLOOKUP([.$A33];[.$AD$3:.$AF$138];3;0)","v":5393782.5104303},{"$nulls":5},31,"FLOYD",2745856.48740008,null,31,"FLOYD",2843121.69993087,null,null,31,"FLOYD",24061,66579]
[33,43935017.29,0,0,0,0,{"$f":"of:=SUM([.B34]+[.C34]-[.D34]-[.E34]-[.F34])","v":43935017.29},9613771.5,20475943.31,0,0,5425448.37,{"$f":"of:=SUM([.I34]+[.J34]-[.K34]-[.L34])","v":15050494.94},{"$f":"of:=SUM([.P34]-([.G34]+[.H34]+[.M34]))","v":35230636.98},0,103829920.71,{"$f":"of:=VLOOKUP([.$A34];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":6087.13},null,{"$f":"of:=VLOOKUP([.A34];[.$Z$3:.$AB$138];3;0)","v":9493710.00347656},{"$f":"of:=VLOOKUP([.$A34];[.$AD$3:.$AF$138];3;0)","v":9845439.10223412},{"$nulls":5},32,"FLUVANNA",5075152.22974966,null,32,"FLUVANNA",5393782.5104303,null,null,32,"FLUVANNA",22920,262431]
[34,91916153.01,719187.78,3732931.31,369330.72,0,{"$f":"of:=SUM([.B35]+[.C35]-[.D35]-[.E35]-[.F35])","v":88533078.76},20245760.72,17323765.33,0,0,3630730.47,{"$f":"of:=SUM([.I35]+[.J35]-[.K35]-[.L35])","v":13693034.86},{"$f":"of:=SUM([.P35]-([.G35]+[.H35]+[.M35]))","v":102046347.46},0,224518221.8,{"$f":"of:=VLOOKUP([.$A35];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":14269.21},null,{"$f":"of:=VLOOKUP([.A35];[.$Z$3:.$AB$138];3;0)","v":20300608.9189986},{"$f":"of:=VLOOKUP([.$A35];[.$AD$3:.$AF$138];3;0)","v":21385365.3424718},{"$nulls":5},33,"FRANKLIN",9493710.00347656,null,33,"FRANKLIN",9845439.10223412,null,null,33,"FRANKLIN",23084,52049]
[35,31316254.25,0,0,1697578.08,0,{"$f":"of:=SUM([.B36]+[.C36]-[.D36]-[.E36]-[.F36])","v":29618676.17},3150443,4640715.95,892469,1155706,11698.88,{"$f":"of:=SUM([.I36]+[.J36]-[.K36]-[.L36])","v":4365780.07},{"$f":"of:=SUM([.P36]-([.G36]+[.H36]+[.M36]))","v":8292972.72},0,45427871.96,{"$f":"of:=VLOOKUP([.$A36];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3550.48},null,{"$f":"of:=VLOOKUP([.A36];[.$Z$3:.$AB$138];3;0)","v":3109674.39909793},{"$f":"of:=VLOOKUP([.$A36];[.$AD$3:.$AF$138];3;0)","v":3261720.30121634},{"$nulls":5},34,"FREDERICK",20300608.9189986,null,34,"FREDERICK",21385365.3424718,null,null,34,"FREDERICK",0,195938]
[36,32472889.3,0,0,0,0,{"$f":"of:=SUM([.B37]+[.C37]-[.D37]-[.E37]-[.F37])","v":32472889.3},7295826.62,8344592.78,0,0,1390144.67,{"$f":"of:=SUM([.I37]+[.J37]-[.K37]-[.L37])","v":6954448.11},{"$f":"of:=SUM([.P37]-([.G37]+[.H37]+[.M37]))","v":34671936.06},13163.8,81395100.09,{"$f":"of:=VLOOKUP([.$A37];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4938.68},null,{"$f":"of:=VLOOKUP([.A37];[.$Z$3:.$AB$138];3;0)","v":7393684.12855788},{"$f":"of:=VLOOKUP([.$A37];[.$AD$3:.$AF$138];3;0)","v":7744632.25524947},{"$nulls":5},35,"GILES",3109674.39909793,null,35,"GILES",3261720.30121634,null,null,35,"GILES",26836,62350]
[37,6541853.1,77446.76,213039.71,51528.3,0,{"$f":"of:=SUM([.B38]+[.C38]-[.D38]-[.E38]-[.F38])","v":6354731.85},4183402.76,3607478.05,0,0,1098641.68,{"$f":"of:=SUM([.I38]+[.J38]-[.K38]-[.L38])","v":2508836.37},{"$f":"of:=SUM([.P38]-([.G38]+[.H38]+[.M38]))","v":28631919.64},116193.56,41678890.62,{"$f":"of:=VLOOKUP([.$A38];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2583.23},null,{"$f":"of:=VLOOKUP([.A38];[.$Z$3:.$AB$138];3;0)","v":4266787.57979377},{"$f":"of:=VLOOKUP([.$A38];[.$AD$3:.$AF$138];3;0)","v":4399192.23377604},{"$nulls":5},36,"GLOUCESTER",7393684.12855788,null,36,"GLOUCESTER",7744632.25524947,null,null,36,"GLOUCESTER",134619,62531]
[38,14272637.88,484136.9,865644.08,931722.07,0,{"$f":"of:=SUM([.B39]+[.C39]-[.D39]-[.E39]-[.F39])","v":12959408.63},2324689.62,4908858.13,31592.32,56421.51,292973.14,{"$f":"of:=SUM([.I39]+[.J39]-[.K39]-[.L39])","v":4591055.8},{"$f":"of:=SUM([.P39]-([.G39]+[.H39]+[.M39]))","v":7140728.15},79223.41,27015882.2,{"$f":"of:=VLOOKUP([.$A39];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1566.98},null,{"$f":"of:=VLOOKUP([.A39];[.$Z$3:.$AB$138];3;0)","v":2333601.27976612},{"$f":"of:=VLOOKUP([.$A39];[.$AD$3:.$AF$138];3;0)","v":2526103.02589068},{"$nulls":5},37,"GOOCHLAND",4266787.57979377,null,37,"GOOCHLAND",4399192.23377604,null,null,37,"GOOCHLAND",21307,112090]
[39,21037255.79,0,0,180000,0,{"$f":"of:=SUM([.B40]+[.C40]-[.D40]-[.E40]-[.F40])","v":20857255.79},4473284.56,6091880.09,0,0,1096846.41,{"$f":"of:=SUM([.I40]+[.J40]-[.K40]-[.L40])","v":4995033.68},{"$f":"of:=SUM([.P40]-([.G40]+[.H40]+[.M40]))","v":12643710.15},0,42969284.18,{"$f":"of:=VLOOKUP([.$A40];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2833.09},null,{"$f":"of:=VLOOKUP([.A40];[.$Z$3:.$AB$138];3;0)","v":4441161.84516375},{"$f":"of:=VLOOKUP([.$A40];[.$AD$3:.$AF$138];3;0)","v":4765326.47703373},{"$nulls":5},38,"GRAYSON",2333601.27976612,null,38,"GRAYSON",2526103.02589068,null,null,38,"GRAYSON",23076,0]
[40,16884782.28,0,0,0,0,{"$f":"of:=SUM([.B41]+[.C41]-[.D41]-[.E41]-[.F41])","v":16884782.28},2764437.61,9557166.23,0,0,188815.65,{"$f":"of:=SUM([.I41]+[.J41]-[.K41]-[.L41])","v":9368350.58},{"$f":"of:=SUM([.P41]-([.G41]+[.H41]+[.M41]))","v":10985368.95},13649858.28,40002939.42,{"$f":"of:=VLOOKUP([.$A41];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2037.12},null,{"$f":"of:=VLOOKUP([.A41];[.$Z$3:.$AB$138];3;0)+VLOOKUP(138;[.$Z$2:.$AB$138];3;0)","v":2830890.8513768},{"$f":"of:=VLOOKUP([.$A41];[.$AD$3:.$AF$138];3;0)+VLOOKUP(138;[.$AD$3:.$AF$138];3;0)","v":3065258.02434636},{"$nulls":5},39,"GREENE",4441161.84516375,null,39,"GREENE",4765326.47703373,null,null,39,"GREENE",24619,137065]
[41,43189712.86,0,0,127412,0,{"$f":"of:=SUM([.B42]+[.C42]-[.D42]-[.E42]-[.F42])","v":43062300.86},6288195.26,13760439.37,93880,1166297,63064.77,{"$f":"of:=SUM([.I42]+[.J42]-[.K42]-[.L42])","v":12624957.6},{"$f":"of:=SUM([.P42]-([.G42]+[.H42]+[.M42]))","v":14906612.5},2600,76882066.22,{"$f":"of:=VLOOKUP([.$A42];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4537.15},null,{"$f":"of:=VLOOKUP([.A42];[.$Z$3:.$AB$138];3;0)","v":6320528.92748462},{"$f":"of:=VLOOKUP([.$A42];[.$AD$3:.$AF$138];3;0)","v":6648462.05134993},{"$nulls":5},40,"GREENSVILLE",1561833.69785085,null,40,"GREENSVILLE",1685557.03450947,null,null,40,"GREENSVILLE",129168,61576,"includes Emporia"]
[42,94529363.86,0,0,1341770.18,0,{"$f":"of:=SUM([.B43]+[.C43]-[.D43]-[.E43]-[.F43])","v":93187593.68},21739951.54,12688589.48,0,0,235289.98,{"$f":"of:=SUM([.I43]+[.J43]-[.K43]-[.L43])","v":12453299.5},{"$f":"of:=SUM([.P43]-([.G43]+[.H43]+[.M43]))","v":119236084.04},482964,246616928.76,{"$f":"of:=VLOOKUP([.$A43];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":16794.66},null,{"$f":"of:=VLOOKUP([.A43];[.$Z$3:.$AB$138];3;0)","v":23635247.6481109},{"$f":"of:=VLOOKUP([.$A43];[.$AD$3:.$AF$138];3;0)","v":24450623.3668182},{"$nulls":5},41,"HALIFAX",6320528.92748462,null,41,"HALIFAX",6648462.05134993,null,null,41,"HALIFAX",25264,0]
[43,315341519.11,0,0,48428191.53,0,{"$f":"of:=SUM([.B44]+[.C44]-[.D44]-[.E44]-[.F44])","v":266913327.58},79059028.7,78769029.6,0,0,1460303.25,{"$f":"of:=SUM([.I44]+[.J44]-[.K44]-[.L44])","v":77308726.35},{"$f":"of:=SUM([.P44]-([.G44]+[.H44]+[.M44]))","v":330999061.27},0,754280143.9,{"$f":"of:=VLOOKUP([.$A44];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":50421.86},null,{"$f":"of:=VLOOKUP([.A44];[.$Z$3:.$AB$138];3;0)","v":69473075.3689782},{"$f":"of:=VLOOKUP([.$A44];[.$AD$3:.$AF$138];3;0)","v":71247714.4646595},{"$nulls":5},42,"HANOVER",23635247.6481109,null,42,"HANOVER",24450623.3668182,null,null,42,"HANOVER",41040,189215]
[44,69412930.17,0,0,2913756.82,2051869.27,{"$f":"of:=SUM([.B45]+[.C45]-[.D45]-[.E45]-[.F45])","v":64447304.08},9269739.18,21898677.61,0,0,6032215.69,{"$f":"of:=SUM([.I45]+[.J45]-[.K45]-[.L45])","v":15866461.92},{"$f":"of:=SUM([.P45]-([.G45]+[.H45]+[.M45]))","v":15247145.03},86223.08,104830650.21,{"$f":"of:=VLOOKUP([.$A45];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":6917.8},null,{"$f":"of:=VLOOKUP([.A45];[.$Z$3:.$AB$138];3;0)","v":9033017.4999065},{"$f":"of:=VLOOKUP([.$A45];[.$AD$3:.$AF$138];3;0)","v":9526187.90232041},{"$nulls":5},43,"HENRICO",69473075.3689782,null,43,"HENRICO",71247714.4646595,null,null,43,"HENRICO",90624,757624]
[45,2265227.67,0,185350.52,0,0,{"$f":"of:=SUM([.B46]+[.C46]-[.D46]-[.E46]-[.F46])","v":2079877.15},289118.74,885330.86,0,0,456931.71,{"$f":"of:=SUM([.I46]+[.J46]-[.K46]-[.L46])","v":428399.15},{"$f":"of:=SUM([.P46]-([.G46]+[.H46]+[.M46]))","v":2398142},0,5195537.04,{"$f":"of:=VLOOKUP([.$A46];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":212},null,{"$f":"of:=VLOOKUP([.A46];[.$Z$3:.$AB$138];3;0)","v":288471.006908358},{"$f":"of:=VLOOKUP([.$A46];[.$AD$3:.$AF$138];3;0)","v":304739.781735818},{"$nulls":5},44,"HENRY",9033017.4999065,null,44,"HENRY",9526187.90232041,null,null,44,"HENRY",104634,225476]
[46,36902832.77,0,0,3062,0,{"$f":"of:=SUM([.B47]+[.C47]-[.D47]-[.E47]-[.F47])","v":36899770.77},8103957.66,6914848.93,0,0,693221.71,{"$f":"of:=SUM([.I47]+[.J47]-[.K47]-[.L47])","v":6221627.22},{"$f":"of:=SUM([.P47]-([.G47]+[.H47]+[.M47]))","v":30708372.71},0,81933728.36,{"$f":"of:=VLOOKUP([.$A47];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":5573.26},null,{"$f":"of:=VLOOKUP([.A47];[.$Z$3:.$AB$138];3;0)","v":8383957.73436269},{"$f":"of:=VLOOKUP([.$A47];[.$AD$3:.$AF$138];3;0)","v":8639875.13053198},{"$nulls":5},45,"HIGHLAND",288471.006908358,null,45,"HIGHLAND",304739.781735818,null,null,45,"HIGHLAND",3560,7801]
[47,0,0,0,0,0,{"$f":"of:=SUM([.B48]+[.C48]-[.D48]-[.E48]-[.F48])","v":0}," ",0,0,0,0,{"$f":"of:=SUM([.I48]+[.J48]-[.K48]-[.L48])","v":0},0,0,0,null,null,0,0,{"$nulls":5},46,"ISLE OF WIGHT",8383957.73436269,null,46,"ISLE OF WIGHT",8639875.13053198,null,null,46,"ISLE OF WIGHT",17594,167262]
[48,29553481.63,0,0,1900710.22,0,{"$f":"of:=SUM([.B49]+[.C49]-[.D49]-[.E49]-[.F49])","v":27652771.41},6434924.34,5173417.02,0,0,105600,{"$f":"of:=SUM([.I49]+[.J49]-[.K49]-[.L49])","v":5067817.02},{"$f":"of:=SUM([.P49]-([.G49]+[.H49]+[.M49]))","v":22971747.23},55889.65,62127260,{"$f":"of:=VLOOKUP([.$A49];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4492.14},null,{"$f":"of:=VLOOKUP([.A49];[.$Z$3:.$AB$138];3;0)","v":6675735.76434939},{"$f":"of:=VLOOKUP([.$A49];[.$AD$3:.$AF$138];3;0)","v":6724367.9310497},{"$nulls":5},47,"JAMES CITY",14956360.6007151,null,47,"JAMES CITY",15693540.6279262,null,null,47,"JAMES CITY",71792,0,"included in Williamsburg"]
[49,7393304.75,0,0,220119.34,0,{"$f":"of:=SUM([.B50]+[.C50]-[.D50]-[.E50]-[.F50])","v":7173185.41},1049422.12,2078095.79,0,0,139041,{"$f":"of:=SUM([.I50]+[.J50]-[.K50]-[.L50])","v":1939054.79},{"$f":"of:=SUM([.P50]-([.G50]+[.H50]+[.M50]))","v":4773194.87},0,14934857.19,{"$f":"of:=VLOOKUP([.$A50];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":849.05},null,{"$f":"of:=VLOOKUP([.A50];[.$Z$3:.$AB$138];3;0)","v":1075307.96978153},{"$f":"of:=VLOOKUP([.$A50];[.$AD$3:.$AF$138];3;0)","v":1079426.25984812},{"$nulls":5},48,"KING GEORGE",6675735.76434939,null,48,"KING GEORGE",6724367.9310497,null,null,48,"KING GEORGE",17640,231465]
[50,16206655.39,0,0,1506595.18,0,{"$f":"of:=SUM([.B51]+[.C51]-[.D51]-[.E51]-[.F51])","v":14700060.21},2931456.92,3064685.81,0,0,27556.24,{"$f":"of:=SUM([.I51]+[.J51]-[.K51]-[.L51])","v":3037129.57},{"$f":"of:=SUM([.P51]-([.G51]+[.H51]+[.M51]))","v":10228733.06},50,30897379.76,{"$f":"of:=VLOOKUP([.$A51];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2094.34},null,{"$f":"of:=VLOOKUP([.A51];[.$Z$3:.$AB$138];3;0)","v":2901932.21874975},{"$f":"of:=VLOOKUP([.$A51];[.$AD$3:.$AF$138];3;0)","v":2981538.30408927},{"$nulls":5},49,"KING QUEEN",1075307.96978153,null,49,"KING QUEEN",1079426.25984812,null,null,49,"KING QUEEN",56463,41679]
[51,3330275.06,0,0,618514.7,0,{"$f":"of:=SUM([.B52]+[.C52]-[.D52]-[.E52]-[.F52])","v":2711760.36},1472485.46,2224272.58,0,0,15372.71,{"$f":"of:=SUM([.I52]+[.J52]-[.K52]-[.L52])","v":2208899.87},{"$f":"of:=SUM([.P52]-([.G52]+[.H52]+[.M52]))","v":12601412.78},0,18994558.47,{"$f":"of:=VLOOKUP([.$A52];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1016.73},null,{"$f":"of:=VLOOKUP([.A52];[.$Z$3:.$AB$138];3;0)","v":1480028.48693654},{"$f":"of:=VLOOKUP([.$A52];[.$AD$3:.$AF$138];3;0)","v":1635325.20235521},{"$nulls":5},50,"KING WILLIAM",2901932.21874975,null,50,"KING WILLIAM",2981538.30408927,null,null,50,"KING WILLIAM",150818,71997]
[52,31688463.14,0,4090055.69,804581.87,0,{"$f":"of:=SUM([.B53]+[.C53]-[.D53]-[.E53]-[.F53])","v":26793825.58},4059931.04,10275462.2,0,0,86370.75,{"$f":"of:=SUM([.I53]+[.J53]-[.K53]-[.L53])","v":10189091.45},{"$f":"of:=SUM([.P53]-([.G53]+[.H53]+[.M53]))","v":10234221.39},0,51277069.46,{"$f":"of:=VLOOKUP([.$A53];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2982.65},null,{"$f":"of:=VLOOKUP([.A53];[.$Z$3:.$AB$138];3;0)","v":4037517.71236288},{"$f":"of:=VLOOKUP([.$A53];[.$AD$3:.$AF$138];3;0)","v":4041988.09401244},{"$nulls":5},51,"LANCASTER",1480028.48693654,null,51,"LANCASTER",1635325.20235521,null,null,51,"LANCASTER",5547,11532]
[53,403306655.09,0,0,0,0,{"$f":"of:=SUM([.B54]+[.C54]-[.D54]-[.E54]-[.F54])","v":403306655.09},110131367.5,53244045.5,0,0,11547571.2,{"$f":"of:=SUM([.I54]+[.J54]-[.K54]-[.L54])","v":41696474.3},{"$f":"of:=SUM([.P54]-([.G54]+[.H54]+[.M54]))","v":1191166312.34},0,1746300809.23,{"$f":"of:=VLOOKUP([.$A54];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":82439.13},null,{"$f":"of:=VLOOKUP([.A54];[.$Z$3:.$AB$138];3;0)","v":112267964.520704},{"$f":"of:=VLOOKUP([.$A54];[.$AD$3:.$AF$138];3;0)","v":113487103.991705},{"$nulls":5},52,"LEE",4037517.71236288,null,52,"LEE",4041988.09401244,null,null,52,"LEE",259135,2389]
[54,28653654.18,0,0,0,0,{"$f":"of:=SUM([.B55]+[.C55]-[.D55]-[.E55]-[.F55])","v":28653654.18},7243604.88,13398839.97,0,0,293233.41,{"$f":"of:=SUM([.I55]+[.J55]-[.K55]-[.L55])","v":13105606.56},{"$f":"of:=SUM([.P55]-([.G55]+[.H55]+[.M55]))","v":37262994.74},315469.79,86265860.36,{"$f":"of:=VLOOKUP([.$A55];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":5135.66},null,{"$f":"of:=VLOOKUP([.A55];[.$Z$3:.$AB$138];3;0)","v":7441045.04013985},{"$f":"of:=VLOOKUP([.$A55];[.$AD$3:.$AF$138];3;0)","v":7668726.37554971},{"$nulls":5},53,"LOUDOUN",112267964.520704,null,53,"LOUDOUN",113487103.991705,null,null,53,"LOUDOUN",0,1107487]
[55,15280925.43,0,584630,0,0,{"$f":"of:=SUM([.B56]+[.C56]-[.D56]-[.E56]-[.F56])","v":14696295.43},2189889.52,3962283.07,219412.42,412975.82,0,{"$f":"of:=SUM([.I56]+[.J56]-[.K56]-[.L56])","v":3768719.67},{"$f":"of:=SUM([.P56]-([.G56]+[.H56]+[.M56]))","v":6060554.06},0,26715458.68,{"$f":"of:=VLOOKUP([.$A56];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1573.36},null,{"$f":"of:=VLOOKUP([.A56];[.$Z$3:.$AB$138];3;0)","v":2249643.30014354},{"$f":"of:=VLOOKUP([.$A56];[.$AD$3:.$AF$138];3;0)","v":2363128.63712354},{"$nulls":5},54,"LOUISA",7441045.04013985,null,54,"LOUISA",7668726.37554971,null,null,54,"LOUISA",105386,122909]
[56,10116119.52,105996.72,105996.72,0,0,{"$f":"of:=SUM([.B57]+[.C57]-[.D57]-[.E57]-[.F57])","v":10116119.52},2732885.16,2886185.99,0,0,0,{"$f":"of:=SUM([.I57]+[.J57]-[.K57]-[.L57])","v":2886185.99},{"$f":"of:=SUM([.P57]-([.G57]+[.H57]+[.M57]))","v":10059873.75},0,25795064.42,{"$f":"of:=VLOOKUP([.$A57];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1668.53},null,{"$f":"of:=VLOOKUP([.A57];[.$Z$3:.$AB$138];3;0)","v":2711412.18806774},{"$f":"of:=VLOOKUP([.$A57];[.$AD$3:.$AF$138];3;0)","v":2692426.20346811},{"$nulls":5},55,"LUNENBURG",2249643.30014354,null,55,"LUNENBURG",2363128.63712354,null,null,55,"LUNENBURG",75922,89554]
[57,4899986.35,0,0,387075.1,0,{"$f":"of:=SUM([.B58]+[.C58]-[.D58]-[.E58]-[.F58])","v":4512911.25},1282304.4,1537370.65,0,0,20,{"$f":"of:=SUM([.I58]+[.J58]-[.K58]-[.L58])","v":1537350.65},{"$f":"of:=SUM([.P58]-([.G58]+[.H58]+[.M58]))","v":10169761.66},0,17502327.96,{"$f":"of:=VLOOKUP([.$A58];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":821.34},null,{"$f":"of:=VLOOKUP([.A58];[.$Z$3:.$AB$138];3;0)","v":1244300.31338083},{"$f":"of:=VLOOKUP([.$A58];[.$AD$3:.$AF$138];3;0)","v":1303795.11013713},{"$nulls":5},56,"MADISON",2711412.18806774,null,56,"MADISON",2692426.20346811,null,null,56,"MADISON",20620,100432]
[58,28734796.24,0,0,0,0,{"$f":"of:=SUM([.B59]+[.C59]-[.D59]-[.E59]-[.F59])","v":28734796.24},5067331.46,9349920.52,0,0,341511.49,{"$f":"of:=SUM([.I59]+[.J59]-[.K59]-[.L59])","v":9008409.03},{"$f":"of:=SUM([.P59]-([.G59]+[.H59]+[.M59]))","v":21397595.55},0,64208132.28,{"$f":"of:=VLOOKUP([.$A59];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3865.22},null,{"$f":"of:=VLOOKUP([.A59];[.$Z$3:.$AB$138];3;0)","v":5111749.29779027},{"$f":"of:=VLOOKUP([.$A59];[.$AD$3:.$AF$138];3;0)","v":5312295.31604673},{"$nulls":5},57,"MATHEWS",1244300.31338083,null,57,"MATHEWS",1303795.11013713,null,null,57,"MATHEWS",44000,36705]
[59,6289496.24,0,255903.76,0,652059,{"$f":"of:=SUM([.B60]+[.C60]-[.D60]-[.E60]-[.F60])","v":5381533.48},1464062.2,2966219.76,45498.47,0,426332.4,{"$f":"of:=SUM([.I60]+[.J60]-[.K60]-[.L60])","v":2585385.83},{"$f":"of:=SUM([.P60]-([.G60]+[.H60]+[.M60]))","v":11880478.16},652059,21311459.67,{"$f":"of:=VLOOKUP([.$A60];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1214.67},null,{"$f":"of:=VLOOKUP([.A60];[.$Z$3:.$AB$138];3;0)","v":1520931.09239369},{"$f":"of:=VLOOKUP([.$A60];[.$AD$3:.$AF$138];3;0)","v":1684440.77157271},{"$nulls":5},58,"MECKLENBURG",5111749.29779027,null,58,"MECKLENBURG",5312295.31604673,null,null,58,"MECKLENBURG",251988,147521]
[60,59828519.54,3155798,3155798,0,0,{"$f":"of:=SUM([.B61]+[.C61]-[.D61]-[.E61]-[.F61])","v":59828519.54},15057624.22,10840244.03,83141.95,83141.95,0,{"$f":"of:=SUM([.I61]+[.J61]-[.K61]-[.L61])","v":10840244.03},{"$f":"of:=SUM([.P61]-([.G61]+[.H61]+[.M61]))","v":58893291.1},0,144619678.89,{"$f":"of:=VLOOKUP([.$A61];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":9566.78},null,{"$f":"of:=VLOOKUP([.A61];[.$Z$3:.$AB$138];3;0)","v":14926221.8387993},{"$f":"of:=VLOOKUP([.$A61];[.$AD$3:.$AF$138];3;0)","v":15373173.1650758},{"$nulls":5},59,"MIDDLESEX",1520931.09239369,null,59,"MIDDLESEX",1684440.77157271,null,null,59,"MIDDLESEX",41628,25435]
[62,8939754.57,0,0,1369639.83,0,{"$f":"of:=SUM([.B62]+[.C62]-[.D62]-[.E62]-[.F62])","v":7570114.74},2327424.06,4701930.45,0,0,29832,{"$f":"of:=SUM([.I62]+[.J62]-[.K62]-[.L62])","v":4672098.45},{"$f":"of:=SUM([.P62]-([.G62]+[.H62]+[.M62]))","v":17532929.36},5625,32102566.61,{"$f":"of:=VLOOKUP([.$A62];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1474.85},null,{"$f":"of:=VLOOKUP([.A62];[.$Z$3:.$AB$138];3;0)","v":2336830.43282853},{"$f":"of:=VLOOKUP([.$A62];[.$AD$3:.$AF$138];3;0)","v":2462476.03849529},{"$nulls":5},60,"MONTGOMERY",14926221.8387993,null,60,"MONTGOMERY",15373173.1650758,null,null,60,"MONTGOMERY",90576,53378]
[63,20778914.2,0,0,0,0,{"$f":"of:=SUM([.B63]+[.C63]-[.D63]-[.E63]-[.F63])","v":20778914.2},4515712.7,4388283.54,0,275625,0,{"$f":"of:=SUM([.I63]+[.J63]-[.K63]-[.L63])","v":4112658.54},{"$f":"of:=SUM([.P63]-([.G63]+[.H63]+[.M63]))","v":19834902.28},0,49242187.72,{"$f":"of:=VLOOKUP([.$A63];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3541.44},null,{"$f":"of:=VLOOKUP([.A63];[.$Z$3:.$AB$138];3;0)","v":4630605.49149163},{"$f":"of:=VLOOKUP([.$A63];[.$AD$3:.$AF$138];3;0)","v":4718443.43368975},{"$nulls":5},62,"NELSON",2336830.43282853,null,62,"NELSON",2462476.03849529,null,null,62,"NELSON",30320,75396]
[65,11678273.72,249286.01,976875.38,1056351.65,69623.06,{"$f":"of:=SUM([.B64]+[.C64]-[.D64]-[.E64]-[.F64])","v":9824709.64},2028798.94,3762713.13,456233,0,339215.62,{"$f":"of:=SUM([.I64]+[.J64]-[.K64]-[.L64])","v":3879730.51},{"$f":"of:=SUM([.P64]-([.G64]+[.H64]+[.M64]))","v":9838175.95},0,25571415.04,{"$f":"of:=VLOOKUP([.$A64];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1320.31},null,{"$f":"of:=VLOOKUP([.A64];[.$Z$3:.$AB$138];3;0)","v":2042977.50414949},{"$f":"of:=VLOOKUP([.$A64];[.$AD$3:.$AF$138];3;0)","v":2222479.50709162},{"$nulls":5},63,"NEW KENT",4630605.49149163,null,63,"NEW KENT",4718443.43368975,null,null,63,"NEW KENT",61523,87618]
[66,5063133.3,0,0,493299.48,8173.37,{"$f":"of:=SUM([.B65]+[.C65]-[.D65]-[.E65]-[.F65])","v":4561660.45},1575274.2,4698431.73,0,0,476613.2,{"$f":"of:=SUM([.I65]+[.J65]-[.K65]-[.L65])","v":4221818.53},{"$f":"of:=SUM([.P65]-([.G65]+[.H65]+[.M65]))","v":12841783.96},387896.9,23200537.14,{"$f":"of:=VLOOKUP([.$A65];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1162.79},null,{"$f":"of:=VLOOKUP([.A65];[.$Z$3:.$AB$138];3;0)","v":1577979.46316288},{"$f":"of:=VLOOKUP([.$A65];[.$AD$3:.$AF$138];3;0)","v":1575047.00377011},{"$nulls":5},65,"NORTHAMPTON",2042977.50414949,null,65,"NORTHAMPTON",2222479.50709162,null,null,65,"NORTHAMPTON",49632,0]
[67,17548023.37,166920,167388.11,372442.3,560134.52,{"$f":"of:=SUM([.B66]+[.C66]-[.D66]-[.E66]-[.F66])","v":16614978.44},2654424.66,8543356.8,0,0,0,{"$f":"of:=SUM([.I66]+[.J66]-[.K66]-[.L66])","v":8543356.8},{"$f":"of:=SUM([.P66]-([.G66]+[.H66]+[.M66]))","v":6012054.1},0,33824814,{"$f":"of:=VLOOKUP([.$A66];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1824.6},null,{"$f":"of:=VLOOKUP([.A66];[.$Z$3:.$AB$138];3;0)","v":2693113.65404743},{"$f":"of:=VLOOKUP([.$A66];[.$AD$3:.$AF$138];3;0)","v":2907864.95026303},{"$nulls":5},66,"NORTHUMBERLAND",1577979.46316288,null,66,"NORTHUMBERLAND",1575047.00377011,null,null,66,"NORTHUMBERLAND",32676,43662]
[68,33824389.03,0,0,0,0,{"$f":"of:=SUM([.B67]+[.C67]-[.D67]-[.E67]-[.F67])","v":33824389.03},7088479.6,10750800.53,0,1468691.68,200908.47,{"$f":"of:=SUM([.I67]+[.J67]-[.K67]-[.L67])","v":9081200.38},{"$f":"of:=SUM([.P67]-([.G67]+[.H67]+[.M67]))","v":22319296.88},49157.88,72313365.89,{"$f":"of:=VLOOKUP([.$A67];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":5052.56},null,{"$f":"of:=VLOOKUP([.A67];[.$Z$3:.$AB$138];3;0)","v":7332330.22037215},{"$f":"of:=VLOOKUP([.$A67];[.$AD$3:.$AF$138];3;0)","v":7707795.57833635},{"$nulls":5},67,"NOTTOWAY",2693113.65404743,null,67,"NOTTOWAY",2907864.95026303,null,null,67,"NOTTOWAY",76307,55018]
[69,25162733.34,0,0,60179.66,0,{"$f":"of:=SUM([.B68]+[.C68]-[.D68]-[.E68]-[.F68])","v":25102553.68},4311941.46,5273575.49,0,0,405744.61,{"$f":"of:=SUM([.I68]+[.J68]-[.K68]-[.L68])","v":4867830.88},{"$f":"of:=SUM([.P68]-([.G68]+[.H68]+[.M68]))","v":13760545.59},18134,48042871.61,{"$f":"of:=VLOOKUP([.$A68];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2985.71},null,{"$f":"of:=VLOOKUP([.A68];[.$Z$3:.$AB$138];3;0)","v":4362585.78731185},{"$f":"of:=VLOOKUP([.$A68];[.$AD$3:.$AF$138];3;0)","v":4460586.69529791},{"$nulls":5},68,"ORANGE",7332330.22037215,null,68,"ORANGE",7707795.57833635,null,null,68,"ORANGE",22428,252457]
[70,22066189.82,0,0,430406.51,0,{"$f":"of:=SUM([.B69]+[.C69]-[.D69]-[.E69]-[.F69])","v":21635783.31},2994225.84,4808133.6,0,0,233693,{"$f":"of:=SUM([.I69]+[.J69]-[.K69]-[.L69])","v":4574440.6},{"$f":"of:=SUM([.P69]-([.G69]+[.H69]+[.M69]))","v":6915321.61},0,36119771.36,{"$f":"of:=VLOOKUP([.$A69];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2354.4},null,{"$f":"of:=VLOOKUP([.A69];[.$Z$3:.$AB$138];3;0)","v":2988042.9670806},{"$f":"of:=VLOOKUP([.$A69];[.$AD$3:.$AF$138];3;0)","v":3039583.97680085},{"$nulls":5},69,"PAGE",4362585.78731185,null,69,"PAGE",4460586.69529791,null,null,69,"PAGE",0,47306]
[71,76523747.73,6640699.47,9884333.91,1666812.08,0,{"$f":"of:=SUM([.B70]+[.C70]-[.D70]-[.E70]-[.F70])","v":71613301.21},11047495.18,23494950.69,69317.62,0,1735817.92,{"$f":"of:=SUM([.I70]+[.J70]-[.K70]-[.L70])","v":21828450.39},{"$f":"of:=SUM([.P70]-([.G70]+[.H70]+[.M70]))","v":24724861.03},11450,129214107.81,{"$f":"of:=VLOOKUP([.$A70];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":7792.09},null,{"$f":"of:=VLOOKUP([.A70];[.$Z$3:.$AB$138];3;0)","v":10923148.4257687},{"$f":"of:=VLOOKUP([.$A70];[.$AD$3:.$AF$138];3;0)","v":10725054.296402},{"$nulls":5},70,"PATRICK",2988042.9670806,null,70,"PATRICK",3039583.97680085,null,null,70,"PATRICK",34725,0]
[72,21806511.84,0,460890.88,0,0,{"$f":"of:=SUM([.B71]+[.C71]-[.D71]-[.E71]-[.F71])","v":21345620.96},6087339.48,3717088.18,0,0,0,{"$f":"of:=SUM([.I71]+[.J71]-[.K71]-[.L71])","v":3717088.18},{"$f":"of:=SUM([.P71]-([.G71]+[.H71]+[.M71]))","v":29571163.29},625,60721211.91,{"$f":"of:=VLOOKUP([.$A71];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4171.94},null,{"$f":"of:=VLOOKUP([.A71];[.$Z$3:.$AB$138];3;0)","v":6263480.55671543},{"$f":"of:=VLOOKUP([.$A71];[.$AD$3:.$AF$138];3;0)","v":6153957.57036471},{"$nulls":5},71,"PITTSYLVANIA",10923148.4257687,null,71,"PITTSYLVANIA",10725054.296402,null,null,71,"PITTSYLVANIA",136666,215904]
[73,15051434.67,0,0,0,0,{"$f":"of:=SUM([.B72]+[.C72]-[.D72]-[.E72]-[.F72])","v":15051434.67},3140520.02,7210545.75,0,0,0,{"$f":"of:=SUM([.I72]+[.J72]-[.K72]-[.L72])","v":7210545.75},{"$f":"of:=SUM([.P72]-([.G72]+[.H72]+[.M72]))","v":7792490.24},70681.07,33194990.68,{"$f":"of:=VLOOKUP([.$A72];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1860.26},null,{"$f":"of:=VLOOKUP([.A72];[.$Z$3:.$AB$138];3;0)","v":3160264.46374231},{"$f":"of:=VLOOKUP([.$A72];[.$AD$3:.$AF$138];3;0)","v":3301905.76693974},{"$nulls":5},72,"POWHATAN",6263480.55671543,null,72,"POWHATAN",6153957.57036471,null,null,72,"POWHATAN",106306,60453]
[74,50412013.71,0,0,0,0,{"$f":"of:=SUM([.B73]+[.C73]-[.D73]-[.E73]-[.F73])","v":50412013.71},8039174.76,13120962.1,0,0,1546625.55,{"$f":"of:=SUM([.I73]+[.J73]-[.K73]-[.L73])","v":11574336.55},{"$f":"of:=SUM([.P73]-([.G73]+[.H73]+[.M73]))","v":15475241.88},0,85500766.9,{"$f":"of:=VLOOKUP([.$A73];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":6125.02},null,{"$f":"of:=VLOOKUP([.A73];[.$Z$3:.$AB$138];3;0)","v":7910348.618543},{"$f":"of:=VLOOKUP([.$A73];[.$AD$3:.$AF$138];3;0)","v":8187788.64114368},{"$nulls":5},73,"PRINCE EDWARD",3160264.46374231,null,73,"PRINCE EDWARD",3301905.76693974,null,null,73,"PRINCE EDWARD",64548,47643]
[75,670996535.99,0,0,10954,592865.99,{"$f":"of:=SUM([.B74]+[.C74]-[.D74]-[.E74]-[.F74])","v":670392716},118304436.79,107606752.11,0,0,12203448.36,{"$f":"of:=SUM([.I74]+[.J74]-[.K74]-[.L74])","v":95403303.75},{"$f":"of:=SUM([.P74]-([.G74]+[.H74]+[.M74]))","v":655375842.46},444940.16,1539476299,{"$f":"of:=VLOOKUP([.$A74];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":90689.17},null,{"$f":"of:=VLOOKUP([.A74];[.$Z$3:.$AB$138];3;0)","v":121852090.809928},{"$f":"of:=VLOOKUP([.$A74];[.$AD$3:.$AF$138];3;0)","v":125768228.821952},{"$nulls":5},74,"PRINCE GEORGE",7910348.618543,null,74,"PRINCE GEORGE",8187788.64114368,null,null,74,"PRINCE GEORGE",14918,94603]
[77,35392045.74,0,0,0,0,{"$f":"of:=SUM([.B75]+[.C75]-[.D75]-[.E75]-[.F75])","v":35392045.74},5591687.3,10953247.01,0,0,29837.08,{"$f":"of:=SUM([.I75]+[.J75]-[.K75]-[.L75])","v":10923409.93},{"$f":"of:=SUM([.P75]-([.G75]+[.H75]+[.M75]))","v":15819807.43},0,67726950.4,{"$f":"of:=VLOOKUP([.$A75];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4322.39},null,{"$f":"of:=VLOOKUP([.A75];[.$Z$3:.$AB$138];3;0)","v":5660705.31839946},{"$f":"of:=VLOOKUP([.$A75];[.$AD$3:.$AF$138];3;0)","v":5765498.06837179},{"$nulls":5},75,"PRINCE WILLIAM",121852090.809928,null,75,"PRINCE WILLIAM",125768228.821952,null,null,75,"PRINCE WILLIAM",383488,1243399]
[78,2726842.25,0,0,392044.47,0,{"$f":"of:=SUM([.B76]+[.C76]-[.D76]-[.E76]-[.F76])","v":2334797.78},1170817.9,696835.63,0,0,0,{"$f":"of:=SUM([.I76]+[.J76]-[.K76]-[.L76])","v":696835.63},{"$f":"of:=SUM([.P76]-([.G76]+[.H76]+[.M76]))","v":11271849.97},0,15474301.28,{"$f":"of:=VLOOKUP([.$A76];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":771.87},null,{"$f":"of:=VLOOKUP([.A76];[.$Z$3:.$AB$138];3;0)","v":1184022.78954923},{"$f":"of:=VLOOKUP([.$A76];[.$AD$3:.$AF$138];3;0)","v":1217842.86400651},{"$nulls":5},77,"PULASKI",5660705.31839946,null,77,"PULASKI",5765498.06837179,null,null,77,"PULASKI",294050,45901]
[79,12521790.62,0,0,1452576.88,230205,{"$f":"of:=SUM([.B77]+[.C77]-[.D77]-[.E77]-[.F77])","v":10839008.74},1477835.4,2820575.8,0,0,247814.23,{"$f":"of:=SUM([.I77]+[.J77]-[.K77]-[.L77])","v":2572761.57},{"$f":"of:=SUM([.P77]-([.G77]+[.H77]+[.M77]))","v":5496942.19},0,20386547.9,{"$f":"of:=VLOOKUP([.$A77];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1367.8},null,{"$f":"of:=VLOOKUP([.A77];[.$Z$3:.$AB$138];3;0)","v":1544611.54818468},{"$f":"of:=VLOOKUP([.$A77];[.$AD$3:.$AF$138];3;0)","v":1590674.68488476},{"$nulls":5},78,"RAPPAHANNOCK",1184022.78954923,null,78,"RAPPAHANNOCK",1217842.86400651,null,null,78,"RAPPAHANNOCK",21324,6919]
[80,92572042.22,712481.73,4243868.09,822617.5,0,{"$f":"of:=SUM([.B78]+[.C78]-[.D78]-[.E78]-[.F78])","v":88218038.36},18841607.68,16863275.2,0,0,1574579.88,{"$f":"of:=SUM([.I78]+[.J78]-[.K78]-[.L78])","v":15288695.32},{"$f":"of:=SUM([.P78]-([.G78]+[.H78]+[.M78]))","v":96208793.31},68500,218557134.67,{"$f":"of:=VLOOKUP([.$A78];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":13715.82},null,{"$f":"of:=VLOOKUP([.A78];[.$Z$3:.$AB$138];3;0)","v":18786136.1327297},{"$f":"of:=VLOOKUP([.$A78];[.$AD$3:.$AF$138];3;0)","v":19249954.3444476},{"$nulls":5},79,"RICHMOND",1544611.54818468,null,79,"RICHMOND",1590674.68488476,null,null,79,"RICHMOND",79392,88161]
[81,17469725.45,0,0,2409570,0,{"$f":"of:=SUM([.B79]+[.C79]-[.D79]-[.E79]-[.F79])","v":15060155.45},3930632.36,4501553.24,0,0,0,{"$f":"of:=SUM([.I79]+[.J79]-[.K79]-[.L79])","v":4501553.24},{"$f":"of:=SUM([.P79]-([.G79]+[.H79]+[.M79]))","v":17699764.66},1883862.67,41192105.71,{"$f":"of:=VLOOKUP([.$A79];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2309.58},null,{"$f":"of:=VLOOKUP([.A79];[.$Z$3:.$AB$138];3;0)","v":3933108.43001172},{"$f":"of:=VLOOKUP([.$A79];[.$AD$3:.$AF$138];3;0)","v":3945989.48145098},{"$nulls":5},80,"ROANOKE",18786136.1327297,null,80,"ROANOKE",19249954.3444476,null,null,80,"ROANOKE",68500,116559]
[82,80858284.66,0,0,92795.77,0,{"$f":"of:=SUM([.B80]+[.C80]-[.D80]-[.E80]-[.F80])","v":80765488.89},17264686.12,14761249.2,0,0,406092.41,{"$f":"of:=SUM([.I80]+[.J80]-[.K80]-[.L80])","v":14355156.79},{"$f":"of:=SUM([.P80]-([.G80]+[.H80]+[.M80]))","v":66542620.9},370955.49,178927952.7,{"$f":"of:=VLOOKUP([.$A80];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":11554.51},null,{"$f":"of:=VLOOKUP([.A80];[.$Z$3:.$AB$138];3;0)","v":17274892.4995233},{"$f":"of:=VLOOKUP([.$A80];[.$AD$3:.$AF$138];3;0)","v":18381501.7796473},{"$nulls":5},81,"ROCKBRIDGE",3933108.43001172,null,81,"ROCKBRIDGE",3945989.48145098,null,null,81,"ROCKBRIDGE",25520,0]
[83,32551148.21,0,0,406958.64,0,{"$f":"of:=SUM([.B81]+[.C81]-[.D81]-[.E81]-[.F81])","v":32144189.57},4593851.46,8253628.07,0,0,383906.73,{"$f":"of:=SUM([.I81]+[.J81]-[.K81]-[.L81])","v":7869721.34},{"$f":"of:=SUM([.P81]-([.G81]+[.H81]+[.M81]))","v":7103310.52999999},0,51711072.9,{"$f":"of:=VLOOKUP([.$A81];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3415.33},null,{"$f":"of:=VLOOKUP([.A81];[.$Z$3:.$AB$138];3;0)","v":4626299.95407509},{"$f":"of:=VLOOKUP([.$A81];[.$AD$3:.$AF$138];3;0)","v":4651467.65748408},{"$nulls":5},82,"ROCKINGHAM",17274892.4995233,null,82,"ROCKINGHAM",18381501.7796473,null,null,82,"ROCKINGHAM",0,112984]
[84,47697384.5,0,0,0,0,{"$f":"of:=SUM([.B82]+[.C82]-[.D82]-[.E82]-[.F82])","v":47697384.5},3885890.02,8003398.56,0,0,0,{"$f":"of:=SUM([.I82]+[.J82]-[.K82]-[.L82])","v":8003398.56},{"$f":"of:=SUM([.P82]-([.G82]+[.H82]+[.M82]))","v":10490771.95},0,70077445.03,{"$f":"of:=VLOOKUP([.$A82];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4251.93},null,{"$f":"of:=VLOOKUP([.A82];[.$Z$3:.$AB$138];3;0)","v":3836233.83813951},{"$f":"of:=VLOOKUP([.$A82];[.$AD$3:.$AF$138];3;0)","v":4023011.6240875},{"$nulls":5},83,"RUSSELL",4626299.95407509,null,83,"RUSSELL",4651467.65748408,null,null,83,"RUSSELL",592434,260959]
[85,40160085.39,0,0,304534.76,286627,{"$f":"of:=SUM([.B83]+[.C83]-[.D83]-[.E83]-[.F83])","v":39568923.63},8713701.38,11382183.57,0,0,187629.55,{"$f":"of:=SUM([.I83]+[.J83]-[.K83]-[.L83])","v":11194554.02},{"$f":"of:=SUM([.P83]-([.G83]+[.H83]+[.M83]))","v":31458846.33},0,90936025.36,{"$f":"of:=VLOOKUP([.$A83];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":5655.02},null,{"$f":"of:=VLOOKUP([.A83];[.$Z$3:.$AB$138];3;0)","v":8756386.72089363},{"$f":"of:=VLOOKUP([.$A83];[.$AD$3:.$AF$138];3;0)","v":9071868.88705858},{"$nulls":5},84,"SCOTT",3836233.83813951,null,84,"SCOTT",4023011.6240875,null,null,84,"SCOTT",218492,156593]
[86,37760540.65,0,0,473677.97,0,{"$f":"of:=SUM([.B84]+[.C84]-[.D84]-[.E84]-[.F84])","v":37286862.68},5516111.06,12530099.43,0,0,0,{"$f":"of:=SUM([.I84]+[.J84]-[.K84]-[.L84])","v":12530099.43},{"$f":"of:=SUM([.P84]-([.G84]+[.H84]+[.M84]))","v":11744476.64},0,67077549.81,{"$f":"of:=VLOOKUP([.$A84];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3869.45},null,{"$f":"of:=VLOOKUP([.A84];[.$Z$3:.$AB$138];3;0)","v":5373310.69584524},{"$f":"of:=VLOOKUP([.$A84];[.$AD$3:.$AF$138];3;0)","v":5543361.74395631},{"$nulls":5},85,"SHENANDOAH",8756386.72089363,null,85,"SHENANDOAH",9071868.88705858,null,null,85,"SHENANDOAH",23542,88622]
[87,22118287.75,0,1435218.48,20620,0,{"$f":"of:=SUM([.B85]+[.C85]-[.D85]-[.E85]-[.F85])","v":20662449.27},3264371.78,3986216.94,45575.14,40417.26,277600,{"$f":"of:=SUM([.I85]+[.J85]-[.K85]-[.L85])","v":3713774.82},{"$f":"of:=SUM([.P85]-([.G85]+[.H85]+[.M85]))","v":11428863.55},375000,39069459.42,{"$f":"of:=VLOOKUP([.$A85];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2472.54},null,{"$f":"of:=VLOOKUP([.A85];[.$Z$3:.$AB$138];3;0)","v":3356166.416195},{"$f":"of:=VLOOKUP([.$A85];[.$AD$3:.$AF$138];3;0)","v":3335393.65504258},{"$nulls":5},86,"SMYTH",5373310.69584524,null,86,"SMYTH",5543361.74395631,null,null,86,"SMYTH",28045,135199]
[88,171810077.41,0,6039759.94,6770565,76896,{"$f":"of:=SUM([.B86]+[.C86]-[.D86]-[.E86]-[.F86])","v":158922856.47},33052930.34,32245112.46,0,0,776980.04,{"$f":"of:=SUM([.I86]+[.J86]-[.K86]-[.L86])","v":31468132.42},{"$f":"of:=SUM([.P86]-([.G86]+[.H86]+[.M86]))","v":133273098.34},1260,356717017.57,{"$f":"of:=VLOOKUP([.$A86];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":23865.69},null,{"$f":"of:=VLOOKUP([.A86];[.$Z$3:.$AB$138];3;0)","v":34235480.7676389},{"$f":"of:=VLOOKUP([.$A86];[.$AD$3:.$AF$138];3;0)","v":35807482.485427},{"$nulls":5},87,"SOUTHAMPTON",3356166.416195,null,87,"SOUTHAMPTON",3335393.65504258,null,null,87,"SOUTHAMPTON",0,68146]
[89,220665887.1,0,0,5656165.5,0,{"$f":"of:=SUM([.B87]+[.C87]-[.D87]-[.E87]-[.F87])","v":215009721.6},41058860.32,34308823.53,0,0,919223.38,{"$f":"of:=SUM([.I87]+[.J87]-[.K87]-[.L87])","v":33389600.15},{"$f":"of:=SUM([.P87]-([.G87]+[.H87]+[.M87]))","v":155155047.97},0,444613230.04,{"$f":"of:=VLOOKUP([.$A87];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":31662.95},null,{"$f":"of:=VLOOKUP([.A87];[.$Z$3:.$AB$138];3;0)","v":41923017.8248759},{"$f":"of:=VLOOKUP([.$A87];[.$AD$3:.$AF$138];3;0)","v":43364582.5673006},{"$nulls":5},88,"SPOTSYLVANIA",34235480.7676389,null,88,"SPOTSYLVANIA",35807482.485427,null,null,88,"SPOTSYLVANIA",44002,475882]
[90,2738954.71,0,0,0,0,{"$f":"of:=SUM([.B88]+[.C88]-[.D88]-[.E88]-[.F88])","v":2738954.71},923003.34,2860548.83,0,0,0,{"$f":"of:=SUM([.I88]+[.J88]-[.K88]-[.L88])","v":2860548.83},{"$f":"of:=SUM([.P88]-([.G88]+[.H88]+[.M88]))","v":12413305.32},0,18935812.2,{"$f":"of:=VLOOKUP([.$A88];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":689.88},null,{"$f":"of:=VLOOKUP([.A88];[.$Z$3:.$AB$138];3;0)","v":989197.221450675},{"$f":"of:=VLOOKUP([.$A88];[.$AD$3:.$AF$138];3;0)","v":1038124.53118795},{"$nulls":5},89,"STAFFORD",41923017.8248759,null,89,"STAFFORD",43364582.5673006,null,null,89,"STAFFORD",233932,683848]
[91,11037326.24,0,0,1386594,0,{"$f":"of:=SUM([.B89]+[.C89]-[.D89]-[.E89]-[.F89])","v":9650732.24},1451133.32,5036801.66,0,0,0,{"$f":"of:=SUM([.I89]+[.J89]-[.K89]-[.L89])","v":5036801.66},{"$f":"of:=SUM([.P89]-([.G89]+[.H89]+[.M89]))","v":9331294.93},0,25469962.15,{"$f":"of:=VLOOKUP([.$A89];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1010.28},null,{"$f":"of:=VLOOKUP([.A89];[.$Z$3:.$AB$138];3;0)","v":1447736.95631247},{"$f":"of:=VLOOKUP([.$A89];[.$AD$3:.$AF$138];3;0)","v":1562768.11146573},{"$nulls":5},90,"SURRY",989197.221450675,null,90,"SURRY",1038124.53118795,null,null,90,"SURRY",0,5535]
[92,47072154.92,0,0,2124037.94,0,{"$f":"of:=SUM([.B90]+[.C90]-[.D90]-[.E90]-[.F90])","v":44948116.98},7060490.68,29876356.02,0,0,2026052.71,{"$f":"of:=SUM([.I90]+[.J90]-[.K90]-[.L90])","v":27850303.31},{"$f":"of:=SUM([.P90]-([.G90]+[.H90]+[.M90]))","v":10830128.66},416005.82,90689039.63,{"$f":"of:=VLOOKUP([.$A90];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":5271.56},null,{"$f":"of:=VLOOKUP([.A90];[.$Z$3:.$AB$138];3;0)","v":7191323.86998037},{"$f":"of:=VLOOKUP([.$A90];[.$AD$3:.$AF$138];3;0)","v":7701098.00071578},{"$nulls":5},91,"SUSSEX",1447736.95631247,null,91,"SUSSEX",1562768.11146573,null,null,91,"SUSSEX",27700,40626]
[93,32229054.25,0,0,2098949,0,{"$f":"of:=SUM([.B91]+[.C91]-[.D91]-[.E91]-[.F91])","v":30130105.25},8236772.16,9639194.33,0,0,0,{"$f":"of:=SUM([.I91]+[.J91]-[.K91]-[.L91])","v":9639194.33},{"$f":"of:=SUM([.P91]-([.G91]+[.H91]+[.M91]))","v":28817240.74},215632.12,76823312.48,{"$f":"of:=VLOOKUP([.$A91];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":5107.37},null,{"$f":"of:=VLOOKUP([.A91];[.$Z$3:.$AB$138];3;0)","v":8313992.75134387},{"$f":"of:=VLOOKUP([.$A91];[.$AD$3:.$AF$138];3;0)","v":8517086.20748825},{"$nulls":5},92,"TAZEWELL",7191323.86998037,null,92,"TAZEWELL",7701098.00071578,null,null,92,"TAZEWELL",582957,192939]
[94,53071814.29,0,0,1006164.85,1840637.4,{"$f":"of:=SUM([.B92]+[.C92]-[.D92]-[.E92]-[.F92])","v":50225012.04},9435442.04,16660541.44,0,0,4232285.55,{"$f":"of:=SUM([.I92]+[.J92]-[.K92]-[.L92])","v":12428255.89},{"$f":"of:=SUM([.P92]-([.G92]+[.H92]+[.M92]))","v":28983095.45},237040.2,101071805.42,{"$f":"of:=VLOOKUP([.$A92];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":6748.62},null,{"$f":"of:=VLOOKUP([.A92];[.$Z$3:.$AB$138];3;0)","v":9346245.34695997},{"$f":"of:=VLOOKUP([.$A92];[.$AD$3:.$AF$138];3;0)","v":9445816.9708736},{"$nulls":5},93,"WARREN",8313992.75134387,null,93,"WARREN",8517086.20748825,null,null,93,"WARREN",0,74437]
[95,13705677.65,0,0,0,0,{"$f":"of:=SUM([.B93]+[.C93]-[.D93]-[.E93]-[.F93])","v":13705677.65},2350574.63,4520043.36,0,0,852842.13,{"$f":"of:=SUM([.I93]+[.J93]-[.K93]-[.L93])","v":3667201.23},{"$f":"of:=SUM([.P93]-([.G93]+[.H93]+[.M93]))","v":11614132.81},6863.9,31337586.32,{"$f":"of:=VLOOKUP([.$A93];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1554.5},null,{"$f":"of:=VLOOKUP([.A93];[.$Z$3:.$AB$138];3;0)","v":2337906.81718266},{"$f":"of:=VLOOKUP([.$A93];[.$AD$3:.$AF$138];3;0)","v":2498196.45247165},{"$nulls":5},94,"WASHINGTON",9346245.34695997,null,94,"WASHINGTON",9445816.9708736,null,null,94,"WASHINGTON",90555,277717]
[96,50015104.31,2734585.97,8216805.04,2307573.82,0,{"$f":"of:=SUM([.B94]+[.C94]-[.D94]-[.E94]-[.F94])","v":42225311.42},6641582.14,14384146.62,0,0,1325678.63,{"$f":"of:=SUM([.I94]+[.J94]-[.K94]-[.L94])","v":13058467.99},{"$f":"of:=SUM([.P94]-([.G94]+[.H94]+[.M94]))","v":20920006.2},473115.91,82845367.75,{"$f":"of:=VLOOKUP([.$A94];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":5815.5},null,{"$f":"of:=VLOOKUP([.A94];[.$Z$3:.$AB$138];3;0)","v":6540111.3357283},{"$f":"of:=VLOOKUP([.$A94];[.$AD$3:.$AF$138];3;0)","v":6729949.2457335},{"$nulls":5},95,"WESTMORELAND",2337906.81718266,null,95,"WESTMORELAND",2498196.45247165,null,null,95,"WESTMORELAND",45432,42234]
[97,35837952.67,0,0,5410000,163210,{"$f":"of:=SUM([.B95]+[.C95]-[.D95]-[.E95]-[.F95])","v":30264742.67},5179688.22,13000672.55,0,0,5440747.77,{"$f":"of:=SUM([.I95]+[.J95]-[.K95]-[.L95])","v":7559924.78},{"$f":"of:=SUM([.P95]-([.G95]+[.H95]+[.M95]))","v":13046233.86},0,56050589.53,{"$f":"of:=VLOOKUP([.$A95];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3766.37},null,{"$f":"of:=VLOOKUP([.A95];[.$Z$3:.$AB$138];3;0)","v":5236609.88287001},{"$f":"of:=VLOOKUP([.$A95];[.$AD$3:.$AF$138];3;0)","v":5379271.09225241},{"$nulls":5},96,"WISE",6540111.3357283,null,96,"WISE",6729949.2457335,null,null,96,"WISE",288372,271378]
[98,83863725.1,0,0,2172112.4,0,{"$f":"of:=SUM([.B96]+[.C96]-[.D96]-[.E96]-[.F96])","v":81691612.7},16340826.56,27550099.03,0,0,3379421.78,{"$f":"of:=SUM([.I96]+[.J96]-[.K96]-[.L96])","v":24170677.25},{"$f":"of:=SUM([.P96]-([.G96]+[.H96]+[.M96]))","v":70859963.87},0,193063080.38,{"$f":"of:=VLOOKUP([.$A96];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":13021.98},null,{"$f":"of:=VLOOKUP([.A96];[.$Z$3:.$AB$138];3;0)","v":16549409.4448358},{"$f":"of:=VLOOKUP([.$A96];[.$AD$3:.$AF$138];3;0)","v":16688130.9045805},{"$nulls":5},97,"WYTHE",5236609.88287001,null,97,"WYTHE",5379271.09225241,null,null,97,"WYTHE",133920,162810]
[101,46884720.39,0,0,2002662.16,0,{"$f":"of:=SUM([.B97]+[.C97]-[.D97]-[.E97]-[.F97])","v":44882058.23},23096056.06,36576410.65,0,0,573587.4,{"$f":"of:=SUM([.I97]+[.J97]-[.K97]-[.L97])","v":36002823.25},{"$f":"of:=SUM([.P97]-([.G97]+[.H97]+[.M97]))","v":265269893.78},141456.95,369250831.32,{"$f":"of:=VLOOKUP([.$A97];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":16572.83},null,{"$f":"of:=VLOOKUP([.A97];[.$Z$3:.$AB$138];3;0)","v":23322019.8010574},{"$f":"of:=VLOOKUP([.$A97];[.$AD$3:.$AF$138];3;0)","v":23836678.7515995},{"$nulls":5},98,"YORK",16549409.4448358,null,98,"YORK",16688130.9045805,null,null,98,"YORK",135564,261583]
[102,21090931.17,3451670.89,4932492.19,619408.37,183138,{"$f":"of:=SUM([.B98]+[.C98]-[.D98]-[.E98]-[.F98])","v":18807563.5},3268153.54,9509610.08,0,0,56831.62,{"$f":"of:=SUM([.I98]+[.J98]-[.K98]-[.L98])","v":9452778.46},{"$f":"of:=SUM([.P98]-([.G98]+[.H98]+[.M98]))","v":9183471.85},137759.8,40711967.35,{"$f":"of:=VLOOKUP([.$A98];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2151.45},null,{"$f":"of:=VLOOKUP([.A98];[.$Z$3:.$AB$138];3;0)","v":3148424.23584682},{"$f":"of:=VLOOKUP([.$A98];[.$AD$3:.$AF$138];3;0)","v":3224883.62430322},{"$nulls":5},101,"ALEXANDRIA",23322019.8010574,null,101,"ALEXANDRIA",23836678.7515995,null,null,101,"ALEXANDRIA",4498,0]
[103,9140224.98,0,0,6405.58,127924.48,{"$f":"of:=SUM([.B99]+[.C99]-[.D99]-[.E99]-[.F99])","v":9005894.92},1194872.88,2473761.34,0,0,187242.6,{"$f":"of:=SUM([.I99]+[.J99]-[.K99]-[.L99])","v":2286518.74},{"$f":"of:=SUM([.P99]-([.G99]+[.H99]+[.M99]))","v":1928479.85},0,14415766.39,{"$f":"of:=VLOOKUP([.$A99];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":831.72},null,{"$f":"of:=VLOOKUP([.A99];[.$Z$3:.$AB$138];3;0)","v":1215237.93581917},{"$f":"of:=VLOOKUP([.$A99];[.$AD$3:.$AF$138];3;0)","v":1314957.73950474},{"$nulls":5},102,"BRISTOL",3148424.23584682,null,102,"BRISTOL",3224883.62430322,null,null,102,"BRISTOL",92583,26018]
[104,29524621.54,0,0,192107.66,0,{"$f":"of:=SUM([.B100]+[.C100]-[.D100]-[.E100]-[.F100])","v":29332513.88},6914493.96,16820114.56,0,0,172955.06,{"$f":"of:=SUM([.I100]+[.J100]-[.K100]-[.L100])","v":16647159.5},{"$f":"of:=SUM([.P100]-([.G100]+[.H100]+[.M100]))","v":42342440.32},0,95236607.66,{"$f":"of:=VLOOKUP([.$A100];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4341.47},null,{"$f":"of:=VLOOKUP([.A100];[.$Z$3:.$AB$138];3;0)","v":7137504.65227359},{"$f":"of:=VLOOKUP([.$A100];[.$AD$3:.$AF$138];3;0)","v":7308173.44697582},{"$nulls":5},103,"BUENA VISTA",1215237.93581917,null,103,"BUENA VISTA",1314957.73950474,null,null,103,"BUENA VISTA",20864,11151]
[106,20187162.67,0,0,160037.7,0,{"$f":"of:=SUM([.B101]+[.C101]-[.D101]-[.E101]-[.F101])","v":20027124.97},3711607.6,5750874.5,0,0,1813584.3,{"$f":"of:=SUM([.I101]+[.J101]-[.K101]-[.L101])","v":3937290.2},{"$f":"of:=SUM([.P101]-([.G101]+[.H101]+[.M101]))","v":23170041.79},67536.39,50846064.56,{"$f":"of:=VLOOKUP([.$A101];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2904.04},null,{"$f":"of:=VLOOKUP([.A101];[.$Z$3:.$AB$138];3;0)","v":3868525.36876358},{"$f":"of:=VLOOKUP([.$A101];[.$AD$3:.$AF$138];3;0)","v":4160311.96530913},{"$nulls":5},104,"CHARLOTTESVILLE",7137504.65227359,null,104,"CHARLOTTESVILLE",7308173.44697582,null,null,104,"CHARLOTTESVILLE",0,0]
[107,0,0,0,0,0,{"$f":"of:=SUM([.B102]+[.C102]-[.D102]-[.E102]-[.F102])","v":0},0,0,0,0,0,{"$f":"of:=SUM([.I102]+[.J102]-[.K102]-[.L102])","v":0},0,0,0,{"$f":"of:=VLOOKUP([.$A102];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":0},null,{"$f":"of:=VLOOKUP([.A102];[.$Z$3:.$AB$138];3;0)","v":0},{"$f":"of:=VLOOKUP([.$A102];[.$AD$3:.$AF$138];3;0)","v":0},{"$nulls":5},106,"COLONIAL HEIGHTS",3868525.36876358,null,106,"COLONIAL HEIGHTS",4160311.96530913,null,null,106,"COLONIAL HEIGHTS",11552,68692]
[108,97360080.26,0,0,755448.92,0,{"$f":"of:=SUM([.B103]+[.C103]-[.D103]-[.E103]-[.F103])","v":96604631.34},8308084.63,28020712.83,0,-47686.02,2004715.55,{"$f":"of:=SUM([.I103]+[.J103]-[.K103]-[.L103])","v":26063683.3},{"$f":"of:=SUM([.P103]-([.G103]+[.H103]+[.M103]))","v":-12479926.62},132496,118496472.65,{"$f":"of:=VLOOKUP([.$A103];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":5528.54},null,{"$f":"of:=VLOOKUP([.A103];[.$Z$3:.$AB$138];3;0)","v":8241874.99961678},{"$f":"of:=VLOOKUP([.$A103];[.$AD$3:.$AF$138];3;0)","v":8981451.58918092},{"$nulls":5},107,"COVINGTON",0,null,107,"COVINGTON",0,null,null,107,"COVINGTON",0,0]
[109,9463368.23,0,0,0,0,{"$f":"of:=SUM([.B104]+[.C104]-[.D104]-[.E104]-[.F104])","v":9463368.23},3457469.62,1732588.84,0,0,0,{"$f":"of:=SUM([.I104]+[.J104]-[.K104]-[.L104])","v":1732588.84},{"$f":"of:=SUM([.P104]-([.G104]+[.H104]+[.M104]))","v":53136564.34},0,67789991.03,{"$f":"of:=VLOOKUP([.$A104];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2631.12},null,{"$f":"of:=VLOOKUP([.A104];[.$Z$3:.$AB$138];3;0)","v":3481027.00127474},{"$f":"of:=VLOOKUP([.$A104];[.$AD$3:.$AF$138];3;0)","v":3861153.49825712},{"$nulls":5},108,"DANVILLE",8241874.99961678,null,108,"DANVILLE",8981451.58918092,null,null,108,"DANVILLE",138358,99144]
[110,22152571.28,0,0,781319.17,0,{"$f":"of:=SUM([.B105]+[.C105]-[.D105]-[.E105]-[.F105])","v":21371252.11},4841825.26,12488355.18,0,0,507181.99,{"$f":"of:=SUM([.I105]+[.J105]-[.K105]-[.L105])","v":11981173.19},{"$f":"of:=SUM([.P105]-([.G105]+[.H105]+[.M105]))","v":29693568.68},109000,67887819.24,{"$f":"of:=VLOOKUP([.$A105];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3489.61},null,{"$f":"of:=VLOOKUP([.A105];[.$Z$3:.$AB$138];3;0)","v":4925534.8045248},{"$f":"of:=VLOOKUP([.$A105];[.$AD$3:.$AF$138];3;0)","v":5143739.61259579},{"$nulls":5},109,"FALLS CHURCH",3481027.00127474,null,109,"FALLS CHURCH",3861153.49825712,null,null,109,"FALLS CHURCH",0,12356]
[111,12695014.09,0,350759.22,0,0,{"$f":"of:=SUM([.B106]+[.C106]-[.D106]-[.E106]-[.F106])","v":12344254.87},1462158.64,3829385.54,0,0,0,{"$f":"of:=SUM([.I106]+[.J106]-[.K106]-[.L106])","v":3829385.54},{"$f":"of:=SUM([.P106]-([.G106]+[.H106]+[.M106]))","v":5146294.67},228881.74,22782093.72,{"$f":"of:=VLOOKUP([.$A106];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1417.03},null,{"$f":"of:=VLOOKUP([.A106];[.$Z$3:.$AB$138];3;0)","v":1419750.96310494},{"$f":"of:=VLOOKUP([.$A106];[.$AD$3:.$AF$138];3;0)","v":1576163.26670687},{"$nulls":5},110,"FREDERICKSBURG",4925534.8045248,null,110,"FREDERICKSBURG",5143739.61259579,null,null,110,"FREDERICKSBURG",12117,0]
[112,163633706.64,7743398.29,17921781.93,2558194.45,597422.82,{"$f":"of:=SUM([.B107]+[.C107]-[.D107]-[.E107]-[.F107])","v":150299705.73},24957064.98,54166546.74,0,0,450779.17,{"$f":"of:=SUM([.I107]+[.J107]-[.K107]-[.L107])","v":53715767.57},{"$f":"of:=SUM([.P107]-([.G107]+[.H107]+[.M107]))","v":91774855.34},541702,320747393.62,{"$f":"of:=VLOOKUP([.$A107];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":19611.6},null,{"$f":"of:=VLOOKUP([.A107];[.$Z$3:.$AB$138];3;0)","v":25543677.1079935},{"$f":"of:=VLOOKUP([.$A107];[.$AD$3:.$AF$138];3;0)","v":27649832.9435759},{"$nulls":5},111,"GALAX",1419750.96310494,null,111,"GALAX",1576163.26670687,null,null,111,"GALAX",35108,25535]
[113,56670053.23,0,0,0,0,{"$f":"of:=SUM([.B108]+[.C108]-[.D108]-[.E108]-[.F108])","v":56670053.23},8455384.46,15380873.34,0,0,419467.99,{"$f":"of:=SUM([.I108]+[.J108]-[.K108]-[.L108])","v":14961405.35},{"$f":"of:=SUM([.P108]-([.G108]+[.H108]+[.M108]))","v":34705582.59},0,114792425.63,{"$f":"of:=VLOOKUP([.$A108];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":6801.6},null,{"$f":"of:=VLOOKUP([.A108];[.$Z$3:.$AB$138];3;0)","v":8757463.10524776},{"$f":"of:=VLOOKUP([.$A108];[.$AD$3:.$AF$138];3;0)","v":8748152.63539782},{"$nulls":5},112,"HAMPTON",25543677.1079935,null,112,"HAMPTON",27649832.9435759,null,null,112,"HAMPTON",94679,62869]
[114,40384503.23,5249211.38,6648240.05,815959.87,0,{"$f":"of:=SUM([.B109]+[.C109]-[.D109]-[.E109]-[.F109])","v":38169514.69},5023482.38,13581382.28,0,0,72581.59,{"$f":"of:=SUM([.I109]+[.J109]-[.K109]-[.L109])","v":13508800.69},{"$f":"of:=SUM([.P109]-([.G109]+[.H109]+[.M109]))","v":12347600.83},0,69049398.59,{"$f":"of:=VLOOKUP([.$A109];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3895.97},null,{"$f":"of:=VLOOKUP([.A109];[.$Z$3:.$AB$138];3;0)","v":4967513.79433609},{"$f":"of:=VLOOKUP([.$A109];[.$AD$3:.$AF$138];3;0)","v":5403828.87686115},{"$nulls":5},113,"HARRISONBURG",8757463.10524776,null,113,"HARRISONBURG",8748152.63539782,null,null,113,"HARRISONBURG",0,37715]
[115,58208061.06,0,0,88827.53,0,{"$f":"of:=SUM([.B110]+[.C110]-[.D110]-[.E110]-[.F110])","v":58119233.53},12951896.7,32524762.02,0,0,349264.03,{"$f":"of:=SUM([.I110]+[.J110]-[.K110]-[.L110])","v":32175497.99},{"$f":"of:=SUM([.P110]-([.G110]+[.H110]+[.M110]))","v":34950140.45},0,138196768.67,{"$f":"of:=VLOOKUP([.$A110];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":7667.56},null,{"$f":"of:=VLOOKUP([.A110];[.$Z$3:.$AB$138];3;0)","v":12947827.3958979},{"$f":"of:=VLOOKUP([.$A110];[.$AD$3:.$AF$138];3;0)","v":13909752.4549818},{"$nulls":5},114,"HOPEWELL",4967513.79433609,null,114,"HOPEWELL",5403828.87686115,null,null,114,"HOPEWELL",55475,154561]
[116,18850308.5,270788,0,0,0,{"$f":"of:=SUM([.B111]+[.C111]-[.D111]-[.E111]-[.F111])","v":19121096.5},2658574.06,8237154.68,51631.31,0,0,{"$f":"of:=SUM([.I111]+[.J111]-[.K111]-[.L111])","v":8288785.99},{"$f":"of:=SUM([.P111]-([.G111]+[.H111]+[.M111]))","v":5956564.29000001},37903.95,36025020.84,{"$f":"of:=VLOOKUP([.$A111];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1813.4},null,{"$f":"of:=VLOOKUP([.A111];[.$Z$3:.$AB$138];3;0)","v":2652211.04859028},{"$f":"of:=VLOOKUP([.$A111];[.$AD$3:.$AF$138];3;0)","v":2924608.89431444},{"$nulls":5},115,"LYNCHBURG",12947827.3958979,null,115,"LYNCHBURG",13909752.4549818,null,null,115,"LYNCHBURG",212512,201484]
[117,235655255.96,6093889.78,6135535.37,0,0,{"$f":"of:=SUM([.B112]+[.C112]-[.D112]-[.E112]-[.F112])","v":235613610.37},35642470.74,107362712.74,0,0,4909.91,{"$f":"of:=SUM([.I112]+[.J112]-[.K112]-[.L112])","v":107357802.83},{"$f":"of:=SUM([.P112]-([.G112]+[.H112]+[.M112]))","v":121589534.58},0,500203418.52,{"$f":"of:=VLOOKUP([.$A112];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":26035.99},null,{"$f":"of:=VLOOKUP([.A112];[.$Z$3:.$AB$138];3;0)","v":36337659.4112659},{"$f":"of:=VLOOKUP([.$A112];[.$AD$3:.$AF$138];3;0)","v":38353678.2441794},{"$nulls":5},116,"MARTINSVILLE",2652211.04859028,null,116,"MARTINSVILLE",2924608.89431444,null,null,116,"MARTINSVILLE",100620,112104]
[118,218883838.38,0,0,1512200.57,0,{"$f":"of:=SUM([.B113]+[.C113]-[.D113]-[.E113]-[.F113])","v":217371637.81},37371632.62,130013422.29,0,0,38628036.81,{"$f":"of:=SUM([.I113]+[.J113]-[.K113]-[.L113])","v":91385385.48},{"$f":"of:=SUM([.P113]-([.G113]+[.H113]+[.M113]))","v":118971868.04},-505945.43,465100523.95,{"$f":"of:=VLOOKUP([.$A113];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":26846.02},null,{"$f":"of:=VLOOKUP([.A113];[.$Z$3:.$AB$138];3;0)","v":38308519.1636883},{"$f":"of:=VLOOKUP([.$A113];[.$AD$3:.$AF$138];3;0)","v":42160134.8585352},{"$nulls":5},117,"NEWPORT NEWS",36337659.4112659,null,117,"NEWPORT NEWS",38353678.2441794,null,null,117,"NEWPORT NEWS",1088442,66349]
[119,7820890.14,282424.72,832269.56,0,0,{"$f":"of:=SUM([.B114]+[.C114]-[.D114]-[.E114]-[.F114])","v":7271045.3},889511.5,2339763.95,0,0,0,{"$f":"of:=SUM([.I114]+[.J114]-[.K114]-[.L114])","v":2339763.95},{"$f":"of:=SUM([.P114]-([.G114]+[.H114]+[.M114]))","v":2787049.33},0,13287370.08,{"$f":"of:=VLOOKUP([.$A114];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":816.3},null,{"$f":"of:=VLOOKUP([.A114];[.$Z$3:.$AB$138];3;0)","v":852496.408475446},{"$f":"of:=VLOOKUP([.$A114];[.$AD$3:.$AF$138];3;0)","v":868452.564800243},{"$nulls":5},118,"NORFOLK",38308519.1636883,null,118,"NORFOLK",42160134.8585352,null,null,118,"NORFOLK",210420,297543]
[120,45164312.26,0,0,2615566.62,0,{"$f":"of:=SUM([.B115]+[.C115]-[.D115]-[.E115]-[.F115])","v":42548745.64},5097705.72,16365158.59,0,0,39134.41,{"$f":"of:=SUM([.I115]+[.J115]-[.K115]-[.L115])","v":16326024.18},{"$f":"of:=SUM([.P115]-([.G115]+[.H115]+[.M115]))","v":15783056.51},0,79755532.05,{"$f":"of:=VLOOKUP([.$A115];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4500.62},null,{"$f":"of:=VLOOKUP([.A115];[.$Z$3:.$AB$138];3;0)","v":5672545.54629495},{"$f":"of:=VLOOKUP([.$A115];[.$AD$3:.$AF$138];3;0)","v":6481022.61083575},{"$nulls":5},119,"NORTON",852496.408475446,null,119,"NORTON",868452.564800243,null,null,119,"NORTON",72060,135522]
[121,120456541.03,0,0,1927355.06,1205970.75,{"$f":"of:=SUM([.B116]+[.C116]-[.D116]-[.E116]-[.F116])","v":117323215.22},18601828.72,54167047.86,0,0,677586.02,{"$f":"of:=SUM([.I116]+[.J116]-[.K116]-[.L116])","v":53489461.84},{"$f":"of:=SUM([.P116]-([.G116]+[.H116]+[.M116]))","v":36527594.63},0,225942100.41,{"$f":"of:=VLOOKUP([.$A116];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":12849.84},null,{"$f":"of:=VLOOKUP([.A116];[.$Z$3:.$AB$138];3;0)","v":19000336.6192027},{"$f":"of:=VLOOKUP([.$A116];[.$AD$3:.$AF$138];3;0)","v":19750040.1401166},{"$nulls":5},120,"PETERSBURG",5672545.54629495,null,120,"PETERSBURG",6481022.61083575,null,null,120,"PETERSBURG",73950,378115]
[122,23340605.08,0,0,116680.07,0,{"$f":"of:=SUM([.B117]+[.C117]-[.D117]-[.E117]-[.F117])","v":23223925.01},2133017.08,3213394.79,0,0,244899.03,{"$f":"of:=SUM([.I117]+[.J117]-[.K117]-[.L117])","v":2968495.76},{"$f":"of:=SUM([.P117]-([.G117]+[.H117]+[.M117]))","v":8300029.49000001},140000,36625467.34,{"$f":"of:=VLOOKUP([.$A117];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3186.52},null,{"$f":"of:=VLOOKUP([.A117];[.$Z$3:.$AB$138];3;0)","v":2064505.1912322},{"$f":"of:=VLOOKUP([.$A117];[.$AD$3:.$AF$138];3;0)","v":2034947.33371574},{"$nulls":5},121,"PORTSMOUTH",19000336.6192027,null,121,"PORTSMOUTH",19750040.1401166,null,null,121,"PORTSMOUTH",116090,115489]
[123,156347549.04,0,0,9436233.43,0,{"$f":"of:=SUM([.B118]+[.C118]-[.D118]-[.E118]-[.F118])","v":146911315.61},31282398.58,105647269.5,0,0,3274357.91,{"$f":"of:=SUM([.I118]+[.J118]-[.K118]-[.L118])","v":102372911.59},{"$f":"of:=SUM([.P118]-([.G118]+[.H118]+[.M118]))","v":208309278.26},0,488875904.04,{"$f":"of:=VLOOKUP([.$A118];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":21180.55},null,{"$f":"of:=VLOOKUP([.A118];[.$Z$3:.$AB$138];3;0)","v":31401360.7631997},{"$f":"of:=VLOOKUP([.$A118];[.$AD$3:.$AF$138];3;0)","v":33696629.2720115},{"$nulls":5},122,"RADFORD",2064505.1912322,null,122,"RADFORD",2034947.33371574,null,null,122,"RADFORD",29413,26310]
[124,129236102.71,0,0,137682,1017637,{"$f":"of:=SUM([.B119]+[.C119]-[.D119]-[.E119]-[.F119])","v":128080783.71},18693776.16,47170590.54,0,0,5715957.94,{"$f":"of:=SUM([.I119]+[.J119]-[.K119]-[.L119])","v":41454632.6},{"$f":"of:=SUM([.P119]-([.G119]+[.H119]+[.M119]))","v":78029664.6},0,266258857.07,{"$f":"of:=VLOOKUP([.$A119];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":13609.98},null,{"$f":"of:=VLOOKUP([.A119];[.$Z$3:.$AB$138];3;0)","v":18892698.1837892},{"$f":"of:=VLOOKUP([.$A119];[.$AD$3:.$AF$138];3;0)","v":20571609.6615729},{"$nulls":5},123,"RICHMOND CITY",31401360.7631997,null,123,"RICHMOND CITY",33696629.2720115,null,null,123,"RICHMOND CITY",81260,1046008]
[126,18510520.4,0,0,487618.37,0,{"$f":"of:=SUM([.B120]+[.C120]-[.D120]-[.E120]-[.F120])","v":18022902.03},4264965.88,7829951.44,0,0,2583064.85,{"$f":"of:=SUM([.I120]+[.J120]-[.K120]-[.L120])","v":5246886.59},{"$f":"of:=SUM([.P120]-([.G120]+[.H120]+[.M120]))","v":17517801.95},62889.78,45052556.45,{"$f":"of:=VLOOKUP([.$A120];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2656.99},null,{"$f":"of:=VLOOKUP([.A120];[.$Z$3:.$AB$138];3;0)","v":4465918.68530887},{"$f":"of:=VLOOKUP([.$A120];[.$AD$3:.$AF$138];3;0)","v":4617979.76938124},{"$nulls":5},124,"ROANOKE CITY",18892698.1837892,null,124,"ROANOKE CITY",20571609.6615729,null,null,124,"ROANOKE CITY",252358,292838]
[127,102235909.2,0,0,549572.55,0,{"$f":"of:=SUM([.B121]+[.C121]-[.D121]-[.E121]-[.F121])","v":101686336.65},20436643.18,33711090.59,0,0,168952.31,{"$f":"of:=SUM([.I121]+[.J121]-[.K121]-[.L121])","v":33542138.28},{"$f":"of:=SUM([.P121]-([.G121]+[.H121]+[.M121]))","v":73086475.67},91503.03,228751593.78,{"$f":"of:=VLOOKUP([.$A121];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":14432.37},null,{"$f":"of:=VLOOKUP([.A121];[.$Z$3:.$AB$138];3;0)","v":21336090.6676771},{"$f":"of:=VLOOKUP([.$A121];[.$AD$3:.$AF$138];3;0)","v":22506093.3309801},{"$nulls":5},126,"STAUNTON",4465918.68530887,null,126,"STAUNTON",4617979.76938124,null,null,126,"STAUNTON",0,156536]
[128,399972688.69,3944180.73,18231349.09,0,0,{"$f":"of:=SUM([.B122]+[.C122]-[.D122]-[.E122]-[.F122])","v":385685520.33},90678102.66,127296172.19,0,0,13904883.9,{"$f":"of:=SUM([.I122]+[.J122]-[.K122]-[.L122])","v":113391288.29},{"$f":"of:=SUM([.P122]-([.G122]+[.H122]+[.M122]))","v":466779922.72},82916.48,1056534834,{"$f":"of:=VLOOKUP([.$A122];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":64755.16},null,{"$f":"of:=VLOOKUP([.A122];[.$Z$3:.$AB$138];3;0)","v":91211733.7851021},{"$f":"of:=VLOOKUP([.$A122];[.$AD$3:.$AF$138];3;0)","v":94290730.2682218},{"$nulls":5},127,"SUFFOLK",21336090.6676771,null,127,"SUFFOLK",22506093.3309801,null,null,127,"SUFFOLK",63829,183997]
[130,25592835.98,0,0,3899467.15,211158.99,{"$f":"of:=SUM([.B123]+[.C123]-[.D123]-[.E123]-[.F123])","v":21482209.84},4268595.26,6478131.11,0,0,0,{"$f":"of:=SUM([.I123]+[.J123]-[.K123]-[.L123])","v":6478131.11},{"$f":"of:=SUM([.P123]-([.G123]+[.H123]+[.M123]))","v":22389436.89},2700.97,54618373.1,{"$f":"of:=VLOOKUP([.$A123];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2998.03},null,{"$f":"of:=VLOOKUP([.A123];[.$Z$3:.$AB$138];3;0)","v":4301231.87912611},{"$f":"of:=VLOOKUP([.$A123];[.$AD$3:.$AF$138];3;0)","v":4745233.74417202},{"$nulls":5},128,"VIRGINIA BEACH",91211733.7851021,null,128,"VIRGINIA BEACH",94290730.2682218,null,null,128,"VIRGINIA BEACH",198560,575488]
[131,57908950.05,0,0,18216.03,0,{"$f":"of:=SUM([.B124]+[.C124]-[.D124]-[.E124]-[.F124])","v":57890734.02},16366879.14,14490173.5,0,0,606619.09,{"$f":"of:=SUM([.I124]+[.J124]-[.K124]-[.L124])","v":13883554.41},{"$f":"of:=SUM([.P124]-([.G124]+[.H124]+[.M124]))","v":94983190.64},151044801.16,183124358.21,{"$f":"of:=VLOOKUP([.$A124];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":11572.65},null,{"$f":"of:=VLOOKUP([.A124];[.$Z$3:.$AB$138];3;0)+VLOOKUP(47;[.$Z$3:.$AB$138];3;0)","v":16521423.4516284},{"$f":"of:=VLOOKUP([.$A124];[.$AD$3:.$AF$138];3;0)+VLOOKUP(47;[.$AD$3:.$AF$138];3;0)","v":17427096.9687164},{"$nulls":5},130,"WAYNESBORO",4301231.87912611,null,130,"WAYNESBORO",4745233.74417202,null,null,130,"WAYNESBORO",36935,152929]
[132,31153951.37,0,0,0,0,{"$f":"of:=SUM([.B125]+[.C125]-[.D125]-[.E125]-[.F125])","v":31153951.37},5316792.66,17095770.7,0,0,3714869.46,{"$f":"of:=SUM([.I125]+[.J125]-[.K125]-[.L125])","v":13380901.24},{"$f":"of:=SUM([.P125]-([.G125]+[.H125]+[.M125]))","v":34705673.46},0,84557318.73,{"$f":"of:=VLOOKUP([.$A125];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4206.63},null,{"$f":"of:=VLOOKUP([.A125];[.$Z$3:.$AB$138];3;0)","v":5471261.67207158},{"$f":"of:=VLOOKUP([.$A125];[.$AD$3:.$AF$138];3;0)","v":5956379.03055797},{"$nulls":5},131,"WILLIAMSBURG",1565062.85091326,null,131,"WILLIAMSBURG",1733556.3407902,null,null,131,"WILLIAMSBURG",0,49744,"includes James City County"]
[134,0,0,0,0,0,{"$f":"of:=SUM([.B126]+[.C126]-[.D126]-[.E126]-[.F126])","v":0}," ",0,0,0,0,{"$f":"of:=SUM([.I126]+[.J126]-[.K126]-[.L126])","v":0},0,0,0,null,null," ",0,{"$nulls":5},132,"WINCHESTER",5471261.67207158,null,132,"WINCHESTER",5956379.03055797,null,null,132,"WINCHESTER",0,50406]
[135,12597403.31,162350,225394.1,0,0,{"$f":"of:=SUM([.B127]+[.C127]-[.D127]-[.E127]-[.F127])","v":12534359.21},1667677.7,6111092.35,0,0,3027143.83,{"$f":"of:=SUM([.I127]+[.J127]-[.K127]-[.L127])","v":3083948.52},{"$f":"of:=SUM([.P127]-([.G127]+[.H127]+[.M127]))","v":4255747.39},0,21541732.82,{"$f":"of:=VLOOKUP([.$A127];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":1038.85},null,{"$f":"of:=VLOOKUP([.A127];[.$Z$3:.$AB$138];3;0)","v":1699610.89518021},{"$f":"of:=VLOOKUP([.$A127];[.$AD$3:.$AF$138];3;0)","v":1849647.68621337},{"$nulls":5},134,"FAIRFAX CITY",4246336.2770652,null,134,"FAIRFAX CITY",4644770.07986351,null,null,134,"FAIRFAX CITY",0,11120,"included in Fairfax County"]
[136,279531928.89,0,0,1510852.41,0,{"$f":"of:=SUM([.B128]+[.C128]-[.D128]-[.E128]-[.F128])","v":278021076.48},56177093.5,82055025.86,0,0,13090088.94,{"$f":"of:=SUM([.I128]+[.J128]-[.K128]-[.L128])","v":68964936.92},{"$f":"of:=SUM([.P128]-([.G128]+[.H128]+[.M128]))","v":261347417.64},0,664510524.54,{"$f":"of:=VLOOKUP([.$A128];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":40643.27},null,{"$f":"of:=VLOOKUP([.A128];[.$Z$3:.$AB$138];3;0)","v":56969794.7113383},{"$f":"of:=VLOOKUP([.$A128];[.$AD$3:.$AF$138];3;0)","v":59309282.3559981},{"$nulls":5},135,"FRANKLIN CITY",1699610.89518021,null,135,"FRANKLIN CITY",1849647.68621337,null,null,135,"FRANKLIN CITY",0,19766]
[137,4096863.13,400923.17,400923.17,0,0,{"$f":"of:=SUM([.B129]+[.C129]-[.D129]-[.E129]-[.F129])","v":4096863.13},808296.66,493848.43,0,0,0,{"$f":"of:=SUM([.I129]+[.J129]-[.K129]-[.L129])","v":493848.43},{"$f":"of:=SUM([.P129]-([.G129]+[.H129]+[.M129]))","v":3817814.84},0,9216823.06,{"$f":"of:=VLOOKUP([.$A129];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":649.79},null,{"$f":"of:=VLOOKUP([.A129];[.$Z$3:.$AB$138];3;0)","v":785760.578519035},{"$f":"of:=VLOOKUP([.$A129];[.$AD$3:.$AF$138];3;0)","v":826034.573203316},{"$nulls":5},136,"CHESAPEAKE CITY",56969794.7113383,null,136,"CHESAPEAKE CITY",59309282.3559981,null,null,136,"CHESAPEAKE CITY",165035,465581]
[138,0,0,0,0,0,{"$f":"of:=SUM([.B130]+[.C130]-[.D130]-[.E130]-[.F130])","v":0}," ",0,0,0,0,{"$f":"of:=SUM([.I130]+[.J130]-[.K130]-[.L130])","v":0},0,0,0,null,null," ",0,{"$nulls":5},137,"LEXINGTON",785760.578519035,null,137,"LEXINGTON",826034.573203316,null,null,137,"LEXINGTON",17856,0]
[139,28870523.83,0,0,803928.97,0,{"$f":"of:=SUM([.B131]+[.C131]-[.D131]-[.E131]-[.F131])","v":28066594.86},4600937,5080759.91,0,0,0,{"$f":"of:=SUM([.I131]+[.J131]-[.K131]-[.L131])","v":5080759.91},{"$f":"of:=SUM([.P131]-([.G131]+[.H131]+[.M131]))","v":23713389.4},100816.8,61461681.17,{"$f":"of:=VLOOKUP([.$A131];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":4272},null,{"$f":"of:=VLOOKUP([.A131];[.$Z$3:.$AB$138];3;0)","v":4501439.36899535},{"$f":"of:=VLOOKUP([.$A131];[.$AD$3:.$AF$138];3;0)","v":4665979.07566197},{"$nulls":5},138,"EMPORIA",1269057.15352595,null,138,"EMPORIA",1379700.98983689,null,null,138,"EMPORIA",0,0,"included in Greensville"]
[140,0,0,0,0,0,{"$f":"of:=SUM([.B132]+[.C132]-[.D132]-[.E132]-[.F132])","v":0}," ",0,0,0,0,{"$f":"of:=SUM([.I132]+[.J132]-[.K132]-[.L132])","v":0},0,0,0,null,null," ",0,{"$nulls":5},139,"SALEM",4501439.36899535,null,139,"SALEM",4665979.07566197,null,null,139,"SALEM",100576,34800]
[142,12860847.61,0,0,828695.9,0,{"$f":"of:=SUM([.B133]+[.C133]-[.D133]-[.E133]-[.F133])","v":12032151.71},2851738.1,1645808.79,73608.05,65671.1,128006.06,{"$f":"of:=SUM([.I133]+[.J133]-[.K133]-[.L133])","v":1525739.68},{"$f":"of:=SUM([.P133]-([.G133]+[.H133]+[.M133]))","v":12057523.94},34000,28467153.43,{"$f":"of:=VLOOKUP([.$A133];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":2021.54},null,{"$f":"of:=VLOOKUP([.A133];[.$Z$3:.$AB$138];3;0)","v":2901932.21874975},{"$f":"of:=VLOOKUP([.$A133];[.$AD$3:.$AF$138];3;0)","v":2952515.46773348},{"$nulls":5},140,"BEDFORD CITY",0,null,140,"BEDFORD CITY",0,null,null,140,"BEDFORD CITY",null,null,"included in Bedford County"]
[143,65116573.56,0,0,0,0,{"$f":"of:=SUM([.B134]+[.C134]-[.D134]-[.E134]-[.F134])","v":65116573.56},9571052.38,10435880.93,0,0,223806.4,{"$f":"of:=SUM([.I134]+[.J134]-[.K134]-[.L134])","v":10212074.53},{"$f":"of:=SUM([.P134]-([.G134]+[.H134]+[.M134]))","v":54831349.98},0,139731050.45,{"$f":"of:=VLOOKUP([.$A134];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":7519.68},null,{"$f":"of:=VLOOKUP([.A134];[.$Z$3:.$AB$138];3;0)","v":9847840.45598719},{"$f":"of:=VLOOKUP([.$A134];[.$AD$3:.$AF$138];3;0)","v":10502917.9719865},{"$nulls":5},142,"POQUOSON",2901932.21874975,null,142,"POQUOSON",2952515.46773348,null,null,142,"POQUOSON",50600,43998]
[144,34265502.37,0,0,0,0,{"$f":"of:=SUM([.B135]+[.C135]-[.D135]-[.E135]-[.F135])","v":34265502.37},4082164.44,5021705.24,0,0,0,{"$f":"of:=SUM([.I135]+[.J135]-[.K135]-[.L135])","v":5021705.24},{"$f":"of:=SUM([.P135]-([.G135]+[.H135]+[.M135]))","v":11989072.63},0,55358444.68,{"$f":"of:=VLOOKUP([.$A135];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":3424.57},null,{"$f":"of:=VLOOKUP([.A135];[.$Z$3:.$AB$138];3;0)","v":4088107.77700725},{"$f":"of:=VLOOKUP([.$A135];[.$AD$3:.$AF$138];3;0)","v":4073243.45624176},{"$nulls":5},143,"MANASSAS CITY",9847840.45598719,null,143,"MANASSAS CITY",10502917.9719865,null,null,143,"MANASSAS CITY",27948,55681]
[202,6001387.25,759841,759841,0,0,{"$f":"of:=SUM([.B136]+[.C136]-[.D136]-[.E136]-[.F136])","v":6001387.25},699745.73,2399907.21,0,513872.88,299413.17,{"$f":"of:=SUM([.I136]+[.J136]-[.K136]-[.L136])","v":1586621.16},{"$f":"of:=SUM([.P136]-([.G136]+[.H136]+[.M136]))","v":2585375.76},0,10873129.9,{"$f":"of:=VLOOKUP([.$A136];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":598.04},null,{"$f":"of:=VLOOKUP([.A136];[.$Z$3:.$AB$138];3;0)","v":686733.217938554},{"$f":"of:=VLOOKUP([.$A136];[.$AD$3:.$AF$138];3;0)","v":741198.590009462},{"$nulls":5},144,"MANASSAS PARK",4088107.77700725,null,144,"MANASSAS PARK",4073243.45624176,null,null,144,"MANASSAS PARK",31896,20950]
[207,7256459.2,0,0,0,0,{"$f":"of:=SUM([.B137]+[.C137]-[.D137]-[.E137]-[.F137])","v":7256459.2},883344.96,602703.24,0,0,0,{"$f":"of:=SUM([.I137]+[.J137]-[.K137]-[.L137])","v":602703.24},{"$f":"of:=SUM([.P137]-([.G137]+[.H137]+[.M137]))","v":4852100.56},0,13594607.96,{"$f":"of:=VLOOKUP([.$A137];[$'FY 2024 TABLE 15'.$A$11:.$C$144];3;0)","v":842.49},null,{"$f":"of:=VLOOKUP([.A137];[.$Z$3:.$AB$138];3;0)","v":880482.401682973},{"$f":"of:=VLOOKUP([.$A137];[.$AD$3:.$AF$138];3;0)","v":958869.862677904},{"$nulls":5},202,"COLONIAL BEACH",686733.217938554,null,202,"COLONIAL BEACH",741198.590009462,null,null,202,"COLONIAL BEACH",30575,22944]
[" ",{"$f":"of:=SUM([.B2:.B137])","v":8304815185.72},{"$f":"of:=SUM([.C2:.C137])","v":51651041.41},{"$f":"of:=SUM([.D2:.D137])","v":116056366.35},{"$f":"of:=SUM([.E2:.E137])","v":170871384.62},{"$f":"of:=SUM([.F2:.F137])","v":20409922.54},{"$f":"of:=SUM([.G2:.G137])","v":8049128553.62},{"$f":"of:=SUM([.H2:.H137])","v":1737049862.23},{"$f":"of:=SUM([.I2:.I137])","v":2405704292.11},{"$f":"of:=SUM([.J2:.J137])","v":13361979.2},{"$f":"of:=SUM([.K2:.K137])","v":7911982.64},{"$f":"of:=SUM([.L2:.L137])","v":197941730.18},{"$f":"of:=SUM([.M2:.M137])","v":2213212558.49},{"$f":"of:=SUM([.N2:.N137])","v":10185625076.67},{"$f":"of:=SUM([.O2:.O137])","v":235549932.59},{"$f":"of:=SUM([.P2:.P137])","v":22185016051.01},{"$f":"of:=SUM([.Q2:.Q137])","v":1257959.93},null,{"$f":"of:=SUM([.S2:.S137])","v":1755500000},{"$f":"of:=SUM([.T1:.T137])","v":1821500000},{"$nulls":5},207,"WEST POINT",880482.401682973,null,207,"WEST POINT",958869.862677904,null,null,207,"WEST POINT",78518,0]
[]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"of:=[.Q138]-[$'FY 2024 TABLE 15'.C146]","v":0},{"$nulls":9},"State Totals:",{"$f":"of:=SUM([.AB3:.AB139])","v":1755500000},null,null,"State Totals:",{"$f":"of:=SUM([.AF3:.AF139])","v":1821500000},null,null,null,"State Totals:",{"$f":"of:=SUM([.AK3:.AK138])","v":11033363},{"$f":"of:=SUM([.AL3:.AL138])","v":21884415}]