Scenario 1: "State" Delegates (14 of our 38 Total)

Delegates to be Allocated
Threshold to Automatically Win All Delegates
Minimum Delegate
Threshold
Hypothetical Straw Poll
Statewide Raw Vote Results

Candidate

02-Oct-15

14
85.0%
10.0%

Calculation Steps 3.1 and 3.2

Valid
Votes

Percentage
(No Rounding)

Votes Above
Threshold

Eisenhower
Lincoln
Reagan
Nixon
Jones

10,545
16,261
13,597
5,327
3,086

21.60%
33.31%
27.85%
10.91%
6.32%

10,545
16,261
13,597
5,327
0

Totals

48,816

100.0%

45,730

Steps 3.3 and 3.4

Candidate
Lincoln
Reagan
Eisenhower
Nixon

Allocable
Delegates
14
14
14
14

Valid
Votes /
16,261
13,597
10,545
5,327

Step 3.5

Total Above
Threshold =

Raw
Number

45,730
45,730
45,730
45,730
Total Delegates Allocated

MB - October 16, 2015

4.97
4.16
3.22
1.63

Rounded
Delegates
Allocated
5
4
3
2
14

All available delegates

have been allocated, so
Step 5 is not used.

Scenario 2: "State" Delegates (14 of our 38 Total)

Delegates to be Allocated
Threshold to Automatically Win All Delegates
Minimum Delegate
Threshold
Hypothetical Straw Poll
Statewide Raw Vote Results

Candidate

02-Oct-15

14
85.0%
10.0%

Calculation Steps 3.1 and 3.2

Valid
Votes

Percentage
(No Rounding)

Votes Above
Threshold

Eisenhower
Lincoln
Reagan
Nixon
Jones
Smith

9,803
11,257
11,552
8,348
6,418
1,438

20.08%
23.06%
23.66%
17.10%
13.15%
2.95%

9,803
11,257
11,552
8,348
6,418
0

Totals

48,816

100.0%

47,378

Steps 3.3 and 3.4

Allocable
Candidate
Reagan
Lincoln
Eisenhower
Nixon
Jones

Delegates
14
14
14
14
14

Valid
x

Votes
11,552
11,257
9,803
8,348
6,418

Step 3.5

Total Above
/

Threshold =
47,378
47,378
47,378
47,378
47,378
Total Delegates Allocated

MB - October 16, 2015

Raw

Rounded
Delegates

Number

Allocated

Added By
Rounding
Up

3
3
3
2
2

0
0
0
1
0

3.41
3.33
2.90
2.47
1.90

13

Total
Delegates
Allocated
3
3
3
3
2
14

Scenario 3: CD Delegates Allocated by Statewide Results

Delegates to be Allocated
Threshold to Automatically Win All Delegates
Minimum Delegate
Threshold
Hypothetical Straw Poll
Statewide Raw Vote Results

Candidate

02-Oct-15

3
85.0%
10.0%

Calculation Steps 3.1 and 3.2

Valid
Votes

Percentage
(No Rounding)

Votes Above
Threshold

Eisenhower
Lincoln
Reagan
Nixon
Jones
Smith

9,803
11,257
11,552
8,348
6,418
1,438

20.08%
23.06%
23.66%
17.10%
13.15%
2.95%

9,803
11,257
11,552
8,348
6,418
0

Totals

48,816

100.0%

47,378

Steps 3.3 and 3.4

Candidate
Reagan
Lincoln
Eisenhower
Nixon
Jones

Allocable
Delegates
3
3
3
3
3

Valid
Votes
11,552
11,257
9,803
8,348
6,418

Step 3.5

Total Above
Threshold =
47,378
47,378
47,378
47,378
47,378
Total Delegates Allocated

MB - October 16, 2015

Raw
Number
0.73
0.71
0.62
0.53
0.41

Rounded
Delegates
Allocated
1
1
1
0
0
3

All available delegates

have been allocated, so
no further rounding.

Scenario 4: CD Delegates Allocated by Votes Within CD

Delegates to be Allocated
Threshold to Automatically Win All Delegates
Minimum Delegate
Threshold
Hypothetical Straw Poll
CD Raw Vote Results

02-Oct-15

3
85.0%
10.0%

Calculation Steps 3.1 and 3.2

Candidate

Valid
Votes

Percentage
(No Rounding)

Votes Above
Threshold

Eisenhower
Lincoln
Reagan
Nixon
Jones
Smith

1,207
704
1,408
2,942
15
11

19.20%
11.20%
22.40%
46.79%
0.24%
0.17%

1,207
704
1,408
2,942
0
0

Totals

6,287

100.0%

6,261

Steps 3.3 and 3.4

Candidate
Nixon
Reagan
Eisenhower
Lincoln

Allocable
Delegates
3
3
3
3

Valid
Votes /
2,942
1,408
1,207
704

Step 3.5

Total Above
Threshold =

Raw
Number

6,261
6,261
6,261
6,261
Total Delegates Allocated

MB - October 16, 2015

1.41
0.67
0.58
0.34

Rounded
Delegates
Allocated
1
1
1
0
3

All available delegates

have been allocated, so
Step 5 is not used.

Scenario 5: CD Delegates Allocated by Votes Within CD

Delegates to be Allocated
Threshold to Automatically Win All Delegates
Minimum Delegate
Threshold
Hypothetical Straw Poll
CD Raw Vote Results

02-Oct-15

3
85.0%
10.0%

Calculation Steps 3.1 and 3.2

Candidate

Valid
Votes

Percentage
(No Rounding)

Votes Above
Threshold

Eisenhower
Lincoln
Reagan
Nixon
Jones
Smith

642
275
761
4,483
15
11

10.37%
4.44%
12.20%
72.45%
0.24%
0.18%

642
0
761
4,483
0
0

Totals

6,187

99.9%

5,886

Steps 3.3 and 3.4

Allocable
Candidate
Nixon
Reagan
Eisenhower

Delegates
3
3
3

Valid
x

Votes /
4,483
761
642

Step 3.5

Raw

Rounded
Delegates

Number

Allocated

Added By
Rounding
Up

2
0
0

0
1
0

Total Above
Threshold =
5,886
5,886
5,886
Total Delegates Allocated

MB - October 16, 2015

2.28
0.39
0.33

Total
Delegates
Allocated
2
1
0
3