{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["inflCalc_1","PTModule","About","Influence diagram","FAQ","Start","ProjectData","Summary Results","User Add-in Location","Calculations","Default Data","Local Share","Brine effectiveness","Rates & Misc","Job Rates and Wages","Fluid Density","Binary Economies of Scale","Binary  plant costs","Flash Plant Costs","Flash Economies of Scale","Multipliers","Flash O&M","Household Exp","Deflators","Drill Cost Curves","BLS PPI Oil Gas Drilling","CERA PCCI power plant index","Binary Parasitic Losses","Flash Parasitic Losses"],"not_rendered":{"charts":25,"images":6,"macros":1,"external_links":1,"defined_names":9,"comments":11,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"inflCalc_1","index":0,"n_rows":46,"n_cols":27,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
["Name","Diagram #1",null,null,"FILEVER",2]
["SheetRef",{"$f":"'Influence diagram'!#REF!","v":{"$error":"#REF!"}},null,null,"RETFUNC",{"$f":"PTreeInflEvaluate($A$1,$B$3, SUM($7:$16384))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["GenInfo","0,0,0,Exponential,0,0,-1,-1,-1"]
[]
["Payoff Node",23]
[]
["ARCS",null,null,"NODES"]
["highest#",2,null,"highest#",23]
[]
[null,null,null,"#",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["9,7,6,2,1,0,1,0",null,null,"iNodeInfo","2,2,0,0","2,2,343,368","2,2,208,178","2,2,205,79","2,2,114,350","2,3,116,435","1,2,349,235","1,2,250,453","2,2,218,280","2,2,116,435","2,3,112,453","2,3,92,449","2,2,35,334","1,2,18,193","2,2,29,342","1,2,26,90","2,2,417,71","1,2,513,191","7,2,788,117","7,2,788,229","7,2,776,331","7,2,792,436","4,2,1071,259"]
["3,7,6,2,1,0,1,0",null,null,"Succ.",0,0,"1,2",0,0,0,0,0,"1,1",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pred.",0,0,0,0,0,0,"2,1,2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Link"]
[null,null,null,"N. Name","Year","Year of Construction","Plant type","Nameplate Capacity","Resource Depth","Drilling Cost Curve","Plant Costs","Drilling Costs","Plant Cost curve","Decision #10","Drilling Cost Curve","Drilling Cost Curve","Resource Depth","Resource Temperature","Drilling Depth","Resource Potential","# of Wells","Flow Rate","Exploration Jobs","Drilling Jobs","Plant Construction Jobs","O&M Jobs"," Economic Impacts"]
[null,null,null,"BName1","Outcome #1",2010,"Flash","Outcome #1","Outcome #1","Low","Low","Outcome #1","Outcome #1","Outcome #1","Low","Low","Outcome #1","Outcome #1","Outcome #1","Outcome #1","Injection","Outcome #1","Geoscientists","Outcome #1","Outcome #1","Outcome #1","Outcome #1"]
[null,null,null,"BName2","Outcome #2","Outcome #2","Binary","Outcome #2","Outcome #2","Medium","High","Outcome #2","Outcome #2","Outcome #2","Medium","Medium","Outcome #2","Outcome #2","Outcome #2","Outcome #2","Production","Outcome #2","Engineers","Outcome #2","Outcome #2","Outcome #2","Outcome #2"]
[null,null,null,"BName3",null,null,null,null,null,"High",null,null,null,null,"High","High"]
[null,null,null,"BName4"]
[null,null,null,"BName5"]
[null,null,null,"BName6"]
[null,null,null,"BName7"]
[null,null,null,"BName8"]
[null,null,null,"BName9"]
[null,null,null,"BName10"]
[null,null,null,"BName11"]
[null,null,null,"BName12"]
[null,null,null,"BName13"]
[null,null,null,"BName14"]
[null,null,null,"BName15"]
[null,null,null,"BName16"]
[null,null,null,"BName17"]
[null,null,null,"BName18"]
[null,null,null,"BName19"]
[null,null,null,"BName20"]
[null,null,null,"BName21"]
[null,null,null,"BName22"]
[null,null,null,"BName23"]
[null,null,null,"BName24"]
[null,null,null,"BName25"]
[null,null,null,"BName26"]
[null,null,null,"BName27"]
[null,null,null,"BName28"]
[null,null,null,"BName29"]
[null,null,null,"BName30"]
[null,null,null,"St. Nodes"]

{"sheet":"PTModule","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"About","index":2,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
["JEDI - GEOTHERMAL"]
[]
["Jobs and Economic Development Impact Model (JEDI)"]
[]
["Release Number: GT12.23.16"]

{"sheet":"Influence diagram","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"FAQ","index":4,"n_rows":79,"n_cols":2,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[]
[null,"JEDI - Geothermal"]
[]
[null,"Jobs and Economic Development Impact (JEDI) Model "]
[]
[null,"Frequently Asked Questions (FAQ)"]
[]
[]
[null,"How do I know if I have the most current version of the JEDI model?"]
[null,"The most current version of the JEDI model is available on the National Renewable Energy Laboratory web site at http://www.nrel.gov/analysis/jedi/  Click on \"Download   "]
[null," JEDI\" on the left side of the page.  Once there, choose the \"Jobs and Economic Development Impact (JEDI) Model\" you wish to download.  Click on the link to initiate  "]
[null,"the download.  (See also, getting on the JEDI mailing list, in FAQ.)"]
[]
[null,"How can I determine which version of the JEDI model I have?"]
[null,"The version (release number) of the model you are currently using is listed in the \"About JEDI\" worksheet contained in this model and is contained in the model's file "]
[null,"name.  "]
[]
[null,"Is there a mailing list I can get on to be notified by email when new versions of JEDI are released?"]
[null,"Yes.  Prior to downloading, all users are required to register with their contact information and accept our User Agreement.  You may elect to “Opt-In” and"]
[null," be placed on the JEDI mailing list. "]
[]
[null,"When I open up the model I receive a security alert message stating \"the macros in the file have been disabled,\" how do I change the security setting so I "]
[null,"can run the model with the macros enabled?  "]
[null,"The message you are receiving is related to the level of security you have chosen in your Excel™ set up.  To change the setting for opening files, click the Microsoft"]
[null,"Office Button (on the top left of the toolbar), click on \"Excel Options,\" then \"Trust Center,\" then \"Trust Center Settings,\" then \"Macros Settings.\"  Reset the security level"]
[null," to \"Enable\" or \"Disable with notification.\"  The reset method may vary with different versions of Excel™.  Alternately, the model can be successfully run with the macros"]
[null,"disabled.  If you choose this option, the print and save results buttons will not function.  Similarly, you will need to navigate using the worksheet tabs rather than buttons."]
[]
[null,"Where can I get more information on input-output modeling and using the JEDI model?  "]
[null,"To view and/or download JEDI related publications go to the National Renewable Energy Laboratory web site at http://www.nrel.gov/analysis/jedi/.  Click on \"Interpreting"]
[null,"Results\" or \"Publications\" from the list on the left side of the page."]
[]
[null,"How do I run a county or regional level analysis?"]
[null,"Running a county or regional level analysis is similar to running a state level analysis, although there are two difference users must keep in mind.  The model "]
[null,"does not contain county or regional level multipliers, thus users must obtain these and add them into the model. (See FAQ on obtaining county or regional level"]
[null,"multipliers and how to add in the data)  Second, to run a county or regional level analysis users must also enter the name of the county/region and the year of the"]
[null,"multipliers in the User Add-in Location worksheet.  This data provides a reference for the model to automatically insert the multipliers into the analysis."]
[]
[null,"Where can I get county or regional level data to add-in to the model to run a county or region specific analysis?"]
[null,"County level multipliers and personal consumption expenditure patterns are available from a number of sources.  Users familiar with IMPLAN or input-output modeling can "]
[null,"purchase the raw county level data and derive the multipliers themselves, purchase them from someone familiar with input-output modeling, purchase them directly from"]
[null,"IMPLAN (www.implan.com), or contact MRG & Associates (mrgassociates@earthlink.net), the model developer."]
[]
[null,"How do I add in county or regional level multipliers and the personal consumption expenditure data?"]
[null,"Adding-in county or regional level multipliers and personal consumtption expenditure data involves going to the \"User Add-in Location\" worksheet in this model and "]
[null,"cutting and pasting the data into their respective locations.  With the data installed it is also necessary to insert the county or region name and the year of the data."]
[]
[null,"What does the \"local share\" refer to?"]
[null,"The \"local share\" refers to the percentage of each expenditure that is actually spent locally (i.e., in the state, county or region being analyzed).  For example, if $1 million"]
[null,"is going to be spent on construction materials and half ($500,000) of this total will be purchased from local suppliers, we say the \"local share\" is 50 percent."]
[]
[null,"What does the term \"full-time equivalent for a period of one year\" refer to in the jobs results?"]
[null,"The term refers to a job that is held (and wages paid) for a period of one year.  This is based on 2,080 hours (52 weeks times 40 hours per week).  For example, if the "]
[null,"analysis indicates there are 100 construction jobs, there will be the equivalent of 100 workers, working full-time, for the entire year.  If the construction period is two   "]
[null,"years, the job impacts (100 jobs) are spread over the two year construction period.  In this example, there will be an average of 50 full-time jobs (100 jobs divided by 2    "]
[null,"years) during each of the years.  Similarly, if the construction period is less than one year, for example, 9 months (75 percent of a full year), then the number of persons   "]
[null,"actually employed and working full-time during that period will be greater since they will not be employed and working for an entire year.  In this example, there will be   "]
[null,"an average of 133 full-time workers (100 jobs divided by .75 percent of the year) during the 9 month construction period."]
[]
[null,"I want to make my analysis as accurate as possible, where can I get information to adjust the default \"local share\" values (in the ProjectData worksheet) "]
[null,"for my state or county?"]
[null,"Since the \"local share\" is directly related to the availability of local businesses and services and their ability to meet the construction and annual operating demands"]
[null,"of the project, it is important to have an accurate picture of these local resources.  This can be obtained in a number of ways: contacting experienced and knowlegeable "]
[null,"persons in the area, contacting local business and contractor organizations and/or the local chamber of commerce, among others."]
[]
[null,"When I make changes to the labor hourly wage rates it doesn't seem to change the total cost.  Why is this? "]
[null,"The hourly wage rates are not used to derive the total costs, however they are used to calculate the number of hours and full-time equivalent number of workers employed."]
[null,"Therefore, if a user increases or decreases the hourly wage without a corresponding change in the total labor cost, the number of full-time workers reported in the results"]
[null,"will increase or decrease relative to the default ratios."]
[]
[null,"I am interested in viewing and possibly editting internal formulas within the model, how do I access them?  "]
[null,"The JEDI model contains a large number of intermediate worksheets that are an integral part of the model analysis. These worksheets are not designed to be changed"]
[null,"by users.  Most of these worksheets may be viewed by merely clicking on the respective worksheet and scrolling to the right. Although these sheets may be viewed"]
[null,"by users they are protected and can not be editted.  The model contains two additional worksheets: multipliers and household expenditures.  These worksheets are "]
[null,"hidden to protect proprietary data derived from IMPLAN (Minnesota Implan Group)."]
[]
[null,"Is additional technical support available?"]
[null,"Yes, technical support is available by contacting Chad Augustine, Geothermal Energy Engineer/Analyst at the National Renewable Energy Laboratory.  He can be "]
[null,"reached at 303-384-7382 or by email at chad.augustine@nrel.gov."]

{"sheet":"Start","index":5,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[]
["JEDI - GEOTHERMAL"]
["Jobs and Economic Development Impact Model"]

{"sheet":"ProjectData","index":6,"n_rows":845,"n_cols":58,"rows_kept":845,"cut":false,"hidden":false,"merged":[[212,3,216,5]]}
["Geothermal Plant Project Data"]
["INSTRUCTIONS:      Begin by entering Model Analysis Type (Simple or Advanced) and other Descriptive Data.  "]
["                               Choosing \"Simple\" Analysis indicates use of Model defaults, no review or editting of detailed cost data and inputs."]
["                               Choosing \"Advanced\" allows user to review and edit detailed cost data and inputs."]
["                               Once Descriptive Data is complete, if Simple Analysis is choosen, go to Summary Results, if Advanced Analysis"]
["                                    is choosen, cursor down to review/edit detailed cost data and inputs below."]
["                               Additional information is available by pointing to the red triangles located in cell corners and in the FAQ tab."]
["                               Only those cells with a white background can be changed.  "]
["Project Descriptive Data"]
["Geothermal Input Sheet"]
["Select Model Analysis Type (Simple or Advanced)","Advanced"]
["User Input:",null,null,null,"Model Default Calculations based on User Inputs:"]
["Project Location","IDAHO",null,null,"Project Size - Nameplate Capacity (MW)",null,{"$f":"(1+B21)*B16","v":12.226195879750069}]
["Year of Construction ",2010,null,null,"Project Installed Cost",null,{"$f":"IF(B11=\"Simple\",'Default Data'!K20,'Default Data'!T20)","v":45928513.173691906}]
["Construction Period (months)",21,null,null,"Plant Capital Cost",null,{"$f":"IF(B11=\"Advanced\",IF(B18=\"Binary\",D117+D123,D117+D134),G16*B16*1000)","v":23549341.05120967}]
["Nominal Plant Size (MW net output)",10,null,null,{"$f":"CONCATENATE(B$18,\" Installed Plant Cost ($/kW)\")","v":"Binary Installed Plant Cost ($/kW)"},null,{"$f":"IF(B18=\"Binary\",'Binary Economies of Scale'!D11,'Flash Economies of Scale'!K38)","v":2354.9341051209672}]
["Technology: (Hydrothermal or EGS)","Hydrothermal",null,null,"Annual Direct O&M Cost ($/kW)",null,{"$f":"IF(B11=\"Advanced\",D161/(B16*1000),'Default Data'!G20)","v":150.86742170435937}]
["Plant Type (Flash or Binary)","Binary",null,null,"Installed Project Cost ($/kW)",null,{"$f":"G14/B16/1000","v":4592.8513173691908}]
["Resource Temperature (select Celsius or Farenheit)",200,"Celsius",null,"Number of Production Wells",null,{"$f":"IF(B18=\"Binary\",(B16*1000/((G21*'Brine effectiveness'!C14)/1000)),(B16*1000/((G21*'Brine effectiveness'!C25)/1000)))","v":1.8639767008858921}]
["Resource Depth  (select meters or feet)",2250,"Meters",null,"Number of Injection Wells",null,{"$f":"G19/B22","v":0.93198835044294603}]
["Plant Size Scalar (select Model Derived or Input Value)",{"$f":"IF(C21=\"Model Derived\",BA21,D21)","v":0.22261958797500686},"Model Derived",0.27,"Well flow (lb/hr)",null,{"$f":"'Default Data'!C5*2.20462*60*60","v":634930.55999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$18=\"Binary\",'Binary Parasitic Losses'!$D$7, 'Flash Parasitic Losses'!$D$7)","v":0.22261958797500686}]
["Ratio of Production to Injection Wells",2,null,null,"Total Flow (lb/hr)",null,{"$f":"G21*G19","v":1183495.7705204319}]
["Number of Exploration Wells",2,null,null,"Gallons per minute ",null,{"$f":"7.4805*G21/('Fluid Density'!E18*60)","v":1466.508428622469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To use Default - choose cell w/value"]
["Exploration Well Cost Multiplier",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To input value - choose blank cell"]
["Production Well Flow Rate (kg/s)",80]
["Stimulation Cost per Well",700000]
["Drilling Cost Curve (Simple Model - Select Low, Medium, or High)","Medium"]
["Drilling Progress (Advanced Model - Select Easy, Medium, or Hard)","Medium"]
["Contingency (percent of all costs)",0.05]
["Plant O&M Equipment Cost (percent of Plant cost)",0.02]
["Money Value (Dollar Year) ",2010]
[{"$f":"IF(B11=\"Advanced\",\"  Enter Advanced model inputs below.  Accept default values or revise values in white cells.\",\"\")","v":"  Enter Advanced model inputs below.  Accept default values or revise values in white cells."}]
[{"$f":"IF(B11=\"Advanced\",\"          Press both Restore Default Values buttons to remove all user revisions made below.\")","v":"          Press both Restore Default Values buttons to remove all user revisions made below."}]
["Model Inputs "]
["Permitting","Hourly Rate",null,"Total Cost","Percent of Cost","Local Share"]
["  Environmental Analysis",{"$f":"'Default Data'!D35","v":75},null,{"$f":"'Default Data'!E35","v":100000},{"$f":"D36/D$137","v":2.1772966963206752E-3},{"$f":"'Default Data'!H35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Environmental Analysis",{"$f":"'Default Data'!BD35","v":0},null,{"$f":"'Default Data'!BE35","v":0},null,{"$f":"'Default Data'!BH35","v":0}]
["  Environmental Impact Assessment",{"$f":"'Default Data'!D36","v":75},null,{"$f":"'Default Data'!E36","v":200000},{"$f":"D37/D$137","v":4.3545933926413503E-3},{"$f":"'Default Data'!H36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Environmental Impact Assessment",{"$f":"'Default Data'!BD36","v":0},null,{"$f":"'Default Data'!BE36","v":0},null,{"$f":"'Default Data'!BH36","v":0}]
["  Transmission Line Permits",null,null,{"$f":"'Default Data'!E37","v":0},{"$f":"D38/D$137","v":0},{"$f":"'Default Data'!H37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Transmission Line Permits",null,null,{"$f":"'Default Data'!BE37","v":0},null,{"$f":"'Default Data'!BH37","v":0}]
["  Land (Leasing, Acquisition)",null,null,{"$f":"B184","v":771980},{"$f":"D39/D$137","v":1.6808295036256349E-2},{"$f":"'Default Data'!H38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land (Leasing, Acquisition)",null,null,{"$f":"BB184","v":0},null,{"$f":"'Default Data'!BH38","v":0}]
["Exploration (Pre-Drilling)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration (Pre-Drilling)"]
["  Geologist",{"$f":"'Default Data'!D40","v":59.37},null,{"$f":"'Default Data'!E40","v":100000},{"$f":"D41/D$137","v":2.1772966963206752E-3},{"$f":"'Default Data'!H40","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Geologist",{"$f":"'Default Data'!BD40","v":0},null,{"$f":"'Default Data'!BE40","v":0},null,{"$f":"'Default Data'!BH40","v":0}]
["  Geophysicist",{"$f":"'Default Data'!D41","v":59.37},null,{"$f":"'Default Data'!E41","v":80000},1.7418373570565401E-3,{"$f":"'Default Data'!H41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Geophysicist",{"$f":"'Default Data'!BD41","v":0},null,{"$f":"'Default Data'!BE41","v":0},null,{"$f":"'Default Data'!BH41","v":0}]
["  Geochemist",{"$f":"'Default Data'!D42","v":59.37},null,{"$f":"'Default Data'!E42","v":50000},1.0886483481603376E-3,{"$f":"'Default Data'!H42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Geochemist",{"$f":"'Default Data'!BD42","v":0},null,{"$f":"'Default Data'!BE42","v":0},null,{"$f":"'Default Data'!BH42","v":0}]
["  Other Geo scientists",{"$f":"'Default Data'!D43","v":59.37},null,{"$f":"'Default Data'!E43","v":75000},1.6329725222405064E-3,{"$f":"'Default Data'!H43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other Geo scientists",{"$f":"'Default Data'!BD43","v":0},null,{"$f":"'Default Data'!BE43","v":0},null,{"$f":"'Default Data'!BH43","v":0}]
["  Field Crew",{"$f":"'Default Data'!D44","v":30},null,{"$f":"'Default Data'!E44","v":50000},1.0886483481603376E-3,{"$f":"'Default Data'!H44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Field Crew",{"$f":"'Default Data'!BD44","v":0},null,{"$f":"'Default Data'!BE44","v":0},null,{"$f":"'Default Data'!BH44","v":0}]
["  Management/Administrative",{"$f":"'Default Data'!D45","v":60},null,{"$f":"'Default Data'!E45","v":0},0,{"$f":"'Default Data'!H45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Management/Administrative",{"$f":"'Default Data'!BD45","v":0},null,{"$f":"'Default Data'!BE45","v":0},null,{"$f":"'Default Data'!BH45","v":0}]
["  Exploration Equipment, Tests, Surveys",null,null,{"$f":"'Default Data'!E46","v":1000000},2.1772966963206752E-2,{"$f":"'Default Data'!H46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Exploration Equipment, Tests, Surveys",null,null,{"$f":"'Default Data'!BE46","v":0},null,{"$f":"'Default Data'!BH46","v":0}]
["  Total",null,null,{"$f":"SUM(D36:D47)","v":2426980},5.2842555360363523E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",null,null,{"$f":"SUM(BD36:BD47)","v":0}]
[]
["Exploration  Drilling ","Daily Rate","Cost per Well","Total Cost","Percent of Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration  Drilling ","Daily Rate","Cost per Well","Total Cost",null,"Local Share"]
["  Geologist",{"$f":"'Default Data'!D50","v":700},{"$f":"B51*'Default Data'!$K$24","v":27931.390540540538},{"$f":"C51*B$23","v":55862.781081081077},{"$f":"D51/D$137","v":1.2162984869512295E-3},{"$f":"'Default Data'!H50","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Geologist",{"$f":"'Default Data'!BD50","v":0},{"$f":"BB51*'Default Data'!$K$24","v":0},{"$f":"BC51*BB$23","v":0},null,{"$f":"'Default Data'!BH50","v":0}]
["  Mud Engineer(s)",{"$f":"'Default Data'!D51","v":800},{"$f":"B52*'Default Data'!$K$24","v":31921.589189189188},63843.178378378376,1.390055413658548E-3,{"$f":"'Default Data'!H51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Mud Engineer(s)",{"$f":"'Default Data'!BD51","v":0},{"$f":"BB52*'Default Data'!$K$24","v":0},0,null,{"$f":"'Default Data'!BH51","v":0}]
["  Drilling Fluids - Mud",{"$f":"'Default Data'!D52","v":5950},{"$f":"B53*'Default Data'!$K$24","v":237416.81959459459},474833.63918918918,1.0338537139085452E-2,{"$f":"'Default Data'!H52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Drilling Fluids - Mud",{"$f":"'Default Data'!BD52","v":0},{"$f":"BB53*'Default Data'!$K$24","v":0},0,null,{"$f":"'Default Data'!BH52","v":0}]
["  Directional Engineer and Motorman",{"$f":"'Default Data'!D53","v":2649.9999999999995},{"$f":"B54*'Default Data'!$K$24*'Rates & Misc'!M$25","v":63444.158513513496},126888.31702702699,2.7627351346463636E-3,{"$f":"'Default Data'!H53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Directional Engineer and Motorman",{"$f":"'Default Data'!BD53","v":0},{"$f":"BB54*'Default Data'!$K$24*'Rates & Misc'!BM$25","v":0},0,null,{"$f":"'Default Data'!BH53","v":0}]
["  Direction Tools and Services",{"$f":"'Default Data'!D54","v":7858},{"$f":"B55*'Default Data'!$K$24*'Rates & Misc'!M$25","v":188129.88588648647},376259.77177297295,8.1922915803966535E-3,{"$f":"'Default Data'!H54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Direction Tools and Services",{"$f":"'Default Data'!BD54","v":0},{"$f":"BB55*'Default Data'!$K$24*'Rates & Misc'!BM$25","v":0},0,null,{"$f":"'Default Data'!BH54","v":0}]
["  Drilling Engineering",{"$f":"'Default Data'!D55","v":1400},{"$f":"B56*'Default Data'!K23","v":65720.91891891892},131441.83783783784,2.8618787928264226E-3,{"$f":"'Default Data'!H55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Drilling Engineering",{"$f":"'Default Data'!BD55","v":0},{"$f":"BB56*'Default Data'!BK23","v":0},0,null,{"$f":"'Default Data'!BH55","v":0}]
["  Drill Rig Rate",{"$f":"'Default Data'!D56","v":15000},{"$f":"B57*'Default Data'!K$24","v":598529.79729729728},1197059.5945945946,2.6063539006097775E-2,{"$f":"'Default Data'!H56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Drill Rig Rate",{"$f":"'Default Data'!BD56","v":0},{"$f":"BB57*'Default Data'!BK$24","v":0},0,null,{"$f":"'Default Data'!BH56","v":0}]
["  Drill Hands - labor",{"$f":"'Default Data'!D57","v":2304},{"$f":"B58*'Default Data'!K$24","v":91934.176864864858},183868.35372972972,4.0033595913366183E-3,{"$f":"'Default Data'!H57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Drill Hands - labor",{"$f":"'Default Data'!BD57","v":0},{"$f":"BB58*'Default Data'!BK$24","v":0},0,null,{"$f":"'Default Data'!BH57","v":0}]
["Management/Administrative",null,{"$f":"'Default Data'!E58","v":5000},10000,2.1772966963206752E-4,{"$f":"'Default Data'!H58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management/Administrative",null,{"$f":"'Default Data'!BE58","v":0},0,null,{"$f":"'Default Data'!BH58","v":0}]
["Site Construction",null,{"$f":"'Default Data'!E59","v":125000},250000,5.4432417408016879E-3,{"$f":"'Default Data'!H59","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Construction",null,{"$f":"'Default Data'!BE59","v":0},0,null,{"$f":"'Default Data'!BH59","v":0}]
["Material Costs - Cement and Casing",null,{"$f":"'Default Data'!E60","v":978103.12500000023},1956206.2500000005,4.2592414054468578E-2,{"$f":"'Default Data'!H60","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Costs - Cement and Casing",null,{"$f":"'Default Data'!BE60","v":0},0,null,{"$f":"'Default Data'!BH60","v":0}]
["Drilling Tools",null,{"$f":"'Default Data'!E61","v":125000},250000,5.4432417408016879E-3,{"$f":"'Default Data'!H61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Tools",null,{"$f":"'Default Data'!BE61","v":0},0,null,{"$f":"'Default Data'!BH61","v":0}]
["Outside Services",null,{"$f":"'Default Data'!E62","v":225000},450000,9.7978351334430391E-3,{"$f":"'Default Data'!H62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outside Services",null,{"$f":"'Default Data'!BE62","v":0},0,null,{"$f":"'Default Data'!BH62","v":0}]
["Move Services and equipment",null,{"$f":"'Default Data'!E63","v":250000},500000,1.0886483481603376E-2,{"$f":"'Default Data'!H63","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Move Services and equipment",null,{"$f":"'Default Data'!BE63","v":0},0,null,{"$f":"'Default Data'!BH63","v":0}]
["Location Maintenance",null,{"$f":"'Default Data'!E64","v":50000},100000,2.1772966963206752E-3,{"$f":"'Default Data'!H64","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location Maintenance",null,{"$f":"'Default Data'!BE64","v":0},0,null,{"$f":"'Default Data'!BH64","v":0}]
["Fuel",null,{"$f":"'Default Data'!E65","v":125000},250000,5.4432417408016879E-3,{"$f":"'Default Data'!H65","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",null,{"$f":"'Default Data'!BE65","v":0},0,null,{"$f":"'Default Data'!BH65","v":0}]
["Camp",null,{"$f":"'Default Data'!E66","v":25000},50000,1.0886483481603376E-3,{"$f":"'Default Data'!H66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Camp",null,{"$f":"'Default Data'!BE66","v":0},0,null,{"$f":"'Default Data'!BH66","v":0}]
["Other Unallocated Costs",null,{"$f":"'Default Data'!E67","v":0},0,0,{"$f":"'Default Data'!H67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Unallocated Costs",null,{"$f":"'Default Data'!BE67","v":0},0,null,{"$f":"'Default Data'!BH67","v":0}]
["Total:",null,{"$f":"SUM(C51:C68)-C58","v":3121197.6849405407},{"$f":"SUM(D51:D68)-D58","v":6242395.3698810814},0.13591546815969557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total:",null,{"$f":"SUM(BC51:BC68)-BC58","v":0},{"$f":"SUM(BD51:BD68)-BD58","v":0}]
[]
["Production Drilling","Daily Rate","Cost per Well","Total Cost","Percent of Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Drilling","Daily Rate","Cost per Well","Total Cost",null,"Local Share"]
["Geologist",{"$f":"'Default Data'!D71","v":700},{"$f":"B72*'Default Data'!$K$24","v":27931.390540540538},{"$f":"C72*(G$19+G$20)","v":78095.191786368247},{"$f":"D72/D$137","v":1.7003640307498911E-3},{"$f":"'Default Data'!H71","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geologist",{"$f":"'Default Data'!BD71","v":0},{"$f":"BB72*'Default Data'!$K$24","v":0},{"$f":"BC72*(BF$20+BF$22)","v":0},null,{"$f":"'Default Data'!BH71","v":0}]
["Mud Engineer(s)",{"$f":"'Default Data'!D72","v":800},{"$f":"B73*'Default Data'!$K$24","v":31921.589189189188},89251.647755849423,1.9432731779998756E-3,{"$f":"'Default Data'!H72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mud Engineer(s)",{"$f":"'Default Data'!BD72","v":0},{"$f":"BB73*'Default Data'!$K$24","v":0},0,null,{"$f":"'Default Data'!BH72","v":0}]
["Drilling Fluids - Mud",{"$f":"'Default Data'!D73","v":5950},{"$f":"B74*'Default Data'!$K$24","v":237416.81959459459},663809.13018413016,1.4453094261374077E-2,{"$f":"'Default Data'!H73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Fluids - Mud",{"$f":"'Default Data'!BD73","v":0},{"$f":"BB74*'Default Data'!$K$24","v":0},0,null,{"$f":"'Default Data'!BH73","v":0}]
["Directional Engineer and Motorman",{"$f":"'Default Data'!D74","v":2649.9999999999995},{"$f":"B75*'Default Data'!$K$24*'Rates & Misc'!M$25","v":63444.158513513496},177387.64991475068,3.8622554412747518E-3,{"$f":"'Default Data'!H74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directional Engineer and Motorman",{"$f":"'Default Data'!BD74","v":0},{"$f":"BB75*'Default Data'!$K$24*'Rates & Misc'!BM$25","v":0},0,null,{"$f":"'Default Data'!BH74","v":0}]
["Direction Tools and Services",{"$f":"'Default Data'!D75","v":7858},{"$f":"B76*'Default Data'!$K$24*'Rates & Misc'!M$25","v":188129.88588648647},526004.58604909852,1.1452680474542266E-2,{"$f":"'Default Data'!H75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direction Tools and Services",{"$f":"'Default Data'!BD75","v":0},{"$f":"BB76*'Default Data'!$K$24*'Rates & Misc'!BM$25","v":0},0,null,{"$f":"'Default Data'!BH75","v":0}]
["Drilling Engineering",{"$f":"'Default Data'!D76","v":1400},{"$f":"B77*'Default Data'!K23","v":65720.91891891892},183753.39243851352,4.0008565429409202E-3,{"$f":"'Default Data'!H76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Engineering",{"$f":"'Default Data'!BD76","v":0},{"$f":"BB77*'Default Data'!BK23","v":0},0,null,{"$f":"'Default Data'!BH76","v":0}]
["Drill Rig Rate",{"$f":"'Default Data'!D77","v":15000},{"$f":"B78*'Default Data'!K$24","v":598529.79729729728},1673468.3954221767,3.643637208749767E-2,{"$f":"'Default Data'!H77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill Rig Rate",{"$f":"'Default Data'!BD77","v":0},{"$f":"BB78*'Default Data'!BK$24","v":0},0,null,{"$f":"'Default Data'!BH77","v":0}]
[" Drill Hands - labor",{"$f":"'Default Data'!D78","v":2304},{"$f":"B79*'Default Data'!K$24","v":91934.176864864858},257044.74553684634,null,{"$f":"'Default Data'!H78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Drill Hands - labor",{"$f":"'Default Data'!BD78","v":0},{"$f":"BB79*'Default Data'!BK$24","v":0},0,null,{"$f":"'Default Data'!BH78","v":0}]
["Management/Administrative",null,{"$f":"'Default Data'!E79","v":5000},13979.82525664419,{"$f":"D80/D$137","v":3.0438227346431729E-4},{"$f":"'Default Data'!H79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management/Administrative",null,{"$f":"'Default Data'!BE79","v":0},0,null,{"$f":"'Default Data'!BH79","v":0}]
["Site Construction",null,{"$f":"'Default Data'!E80","v":125000},349495.63141610473,7.6095568366079322E-3,{"$f":"'Default Data'!H80","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Construction",null,{"$f":"'Default Data'!BE80","v":0},0,null,{"$f":"'Default Data'!BH80","v":0}]
["Material Costs - (Cement and Casing)",null,{"$f":"'Default Data'!E81","v":978103.12500000023},2734742.1540955226,5.9543450574010684E-2,{"$f":"'Default Data'!H81","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Costs - (Cement and Casing)",null,{"$f":"'Default Data'!BE81","v":0},0,null,{"$f":"'Default Data'!BH81","v":0}]
["Drilling Tools",null,{"$f":"'Default Data'!E82","v":125000},349495.63141610473,7.6095568366079322E-3,{"$f":"'Default Data'!H82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Tools",null,{"$f":"'Default Data'!BE82","v":0},0,null,{"$f":"'Default Data'!BH82","v":0}]
["Outside Services",null,{"$f":"'Default Data'!E83","v":225000},629092.13654898852,1.3697202305894279E-2,{"$f":"'Default Data'!H83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outside Services",null,{"$f":"'Default Data'!BE83","v":0},0,null,{"$f":"'Default Data'!BH83","v":0}]
["Move Services and equipment",null,{"$f":"'Default Data'!E84","v":250000},698991.26283220947,1.5219113673215864E-2,{"$f":"'Default Data'!H84","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Move Services and equipment",null,{"$f":"'Default Data'!BE84","v":0},0,null,{"$f":"'Default Data'!BH84","v":0}]
["Location Maintenance",null,{"$f":"'Default Data'!E85","v":50000},139798.25256644189,3.043822734643173E-3,{"$f":"'Default Data'!H85","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location Maintenance",null,{"$f":"'Default Data'!BE85","v":0},0,null,{"$f":"'Default Data'!BH85","v":0}]
["Fuel",null,{"$f":"'Default Data'!E86","v":125000},349495.63141610473,7.6095568366079322E-3,{"$f":"'Default Data'!H86","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",null,{"$f":"'Default Data'!BE86","v":0},0,null,{"$f":"'Default Data'!BH86","v":0}]
["Camp",null,{"$f":"'Default Data'!E87","v":25000},69899.126283220947,1.5219113673215865E-3,{"$f":"'Default Data'!H87","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Camp",null,{"$f":"'Default Data'!BE87","v":0},0,null,{"$f":"'Default Data'!BH87","v":0}]
["Other Unallocated Costs",null,{"$f":"'Default Data'!E88","v":1000000},2795965.0513288379,6.0876454692863458E-2,{"$f":"'Default Data'!H88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Unallocated Costs",null,{"$f":"'Default Data'!BE88","v":0},0,null,{"$f":"'Default Data'!BH88","v":0}]
["Total:",null,{"$f":"SUM(C72:C89)-C79","v":4121197.6849405407},{"$f":"SUM(D72:D89)-D79","v":11522724.696711065},0.25088390414761658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total:",null,{"$f":"SUM(BC72:BC89)-BC79","v":0},{"$f":"SUM(BD72:BD89)-BD79","v":0}]
[]
["Well Stimulation","Daily Rate","Cost per Well","Total Cost","Percent of Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Stimulation","Daily Rate","Cost per Well","Total Cost",null,"Local Share"]
["Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
["Reservoir Engineer",{"$f":"'Default Data'!D93","v":0},{"$f":"'Rates & Misc'!D$56*B94","v":0},{"$f":"C94*(G$19+G$20)","v":0},{"$f":"D94/D$137","v":0},{"$f":"'Default Data'!H93","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reservoir Engineer",{"$f":"'Default Data'!BD93","v":0},{"$f":"'Rates & Misc'!BD$56*BB94","v":0},{"$f":"BC94*(BF$20+BF$22)","v":0},null,{"$f":"'Default Data'!BH93","v":0}]
["Geologist ",{"$f":"'Default Data'!D94","v":0},{"$f":"'Rates & Misc'!D$56*B95","v":0},0,0,{"$f":"'Default Data'!H94","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geologist ",{"$f":"'Default Data'!BD94","v":0},{"$f":"'Rates & Misc'!BD$56*BB95","v":0},0,null,{"$f":"'Default Data'!BH94","v":0}]
["Geophysicist",{"$f":"'Default Data'!D95","v":0},{"$f":"'Rates & Misc'!D$56*B96","v":0},0,0,{"$f":"'Default Data'!H95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geophysicist",{"$f":"'Default Data'!BD95","v":0},{"$f":"'Rates & Misc'!BD$56*BB96","v":0},0,null,{"$f":"'Default Data'!BH95","v":0}]
["Drill Rig",{"$f":"'Default Data'!D96","v":0},{"$f":"'Rates & Misc'!D$56*B97","v":0},0,0,{"$f":"'Default Data'!H96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill Rig",{"$f":"'Default Data'!BD96","v":0},{"$f":"'Rates & Misc'!BD$56*BB97","v":0},0,null,{"$f":"'Default Data'!BH96","v":0}]
[" Drill Hands - labor",{"$f":"'Default Data'!D97","v":0},{"$f":"'Rates & Misc'!D$56*B98","v":0},0,0,{"$f":"'Default Data'!H97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Drill Hands - labor",{"$f":"'Default Data'!BD97","v":0},{"$f":"'Rates & Misc'!BD$56*BB98","v":0},0,null,{"$f":"'Default Data'!BH97","v":0}]
["Materials (proppant, water)",{"$f":"'Default Data'!D98","v":0},{"$f":"'Rates & Misc'!D$56*B99","v":0},0,0,{"$f":"'Default Data'!H98","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials (proppant, water)",{"$f":"'Default Data'!BD98","v":0},{"$f":"'Rates & Misc'!BD$56*BB99","v":0},0,null,{"$f":"'Default Data'!BH98","v":0}]
["Fuel",{"$f":"'Default Data'!D99","v":0},{"$f":"'Rates & Misc'!D$56*B100","v":0},0,0,{"$f":"'Default Data'!H99","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"'Default Data'!BD99","v":0},{"$f":"'Rates & Misc'!BD$56*BB100","v":0},0,null,{"$f":"'Default Data'!BH99","v":0}]
["Subtotal",{"$f":"SUM(B94:B100)","v":0},{"$f":"SUM(C94:C100)-C98","v":0},{"$f":"SUM(D94:D100)-D98","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(BB94:BB100)","v":0},{"$f":"SUM(BC94:BC100)-BC98","v":0},{"$f":"SUM(BD94:BD100)-BD98","v":0}]
["Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
["Injection Testing",{"$f":"'Default Data'!D102","v":0},{"$f":"B103","v":0},{"$f":"C103*(G$19+G$20)","v":0},{"$f":"D103/D$137","v":0},{"$f":"'Default Data'!H102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Testing",{"$f":"'Default Data'!BD102","v":0},{"$f":"BB103","v":0},{"$f":"BC103*(BF$20+BF$22)","v":0},null,{"$f":"'Default Data'!BH102","v":0}]
["Mobilization/Demobilization",{"$f":"'Default Data'!D103","v":0},{"$f":"B104","v":0},{"$f":"C104*(G$19+G$20)","v":0},0,{"$f":"'Default Data'!H103","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobilization/Demobilization",{"$f":"'Default Data'!BD103","v":0},{"$f":"BB104","v":0},{"$f":"BC104*(BF$20+BF$22)","v":0},null,{"$f":"'Default Data'!BH103","v":0}]
["Water",{"$f":"'Default Data'!D104","v":0},{"$f":"B105","v":0},{"$f":"C105*(G$19+G$20)","v":0},0,{"$f":"'Default Data'!H104","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",{"$f":"'Default Data'!BD104","v":0},{"$f":"BB105","v":0},{"$f":"BC105*(BF$20+BF$22)","v":0},null,{"$f":"'Default Data'!BH104","v":0}]
["Downhole Logging",{"$f":"'Default Data'!D105","v":0},{"$f":"B106","v":0},{"$f":"C106*(G$19+G$20)","v":0},0,{"$f":"'Default Data'!H105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Downhole Logging",{"$f":"'Default Data'!BD105","v":0},{"$f":"BB106","v":0},{"$f":"BC106*(BF$20+BF$22)","v":0},null,{"$f":"'Default Data'!BH105","v":0}]
["Subtotal",{"$f":"SUM(B103:B106)","v":0},{"$f":"B107","v":0},{"$f":"C107*(G$19+G$20)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(BB103:BB106)","v":0},{"$f":"BB107","v":0},{"$f":"BC107*(BF$20+BF$22)","v":0}]
["Total:",{"$f":"B107+B101","v":0},{"$f":"C107+C101","v":0},{"$f":"D107+D101","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"BB107+BB101","v":0},{"$f":"BC107+BC101","v":0},{"$f":"BD107+BD101","v":0}]
[]
[{"$f":"CONCATENATE(B18,\" Plant - Power Plant Costs\")","v":"Binary Plant - Power Plant Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(BB18,\" Plant - Power Plant Costs\")","v":" Plant - Power Plant Costs"}]
["Labor","Hourly Rate",null,"Total Cost","Percent of Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor","Hourly Rate",null,"Total Cost",null,"Local Share"]
["  Engineering - Design",{"$f":"'Default Data'!N111","v":63.75},null,{"$f":"'Default Data'!D111","v":376789.45681935479},{"$f":"D112/D$137","v":8.2038243954124287E-3},{"$f":"'Default Data'!H111","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Engineering - Design",{"$f":"'Default Data'!BN111","v":0},null,{"$f":"'Default Data'!BD111","v":0},null,{"$f":"'Default Data'!BH111","v":0}]
["  Laborers",{"$f":"'Default Data'!N112","v":20.565000000000001},null,{"$f":"'Default Data'!D112","v":753578.91363870958},1.6407648790824857E-2,{"$f":"'Default Data'!H112","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Laborers",{"$f":"'Default Data'!BN112","v":0},null,{"$f":"'Default Data'!BD112","v":0},null,{"$f":"'Default Data'!BH112","v":0}]
["  Mechanical",{"$f":"'Default Data'!N113","v":26.25},null,{"$f":"'Default Data'!D113","v":753578.91363870958},1.6407648790824857E-2,{"$f":"'Default Data'!H113","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Mechanical",{"$f":"'Default Data'!BN113","v":0},null,{"$f":"'Default Data'!BD113","v":0},null,{"$f":"'Default Data'!BH113","v":0}]
["  Electrical",{"$f":"'Default Data'!N114","v":33.480000000000004},null,{"$f":"'Default Data'!D114","v":753578.91363870958},1.6407648790824857E-2,{"$f":"'Default Data'!H114","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Electrical",{"$f":"'Default Data'!BN114","v":0},null,{"$f":"'Default Data'!BD114","v":0},null,{"$f":"'Default Data'!BH114","v":0}]
["  Management/Administrative",{"$f":"'Default Data'!N115","v":60},null,{"$f":"'Default Data'!D115","v":1130368.3704580641},2.4611473186237281E-2,{"$f":"'Default Data'!H115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Management/Administrative",{"$f":"'Default Data'!BN115","v":0},null,{"$f":"'Default Data'!BD115","v":0},null,{"$f":"'Default Data'!BH115","v":0}]
["  Total",null,null,{"$f":"SUM(D112:D116)","v":3767894.5681935479},8.203824395412429E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",null,null,{"$f":"SUM(BD112:BD116)","v":0}]
[{"$f":"IF(B$18=\"Flash\",\"Binary Plant Equipment - not applicable\",\"Binary Plant Equipment\")","v":"Binary Plant Equipment"},null,null,"Total Cost","Percent of Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$18=\"Flash\",\"Binary Plant Equipment - not applicable\",\"Binary Plant Equipment\")","v":"Binary Plant Equipment"},null,null,"Total Cost",null,"Local Share"]
["  Turbines, Generators",null,null,{"$f":"'Default Data'!D118","v":10048974.813372191},{"$f":"D119/D$137","v":0.21879599662564947},{"$f":"'Default Data'!H118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Turbines, Generators",null,null,{"$f":"'Default Data'!BD118","v":0},null,{"$f":"'Default Data'!BH118","v":0}]
["  Air Cooled Condenser",null,null,{"$f":"'Default Data'!D119","v":7477386.7705800943},{"$f":"D120/D$137","v":0.16280489512695961},{"$f":"'Default Data'!H119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Air Cooled Condenser",null,null,{"$f":"'Default Data'!BD119","v":0},null,{"$f":"'Default Data'!BH119","v":0}]
["  Well Field Pumps",null,null,{"$f":"'Default Data'!D120","v":737847.95381650131},{"$f":"D121/D$137","v":1.6065139122316385E-2},{"$f":"'Default Data'!H120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Well Field Pumps",null,null,{"$f":"'Default Data'!BD120","v":0},null,{"$f":"'Default Data'!BH120","v":0}]
["  Geothermal Fluid Heat Exchangers",null,null,{"$f":"'Default Data'!D121","v":1517236.9452473368},{"$f":"D122/D$137","v":3.3034749884226999E-2},{"$f":"'Default Data'!H121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Geothermal Fluid Heat Exchangers",null,null,{"$f":"'Default Data'!BD121","v":0},null,{"$f":"'Default Data'!BH121","v":0}]
["  Total",null,null,{"$f":"SUM(D119:D122)","v":19781446.483016122},{"$f":"D123/D$137","v":0.43070078075915241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",null,null,{"$f":"SUM(BD119:BD122)","v":0}]
["Power Plant Cost",null,null,{"$f":"D123+D117","v":23549341.05120967},{"$f":"E123+E117","v":0.5127390247132767},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Cost",null,null,{"$f":"BD123+BD117","v":0}]
[]
[{"$f":"IF(B$18=\"Binary\",\"Flash Plant Equipment - not applicable\",\"Flash Plant Equipment\")","v":"Flash Plant Equipment - not applicable"},null,null,"Total Cost","Percent of Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$18=\"Binary\",\"Flash Plant Equipment - not applicable\",\"Flash Plant Equipment\")","v":"Flash Plant Equipment"},null,null,"Total Cost",null,"Local Share"]
["Turbine Generator Cost",null,null,{"$f":"'Default Data'!D126","v":0},{"$f":"D127/D$137","v":0},{"$f":"'Default Data'!H126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Generator Cost",null,null,{"$f":"'Default Data'!BD126","v":0},null,{"$f":"'Default Data'!BH126","v":0}]
["Flash Vessels",null,null,{"$f":"'Default Data'!D127","v":0},0,{"$f":"'Default Data'!H127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Vessels",null,null,{"$f":"'Default Data'!BD127","v":0},null,{"$f":"'Default Data'!BH127","v":0}]
["Cooling Tower Cost",null,null,{"$f":"'Default Data'!D128","v":0},0,{"$f":"'Default Data'!H128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Tower Cost",null,null,{"$f":"'Default Data'!BD128","v":0},null,{"$f":"'Default Data'!BH128","v":0}]
["Condenser Cost",null,null,{"$f":"'Default Data'!D129","v":0},0,{"$f":"'Default Data'!H129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser Cost",null,null,{"$f":"'Default Data'!BD129","v":0},null,{"$f":"'Default Data'!BH129","v":0}]
["Pump Costs",null,null,{"$f":"'Default Data'!D130","v":0},0,{"$f":"'Default Data'!H130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Costs",null,null,{"$f":"'Default Data'!BD130","v":0},null,{"$f":"'Default Data'!BH130","v":0}]
["NCG Removal System",null,null,{"$f":"'Default Data'!D131","v":0},0,{"$f":"'Default Data'!H131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG Removal System",null,null,{"$f":"'Default Data'!BD131","v":0},null,{"$f":"'Default Data'!BH131","v":0}]
["H2S Removal System",null,null,{"$f":"'Default Data'!D132","v":0},0,{"$f":"'Default Data'!H132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S Removal System",null,null,{"$f":"'Default Data'!BD132","v":0},null,{"$f":"'Default Data'!BH132","v":0}]
["Total",null,null,{"$f":"SUM(D127:D133)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(BD127:BD133)","v":0}]
["Project Cost",null,null,{"$f":"IF(B18=\"Flash\",IF(B17=\"EGS\",(D$134+D$117+D$108+D$90+D$69+D$48),(D$134+D$117+D$90+D$69+D$48)),IF(B17=\"EGS\",(D$117+D$123+D$108+D$90+D$69+D$48),(D$117+D$123+D$90+D$69+D$48)))","v":43741441.117801815},0.95238095238095233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Cost",null,null,{"$f":"(BD$134+BD$123+BD$117+BD$108+BD$90+BD$69+BD$48)","v":0}]
["Contingency Cost",null,null,{"$f":"D135*B29","v":2187072.0558900908},4.7619047619047616E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency Cost",null,null,{"$f":"BD135*BB29","v":0}]
["Total Installed Project Cost",null,null,{"$f":"D136+D135","v":45928513.173691906},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installed Project Cost",null,null,{"$f":"BD136+BD135","v":0}]
[]
[{"$f":"CONCATENATE(B$18,\" Plant O&M Costs\")","v":"Binary Plant O&M Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(BB$18,\" Plant O&M Costs\")","v":" Plant O&M Costs"}]
["Labor Costs",null,null,"Total Cost","Percent of Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Costs",null,null,"Total Cost",null,"Local Share"]
["  Field labor",null,null,{"$f":"'Default Data'!G173+'Default Data'!G151","v":119164.48859722647},{"$f":"D141/D$161","v":7.89862299302376E-2},{"$f":"'Default Data'!H173","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Field labor",null,null,{"$f":"'Default Data'!BG173+'Default Data'!BG151","v":0},null,{"$f":"'Default Data'!BH173","v":0}]
["  Plant Labor",null,null,{"$f":"'Default Data'!G174+'Default Data'!G152","v":918517.90742217377},{"$f":"D142/D$161","v":0.60882455406582503},{"$f":"'Default Data'!H174","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Plant Labor",null,null,{"$f":"'Default Data'!BG174+'Default Data'!BG152","v":0},null,{"$f":"'Default Data'!BH174","v":0}]
["  Subtotal Labor",null,null,{"$f":"D142+D141","v":1037682.3960194002},{"$f":"D143/D$161","v":0.68781078399606266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Labor",null,null,{"$f":"BD142+BD141","v":0}]
["Other Plant Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Plant Costs"]
["  Equipment",null,null,{"$f":"'Default Data'!T15*B30","v":470986.82102419343},{"$f":"D145/D$161","v":0.31218590183581302},{"$f":"'Default Data'!H188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equipment",null,null,{"$f":"'Default Data'!BT15*BB30","v":0},null,{"$f":"'Default Data'!BH188","v":0}]
["  Services",null,null,null,0,{"$f":"'Default Data'!H189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Services",null,null,null,null,{"$f":"'Default Data'!BH189","v":0}]
["  Fees, Permits, Licenses",null,null,null,0,{"$f":"'Default Data'!H190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Fees, Permits, Licenses",null,null,null,null,{"$f":"'Default Data'!BH190","v":0}]
["  Insurance",null,null,null,0,{"$f":"'Default Data'!H191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Insurance",null,null,null,null,{"$f":"'Default Data'!BH191","v":0}]
["  Consumables/Tools and Misc. Supplies",null,null,null,0,{"$f":"'Default Data'!H192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Consumables/Tools and Misc. Supplies",null,null,null,null,{"$f":"'Default Data'!BH192","v":0}]
["  Other",null,null,null,0,{"$f":"'Default Data'!H193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other",null,null,null,null,{"$f":"'Default Data'!BH193","v":0}]
["  Subtotal Labor",null,null,{"$f":"SUM(D145:D150)","v":470986.82102419343},0.31218590183581302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Labor",null,null,{"$f":"SUM(BD145:BD150)","v":0}]
["Other Wellfield Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Wellfield Costs"]
["  Equipment",null,null,{"$f":"('Default Data'!T18*'Default Data'!C184)-D141","v":680265.91439942003},{"$f":"D153/D$161","v":0.4509031219029333},{"$f":"'Default Data'!H196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equipment",null,null,{"$f":"('Default Data'!BT18*'Default Data'!BC184)-BD141","v":0},null,{"$f":"'Default Data'!BH196","v":0}]
["  Services",null,null,null,0,{"$f":"'Default Data'!H197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Services",null,null,null,null,{"$f":"'Default Data'!BH197","v":0}]
["  Fuel (motor vehicle gasoline)",null,null,null,0,{"$f":"'Default Data'!H198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Fuel (motor vehicle gasoline)",null,null,null,null,{"$f":"'Default Data'!BH198","v":0}]
["  Consumables/Tools and Misc. Supplies",null,null,null,0,{"$f":"'Default Data'!H199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Consumables/Tools and Misc. Supplies",null,null,null,null,{"$f":"'Default Data'!BH199","v":0}]
["  Other",null,null,null,0,{"$f":"'Default Data'!H200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other",null,null,null,null,{"$f":"'Default Data'!BH200","v":0}]
["  Subtotal Labor",null,null,5,3.3141681242475445E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Labor",null,null,{"$f":"SUM(BD153:BD157)","v":0}]
["Total Plant O&M (Plant and Labor)",null,null,{"$f":"D142+D151","v":1389504.7284463672},0.9210104559016381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Plant O&M (Plant and Labor)",null,null,{"$f":"BD142+BD151","v":0}]
["Total Wellfield O&M (Wellfield and Labor)",null,null,{"$f":"D141+D158","v":119169.48859722647},7.8989544098361841E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Wellfield O&M (Wellfield and Labor)",null,null,{"$f":"BD141+BD158","v":0}]
["Total O&M",null,null,{"$f":"D160+D159","v":1508674.2170435938},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total O&M",null,null,{"$f":"BD160+BD159","v":0}]
[]
["Other Input Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Input Parameters"]
["Financial Parameters",null,null,null,"Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Parameters",null,null,null,"Local Share"]
["  Debt Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Debt Financing"]
["  Percentage financed",{"$f":"'Default Data'!C210","v":0.7},null,null,{"$f":"'Default Data'!E210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage financed",{"$f":"'Default Data'!BC210","v":0},null,null,{"$f":"'Default Data'!BE210","v":0}]
["  Years financed (term)",{"$f":"'Default Data'!C211","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Years financed (term)",{"$f":"'Default Data'!BC211","v":0}]
["  Interest rate",{"$f":"'Default Data'!C212","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Interest rate",{"$f":"'Default Data'!BC212","v":0}]
["  Equity Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equity Financing"]
["  Percentage equity",{"$f":"1-B166","v":0.30000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage equity",{"$f":"1-BB166","v":1}]
["  Individual Investors (percent of total equity)",{"$f":"'Default Data'!C216","v":0},null,null,{"$f":"'Default Data'!E216","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Individual Investors (percent of total equity)",{"$f":"'Default Data'!BC216","v":0},null,null,{"$f":"'Default Data'!BE216","v":0}]
["  Corporate Investors (percent of total equity)",{"$f":"1-B171","v":1},null,null,{"$f":"'Default Data'!E217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Corporate Investors (percent of total equity)",{"$f":"1-BB171","v":1},null,null,{"$f":"'Default Data'!BE217","v":0}]
["  Return on equity (annual interest rate)",{"$f":"'Default Data'!C218","v":0.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Return on equity (annual interest rate)",{"$f":"'Default Data'!BC218","v":0}]
["  Repayment term (years)",{"$f":"'Default Data'!C219","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Repayment term (years)",{"$f":"'Default Data'!BC219","v":0}]
["Tax Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Parameters"]
["  Local Property/Other Tax Rate (percent of taxable value)",{"$f":"'Default Data'!C221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Property/Other Tax Rate (percent of taxable value)",{"$f":"'Default Data'!BC221","v":0}]
["  Assessed value  (percent of construction cost)",{"$f":"'Default Data'!C222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed value  (percent of construction cost)",{"$f":"'Default Data'!BC222","v":0}]
["  Taxable Value (percent of assessed value)",{"$f":"'Default Data'!C223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value (percent of assessed value)",{"$f":"'Default Data'!BC223","v":0}]
["  Taxable Value",{"$f":"D137*B177*B178","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",{"$f":"BD137*BB177*BB178","v":0}]
["  Local Taxes",{"$f":"B179*B176","v":0},null,null,{"$f":"'Default Data'!E225","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Taxes",{"$f":"BB179*BB176","v":0},null,null,{"$f":"'Default Data'!BE225","v":0}]
["Land Lease Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease Parameters"]
["  Land Lease (acres)",{"$f":"'Rates & Misc'!C73","v":2420},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease (acres)",{"$f":"'Rates & Misc'!BC73","v":0}]
["  Initial Land Lease/Acquisition Cost (per acre)",{"$f":"'Rates & Misc'!C74","v":319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Initial Land Lease/Acquisition Cost (per acre)",{"$f":"'Rates & Misc'!BC74","v":0}]
["  Initial Land Lease/Acquisition Cost (total cost before production)",{"$f":"B182*B183","v":771980},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Initial Land Lease/Acquisition Cost (total cost before production)",{"$f":"BB182*BB183","v":0}]
["  Land Lease Cost (per acre per year during production)",{"$f":"'Rates & Misc'!C76","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease Cost (per acre per year during production)",{"$f":"'Rates & Misc'!BC76","v":0}]
["  Land Lease Cost (total cost per year during production)",{"$f":"B185*B182","v":12100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease Cost (total cost per year during production)"]
["  Lease Payment Recipient (H = household/private, P = Public)",{"$f":"'Default Data'!C232","v":"P"},null,null,{"$f":"'Default Data'!E232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Lease Payment Recipient (H = household/private, P = Public)",{"$f":"'Default Data'!BC232","v":0},null,null,{"$f":"'Default Data'!BE232","v":0}]
[]
["Exploration, Production, Stimulation and Construction Related Services/Labor Input Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration, Production, Stimulation and Construction Related Services/Labor Input Parameters"]
["Labor multiplier (employer costs and overhead)",{"$f":"'Rates & Misc'!C10","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (employer costs and overhead)",{"$f":"'Rates & Misc'!BC10","v":0}]
["Labor Rates","Wage Per Hour",null,"Power Plant Labor Rates",null,"Wage Per Hour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Rates","Wage Per Hour",null,"Power Plant Labor Rates",null,"Wage Per Hour"]
["Management/Administrative",{"$f":"'Rates & Misc'!G28","v":40},null,"Engineering ",null,{"$f":"'Rates & Misc'!G38","v":42.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management/Administrative",{"$f":"'Rates & Misc'!BG28","v":0},null,"Engineering ",null,{"$f":"'Rates & Misc'!BG38","v":0}]
["Site Construction",{"$f":"'Rates & Misc'!G29","v":13.7},null,"Laborers",null,{"$f":"'Rates & Misc'!G39","v":13.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Construction",{"$f":"'Rates & Misc'!BG29","v":0},null,"Laborers",null,{"$f":"'Rates & Misc'!BG39","v":0}]
["Material Costs - Cement and Casing",{"$f":"'Rates & Misc'!G30","v":16.87},null,"Mechanical",null,{"$f":"'Rates & Misc'!G40","v":17.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Costs - Cement and Casing",{"$f":"'Rates & Misc'!BG30","v":0},null,"Mechanical",null,{"$f":"'Rates & Misc'!BG40","v":0}]
["Outside Services (fully burdened)",{"$f":"'Rates & Misc'!G31","v":50},null,"Electrical",null,{"$f":"'Rates & Misc'!G41","v":22.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outside Services (fully burdened)",{"$f":"'Rates & Misc'!BG31","v":0},null,"Electrical",null,{"$f":"'Rates & Misc'!BG41","v":0}]
["Move Services and equipment",{"$f":"'Rates & Misc'!G32","v":13.7},null,"Management/Administrative",null,{"$f":"'Rates & Misc'!G42","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Move Services and equipment",{"$f":"'Rates & Misc'!BG32","v":0},null,"Management/Administrative",null,{"$f":"'Rates & Misc'!BG42","v":0}]
["Location Maintenance",{"$f":"'Rates & Misc'!G33","v":13.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location Maintenance",{"$f":"'Rates & Misc'!BG33","v":0}]
["Fuel Transportation",{"$f":"'Rates & Misc'!G34","v":17.920000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"'Rates & Misc'!BG34","v":0}]
["Camp ",{"$f":"'Rates & Misc'!G35","v":13.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Camp",{"$f":"'Rates & Misc'!BG35","v":0}]
[]
["Plant O&M Labor Input Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant O&M Labor Input Parameters"]
["Labor multiplier (employer costs and overhead)",{"$f":"'Rates & Misc'!C12","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (employer costs and overhead)",{"$f":"'Rates & Misc'!BC12","v":0}]
["Labor Rates","Wage Per Hour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Rates","Wage Per Hour"]
["  Operators",{"$f":"IF(B$18=\"Flash\",'Default Data'!C163,'Default Data'!C141)","v":23.388090349075977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Operators",{"$f":"IF(BB$18=\"Flash\",'Default Data'!BC163,'Default Data'!BC141)","v":0}]
["  Maintenance mechanic",{"$f":"IF(B$18=\"Flash\",'Default Data'!C164,'Default Data'!C142)","v":28.06570841889117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Maintenance mechanic",{"$f":"IF(BB$18=\"Flash\",'Default Data'!BC164,'Default Data'!BC142)","v":0}]
["  Electrician",{"$f":"IF(B$18=\"Flash\",'Default Data'!C165,'Default Data'!C143)","v":28.06570841889117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Electrician",{"$f":"IF(BB$18=\"Flash\",'Default Data'!BC165,'Default Data'!BC143)","v":0}]
["  General Maintenance",{"$f":"IF(B$18=\"Flash\",'Default Data'!C166,'Default Data'!C144)","v":20.464579055441479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  General Maintenance",{"$f":"IF(BB$18=\"Flash\",'Default Data'!BC166,'Default Data'!BC144)","v":0}]
["  Facility Manager/Plant Engineer",{"$f":"IF(B$18=\"Flash\",'Default Data'!C167,'Default Data'!C145)","v":46.776180698151954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Facility Manager/Plant Engineer",{"$f":"IF(BB$18=\"Flash\",'Default Data'!BC167,'Default Data'!BC145)","v":0}]
["  Operations Manager",{"$f":"IF(B$18=\"Flash\",'Default Data'!C168,'Default Data'!C146)","v":35.082135523613964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Operations Manager",{"$f":"IF(BB$18=\"Flash\",'Default Data'!BC168,'Default Data'!BC146)","v":0}]
["  Clerical",{"$f":"IF(B$18=\"Flash\",'Default Data'!C169,'Default Data'!C147)","v":14.032854209445585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Clerical",{"$f":"IF(BB$18=\"Flash\",'Default Data'!BC169,'Default Data'!BC147)","v":0}]
[]
[]
["    Press both Restore Default Values buttons to remove all user revisions made above.",null,null,"Note: due to the large amount of data being restored, each restore button may take as much as 5-10 seconds to complete the process (depending upon the speed of the computer)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MYCOUNTY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MYREGION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALABAMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALASKA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARIZONA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARKANSAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALIFORNIA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLORADO "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONNECTICUT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DELAWARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISTRICT OF COLUMBIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLORIDA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEORGIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAWAII"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IDAHO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ILLINOIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IOWA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KANSAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KENTUCKY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOUISIANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARYLAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MASSACHUSETTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MICHIGAN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINNESOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISSISSIPPI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISSOURI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEBRASKA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEVADA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW HAMPSHIRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW JERSEY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW MEXICO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW YORK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH CAROLINA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH DAKOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OHIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OKLAHOMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OREGON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PENNSYLVANIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RHODE ISLAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUTH CAROLINA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUTH DAKOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TENNESSEE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEXAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNITED STATES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERMONT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIRGINIA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WASHINGTON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WEST VIRGINIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WISCONSIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING"]

{"sheet":"Summary Results","index":7,"n_rows":227,"n_cols":58,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE(\"Geothermal Plant - Project Data Summary (based on \",ProjectData!B11,\" analysis)\")","v":"Geothermal Plant - Project Data Summary (based on Advanced analysis)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1","v":"Geothermal Plant - Project Data Summary (based on Advanced analysis)"}]
[]
["Project Location",{"$f":"ProjectData!B13","v":"IDAHO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Location",{"$f":"B3","v":"IDAHO"}]
["Year of Construction ",{"$f":"ProjectData!B14","v":2010},"Installed Project Cost ($/kW)",{"$f":"ProjectData!G18","v":4592.8513173691908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Construction ",{"$f":"B4","v":2010},"Installed Project Cost ($/kW)",4592.8513173691908]
["Construction Period (months)",{"$f":"ProjectData!B15","v":21},"Annual O&M Cost ($/kW)",{"$f":"ProjectData!G17","v":150.86742170435937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period (months)",21,"Annual O&M Cost ($/kW)",150.86742170435937]
["Nominal Plant Size (MW net output)",{"$f":"ProjectData!B16","v":10},"Money Value (Dollar Year)",{"$f":"ProjectData!B31","v":2010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Plant size (MW net output)",10,"Money Value (Dollar Year)",2010]
["Nameplate Capacity (MW)",{"$f":"ProjectData!G13","v":12.226195879750069},"Installed Project Cost",{"$f":"ProjectData!G14","v":45928513.173691906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nameplate Capacity (MW)",12.226195879750069,"Installed Project Cost",45928513.173691906]
["Technology",{"$f":"ProjectData!B17","v":"Hydrothermal"},"  Local Spending",{"$f":"Calculations!N101","v":10836118.103173165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology","Hydrothermal","  Local Spending",10836118.103173165]
["Plant type",{"$f":"ProjectData!B18","v":"Binary"},"Total Annual Operational Expenses",{"$f":"Calculations!C134+Calculations!C127","v":14951952.908039041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant type","Binary","Total Annual Operational Expenses",14951952.908039041]
[{"$f":"CONCATENATE(\"Resource Temperature (degrees \",ProjectData!$C$19,\")\")","v":"Resource Temperature (degrees Celsius)"},{"$f":"ProjectData!B19","v":200},"  Direct Operating and Maintenance Costs",{"$f":"Calculations!C127","v":2188935.1314430134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature (degrees Celsius)",200,"  Direct Operating and Maintenance Costs",2188935.1314430134]
[{"$f":"CONCATENATE(\"Resource Depth (\",ProjectData!$C$20,\")\")","v":"Resource Depth (Meters)"},{"$f":"ProjectData!B20","v":2250},"    Local Spending",{"$f":"Calculations!F127","v":1037682.3960194002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth (Meters)",2250,"    Local Spending",1037682.3960194002]
["Number of Exploration Wells",{"$f":"ProjectData!B23","v":2},"  Other Annual Costs",{"$f":"Calculations!C134","v":12763017.776596028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Exploration Wells",2,"  Other Annual Costs",12763017.776596028]
["Number of Production Wells",{"$f":"ProjectData!G19","v":1.8639767008858921},"    Local Spending",{"$f":"Calculations!F134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Production Wells",1.8639767008858921,"    Local Spending",0]
["Number of Injection Wells",{"$f":"ProjectData!G20","v":0.93198835044294603},"      Debt and Equity Payments ",{"$f":"Calculations!F129+Calculations!F130+Calculations!F131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Injection Wells",0.93198835044294603,"      Debt and Equity Payments ",0]
["Production Well Flow Rate (kg/s)",{"$f":"ProjectData!B25","v":80},"      Property Taxes",{"$f":"Calculations!F132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production well flow rate (kg/s)",80,"      Property Taxes",0]
["Well Flow (lb/hr)",{"$f":"ProjectData!G21","v":634930.55999999994},"      Land Lease",{"$f":"Calculations!F133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well flow (lb/hr)",634930.55999999994,"      Land Lease",0]
["Total Flow (lb/hr)",{"$f":"ProjectData!G22","v":1183495.7705204319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Flow (lb/hr)",1183495.7705204319]
[]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Local Economic Impacts - Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Economic Impacts - Summary Results"]
[null,"Jobs (FTE)",{"$f":"CONCATENATE(\"Earnings (Millions of $\",$D$6,\")\")","v":"Earnings (Millions of $2010)"},{"$f":"CONCATENATE(\"Output (Millions of $\",D6,\")\")","v":"Output (Millions of $2010)"},{"$f":"CONCATENATE(\"Value Added (Millions of $\",D6,\")\")","v":"Value Added (Millions of $2010)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobs (FTE)",{"$f":"CONCATENATE(\"Earnings (Millions of $\",$D$6,\")\")","v":"Earnings (Millions of $2010)"},{"$f":"CONCATENATE(\"Output (Millions of $\",$BE6,\")\")","v":"Output (Millions of $2010)"},{"$f":"CONCATENATE(\"Value Added (Millions of $\",BE6,\")\")","v":"Value Added (Millions of $2010)"}]
["  During construction period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  During construction period"]
["     Project Development and Onsite Labor Impacts",{"$f":"Calculations!AG141","v":71.369777043812192},{"$f":"Calculations!AH141","v":2.6831408642616803},{"$f":"Calculations!AI141","v":4.0247112963925202},{"$f":"Calculations!AJ141","v":2.6831408642616803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Project Development and Onsite Labor Impacts",{"$f":"B23","v":71.369777043812192},{"$f":"C23","v":2.6831408642616803},{"$f":"D23","v":4.0247112963925202},{"$f":"E23","v":2.6831408642616803}]
["       Construction Labor",{"$f":"Calculations!AG142","v":66.518701876252948},{"$f":"Calculations!AH142","v":2.2556176634809173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Construction Labor",{"$f":"B24","v":66.518701876252948},{"$f":"C24","v":2.2556176634809173}]
["       Construction Related Services",{"$f":"Calculations!AG143","v":4.8510751675592436},{"$f":"Calculations!AH143","v":0.42752320078076295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Construction Related Services",4.8510751675592436,0.42752320078076295]
["     Turbine and Supply Chain Impacts",{"$f":"Calculations!AG144","v":49.796046105590207},{"$f":"Calculations!AH144","v":2.3865257799848449},{"$f":"Calculations!AI144","v":11.224381682296185},{"$f":"Calculations!AJ144","v":3.8693487633149464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Turbine and Supply Chain Impacts",49.796046105590207,2.3865257799848449,{"$f":"D26","v":11.224381682296185},3.8693487633149464]
["     Induced Impacts",{"$f":"Calculations!AG145","v":21.063126686911925},{"$f":"Calculations!AH145","v":0.76659441351557378},{"$f":"Calculations!AI145","v":2.4614402514624567},{"$f":"Calculations!AJ145","v":1.3057000369481861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Induced Impacts",21.063126686911925,0.76659441351557378,2.4614402514624567,1.3057000369481861]
["   Total Impacts",{"$f":"Calculations!AG146","v":142.22894983631431},{"$f":"Calculations!AH146","v":5.8362610577620995},{"$f":"Calculations!AI146","v":17.710533230151164},{"$f":"Calculations!AJ146","v":7.8581896645248133},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Total Impacts",142.22894983631431,5.8362610577620995,17.710533230151164,7.8581896645248133]
[]
["  During operating years (annual)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  During operating years (annual)"]
["     Onsite Labor Impacts",{"$f":"Calculations!AG150","v":7.8564406519505416},{"$f":"Calculations!AH150","v":1.0376823960194004},{"$f":"Calculations!AI150","v":1.0376823960194004},{"$f":"Calculations!AJ150","v":1.0376823960194004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Onsite Labor Impacts",{"$f":"B31","v":7.8564406519505416},{"$f":"C31","v":1.0376823960194004},{"$f":"D31","v":1.0376823960194004},1.0376823960194004]
["     Local Revenue and Supply Chain Impacts",{"$f":"Calculations!AG151","v":3.1864489250259975},{"$f":"Calculations!AH151","v":0.13201271607993253},{"$f":"Calculations!AI151","v":1.4911475580501716},{"$f":"Calculations!AJ151","v":0.23133178576818583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Local Revenue and Supply Chain Impacts",3.1864489250259975,0.13201271607993253,1.4911475580501716,0.23133178576818583]
["     Induced Impacts",{"$f":"Calculations!AG152","v":2.9495745036543837},{"$f":"Calculations!AH152","v":0.11427415825491577},{"$f":"Calculations!AI152","v":0.36695514891243719},{"$f":"Calculations!AJ152","v":0.19464932133035739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Induced Impacts",2.9495745036543837,0.11427415825491577,0.36695514891243719,0.19464932133035739]
["     Total Impacts",{"$f":"Calculations!AG153","v":13.992464080630922},{"$f":"Calculations!AH153","v":1.2839692703542487},{"$f":"Calculations!AI153","v":2.8957851029820088},{"$f":"Calculations!AJ153","v":1.4636635031179437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Total Impacts",13.992464080630922,1.2839692703542487,2.8957851029820088,1.4636635031179437]
[{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are millions of dollars in year \",ProjectData!B31, \" dollars.  Construction and operating jobs are full-\")","v":"Notes:  Earnings and Output values are millions of dollars in year 2010 dollars.  Construction and operating jobs are full-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:  Earnings and Output values are millions of dollars in year 2010 dollars.  Construction and operating jobs are full-"]
["time equivalent (FTE) for a period of one year (1 FTE = 2,080 hours).  Plant workers includes operators, field technicians, administration and ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"time equivalent (FTE) for a period of one year (1 FTE = 2,080 hours).  Plant workers includes operators, field technicians, administration and "]
["management.  Economic impacts \"During operating years\" represent impacts that occur from plant and wellfield operations/expenditures.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"management.  Economic impacts \"During operating years\" represent impacts that occur from plant and wellfield operations/expenditures."]
["The analysis does not include impacts associated with spending of plant \"profits\" and assumes no tax abatement unless noted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The analysis does not include impacts associated with spending of plant \"profits\" and assumes no tax abatement unless noted."]
[{"$f":"CONCATENATE(\"Totals may not add up due to independent rounding.  Results are based on user defined \",ProjectData!B11, \" analysis.\")","v":"Totals may not add up due to independent rounding.  Results are based on user defined Advanced analysis."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals may not add up due to independent rounding.  Results are based on user defined Advanced analysis."]
[]
[]
["Detailed Geothermal Project Data Costs"]
[]
["Model Inputs ","Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detailed Geothermal Project Data Costs"]
["Permitting"]
["  Environmental Analysis",{"$f":"Calculations!C3","v":100000},{"$f":"Calculations!D3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Inputs ","Cost","Local Share"]
["  Environmental Impact Assessment",{"$f":"Calculations!C4","v":200000},{"$f":"Calculations!D4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting"]
["  Transmission Line Permits",{"$f":"Calculations!C5","v":0},{"$f":"Calculations!D5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Environmental Analysis",{"$f":"B46","v":100000},{"$f":"C46","v":0}]
["  Land (Leasing, Acquisition)",{"$f":"Calculations!C6","v":771980},{"$f":"Calculations!D6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Environmental Impact Assessment",{"$f":"B47","v":200000},0]
["Exploration (Pre-Drilling)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Transmission Line Permits",{"$f":"B48","v":0},0]
["  Geologist",{"$f":"Calculations!C8","v":100000},{"$f":"Calculations!D8","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land (Leasing, Acquisition)",{"$f":"B49","v":771980},0]
["  Geophysicist",{"$f":"Calculations!C9","v":80000},{"$f":"Calculations!D9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration (Pre-Drilling)"]
["  Geochemist",{"$f":"Calculations!C10","v":50000},{"$f":"Calculations!D10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Geologist",{"$f":"B51","v":100000},1]
["  Other Geo scientists",{"$f":"Calculations!C11","v":75000},{"$f":"Calculations!D11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Geophysicist",{"$f":"B52","v":80000},0]
["  Field Crew",{"$f":"Calculations!C12","v":50000},{"$f":"Calculations!D12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Geochemist",{"$f":"B53","v":50000},0]
["  Management/Administrative",{"$f":"Calculations!C13","v":0},{"$f":"Calculations!D13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other Geo scientists",{"$f":"B54","v":75000},0]
["  Exploration Equipment, Tests, Surveys",{"$f":"Calculations!C14","v":1000000},{"$f":"Calculations!D14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Field Crew",{"$f":"B55","v":50000},0]
["  Total",{"$f":"Calculations!C15","v":2426980},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Management/Administrative",{"$f":"B56","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Exploration Equipment, Tests, Surveys",{"$f":"B57","v":1000000},0]
["Exploration  Drilling ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",{"$f":"B58","v":2426980}]
["  Geologist",{"$f":"Calculations!C18","v":55862.781081081077},{"$f":"Calculations!D18","v":1}]
["  Mud Engineer(s)",{"$f":"Calculations!C19","v":63843.178378378376},{"$f":"Calculations!D19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration  Drilling "]
["  Drilling Fluids - Mud",{"$f":"Calculations!C20","v":474833.63918918918},{"$f":"Calculations!D20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Geologist",{"$f":"B61","v":55862.781081081077},{"$f":"C61","v":1}]
["  Directional Engineer and Motorman",{"$f":"Calculations!C21","v":126888.31702702699},{"$f":"Calculations!D21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Mud Engineer(s)",63843.178378378376,0]
["  Direction Tools and Services",{"$f":"Calculations!C22","v":376259.77177297295},{"$f":"Calculations!D22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Drilling Fluids - Mud",474833.63918918918,0]
["  Drilling Engineering",{"$f":"Calculations!C23","v":131441.83783783784},{"$f":"Calculations!D23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Directional Engineer and Motorman",126888.31702702699,0]
["  Drill Rig Rate",{"$f":"Calculations!C24","v":1197059.5945945946},{"$f":"Calculations!D24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Direction Tools and Services",376259.77177297295,0]
[" Drill Hands - labor",{"$f":"Calculations!C25","v":183868.35372972972},{"$f":"Calculations!D25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Drilling Engineering",131441.83783783784,0]
["Management/Administrative",{"$f":"Calculations!C26","v":10000},{"$f":"Calculations!D26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Drill Rig Rate",1197059.5945945946,0]
["Site Construction",{"$f":"Calculations!C27","v":250000},{"$f":"Calculations!D27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Drill Hands - labor",183868.35372972972,0]
["Material Costs - Cement and Casing",{"$f":"Calculations!C28","v":1956206.2500000005},{"$f":"Calculations!D28","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management/Administrative",10000,0]
["Drilling Tools",{"$f":"Calculations!C29","v":250000},{"$f":"Calculations!D29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Construction",250000,1]
["Outside Services",{"$f":"Calculations!C30","v":450000},{"$f":"Calculations!D30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Costs - Cement and Casing",1956206.2500000005,1]
["Move Services and equipment",{"$f":"Calculations!C31","v":500000},{"$f":"Calculations!D31","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Tools",250000,0]
["Location Maintenance",{"$f":"Calculations!C32","v":100000},{"$f":"Calculations!D32","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outside Services",450000,0]
["Fuel",{"$f":"Calculations!C33","v":250000},{"$f":"Calculations!D33","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Move Services and equipment",500000,1]
["Camp",{"$f":"Calculations!C34","v":50000},{"$f":"Calculations!D34","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location Maintenance",100000,1]
["Other Unallocated Costs",{"$f":"Calculations!C35","v":0},{"$f":"Calculations!D35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",250000,1]
["Total:",{"$f":"Calculations!C36","v":6242395.3698810814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Camp",50000,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Unallocated Costs",0,0]
["Production Drilling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total:",6242395.3698810814]
["Geologist",{"$f":"Calculations!C39","v":78095.191786368247},{"$f":"Calculations!D39","v":1}]
["Mud Engineer(s)",{"$f":"Calculations!C40","v":89251.647755849423},{"$f":"Calculations!D40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Drilling"]
["Drilling Fluids - Mud",{"$f":"Calculations!C41","v":663809.13018413016},{"$f":"Calculations!D41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geologist",{"$f":"B82","v":78095.191786368247},{"$f":"C82","v":1}]
["Directional Engineer and Motorman",{"$f":"Calculations!C42","v":177387.64991475068},{"$f":"Calculations!D42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mud Engineer(s)",89251.647755849423,0]
["Direction Tools and Services",{"$f":"Calculations!C43","v":526004.58604909852},{"$f":"Calculations!D43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Fluids - Mud",663809.13018413016,0]
["Drilling Engineering",{"$f":"Calculations!C44","v":183753.39243851352},{"$f":"Calculations!D44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directional Engineer and Motorman",177387.64991475068,0]
["Drill Rig Rate",{"$f":"Calculations!C45","v":1673468.3954221767},{"$f":"Calculations!D45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direction Tools and Services",526004.58604909852,0]
[" Drill Hands - labor",{"$f":"Calculations!C46","v":257044.74553684634},{"$f":"Calculations!D46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Engineering",183753.39243851352,0]
["Management/Administrative",{"$f":"Calculations!C47","v":13979.82525664419},{"$f":"Calculations!D47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill Rig Rate",1673468.3954221767,0]
["Site Construction",{"$f":"Calculations!C48","v":349495.63141610473},{"$f":"Calculations!D48","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Drill Hands - labor",257044.74553684634,0]
["Material Costs - (Cement and Casing)",{"$f":"Calculations!C49","v":2734742.1540955226},{"$f":"Calculations!D49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management/Administrative",13979.82525664419,0]
["Drilling Tools",{"$f":"Calculations!C50","v":349495.63141610473},{"$f":"Calculations!D50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Construction",349495.63141610473,1]
["Outside Services",{"$f":"Calculations!C51","v":629092.13654898852},{"$f":"Calculations!D51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Costs - (Cement and Casing)",2734742.1540955226,1]
["Move Services and equipment",{"$f":"Calculations!C52","v":698991.26283220947},{"$f":"Calculations!D52","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Tools",349495.63141610473,0]
["Location Maintenance",{"$f":"Calculations!C53","v":139798.25256644189},{"$f":"Calculations!D53","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outside Services",629092.13654898852,0]
["Fuel",{"$f":"Calculations!C54","v":349495.63141610473},{"$f":"Calculations!D54","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Move Services and equipment",698991.26283220947,1]
["Camp",{"$f":"Calculations!C55","v":69899.126283220947},{"$f":"Calculations!D55","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location Maintenance",139798.25256644189,1]
["Other Unallocated Costs",{"$f":"Calculations!C56","v":2795965.0513288379},{"$f":"Calculations!D56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",349495.63141610473,1]
["Total:",{"$f":"Calculations!C57","v":11522724.696711065},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Camp",69899.126283220947,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Unallocated Costs",2795965.0513288379,0]
["Well Stimulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total:",11522724.696711065]
["Variable Costs"]
["Reservoir Engineer",{"$f":"Calculations!C61","v":0},{"$f":"Calculations!D61","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Stimulation"]
["Geologist ",{"$f":"Calculations!C62","v":0},{"$f":"Calculations!D62","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
["Geophysicist",{"$f":"Calculations!C63","v":0},{"$f":"Calculations!D63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reservoir Engineer",{"$f":"B104","v":0},{"$f":"C104","v":1}]
["Drill Rig",{"$f":"Calculations!C64","v":0},{"$f":"Calculations!D64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geologist ",0,1]
[" Drill Hands - labor",{"$f":"Calculations!C65","v":0},{"$f":"Calculations!D65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geophysicist",0,0]
["Materials (proppant, water)",{"$f":"Calculations!C66","v":0},{"$f":"Calculations!D66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill Rig",0,0]
["Fuel",{"$f":"Calculations!C67","v":0},{"$f":"Calculations!D67","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Drill Hands - labor",0,0]
["Subtotal",{"$f":"Calculations!C68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials (proppant, water)",0,1]
["Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",0,1]
["Injection Testing",{"$f":"Calculations!C70","v":0},{"$f":"Calculations!D70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",0]
["Mobilization/Demobilization",{"$f":"Calculations!C71","v":0},{"$f":"Calculations!D71","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
["Water",{"$f":"Calculations!C72","v":0},{"$f":"Calculations!D72","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Testing",{"$f":"B113","v":0},{"$f":"C113","v":0}]
["Downhole Logging",{"$f":"Calculations!C73","v":0},{"$f":"Calculations!D73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobilization/Demobilization",0,1]
["Subtotal",{"$f":"Calculations!C74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",0,1]
["Total:",{"$f":"Calculations!C75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Downhole Logging",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",0]
[{"$f":"CONCATENATE($B$9,\" Plant - Power Plant Costs\")","v":"Binary Plant - Power Plant Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total:",0]
["Labor"]
["  Engineering - Design",{"$f":"Calculations!C79","v":376789.45681935479},{"$f":"Calculations!D79","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE($B$9,\" Plant - Power Plant Costs\")","v":"Binary Plant - Power Plant Costs"}]
["  Laborers",{"$f":"Calculations!C80","v":753578.91363870958},{"$f":"Calculations!D80","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
["  Mechanical",{"$f":"Calculations!C81","v":753578.91363870958},{"$f":"Calculations!D81","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Engineering - Design",{"$f":"B122","v":376789.45681935479},{"$f":"C122","v":1}]
["  Electrical",{"$f":"Calculations!C82","v":753578.91363870958},{"$f":"Calculations!D82","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Laborers",753578.91363870958,1]
["  Management/Administrative",{"$f":"Calculations!C83","v":1130368.3704580641},{"$f":"Calculations!D83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Mechanical",753578.91363870958,1]
["  Total",{"$f":"Calculations!C84","v":3767894.5681935479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Electrical",753578.91363870958,1]
[{"$f":"IF($B$9=\"Flash\",\"Binary Plant Equipment - not applicable\",\"Binary Plant Equipment\")","v":"Binary Plant Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Management/Administrative",1130368.3704580641,0]
["  Turbines, Generators",{"$f":"Calculations!C86","v":10048974.813372191},{"$f":"Calculations!D86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",3767894.5681935479]
["  Air Cooled Condenser",{"$f":"Calculations!C87","v":7477386.7705800943},{"$f":"Calculations!D87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$9=\"Flash\",\"Binary Plant Equipment - not applicable\",\"Binary Plant Equipment\")","v":"Binary Plant Equipment"}]
["  Well Field Pumps",{"$f":"Calculations!C88","v":737847.95381650131},{"$f":"Calculations!D88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Turbines, Generators",{"$f":"B129","v":10048974.813372191},{"$f":"C129","v":0}]
["  Geothermal Fluid Heat Exchangers",{"$f":"Calculations!C89","v":1517236.9452473368},{"$f":"Calculations!D89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Air Cooled Condenser",7477386.7705800943,0]
["  Total",{"$f":"Calculations!C90","v":19781446.483016122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Well Field Pumps",737847.95381650131,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",{"$f":"B133","v":19781446.483016122}]
[{"$f":"IF($B$9=\"Binary\",\"Flash Plant Equipment - not applicable\",\"Flash Plant Equipment\")","v":"Flash Plant Equipment - not applicable"}]
["Turbine Generator Cost",{"$f":"Calculations!C93","v":0},{"$f":"Calculations!D93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$9=\"Binary\",\"Flash Plant Equipment - not applicable\",\"Flash Plant Equipment\")","v":"Flash Plant Equipment - not applicable"}]
["Flash Vessels",{"$f":"Calculations!C94","v":0},{"$f":"Calculations!D94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Generator Cost",{"$f":"B136","v":0},{"$f":"C136","v":0}]
["Cooling Tower Cost",{"$f":"Calculations!C95","v":0},{"$f":"Calculations!D95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Vessels",0,0]
["Condenser Cost",{"$f":"Calculations!C96","v":0},{"$f":"Calculations!D96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Tower Cost",0,0]
["Pump Costs",{"$f":"Calculations!C97","v":0},{"$f":"Calculations!D97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser Cost",0,0]
["NCG Removal System",{"$f":"Calculations!C98","v":0},{"$f":"Calculations!D98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Costs",0,0]
["H2S Removal System",{"$f":"Calculations!C99","v":0},{"$f":"Calculations!D99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG Removal System",0,0]
["Total",{"$f":"Calculations!C100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S Removal System",0,0]
["Project Cost",{"$f":"Calculations!C101","v":43741441.117801815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",0]
["Contingency Cost",{"$f":"Calculations!C102","v":2187072.0558900908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Cost",43741441.117801815]
["Total Installed Plant Cost",{"$f":"Calculations!C103","v":45928513.173691906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency Cost",2187072.0558900908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installed Plant Cost",45928513.173691906]
[{"$f":"CONCATENATE($B$9,\" Plant O&M Costs\")","v":"Binary Plant O&M Costs"}]
["Labor Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE($B$9,\" Plant O&M Costs\")","v":"Binary Plant O&M Costs"}]
["  Field labor",{"$f":"Calculations!C107","v":119164.48859722647},{"$f":"Calculations!D107","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Costs"]
["  Plant Labor",{"$f":"Calculations!C108","v":918517.90742217377},{"$f":"Calculations!D108","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Field labor",{"$f":"B150","v":119164.48859722647},{"$f":"C150","v":1}]
["  Subtotal Labor Costs",{"$f":"Calculations!C109","v":1037682.3960194002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Plant Labor",918517.90742217377,1]
["Other Plant Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Labor Costs",1037682.3960194002]
["  Equipment",{"$f":"Calculations!C111","v":470986.82102419343},{"$f":"Calculations!D111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Plant Costs"]
["  Services",{"$f":"Calculations!C112","v":0},{"$f":"Calculations!D112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equipment",470986.82102419343,0]
["  Fees, Permits, Licenses",{"$f":"Calculations!C113","v":0},{"$f":"Calculations!D113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Services",0,0]
["  Insurance",{"$f":"Calculations!C114","v":0},{"$f":"Calculations!D114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Fees, Permits, Licenses",0,0]
["  Consumables/Tools and Misc. Supplies",{"$f":"Calculations!C115","v":0},{"$f":"Calculations!D115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Insurance",0,0]
["  Other",{"$f":"Calculations!C116","v":0},{"$f":"Calculations!D116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Consumables/Tools and Misc. Supplies",0,0]
["  Subtotal Other Plant Costs",{"$f":"Calculations!C117","v":470986.82102419343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other",0]
["Other Wellfield Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Other Plant Costs",470986.82102419343]
["  Equipment",{"$f":"Calculations!C119","v":680265.91439942003},{"$f":"Calculations!D119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Wellfield Costs"]
["  Services",{"$f":"Calculations!C120","v":0},{"$f":"Calculations!D120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equipment",680265.91439942003,0]
["  Fuel (motor vehicle gasoline)",{"$f":"Calculations!C121","v":0},{"$f":"Calculations!D121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Services",0,0]
["  Consumables/Tools and Misc. Supplies",{"$f":"Calculations!C122","v":0},{"$f":"Calculations!D122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Fuel (motor vehicle gasoline)",0,0]
["  Other",{"$f":"Calculations!C123","v":0},{"$f":"Calculations!D123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Consumables/Tools and Misc. Supplies",0,0]
["  Subtotal Other Wellfield Costs",{"$f":"Calculations!C124","v":680265.91439942003},{"$f":"Calculations!D124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other",0,0]
["Total Plant O&M (Plant and Labor)",{"$f":"Calculations!C125","v":1389504.7284463672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Other Wellfield Costs",680265.91439942003]
["Total Wellfield O&M (Wellfield and Labor)",{"$f":"Calculations!C126","v":799430.40299664647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Plant O&M (Plant and Labor)",1389504.7284463672]
["Total O&M (without debt, equity, taxes, or lease pmts.)",{"$f":"Calculations!C127","v":2188935.1314430134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Wellfield O&M (Wellfield and Labor)",799430.40299664647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total O&M (without debt, equity, taxes, or lease pmts.)",{"$f":"B170","v":2188935.1314430134}]
["Debt Payment (average annual)",{"$f":"Calculations!C129","v":4226876.5656366935},{"$f":"Calculations!D129","v":0}]
["Equity Payment - Individuals",{"$f":"Calculations!C130","v":0},{"$f":"Calculations!D130","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Payment (average annual)",4226876.5656366935,0]
["Equity Payment - Corporate",{"$f":"Calculations!C131","v":6335106.0795163214},{"$f":"Calculations!D131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Payment - Individuals",0,1]
["Property Taxes",{"$f":"Calculations!C132","v":0},{"$f":"Calculations!D132","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Payment - Corporate",6335106.0795163214,0]
["Land Lease",{"$f":"Calculations!C133","v":12100},{"$f":"Calculations!D133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Taxes",0,1]
["Total Annual Operating and Maintenance Costs",{"$f":"Calculations!C134","v":12763017.776596028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease",12100,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Operating and Maintenance Costs",12763017.776596028]
["Other Input Parameters"]
["Financial Parameters",null,"Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Input Parameters"]
["  Debt Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Parameters",null,"Local Share"]
["  Percentage financed",{"$f":"Calculations!C308","v":0.7},{"$f":"Calculations!E308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Debt Financing"]
["  Years financed (term)",{"$f":"Calculations!C309","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage financed",{"$f":"B182","v":0.7},{"$f":"C182","v":0}]
["  Interest rate",{"$f":"Calculations!C310","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Years financed (term)",{"$f":"B183","v":15}]
["  Equity Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Interest rate",0.1]
["  Percentage equity",{"$f":"Calculations!C312","v":0.30000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equity Financing"]
["  Individual Investors (percent of total equity)",{"$f":"Calculations!C313","v":0},{"$f":"Calculations!E313","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage equity",{"$f":"B186","v":0.30000000000000004}]
["  Corporate Investors (percent of total equity)",{"$f":"Calculations!C314","v":1},{"$f":"Calculations!E314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Individual Investors (percent of total equity)",0,1]
["  Return on equity (annual interest rate)",{"$f":"Calculations!C315","v":0.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Corporate Investors (percent of total equity)",1,0]
["  Repayment term (years)",{"$f":"Calculations!C316","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Return on equity (annual interest rate)",0.16]
["Tax Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Repayment term (years)",10]
["  Local Property/Other Tax Rate (percent of taxable value)",{"$f":"Calculations!C318","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Parameters"]
["  Assessed value  (percent of construction cost)",{"$f":"Calculations!C319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Property/Other Tax Rate (percent of taxable value)",{"$f":"B192","v":0}]
["  Taxable Value (percent of assessed value)",{"$f":"Calculations!C320","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed value  (percent of construction cost)",0]
["  Taxable Value",{"$f":"Calculations!C321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value (percent of assessed value)",0]
["  Local Taxes",{"$f":"Calculations!C322","v":0},{"$f":"Calculations!E322","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",0]
["Land Lease Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Taxes",0,{"$f":"C196","v":1}]
["  Land Lease (acres)",{"$f":"Calculations!C324","v":2420},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease Parameters"]
["  Initial Land Lease/Acquisition Cost (per acre)",{"$f":"Calculations!C325","v":319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease (acres)",{"$f":"B198","v":2420}]
["  Initial Land Lease/Acquisition Cost (total cost before production)",{"$f":"Calculations!C326","v":771980},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Initial Land Lease/Acquisition Cost (per acre)",319]
["  Land Lease Cost (per acre per year during production)",{"$f":"Calculations!C327","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Initial Land Lease/Acquisition Cost (total cost before production)",771980]
["  Land Lease Cost (total cost per year during production)",{"$f":"Calculations!C328","v":12100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease Cost (per acre per year during production)",5]
["  Lease Payment Recipient (H = household/private, P = Public)",{"$f":"Calculations!C329","v":"P"},{"$f":"Calculations!E329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease Cost (total cost per year during production)",12100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Lease Payment Recipient (H = household/private, P = Public)","P",{"$f":"C203","v":0}]
["Exploration, Production, Stimulation and Construction Related Services/Labor Input Parameters"]
["Labor multiplier (employer costs and overhead)",{"$f":"Calculations!C332","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration, Production, Stimulation and Construction Related Services/Labor Input Parameters"]
["Labor Rates",null,"Power Plant Labor Rates","Wage Per Hour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (employer costs and overhead)",{"$f":"B206","v":1.5}]
["Management/Administrative",{"$f":"Calculations!C334","v":40},"Engineering ",{"$f":"Calculations!F334","v":42.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Rates","Wage Per Hour","Power Plant Labor Rates","Wage Per Hour"]
["Site Construction",{"$f":"Calculations!C335","v":13.7},"Laborers",{"$f":"Calculations!F335","v":13.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management/Administrative",{"$f":"B208","v":40},"Engineering ",42.5]
["Material Costs - Cement and Casing",{"$f":"Calculations!C336","v":16.87},"Mechanical",{"$f":"Calculations!F336","v":17.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Construction",13.7,"Laborers",13.71]
["Outside Services (fully burdened)",{"$f":"Calculations!C337","v":50},"Electrical",{"$f":"Calculations!F337","v":22.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Costs - Cement and Casing",16.87,"Mechanical",17.5]
["Move Services and equipment",{"$f":"Calculations!C338","v":13.7},"Management/Administrative",{"$f":"Calculations!F338","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outside Services (fully burdened)",50,"Electrical",22.32]
["Location Maintenance",{"$f":"Calculations!C339","v":13.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Move Services and equipment",13.7,"Management/Administrative",40]
["Fuel",{"$f":"Calculations!C340","v":17.920000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location Maintenance",13.7]
["Camp",{"$f":"Calculations!C341","v":13.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",17.920000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Camp",13.7]
["Plant O&M Labor Input Parameters"]
["Labor multiplier (employer costs and overhead)",{"$f":"Calculations!C344","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant O&M Labor Input Parameters"]
["Labor Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (employer costs and overhead)",2.5]
["  Operators",{"$f":"Calculations!C346","v":23.388090349075977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Rates","Wage Per Hour"]
["  Maintenance mechanic",{"$f":"Calculations!C347","v":28.06570841889117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Operators",23.388090349075977]
["  Electrician",{"$f":"Calculations!C348","v":28.06570841889117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Maintenance mechanic",28.06570841889117]
["  General Maintenance",{"$f":"Calculations!C349","v":20.464579055441479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Electrician",28.06570841889117]
["  Facility Manager/Plant Engineer",{"$f":"Calculations!C350","v":46.776180698151954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  General Maintenance",20.464579055441479]
["  Operations Manager",{"$f":"Calculations!C351","v":35.082135523613964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Facility Manager/Plant Engineer",46.776180698151954]
["  Clerical",{"$f":"Calculations!C352","v":14.032854209445585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Operations Manager",35.082135523613964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Clerical",14.032854209445585]

{"sheet":"User Add-in Location","index":8,"n_rows":733,"n_cols":15,"rows_kept":733,"cut":false,"hidden":false,"merged":[]}
[" Multipliers For Economic Input-Output Analysis"]
[]
["MyCounty (name)",null,"Year of Data",null,{"$f":"IF(B3=\"\",\"\",IF(D3=\"\",\"Enter Year of Data\",IF(D3>2006,IF(D3<2016,\"\",\"ERROR - Deflators Data Not Current\"),\"ERROR - Deflators Data Not Current\")))","v":""}]
["MyRegion (includes)",null,"Year of Data",null,{"$f":"IF(B4=\"\",\"\",IF(D4=\"\",\"Enter Year of Data\",IF(D4>2006,IF(D4<2016,\"\",\"ERROR - Deflators Data Not Current\"),\"ERROR - Deflators Data Not Current\")))","v":""}]
[]
[]
[]
["Jobs Per Million Dollars Change in Final Demand",null,null,"Personal Consumption Expenditures (PCE)"]
["  Jobs Direct Multipliers","MyCounty","MyRegion",null,"MyCounty","MyRegion"]
["Agriculture",0,0,null,0,0]
["Mining",0,0,null,0,0]
["Construction",0,0,null,0,0]
["Manufacturing",0,0,null,0,0]
["Fabricated Metals",0,0,null,0,0]
["Machinery",0,0,null,0,0]
["Electrical Equipment",0,0,null,0,0]
["TCPU",0,0,null,0,0]
["Wholesale Trade",0,0,null,0,0]
["Retail Trade",0,0,null,0,0]
["FIRE",0,0,null,0,0]
["Misc. Services",0,0,null,0,0]
["Professional Services",0,0,null,0,0]
["Government",0,0,null,0,0]
[null,null,null,"Total",0,0]
["Jobs Per Million Dollars Change in Final Demand"]
["  Jobs Indirect Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Jobs Per Million Dollars Change in Final Demand"]
["  Jobs Induced Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["Earnings Direct Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Indirect Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Induced Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Direct Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Indirect Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Induced Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Value Added Per Million Dollars Change in Final Demand"]
["  Value Added Direct Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Value Added Per Million Dollars Change in Final Demand"]
["  Value Added Indirect Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Value Added Per Million Dollars Change in Final Demand"]
["  Value Added Induced Multipliers","MyCounty","MyRegion"]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALABAMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALASKA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARIZONA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARKANSAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALIFORNIA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLORADO "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONNECTICUT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DELAWARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISTRICT OF COLUMBIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLORIDA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEORGIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAWAII"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IDAHO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ILLINOIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IOWA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KANSAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KENTUCKY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOUISIANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARYLAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MASSACHUSETTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MICHIGAN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINNESOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISSISSIPPI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISSOURI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEBRASKA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEVADA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW HAMPSHIRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW JERSEY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW MEXICO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW YORK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH CAROLINA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH DAKOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OHIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OKLAHOMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OREGON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PENNSYLVANIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RHODE ISLAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUTH CAROLINA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUTH DAKOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TENNESSEE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEXAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERMONT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIRGINIA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WASHINGTON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WEST VIRGINIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WISCONSIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING"]

{"sheet":"Calculations","index":9,"n_rows":352,"n_cols":36,"rows_kept":352,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"ProjectData!B13","v":"IDAHO"},null,{"$f":"ProjectData!B31","v":2010}]
[null,"Permitting","Cost","LocalShare",null,"Cost","W/Contingency",null,"ProServ","ConServ","Serv","Mat","Other","Total"]
[null,"  Environmental Analysis",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M35,ProjectData!D36)","v":100000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H35,ProjectData!F36)","v":0},null,{"$f":"D3*C3","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F3*(1+'Rates & Misc'!C$6),F3*(1+ProjectData!B$29))","v":0},{"$f":"G3-F3","v":0},{"$f":"IF('Default Data'!AM35>0,(('Default Data'!AM35/'Default Data'!$AG35)*$G3),0)","v":0},{"$f":"IF('Default Data'!AN35>0,(('Default Data'!AN35/'Default Data'!$AG35)*$G3),0)","v":0},{"$f":"IF('Default Data'!AO35>0,(('Default Data'!AO35/'Default Data'!$AG35)*$G3),0)","v":0},{"$f":"IF('Default Data'!AP35>0,(('Default Data'!AP35/'Default Data'!$AG35)*$G3),0)","v":0},{"$f":"IF('Default Data'!AQ35>0,(('Default Data'!AQ35/'Default Data'!$AG35)*$G3),0)","v":0},{"$f":"SUM(I3:M3)","v":0}]
[null,"  Environmental Impact Assessment",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M36,ProjectData!D37)","v":200000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H36,ProjectData!F37)","v":0},null,{"$f":"D4*C4","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F4*(1+'Rates & Misc'!C$6),F4*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM36>0,(('Default Data'!AM36/'Default Data'!$AG36)*$G4),0)","v":0},{"$f":"IF('Default Data'!AN36>0,(('Default Data'!AN36/'Default Data'!$AG36)*$G4),0)","v":0},{"$f":"IF('Default Data'!AO36>0,(('Default Data'!AO36/'Default Data'!$AG36)*$G4),0)","v":0},{"$f":"IF('Default Data'!AP36>0,(('Default Data'!AP36/'Default Data'!$AG36)*$G4),0)","v":0},{"$f":"IF('Default Data'!AQ36>0,(('Default Data'!AQ36/'Default Data'!$AG36)*$G4),0)","v":0},{"$f":"SUM(I4:M4)","v":0},null,"Default",null,"User"]
["Warning","  Transmission Line Permits",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M37,ProjectData!D38)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H37,ProjectData!F38)","v":0},null,{"$f":"D5*C5","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F5*(1+'Rates & Misc'!C$6),F5*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM37>0,(('Default Data'!AM37/'Default Data'!$AG37)*$G5),0)","v":0},{"$f":"IF('Default Data'!AN37>0,(('Default Data'!AN37/'Default Data'!$AG37)*$G5),0)","v":0},{"$f":"IF('Default Data'!AO37>0,(('Default Data'!AO37/'Default Data'!$AG37)*$G5),0)","v":0},{"$f":"IF('Default Data'!AP37>0,(('Default Data'!AP37/'Default Data'!$AG37)*$G5),0)","v":0},{"$f":"IF('Default Data'!AQ37>0,(('Default Data'!AQ37/'Default Data'!$AG37)*$G5),0)","v":0},0,null,"Household/Private","Public","Household/Private","Public"]
[null,"  Land (Leasing, Acquisition)",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M38,ProjectData!D39)","v":771980},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H38,ProjectData!F39)","v":0},null,{"$f":"D6*C6","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F6*(1+'Rates & Misc'!C$6),F6*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM38>0,(('Default Data'!AM38/'Default Data'!$AG38)*$G6),0)","v":0},{"$f":"IF('Default Data'!AN38>0,(('Default Data'!AN38/'Default Data'!$AG38)*$G6),0)","v":0},{"$f":"IF('Default Data'!AO38>0,(('Default Data'!AO38/'Default Data'!$AG38)*$G6),0)","v":0},{"$f":"IF('Default Data'!AP38>0,(('Default Data'!AP38/'Default Data'!$AG38)*$G6),0)","v":0},{"$f":"IF('Default Data'!AQ38>0,(('Default Data'!AQ38/'Default Data'!$AG38)*$G6),0)","v":0},0,null,{"$f":"IF('Default Data'!$C232=\"H\",Calculations!$N6,0)","v":0},{"$f":"IF('Default Data'!$C232=\"P\",Calculations!$N6,0)","v":0},{"$f":"IF(ProjectData!$B187=\"H\",Calculations!$N6,0)","v":0},{"$f":"IF(ProjectData!$B187=\"P\",Calculations!$N6,0)","v":0}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ","Exploration (Pre-Drilling)",null,null,null,null,null,0,{"$f":"IF('Default Data'!AM39>0,(('Default Data'!AM39/'Default Data'!$AG39)*$G7),0)","v":0},{"$f":"IF('Default Data'!AN39>0,(('Default Data'!AN39/'Default Data'!$AG39)*$G7),0)","v":0},{"$f":"IF('Default Data'!AO39>0,(('Default Data'!AO39/'Default Data'!$AG39)*$G7),0)","v":0},{"$f":"IF('Default Data'!AP39>0,(('Default Data'!AP39/'Default Data'!$AG39)*$G7),0)","v":0},{"$f":"IF('Default Data'!AQ39>0,(('Default Data'!AQ39/'Default Data'!$AG39)*$G7),0)","v":0},0,null,{"$f":"IF(ProjectData!$B$11=\"Simple\",P6,R6)","v":0},null,{"$f":"IF(ProjectData!$B$11=\"Simple\",Q6,S6)","v":0}]
[null,"  Geologist",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M40,ProjectData!D41)","v":100000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H40,ProjectData!F41)","v":1},null,{"$f":"D8*C8","v":100000},{"$f":"IF(ProjectData!B$11=\"Simple\",F8*(1+'Rates & Misc'!C$6),F8*(1+ProjectData!B$29))","v":105000},5000,{"$f":"IF('Default Data'!AM40>0,(('Default Data'!AM40/'Default Data'!$AG40)*$G8),0)","v":105000},{"$f":"IF('Default Data'!AN40>0,(('Default Data'!AN40/'Default Data'!$AG40)*$G8),0)","v":0},{"$f":"IF('Default Data'!AO40>0,(('Default Data'!AO40/'Default Data'!$AG40)*$G8),0)","v":0},{"$f":"IF('Default Data'!AP40>0,(('Default Data'!AP40/'Default Data'!$AG40)*$G8),0)","v":0},{"$f":"IF('Default Data'!AQ40>0,(('Default Data'!AQ40/'Default Data'!$AG40)*$G8),0)","v":0},105000]
["Although the data and formulas are available for review they must not be changed.","  Geophysicist",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M41,ProjectData!D42)","v":80000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H41,ProjectData!F42)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F9*(1+'Rates & Misc'!C$6),F9*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM41>0,(('Default Data'!AM41/'Default Data'!$AG41)*$G9),0)","v":0},{"$f":"IF('Default Data'!AN41>0,(('Default Data'!AN41/'Default Data'!$AG41)*$G9),0)","v":0},{"$f":"IF('Default Data'!AO41>0,(('Default Data'!AO41/'Default Data'!$AG41)*$G9),0)","v":0},{"$f":"IF('Default Data'!AP41>0,(('Default Data'!AP41/'Default Data'!$AG41)*$G9),0)","v":0},{"$f":"IF('Default Data'!AQ41>0,(('Default Data'!AQ41/'Default Data'!$AG41)*$G9),0)","v":0},0]
[null,"  Geochemist",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M42,ProjectData!D43)","v":50000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H42,ProjectData!F43)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F10*(1+'Rates & Misc'!C$6),F10*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM42>0,(('Default Data'!AM42/'Default Data'!$AG42)*$G10),0)","v":0},{"$f":"IF('Default Data'!AN42>0,(('Default Data'!AN42/'Default Data'!$AG42)*$G10),0)","v":0},{"$f":"IF('Default Data'!AO42>0,(('Default Data'!AO42/'Default Data'!$AG42)*$G10),0)","v":0},{"$f":"IF('Default Data'!AP42>0,(('Default Data'!AP42/'Default Data'!$AG42)*$G10),0)","v":0},{"$f":"IF('Default Data'!AQ42>0,(('Default Data'!AQ42/'Default Data'!$AG42)*$G10),0)","v":0},0]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","  Other Geo scientists",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M43,ProjectData!D44)","v":75000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H43,ProjectData!F44)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F11*(1+'Rates & Misc'!C$6),F11*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM43>0,(('Default Data'!AM43/'Default Data'!$AG43)*$G11),0)","v":0},{"$f":"IF('Default Data'!AN43>0,(('Default Data'!AN43/'Default Data'!$AG43)*$G11),0)","v":0},{"$f":"IF('Default Data'!AO43>0,(('Default Data'!AO43/'Default Data'!$AG43)*$G11),0)","v":0},{"$f":"IF('Default Data'!AP43>0,(('Default Data'!AP43/'Default Data'!$AG43)*$G11),0)","v":0},{"$f":"IF('Default Data'!AQ43>0,(('Default Data'!AQ43/'Default Data'!$AG43)*$G11),0)","v":0},0]
[null,"  Field Crew",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M44,ProjectData!D45)","v":50000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H44,ProjectData!F45)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F12*(1+'Rates & Misc'!C$6),F12*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM44>0,(('Default Data'!AM44/'Default Data'!$AG44)*$G12),0)","v":0},{"$f":"IF('Default Data'!AN44>0,(('Default Data'!AN44/'Default Data'!$AG44)*$G12),0)","v":0},{"$f":"IF('Default Data'!AO44>0,(('Default Data'!AO44/'Default Data'!$AG44)*$G12),0)","v":0},{"$f":"IF('Default Data'!AP44>0,(('Default Data'!AP44/'Default Data'!$AG44)*$G12),0)","v":0},{"$f":"IF('Default Data'!AQ44>0,(('Default Data'!AQ44/'Default Data'!$AG44)*$G12),0)","v":0},0]
[null,"  Management/Administrative",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M45,ProjectData!D46)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H45,ProjectData!F46)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F13*(1+'Rates & Misc'!C$6),F13*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM45>0,(('Default Data'!AM45/'Default Data'!$AG45)*$G13),0)","v":0},{"$f":"IF('Default Data'!AN45>0,(('Default Data'!AN45/'Default Data'!$AG45)*$G13),0)","v":0},{"$f":"IF('Default Data'!AO45>0,(('Default Data'!AO45/'Default Data'!$AG45)*$G13),0)","v":0},{"$f":"IF('Default Data'!AP45>0,(('Default Data'!AP45/'Default Data'!$AG45)*$G13),0)","v":0},{"$f":"IF('Default Data'!AQ45>0,(('Default Data'!AQ45/'Default Data'!$AG45)*$G13),0)","v":0},0]
[null,"  Exploration Equipment, Tests, Surveys",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M46,ProjectData!D47)","v":1000000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H46,ProjectData!F47)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F14*(1+'Rates & Misc'!C$6),F14*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM46>0,(('Default Data'!AM46/'Default Data'!$AG46)*$G14),0)","v":0},{"$f":"IF('Default Data'!AN46>0,(('Default Data'!AN46/'Default Data'!$AG46)*$G14),0)","v":0},{"$f":"IF('Default Data'!AO46>0,(('Default Data'!AO46/'Default Data'!$AG46)*$G14),0)","v":0},{"$f":"IF('Default Data'!AP46>0,(('Default Data'!AP46/'Default Data'!$AG46)*$G14),0)","v":0},{"$f":"IF('Default Data'!AQ46>0,(('Default Data'!AQ46/'Default Data'!$AG46)*$G14),0)","v":0},0]
[null,"  Total",{"$f":"SUM(C3:C14)","v":2426980},null,null,{"$f":"SUM(F3:F14)","v":100000},105000,5000,105000,0,0,0,0,105000]
[]
[null,"1. Exploration  Drilling ",null,null,null,null,null,null,"ProServ","ConServ","Serv","Mat","Other"]
[null,"  Geologist",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M50,ProjectData!D51)","v":55862.781081081077},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H50,ProjectData!F51)","v":1},null,{"$f":"D18*C18","v":55862.781081081077},{"$f":"IF(ProjectData!B$11=\"Simple\",F18*(1+'Rates & Misc'!C$6),F18*(1+ProjectData!B$29))","v":58655.920135135137},{"$f":"G18-F18","v":2793.1390540540597},{"$f":"IF('Default Data'!AM50>0,(('Default Data'!AM50/'Default Data'!$AG50)*$G18),0)","v":58655.920135135137},{"$f":"IF('Default Data'!AN50>0,(('Default Data'!AN50/'Default Data'!$AG50)*$G18),0)","v":0},{"$f":"IF('Default Data'!AO50>0,(('Default Data'!AO50/'Default Data'!$AG50)*$G18),0)","v":0},{"$f":"IF('Default Data'!AP50>0,(('Default Data'!AP50/'Default Data'!$AG50)*$G18),0)","v":0},{"$f":"IF('Default Data'!AQ50>0,(('Default Data'!AQ50/'Default Data'!$AG50)*$G18),0)","v":0},{"$f":"SUM(I18:M18)","v":58655.920135135137}]
[null,"  Mud Engineer(s)",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M51,ProjectData!D52)","v":63843.178378378376},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H51,ProjectData!F52)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F19*(1+'Rates & Misc'!C$6),F19*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM51>0,(('Default Data'!AM51/'Default Data'!$AG51)*$G19),0)","v":0},{"$f":"IF('Default Data'!AN51>0,(('Default Data'!AN51/'Default Data'!$AG51)*$G19),0)","v":0},{"$f":"IF('Default Data'!AO51>0,(('Default Data'!AO51/'Default Data'!$AG51)*$G19),0)","v":0},{"$f":"IF('Default Data'!AP51>0,(('Default Data'!AP51/'Default Data'!$AG51)*$G19),0)","v":0},{"$f":"IF('Default Data'!AQ51>0,(('Default Data'!AQ51/'Default Data'!$AG51)*$G19),0)","v":0},0]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","  Drilling Fluids - Mud",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M52,ProjectData!D53)","v":474833.63918918918},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H52,ProjectData!F53)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F20*(1+'Rates & Misc'!C$6),F20*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM52>0,(('Default Data'!AM52/'Default Data'!$AG52)*$G20),0)","v":0},{"$f":"IF('Default Data'!AN52>0,(('Default Data'!AN52/'Default Data'!$AG52)*$G20),0)","v":0},{"$f":"IF('Default Data'!AO52>0,(('Default Data'!AO52/'Default Data'!$AG52)*$G20),0)","v":0},{"$f":"IF('Default Data'!AP52>0,(('Default Data'!AP52/'Default Data'!$AG52)*$G20),0)","v":0},{"$f":"IF('Default Data'!AQ52>0,(('Default Data'!AQ52/'Default Data'!$AG52)*$G20),0)","v":0},0]
[null,"  Directional Engineer and Motorman",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M53,ProjectData!D54)","v":126888.31702702699},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H53,ProjectData!F54)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F21*(1+'Rates & Misc'!C$6),F21*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM53>0,(('Default Data'!AM53/'Default Data'!$AG53)*$G21),0)","v":0},{"$f":"IF('Default Data'!AN53>0,(('Default Data'!AN53/'Default Data'!$AG53)*$G21),0)","v":0},{"$f":"IF('Default Data'!AO53>0,(('Default Data'!AO53/'Default Data'!$AG53)*$G21),0)","v":0},{"$f":"IF('Default Data'!AP53>0,(('Default Data'!AP53/'Default Data'!$AG53)*$G21),0)","v":0},{"$f":"IF('Default Data'!AQ53>0,(('Default Data'!AQ53/'Default Data'!$AG53)*$G21),0)","v":0},0]
[null,"  Direction Tools and Services",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M54,ProjectData!D55)","v":376259.77177297295},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H54,ProjectData!F55)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F22*(1+'Rates & Misc'!C$6),F22*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM54>0,(('Default Data'!AM54/'Default Data'!$AG54)*$G22),0)","v":0},{"$f":"IF('Default Data'!AN54>0,(('Default Data'!AN54/'Default Data'!$AG54)*$G22),0)","v":0},{"$f":"IF('Default Data'!AO54>0,(('Default Data'!AO54/'Default Data'!$AG54)*$G22),0)","v":0},{"$f":"IF('Default Data'!AP54>0,(('Default Data'!AP54/'Default Data'!$AG54)*$G22),0)","v":0},{"$f":"IF('Default Data'!AQ54>0,(('Default Data'!AQ54/'Default Data'!$AG54)*$G22),0)","v":0},0]
[null,"  Drilling Engineering",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M55,ProjectData!D56)","v":131441.83783783784},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H55,ProjectData!F56)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F23*(1+'Rates & Misc'!C$6),F23*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM55>0,(('Default Data'!AM55/'Default Data'!$AG55)*$G23),0)","v":0},{"$f":"IF('Default Data'!AN55>0,(('Default Data'!AN55/'Default Data'!$AG55)*$G23),0)","v":0},{"$f":"IF('Default Data'!AO55>0,(('Default Data'!AO55/'Default Data'!$AG55)*$G23),0)","v":0},{"$f":"IF('Default Data'!AP55>0,(('Default Data'!AP55/'Default Data'!$AG55)*$G23),0)","v":0},{"$f":"IF('Default Data'!AQ55>0,(('Default Data'!AQ55/'Default Data'!$AG55)*$G23),0)","v":0},0]
[null,"  Drill Rig Rate",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M56,ProjectData!D57)","v":1197059.5945945946},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H56,ProjectData!F57)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F24*(1+'Rates & Misc'!C$6),F24*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM56>0,(('Default Data'!AM56/'Default Data'!$AG56)*$G24),0)","v":0},{"$f":"IF('Default Data'!AN56>0,(('Default Data'!AN56/'Default Data'!$AG56)*$G24),0)","v":0},{"$f":"IF('Default Data'!AO56>0,(('Default Data'!AO56/'Default Data'!$AG56)*$G24),0)","v":0},{"$f":"IF('Default Data'!AP56>0,(('Default Data'!AP56/'Default Data'!$AG56)*$G24),0)","v":0},{"$f":"IF('Default Data'!AQ56>0,(('Default Data'!AQ56/'Default Data'!$AG56)*$G24),0)","v":0},0]
[null,"    Drill Hands - labor",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M57,ProjectData!D58)","v":183868.35372972972},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H57,ProjectData!F58)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F25*(1+'Rates & Misc'!C$6),F25*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM57>0,(('Default Data'!AM57/'Default Data'!$AG57)*$G25),0)","v":0},{"$f":"IF('Default Data'!AN57>0,(('Default Data'!AN57/'Default Data'!$AG57)*$G25),0)","v":0},{"$f":"IF('Default Data'!AO57>0,(('Default Data'!AO57/'Default Data'!$AG57)*$G25),0)","v":0},{"$f":"IF('Default Data'!AP57>0,(('Default Data'!AP57/'Default Data'!$AG57)*$G25),0)","v":0},{"$f":"IF('Default Data'!AQ57>0,(('Default Data'!AQ57/'Default Data'!$AG57)*$G25),0)","v":0},0]
[null,"Management/Administrative",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M58,ProjectData!D59)","v":10000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H58,ProjectData!F59)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F26*(1+'Rates & Misc'!C$6),F26*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM58>0,(('Default Data'!AM58/'Default Data'!$AG58)*$G26),0)","v":0},{"$f":"IF('Default Data'!AN58>0,(('Default Data'!AN58/'Default Data'!$AG58)*$G26),0)","v":0},{"$f":"IF('Default Data'!AO58>0,(('Default Data'!AO58/'Default Data'!$AG58)*$G26),0)","v":0},{"$f":"IF('Default Data'!AP58>0,(('Default Data'!AP58/'Default Data'!$AG58)*$G26),0)","v":0},{"$f":"IF('Default Data'!AQ58>0,(('Default Data'!AQ58/'Default Data'!$AG58)*$G26),0)","v":0},0]
[null,"Site Construction",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M59,ProjectData!D60)","v":250000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H59,ProjectData!F60)","v":1},null,250000,{"$f":"IF(ProjectData!B$11=\"Simple\",F27*(1+'Rates & Misc'!C$6),F27*(1+ProjectData!B$29))","v":262500},12500,{"$f":"IF('Default Data'!AM59>0,(('Default Data'!AM59/'Default Data'!$AG59)*$G27),0)","v":0},{"$f":"IF('Default Data'!AN59>0,(('Default Data'!AN59/'Default Data'!$AG59)*$G27),0)","v":42000},{"$f":"IF('Default Data'!AO59>0,(('Default Data'!AO59/'Default Data'!$AG59)*$G27),0)","v":0},{"$f":"IF('Default Data'!AP59>0,(('Default Data'!AP59/'Default Data'!$AG59)*$G27),0)","v":220500},{"$f":"IF('Default Data'!AQ59>0,(('Default Data'!AQ59/'Default Data'!$AG59)*$G27),0)","v":0},262500]
[null,"Material Costs - Cement and Casing",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M60,ProjectData!D61)","v":1956206.2500000005},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H60,ProjectData!F61)","v":1},null,1956206.2500000005,{"$f":"IF(ProjectData!B$11=\"Simple\",F28*(1+'Rates & Misc'!C$6),F28*(1+ProjectData!B$29))","v":2054016.5625000005},97810.3125,{"$f":"IF('Default Data'!AM60>0,(('Default Data'!AM60/'Default Data'!$AG60)*$G28),0)","v":0},{"$f":"IF('Default Data'!AN60>0,(('Default Data'!AN60/'Default Data'!$AG60)*$G28),0)","v":328642.65000000008},{"$f":"IF('Default Data'!AO60>0,(('Default Data'!AO60/'Default Data'!$AG60)*$G28),0)","v":0},{"$f":"IF('Default Data'!AP60>0,(('Default Data'!AP60/'Default Data'!$AG60)*$G28),0)","v":1725373.9125000006},{"$f":"IF('Default Data'!AQ60>0,(('Default Data'!AQ60/'Default Data'!$AG60)*$G28),0)","v":0},2054016.5625000007]
[null,"Drilling Tools",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M61,ProjectData!D62)","v":250000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H61,ProjectData!F62)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F29*(1+'Rates & Misc'!C$6),F29*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM61>0,(('Default Data'!AM61/'Default Data'!$AG61)*$G29),0)","v":0},{"$f":"IF('Default Data'!AN61>0,(('Default Data'!AN61/'Default Data'!$AG61)*$G29),0)","v":0},{"$f":"IF('Default Data'!AO61>0,(('Default Data'!AO61/'Default Data'!$AG61)*$G29),0)","v":0},{"$f":"IF('Default Data'!AP61>0,(('Default Data'!AP61/'Default Data'!$AG61)*$G29),0)","v":0},{"$f":"IF('Default Data'!AQ61>0,(('Default Data'!AQ61/'Default Data'!$AG61)*$G29),0)","v":0},0]
[null,"Outside Services",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M62,ProjectData!D63)","v":450000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H62,ProjectData!F63)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F30*(1+'Rates & Misc'!C$6),F30*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM62>0,(('Default Data'!AM62/'Default Data'!$AG62)*$G30),0)","v":0},{"$f":"IF('Default Data'!AN62>0,(('Default Data'!AN62/'Default Data'!$AG62)*$G30),0)","v":0},{"$f":"IF('Default Data'!AO62>0,(('Default Data'!AO62/'Default Data'!$AG62)*$G30),0)","v":0},{"$f":"IF('Default Data'!AP62>0,(('Default Data'!AP62/'Default Data'!$AG62)*$G30),0)","v":0},{"$f":"IF('Default Data'!AQ62>0,(('Default Data'!AQ62/'Default Data'!$AG62)*$G30),0)","v":0},0]
[null,"Move Services and equipment",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M63,ProjectData!D64)","v":500000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H63,ProjectData!F64)","v":1},null,500000,{"$f":"IF(ProjectData!B$11=\"Simple\",F31*(1+'Rates & Misc'!C$6),F31*(1+ProjectData!B$29))","v":525000},25000,{"$f":"IF('Default Data'!AM63>0,(('Default Data'!AM63/'Default Data'!$AG63)*$G31),0)","v":0},{"$f":"IF('Default Data'!AN63>0,(('Default Data'!AN63/'Default Data'!$AG63)*$G31),0)","v":0},{"$f":"IF('Default Data'!AO63>0,(('Default Data'!AO63/'Default Data'!$AG63)*$G31),0)","v":262500},{"$f":"IF('Default Data'!AP63>0,(('Default Data'!AP63/'Default Data'!$AG63)*$G31),0)","v":262500},{"$f":"IF('Default Data'!AQ63>0,(('Default Data'!AQ63/'Default Data'!$AG63)*$G31),0)","v":0},525000]
[null,"Location Maintenance",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M64,ProjectData!D65)","v":100000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H64,ProjectData!F65)","v":1},null,100000,{"$f":"IF(ProjectData!B$11=\"Simple\",F32*(1+'Rates & Misc'!C$6),F32*(1+ProjectData!B$29))","v":105000},5000,{"$f":"IF('Default Data'!AM64>0,(('Default Data'!AM64/'Default Data'!$AG64)*$G32),0)","v":0},{"$f":"IF('Default Data'!AN64>0,(('Default Data'!AN64/'Default Data'!$AG64)*$G32),0)","v":0},{"$f":"IF('Default Data'!AO64>0,(('Default Data'!AO64/'Default Data'!$AG64)*$G32),0)","v":52500},{"$f":"IF('Default Data'!AP64>0,(('Default Data'!AP64/'Default Data'!$AG64)*$G32),0)","v":52500},{"$f":"IF('Default Data'!AQ64>0,(('Default Data'!AQ64/'Default Data'!$AG64)*$G32),0)","v":0},105000]
[null,"Fuel",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M65,ProjectData!D66)","v":250000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H65,ProjectData!F66)","v":1},null,250000,{"$f":"IF(ProjectData!B$11=\"Simple\",F33*(1+'Rates & Misc'!C$6),F33*(1+ProjectData!B$29))","v":262500},12500,{"$f":"IF('Default Data'!AM65>0,(('Default Data'!AM65/'Default Data'!$AG65)*$G33),0)","v":0},{"$f":"IF('Default Data'!AN65>0,(('Default Data'!AN65/'Default Data'!$AG65)*$G33),0)","v":42000},{"$f":"IF('Default Data'!AO65>0,(('Default Data'!AO65/'Default Data'!$AG65)*$G33),0)","v":0},{"$f":"IF('Default Data'!AP65>0,(('Default Data'!AP65/'Default Data'!$AG65)*$G33),0)","v":220500},{"$f":"IF('Default Data'!AQ65>0,(('Default Data'!AQ65/'Default Data'!$AG65)*$G33),0)","v":0},262500]
[null,"Camp",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M66,ProjectData!D67)","v":50000},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H66,ProjectData!F67)","v":1},null,50000,{"$f":"IF(ProjectData!B$11=\"Simple\",F34*(1+'Rates & Misc'!C$6),F34*(1+ProjectData!B$29))","v":52500},2500,{"$f":"IF('Default Data'!AM66>0,(('Default Data'!AM66/'Default Data'!$AG66)*$G34),0)","v":0},{"$f":"IF('Default Data'!AN66>0,(('Default Data'!AN66/'Default Data'!$AG66)*$G34),0)","v":8400},{"$f":"IF('Default Data'!AO66>0,(('Default Data'!AO66/'Default Data'!$AG66)*$G34),0)","v":0},{"$f":"IF('Default Data'!AP66>0,(('Default Data'!AP66/'Default Data'!$AG66)*$G34),0)","v":44100},{"$f":"IF('Default Data'!AQ66>0,(('Default Data'!AQ66/'Default Data'!$AG66)*$G34),0)","v":0},52500]
[null,"Other Unallocated Costs",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M67,ProjectData!D68)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H67,ProjectData!F68)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F35*(1+'Rates & Misc'!C$6),F35*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM67>0,(('Default Data'!AM67/'Default Data'!$AG67)*$G35),0)","v":0},{"$f":"IF('Default Data'!AN67>0,(('Default Data'!AN67/'Default Data'!$AG67)*$G35),0)","v":0},{"$f":"IF('Default Data'!AO67>0,(('Default Data'!AO67/'Default Data'!$AG67)*$G35),0)","v":0},{"$f":"IF('Default Data'!AP67>0,(('Default Data'!AP67/'Default Data'!$AG67)*$G35),0)","v":0},{"$f":"IF('Default Data'!AQ67>0,(('Default Data'!AQ67/'Default Data'!$AG67)*$G35),0)","v":0},0]
[null,"Total:",{"$f":"SUM(C18:C35)-C25","v":6242395.3698810814},null,null,{"$f":"SUM(F18:F35)-F25","v":3162069.0310810814},{"$f":"SUM(G18:G35)-G25","v":3320172.4826351358},{"$f":"SUM(H18:H35)","v":158103.45155405405},58655.920135135137,421042.65000000008,315000,2525473.9125000006,0,3320172.4826351358]
[]
[null,"2.  Production Drilling"]
[null,"Geologist",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M71,ProjectData!D72)","v":78095.191786368247},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H71,ProjectData!F72)","v":1},null,{"$f":"D39*C39","v":78095.191786368247},{"$f":"IF(ProjectData!B$11=\"Simple\",F39*(1+'Rates & Misc'!C$6),F39*(1+ProjectData!B$29))","v":81999.951375686665},{"$f":"G39-F39","v":3904.7595893184189},{"$f":"IF('Default Data'!AM71>0,(('Default Data'!AM71/'Default Data'!$AG71)*$G39),0)","v":81999.951375686665},{"$f":"IF('Default Data'!AN71>0,(('Default Data'!AN71/'Default Data'!$AG71)*$G39),0)","v":0},{"$f":"IF('Default Data'!AO71>0,(('Default Data'!AO71/'Default Data'!$AG71)*$G39),0)","v":0},{"$f":"IF('Default Data'!AP71>0,(('Default Data'!AP71/'Default Data'!$AG71)*$G39),0)","v":0},{"$f":"IF('Default Data'!AQ71>0,(('Default Data'!AQ71/'Default Data'!$AG71)*$G39),0)","v":0},{"$f":"SUM(I39:M39)","v":81999.951375686665}]
[null,"Mud Engineer(s)",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M72,ProjectData!D73)","v":89251.647755849423},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H72,ProjectData!F73)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F40*(1+'Rates & Misc'!C$6),F40*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM72>0,(('Default Data'!AM72/'Default Data'!$AG72)*$G40),0)","v":0},{"$f":"IF('Default Data'!AN72>0,(('Default Data'!AN72/'Default Data'!$AG72)*$G40),0)","v":0},{"$f":"IF('Default Data'!AO72>0,(('Default Data'!AO72/'Default Data'!$AG72)*$G40),0)","v":0},{"$f":"IF('Default Data'!AP72>0,(('Default Data'!AP72/'Default Data'!$AG72)*$G40),0)","v":0},{"$f":"IF('Default Data'!AQ72>0,(('Default Data'!AQ72/'Default Data'!$AG72)*$G40),0)","v":0},0]
[null,"Drilling Fluids - Mud (5950/day)",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M73,ProjectData!D74)","v":663809.13018413016},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H73,ProjectData!F74)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F41*(1+'Rates & Misc'!C$6),F41*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM73>0,(('Default Data'!AM73/'Default Data'!$AG73)*$G41),0)","v":0},{"$f":"IF('Default Data'!AN73>0,(('Default Data'!AN73/'Default Data'!$AG73)*$G41),0)","v":0},{"$f":"IF('Default Data'!AO73>0,(('Default Data'!AO73/'Default Data'!$AG73)*$G41),0)","v":0},{"$f":"IF('Default Data'!AP73>0,(('Default Data'!AP73/'Default Data'!$AG73)*$G41),0)","v":0},{"$f":"IF('Default Data'!AQ73>0,(('Default Data'!AQ73/'Default Data'!$AG73)*$G41),0)","v":0},0]
[null,"Directional Engineer and Motorman",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M74,ProjectData!D75)","v":177387.64991475068},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H74,ProjectData!F75)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F42*(1+'Rates & Misc'!C$6),F42*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM74>0,(('Default Data'!AM74/'Default Data'!$AG74)*$G42),0)","v":0},{"$f":"IF('Default Data'!AN74>0,(('Default Data'!AN74/'Default Data'!$AG74)*$G42),0)","v":0},{"$f":"IF('Default Data'!AO74>0,(('Default Data'!AO74/'Default Data'!$AG74)*$G42),0)","v":0},{"$f":"IF('Default Data'!AP74>0,(('Default Data'!AP74/'Default Data'!$AG74)*$G42),0)","v":0},{"$f":"IF('Default Data'!AQ74>0,(('Default Data'!AQ74/'Default Data'!$AG74)*$G42),0)","v":0},0]
[null,"Direction Tools and Services",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M75,ProjectData!D76)","v":526004.58604909852},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H75,ProjectData!F76)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F43*(1+'Rates & Misc'!C$6),F43*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM75>0,(('Default Data'!AM75/'Default Data'!$AG75)*$G43),0)","v":0},{"$f":"IF('Default Data'!AN75>0,(('Default Data'!AN75/'Default Data'!$AG75)*$G43),0)","v":0},{"$f":"IF('Default Data'!AO75>0,(('Default Data'!AO75/'Default Data'!$AG75)*$G43),0)","v":0},{"$f":"IF('Default Data'!AP75>0,(('Default Data'!AP75/'Default Data'!$AG75)*$G43),0)","v":0},{"$f":"IF('Default Data'!AQ75>0,(('Default Data'!AQ75/'Default Data'!$AG75)*$G43),0)","v":0},0]
[null,"Drilling Engineering",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M76,ProjectData!D77)","v":183753.39243851352},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H76,ProjectData!F77)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F44*(1+'Rates & Misc'!C$6),F44*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM76>0,(('Default Data'!AM76/'Default Data'!$AG76)*$G44),0)","v":0},{"$f":"IF('Default Data'!AN76>0,(('Default Data'!AN76/'Default Data'!$AG76)*$G44),0)","v":0},{"$f":"IF('Default Data'!AO76>0,(('Default Data'!AO76/'Default Data'!$AG76)*$G44),0)","v":0},{"$f":"IF('Default Data'!AP76>0,(('Default Data'!AP76/'Default Data'!$AG76)*$G44),0)","v":0},{"$f":"IF('Default Data'!AQ76>0,(('Default Data'!AQ76/'Default Data'!$AG76)*$G44),0)","v":0},0]
[null,"Drill Rig Rate",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M77,ProjectData!D78)","v":1673468.3954221767},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H77,ProjectData!F78)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F45*(1+'Rates & Misc'!C$6),F45*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM77>0,(('Default Data'!AM77/'Default Data'!$AG77)*$G45),0)","v":0},{"$f":"IF('Default Data'!AN77>0,(('Default Data'!AN77/'Default Data'!$AG77)*$G45),0)","v":0},{"$f":"IF('Default Data'!AO77>0,(('Default Data'!AO77/'Default Data'!$AG77)*$G45),0)","v":0},{"$f":"IF('Default Data'!AP77>0,(('Default Data'!AP77/'Default Data'!$AG77)*$G45),0)","v":0},{"$f":"IF('Default Data'!AQ77>0,(('Default Data'!AQ77/'Default Data'!$AG77)*$G45),0)","v":0},0]
[null,"Drill Hands - labor (6 men)",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M78,ProjectData!D79)","v":257044.74553684634},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H78,ProjectData!F79)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F46*(1+'Rates & Misc'!C$6),F46*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM78>0,(('Default Data'!AM78/'Default Data'!$AG78)*$G46),0)","v":0},{"$f":"IF('Default Data'!AN78>0,(('Default Data'!AN78/'Default Data'!$AG78)*$G46),0)","v":0},{"$f":"IF('Default Data'!AO78>0,(('Default Data'!AO78/'Default Data'!$AG78)*$G46),0)","v":0},{"$f":"IF('Default Data'!AP78>0,(('Default Data'!AP78/'Default Data'!$AG78)*$G46),0)","v":0},{"$f":"IF('Default Data'!AQ78>0,(('Default Data'!AQ78/'Default Data'!$AG78)*$G46),0)","v":0},0]
[null,"Management/Administrative",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M79,ProjectData!D80)","v":13979.82525664419},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H79,ProjectData!F80)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F47*(1+'Rates & Misc'!C$6),F47*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM79>0,(('Default Data'!AM79/'Default Data'!$AG79)*$G47),0)","v":0},{"$f":"IF('Default Data'!AN79>0,(('Default Data'!AN79/'Default Data'!$AG79)*$G47),0)","v":0},{"$f":"IF('Default Data'!AO79>0,(('Default Data'!AO79/'Default Data'!$AG79)*$G47),0)","v":0},{"$f":"IF('Default Data'!AP79>0,(('Default Data'!AP79/'Default Data'!$AG79)*$G47),0)","v":0},{"$f":"IF('Default Data'!AQ79>0,(('Default Data'!AQ79/'Default Data'!$AG79)*$G47),0)","v":0},0]
[null,"Site Construction",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M80,ProjectData!D81)","v":349495.63141610473},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H80,ProjectData!F81)","v":1},null,349495.63141610473,{"$f":"IF(ProjectData!B$11=\"Simple\",F48*(1+'Rates & Misc'!C$6),F48*(1+ProjectData!B$29))","v":366970.41298690997},17474.781570805237,{"$f":"IF('Default Data'!AM80>0,(('Default Data'!AM80/'Default Data'!$AG80)*$G48),0)","v":0},{"$f":"IF('Default Data'!AN80>0,(('Default Data'!AN80/'Default Data'!$AG80)*$G48),0)","v":58715.266077905595},{"$f":"IF('Default Data'!AO80>0,(('Default Data'!AO80/'Default Data'!$AG80)*$G48),0)","v":0},{"$f":"IF('Default Data'!AP80>0,(('Default Data'!AP80/'Default Data'!$AG80)*$G48),0)","v":308255.14690900437},{"$f":"IF('Default Data'!AQ80>0,(('Default Data'!AQ80/'Default Data'!$AG80)*$G48),0)","v":0},366970.41298690997]
[null,"Material Costs - (Cement and Casing)",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M81,ProjectData!D82)","v":2734742.1540955226},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H81,ProjectData!F82)","v":1},null,2734742.1540955226,{"$f":"IF(ProjectData!B$11=\"Simple\",F49*(1+'Rates & Misc'!C$6),F49*(1+ProjectData!B$29))","v":2871479.2618002989},136737.10770477634,{"$f":"IF('Default Data'!AM81>0,(('Default Data'!AM81/'Default Data'!$AG81)*$G49),0)","v":0},{"$f":"IF('Default Data'!AN81>0,(('Default Data'!AN81/'Default Data'!$AG81)*$G49),0)","v":459436.68188804784},{"$f":"IF('Default Data'!AO81>0,(('Default Data'!AO81/'Default Data'!$AG81)*$G49),0)","v":0},{"$f":"IF('Default Data'!AP81>0,(('Default Data'!AP81/'Default Data'!$AG81)*$G49),0)","v":2412042.5799122509},{"$f":"IF('Default Data'!AQ81>0,(('Default Data'!AQ81/'Default Data'!$AG81)*$G49),0)","v":0},2871479.2618002985]
[null,"Drilling Tools",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M82,ProjectData!D83)","v":349495.63141610473},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H82,ProjectData!F83)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F50*(1+'Rates & Misc'!C$6),F50*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM82>0,(('Default Data'!AM82/'Default Data'!$AG82)*$G50),0)","v":0},{"$f":"IF('Default Data'!AN82>0,(('Default Data'!AN82/'Default Data'!$AG82)*$G50),0)","v":0},{"$f":"IF('Default Data'!AO82>0,(('Default Data'!AO82/'Default Data'!$AG82)*$G50),0)","v":0},{"$f":"IF('Default Data'!AP82>0,(('Default Data'!AP82/'Default Data'!$AG82)*$G50),0)","v":0},{"$f":"IF('Default Data'!AQ82>0,(('Default Data'!AQ82/'Default Data'!$AG82)*$G50),0)","v":0},0]
[null,"Outside Services",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M83,ProjectData!D84)","v":629092.13654898852},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H83,ProjectData!F84)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F51*(1+'Rates & Misc'!C$6),F51*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM83>0,(('Default Data'!AM83/'Default Data'!$AG83)*$G51),0)","v":0},{"$f":"IF('Default Data'!AN83>0,(('Default Data'!AN83/'Default Data'!$AG83)*$G51),0)","v":0},{"$f":"IF('Default Data'!AO83>0,(('Default Data'!AO83/'Default Data'!$AG83)*$G51),0)","v":0},{"$f":"IF('Default Data'!AP83>0,(('Default Data'!AP83/'Default Data'!$AG83)*$G51),0)","v":0},{"$f":"IF('Default Data'!AQ83>0,(('Default Data'!AQ83/'Default Data'!$AG83)*$G51),0)","v":0},0]
[null,"Move Services and equipment",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M84,ProjectData!D85)","v":698991.26283220947},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H84,ProjectData!F85)","v":1},null,698991.26283220947,{"$f":"IF(ProjectData!B$11=\"Simple\",F52*(1+'Rates & Misc'!C$6),F52*(1+ProjectData!B$29))","v":733940.82597381994},34949.563141610473,{"$f":"IF('Default Data'!AM84>0,(('Default Data'!AM84/'Default Data'!$AG84)*$G52),0)","v":0},{"$f":"IF('Default Data'!AN84>0,(('Default Data'!AN84/'Default Data'!$AG84)*$G52),0)","v":0},{"$f":"IF('Default Data'!AO84>0,(('Default Data'!AO84/'Default Data'!$AG84)*$G52),0)","v":366970.41298690997},{"$f":"IF('Default Data'!AP84>0,(('Default Data'!AP84/'Default Data'!$AG84)*$G52),0)","v":366970.41298690997},{"$f":"IF('Default Data'!AQ84>0,(('Default Data'!AQ84/'Default Data'!$AG84)*$G52),0)","v":0},733940.82597381994]
[null,"Location Maintenance",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M85,ProjectData!D86)","v":139798.25256644189},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H85,ProjectData!F86)","v":1},null,139798.25256644189,{"$f":"IF(ProjectData!B$11=\"Simple\",F53*(1+'Rates & Misc'!C$6),F53*(1+ProjectData!B$29))","v":146788.16519476401},6989.9126283221121,{"$f":"IF('Default Data'!AM85>0,(('Default Data'!AM85/'Default Data'!$AG85)*$G53),0)","v":0},{"$f":"IF('Default Data'!AN85>0,(('Default Data'!AN85/'Default Data'!$AG85)*$G53),0)","v":0},{"$f":"IF('Default Data'!AO85>0,(('Default Data'!AO85/'Default Data'!$AG85)*$G53),0)","v":73394.082597382003},{"$f":"IF('Default Data'!AP85>0,(('Default Data'!AP85/'Default Data'!$AG85)*$G53),0)","v":73394.082597382003},{"$f":"IF('Default Data'!AQ85>0,(('Default Data'!AQ85/'Default Data'!$AG85)*$G53),0)","v":0},146788.16519476401]
[null,"Fuel",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M86,ProjectData!D87)","v":349495.63141610473},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H86,ProjectData!F87)","v":1},null,349495.63141610473,{"$f":"IF(ProjectData!B$11=\"Simple\",F54*(1+'Rates & Misc'!C$6),F54*(1+ProjectData!B$29))","v":366970.41298690997},17474.781570805237,{"$f":"IF('Default Data'!AM86>0,(('Default Data'!AM86/'Default Data'!$AG86)*$G54),0)","v":0},{"$f":"IF('Default Data'!AN86>0,(('Default Data'!AN86/'Default Data'!$AG86)*$G54),0)","v":58715.266077905595},{"$f":"IF('Default Data'!AO86>0,(('Default Data'!AO86/'Default Data'!$AG86)*$G54),0)","v":0},{"$f":"IF('Default Data'!AP86>0,(('Default Data'!AP86/'Default Data'!$AG86)*$G54),0)","v":308255.14690900437},{"$f":"IF('Default Data'!AQ86>0,(('Default Data'!AQ86/'Default Data'!$AG86)*$G54),0)","v":0},366970.41298690997]
[null,"Camp",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M87,ProjectData!D88)","v":69899.126283220947},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H87,ProjectData!F88)","v":1},null,69899.126283220947,{"$f":"IF(ProjectData!B$11=\"Simple\",F55*(1+'Rates & Misc'!C$6),F55*(1+ProjectData!B$29))","v":73394.082597382003},3494.9563141610561,{"$f":"IF('Default Data'!AM87>0,(('Default Data'!AM87/'Default Data'!$AG87)*$G55),0)","v":0},{"$f":"IF('Default Data'!AN87>0,(('Default Data'!AN87/'Default Data'!$AG87)*$G55),0)","v":11743.053215581122},{"$f":"IF('Default Data'!AO87>0,(('Default Data'!AO87/'Default Data'!$AG87)*$G55),0)","v":0},{"$f":"IF('Default Data'!AP87>0,(('Default Data'!AP87/'Default Data'!$AG87)*$G55),0)","v":61651.029381800879},{"$f":"IF('Default Data'!AQ87>0,(('Default Data'!AQ87/'Default Data'!$AG87)*$G55),0)","v":0},73394.082597382003]
[null,"Other Unallocated Costs",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M88,ProjectData!D89)","v":2795965.0513288379},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H88,ProjectData!F89)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F56*(1+'Rates & Misc'!C$6),F56*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM88>0,(('Default Data'!AM88/'Default Data'!$AG88)*$G56),0)","v":0},{"$f":"IF('Default Data'!AN88>0,(('Default Data'!AN88/'Default Data'!$AG88)*$G56),0)","v":0},{"$f":"IF('Default Data'!AO88>0,(('Default Data'!AO88/'Default Data'!$AG88)*$G56),0)","v":0},{"$f":"IF('Default Data'!AP88>0,(('Default Data'!AP88/'Default Data'!$AG88)*$G56),0)","v":0},{"$f":"IF('Default Data'!AQ88>0,(('Default Data'!AQ88/'Default Data'!$AG88)*$G56),0)","v":0},0]
[null,"Total:",{"$f":"SUM(C39:C56)-C46","v":11522724.696711065},null,null,{"$f":"SUM(F39:F56)-F46","v":4420517.2503959723},{"$f":"SUM(G39:G56)-G46","v":4641543.112915772},{"$f":"SUM(H39:H56)-H46","v":221025.86251979886},{"$f":"SUM(I39:I56)","v":81999.951375686665},588610.26725944015,440364.49558429199,3530568.3986963527,0,4641543.1129157711]
[]
[null,"3.  Well Stimulation"]
[null,"Variable Costs"]
[null,"Reservoir Engineer",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M93,ProjectData!D94)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H93,ProjectData!F94)","v":1},null,{"$f":"D61*C61","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F61*(1+'Rates & Misc'!C$6),F61*(1+ProjectData!B$29))","v":0},{"$f":"G61-F61","v":0},{"$f":"IF('Default Data'!AM93>0,(('Default Data'!AM93/'Default Data'!$AG93)*$G61),0)","v":0},{"$f":"IF('Default Data'!AN93>0,(('Default Data'!AN93/'Default Data'!$AG93)*$G61),0)","v":0},{"$f":"IF('Default Data'!AO93>0,(('Default Data'!AO93/'Default Data'!$AG93)*$G61),0)","v":0},{"$f":"IF('Default Data'!AP93>0,(('Default Data'!AP93/'Default Data'!$AG93)*$G61),0)","v":0},{"$f":"IF('Default Data'!AQ93>0,(('Default Data'!AQ93/'Default Data'!$AG93)*$G61),0)","v":0},{"$f":"SUM(I61:M61)","v":0}]
[null,"Geologist ",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M94,ProjectData!D95)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H94,ProjectData!F95)","v":1},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F62*(1+'Rates & Misc'!C$6),F62*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM94>0,(('Default Data'!AM94/'Default Data'!$AG94)*$G62),0)","v":0},{"$f":"IF('Default Data'!AN94>0,(('Default Data'!AN94/'Default Data'!$AG94)*$G62),0)","v":0},{"$f":"IF('Default Data'!AO94>0,(('Default Data'!AO94/'Default Data'!$AG94)*$G62),0)","v":0},{"$f":"IF('Default Data'!AP94>0,(('Default Data'!AP94/'Default Data'!$AG94)*$G62),0)","v":0},{"$f":"IF('Default Data'!AQ94>0,(('Default Data'!AQ94/'Default Data'!$AG94)*$G62),0)","v":0},0]
[null,"Geophysicist",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M95,ProjectData!D96)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H95,ProjectData!F96)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F63*(1+'Rates & Misc'!C$6),F63*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM95>0,(('Default Data'!AM95/'Default Data'!$AG95)*$G63),0)","v":0},{"$f":"IF('Default Data'!AN95>0,(('Default Data'!AN95/'Default Data'!$AG95)*$G63),0)","v":0},{"$f":"IF('Default Data'!AO95>0,(('Default Data'!AO95/'Default Data'!$AG95)*$G63),0)","v":0},{"$f":"IF('Default Data'!AP95>0,(('Default Data'!AP95/'Default Data'!$AG95)*$G63),0)","v":0},{"$f":"IF('Default Data'!AQ95>0,(('Default Data'!AQ95/'Default Data'!$AG95)*$G63),0)","v":0},0]
[null,"Drill Rig",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M96,ProjectData!D97)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H96,ProjectData!F97)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F64*(1+'Rates & Misc'!C$6),F64*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM96>0,(('Default Data'!AM96/'Default Data'!$AG96)*$G64),0)","v":0},{"$f":"IF('Default Data'!AN96>0,(('Default Data'!AN96/'Default Data'!$AG96)*$G64),0)","v":0},{"$f":"IF('Default Data'!AO96>0,(('Default Data'!AO96/'Default Data'!$AG96)*$G64),0)","v":0},{"$f":"IF('Default Data'!AP96>0,(('Default Data'!AP96/'Default Data'!$AG96)*$G64),0)","v":0},{"$f":"IF('Default Data'!AQ96>0,(('Default Data'!AQ96/'Default Data'!$AG96)*$G64),0)","v":0},0]
[null," Drill Hands - labor",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M97,ProjectData!D98)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H97,ProjectData!F98)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F65*(1+'Rates & Misc'!C$6),F65*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM97>0,(('Default Data'!AM97/'Default Data'!$AG97)*$G65),0)","v":0},{"$f":"IF('Default Data'!AN97>0,(('Default Data'!AN97/'Default Data'!$AG97)*$G65),0)","v":0},{"$f":"IF('Default Data'!AO97>0,(('Default Data'!AO97/'Default Data'!$AG97)*$G65),0)","v":0},{"$f":"IF('Default Data'!AP97>0,(('Default Data'!AP97/'Default Data'!$AG97)*$G65),0)","v":0},{"$f":"IF('Default Data'!AQ97>0,(('Default Data'!AQ97/'Default Data'!$AG97)*$G65),0)","v":0},0]
[null,"Materials (proppant, water)",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M98,ProjectData!D99)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H98,ProjectData!F99)","v":1},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F66*(1+'Rates & Misc'!C$6),F66*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM98>0,(('Default Data'!AM98/'Default Data'!$AG98)*$G66),0)","v":0},{"$f":"IF('Default Data'!AN98>0,(('Default Data'!AN98/'Default Data'!$AG98)*$G66),0)","v":0},{"$f":"IF('Default Data'!AO98>0,(('Default Data'!AO98/'Default Data'!$AG98)*$G66),0)","v":0},{"$f":"IF('Default Data'!AP98>0,(('Default Data'!AP98/'Default Data'!$AG98)*$G66),0)","v":0},{"$f":"IF('Default Data'!AQ98>0,(('Default Data'!AQ98/'Default Data'!$AG98)*$G66),0)","v":0},0]
[null,"Fuel",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M99,ProjectData!D100)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H99,ProjectData!F100)","v":1},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F67*(1+'Rates & Misc'!C$6),F67*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM99>0,(('Default Data'!AM99/'Default Data'!$AG99)*$G67),0)","v":0},{"$f":"IF('Default Data'!AN99>0,(('Default Data'!AN99/'Default Data'!$AG99)*$G67),0)","v":0},{"$f":"IF('Default Data'!AO99>0,(('Default Data'!AO99/'Default Data'!$AG99)*$G67),0)","v":0},{"$f":"IF('Default Data'!AP99>0,(('Default Data'!AP99/'Default Data'!$AG99)*$G67),0)","v":0},{"$f":"IF('Default Data'!AQ99>0,(('Default Data'!AQ99/'Default Data'!$AG99)*$G67),0)","v":0},0]
[null,"Subtotal",{"$f":"SUM(C60:C67)-C65","v":0},null,null,{"$f":"SUM(F60:F67)-F65","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F68*(1+'Rates & Misc'!C$6),F68*(1+ProjectData!B$29))","v":0},0,{"$f":"IF($F68>0,(('Default Data'!AM100/$F68)*$H68)+'Default Data'!AM100,0)","v":0},{"$f":"IF($F68>0,(('Default Data'!AN100/$F68)*$H68)+'Default Data'!AN100,0)","v":0},{"$f":"IF($F68>0,(('Default Data'!AO100/$F68)*$H68)+'Default Data'!AO100,0)","v":0},{"$f":"IF($F68>0,(('Default Data'!AP100/$F68)*$H68)+'Default Data'!AP100,0)","v":0},{"$f":"IF($F68>0,(('Default Data'!AQ100/$F68)*$H68)+'Default Data'!AQ100,0)","v":0},0]
[null,"Fixed Costs"]
[null,"Injection Testing",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M102,ProjectData!D103)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H102,ProjectData!F103)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F70*(1+'Rates & Misc'!C$6),F70*(1+ProjectData!B$29))","v":0},{"$f":"G70-F70","v":0},{"$f":"IF('Default Data'!AM102>0,(('Default Data'!AM102/'Default Data'!$AG102)*$G70),0)","v":0},{"$f":"IF('Default Data'!AN102>0,(('Default Data'!AN102/'Default Data'!$AG102)*$G70),0)","v":0},{"$f":"IF('Default Data'!AO102>0,(('Default Data'!AO102/'Default Data'!$AG102)*$G70),0)","v":0},{"$f":"IF('Default Data'!AP102>0,(('Default Data'!AP102/'Default Data'!$AG102)*$G70),0)","v":0},{"$f":"IF('Default Data'!AQ102>0,(('Default Data'!AQ102/'Default Data'!$AG102)*$G70),0)","v":0},0]
[null,"Mobilization/Demobilization",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M103,ProjectData!D104)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H103,ProjectData!F104)","v":1},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F71*(1+'Rates & Misc'!C$6),F71*(1+ProjectData!B$29))","v":0},{"$f":"G71-F71","v":0},{"$f":"IF('Default Data'!AM103>0,(('Default Data'!AM103/'Default Data'!$AG103)*$G71),0)","v":0},{"$f":"IF('Default Data'!AN103>0,(('Default Data'!AN103/'Default Data'!$AG103)*$G71),0)","v":0},{"$f":"IF('Default Data'!AO103>0,(('Default Data'!AO103/'Default Data'!$AG103)*$G71),0)","v":0},{"$f":"IF('Default Data'!AP103>0,(('Default Data'!AP103/'Default Data'!$AG103)*$G71),0)","v":0},{"$f":"IF('Default Data'!AQ103>0,(('Default Data'!AQ103/'Default Data'!$AG103)*$G71),0)","v":0},0]
[null,"Water",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M104,ProjectData!D105)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H104,ProjectData!F105)","v":1},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F72*(1+'Rates & Misc'!C$6),F72*(1+ProjectData!B$29))","v":0},{"$f":"G72-F72","v":0},{"$f":"IF('Default Data'!AM104>0,(('Default Data'!AM104/'Default Data'!$AG104)*$G72),0)","v":0},{"$f":"IF('Default Data'!AN104>0,(('Default Data'!AN104/'Default Data'!$AG104)*$G72),0)","v":0},{"$f":"IF('Default Data'!AO104>0,(('Default Data'!AO104/'Default Data'!$AG104)*$G72),0)","v":0},{"$f":"IF('Default Data'!AP104>0,(('Default Data'!AP104/'Default Data'!$AG104)*$G72),0)","v":0},{"$f":"IF('Default Data'!AQ104>0,(('Default Data'!AQ104/'Default Data'!$AG104)*$G72),0)","v":0},0]
[null,"Downhole Logging",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!M105,ProjectData!D106)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H105,ProjectData!F106)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F73*(1+'Rates & Misc'!C$6),F73*(1+ProjectData!B$29))","v":0},{"$f":"G73-F73","v":0},{"$f":"IF('Default Data'!AM105>0,(('Default Data'!AM105/'Default Data'!$AG105)*$G73),0)","v":0},{"$f":"IF('Default Data'!AN105>0,(('Default Data'!AN105/'Default Data'!$AG105)*$G73),0)","v":0},{"$f":"IF('Default Data'!AO105>0,(('Default Data'!AO105/'Default Data'!$AG105)*$G73),0)","v":0},{"$f":"IF('Default Data'!AP105>0,(('Default Data'!AP105/'Default Data'!$AG105)*$G73),0)","v":0},{"$f":"IF('Default Data'!AQ105>0,(('Default Data'!AQ105/'Default Data'!$AG105)*$G73),0)","v":0},0]
[null,"SubTotal",{"$f":"SUM(C70:C73)","v":0},null,null,{"$f":"SUM(F70:F73)","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F74*(1+'Rates & Misc'!C$6),F74*(1+ProjectData!B$29))","v":0},{"$f":"G74-F74","v":0},{"$f":"IF('Default Data'!AM106>0,(('Default Data'!AM106/'Default Data'!$AG106)*$G74),0)","v":0},{"$f":"IF('Default Data'!AN106>0,(('Default Data'!AN106/'Default Data'!$AG106)*$G74),0)","v":0},{"$f":"IF('Default Data'!AO106>0,(('Default Data'!AO106/'Default Data'!$AG106)*$G74),0)","v":0},{"$f":"IF('Default Data'!AP106>0,(('Default Data'!AP106/'Default Data'!$AG106)*$G74),0)","v":0},{"$f":"IF('Default Data'!AQ106>0,(('Default Data'!AQ106/'Default Data'!$AG106)*$G74),0)","v":0},0]
[null,"Total:",{"$f":"C74+C68","v":0},null,null,{"$f":"F74+F68","v":0},{"$f":"G74+G68","v":0},{"$f":"SUM(H61:H74)","v":0},{"$f":"SUM(I61:I74)","v":0},0,0,0,0,0]
[]
[null,{"$f":"ProjectData!A110","v":"Binary Plant - Power Plant Costs"}]
[null,"Labor"]
[null,"  Engineering - Design",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K111,ProjectData!D112)","v":376789.45681935479},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H111,ProjectData!F112)","v":1},null,{"$f":"D79*C79","v":376789.45681935479},{"$f":"IF(ProjectData!B$11=\"Simple\",F79*(1+'Rates & Misc'!C$6),F79*(1+ProjectData!B$29))","v":395628.92966032255},{"$f":"G79-F79","v":18839.472840967763},{"$f":"IF('Default Data'!AM111>0,(('Default Data'!AM111/'Default Data'!$AG111)*$G79),0)","v":395628.92966032255},{"$f":"IF('Default Data'!AN111>0,(('Default Data'!AN111/'Default Data'!$AG111)*$G79),0)","v":0},{"$f":"IF('Default Data'!AO111>0,(('Default Data'!AO111/'Default Data'!$AG111)*$G79),0)","v":0},{"$f":"IF('Default Data'!AP111>0,(('Default Data'!AP111/'Default Data'!$AG111)*$G79),0)","v":0},{"$f":"IF('Default Data'!AQ111>0,(('Default Data'!AQ111/'Default Data'!$AG111)*$G79),0)","v":0},{"$f":"SUM(I79:M79)","v":395628.92966032255}]
[null,"  Laborers",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K112,ProjectData!D113)","v":753578.91363870958},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H112,ProjectData!F113)","v":1},null,{"$f":"D80*C80","v":753578.91363870958},{"$f":"IF(ProjectData!B$11=\"Simple\",F80*(1+'Rates & Misc'!C$6),F80*(1+ProjectData!B$29))","v":791257.8593206451},{"$f":"G80-F80","v":37678.945681935525},{"$f":"IF('Default Data'!AM112>0,(('Default Data'!AM112/'Default Data'!$AG112)*$G80),0)","v":0},{"$f":"IF('Default Data'!AN112>0,(('Default Data'!AN112/'Default Data'!$AG112)*$G80),0)","v":791257.8593206451},{"$f":"IF('Default Data'!AO112>0,(('Default Data'!AO112/'Default Data'!$AG112)*$G80),0)","v":0},{"$f":"IF('Default Data'!AP112>0,(('Default Data'!AP112/'Default Data'!$AG112)*$G80),0)","v":0},{"$f":"IF('Default Data'!AQ112>0,(('Default Data'!AQ112/'Default Data'!$AG112)*$G80),0)","v":0},{"$f":"SUM(I80:M80)","v":791257.8593206451}]
[null,"  Mechanical",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K113,ProjectData!D114)","v":753578.91363870958},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H113,ProjectData!F114)","v":1},null,{"$f":"D81*C81","v":753578.91363870958},{"$f":"IF(ProjectData!B$11=\"Simple\",F81*(1+'Rates & Misc'!C$6),F81*(1+ProjectData!B$29))","v":791257.8593206451},{"$f":"G81-F81","v":37678.945681935525},{"$f":"IF('Default Data'!AM113>0,(('Default Data'!AM113/'Default Data'!$AG113)*$G81),0)","v":0},{"$f":"IF('Default Data'!AN113>0,(('Default Data'!AN113/'Default Data'!$AG113)*$G81),0)","v":791257.8593206451},{"$f":"IF('Default Data'!AO113>0,(('Default Data'!AO113/'Default Data'!$AG113)*$G81),0)","v":0},{"$f":"IF('Default Data'!AP113>0,(('Default Data'!AP113/'Default Data'!$AG113)*$G81),0)","v":0},{"$f":"IF('Default Data'!AQ113>0,(('Default Data'!AQ113/'Default Data'!$AG113)*$G81),0)","v":0},{"$f":"SUM(I81:M81)","v":791257.8593206451}]
[null,"  Electrical",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K114,ProjectData!D115)","v":753578.91363870958},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H114,ProjectData!F115)","v":1},null,{"$f":"D82*C82","v":753578.91363870958},{"$f":"IF(ProjectData!B$11=\"Simple\",F82*(1+'Rates & Misc'!C$6),F82*(1+ProjectData!B$29))","v":791257.8593206451},{"$f":"G82-F82","v":37678.945681935525},{"$f":"IF('Default Data'!AM114>0,(('Default Data'!AM114/'Default Data'!$AG114)*$G82),0)","v":0},{"$f":"IF('Default Data'!AN114>0,(('Default Data'!AN114/'Default Data'!$AG114)*$G82),0)","v":791257.8593206451},{"$f":"IF('Default Data'!AO114>0,(('Default Data'!AO114/'Default Data'!$AG114)*$G82),0)","v":0},{"$f":"IF('Default Data'!AP114>0,(('Default Data'!AP114/'Default Data'!$AG114)*$G82),0)","v":0},{"$f":"IF('Default Data'!AQ114>0,(('Default Data'!AQ114/'Default Data'!$AG114)*$G82),0)","v":0},{"$f":"SUM(I82:M82)","v":791257.8593206451}]
[null,"  Management/Administrative",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K115,ProjectData!D116)","v":1130368.3704580641},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H115,ProjectData!F116)","v":0},null,{"$f":"D83*C83","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F83*(1+'Rates & Misc'!C$6),F83*(1+ProjectData!B$29))","v":0},{"$f":"G83-F83","v":0},{"$f":"IF('Default Data'!AM115>0,(('Default Data'!AM115/'Default Data'!$AG115)*$G83),0)","v":0},{"$f":"IF('Default Data'!AN115>0,(('Default Data'!AN115/'Default Data'!$AG115)*$G83),0)","v":0},{"$f":"IF('Default Data'!AO115>0,(('Default Data'!AO115/'Default Data'!$AG115)*$G83),0)","v":0},{"$f":"IF('Default Data'!AP115>0,(('Default Data'!AP115/'Default Data'!$AG115)*$G83),0)","v":0},{"$f":"IF('Default Data'!AQ115>0,(('Default Data'!AQ115/'Default Data'!$AG115)*$G83),0)","v":0},{"$f":"SUM(I83:M83)","v":0}]
[null,"  Total",{"$f":"SUM(C79:C83)","v":3767894.5681935479},null,null,{"$f":"SUM(F79:F83)","v":2637526.1977354838},2769402.5076222578,131876.30988677434,395628.92966032255,2373773.5779619352,0,0,0,2769402.5076222578]
[null,{"$f":"ProjectData!A118","v":"Binary Plant Equipment"}]
[null,"  Turbines, Generators",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K118,ProjectData!D119)","v":10048974.813372191},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H118,ProjectData!F119)","v":0},null,{"$f":"D86*C86","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F86*(1+'Rates & Misc'!C$6),F86*(1+ProjectData!B$29))","v":0},{"$f":"G86-F86","v":0},{"$f":"IF('Default Data'!AM118>0,(('Default Data'!AM118/'Default Data'!$AG118)*$G86),0)","v":0},{"$f":"IF('Default Data'!AN118>0,(('Default Data'!AN118/'Default Data'!$AG118)*$G86),0)","v":0},{"$f":"IF('Default Data'!AO118>0,(('Default Data'!AO118/'Default Data'!$AG118)*$G86),0)","v":0},{"$f":"IF('Default Data'!AP118>0,(('Default Data'!AP118/'Default Data'!$AG118)*$G86),0)","v":0},{"$f":"IF('Default Data'!AQ118>0,(('Default Data'!AQ118/'Default Data'!$AG118)*$G86),0)","v":0},{"$f":"SUM(I86:M86)","v":0}]
[null,"  Air Cooled Condenser",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K119,ProjectData!D120)","v":7477386.7705800943},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H119,ProjectData!F120)","v":0},null,{"$f":"D87*C87","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F87*(1+'Rates & Misc'!C$6),F87*(1+ProjectData!B$29))","v":0},{"$f":"G87-F87","v":0},{"$f":"IF('Default Data'!AM119>0,(('Default Data'!AM119/'Default Data'!$AG119)*$G87),0)","v":0},{"$f":"IF('Default Data'!AN119>0,(('Default Data'!AN119/'Default Data'!$AG119)*$G87),0)","v":0},{"$f":"IF('Default Data'!AO119>0,(('Default Data'!AO119/'Default Data'!$AG119)*$G87),0)","v":0},{"$f":"IF('Default Data'!AP119>0,(('Default Data'!AP119/'Default Data'!$AG119)*$G87),0)","v":0},{"$f":"IF('Default Data'!AQ119>0,(('Default Data'!AQ119/'Default Data'!$AG119)*$G87),0)","v":0},{"$f":"SUM(I87:M87)","v":0}]
[null,"  Well Field Pumps",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K120,ProjectData!D121)","v":737847.95381650131},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H120,ProjectData!F121)","v":0},null,{"$f":"D88*C88","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F88*(1+'Rates & Misc'!C$6),F88*(1+ProjectData!B$29))","v":0},{"$f":"G88-F88","v":0},{"$f":"IF('Default Data'!AM120>0,(('Default Data'!AM120/'Default Data'!$AG120)*$G88),0)","v":0},{"$f":"IF('Default Data'!AN120>0,(('Default Data'!AN120/'Default Data'!$AG120)*$G88),0)","v":0},{"$f":"IF('Default Data'!AO120>0,(('Default Data'!AO120/'Default Data'!$AG120)*$G88),0)","v":0},{"$f":"IF('Default Data'!AP120>0,(('Default Data'!AP120/'Default Data'!$AG120)*$G88),0)","v":0},{"$f":"IF('Default Data'!AQ120>0,(('Default Data'!AQ120/'Default Data'!$AG120)*$G88),0)","v":0},{"$f":"SUM(I88:M88)","v":0}]
[null,"  Geothermal Fluid Heat Exchangers",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K121,ProjectData!D122)","v":1517236.9452473368},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H121,ProjectData!F122)","v":0},null,{"$f":"D89*C89","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F89*(1+'Rates & Misc'!C$6),F89*(1+ProjectData!B$29))","v":0},{"$f":"G89-F89","v":0},{"$f":"IF('Default Data'!AM121>0,(('Default Data'!AM121/'Default Data'!$AG121)*$G89),0)","v":0},{"$f":"IF('Default Data'!AN121>0,(('Default Data'!AN121/'Default Data'!$AG121)*$G89),0)","v":0},{"$f":"IF('Default Data'!AO121>0,(('Default Data'!AO121/'Default Data'!$AG121)*$G89),0)","v":0},{"$f":"IF('Default Data'!AP121>0,(('Default Data'!AP121/'Default Data'!$AG121)*$G89),0)","v":0},{"$f":"IF('Default Data'!AQ121>0,(('Default Data'!AQ121/'Default Data'!$AG121)*$G89),0)","v":0},{"$f":"SUM(I89:M89)","v":0}]
[null,"  Total",{"$f":"SUM(C86:C89)","v":19781446.483016122},null,null,{"$f":"SUM(F86:F89)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"ProjectData!A126","v":"Flash Plant Equipment - not applicable"}]
[null,"Turbine Generator Cost",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K126,ProjectData!D127)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H126,ProjectData!F127)","v":0},null,{"$f":"D93*C93","v":0},{"$f":"IF(ProjectData!B$11=\"Simple\",F93*(1+'Rates & Misc'!C$6),F93*(1+ProjectData!B$29))","v":0},{"$f":"G93-F93","v":0},{"$f":"IF('Default Data'!AM126>0,(('Default Data'!AM126/'Default Data'!$AG126)*$G93),0)","v":0},{"$f":"IF('Default Data'!AN126>0,(('Default Data'!AN126/'Default Data'!$AG126)*$G93),0)","v":0},{"$f":"IF('Default Data'!AO126>0,(('Default Data'!AO126/'Default Data'!$AG126)*$G93),0)","v":0},{"$f":"IF('Default Data'!AP126>0,(('Default Data'!AP126/'Default Data'!$AG126)*$G93),0)","v":0},{"$f":"IF('Default Data'!AQ126>0,(('Default Data'!AQ126/'Default Data'!$AG126)*$G93),0)","v":0},{"$f":"SUM(I93:M93)","v":0}]
[null,"Flash Vessels",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K127,ProjectData!D128)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H127,ProjectData!F128)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F94*(1+'Rates & Misc'!C$6),F94*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM127>0,(('Default Data'!AM127/'Default Data'!$AG127)*$G94),0)","v":0},{"$f":"IF('Default Data'!AN127>0,(('Default Data'!AN127/'Default Data'!$AG127)*$G94),0)","v":0},{"$f":"IF('Default Data'!AO127>0,(('Default Data'!AO127/'Default Data'!$AG127)*$G94),0)","v":0},{"$f":"IF('Default Data'!AP127>0,(('Default Data'!AP127/'Default Data'!$AG127)*$G94),0)","v":0},{"$f":"IF('Default Data'!AQ127>0,(('Default Data'!AQ127/'Default Data'!$AG127)*$G94),0)","v":0},0]
[null,"Cooling Tower Cost",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K128,ProjectData!D129)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H128,ProjectData!F129)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F95*(1+'Rates & Misc'!C$6),F95*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM128>0,(('Default Data'!AM128/'Default Data'!$AG128)*$G95),0)","v":0},{"$f":"IF('Default Data'!AN128>0,(('Default Data'!AN128/'Default Data'!$AG128)*$G95),0)","v":0},{"$f":"IF('Default Data'!AO128>0,(('Default Data'!AO128/'Default Data'!$AG128)*$G95),0)","v":0},{"$f":"IF('Default Data'!AP128>0,(('Default Data'!AP128/'Default Data'!$AG128)*$G95),0)","v":0},{"$f":"IF('Default Data'!AQ128>0,(('Default Data'!AQ128/'Default Data'!$AG128)*$G95),0)","v":0},0]
[null,"Condenser Cost",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K129,ProjectData!D130)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H129,ProjectData!F130)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F96*(1+'Rates & Misc'!C$6),F96*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM129>0,(('Default Data'!AM129/'Default Data'!$AG129)*$G96),0)","v":0},{"$f":"IF('Default Data'!AN129>0,(('Default Data'!AN129/'Default Data'!$AG129)*$G96),0)","v":0},{"$f":"IF('Default Data'!AO129>0,(('Default Data'!AO129/'Default Data'!$AG129)*$G96),0)","v":0},{"$f":"IF('Default Data'!AP129>0,(('Default Data'!AP129/'Default Data'!$AG129)*$G96),0)","v":0},{"$f":"IF('Default Data'!AQ129>0,(('Default Data'!AQ129/'Default Data'!$AG129)*$G96),0)","v":0},0]
[null,"Pump Costs",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K130,ProjectData!D131)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H130,ProjectData!F131)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F97*(1+'Rates & Misc'!C$6),F97*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM130>0,(('Default Data'!AM130/'Default Data'!$AG130)*$G97),0)","v":0},{"$f":"IF('Default Data'!AN130>0,(('Default Data'!AN130/'Default Data'!$AG130)*$G97),0)","v":0},{"$f":"IF('Default Data'!AO130>0,(('Default Data'!AO130/'Default Data'!$AG130)*$G97),0)","v":0},{"$f":"IF('Default Data'!AP130>0,(('Default Data'!AP130/'Default Data'!$AG130)*$G97),0)","v":0},{"$f":"IF('Default Data'!AQ130>0,(('Default Data'!AQ130/'Default Data'!$AG130)*$G97),0)","v":0},0]
[null,"NCG Removal System",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K131,ProjectData!D132)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H131,ProjectData!F132)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F98*(1+'Rates & Misc'!C$6),F98*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM131>0,(('Default Data'!AM131/'Default Data'!$AG131)*$G98),0)","v":0},{"$f":"IF('Default Data'!AN131>0,(('Default Data'!AN131/'Default Data'!$AG131)*$G98),0)","v":0},{"$f":"IF('Default Data'!AO131>0,(('Default Data'!AO131/'Default Data'!$AG131)*$G98),0)","v":0},{"$f":"IF('Default Data'!AP131>0,(('Default Data'!AP131/'Default Data'!$AG131)*$G98),0)","v":0},{"$f":"IF('Default Data'!AQ131>0,(('Default Data'!AQ131/'Default Data'!$AG131)*$G98),0)","v":0},0]
[null,"H2S Removal System",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!K132,ProjectData!D133)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H132,ProjectData!F133)","v":0},null,0,{"$f":"IF(ProjectData!B$11=\"Simple\",F99*(1+'Rates & Misc'!C$6),F99*(1+ProjectData!B$29))","v":0},0,{"$f":"IF('Default Data'!AM132>0,(('Default Data'!AM132/'Default Data'!$AG132)*$G99),0)","v":0},{"$f":"IF('Default Data'!AN132>0,(('Default Data'!AN132/'Default Data'!$AG132)*$G99),0)","v":0},{"$f":"IF('Default Data'!AO132>0,(('Default Data'!AO132/'Default Data'!$AG132)*$G99),0)","v":0},{"$f":"IF('Default Data'!AP132>0,(('Default Data'!AP132/'Default Data'!$AG132)*$G99),0)","v":0},{"$f":"IF('Default Data'!AQ132>0,(('Default Data'!AQ132/'Default Data'!$AG132)*$G99),0)","v":0},0]
[null,"Total:",{"$f":"SUM(C93:C99)","v":0},null,null,{"$f":"SUM(F93:F99)","v":0},0,0,0,0,0,0,0,0]
[null,"Project Cost",{"$f":"C100+C90+C84+C75+C57+C36+C15","v":43741441.117801815},null,null,{"$f":"F100+F90+F84+F75+F57+F36+F15","v":10320112.479212537},10836118.103173167,516005.62396062724,641284.80117114435,3383426.495221375,755364.49558429199,6056042.3111963533,0,10836118.103173165]
[null,"Contingency Cost",{"$f":"C101*ProjectData!B29","v":2187072.0558900908}]
[null,"Total Installed Project Cost",{"$f":"C102+C101","v":45928513.173691906},null,null,null,null,null,null,null,null,null,null,{"$f":"N100+N90+N84+N75+N57+N36+N15","v":10836118.103173165}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N103-D224","v":0}]
[null,{"$f":"ProjectData!A139","v":"Binary Plant O&M Costs"}]
[null,"Labor Costs"]
[null,"  Field labor",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!G173+'Default Data'!G151,ProjectData!D141)","v":119164.48859722647},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H173,ProjectData!F141)","v":1},null,{"$f":"D107*C107","v":119164.48859722647}]
[null,"  Plant Labor",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!G174+'Default Data'!G152,ProjectData!D142)","v":918517.90742217377},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H174,ProjectData!F142)","v":1},null,{"$f":"D108*C108","v":918517.90742217377}]
[null,"  Total Labor",{"$f":"C108+C107","v":1037682.3960194002},null,null,{"$f":"F108+F107","v":1037682.3960194002}]
[null,"Other Plant Costs"]
[null,"  Equipment",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D188,ProjectData!D145)","v":470986.82102419343},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H188,ProjectData!F145)","v":0},null,{"$f":"D111*C111","v":0}]
[null,"  Services",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D189,ProjectData!D146)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H189,ProjectData!F146)","v":0},null,0]
[null,"  Fees, Permits, Licenses",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D190,ProjectData!D147)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H190,ProjectData!F147)","v":0},null,0]
[null,"  Insurance",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D191,ProjectData!D148)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H191,ProjectData!F148)","v":0},null,0]
[null,"  Consumables/Tools and Misc. Supplies",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D192,ProjectData!D149)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H192,ProjectData!F149)","v":0},null,0]
[null,"  Other",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D193,ProjectData!D150)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H193,ProjectData!F150)","v":0},null,0]
[null,"  Total",{"$f":"SUM(C111:C116)","v":470986.82102419343},null,null,{"$f":"SUM(F111:F116)","v":0}]
[null,"Other Wellfield Costs"]
[null,"  Equipment",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D196,ProjectData!D153)","v":680265.91439942003},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H196,ProjectData!F153)","v":0},null,{"$f":"D119*C119","v":0}]
[null,"  Services",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D197,ProjectData!D154)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H197,ProjectData!F154)","v":0},null,{"$f":"D120*C120","v":0}]
[null,"  Fuel (motor vehicle gasoline)",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D198,ProjectData!D155)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H198,ProjectData!F155)","v":0},null,{"$f":"D121*C121","v":0}]
[null,"  Consumables/Tools and Misc. Supplies",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D199,ProjectData!D156)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H199,ProjectData!F156)","v":0},null,{"$f":"D122*C122","v":0}]
[null,"  Other",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!D200,ProjectData!D157)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!H200,ProjectData!F157)","v":0},null,{"$f":"D123*C123","v":0}]
[null,"  Total",{"$f":"SUM(C119:C123)","v":680265.91439942003},null,null,{"$f":"SUM(F119:F123)","v":0}]
[null,"Total Plant O&M (Plant and Labor)",{"$f":"C117+C108","v":1389504.7284463672},null,null,{"$f":"F117+F108","v":918517.90742217377}]
[null,"Total Wellfield O&M (Wellfield and Labor)",{"$f":"C124+C107","v":799430.40299664647},null,null,{"$f":"F124+F107","v":119164.48859722647}]
[null,"Total O&M",{"$f":"C126+C125","v":2188935.1314430134},null,null,{"$f":"F126+F125","v":1037682.3960194002}]
[]
[null,"Financing (debt payment)",{"$f":"IF(ProjectData!$B$11=\"Simple\",E266,E302)","v":4226876.5656366935},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!E210,ProjectData!E166)","v":0},null,{"$f":"D129*C129","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",C266,IC3)*D129","v":0},"Debt Pmt - Local share Avg Ann Interest"]
[null,"Equity Payment - Individuals",{"$f":"IF(ProjectData!$B$11=\"Simple\",J266,J302)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!E216,ProjectData!E171)","v":1},null,{"$f":"D130*C130","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",H266,H302)*D130","v":0},"Equity Pmt - Individual Share Avg Ann Interest"]
[null,"Equity Payment - Corporate",{"$f":"IF(ProjectData!$B$11=\"Simple\",O266,O302)","v":6335106.0795163214},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!E217,ProjectData!E172)","v":0},null,{"$f":"D131*C131","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",M266,M302)*D131","v":0},"Equity Pmt - Corporate Share Avg Ann Interest",null,null,"Default Land Lease",null,null,"User Land Lease"]
[null,"Property Taxes",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!C225,ProjectData!B180)","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!E225,ProjectData!E180)","v":1},null,{"$f":"D132*C132","v":0},null,"Y",null,"Y","H","P",null,"H","P"]
[null,"Land Lease",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!C231,ProjectData!B186)","v":12100},{"$f":"IF(ProjectData!$B$11=\"Simple\",'Default Data'!E232,ProjectData!E187)","v":0},null,{"$f":"D133*C133","v":0},{"$f":"IF(ProjectData!$B$11=\"Simple\",K133,N133)","v":0},"To House",{"$f":"IF(ProjectData!$B$11=\"Simple\",L133,O133)","v":0},"To Public",{"$f":"IF('Default Data'!$C232=\"H\",'Default Data'!$C231*'Default Data'!$E232,0)","v":0},{"$f":"IF('Default Data'!$C232=\"P\",'Default Data'!$C231*'Default Data'!$E232,0)","v":0},null,{"$f":"IF(ProjectData!$B187=\"H\",ProjectData!$B186*ProjectData!$E187,0)","v":0},{"$f":"IF(ProjectData!$B187=\"P\",ProjectData!$B186*ProjectData!$E187,0)","v":0}]
[null,"Total",{"$f":"SUM(C127:C133)","v":12763017.776596028},null,null,{"$f":"SUM(F129:F133)","v":0}]
[null,"Total (without debt, equity, taxes, lease pmts)",{"$f":"C134-C131-C130-C129-C133-C132","v":2188935.1314430134}]
[null,"Total cost per KW"]
[]
[]
[null,"Year",{"$f":"F1","v":2010},null,{"$f":"CONCATENATE(\"Convert to \",Deflators!E4, \" dollars\")","v":"Convert to 2014 dollars"},{"$f":"Deflators!F7","v":1.0748413957176846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Annual Operating and Maintenance Costs",null,null,null,null,null,"Jobs","Earnings","Output","Value Added"]
[null,"Construction Costs Local Demand ",null,null,{"$f":"SUM(E92:E139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Local Share",null,null,"  During construction period"]
[null,null,"Demand",null,"Total","Adj Demand",null,null,null,null,"Jobs","Jobs","Jobs","Jobs","Earnings",null,null,null,"Output",null,null,null,"Value Added",null,null,null,"Variable Costs",null,null,null,null,"     Direct Impacts",{"$f":"AG142+AG143","v":71.369777043812192},{"$f":"AH142+AH143","v":2.6831408642616803},{"$f":"AI142+AI143","v":4.0247112963925202},{"$f":"AJ142+AJ143","v":2.6831408642616803}]
[null,null,null,null,null,"Millions of  dollars",null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Personnel",null,null,null,null,"       Onsite Construction Labor Only",{"$f":"K145","v":66.518701876252948},{"$f":"O145*H159","v":2.2556176634809173},{"$f":"S145*$H159","v":3.3834264952213755},{"$f":"W145*H159","v":2.2556176634809173}]
[null,"Agriculture",{"$f":"D210","v":0},null,{"$f":"C143","v":0},{"$f":"E143*F$139/10^6","v":0},null,null,null,null,{"$f":"$F143*Multipliers!D213","v":0},{"$f":"$F143*Multipliers!E213","v":0},{"$f":"$F143*Multipliers!F213","v":0},{"$f":"+M143+L143+K143","v":0},{"$f":"$F143*Multipliers!H213","v":0},{"$f":"$F143*Multipliers!I213","v":0},{"$f":"$F143*Multipliers!J213","v":0},{"$f":"+Q143+P143+O143","v":0},{"$f":"$F143*Multipliers!L213","v":0},{"$f":"$F143*Multipliers!M213","v":0},{"$f":"$F143*Multipliers!N213","v":0},{"$f":"+U143+T143+S143","v":0},{"$f":"$F143*Multipliers!P213","v":0},{"$f":"$F143*Multipliers!Q213","v":0},{"$f":"$F143*Multipliers!R213","v":0},{"$f":"+Y143+X143+W143","v":0},"  Field Salaries",null,null,null,null,"       Other Onsite Construction Related Services (engin. and other prof. Services)",{"$f":"K155","v":4.8510751675592436},{"$f":"O155*H159","v":0.42752320078076295},{"$f":"S155*$H159","v":0.64128480117114439},{"$f":"W155*H159","v":0.42752320078076295}]
[null,"Mining",{"$f":"D211","v":0},null,{"$f":"C144","v":0},{"$f":"E144*F$139/10^6","v":0},null,null,null,null,{"$f":"$F144*Multipliers!D214","v":0},{"$f":"$F144*Multipliers!E214","v":0},{"$f":"$F144*Multipliers!F214","v":0},{"$f":"+M144+L144+K144","v":0},{"$f":"$F144*Multipliers!H214","v":0},{"$f":"$F144*Multipliers!I214","v":0},{"$f":"$F144*Multipliers!J214","v":0},{"$f":"+Q144+P144+O144","v":0},{"$f":"$F144*Multipliers!L214","v":0},{"$f":"$F144*Multipliers!M214","v":0},{"$f":"$F144*Multipliers!N214","v":0},{"$f":"+U144+T144+S144","v":0},{"$f":"$F144*Multipliers!P214","v":0},{"$f":"$F144*Multipliers!Q214","v":0},{"$f":"$F144*Multipliers!R214","v":0},{"$f":"+Y144+X144+W144","v":0},"  Adminstrative",null,null,null,null,"     Turbine and Supply Chain Impacts",{"$f":"(K157-AG141)+L157","v":49.796046105590207},{"$f":"((O157*H159)-AH141)+P157*H159","v":2.3865257799848449},{"$f":"((S157*$H159)-AI141)+T157*$H159","v":11.224381682296185},{"$f":"((W157*H159)-AJ141)+X157*H159","v":3.8693487633149464}]
[null,"Construction",3383426.4952213755,null,3383426.4952213755,{"$f":"E145*F$139/10^6","v":3.6366468564319367},{"$f":"(J15+J36+J57+J75+J84+J90+J100)*$F139/10^6","v":3.6366468564319367},null,null,null,{"$f":"$G147*Multipliers!D215+'Default Data'!AT116","v":66.518701876252948},{"$f":"$F145*Multipliers!E215","v":12.364824145643803},{"$f":"$F145*Multipliers!F215","v":8.0806309699197048},86.964156991816452,{"$f":"($G147*Multipliers!H215)+G187","v":2.4244312376212913},{"$f":"$F145*Multipliers!I215","v":0.49403830342471405},{"$f":"$F145*Multipliers!J215","v":0.31188245558292305},3.2303519966289285,{"$f":"$F145*Multipliers!L215","v":3.6366468564319367},{"$f":"$F145*Multipliers!M215","v":1.5435818395357315},{"$f":"$F145*Multipliers!N215","v":1.0012657577162873},6.1814944536839551,{"$f":"$G147*Multipliers!P215+G187","v":2.4244312376212913},{"$f":"$F145*Multipliers!Q215","v":0.8062567386259164},{"$f":"$F145*Multipliers!R215","v":0.53116074563865578},3.7618487218858636,"  Manangement",null,null,null,null,"     Induced Impacts",{"$f":"M157","v":21.063126686911925},{"$f":"Q157*H159","v":0.76659441351557378},{"$f":"U157*$H159","v":2.4614402514624567},{"$f":"Y157*H159","v":1.3057000369481861}]
[null,"Manufacturing",5747787.1642873492,null,5747787.1642873492,{"$f":"E146*F$139/10^6","v":6.1779595779508067},null,null,null,null,{"$f":"$F146*Multipliers!D216","v":11.783611540107424},{"$f":"$F146*Multipliers!E216","v":13.50490933827731},{"$f":"$F146*Multipliers!F216","v":8.0042843122944234},33.292805190679154,{"$f":"$F146*Multipliers!H216","v":0.69672149608786027},{"$f":"$F146*Multipliers!I216","v":0.69073629505747958},{"$f":"$F146*Multipliers!J216","v":0.30794510617116705},1.695402897316507,{"$f":"$F146*Multipliers!L216","v":6.1779595779508067},{"$f":"$F146*Multipliers!M216","v":2.4525694002849199},{"$f":"$F146*Multipliers!N216","v":0.98886301104032559},9.6193919892760533,{"$f":"$F146*Multipliers!P216","v":1.1912977640262383},{"$f":"$F146*Multipliers!Q216","v":1.1551248347565231},{"$f":"$F146*Multipliers!R216","v":0.52453771571731644},2.8709603145000777,"  Personnel Subtotal",null,null,null,null,"     Total Impacts",{"$f":"AG145+AG144+AG141","v":142.22894983631431},{"$f":"AH145+AH144+AH141","v":5.8362610577620995},{"$f":"AI145+AI144+AI141","v":17.710533230151164},{"$f":"AJ145+AJ144+AJ141","v":7.8581896645248133}]
[null,"Fabricated Metals",0,null,0,0,{"$f":"F145-(G145+G146)","v":0},null,null,null,{"$f":"$F147*Multipliers!D217","v":0},{"$f":"$F147*Multipliers!E217","v":0},{"$f":"$F147*Multipliers!F217","v":0},0,{"$f":"$F147*Multipliers!H217","v":0},{"$f":"$F147*Multipliers!I217","v":0},{"$f":"$F147*Multipliers!J217","v":0},0,{"$f":"$F147*Multipliers!L217","v":0},{"$f":"$F147*Multipliers!M217","v":0},{"$f":"$F147*Multipliers!N217","v":0},0,{"$f":"$F147*Multipliers!P217","v":0},{"$f":"$F147*Multipliers!Q217","v":0},{"$f":"$F147*Multipliers!R217","v":0},0,"Warranty/Maintenance Services"]
[null,"Machinery",0,null,0,0,null,null,null,null,{"$f":"$F148*Multipliers!D218","v":0},{"$f":"$F148*Multipliers!E218","v":0},{"$f":"$F148*Multipliers!F218","v":0},0,{"$f":"$F148*Multipliers!H218","v":0},{"$f":"$F148*Multipliers!I218","v":0},{"$f":"$F148*Multipliers!J218","v":0},0,{"$f":"$F148*Multipliers!L218","v":0},{"$f":"$F148*Multipliers!M218","v":0},{"$f":"$F148*Multipliers!N218","v":0},0,{"$f":"$F148*Multipliers!P218","v":0},{"$f":"$F148*Multipliers!Q218","v":0},{"$f":"$F148*Multipliers!R218","v":0},0,"Total",null,null,null,null,"  During operating years (annual)"]
[null,"Electrical Equipment",0,null,0,0,null,null,null,null,{"$f":"$F149*Multipliers!D219","v":0},{"$f":"$F149*Multipliers!E219","v":0},{"$f":"$F149*Multipliers!F219","v":0},0,{"$f":"$F149*Multipliers!H219","v":0},{"$f":"$F149*Multipliers!I219","v":0},{"$f":"$F149*Multipliers!J219","v":0},0,{"$f":"$F149*Multipliers!L219","v":0},{"$f":"$F149*Multipliers!M219","v":0},{"$f":"$F149*Multipliers!N219","v":0},0,{"$f":"$F149*Multipliers!P219","v":0},{"$f":"$F149*Multipliers!Q219","v":0},{"$f":"$F149*Multipliers!R219","v":0},0,"Fixed Costs",null,null,null,null,"     Direct Impacts"]
[null,"TCPU",0,null,0,0,null,null,null,null,{"$f":"$F150*Multipliers!D220","v":0},{"$f":"$F150*Multipliers!E220","v":0},{"$f":"$F150*Multipliers!F220","v":0},0,{"$f":"$F150*Multipliers!H220","v":0},{"$f":"$F150*Multipliers!I220","v":0},{"$f":"$F150*Multipliers!J220","v":0},0,{"$f":"$F150*Multipliers!L220","v":0},{"$f":"$F150*Multipliers!M220","v":0},{"$f":"$F150*Multipliers!N220","v":0},0,{"$f":"$F150*Multipliers!P220","v":0},{"$f":"$F150*Multipliers!Q220","v":0},{"$f":"$F150*Multipliers!R220","v":0},0,"Materials and Services",null,null,null,null,"       Onsite Plant and Wellfield Labor Only (operatiors, field techs, admin., mgmt.)",{"$f":"K206","v":7.8564406519505416},{"$f":"O208","v":1.0376823960194004},{"$f":"S208","v":1.0376823960194004},{"$f":"W208","v":1.0376823960194004}]
[null,"Wholesale Trade",212299.63524828805,null,212299.63524828805,0.22818843626062527,null,null,null,null,{"$f":"$F151*Multipliers!D221","v":0.966198535882273},{"$f":"$F151*Multipliers!E221","v":0.59547438163844502},{"$f":"$F151*Multipliers!F221","v":0.51452872641461256},2.0762016439353306,{"$f":"$F151*Multipliers!H221","v":7.2049275303983112E-2},{"$f":"$F151*Multipliers!I221","v":2.7266905560630904E-2},{"$f":"$F151*Multipliers!J221","v":2.2041210106847082E-2},0.1213573909714611,{"$f":"$F151*Multipliers!L221","v":0.22818843626062527},{"$f":"$F151*Multipliers!M221","v":8.882597584450358E-2},{"$f":"$F151*Multipliers!N221","v":7.078136802922122E-2},0.38779578013435007,{"$f":"$F151*Multipliers!P221","v":0.13147880581791593},{"$f":"$F151*Multipliers!Q221","v":4.6858542233716154E-2},{"$f":"$F151*Multipliers!R221","v":3.7545035574232888E-2},0.21588238362586498,"  Vehicles",null,null,null,null,"     Supply Chain Impacts",{"$f":"(K228-AG150)+L228","v":3.1864489250259975},{"$f":"(O229-AH150)+P229","v":0.13201271607993253},{"$f":"(S229-AI150)+T229","v":1.4911475580501716},{"$f":"(W229-AJ150)+X229","v":0.23133178576818583}]
[null,"Retail Trade",95955.511660716336,null,95955.511660716336,0.1031369560802089,null,null,null,null,{"$f":"$F152*Multipliers!D222","v":1.3000434867325741},{"$f":"$F152*Multipliers!E222","v":0.25879049893323952},{"$f":"$F152*Multipliers!F222","v":0.29925743972640623},1.8580914253922198,{"$f":"$F152*Multipliers!H222","v":4.2430610354911351E-2},{"$f":"$F152*Multipliers!I222","v":1.0399932841328048E-2},{"$f":"$F152*Multipliers!J222","v":1.1722186061605603E-2},6.4552729257844998E-2,{"$f":"$F152*Multipliers!L222","v":0.1031369560802089},{"$f":"$F152*Multipliers!M222","v":3.6412759867824579E-2},{"$f":"$F152*Multipliers!N222","v":3.7641049442781835E-2},0.1771907653908153,{"$f":"$F152*Multipliers!P222","v":6.4818298736277244E-2},{"$f":"$F152*Multipliers!Q222","v":1.8778165774836812E-2},{"$f":"$F152*Multipliers!R222","v":1.9966672181283094E-2},0.10356313669239715,"  Misc. Services",null,null,null,null,"     Induced Impacts",{"$f":"M228","v":2.9495745036543837},{"$f":"Q229","v":0.11427415825491577},{"$f":"U229","v":0.36695514891243719},{"$f":"Y229","v":0.19464932133035739}]
[null,"FIRE",0,null,0,0,null,null,null,null,{"$f":"$F153*Multipliers!D223","v":0},{"$f":"$F153*Multipliers!E223","v":0},{"$f":"$F153*Multipliers!F223","v":0},0,{"$f":"$F153*Multipliers!H223","v":0},{"$f":"$F153*Multipliers!I223","v":0},{"$f":"$F153*Multipliers!J223","v":0},0,{"$f":"$F153*Multipliers!L223","v":0},{"$f":"$F153*Multipliers!M223","v":0},{"$f":"$F153*Multipliers!N223","v":0},0,{"$f":"$F153*Multipliers!P223","v":0},{"$f":"$F153*Multipliers!Q223","v":0},{"$f":"$F153*Multipliers!R223","v":0},0,"  Fees, Permits, Licenses",null,null,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"SUM(AG150:AG152)","v":13.992464080630922},{"$f":"SUM(AH150:AH152)","v":1.2839692703542487},{"$f":"SUM(AI150:AI152)","v":2.8957851029820088},{"$f":"SUM(AJ150:AJ152)","v":1.4636635031179437}]
[null,"Misc. Services",755364.49558429199,null,755364.49558429199,0.81189702870940517,null,null,null,null,{"$f":"$F154*Multipliers!D224","v":4.8114451268394607},{"$f":"$F154*Multipliers!E224","v":2.3119601169458677},{"$f":"$F154*Multipliers!F224","v":2.377673385533476},9.5010786293188048,{"$f":"$F154*Multipliers!H224","v":0.3439425100021915},{"$f":"$F154*Multipliers!I224","v":0.11033094319684175},{"$f":"$F154*Multipliers!J224","v":0.10080531590148038},0.55507876910051368,{"$f":"$F154*Multipliers!L224","v":0.81189702870940517},{"$f":"$F154*Multipliers!M224","v":0.35649800658458874},{"$f":"$F154*Multipliers!N224","v":0.32370820789711346},1.4921032431911074,{"$f":"$F154*Multipliers!P224","v":0.42460951703391808},{"$f":"$F154*Multipliers!Q224","v":0.18442143667852137},{"$f":"$F154*Multipliers!R224","v":0.17170849401073626},0.78073944772317572,"  Misc. Materials"]
[null,"Professional Services",641284.80117114435,null,641284.80117114435,0.68927945074333064,{"$f":"(I15+I36+I57+I75+I84+I90+I100)*$F139/10^6","v":0.68927945074333064},null,null,null,{"$f":"$G157*Multipliers!D225+'Default Data'!AS116","v":4.8510751675592436},{"$f":"$F155*Multipliers!E225","v":1.8987889345898052},{"$f":"$F155*Multipliers!F225","v":1.7867518530233015},8.5366159551723513,{"$f":"($G157*Multipliers!H225)+$H187","v":0.45951963382888711},{"$f":"$F155*Multipliers!I225","v":7.7220428445205769E-2},{"$f":"$F155*Multipliers!J225","v":6.9571135548435983E-2},0.60631119782252885,{"$f":"$F155*Multipliers!L225","v":0.68927945074333064},{"$f":"$F155*Multipliers!M225","v":0.26536009234863017},{"$f":"$F155*Multipliers!N225","v":0.22339848123186598},1.1780380243238269,{"$f":"($G157*Multipliers!P225)+$H187","v":0.45951963382888711},{"$f":"$F155*Multipliers!Q225","v":0.13529212159607071},{"$f":"$F155*Multipliers!R225","v":0.11850178697979648},0.71331354240475431,"  Insurance"]
[null,"Government",0,null,0,0,null,null,null,null,{"$f":"$F156*Multipliers!D226","v":0},{"$f":"$F156*Multipliers!E226","v":0},{"$f":"$F156*Multipliers!F226","v":0},0,{"$f":"$F156*Multipliers!H226","v":0},{"$f":"$F156*Multipliers!I226","v":0},{"$f":"$F156*Multipliers!J226","v":0},0,{"$f":"$F156*Multipliers!L226","v":0},{"$f":"$F156*Multipliers!M226","v":0},{"$f":"$F156*Multipliers!N226","v":0},0,{"$f":"$F156*Multipliers!P226","v":0},{"$f":"$F156*Multipliers!Q226","v":0},{"$f":"$F156*Multipliers!R226","v":0},0,"  Fuel (gals)"]
[null,"Total",{"$f":"SUM(C143:C156)","v":10836118.103173165},null,{"$f":"SUM(E143:E156)","v":10836118.103173165},{"$f":"SUM(F143:F156)","v":11.64710830617631},{"$f":"F155-(G155+G156)","v":0},null,null,null,{"$f":"SUM(K143:K156)","v":90.231075733373928},30.934747416028475,21.063126686911925,142.22894983631431,4.0390947631991247,1.4099928085262001,0.82396740937245905,6.2730549810977845,11.64710830617631,4.7432480744661998,2.6456578753575952,19.036014256000104,{"$f":"SUM(W143:W156)","v":4.696155257064528},2.3467318396655843,1.4034204501020207,8.4463075468321342,"  Tools and Misc. Supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Spare Parts Inventory"]
[null,null,null,null,"Inflator to",{"$f":"C139","v":2010},"Dollars",{"$f":"Deflators!F8","v":0.93036982384948808},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"C182","v":0}]
[]
[]
[]
[null,null,"Local Share",1,0.5]
[null,"Annual Operations and Maintenance Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters","Base Wage per Hour","Annual Wage","Employer Payroll Costs"]
[null,null,"Demand","PCE-Land Lease","PCE -Equity","Total","Adj Demand - Million",null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added",null,null,null,"  Construction Labor"]
[null,null,null,"To Farm/House","To Individuals","w/o Plant Empl",{"$f":"Multipliers!D2","v":2014},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,0,{"$f":"AB166*40*52","v":0},0]
[null,"Agriculture",{"$f":"$C$210*'Default Data'!C260+$C$211*'Default Data'!C261+$C$212*'Default Data'!C262+$C$213*'Default Data'!C263+$C$214*'Default Data'!C264+$C$215*'Default Data'!C265+$C$216*'Default Data'!C266+$C$217*'Default Data'!C267+$C$218*'Default Data'!C268+$C$219*'Default Data'!C269+$C$220*'Default Data'!C270+$C$221*'Default Data'!C271+$C$222*'Default Data'!C272+$C$223*'Default Data'!C273","v":0},{"$f":"G$133*D$163*Multipliers!$U213","v":0},{"$f":"G$130*E$163*Multipliers!$U213","v":0},{"$f":"SUM(C167:E167)","v":0},{"$f":"F167*F$139/10^6","v":0},null,null,null,{"$f":"$G167*Multipliers!D213","v":0},{"$f":"$G167*Multipliers!E213","v":0},{"$f":"$G167*Multipliers!F213","v":0},{"$f":"+M167+L167+K167","v":0},{"$f":"$G167*Multipliers!H213","v":0},{"$f":"$G167*Multipliers!I213","v":0},{"$f":"$G167*Multipliers!J213","v":0},{"$f":"+Q167+P167+O167","v":0},{"$f":"$G167*Multipliers!L213","v":0},{"$f":"$G167*Multipliers!M213","v":0},{"$f":"$G167*Multipliers!N213","v":0},{"$f":"+U167+T167+S167","v":0},{"$f":"$G167*Multipliers!P213","v":0},{"$f":"$G167*Multipliers!Q213","v":0},{"$f":"$G167*Multipliers!R213","v":0},{"$f":"+Y167+X167+W167","v":0},null,0,{"$f":"AB167*40*52","v":0},0]
[null,"Mining",{"$f":"$C$210*'Default Data'!D260+$C$211*'Default Data'!D261+$C$212*'Default Data'!D262+$C$213*'Default Data'!D263+$C$214*'Default Data'!D264+$C$215*'Default Data'!D265+$C$216*'Default Data'!D266+$C$217*'Default Data'!D267+$C$218*'Default Data'!D268+$C$219*'Default Data'!D269+$C$220*'Default Data'!D270+$C$221*'Default Data'!D271+$C$222*'Default Data'!D272+$C$223*'Default Data'!D273","v":0},{"$f":"G$133*D$163*Multipliers!U214","v":0},{"$f":"G$130*E$163*Multipliers!$U214","v":0},{"$f":"SUM(C168:E168)","v":0},{"$f":"F168*F$139/10^6","v":0},null,null,null,{"$f":"$G168*Multipliers!D214","v":0},{"$f":"$G168*Multipliers!E214","v":0},{"$f":"$G168*Multipliers!F214","v":0},{"$f":"+M168+L168+K168","v":0},{"$f":"$G168*Multipliers!H214","v":0},{"$f":"$G168*Multipliers!I214","v":0},{"$f":"$G168*Multipliers!J214","v":0},{"$f":"+Q168+P168+O168","v":0},{"$f":"$G168*Multipliers!L214","v":0},{"$f":"$G168*Multipliers!M214","v":0},{"$f":"$G168*Multipliers!N214","v":0},{"$f":"+U168+T168+S168","v":0},{"$f":"$G168*Multipliers!P214","v":0},{"$f":"$G168*Multipliers!Q214","v":0},{"$f":"$G168*Multipliers!R214","v":0},{"$f":"+Y168+X168+W168","v":0},null,0,{"$f":"AB168*40*52","v":0},0]
[null,"Construction",{"$f":"$C$210*'Default Data'!E260+$C$211*'Default Data'!E261+$C$212*'Default Data'!E262+$C$213*'Default Data'!E263+$C$214*'Default Data'!E264+$C$215*'Default Data'!E265+$C$216*'Default Data'!E266+$C$217*'Default Data'!E267+$C$218*'Default Data'!E268+$C$219*'Default Data'!E269+$C$220*'Default Data'!E270+$C$221*'Default Data'!E271+$C$222*'Default Data'!E272+$C$223*'Default Data'!E273","v":0},{"$f":"G$133*D$163*Multipliers!U215","v":0},{"$f":"G$130*E$163*Multipliers!$U215","v":0},0,0,null,null,null,{"$f":"$G169*Multipliers!D215","v":0},{"$f":"$G169*Multipliers!E215","v":0},{"$f":"$G169*Multipliers!F215","v":0},0,{"$f":"$G169*Multipliers!H215","v":0},{"$f":"$G169*Multipliers!I215","v":0},{"$f":"$G169*Multipliers!J215","v":0},0,{"$f":"$G169*Multipliers!L215","v":0},{"$f":"$G169*Multipliers!M215","v":0},{"$f":"$G169*Multipliers!N215","v":0},0,{"$f":"$G169*Multipliers!P215","v":0},{"$f":"$G169*Multipliers!Q215","v":0},{"$f":"$G169*Multipliers!R215","v":0},0,null,0,{"$f":"AB169*40*52","v":0},0]
[null,"Manufacturing",{"$f":"$C$210*'Default Data'!F260+$C$211*'Default Data'!F261+$C$212*'Default Data'!F262+$C$213*'Default Data'!F263+$C$214*'Default Data'!F264+$C$215*'Default Data'!F265+$C$216*'Default Data'!F266+$C$217*'Default Data'!F267+$C$218*'Default Data'!F268+$C$219*'Default Data'!F269+$C$220*'Default Data'!F270+$C$221*'Default Data'!F271+$C$222*'Default Data'!F272+$C$223*'Default Data'!F273","v":0},{"$f":"G$133*D$163*Multipliers!U216","v":0},{"$f":"G$130*E$163*Multipliers!$U216","v":0},0,0,null,null,null,{"$f":"$G170*Multipliers!D216","v":0},{"$f":"$G170*Multipliers!E216","v":0},{"$f":"$G170*Multipliers!F216","v":0},0,{"$f":"$G170*Multipliers!H216","v":0},{"$f":"$G170*Multipliers!I216","v":0},{"$f":"$G170*Multipliers!J216","v":0},0,{"$f":"$G170*Multipliers!L216","v":0},{"$f":"$G170*Multipliers!M216","v":0},{"$f":"$G170*Multipliers!N216","v":0},0,{"$f":"$G170*Multipliers!P216","v":0},{"$f":"$G170*Multipliers!Q216","v":0},{"$f":"$G170*Multipliers!R216","v":0},0,"  O&M Labor","Base Wage per Hour","Annual Wage","Employer Payroll Costs"]
[null,"Fabricated Metals",{"$f":"$C$210*'Default Data'!G260+$C$211*'Default Data'!G261+$C$212*'Default Data'!G262+$C$213*'Default Data'!G263+$C$214*'Default Data'!G264+$C$215*'Default Data'!G265+$C$216*'Default Data'!G266+$C$217*'Default Data'!G267+$C$218*'Default Data'!G268+$C$219*'Default Data'!G269+$C$220*'Default Data'!G270+$C$221*'Default Data'!G271+$C$222*'Default Data'!G272+$C$223*'Default Data'!G273","v":0},{"$f":"G$133*D$163*Multipliers!U217","v":0},{"$f":"G$130*E$163*Multipliers!$U217","v":0},0,0,null,null,null,{"$f":"$G171*Multipliers!D217","v":0},{"$f":"$G171*Multipliers!E217","v":0},{"$f":"$G171*Multipliers!F217","v":0},0,{"$f":"$G171*Multipliers!H217","v":0},{"$f":"$G171*Multipliers!I217","v":0},{"$f":"$G171*Multipliers!J217","v":0},0,{"$f":"$G171*Multipliers!L217","v":0},{"$f":"$G171*Multipliers!M217","v":0},{"$f":"$G171*Multipliers!N217","v":0},0,{"$f":"$G171*Multipliers!P217","v":0},{"$f":"$G171*Multipliers!Q217","v":0},{"$f":"$G171*Multipliers!R217","v":0},0,"  Field Salaries (technicians, other)",0,{"$f":"AB171*40*52","v":0},0]
[null,"Machinery",{"$f":"$C$210*'Default Data'!H260+$C$211*'Default Data'!H261+$C$212*'Default Data'!H262+$C$213*'Default Data'!H263+$C$214*'Default Data'!H264+$C$215*'Default Data'!H265+$C$216*'Default Data'!H266+$C$217*'Default Data'!H267+$C$218*'Default Data'!H268+$C$219*'Default Data'!H269+$C$220*'Default Data'!H270+$C$221*'Default Data'!H271+$C$222*'Default Data'!H272+$C$223*'Default Data'!H273","v":0},{"$f":"G$133*D$163*Multipliers!U218","v":0},{"$f":"G$130*E$163*Multipliers!$U218","v":0},0,0,null,null,null,{"$f":"$G172*Multipliers!D218","v":0},{"$f":"$G172*Multipliers!E218","v":0},{"$f":"$G172*Multipliers!F218","v":0},0,{"$f":"$G172*Multipliers!H218","v":0},{"$f":"$G172*Multipliers!I218","v":0},{"$f":"$G172*Multipliers!J218","v":0},0,{"$f":"$G172*Multipliers!L218","v":0},{"$f":"$G172*Multipliers!M218","v":0},{"$f":"$G172*Multipliers!N218","v":0},0,{"$f":"$G172*Multipliers!P218","v":0},{"$f":"$G172*Multipliers!Q218","v":0},{"$f":"$G172*Multipliers!R218","v":0},0,"  Administrative",0,{"$f":"AB172*40*52","v":0},0]
[null,"Electrical Equipment",{"$f":"$C$210*'Default Data'!J260+$C$211*'Default Data'!J261+$C$212*'Default Data'!J262+$C$213*'Default Data'!J263+$C$214*'Default Data'!J264+$C$215*'Default Data'!J265+$C$216*'Default Data'!J266+$C$217*'Default Data'!J267+$C$218*'Default Data'!J268+$C$219*'Default Data'!J269+$C$220*'Default Data'!J270+$C$221*'Default Data'!J271+$C$222*'Default Data'!J272+$C$223*'Default Data'!J273","v":0},{"$f":"G$133*D$163*Multipliers!U219","v":0},{"$f":"G$130*E$163*Multipliers!$U219","v":0},0,0,null,null,null,{"$f":"$G173*Multipliers!D219","v":0},{"$f":"$G173*Multipliers!E219","v":0},{"$f":"$G173*Multipliers!F219","v":0},0,{"$f":"$G173*Multipliers!H219","v":0},{"$f":"$G173*Multipliers!I219","v":0},{"$f":"$G173*Multipliers!J219","v":0},0,{"$f":"$G173*Multipliers!L219","v":0},{"$f":"$G173*Multipliers!M219","v":0},{"$f":"$G173*Multipliers!N219","v":0},0,{"$f":"$G173*Multipliers!P219","v":0},{"$f":"$G173*Multipliers!Q219","v":0},{"$f":"$G173*Multipliers!R219","v":0},0,"  Management",0,{"$f":"AB173*40*52","v":0},0]
[null,"TCPU",{"$f":"$C$210*'Default Data'!K260+$C$211*'Default Data'!K261+$C$212*'Default Data'!K262+$C$213*'Default Data'!K263+$C$214*'Default Data'!K264+$C$215*'Default Data'!K265+$C$216*'Default Data'!K266+$C$217*'Default Data'!K267+$C$218*'Default Data'!K268+$C$219*'Default Data'!K269+$C$220*'Default Data'!K270+$C$221*'Default Data'!K271+$C$222*'Default Data'!K272+$C$223*'Default Data'!K273","v":0},{"$f":"G$133*D$163*Multipliers!U220","v":0},{"$f":"G$130*E$163*Multipliers!$U220","v":0},0,0,null,null,null,{"$f":"$G174*Multipliers!D220","v":0},{"$f":"$G174*Multipliers!E220","v":0},{"$f":"$G174*Multipliers!F220","v":0},0,{"$f":"$G174*Multipliers!H220","v":0},{"$f":"$G174*Multipliers!I220","v":0},{"$f":"$G174*Multipliers!J220","v":0},0,{"$f":"$G174*Multipliers!L220","v":0},{"$f":"$G174*Multipliers!M220","v":0},{"$f":"$G174*Multipliers!N220","v":0},0,{"$f":"$G174*Multipliers!P220","v":0},{"$f":"$G174*Multipliers!Q220","v":0},{"$f":"$G174*Multipliers!R220","v":0},0]
[null,"Wholesale Trade",{"$f":"$C$210*'Default Data'!M260+$C$211*'Default Data'!M261+$C$212*'Default Data'!M262+$C$213*'Default Data'!M263+$C$214*'Default Data'!M264+$C$215*'Default Data'!M265+$C$216*'Default Data'!M266+$C$217*'Default Data'!M267+$C$218*'Default Data'!M268+$C$219*'Default Data'!M269+$C$220*'Default Data'!M270+$C$221*'Default Data'!M271+$C$222*'Default Data'!M272+$C$223*'Default Data'!M273","v":0},{"$f":"G$133*D$163*Multipliers!U221","v":0},{"$f":"G$130*E$163*Multipliers!$U221","v":0},0,0,null,null,null,{"$f":"$G175*Multipliers!D221","v":0},{"$f":"$G175*Multipliers!E221","v":0},{"$f":"$G175*Multipliers!F221","v":0},0,{"$f":"$G175*Multipliers!H221","v":0},{"$f":"$G175*Multipliers!I221","v":0},{"$f":"$G175*Multipliers!J221","v":0},0,{"$f":"$G175*Multipliers!L221","v":0},{"$f":"$G175*Multipliers!M221","v":0},{"$f":"$G175*Multipliers!N221","v":0},0,{"$f":"$G175*Multipliers!P221","v":0},{"$f":"$G175*Multipliers!Q221","v":0},{"$f":"$G175*Multipliers!R221","v":0},0]
[null,"Retail Trade",{"$f":"$C$210*'Default Data'!O260+$C$211*'Default Data'!O261+$C$212*'Default Data'!O262+$C$213*'Default Data'!O263+$C$214*'Default Data'!O264+$C$215*'Default Data'!O265+$C$216*'Default Data'!O266+$C$217*'Default Data'!O267+$C$218*'Default Data'!O268+$C$219*'Default Data'!O269+$C$220*'Default Data'!O270+$C$221*'Default Data'!O271+$C$222*'Default Data'!O272+$C$223*'Default Data'!O273","v":0},{"$f":"G$133*D$163*Multipliers!U222","v":0},{"$f":"G$130*E$163*Multipliers!$U222","v":0},0,0,null,null,null,{"$f":"$G176*Multipliers!D222","v":0},{"$f":"$G176*Multipliers!E222","v":0},{"$f":"$G176*Multipliers!F222","v":0},0,{"$f":"$G176*Multipliers!H222","v":0},{"$f":"$G176*Multipliers!I222","v":0},{"$f":"$G176*Multipliers!J222","v":0},0,{"$f":"$G176*Multipliers!L222","v":0},{"$f":"$G176*Multipliers!M222","v":0},{"$f":"$G176*Multipliers!N222","v":0},0,{"$f":"$G176*Multipliers!P222","v":0},{"$f":"$G176*Multipliers!Q222","v":0},{"$f":"$G176*Multipliers!R222","v":0},0]
[null,"FIRE",{"$f":"$C$210*'Default Data'!P260+$C$211*'Default Data'!P261+$C$212*'Default Data'!P262+$C$213*'Default Data'!P263+$C$214*'Default Data'!P264+$C$215*'Default Data'!P265+$C$216*'Default Data'!P266+$C$217*'Default Data'!P267+$C$218*'Default Data'!P268+$C$219*'Default Data'!P269+$C$220*'Default Data'!P270+$C$221*'Default Data'!P271+$C$222*'Default Data'!P272+$C$223*'Default Data'!P273","v":0},{"$f":"G$133*D$163*Multipliers!U223","v":0},{"$f":"G$130*E$163*Multipliers!$U223","v":0},0,0,null,null,null,{"$f":"$G177*Multipliers!D223","v":0},{"$f":"$G177*Multipliers!E223","v":0},{"$f":"$G177*Multipliers!F223","v":0},0,{"$f":"$G177*Multipliers!H223","v":0},{"$f":"$G177*Multipliers!I223","v":0},{"$f":"$G177*Multipliers!J223","v":0},0,{"$f":"$G177*Multipliers!L223","v":0},{"$f":"$G177*Multipliers!M223","v":0},{"$f":"$G177*Multipliers!N223","v":0},0,{"$f":"$G177*Multipliers!P223","v":0},{"$f":"$G177*Multipliers!Q223","v":0},{"$f":"$G177*Multipliers!R223","v":0},0]
[null,"Misc. Services",{"$f":"$C$210*'Default Data'!Q260+$C$211*'Default Data'!Q261+$C$212*'Default Data'!Q262+$C$213*'Default Data'!Q263+$C$214*'Default Data'!Q264+$C$215*'Default Data'!Q265+$C$216*'Default Data'!Q266+$C$217*'Default Data'!Q267+$C$218*'Default Data'!Q268+$C$219*'Default Data'!Q269+$C$220*'Default Data'!Q270+$C$221*'Default Data'!Q271+$C$222*'Default Data'!Q272+$C$223*'Default Data'!Q273","v":0},{"$f":"G$133*D$163*Multipliers!U224","v":0},{"$f":"G$130*E$163*Multipliers!$U224","v":0},0,0,null,null,null,{"$f":"$G178*Multipliers!D224","v":0},{"$f":"$G178*Multipliers!E224","v":0},{"$f":"$G178*Multipliers!F224","v":0},0,{"$f":"$G178*Multipliers!H224","v":0},{"$f":"$G178*Multipliers!I224","v":0},{"$f":"$G178*Multipliers!J224","v":0},0,{"$f":"$G178*Multipliers!L224","v":0},{"$f":"$G178*Multipliers!M224","v":0},{"$f":"$G178*Multipliers!N224","v":0},0,{"$f":"$G178*Multipliers!P224","v":0},{"$f":"$G178*Multipliers!Q224","v":0},{"$f":"$G178*Multipliers!R224","v":0},0]
[null,"Professional Services",{"$f":"$C$210*'Default Data'!R260+$C$211*'Default Data'!R261+$C$212*'Default Data'!R262+$C$213*'Default Data'!R263+$C$214*'Default Data'!R264+$C$215*'Default Data'!R265+$C$216*'Default Data'!R266+$C$217*'Default Data'!R267+$C$218*'Default Data'!R268+$C$219*'Default Data'!R269+$C$220*'Default Data'!R270+$C$221*'Default Data'!R271+$C$222*'Default Data'!R272+$C$223*'Default Data'!R273","v":0},{"$f":"G$133*D$163*Multipliers!U225","v":0},{"$f":"G$130*E$163*Multipliers!$U225","v":0},0,0,null,null,null,{"$f":"$G179*Multipliers!D225","v":0},{"$f":"$G179*Multipliers!E225","v":0},{"$f":"$G179*Multipliers!F225","v":0},0,{"$f":"$G179*Multipliers!H225","v":0},{"$f":"$G179*Multipliers!I225","v":0},{"$f":"$G179*Multipliers!J225","v":0},0,{"$f":"$G179*Multipliers!L225","v":0},{"$f":"$G179*Multipliers!M225","v":0},{"$f":"$G179*Multipliers!N225","v":0},0,{"$f":"$G179*Multipliers!P225","v":0},{"$f":"$G179*Multipliers!Q225","v":0},{"$f":"$G179*Multipliers!R225","v":0},0]
[null,"Government",{"$f":"$C$210*'Default Data'!S260+$C$211*'Default Data'!S261+$C$212*'Default Data'!S262+$C$213*'Default Data'!S263+$C$214*'Default Data'!S264+$C$215*'Default Data'!S265+$C$216*'Default Data'!S266+$C$217*'Default Data'!S267+$C$218*'Default Data'!S268+$C$219*'Default Data'!S269+$C$220*'Default Data'!S270+$C$221*'Default Data'!S271+$C$222*'Default Data'!S272+$C$223*'Default Data'!S273","v":0},{"$f":"G$133*D$163*Multipliers!U226","v":0},{"$f":"G$130*E$163*Multipliers!$U226","v":0},0,0,null,null,null,{"$f":"$G180*Multipliers!D226","v":0},{"$f":"$G180*Multipliers!E226","v":0},{"$f":"$G180*Multipliers!F226","v":0},0,{"$f":"$G180*Multipliers!H226","v":0},{"$f":"$G180*Multipliers!I226","v":0},{"$f":"$G180*Multipliers!J226","v":0},0,{"$f":"$G180*Multipliers!L226","v":0},{"$f":"$G180*Multipliers!M226","v":0},{"$f":"$G180*Multipliers!N226","v":0},0,{"$f":"$G180*Multipliers!P226","v":0},{"$f":"$G180*Multipliers!Q226","v":0},{"$f":"$G180*Multipliers!R226","v":0},0]
[null,"Total",{"$f":"SUM(C167:C180)","v":0},{"$f":"SUM(D167:D180)","v":0},{"$f":"SUM(E167:E180)","v":0},{"$f":"SUM(F167:F180)","v":0},{"$f":"SUM(G167:G180)","v":0},null,null,"Total",{"$f":"SUM(K167:K180)","v":0},{"$f":"SUM(L167:L180)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W167:W180)","v":0},0,0,0]
[null,null,null,"Employer Cost Multiplier",null,{"$f":"IF(ProjectData!$B11=\"simple\",'Rates & Misc'!$C12,ProjectData!$B202)","v":2.5},{"$f":"IF(ProjectData!$B11=\"simple\",'Rates & Misc'!$C10,ProjectData!$B190)","v":1.5},{"$f":"IF(ProjectData!$B11=\"simple\",'Rates & Misc'!$C10,ProjectData!$B190)","v":1.5}]
[null,"Plant Employees",null,"Earnings - Gross ",null,{"$f":"F109","v":1037682.3960194002},{"$f":"G145","v":3.6366468564319367},{"$f":"G155","v":0.68927945074333064}]
[null,"Plant Employees",null,"Employee - (SSI, Medicare, etc.)",7.0999999999999994E-2,{"$f":"$E184*(F183*((F182-1)/F182))","v":44205.270070426443},{"$f":"$E184*(G183*((G182-1)/G182))","v":8.6067308935555822E-2},{"$f":"$E184*(H183*((H182-1)/H182))","v":1.631294700092549E-2},null,null,null,null,null,"Inflate to ",{"$f":"C139","v":2010},"Dollars",null,null,{"$f":"O184","v":2010},"Dollars",null,null,{"$f":"S184","v":2010},"Dollars"]
[null,"  Field and Plant",{"$f":"'Default Data'!AA154","v":7.8564406519505416},"Other benefits",0.3,{"$f":"$E185*(F183*((F182-1)/F182))","v":186782.83128349201},{"$f":"$E185*(G183*((G182-1)/G182))","v":0.3636646856431936},{"$f":"$E185*(H183*((H182-1)/H182))","v":6.8927945074333058E-2},null,"Without Plant Employees",{"$f":"K181","v":0},{"$f":"L181","v":0},{"$f":"M181","v":0},{"$f":"N181","v":0},{"$f":"O181*$H159","v":0},{"$f":"P181*$H159","v":0},0,0,0,0,0,0,{"$f":"W181*$H159","v":0},0,0,0]
[null,null,0,"Other overhead",{"$f":"1-(E185+E184)","v":0.629},{"$f":"$E186*(F183*((F182-1)/F182))","v":391621.33625772159},{"$f":"$E186*(G183*((G182-1)/G182))","v":0.76248362423189597},{"$f":"$E186*(H183*((H182-1)/H182))","v":0.14451892483918499},null,"With Plant Employees",{"$f":"K185+K206","v":7.8564406519505416},{"$f":"L185+L206","v":3.1864489250259975},{"$f":"M185+M206","v":2.9495745036543837},{"$f":"N185+N206","v":13.992464080630924},{"$f":"(O181+O206)*$H159","v":1.0376823960194004},{"$f":"(P181+P206)*$H159","v":0.13201271607993253},0.11427415825491577,1.2839692703542487,1.0376823960194004,0.45346516203077131,0.36695514891243719,1.858102706962609,{"$f":"(W181+W206)*$H159","v":1.0376823960194004},0.23133178576818583,0.19464932133035739,1.4636635031179437]
[null,null,0,"Earnings (minus taxes, benefits, etc)",null,{"$f":"F183-(F184+F185+F186)","v":415072.95840776025},{"$f":"G183-(G184+G185+G186)","v":2.4244312376212913},{"$f":"H183-(H184+H185+H186)","v":0.45951963382888711}]
[null,"  Total",{"$f":"+C187+C186+C185","v":7.8564406519505416}]
[null,null,null,null,null,null,null,null,null,null,"Plant Employees Only"]
[null,"Plant Employee Spending",null,null,"PCE ",null,"Adj Demand - Million",null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,null,null,"Plant Emp",null,{"$f":"G166","v":2014},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,"Agriculture",null,null,{"$f":"F$187*Multipliers!U213","v":3939.7690400443121},null,{"$f":"E192*F$139/10^6","v":4.2346268538065506E-3},null,null,null,null,{"$f":"$G192*Multipliers!E213","v":7.0311319543047788E-3},{"$f":"$G192*Multipliers!F213","v":1.0468194901798912E-2},{"$f":"M192+L192","v":1.749932685610369E-2},null,{"$f":"$G192*Multipliers!I213","v":4.8311407756752097E-4},{"$f":"$G192*Multipliers!J213","v":4.4888202021034506E-4},{"$f":"Q192+P192","v":9.3199609777786603E-4},{"$f":"$G192*Multipliers!L213","v":4.2346268538065506E-3},{"$f":"$G192*Multipliers!M213","v":1.5436418260907051E-3},{"$f":"$G192*Multipliers!N213","v":1.4401417806470388E-3},{"$f":"U192+T192","v":2.9837836067377436E-3},null,{"$f":"$G192*Multipliers!Q213","v":7.9714303469421782E-4},{"$f":"$G192*Multipliers!R213","v":7.6415201344886218E-4},{"$f":"Y192+X192","v":1.5612950481430801E-3}]
[null,"Mining",null,null,{"$f":"F$187*Multipliers!U214","v":1.5244378782763195},null,{"$f":"E193*F$139/10^6","v":1.6385289367714249E-6},null,null,null,null,{"$f":"$G193*Multipliers!E214","v":3.1438068535242135E-6},{"$f":"$G193*Multipliers!F214","v":2.7186767738913118E-6},{"$f":"M193+L193","v":5.8624836274155258E-6},null,{"$f":"$G193*Multipliers!I214","v":1.3761500380739373E-7},{"$f":"$G193*Multipliers!J214","v":1.0147664980591307E-7},{"$f":"Q193+P193","v":2.3909165361330677E-7},{"$f":"$G193*Multipliers!L214","v":1.6385289367714249E-6},{"$f":"$G193*Multipliers!M214","v":5.0694028204333566E-7},{"$f":"$G193*Multipliers!N214","v":3.2580854821571103E-7},{"$f":"U193+T193","v":8.3274883025904669E-7},null,{"$f":"$G193*Multipliers!Q214","v":2.2829855576315876E-7},{"$f":"$G193*Multipliers!R214","v":1.7283274093141639E-7},{"$f":"Y193+X193","v":4.0113129669457515E-7}]
[null,"Construction",null,null,{"$f":"F$187*Multipliers!U215","v":0},null,0,null,null,null,null,{"$f":"$G194*Multipliers!E215","v":0},{"$f":"$G194*Multipliers!F215","v":0},0,null,{"$f":"$G194*Multipliers!I215","v":0},{"$f":"$G194*Multipliers!J215","v":0},0,{"$f":"$G194*Multipliers!L215","v":0},{"$f":"$G194*Multipliers!M215","v":0},{"$f":"$G194*Multipliers!N215","v":0},0,null,{"$f":"$G194*Multipliers!Q215","v":0},{"$f":"$G194*Multipliers!R215","v":0},0]
[null,"Manufacturing",null,null,{"$f":"F$187*Multipliers!U216","v":14461.431831137061},null,1.554374557345551E-2,null,null,null,null,{"$f":"$G195*Multipliers!E216","v":3.3978350310992826E-2},{"$f":"$G195*Multipliers!F216","v":2.0138778390837917E-2},5.4117128701830747E-2,null,{"$f":"$G195*Multipliers!I216","v":1.7378924373419153E-3},{"$f":"$G195*Multipliers!J216","v":7.7478985100499131E-4},2.5126822883469067E-3,{"$f":"$G195*Multipliers!L216","v":1.554374557345551E-2},{"$f":"$G195*Multipliers!M216","v":6.1706643234328258E-3},{"$f":"$G195*Multipliers!N216","v":2.4879792197847785E-3},8.6586435432176034E-3,null,{"$f":"$G195*Multipliers!Q216","v":2.9062939487523795E-3},{"$f":"$G195*Multipliers!R216","v":1.3197368312169982E-3},4.2260307799693777E-3]
[null,"Fabricated Metals",null,null,{"$f":"F$187*Multipliers!U217","v":0.2215820060657144},null,2.381655126655969E-7,null,null,null,null,{"$f":"$G196*Multipliers!E217","v":4.4501086007697537E-7},{"$f":"$G196*Multipliers!F217","v":4.371012492609286E-7},8.8211210933790397E-7,null,{"$f":"$G196*Multipliers!I217","v":2.0138824893890727E-8},{"$f":"$G196*Multipliers!J217","v":1.6557677318359111E-8},3.6696502212249841E-8,{"$f":"$G196*Multipliers!L217","v":2.381655126655969E-7},{"$f":"$G196*Multipliers!M217","v":7.5472667099082817E-8},{"$f":"$G196*Multipliers!N217","v":5.3177964211761502E-8},1.2865063131084433E-7,null,{"$f":"$G196*Multipliers!Q217","v":3.4179136013787309E-8},{"$f":"$G196*Multipliers!R217","v":2.8206448228574652E-8},6.2385584242361961E-8]
[null,"Machinery",null,null,{"$f":"F$187*Multipliers!U218","v":7.8312287261484483},null,8.4173288141978233E-6,null,null,null,null,{"$f":"$G197*Multipliers!E218","v":1.7316157556964788E-5},{"$f":"$G197*Multipliers!F218","v":1.0340215488484672E-5},2.7656373045449458E-5,null,{"$f":"$G197*Multipliers!I218","v":8.0718219081729972E-7},{"$f":"$G197*Multipliers!J218","v":3.9065160073732169E-7},1.1978337915546214E-6,{"$f":"$G197*Multipliers!L218","v":8.4173288141978233E-6},{"$f":"$G197*Multipliers!M218","v":3.0386923389347565E-6},{"$f":"$G197*Multipliers!N218","v":1.2545904199101179E-6},4.2932827588448743E-6,null,{"$f":"$G197*Multipliers!Q218","v":1.3739919555502096E-6},{"$f":"$G197*Multipliers!R218","v":6.6546551355908194E-7},2.0394574691092913E-6]
[null,"Electrical Equipment",null,null,{"$f":"F$187*Multipliers!U219","v":9.9702119199909038},null,1.071639649568412E-5,null,null,null,null,{"$f":"$G198*Multipliers!E219","v":2.4385455122757018E-5},{"$f":"$G198*Multipliers!F219","v":1.8732935056780112E-5},4.3118390179537134E-5,null,{"$f":"$G198*Multipliers!I219","v":1.2126119282827719E-6},{"$f":"$G198*Multipliers!J219","v":7.0420500117934991E-7},1.9168169294621216E-6,{"$f":"$G198*Multipliers!L219","v":1.071639649568412E-5},{"$f":"$G198*Multipliers!M219","v":4.4508325753741657E-6},{"$f":"$G198*Multipliers!N219","v":2.2617360812178507E-6},6.7125686565920164E-6,null,{"$f":"$G198*Multipliers!Q219","v":2.0255299932400832E-6},{"$f":"$G198*Multipliers!R219","v":1.199651591836215E-6},3.2251815850762983E-6]
[null,"TCPU",null,null,{"$f":"F$187*Multipliers!U220","v":18654.139787530748},null,2.0050241645142342E-2,null,null,null,null,{"$f":"$G199*Multipliers!E220","v":5.2114483973155892E-2},{"$f":"$G199*Multipliers!F220","v":3.9201816813515221E-2},9.1316300786671106E-2,null,{"$f":"$G199*Multipliers!I220","v":2.3990266270226025E-3},{"$f":"$G199*Multipliers!J220","v":1.4974170398429222E-3},3.8964436668655249E-3,{"$f":"$G199*Multipliers!L220","v":2.0050241645142342E-2},{"$f":"$G199*Multipliers!M220","v":8.6755538872300073E-3},{"$f":"$G199*Multipliers!N220","v":4.8081577191191284E-3},1.3483711606349136E-2,null,{"$f":"$G199*Multipliers!Q220","v":4.0712341814189762E-3},{"$f":"$G199*Multipliers!R220","v":2.5505193583186037E-3},6.6217535397375803E-3]
[null,"Wholesale Trade",null,null,{"$f":"F$187*Multipliers!U221","v":19041.58359803884},null,2.0466682291191036E-2,null,null,null,null,{"$f":"$G200*Multipliers!E221","v":5.3409301458281093E-2},{"$f":"$G200*Multipliers!F221","v":4.6149121952838143E-2},9.9558423411119229E-2,null,{"$f":"$G200*Multipliers!I221","v":2.4456238989076185E-3},{"$f":"$G200*Multipliers!J221","v":1.9769207062490779E-3},4.4225446051566961E-3,{"$f":"$G200*Multipliers!L221","v":2.0466682291191036E-2},{"$f":"$G200*Multipliers!M221","v":7.966981397506347E-3},{"$f":"$G200*Multipliers!N221","v":6.3485240327224622E-3},1.431550543022881E-2,null,{"$f":"$G200*Multipliers!Q221","v":4.2028374103517674E-3},{"$f":"$G200*Multipliers!R221","v":3.3674901642764959E-3},7.5703275746282633E-3]
[null,"Retail Trade",null,null,{"$f":"F$187*Multipliers!U222","v":49227.616938439445},null,5.291188049796778E-2,null,null,null,null,{"$f":"$G201*Multipliers!E222","v":0.13276610512836934},{"$f":"$G201*Multipliers!F222","v":0.15352667453766231},0.28629277966603162,null,{"$f":"$G201*Multipliers!I222","v":5.335429942874126E-3},{"$f":"$G201*Multipliers!J222","v":6.0137794602379054E-3},1.1349209403112032E-2,{"$f":"$G201*Multipliers!L222","v":5.291188049796778E-2},{"$f":"$G201*Multipliers!M222","v":1.8680671526016098E-2},{"$f":"$G201*Multipliers!N222","v":1.9310815304512865E-2},3.7991486830528963E-2,null,{"$f":"$G201*Multipliers!Q222","v":9.6336764357917194E-3},{"$f":"$G201*Multipliers!R222","v":1.0243410437443356E-2},1.9877086873235077E-2]
[null,"FIRE",null,null,{"$f":"F$187*Multipliers!U223+F185","v":242429.3019362535},null,0.2605730492560267,null,null,null,null,{"$f":"$G202*Multipliers!E223","v":0.90614054936640076},{"$f":"$G202*Multipliers!F223","v":0.46135577994695159},1.3674963293133524,null,{"$f":"$G202*Multipliers!I223","v":3.4092524449153068E-2},{"$f":"$G202*Multipliers!J223","v":1.7770398482948851E-2},5.1862922932101915E-2,{"$f":"$G202*Multipliers!L223","v":0.2605730492560267},{"$f":"$G202*Multipliers!M223","v":0.13542644318033401},{"$f":"$G202*Multipliers!N223","v":5.7055300607884621E-2},0.19248174378821864,null,{"$f":"$G202*Multipliers!Q223","v":6.7591595478378022E-2},{"$f":"$G202*Multipliers!R223","v":3.0266252550087462E-2},9.7857848028465477E-2]
[null,"Misc. Services",null,null,{"$f":"F$187*Multipliers!U224+F186","v":638415.78551256168},null,0.68619571394852374,null,null,null,null,{"$f":"$G203*Multipliers!E224","v":1.9540127220197134},{"$f":"$G203*Multipliers!F224","v":2.0095519858177884},3.9635647078375018,null,{"$f":"$G203*Multipliers!I224","v":9.3249042255909687E-2},{"$f":"$G203*Multipliers!J224","v":8.5198212665932749E-2},0.17844725492184244,{"$f":"$G203*Multipliers!L224","v":0.68619571394852374},{"$f":"$G203*Multipliers!M224","v":0.30130348492394182},{"$f":"$G203*Multipliers!N224","v":0.27359034086139128},0.5748938257853331,null,{"$f":"$G203*Multipliers!Q224","v":0.15586853373535997},{"$f":"$G203*Multipliers!R224","v":0.14512386235237132},0.30099239608773132]
[null,"Professional Services",null,null,{"$f":"F$187*Multipliers!U225","v":3611.4724426241091},null,3.881760080826053E-3,null,null,null,null,{"$f":"$G204*Multipliers!E225","v":1.0693258126665914E-2},{"$f":"$G204*Multipliers!F225","v":1.0062307834548395E-2},2.075556596121431E-2,null,{"$f":"$G204*Multipliers!I225","v":4.3487612497315514E-4},{"$f":"$G204*Multipliers!J225","v":3.917982125514137E-4},8.2667433752456885E-4,{"$f":"$G204*Multipliers!L225","v":3.881760080826053E-3},{"$f":"$G204*Multipliers!M225","v":1.4944072573357422E-3},{"$f":"$G204*Multipliers!N225","v":1.2580954003892685E-3},2.7525026577250107E-3,null,{"$f":"$G204*Multipliers!Q225","v":7.6191384538671172E-4},{"$f":"$G204*Multipliers!R225","v":6.673570577342173E-4},1.429270903120929E-3]
[null,"Government",null,null,{"$f":"F$187*Multipliers!U226+F184","v":47881.747472240015},null,5.146528428246417E-2,null,null,null,null,{"$f":"$G205*Multipliers!E226","v":3.6257732257719839E-2},{"$f":"$G205*Multipliers!F226","v":0.19908761452987414},0.23534534678759397,null,{"$f":"$G205*Multipliers!I226","v":1.7130246421395903E-3},{"$f":"$G205*Multipliers!J226","v":8.7531844232699198E-3},1.046620906540951E-2,{"$f":"$G205*Multipliers!L226","v":5.146528428246417E-2},{"$f":"$G205*Multipliers!M226","v":6.1332074067491525E-3},{"$f":"$G205*Multipliers!N226","v":2.8115334183369714E-2},3.4248541590118864E-2,null,{"$f":"$G205*Multipliers!Q226","v":2.8080894191669079E-3},{"$f":"$G205*Multipliers!R226","v":1.4912301293029548E-2},1.7720390712196457E-2]
[null,"Total",null,null,{"$f":"SUM(E192:E205)","v":1037682.3960194002},null,{"$f":"SUM(G192:G205)","v":1.1153439948491632},null,null,null,{"$f":"IF(K208=0,0,C188)","v":7.8564406519505416},{"$f":"SUM(L192:L205)","v":3.1864489250259975},{"$f":"SUM(M192:M205)","v":2.9495745036543837},{"$f":"M206+L206+K206","v":13.992464080630924},{"$f":"G206","v":1.1153439948491632},{"$f":"SUM(P192:P205)","v":0.14189273200383709},{"$f":"SUM(Q192:Q205)","v":0.12282659575317723},{"$f":"Q206+P206+O206","v":1.3800633226061776},{"$f":"SUM(S192:S205)","v":1.1153439948491632},{"$f":"SUM(T192:T205)","v":0.48740312766650018},{"$f":"SUM(U192:U205)","v":0.39441858442283473},{"$f":"U206+T206+S206","v":1.9971657069384983},{"$f":"O206","v":1.1153439948491632},{"$f":"SUM(X192:X205)","v":0.24864497948894124},{"$f":"SUM(Y192:Y205)","v":0.20921714821422138},{"$f":"Y206+X206+W206","v":1.5732061225523259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"O184","v":2010},"Dollars"]
[null,"Annual O&M Costs Local Demand",null,"Construction Costs Local Demand",null,null,null,null,null,null,{"$f":"SUM(L213:L226)","v":3.1864489250259975},null,null,null,{"$f":"O206*$H159","v":1.0376823960194004},{"$f":"P206*$H159","v":0.13201271607993253},0.11427415825491577,1.2839692703542487,1.0376823960194004,0.45346516203077131,0.36695514891243719,1.858102706962609,{"$f":"W206*$H159","v":1.0376823960194004},0.23133178576818583,0.19464932133035739,1.4636635031179437]
[null,null,"Demand","Demand"]
[null,"Agriculture",0,0,null,null,null,null,null,null,"With Plant Employees"]
[null,"Mining",0,0,null,null,null,null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,"Construction",0,{"$f":"J15+J36+J57+J75+J84+J90+J100","v":3383426.4952213755},null,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,"Manufacturing",{"$f":"F115+F122","v":0},{"$f":"L15+L36+L57+(L75-D219-D218)+L84","v":5747787.1642873492},null,null,null,null,"Agriculture",null,{"$f":"K167+K192","v":0},{"$f":"L167+L192","v":7.0311319543047788E-3},1.0468194901798912E-2,{"$f":"M213+L213+K213","v":1.749932685610369E-2},0,4.8311407756752097E-4,4.4888202021034506E-4,{"$f":"Q213+P213+O213","v":9.3199609777786603E-4},4.2346268538065506E-3,1.5436418260907051E-3,1.4401417806470388E-3,{"$f":"U213+T213+S213","v":7.2184104605442943E-3},{"$f":"W167+W192","v":0},7.9714303469421782E-4,7.6415201344886218E-4,{"$f":"Y213+X213+W213","v":1.5612950481430801E-3}]
[null,"Fabricated Metals",0,null,null,null,null,null,"Mining",null,{"$f":"K168+K193","v":0},3.1438068535242135E-6,2.7186767738913118E-6,{"$f":"M214+L214+K214","v":5.8624836274155258E-6},0,1.3761500380739373E-7,1.0147664980591307E-7,{"$f":"Q214+P214+O214","v":2.3909165361330677E-7},1.6385289367714249E-6,5.0694028204333566E-7,3.2580854821571103E-7,{"$f":"U214+T214+S214","v":2.4712777670304715E-6},{"$f":"W168+W193","v":0},2.2829855576315876E-7,1.7283274093141639E-7,{"$f":"Y214+X214+W214","v":4.0113129669457515E-7}]
[null,"Machinery",{"$f":"F111+F119","v":0},{"$f":"L90+L100","v":0},null,null,null,null,"Construction",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W169+W194","v":0},0,0,0]
[null,"Electrical Equipment",0,0,null,null,null,null,"Manufacturing",null,0,3.3978350310992826E-2,2.0138778390837917E-2,5.4117128701830747E-2,0,1.7378924373419153E-3,7.7478985100499131E-4,2.5126822883469067E-3,1.554374557345551E-2,6.1706643234328258E-3,2.4879792197847785E-3,2.4202389116673113E-2,{"$f":"W170+W195","v":0},2.9062939487523795E-3,1.3197368312169982E-3,4.2260307799693777E-3]
[null,"TCPU",0,0,null,null,null,null,"Fabricated Metals",null,0,4.4501086007697537E-7,4.371012492609286E-7,8.8211210933790397E-7,0,2.0138824893890727E-8,1.6557677318359111E-8,3.6696502212249841E-8,2.381655126655969E-7,7.5472667099082817E-8,5.3177964211761502E-8,3.6681614397644119E-7,{"$f":"W171+W196","v":0},3.4179136013787309E-8,2.8206448228574652E-8,6.2385584242361961E-8]
[null,"Wholesale Trade",0,{"$f":"(L54+L67)*'Default Data'!M269","v":212299.63524828805},null,null,null,null,"Machinery",null,0,1.7316157556964788E-5,1.0340215488484672E-5,2.7656373045449458E-5,0,8.0718219081729972E-7,3.9065160073732169E-7,1.1978337915546214E-6,8.4173288141978233E-6,3.0386923389347565E-6,1.2545904199101179E-6,1.2710611573042698E-5,{"$f":"W172+W197","v":0},1.3739919555502096E-6,6.6546551355908194E-7,2.0394574691092913E-6]
[null,"Retail Trade",{"$f":"F121","v":0},{"$f":"(L54+L67)*'Default Data'!O269","v":95955.511660716336},null,null,null,null,"Electrical Equipment",null,0,2.4385455122757018E-5,1.8732935056780112E-5,4.3118390179537134E-5,0,1.2126119282827719E-6,7.0420500117934991E-7,1.9168169294621216E-6,1.071639649568412E-5,4.4508325753741657E-6,2.2617360812178507E-6,1.7428965152276137E-5,{"$f":"W173+W198","v":0},2.0255299932400832E-6,1.199651591836215E-6,3.2251815850762983E-6]
[null,"FIRE",{"$f":"F114+G129+G131","v":0},{"$f":"P7","v":0},null,null,null,null,"TCPU",null,0,5.2114483973155892E-2,3.9201816813515221E-2,9.1316300786671106E-2,0,2.3990266270226025E-3,1.4974170398429222E-3,3.8964436668655249E-3,2.0050241645142342E-2,8.6755538872300073E-3,4.8081577191191284E-3,3.3533953251491479E-2,{"$f":"W174+W199","v":0},4.0712341814189762E-3,2.5505193583186037E-3,6.6217535397375803E-3]
[null,"Misc. Services",{"$f":"F112+F116+F120","v":0},{"$f":"K15+K36+K57+K75+K84+K90+K100","v":755364.49558429199},null,null,null,null,"Wholesale Trade",null,0,5.3409301458281093E-2,4.6149121952838143E-2,9.9558423411119229E-2,0,2.4456238989076185E-3,1.9769207062490779E-3,4.4225446051566961E-3,2.0466682291191036E-2,7.966981397506347E-3,6.3485240327224622E-3,3.4782187721419847E-2,{"$f":"W175+W200","v":0},4.2028374103517674E-3,3.3674901642764959E-3,7.5703275746282633E-3]
[null,"Professional Services",0,{"$f":"I15+I36+I57+I75+I84+I90+I100","v":641284.80117114435},null,null,null,null,"Retail Trade",null,0,0.13276610512836934,0.15352667453766231,0.28629277966603162,0,5.335429942874126E-3,6.0137794602379054E-3,1.1349209403112032E-2,5.291188049796778E-2,1.8680671526016098E-2,1.9310815304512865E-2,9.0903367328496743E-2,{"$f":"W176+W201","v":0},9.6336764357917194E-3,1.0243410437443356E-2,1.9877086873235077E-2]
[null,"Government",{"$f":"F113+I133","v":0},{"$f":"R7","v":0},null,null,null,null,"FIRE",null,0,0.90614054936640076,0.46135577994695159,1.3674963293133524,0,3.4092524449153068E-2,1.7770398482948851E-2,5.1862922932101915E-2,0.2605730492560267,0.13542644318033401,5.7055300607884621E-2,0.45305479304424534,{"$f":"W177+W202","v":0},6.7591595478378022E-2,3.0266252550087462E-2,9.7857848028465477E-2]
[null,"Total",{"$f":"SUM(C210:C223)","v":0},{"$f":"SUM(D210:D223)","v":10836118.103173165},null,null,null,null,"Misc. Services",null,0,1.9540127220197134,2.0095519858177884,3.9635647078375018,0,9.3249042255909687E-2,8.5198212665932749E-2,0.17844725492184244,0.68619571394852374,0.30130348492394182,0.27359034086139128,1.2610895397338568,{"$f":"W178+W203","v":0},0.15586853373535997,0.14512386235237132,0.30099239608773132]
[null,null,null,null,null,null,null,null,"Professional Services",null,0,1.0693258126665914E-2,1.0062307834548395E-2,2.075556596121431E-2,0,4.3487612497315514E-4,3.917982125514137E-4,8.2667433752456885E-4,3.881760080826053E-3,1.4944072573357422E-3,1.2580954003892685E-3,6.6342627385510642E-3,{"$f":"W179+W204","v":0},7.6191384538671172E-4,6.673570577342173E-4,1.429270903120929E-3]
[null,null,null,null,null,null,null,null,"Government",null,0,3.6257732257719839E-2,0.19908761452987414,0.23534534678759397,0,1.7130246421395903E-3,8.7531844232699198E-3,1.046620906540951E-2,5.146528428246417E-2,6.1332074067491525E-3,2.8115334183369714E-2,8.5713825872583027E-2,{"$f":"W180+W205","v":0},2.8080894191669079E-3,1.4912301293029548E-2,1.7720390712196457E-2]
[null,null,null,null,null,null,null,null,"Plant Employees",null,{"$f":"K206","v":7.8564406519505416},null,null,7.8564406519505416,{"$f":"O206","v":1.1153439948491632},null,null,1.1153439948491632,{"$f":"S206","v":1.1153439948491632},null,null,1.1153439948491632,{"$f":"W206","v":1.1153439948491632},null,null,1.1153439948491632]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K213:K227)","v":7.8564406519505416},{"$f":"SUM(L213:L227)","v":3.1864489250259975},2.9495745036543837,13.992464080630924,1.1153439948491632,0.14189273200383709,0.12282659575317723,1.3800633226061776,2.2306879896983265,0.48740312766650018,0.39441858442283473,3.1125097017876615,{"$f":"SUM(W213:W227)","v":1.1153439948491632},0.24864497948894124,0.20921714821422138,1.5732061225523259]
[null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"F1","v":2010},"Dollars",null,null,null,{"$f":"O228*$H159","v":1.0376823960194004},{"$f":"P228*$H159","v":0.13201271607993253},0.11427415825491577,1.2839692703542487,2.0753647920388008,0.45346516203077131,0.36695514891243719,2.8957851029820092,{"$f":"W228*$H159","v":1.0376823960194004},0.23133178576818583,0.19464932133035739,1.4636635031179437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O227*F139","v":1.1988178961290126}]
[null,"Default",null,null,null,null,"Default",null,null,null,null,"Default"]
[null,"From DefaultData",null,null,null,null,"From DefaultData",null,null,null,null,"From DefaultData"]
[null,"Debt - Loan Repayment Schedule",null,null,null,null,"Equity - Individual Investment Repayment Schedule",null,null,null,null,"Equity - Corporate Investment Repayment Schedule"]
[null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt"]
[null,1,{"$f":"IF($B235<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B235,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2893324.4399237554},{"$f":"IF($B235<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B235,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":910638.47884941462},{"$f":"D235+C235","v":3803962.9187731701},null,1,{"$f":"IF($B235<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B235,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B235<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B235,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"I235+H235","v":0},null,1,{"$f":"IF($B235<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B235,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":6613313.0055400124},{"$f":"IF($B235<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B235,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":1938572.1413632322},{"$f":"N235+M235","v":8551885.1469032448}]
[null,2,{"$f":"IF($B236<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B236,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2802260.592038814},{"$f":"IF($B236<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B236,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1001702.3267343562},3803962.9187731701,null,2,{"$f":"IF($B236<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B236,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B236<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B236,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,2,{"$f":"IF($B236<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B236,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":6303141.4629218951},{"$f":"IF($B236<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B236,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":2248743.6839813492},8551885.1469032448]
[null,3,{"$f":"IF($B237<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B237,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2702090.3593653785},{"$f":"IF($B237<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B237,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1101872.5594077916},3803962.9187731701,null,3,{"$f":"IF($B237<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B237,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B237<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B237,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,3,{"$f":"IF($B237<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B237,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":5943342.4734848803},{"$f":"IF($B237<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B237,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":2608542.673418365},8551885.1469032448]
[null,4,{"$f":"IF($B238<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B238,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2591903.1034245989},{"$f":"IF($B238<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B238,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1212059.8153485709},3803962.9187731696,null,4,{"$f":"IF($B238<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B238,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B238<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B238,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,4,{"$f":"IF($B238<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B238,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":5525975.6457379414},{"$f":"IF($B238<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B238,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":3025909.5011653039},8551885.1469032448]
[null,5,{"$f":"IF($B239<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B239,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2470697.1218897416},{"$f":"IF($B239<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B239,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1333265.796883428},3803962.9187731696,null,5,{"$f":"IF($B239<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B239,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B239<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B239,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,5,{"$f":"IF($B239<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B239,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":5041830.1255514929},{"$f":"IF($B239<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B239,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":3510055.0213517519},8551885.1469032448]
[null,6,{"$f":"IF($B240<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B240,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2337370.5422013993},{"$f":"IF($B240<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B240,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1466592.3765717708},3803962.9187731701,null,6,{"$f":"IF($B240<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B240,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B240<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B240,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,6,{"$f":"IF($B240<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B240,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":4480221.3221352119},{"$f":"IF($B240<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B240,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":4071663.8247680324},8551885.1469032448]
[null,7,{"$f":"IF($B241<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B241,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2190711.3045442221},{"$f":"IF($B241<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B241,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1613251.6142289478},3803962.9187731696,null,7,{"$f":"IF($B241<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B241,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B241<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B241,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,7,{"$f":"IF($B241<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B241,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":3828755.1101723267},{"$f":"IF($B241<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B241,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":4723130.0367309181},8551885.1469032448]
[null,8,{"$f":"IF($B242<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B242,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2029386.1431213273},{"$f":"IF($B242<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B242,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1774576.7756518424},3803962.9187731696,null,8,{"$f":"IF($B242<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B242,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B242<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B242,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,8,{"$f":"IF($B242<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B242,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":3073054.3042953801},{"$f":"IF($B242<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B242,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":5478830.8426078642},8551885.1469032448]
[null,9,{"$f":"IF($B243<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B243,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1851928.4655561433},{"$f":"IF($B243<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B243,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1952034.4532170268},3803962.9187731701,null,9,{"$f":"IF($B243<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B243,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B243<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B243,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,9,{"$f":"IF($B243<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B243,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":2196441.3694781223},{"$f":"IF($B243<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B243,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":6355443.7774251224},8551885.1469032448]
[null,10,{"$f":"IF($B244<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B244,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1656725.0202344405},{"$f":"IF($B244<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B244,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2147237.8985387292},3803962.9187731696,null,10,{"$f":"IF($B244<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B244,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B244<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B244,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,10,{"$f":"IF($B244<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B244,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":1179570.3650901027},{"$f":"IF($B244<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B244,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":7372314.7818131428},8551885.1469032448]
[null,11,{"$f":"IF($B245<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B245,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1442001.2303805677},{"$f":"IF($B245<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B245,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2361961.6883926024},3803962.9187731701,null,11,{"$f":"IF($B245<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B245,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B245<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B245,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,11,{"$f":"IF($B245<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B245,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B245<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B245,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,12,{"$f":"IF($B246<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B246,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":1205805.0615413075},{"$f":"IF($B246<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B246,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2598157.8572318628},3803962.9187731706,null,12,{"$f":"IF($B246<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B246,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B246<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B246,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,12,{"$f":"IF($B246<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B246,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B246<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B246,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,13,{"$f":"IF($B247<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B247,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":945989.27581812092},{"$f":"IF($B247<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B247,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":2857973.6429550489},3803962.9187731696,null,13,{"$f":"IF($B247<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B247,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B247<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B247,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,13,{"$f":"IF($B247<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B247,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B247<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B247,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,14,{"$f":"IF($B248<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B248,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":660191.91152261617},{"$f":"IF($B248<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B248,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":3143771.0072505539},3803962.9187731701,null,14,{"$f":"IF($B248<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B248,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B248<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B248,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,14,{"$f":"IF($B248<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B248,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B248<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B248,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,15,{"$f":"IF($B249<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B249,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":345814.8107975609},{"$f":"IF($B249<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B249,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":3458148.1079756091},3803962.9187731701,null,15,{"$f":"IF($B249<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B249,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B249<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B249,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,15,{"$f":"IF($B249<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B249,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B249<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B249,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,16,{"$f":"IF($B250<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B250,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B250<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B250,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,16,{"$f":"IF($B250<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B250,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B250<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B250,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,16,{"$f":"IF($B250<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B250,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B250<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B250,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,17,{"$f":"IF($B251<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B251,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B251<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B251,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,17,{"$f":"IF($B251<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B251,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B251<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B251,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,17,{"$f":"IF($B251<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B251,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B251<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B251,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,18,{"$f":"IF($B252<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B252,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B252<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B252,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,18,{"$f":"IF($B252<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B252,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B252<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B252,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,18,{"$f":"IF($B252<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B252,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B252<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B252,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,19,{"$f":"IF($B253<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B253,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B253<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B253,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,19,{"$f":"IF($B253<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B253,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B253<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B253,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,19,{"$f":"IF($B253<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B253,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B253<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B253,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,20,{"$f":"IF($B254<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B254,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B254<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B254,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,20,{"$f":"IF($B254<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B254,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B254<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B254,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,20,{"$f":"IF($B254<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B254,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B254<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B254,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,21,{"$f":"IF($B255<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B255,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B255<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B255,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,21,{"$f":"IF($B255<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B255,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B255<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B255,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,21,{"$f":"IF($B255<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B255,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B255<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B255,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,22,{"$f":"IF($B256<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B256,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B256<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B256,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,22,{"$f":"IF($B256<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B256,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B256<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B256,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,22,{"$f":"IF($B256<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B256,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B256<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B256,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,23,{"$f":"IF($B257<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B257,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B257<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B257,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,23,{"$f":"IF($B257<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B257,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B257<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B257,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,23,{"$f":"IF($B257<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B257,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B257<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B257,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,24,{"$f":"IF($B258<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B258,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B258<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B258,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,24,{"$f":"IF($B258<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B258,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B258<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B258,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,24,{"$f":"IF($B258<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B258,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B258<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B258,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,25,{"$f":"IF($B259<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B259,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B259<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B259,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,25,{"$f":"IF($B259<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B259,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B259<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B259,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,25,{"$f":"IF($B259<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B259,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B259<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B259,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,26,{"$f":"IF($B260<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B260,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B260<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B260,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,26,{"$f":"IF($B260<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B260,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B260<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B260,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,26,{"$f":"IF($B260<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B260,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B260<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B260,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,27,{"$f":"IF($B261<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B261,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B261<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B261,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,27,{"$f":"IF($B261<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B261,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B261<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B261,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,27,{"$f":"IF($B261<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B261,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B261<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B261,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,28,{"$f":"IF($B262<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B262,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B262<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B262,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,28,{"$f":"IF($B262<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B262,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B262<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B262,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,28,{"$f":"IF($B262<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B262,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B262<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B262,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,29,{"$f":"IF($B263<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B263,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B263<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B263,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,29,{"$f":"IF($B263<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B263,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B263<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B263,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,29,{"$f":"IF($B263<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B263,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B263<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B263,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,30,{"$f":"IF($B264<='Default Data'!$C$211,-IPMT('Default Data'!$C$212,$B264,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B264<='Default Data'!$C$211,-PPMT('Default Data'!$C$212,$B264,'Default Data'!$C$211,'Default Data'!$C$210*'Default Data'!$K$20),0)","v":0},0,null,30,{"$f":"IF($B264<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B264,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B264<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B264,'Default Data'!$C$219,'Default Data'!$C$216*'Default Data'!$K$20),0)","v":0},0,null,30,{"$f":"IF($B264<='Default Data'!$C$219,-IPMT('Default Data'!$C$218,$B264,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},{"$f":"IF($B264<='Default Data'!$C$219,-PPMT('Default Data'!$C$218,$B264,'Default Data'!$C$219,'Default Data'!$C$217*'Default Data'!$K$20),0)","v":0},0]
[null,"Total",{"$f":"SUM(C235:C264)","v":28126199.382359996},{"$f":"SUM(D235:D264)","v":28933244.399237558},57059443.781597555,null,"Total",{"$f":"SUM(H235:H264)","v":0},{"$f":"SUM(I235:I264)","v":0},0,null,"Total",{"$f":"SUM(M235:M264)","v":44185645.184407368},{"$f":"SUM(N235:N264)","v":41333206.284625083},85518851.469032452]
[null,"AvgAnn",{"$f":"C265/'Default Data'!$C$211","v":1875079.9588239999},{"$f":"D265/'Default Data'!$C$211","v":1928882.9599491705},3803962.9187731706,null,"AvgAnn",{"$f":"H265/'Default Data'!$C$219","v":0},{"$f":"I265/'Default Data'!$C$219","v":0},0,null,"AvgAnn",{"$f":"M265/'Default Data'!$C$219","v":4418564.5184407365},{"$f":"N265/'Default Data'!$C$219","v":4133320.6284625083},8551885.1469032448]
[]
[null,"User Modified (from Project Data worksheet - based on loan parameters)",null,null,null,null,"User Modified (from Project Data worksheet - based on equity investment parameters)",null,null,null,null,"User Modified (from Project Data worksheet - based on equity investment parameters)"]
[null,"Loan Repayment Schedule",null,null,null,null,"Equity - Individual Investment Repayment Schedule",null,null,null,null,"Equity - Corporate Investment Repayment Schedule"]
[null,null,"Interest Pmt","Principal Pmt","Total Pmt",null,null,"Interest Pmt","Principal Pmt","Total Pmt",null,null,"Interest Pmt","Principal Pmt","Total Pmt"]
[null,1,{"$f":"IF($B271<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B271,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":3214995.9221584331},{"$f":"IF($B271<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B271,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1011880.6434782604},{"$f":"D271+C271","v":4226876.5656366935},null,1,{"$f":"IF($B271<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B271,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B271<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B271,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"I271+H271","v":0},null,1,{"$f":"IF($B271<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B271,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":7348562.1077907048},{"$f":"IF($B271<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B271,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":2154097.0114837768},{"$f":"N271+M271","v":9502659.1192744821}]
[null,2,{"$f":"IF($B272<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B272,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":3113807.8578106072},{"$f":"IF($B272<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B272,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1113068.7078260866},4226876.5656366935,null,2,{"$f":"IF($B272<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B272,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B272<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B272,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,2,{"$f":"IF($B272<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B272,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":7003906.5859533018},{"$f":"IF($B272<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B272,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":2498752.5333211808},9502659.1192744821]
[null,3,{"$f":"IF($B273<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B273,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":3002500.987027999},{"$f":"IF($B273<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B273,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1224375.578608695},4226876.5656366944,null,3,{"$f":"IF($B273<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B273,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B273<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B273,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,3,{"$f":"IF($B273<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B273,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":6604106.1806219118},{"$f":"IF($B273<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B273,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":2898552.9386525699},9502659.1192744821]
[null,4,{"$f":"IF($B274<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B274,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2880063.4291671291},{"$f":"IF($B274<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B274,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1346813.1364695649},4226876.5656366944,null,4,{"$f":"IF($B274<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B274,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B274<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B274,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,4,{"$f":"IF($B274<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B274,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":6140337.7104375008},{"$f":"IF($B274<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B274,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":3362321.4088369813},9502659.1192744821]
[null,5,{"$f":"IF($B275<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B275,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2745382.1155201728},{"$f":"IF($B275<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B275,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1481494.450116521},4226876.5656366935,null,5,{"$f":"IF($B275<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B275,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B275<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B275,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,5,{"$f":"IF($B275<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B275,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":5602366.2850235831},{"$f":"IF($B275<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B275,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":3900292.8342508972},9502659.1192744803]
[null,6,{"$f":"IF($B276<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B276,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2597232.6705085207},{"$f":"IF($B276<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B276,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1629643.8951281731},4226876.5656366935,null,6,{"$f":"IF($B276<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B276,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B276<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B276,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,6,{"$f":"IF($B276<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B276,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":4978319.4315434396},{"$f":"IF($B276<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B276,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":4524339.6877310416},9502659.1192744821]
[null,7,{"$f":"IF($B277<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B277,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2434268.2809957038},{"$f":"IF($B277<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B277,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1792608.2846409902},4226876.5656366944,null,7,{"$f":"IF($B277<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B277,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B277<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B277,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,7,{"$f":"IF($B277<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B277,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":4254425.0815064739},{"$f":"IF($B277<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B277,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":5248234.0377680082},9502659.1192744821]
[null,8,{"$f":"IF($B278<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B278,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2255007.4525316041},{"$f":"IF($B278<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B278,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1971869.1131050894},4226876.5656366935,null,8,{"$f":"IF($B278<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B278,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B278<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B278,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,8,{"$f":"IF($B278<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B278,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":3414707.6354635917},{"$f":"IF($B278<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B278,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":6087951.4838108895},9502659.1192744821]
[null,9,{"$f":"IF($B279<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B279,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2057820.5412210952},{"$f":"IF($B279<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B279,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2169056.0244155987},4226876.5656366944,null,9,{"$f":"IF($B279<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B279,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B279<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B279,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,9,{"$f":"IF($B279<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B279,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":2440635.3980538505},{"$f":"IF($B279<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B279,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":7062023.7212206321},9502659.1192744821]
[null,10,{"$f":"IF($B280<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B280,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1840914.9387795357},{"$f":"IF($B280<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B280,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2385961.6268571583},4226876.5656366944,null,10,{"$f":"IF($B280<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B280,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B280<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B280,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,10,{"$f":"IF($B280<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B280,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":1310711.6026585491},{"$f":"IF($B280<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B280,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":8191947.5166159337},9502659.1192744821]
[null,11,{"$f":"IF($B281<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B281,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1602318.7760938199},{"$f":"IF($B281<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B281,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2624557.7895428739},4226876.5656366935,null,11,{"$f":"IF($B281<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B281,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B281<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B281,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,11,{"$f":"IF($B281<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B281,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B281<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B281,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,12,{"$f":"IF($B282<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B282,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1339862.9971395326},{"$f":"IF($B282<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B282,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":2887013.5684971618},4226876.5656366944,null,12,{"$f":"IF($B282<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B282,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B282<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B282,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,12,{"$f":"IF($B282<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B282,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B282<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B282,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,13,{"$f":"IF($B283<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B283,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":1051161.6402898161},{"$f":"IF($B283<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B283,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":3175714.9253468774},4226876.5656366935,null,13,{"$f":"IF($B283<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B283,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B283<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B283,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,13,{"$f":"IF($B283<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B283,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B283<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B283,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,14,{"$f":"IF($B284<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B284,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":733590.14775512856},{"$f":"IF($B284<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B284,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":3493286.4178815652},4226876.5656366935,null,14,{"$f":"IF($B284<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B284,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B284<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B284,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,14,{"$f":"IF($B284<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B284,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B284<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B284,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,15,{"$f":"IF($B285<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B285,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":384261.50596697209},{"$f":"IF($B285<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B285,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":3842615.0596697214},4226876.5656366935,null,15,{"$f":"IF($B285<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B285,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B285<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B285,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,15,{"$f":"IF($B285<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B285,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B285<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B285,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,16,{"$f":"IF($B286<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B286,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B286<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B286,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,16,{"$f":"IF($B286<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B286,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B286<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B286,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,16,{"$f":"IF($B286<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B286,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B286<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B286,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,17,{"$f":"IF($B287<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B287,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B287<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B287,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,17,{"$f":"IF($B287<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B287,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B287<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B287,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,17,{"$f":"IF($B287<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B287,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B287<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B287,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,18,{"$f":"IF($B288<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B288,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B288<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B288,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,18,{"$f":"IF($B288<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B288,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B288<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B288,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,18,{"$f":"IF($B288<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B288,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B288<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B288,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,19,{"$f":"IF($B289<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B289,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B289<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B289,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,19,{"$f":"IF($B289<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B289,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B289<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B289,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,19,{"$f":"IF($B289<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B289,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B289<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B289,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,20,{"$f":"IF($B290<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B290,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B290<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B290,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,20,{"$f":"IF($B290<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B290,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B290<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B290,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,20,{"$f":"IF($B290<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B290,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B290<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B290,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,21,{"$f":"IF($B291<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B291,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B291<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B291,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,21,{"$f":"IF($B291<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B291,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B291<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B291,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,21,{"$f":"IF($B291<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B291,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B291<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B291,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,22,{"$f":"IF($B292<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B292,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B292<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B292,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,22,{"$f":"IF($B292<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B292,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B292<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B292,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,22,{"$f":"IF($B292<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B292,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B292<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B292,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,23,{"$f":"IF($B293<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B293,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B293<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B293,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,23,{"$f":"IF($B293<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B293,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B293<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B293,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,23,{"$f":"IF($B293<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B293,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B293<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B293,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,24,{"$f":"IF($B294<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B294,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B294<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B294,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,24,{"$f":"IF($B294<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B294,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B294<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B294,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,24,{"$f":"IF($B294<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B294,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B294<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B294,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,25,{"$f":"IF($B295<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B295,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B295<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B295,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,25,{"$f":"IF($B295<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B295,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B295<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B295,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,25,{"$f":"IF($B295<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B295,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B295<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B295,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,26,{"$f":"IF($B296<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B296,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B296<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B296,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,26,{"$f":"IF($B296<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B296,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B296<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B296,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,26,{"$f":"IF($B296<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B296,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B296<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B296,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,27,{"$f":"IF($B297<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B297,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B297<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B297,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,27,{"$f":"IF($B297<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B297,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B297<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B297,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,27,{"$f":"IF($B297<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B297,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B297<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B297,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,28,{"$f":"IF($B298<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B298,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B298<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B298,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,28,{"$f":"IF($B298<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B298,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B298<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B298,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,28,{"$f":"IF($B298<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B298,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B298<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B298,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,29,{"$f":"IF($B299<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B299,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B299<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B299,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,29,{"$f":"IF($B299<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B299,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B299<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B299,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,29,{"$f":"IF($B299<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B299,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B299<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B299,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,30,{"$f":"IF($B300<=ProjectData!$B$167,-IPMT(ProjectData!$B$168,$B300,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},{"$f":"IF($B300<=ProjectData!$B$167,-PPMT(ProjectData!$B$168,$B300,ProjectData!$B$167,ProjectData!$B$166*ProjectData!$D$137),0)","v":0},0,null,30,{"$f":"IF($B300<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B300,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},{"$f":"IF($B300<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B300,ProjectData!$B$174,ProjectData!$B$171*ProjectData!$D$137),0)","v":0},0,null,30,{"$f":"IF($B300<=ProjectData!$B$174,-IPMT(ProjectData!$B$173,$B300,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},{"$f":"IF($B300<=ProjectData!$B$174,-PPMT(ProjectData!$B$173,$B300,ProjectData!$B$174,ProjectData!$B$172*ProjectData!$D$137),0)","v":0},0]
[null,"Total",{"$f":"SUM(C271:C300)","v":31253189.26296607},{"$f":"SUM(D271:D300)","v":32149959.221584339},63403148.484550409,null,"Total",{"$f":"SUM(H271:H300)","v":0},{"$f":"SUM(I271:I300)","v":0},0,null,"Total",{"$f":"SUM(M271:M300)","v":49098078.019052908},{"$f":"SUM(N271:N300)","v":45928513.173691913},95026591.192744821]
[null,"AvgAnn",{"$f":"C301/'Default Data'!$C$211","v":2083545.9508644047},{"$f":"D301/'Default Data'!$C$211","v":2143330.6147722891},4226876.5656366935,null,"AvgAnn",{"$f":"H301/'Default Data'!$C$211","v":0},{"$f":"I301/'Default Data'!$C$211","v":0},0,null,"AvgAnn",{"$f":"M301/'Default Data'!$C$211","v":3273205.2012701938},{"$f":"N301/'Default Data'!$C$211","v":3061900.8782461276},6335106.0795163214]
[]
[]
[null,"Other Input Parameters"]
[null,"Financial Parameters"]
[null,"  Debt Financing"]
[null,"  Percentage financed",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B166,'Default Data'!C210)","v":0.7},null,{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!E166,'Default Data'!E210)","v":0}]
[null,"  Years financed (term)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B167,'Default Data'!C211)","v":15}]
[null,"  Interest rate",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B168,'Default Data'!C212)","v":0.1}]
[null,"  Equity Financing"]
[null,"  Percentage equity",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B170,'Default Data'!C215)","v":0.30000000000000004}]
[null,"  Individual Investors (percent of total equity)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B171,'Default Data'!C216)","v":0},null,{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!E171,'Default Data'!E216)","v":1}]
[null,"  Corporate Investors (percent of total equity)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B172,'Default Data'!C217)","v":1},null,{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!E172,'Default Data'!E217)","v":0}]
[null,"  Return on equity (annual interest rate)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B173,'Default Data'!C218)","v":0.16}]
[null,"  Repayment term (years)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B174,'Default Data'!C219)","v":10}]
[null,"Tax Parameters"]
[null,"  Local Property/Other Tax Rate (percent of taxable value)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B176,'Default Data'!C221)","v":0}]
[null,"  Assessed value  (percent of construction cost)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B177,'Default Data'!C222)","v":0}]
[null,"  Taxable Value (percent of assessed value)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B178,'Default Data'!C223)","v":0}]
[null,"  Taxable Value",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B179,'Default Data'!C224)","v":0}]
[null,"  Local Taxes",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B180,'Default Data'!C225)","v":0},null,{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!E180,'Default Data'!E225)","v":1}]
[null,"Land Lease Parameters"]
[null,"  Land Lease (acres)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B182,'Default Data'!C227)","v":2420}]
[null,"  Initial Land Lease/Acquisition Cost (per acre)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B183,'Default Data'!C228)","v":319}]
[null,"  Initial Land Lease/Acquisition Cost (total cost before production)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B184,'Default Data'!C229)","v":771980}]
[null,"  Land Lease Cost (per acre per year during production)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B185,'Default Data'!C230)","v":5}]
[null,"  Land Lease Cost (total cost per year during production)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B186,'Default Data'!C231)","v":12100}]
[null,"  Lease Payment Recipient (H = household/private, P = Public)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B187,'Default Data'!C232)","v":"P"},null,{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!E189,'Default Data'!E232)","v":0}]
[]
[null,"Exploration, Production, Stimulation and Construction Related Services/Labor Input Parameters"]
[null,"Labor multiplier (employer costs and overhead)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B190,'Rates & Misc'!C10)","v":1.5}]
[null,"Labor Rates","Wage Per Hour",null,"Power Plant Labor Rates","Wage Per Hour"]
[null,"Management/Administrative",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B192,'Rates & Misc'!G28)","v":40},null,"Engineering ",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!F192,'Rates & Misc'!G38)","v":42.5}]
[null,"Site Construction",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B193,'Rates & Misc'!G29)","v":13.7},null,"Laborers",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!F193,'Rates & Misc'!G39)","v":13.71}]
[null,"Material Costs - Cement and Casing",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B194,'Rates & Misc'!G30)","v":16.87},null,"Mechanical",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!F194,'Rates & Misc'!G40)","v":17.5}]
[null,"Outside Services (fully burdened)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B195,'Rates & Misc'!G31)","v":50},null,"Electrical",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!F195,'Rates & Misc'!G41)","v":22.32}]
[null,"Move Services and equipment",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B196,'Rates & Misc'!G32)","v":13.7},null,"Management/Administrative",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!F196,'Rates & Misc'!G42)","v":40}]
[null,"Location Maintenance",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B197,'Rates & Misc'!G33)","v":13.7}]
[null,"Fuel",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B198,'Rates & Misc'!G34)","v":17.920000000000002}]
[null,"Camp",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B199,'Rates & Misc'!G35)","v":13.7}]
[]
[null,"Plant O&M Labor Input Parameters"]
[null,"Labor multiplier (employer costs and overhead)",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B202,'Rates & Misc'!C12)","v":2.5}]
[null,"Labor Rates"]
[null,"  Operators",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B204,'Default Data'!C141)","v":23.388090349075977}]
[null,"  Maintenance mechanic",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B205,'Default Data'!C142)","v":28.06570841889117}]
[null,"  Electrician",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B206,'Default Data'!C143)","v":28.06570841889117}]
[null,"  General Maintenance",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B207,'Default Data'!C144)","v":20.464579055441479}]
[null,"  Facility Manager/Plant Engineer",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B208,'Default Data'!C145)","v":46.776180698151954}]
[null,"  Operations Manager",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B209,'Default Data'!C146)","v":35.082135523613964}]
[null,"  Clerical",{"$f":"IF(ProjectData!$B$11=\"Advanced\",ProjectData!B210,'Default Data'!C147)","v":14.032854209445585}]

{"sheet":"Default Data","index":10,"n_rows":273,"n_cols":46,"rows_kept":273,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3000 meters","Drilling Progress"]
[null,"Resource Temperature °C",{"$f":"IF(ProjectData!C19=\"Celsius\",ProjectData!B19,(ProjectData!B19-32) *(5/9))","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Easy","Medium","Hard"]
[null,"Resource Depth (meters)",{"$f":"IF(ProjectData!C20=\"meters\",ProjectData!B20,ProjectData!B20/3.28083)","v":2250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geologist",6.3841988093562702E-3,7.0896368209688214E-3,7.80866880953319E-3]
["Warning","Production well flow rate (kg/s)",{"$f":"ProjectData!B25","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mud Engineer(s)",7.2962272106928804E-3,8.1024420811072247E-3,8.9241929251807888E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Fluids - Mud (5950/day)",5.4265689879528296E-2,6.026191297823498E-2,6.6373684881032111E-2]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directional Engineer and Motorman (60% of rotary time)",1.4501251581252097E-2,1.6103603636200607E-2,1.7736833438796815E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direction Tools and Services (75% of directional services)",4.3503754743756291E-2,4.8310810908601821E-2,5.3210500316390442E-2]
["Although the data and formulas are available for review they must not be changed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Engineering",1.5021644257308871E-2,1.6681498402279581E-2,1.8373338375372208E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill Rig Rate",0.14592454421385759,0.16204884162214447,0.17848385850361576]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","Project Descriptive Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill Hands - labor (6 men)",0,0,0]
[null,"Geothermal Input Sheet",null,null,null,null,{"$f":"D185/C17","v":199199.34076258639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management/Administrative",9.9612042423904501E-4,9.5183725421922984E-4,9.0670073580778718E-4]
[null,"Select Model Analysis Type",{"$f":"ProjectData!B11","v":"Advanced"},null,null,"Model Input Calculations:",null,null,null,"Simple",null,null,null,null,null,null,null,null,"Advanced (User Reviewed and/or Revised)",null,null,null,null,"Site Construction",2.4903010605976123E-2,2.3795931355480748E-2,2.266751839519468E-2]
[null,"User Input:",null,null,null,"Resource Temperature °C",{"$f":"IF(D20=\"Celsius\",C20,(C20-32) *(5/9))","v":200},null,null,{"$f":"CONCATENATE(\"Exploration Costs               (\", ROUND(K14/K20,3)*100, \" % )\")","v":"Exploration Costs               (5.9 % )"},{"$f":"E47","v":2426980},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Exploration Costs               (\", ROUND(T14/T20,3)*100, \" % )\")","v":"Exploration Costs               (5.3 % )"},{"$f":"ProjectData!D48","v":2426980},null,null,null,"Material Costs - Cement and Casing",0.32860020554797625,0.31399207342183966,0.29910243872827291]
[null,"Project Location",{"$f":"ProjectData!B13","v":"IDAHO"},null,null,"Resource Depth (meters)",{"$f":"C4","v":2250},null,null,{"$f":"CONCATENATE(C19,\" Plant Capital Cost\",\"  (\",ROUND(K15/K20,3)*100,\" % )\")","v":"Binary Plant Capital Cost  (57 % )"},{"$f":"G17","v":23549341.05120967},null,null,null,null,null,null,null,{"$f":"CONCATENATE(ProjectData!B18,\" Plant Capital Cost\",\"  (\",ROUND(T15/T20,3)*100,\" % )\")","v":"Binary Plant Capital Cost  (51.3 % )"},{"$f":"ProjectData!G15","v":23549341.05120967},null,null,null,"Drilling Tools",2.4903010605976123E-2,2.3795931355480748E-2,2.266751839519468E-2]
[null,"Year of Construction ",{"$f":"ProjectData!B14","v":2010},null,null,"Total Project Size - Nameplate Capacity (MW)",{"$f":"(1+G18)*C17","v":12.226195879750069},null,null,"Estimated Cost/well",{"$f":"IF(C25=\"Low\",'Drill Cost Curves'!G7*1000,IF(C25=\"Medium\",'Drill Cost Curves'!G8*1000,'Drill Cost Curves'!G9*1000))","v":3463571.1819329681},null,null,null,null,null,null,null,"Estimated Cost/well",{"$f":"IF(ProjectData!B27=\"Low\",'Drill Cost Curves'!G7*1000,IF(ProjectData!B27=\"Medium\",'Drill Cost Curves'!G8*1000,'Drill Cost Curves'!G9*1000))","v":3463571.1819329681},null,null,null,"Outside Services",4.4825419090757025E-2,4.2832676439865346E-2,4.0801533111350423E-2]
[null,"Nominal Plant size (MW net output)",{"$f":"ProjectData!B16","v":10},null,null,"Plant Capital Cost",{"$f":"G19*C17*1000","v":23549341.05120967},null,null,{"$f":"CONCATENATE(\"Stimulation Costs            (\", ROUND(K17/K20,3)*100, \" % )\")","v":"Stimulation Costs            (0 % )"},{"$f":"IF(C18=\"EGS\",(C24)*(G22+G23),0)","v":0},{"$f":"M107","v":0},null,null,null,null,null,null,{"$f":"CONCATENATE(\"Stimulation Costs            (\", ROUND(T17/T20,3)*100, \" % )\")","v":"Stimulation Costs            (0 % )"},{"$f":"IF(ProjectData!B17=\"EGS\",(ProjectData!B26)*(ProjectData!G19+ProjectData!G20),0)","v":0},null,null,null,"Move Services and equipment",4.9806021211952246E-2,4.7591862710961497E-2,4.533503679038936E-2]
[null,"Technology: (Hydrothermal or EGS)",{"$f":"ProjectData!B17","v":"Hydrothermal"},null,null,"Plant Size scalar",{"$f":"ProjectData!B21","v":0.22261958797500686},null,null,{"$f":"CONCATENATE(\"Total Well Costs               (\", ROUND(K18/K20,3)*100, \" % )\")","v":"Total Well Costs               (32.4 % )"},{"$f":"M68+M89","v":13388637.315099925},{"$f":"M68+M89","v":13388637.315099925},null,null,null,null,null,null,{"$f":"CONCATENATE(\"Total Well Costs               (\", ROUND(T18/T20,3)*100, \" % )\")","v":"Total Well Costs               (38.7 % )"},{"$f":"ProjectData!D69+ProjectData!D90","v":17765120.066592146},{"$f":"U68+U89","v":18206033.165858723},null,null,"Location Maintenance",9.9612042423904493E-3,9.5183725421922986E-3,9.0670073580778714E-3]
[null,"Plant type (Flash, Binary)",{"$f":"ProjectData!B18","v":"Binary"},null,null,{"$f":"CONCATENATE(C19,\" Installed Plant Cost ($/kW)\")","v":"Binary Installed Plant Cost ($/kW)"},{"$f":"ProjectData!G16","v":2354.9341051209672},null,null,"Contingency",{"$f":"SUM(K18,K17,K15,K14)*'Rates & Misc'!C6","v":1968247.91831548},null,null,null,null,null,null,null,"Contingency",{"$f":"SUM(T18,T17,T15,T14)*ProjectData!B29","v":2187072.0558900908},null,null,null,"Fuel",2.4903010605976123E-2,2.3795931355480748E-2,2.266751839519468E-2]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","Resource Temperature (select Celsius or Farenheit)",{"$f":"ProjectData!B19","v":200},{"$f":"ProjectData!C19","v":"Celsius"},null,"Annual Direct O&M Cost ($/kW)",{"$f":"D185/(C17*1000)","v":199.19934076258639},null,null,"Total Installed Project Cost",{"$f":"SUM(K17,K18,K15,K14,K19)","v":41333206.284625076},null,null,null,null,null,null,null,"Total Project Cost",{"$f":"SUM(T17,T18,T15,T14,T19)","v":45928513.173691906},null,null,null,"Camp",4.9806021211952246E-3,4.7591862710961493E-3,4.5335036790389357E-3]
[null,"Resource Depth  (select meters or feet)",{"$f":"ProjectData!B20","v":2250},{"$f":"ProjectData!C20","v":"Meters"},null,"Installed Project Cost ($/kW)",{"$f":"K20/(G16*1000)","v":3380.7086595990331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Unallocated Costs",0.19922408484780899,0.19036745084384599,0.18134014716155744]
[null,"Ratio of Production to Injection Wells",{"$f":"ProjectData!B22","v":2},null,null,"# Production Wells",{"$f":"IF(C19=\"Binary\",(C17*1000/((G25*'Brine effectiveness'!C14)/1000)),(C17*1000/((G25*'Brine effectiveness'!C25)/1000)))","v":1.8639767008858921},null,null,"Advanced Model Drilling Time:"]
[null,"Number of Exploration Wells",{"$f":"ProjectData!B23","v":2},null,null,"# Injection Wells",{"$f":"G22/C22","v":0.93198835044294603},null,null,"Completion drill time (days) per well",{"$f":"K24/0.85","v":46.943513513513516}]
[null,"Stimulation cost per well",{"$f":"ProjectData!B26","v":700000},null,null,"Production well flow rate (kg/s)",{"$f":"C27","v":80},null,null,"Rotary time  per well (days)",{"$f":"IF(ProjectData!B28=\"Easy\",('Default Data'!C4*3.28083)/215,IF(ProjectData!B28=\"Medium\",('Default Data'!C4*3.28083)/185,('Default Data'!C4*3.28083)/160))","v":39.901986486486486}]
[null,"Drilling Cost Curve (Simple Model - Select Low, Medium, High)",{"$f":"ProjectData!B27","v":"Medium"},null,null,"Well flow (lb/hour)",{"$f":"G24*2.20462*60*60","v":634930.55999999994},null,null,"Move time per well (days)",{"$f":"K23*0.15","v":7.0415270270270272}]
[null,"Drilling Progress (Advanced Model - Select Easy, Medium, Hard)",{"$f":"ProjectData!B28","v":"Medium"},null,null,"Total Flow (lb/hr)",{"$f":"G25*G22","v":1183495.7705204319}]
[null,"Production well flow rate (kg/s)",{"$f":"ProjectData!B25","v":80},null,null,"Gallons per minute ",{"$f":"7.4805*G25/('Fluid Density'!E18*60)","v":1466.508428622469}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Simple",null,null,null,null,null,null,null,null,"Advanced (User Reviewed and/or Revised)"]
[null,"Model Inputs ",null,"Hourly Rate","Total Cost",null,null,"Local Share",null,"Detailed Geothermal Plant Project Data Costs","Cost",null,"Total Cost","Wage ($/hr)","Daily rate","Total Man hours","Jobs/year",null,"Detailed Geothermal Plant Project Data Costs","Cost","Total Cost","Wage ($/hr)","Daily rate","Total Man hours","Jobs/year",null,"Jobs/year","labor percent of total","Labor","Materials","Services","Other","Total","Cost allocation (Materials & Other)",null,null,null,null,"ProServ","ConServ","Serv","Mat","Other",null,"ProServJob","ConJob"]
[null,"Permitting",null,null,null,null,null,null,null,"Permitting",null,null,null,null,null,null,null,null,"Permitting"]
[null,"     Environmental Analysis",null,{"$f":"'Rates & Misc'!D20","v":75},100000,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D4)","v":0},null,"     Environmental Analysis",{"$f":"E35","v":100000},null,{"$f":"K35","v":100000},{"$f":"D35","v":75},null,{"$f":"K35/N35","v":1333.3333333333333},{"$f":"P35/'Rates & Misc'!$C$4","v":0.64102564102564097},null,"     Environmental Analysis",{"$f":"ProjectData!D36","v":100000},{"$f":"T35","v":100000},{"$f":"ProjectData!B36","v":75},null,{"$f":"T35/V35","v":1333.3333333333333},{"$f":"X35/'Rates & Misc'!$C$4","v":0.64102564102564097},{"$f":"IF(C$13=\"Simple\",(M35*ProjectData!B$29)/'Default Data'!N35/'Rates & Misc'!C$4,(U35*ProjectData!B$29)/'Default Data'!V35/'Rates & Misc'!C$4)","v":3.2051282051282055E-2},{"$f":"IF(C$13=\"Simple\",Q35+Z35,Y35+Z35)*Calculations!D3","v":0},1,{"$f":"IF(C$13=\"Simple\",M35*AB35,U35*AB35)","v":100000},{"$f":"IF($C$13=\"Simple\",M35-AC35,U35-AC35)","v":0},null,null,{"$f":"SUM(AC35:AF35)","v":100000},null,null,null,null,null,{"$f":"AC35","v":100000},null,{"$f":"AE35","v":0},{"$f":"AD35","v":0},null,null,{"$f":"IF(AM35>0,AA35,0)","v":0},{"$f":"IF(AN35>0,AA35,0)","v":0}]
[null,"     Environmental Impact Assessment",null,{"$f":"'Rates & Misc'!D21","v":75},200000,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D5)","v":0},null,"     Environmental Impact Assessment",{"$f":"E36","v":200000},null,{"$f":"K36","v":200000},{"$f":"D36","v":75},null,{"$f":"K36/N36","v":2666.6666666666665},{"$f":"P36/'Rates & Misc'!$C$4","v":1.2820512820512819},null,"     Environmental Impact Assessment",{"$f":"ProjectData!D37","v":200000},{"$f":"T36","v":200000},{"$f":"ProjectData!B37","v":75},null,{"$f":"T36/V36","v":2666.6666666666665},{"$f":"X36/'Rates & Misc'!$C$4","v":1.2820512820512819},{"$f":"IF(C$13=\"Simple\",(M36*ProjectData!B$29)/'Default Data'!N36/'Rates & Misc'!C$4,(U36*ProjectData!B$29)/'Default Data'!V36/'Rates & Misc'!C$4)","v":6.4102564102564111E-2},{"$f":"IF(C$13=\"Simple\",Q36+Z36,Y36+Z36)*Calculations!D4","v":0},1,{"$f":"IF(C$13=\"Simple\",M36*AB36,U36*AB36)","v":200000},0,null,null,200000,null,null,null,null,null,200000,null,0,0,null,null,{"$f":"IF(AM36>0,AA36,0)","v":0},{"$f":"IF(AN36>0,AA36,0)","v":0}]
[null,"     Transmission Line Permits",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D6)","v":0},null,"     Transmission Line Permits",null,null,{"$f":"K37","v":0},null,null,null,null,null,"     Transmission Line Permits",null,{"$f":"T37","v":0},null,null,null,null,null,{"$f":"IF(C$13=\"Simple\",Q37+Z37,Y37+Z37)*Calculations!D5","v":0},null,{"$f":"IF(C$13=\"Simple\",M37*AB37,U37*AB37)","v":0},null,null,{"$f":"IF($C$13=\"Simple\",M37-AC37,U37-AC37)","v":0},{"$f":"SUM(AC37:AF37)","v":0},null,null,null,null,null,0,null,0,{"$f":"AF37","v":0},null,null,{"$f":"IF(AM37>0,AA37,0)","v":0},{"$f":"IF(AN37>0,AA37,0)","v":0}]
[null,"     Land (Leasing, Acquisition)",null,null,{"$f":"'Rates & Misc'!C75","v":771980},null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D7)","v":0},null,"     Land",{"$f":"E38","v":771980},null,{"$f":"K38","v":771980},null,null,null,null,null,"     Land",{"$f":"ProjectData!D39","v":771980},{"$f":"T38","v":771980},null,null,null,null,null,{"$f":"IF(C$13=\"Simple\",Q38+Z38,Y38+Z38)*Calculations!D6","v":0},null,{"$f":"IF(C$13=\"Simple\",M38*AB38,U38*AB38)","v":0},null,null,{"$f":"IF($C$13=\"Simple\",M38-AC38,U38-AC38)","v":771980},{"$f":"SUM(AC38:AF38)","v":771980},null,null,null,null,null,0,null,0,null,{"$f":"AF38","v":771980},null,{"$f":"IF(AM38>0,AA38,0)","v":0},{"$f":"IF(AN38>0,AA38,0)","v":0}]
[null,"Exploration (Pre-Drilling)",null,null,null,null,null,null,null,"Exploration (Pre-Drilling)",null,null,null,null,null,null,null,null,"Exploration (Pre-Drilling)"]
[null,"Geologist",null,{"$f":"'Rates & Misc'!D24","v":59.37},100000,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D9)","v":1},null,"Geologist",{"$f":"E40","v":100000},null,{"$f":"K40","v":100000},{"$f":"D40","v":59.37},null,{"$f":"K40/N40","v":1684.3523665150751},{"$f":"P40/'Rates & Misc'!$C$4","v":0.80978479159378614},null,"Geologist",{"$f":"ProjectData!D41","v":100000},{"$f":"T40","v":100000},{"$f":"ProjectData!B41","v":59.37},null,{"$f":"T40/V40","v":1684.3523665150751},{"$f":"X40/'Rates & Misc'!$C$4","v":0.80978479159378614},{"$f":"IF(C$13=\"Simple\",(M40*ProjectData!B$29)/'Default Data'!N40/'Rates & Misc'!C$4,(U40*ProjectData!B$29)/'Default Data'!V40/'Rates & Misc'!C$4)","v":4.04892395796893E-2},{"$f":"IF(C$13=\"Simple\",Q40+Z40,Y40+Z40)*Calculations!D8","v":0.85027403117347544},1,{"$f":"IF(C$13=\"Simple\",M40*AB40,U40*AB40)","v":100000},0,null,null,100000,null,null,null,null,null,100000,null,0,0,null,null,{"$f":"IF(AM40>0,AA40,0)","v":0.85027403117347544},{"$f":"IF(AN40>0,AA40,0)","v":0}]
[null,"Geophysicist",null,{"$f":"'Rates & Misc'!D25","v":59.37},80000,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D10)","v":0},null,"Geophysicist",80000,null,80000,59.37,null,1347.48189321206,{"$f":"P41/'Rates & Misc'!$C$4","v":0.6478278332750288},null,"Geophysicist",{"$f":"ProjectData!D42","v":80000},80000,{"$f":"ProjectData!B42","v":59.37},null,1347.48189321206,{"$f":"X41/'Rates & Misc'!$C$4","v":0.6478278332750288},{"$f":"IF(C$13=\"Simple\",(M41*ProjectData!B$29)/'Default Data'!N41/'Rates & Misc'!C$4,(U41*ProjectData!B$29)/'Default Data'!V41/'Rates & Misc'!C$4)","v":3.2391391663751448E-2},{"$f":"IF(C$13=\"Simple\",Q41+Z41,Y41+Z41)*Calculations!D9","v":0},1,80000,0,null,null,80000,null,null,null,null,null,80000,null,0,0,null,null,0,0]
[null,"Geochemist",null,{"$f":"'Rates & Misc'!D26","v":59.37},50000,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D11)","v":0},null,"Geochemist",50000,null,50000,59.37,null,842.17618325753756,{"$f":"P42/'Rates & Misc'!$C$4","v":0.40489239579689307},null,"Geochemist",{"$f":"ProjectData!D43","v":50000},50000,{"$f":"ProjectData!B43","v":59.37},null,842.17618325753756,{"$f":"X42/'Rates & Misc'!$C$4","v":0.40489239579689307},{"$f":"IF(C$13=\"Simple\",(M42*ProjectData!B$29)/'Default Data'!N42/'Rates & Misc'!C$4,(U42*ProjectData!B$29)/'Default Data'!V42/'Rates & Misc'!C$4)","v":2.024461978984465E-2},{"$f":"IF(C$13=\"Simple\",Q42+Z42,Y42+Z42)*Calculations!D10","v":0},1,50000,0,null,null,50000,null,null,null,null,null,50000,null,0,0,null,null,0,0]
[null,"Other Geo scientists:",null,{"$f":"'Rates & Misc'!D27","v":59.37},75000,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D12)","v":0},null,"Other Geo scientists:",75000,null,75000,59.37,null,1263.2642748863063,{"$f":"P43/'Rates & Misc'!$C$4","v":0.6073385936953396},null,"Other Geo scientists:",{"$f":"ProjectData!D44","v":75000},75000,{"$f":"ProjectData!B44","v":59.37},null,1263.2642748863063,{"$f":"X43/'Rates & Misc'!$C$4","v":0.6073385936953396},{"$f":"IF(C$13=\"Simple\",(M43*ProjectData!B$29)/'Default Data'!N43/'Rates & Misc'!C$4,(U43*ProjectData!B$29)/'Default Data'!V43/'Rates & Misc'!C$4)","v":3.0366929684766977E-2},{"$f":"IF(C$13=\"Simple\",Q43+Z43,Y43+Z43)*Calculations!D11","v":0},1,75000,0,null,null,75000,null,null,null,null,null,75000,null,0,0,null,null,0,0]
[null,"Field Crew",null,{"$f":"'Rates & Misc'!D28","v":30},50000,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D13)","v":0},null,"Field Crew",50000,null,50000,30,null,1666.6666666666667,{"$f":"P44/'Rates & Misc'!$C$4","v":0.80128205128205132},null,"Field Crew",{"$f":"ProjectData!D45","v":50000},50000,{"$f":"ProjectData!B45","v":30},null,1666.6666666666667,{"$f":"X44/'Rates & Misc'!$C$4","v":0.80128205128205132},{"$f":"IF(C$13=\"Simple\",(M44*ProjectData!B$29)/'Default Data'!N44/'Rates & Misc'!C$4,(U44*ProjectData!B$29)/'Default Data'!V44/'Rates & Misc'!C$4)","v":4.0064102564102561E-2},{"$f":"IF(C$13=\"Simple\",Q44+Z44,Y44+Z44)*Calculations!D12","v":0},1,50000,0,null,null,50000,null,null,null,null,null,50000,null,0,0,null,null,0,0]
[null,"Management/Administrative",null,{"$f":"'Rates & Misc'!D29","v":60},{"$f":"C45*90","v":0},null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D14)","v":0},null,"Management/Administrative",0,null,0,60,null,0,{"$f":"P45/'Rates & Misc'!$C$4","v":0},null,"Management/Administrative",{"$f":"ProjectData!D46","v":0},0,{"$f":"ProjectData!B46","v":60},null,0,{"$f":"X45/'Rates & Misc'!$C$4","v":0},{"$f":"IF(C$13=\"Simple\",(M45*ProjectData!B$29)/'Default Data'!N45/'Rates & Misc'!C$4,(U45*ProjectData!B$29)/'Default Data'!V45/'Rates & Misc'!C$4)","v":0},{"$f":"IF(C$13=\"Simple\",Q45+Z45,Y45+Z45)*Calculations!D13","v":0},1,0,0,null,null,0,null,null,null,null,null,0,null,0,0,null,null,0,0]
[null,"Exploration Equipment, Tests, Surveys",null,null,1000000,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D15)","v":0},null,"Exploration Equipment, Tests, Surveys",1000000,null,1000000,null,null,null,null,null,"Exploration Equipment, Tests, Surveys",{"$f":"ProjectData!D47","v":1000000},1000000,null,null,null,null,null,null,null,0,1000000,null,null,1000000,null,null,null,null,null,0,null,0,1000000,null,null,0,0]
[null,"Totals:",null,null,{"$f":"SUM(E35:E46)","v":2426980},null,null,null,null,null,null,null,{"$f":"SUM(M35:M46)","v":2426980}]
[]
[null,"1. Exploration  Drilling ",null,"Daily Rate","Cost per Well","Total Cost",null,null,null,"1. Exploration  Drilling Costs per well",null,"% of cost","Total Cost",null,null,null,null,null,"1. Exploration  Drilling Costs per well",null,null,null,null,null,null,null,null,"Labor Percentage","Labor","Materials","Services",null,"Total","Cost allocation (Materials & Other)",null,null,null,null,"ProServ","ConServ","Serv","Mat","Other",null,"ProServJob","ConJob"]
[null,"Geologist",null,{"$f":"'Rates & Misc'!G20","v":700},{"$f":"D50*'Default Data'!$K$24","v":27931.390540540538},{"$f":"E50*C$23","v":55862.781081081077},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D19)","v":1},null,"Geologist",{"$f":"K$68*L50","v":12277.730891739237},{"$f":"IF($C$25=\"low\",Y4,IF($C$25=\"medium\",Z4,AA4))","v":7.0896368209688214E-3},{"$f":"K50*(C$23)","v":24555.461783478473},{"$f":"'Rates & Misc'!H20","v":58.333333333333336},{"$f":"D50","v":700},{"$f":"M50/N50","v":420.95077343105953},{"$f":"P50/'Rates & Misc'!$C$4","v":0.20238017953416323},null,"Geologist",{"$f":"ProjectData!C51","v":27931.390540540538},{"$f":"ProjectData!D51","v":55862.781081081077},{"$f":"W50/'Rates & Misc'!I$20","v":58.333333333333336},{"$f":"ProjectData!B51","v":700},{"$f":"U50/V50","v":957.6476756756756},{"$f":"X50/'Rates & Misc'!$C$4","v":0.46040753638253634},{"$f":"IF(C$13=\"Simple\",(M50*ProjectData!B$29)/'Default Data'!N50/'Rates & Misc'!C$4,(U50*ProjectData!B$29)/'Default Data'!V50/'Rates & Misc'!C$4)","v":2.3020376819126821E-2},{"$f":"IF(C$13=\"Simple\",Q50+Z50,Y50+Z50)*Calculations!D18","v":0.48342791320166317},1,{"$f":"IF(C$13=\"Simple\",M50*AB50,U50*AB50)","v":55862.781081081077},{"$f":"IF($C$13=\"Simple\",M50-AC50,U50-AC50)","v":0},null,null,{"$f":"SUM(AC50:AF50)","v":55862.781081081077},null,null,null,null,null,{"$f":"AC50","v":55862.781081081077},null,{"$f":"AE50","v":0},{"$f":"AD50","v":0},null,null,{"$f":"IF(AM50>0,AA50,0)","v":0.48342791320166317},{"$f":"IF(AN50>0,AA50,0)","v":0}]
[null,"Mud Engineer(s)",null,{"$f":"'Rates & Misc'!G21","v":800},{"$f":"D51*'Default Data'!$K$24","v":31921.589189189188},{"$f":"E51*C$23","v":63843.178378378376},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D20)","v":0},null,"Mud Engineer(s)",{"$f":"K$68*L51","v":14031.692447701984},8.1024420811072247E-3,28063.384895403968,{"$f":"'Rates & Misc'!H21","v":66.666666666666671},{"$f":"D51","v":800},{"$f":"M51/N51","v":420.95077343105947},{"$f":"P51/'Rates & Misc'!$C$4","v":0.20238017953416321},null,"Mud Engineer(s)",{"$f":"ProjectData!C52","v":31921.589189189188},{"$f":"ProjectData!D52","v":63843.178378378376},{"$f":"W51/'Rates & Misc'!I$20","v":66.666666666666671},{"$f":"ProjectData!B52","v":800},{"$f":"U51/V51","v":957.6476756756756},{"$f":"X51/'Rates & Misc'!$C$4","v":0.46040753638253634},{"$f":"IF(C$13=\"Simple\",(M51*ProjectData!B$29)/'Default Data'!N51/'Rates & Misc'!C$4,(U51*ProjectData!B$29)/'Default Data'!V51/'Rates & Misc'!C$4)","v":2.3020376819126817E-2},{"$f":"IF(C$13=\"Simple\",Q51+Z51,Y51+Z51)*Calculations!D19","v":0},1,63843.178378378376,0,null,null,{"$f":"SUM(AC51:AF51)","v":63843.178378378376},null,null,null,null,null,{"$f":"AC51","v":63843.178378378376},null,{"$f":"AE51","v":0},{"$f":"AD51","v":0},null,null,{"$f":"IF(AM51>0,AA51,0)","v":0},{"$f":"IF(AN51>0,AA51,0)","v":0}]
[null,"Drilling Fluids - Mud",null,{"$f":"'Rates & Misc'!G22","v":5950},{"$f":"D52*'Default Data'!$K$24","v":237416.81959459459},474833.63918918918,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D21)","v":0},null,"Drilling Fluids - Mud (5950/day)",104360.7125797835,6.026191297823498E-2,208721.42515956701,null,{"$f":"D52","v":5950},null,null,null,"Drilling Fluids - Mud (5950/day)",{"$f":"ProjectData!C53","v":237416.81959459459},{"$f":"ProjectData!D53","v":474833.63918918918},null,{"$f":"ProjectData!B53","v":5950},null,null,null,{"$f":"IF(C$13=\"Simple\",Q52+Z52,Y52+Z52)*Calculations!D20","v":0},null,0,474833.63918918918,null,null,474833.63918918918,null,null,null,null,null,0,null,0,474833.63918918918,null,null,0,0]
[null,"Directional Engineer and Motorman",null,{"$f":"'Rates & Misc'!G23","v":2649.9999999999995},{"$f":"D53*(K$24*'Rates & Misc'!M$25)","v":63444.158513513496},126888.31702702699,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D22)","v":0},null,"Directional Engineer and Motorman",27887.98873980769,1.6103603636200607E-2,55775.97747961538,{"$f":"'Rates & Misc'!H23","v":55.208333333333321},{"$f":"D53","v":2649.9999999999995},{"$f":"M53/N53","v":1010.2818562345429},{"$f":"P53/'Rates & Misc'!$C$4","v":0.48571243088199179},null,"Directional Engineer and Motorman",{"$f":"ProjectData!C54","v":63444.158513513496},{"$f":"ProjectData!D54","v":126888.31702702699},{"$f":"W53/('Rates & Misc'!P23*'Rates & Misc'!P25)","v":55.208333333333321},{"$f":"ProjectData!B54","v":2649.9999999999995},{"$f":"U53/V53","v":2298.3544216216214},{"$f":"X53/'Rates & Misc'!$C$4","v":1.1049780873180872},{"$f":"IF(C$13=\"Simple\",(M53*ProjectData!B$29)/'Default Data'!N53/'Rates & Misc'!C$4,(U53*ProjectData!B$29)/'Default Data'!V53/'Rates & Misc'!C$4)","v":5.5248904365904364E-2},{"$f":"IF(C$13=\"Simple\",Q53+Z53,Y53+Z53)*Calculations!D21","v":0},1,126888.31702702699,0,null,null,126888.31702702699,null,null,null,null,null,null,{"$f":"AC53","v":126888.31702702699},0,0,null,null,0,0]
[null,"Direction Tools and Services",null,{"$f":"'Rates & Misc'!G24","v":7858},{"$f":"D54*(K$24*'Rates & Misc'!M$25)","v":188129.88588648647},376259.77177297295,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D23)","v":0},null,"Direction Tools and Services",83663.966219423062,4.8310810908601821E-2,167327.93243884612,null,null,null,{"$f":"P54/'Rates & Misc'!$C$4","v":0},null,"Direction Tools and Services",{"$f":"ProjectData!C55","v":188129.88588648647},{"$f":"ProjectData!D55","v":376259.77177297295},null,null,null,{"$f":"X54/'Rates & Misc'!$C$4","v":0},null,{"$f":"IF(C$13=\"Simple\",Q54+Z54,Y54+Z54)*Calculations!D22","v":0},null,0,376259.77177297295,null,null,376259.77177297295,null,null,null,null,null,0,null,0,376259.77177297295,null,null,0,0]
[null,"Drilling Engineering",null,{"$f":"'Rates & Misc'!G25","v":1400},{"$f":"D55*'Default Data'!K23","v":65720.91891891892},131441.83783783784,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D24)","v":0},null,"Drilling Engineering",28888.778568798203,1.6681498402279581E-2,57777.557137596406,{"$f":"'Rates & Misc'!H25","v":58.333333333333336},{"$f":"D55","v":1400},{"$f":"M55/N55","v":990.47240807308117},{"$f":"P55/'Rates & Misc'!$C$4","v":0.47618865772744284},null,"Drilling Engineering",{"$f":"ProjectData!C56","v":65720.91891891892},{"$f":"ProjectData!D56","v":131441.83783783784},{"$f":"W55/'Rates & Misc'!I$25","v":58.333333333333336},{"$f":"ProjectData!B56","v":1400},{"$f":"U55/V55","v":2253.2886486486486},{"$f":"X55/'Rates & Misc'!$C$4","v":1.0833118503118504},{"$f":"IF(C$13=\"Simple\",(M55*ProjectData!B$29)/'Default Data'!N55/'Rates & Misc'!C$4,(U55*ProjectData!B$29)/'Default Data'!V55/'Rates & Misc'!C$4)","v":5.4165592515592519E-2},{"$f":"IF(C$13=\"Simple\",Q55+Z55,Y55+Z55)*Calculations!D23","v":0},1,131441.83783783784,0,null,null,131441.83783783784,null,null,null,null,null,131441.83783783784,null,0,0,null,null,0,0]
[null,"Drill Rig Rate",null,{"$f":"'Rates & Misc'!G26","v":15000},{"$f":"D56*'Default Data'!K$24","v":598529.79729729728},1197059.5945945946,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D25)","v":0},null,"Drill Rig Rate",280633.84895403963,0.16204884162214447,561267.69790807925,null,{"$f":"D56","v":15000},null,null,null,"Drill Rig Rate",{"$f":"ProjectData!C57","v":598529.79729729728},{"$f":"ProjectData!D57","v":1197059.5945945946},null,{"$f":"ProjectData!B57","v":15000},null,null,null,{"$f":"IF(C$13=\"Simple\",Q56+Z56,Y56+Z56)*Calculations!D24","v":0},null,0,{"$f":"IF($C$13=\"Simple\",(M56-AC56-AC57-AF57)*AH56,(U56-AC56-AC57-AF57)*AH56)","v":506595.62043243239},{"$f":"AD56","v":506595.62043243239},null,1013191.2408648648,0.5,"Material and services split",null,null,null,0,{"$f":"AE56+AD56","v":1013191.2408648648},null,null,null,null,0,0]
[null," Drill Hands - labor",null,{"$f":"'Rates & Misc'!C51","v":2304},{"$f":"D57*'Default Data'!K$24","v":91934.176864864858},183868.35372972972,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D26)","v":0},null,"Drill Hands - labor",0,0,{"$f":"((O57*6)/O56)*M56","v":517264.31039208581},{"$f":"O57/('Rates & Misc'!$C$47*'Rates & Misc'!$C$48*'Rates & Misc'!$C$49)","v":16},{"$f":"D57","v":2304},{"$f":"'Rates & Misc'!C47*'Rates & Misc'!C48*'Rates & Misc'!C49*K24*C23","v":11491.772108108107},{"$f":"P57/'Rates & Misc'!$C$4","v":5.5248904365904359},null,"Drill Hands - labor",{"$f":"ProjectData!C58","v":91934.176864864858},{"$f":"ProjectData!D58","v":183868.35372972972},{"$f":"W57/('Rates & Misc'!$C$47*'Rates & Misc'!$C$48*'Rates & Misc'!$C$49)","v":16},{"$f":"ProjectData!B58","v":2304},{"$f":"U57/V57","v":11491.772108108107},{"$f":"X57/'Rates & Misc'!$C$4","v":5.5248904365904359},{"$f":"IF(C$13=\"Simple\",(M57*ProjectData!B$29)/'Default Data'!N57/'Rates & Misc'!C$4,(U57*ProjectData!B$29)/'Default Data'!V57/'Rates & Misc'!C$4)","v":0.27624452182952181},{"$f":"IF(C$13=\"Simple\",Q57+Z57,Y57+Z57)*Calculations!D25","v":0},1,183868.35372972972,{"$f":"IF($C$13=\"Simple\",M57-AC57,U57-AC57)","v":0},null,null,183868.35372972972,null,null,null,null,null,null,{"$f":"AC57","v":183868.35372972972},0,0,null,null,0,0]
[null,"Management/Administrative",null,null,5000,10000,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D27)","v":0},null,"Management/Administrative",1648.3780418019644,9.5183725421922984E-4,{"$f":"K58*(C$23)","v":3296.7560836039288},{"$f":"'Rates & Misc'!H28","v":60},null,{"$f":"K58/N58*C23","v":54.945934726732148},{"$f":"P58/'Rates & Misc'!$C$4","v":2.6416314772467378E-2},null,"Management/Administrative",{"$f":"ProjectData!C59","v":5000},{"$f":"ProjectData!D59","v":10000},{"$f":"ProjectData!B192*ProjectData!B$190","v":60},null,{"$f":"U58/V58","v":166.66666666666666},{"$f":"X58/'Rates & Misc'!$C$4","v":8.0128205128205121E-2},{"$f":"IF(C$13=\"Simple\",(M58*ProjectData!B$29)/'Default Data'!N58/'Rates & Misc'!C$4,(U58*ProjectData!B$29)/'Default Data'!V58/'Rates & Misc'!C$4)","v":4.0064102564102569E-3},{"$f":"IF(C$13=\"Simple\",Q58+Z58,Y58+Z58)*Calculations!D26","v":0},1,10000,{"$f":"IF($C$13=\"Simple\",M58-AC58,U58-AC58)","v":0},null,null,10000,null,null,null,null,null,10000,null,0,0,null,null,0,0]
[null,"Site Construction",null,null,{"$f":"125000","v":125000},250000,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D28)","v":1},null,"Site Construction",41209.451045049114,2.3795931355480748E-2,82418.902090098229,{"$f":"'Rates & Misc'!H29","v":20.549999999999997},null,{"$f":"(K59*AB59)/N59*C23","v":641.70434717351429},{"$f":"P59/'Rates & Misc'!$C$4","v":0.30851170537188188},null,"Site Construction",{"$f":"ProjectData!C60","v":125000},{"$f":"ProjectData!D60","v":250000},{"$f":"ProjectData!B193*ProjectData!B$190","v":20.549999999999997},null,{"$f":"(U59*AB59)/V59","v":1946.4720194647205},{"$f":"X59/'Rates & Misc'!$C$4","v":0.93580385551188483},{"$f":"IF(C$13=\"Simple\",(M59*ProjectData!B$29)/'Default Data'!N59/'Rates & Misc'!C$4,(U59*ProjectData!B$29)/'Default Data'!V59/'Rates & Misc'!C$4)","v":0.29243870484746404},{"$f":"IF(C$13=\"Simple\",Q59+Z59,Y59+Z59)*Calculations!D27","v":1.228242560359349},{"$f":"C$110","v":0.16},40000,{"$f":"IF($C$13=\"Simple\",M59-AC59,U59-AC59)","v":210000},null,null,250000,null,null,null,null,null,null,{"$f":"AC59","v":40000},0,210000,null,null,0,1.228242560359349]
[null,"Cement and Casing",null,{"$f":"(0.0000000144*G15^4)-(0.000149*G15^3)+(0.636*G15^2-406*G15)","v":978103.12500000023},{"$f":"D60","v":978103.12500000023},1956206.2500000005,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D29)","v":1},null,"Material Costs - Cement and Casing",543766.94842963223,0.31399207342183966,1087533.8968592645,{"$f":"'Rates & Misc'!H30","v":25.305},null,{"$f":"K60*AB60/N60*C23","v":6876.3257655594671},{"$f":"P60/'Rates & Misc'!$C$4","v":3.305925848826667},null,"Material Costs - Cement and Casing",{"$f":"ProjectData!C61","v":978103.12500000023},{"$f":"ProjectData!D61","v":1956206.2500000005},{"$f":"ProjectData!B194*ProjectData!B$190","v":25.305},null,{"$f":"(U60*AB60)/V60","v":12368.820391227033},{"$f":"X60/'Rates & Misc'!$C$4","v":5.9465482650129964},{"$f":"IF(C$13=\"Simple\",(M60*ProjectData!B$29)/'Default Data'!N60/'Rates & Misc'!C$4,(U60*ProjectData!B$29)/'Default Data'!V60/'Rates & Misc'!C$4)","v":1.8582963328165616},{"$f":"IF(C$13=\"Simple\",Q60+Z60,Y60+Z60)*Calculations!D28","v":7.8048445978295575},{"$f":"C$110","v":0.16},312993.00000000006,{"$f":"IF($C$13=\"Simple\",M60-AC60,U60-AC60)","v":1643213.2500000005},null,null,1956206.2500000005,null,null,null,null,null,null,{"$f":"AC60","v":312993.00000000006},0,1643213.2500000005,null,null,0,7.8048445978295575]
[null,"Drilling Tools",null,null,{"$f":"125000","v":125000},250000,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D30)","v":0},null,"Drilling Tools",41209.451045049114,{"$f":"IF($C$25=\"low\",Y15,IF($C$25=\"medium\",Z15,AA15))","v":2.3795931355480748E-2},82418.902090098229,null,null,null,null,null,"Drilling Tools",{"$f":"ProjectData!C62","v":125000},{"$f":"ProjectData!D62","v":250000},null,null,null,null,null,{"$f":"IF(C$13=\"Simple\",Q61+Z61,Y61+Z61)*Calculations!D29","v":0},null,0,{"$f":"IF($C$13=\"Simple\",M61-AC61,U61-AC61)","v":250000},null,null,250000,null,null,null,null,null,0,null,0,250000,null,null,0,0]
[null,"Outside Services",null,null,225000,450000,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D31)","v":0},null,"Outside Services",74177.011881088401,4.2832676439865346E-2,148354.0237621768,{"$f":"'Rates & Misc'!H31","v":50},null,{"$f":"K62/N62*C23","v":2967.0804752435361},{"$f":"P62/'Rates & Misc'!$C$4","v":1.4264809977132384},null,"Outside Services",{"$f":"ProjectData!C63","v":225000},{"$f":"ProjectData!D63","v":450000},{"$f":"ProjectData!B195*ProjectData!B$190","v":75},null,{"$f":"U62/V62","v":6000},{"$f":"X62/'Rates & Misc'!$C$4","v":2.8846153846153846},null,{"$f":"IF(C$13=\"Simple\",Q62+Z62,Y62+Z62)*Calculations!D30","v":0},null,0,null,{"$f":"IF($C$13=\"Simple\",M62-AC62,U62-AC62)","v":450000},null,450000,null,null,null,null,null,0,null,450000,0,null,null,0,0]
[null,"Move Services and equipment",null,null,250000,500000,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D32)","v":1},null,"Move Services and equipment",82418.902090098229,4.7591862710961497E-2,164837.80418019646,{"$f":"'Rates & Misc'!H32","v":20.549999999999997},null,null,null,null,"Move Services and equipment",{"$f":"ProjectData!C64","v":250000},{"$f":"ProjectData!D64","v":500000},{"$f":"ProjectData!B196*ProjectData!B$190","v":20.549999999999997},null,null,null,null,{"$f":"IF(C$13=\"Simple\",Q63+Z63,Y63+Z63)*Calculations!D31","v":0},null,0,{"$f":"IF($C$13=\"Simple\",(M63-AC63)*AH63,(U63-AC63)*AH63)","v":250000},{"$f":"AD63","v":250000},null,500000,{"$f":"AH56","v":0.5},null,null,null,null,0,null,250000,250000,null,null,0,0]
[null,"Location Maintenance",null,null,50000,100000,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D33)","v":1},null,"Location Maintenance",16483.780418019644,9.5183725421922986E-3,32967.560836039287,{"$f":"'Rates & Misc'!H33","v":20.549999999999997},null,{"$f":"(K64*AB64)/N64*C23","v":802.13043396689272},{"$f":"P64/'Rates & Misc'!$C$4","v":0.38563963171485227},null,"Location Maintenance",{"$f":"ProjectData!C65","v":50000},{"$f":"ProjectData!D65","v":100000},{"$f":"ProjectData!B197*ProjectData!B$190","v":20.549999999999997},null,{"$f":"(U64*AB64)/V64","v":2433.0900243309006},{"$f":"X64/'Rates & Misc'!$C$4","v":1.1697548193898561},{"$f":"IF(C$13=\"Simple\",(M64*ProjectData!B$29)/'Default Data'!N64/'Rates & Misc'!C$4,(U64*ProjectData!B$29)/'Default Data'!V64/'Rates & Misc'!C$4)","v":0.1169754819389856},{"$f":"IF(C$13=\"Simple\",Q64+Z64,Y64+Z64)*Calculations!D32","v":1.2867303013288418},0.5,50000,{"$f":"IF($C$13=\"Simple\",M64-AC64,U64-AC64)","v":50000},null,null,100000,null,null,null,null,null,null,null,{"$f":"AE64+AC64","v":50000},50000,null,null,0,0]
[null,"Fuel",null,null,125000,250000,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D34)","v":1},null,"Fuel",41209.451045049114,2.3795931355480748E-2,82418.902090098229,{"$f":"'Rates & Misc'!H34","v":26.880000000000003},null,{"$f":"(K65*AB65/N65)*C23","v":490.58870291725134},{"$f":"P65/'Rates & Misc'!$C$4","v":0.23585995332560161},null,"Fuel",{"$f":"ProjectData!C66","v":125000},{"$f":"ProjectData!D66","v":250000},{"$f":"ProjectData!B198*ProjectData!B$190","v":26.880000000000003},null,{"$f":"(U65*AB65)/V65","v":1488.0952380952378},{"$f":"X65/'Rates & Misc'!$C$4","v":0.71543040293040283},null,{"$f":"IF(C$13=\"Simple\",Q65+Z65,Y65+Z65)*Calculations!D33","v":0.71543040293040283},{"$f":"C$110","v":0.16},40000,{"$f":"IF($C$13=\"Simple\",M65-AC65,U65-AC65)","v":210000},null,null,250000,null,null,null,null,null,null,{"$f":"AC65","v":40000},0,210000,null,null,0,0.71543040293040283]
[null,"Camp",null,null,25000,50000,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D35)","v":1},null,"Camp",8241.8902090098218,4.7591862710961493E-3,16483.780418019644,{"$f":"'Rates & Misc'!H35","v":20.549999999999997},null,{"$f":"K66*AB66/N66*C23","v":128.34086943470282},{"$f":"P66/'Rates & Misc'!$C$4","v":6.170234107437636E-2},null,"Camp",{"$f":"ProjectData!C67","v":25000},{"$f":"ProjectData!D67","v":50000},{"$f":"ProjectData!B199*ProjectData!B$190","v":20.549999999999997},null,{"$f":"(U66*AB66)/V66","v":389.2944038929441},{"$f":"X66/'Rates & Misc'!$C$4","v":0.18716077110237697},{"$f":"IF(C$13=\"Simple\",(M66*ProjectData!B$29)/'Default Data'!N66/'Rates & Misc'!C$4,(U66*ProjectData!B$29)/'Default Data'!V66/'Rates & Misc'!C$4)","v":5.8487740969492802E-2},{"$f":"IF(C$13=\"Simple\",Q66+Z66,Y66+Z66)*Calculations!D34","v":0.24564851207186977},{"$f":"C$110","v":0.16},8000,{"$f":"IF($C$13=\"Simple\",M66-AC66,U66-AC66)","v":42000},null,null,50000,null,null,null,null,null,null,{"$f":"AC66","v":8000},0,42000,null,null,0,0.24564851207186977]
[null,"Other Unallocated Costs",null,null,null,0,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D36)","v":0},null,"Other Unallocated Costs",329675.60836039291,{"$f":"1-SUM(L50:L66)","v":0.19036745084384599},659351.21672078583,null,null,null,null,null,"Other Unallocated Costs",{"$f":"ProjectData!C68","v":0},{"$f":"ProjectData!D68","v":0},null,null,null,null,null,null,null,0,null,{"$f":"IF($C$13=\"Simple\",M67-AC67,U67-AC67)","v":0},null,0,null,null,null,null,null,0,null,0,0,null,null,0,0]
[null,"Total:",null,null,{"$f":"SUM(E50:E67)-E57","v":3121197.6849405407},{"$f":"SUM(F50:F67)-F57","v":6242395.3698810814},null,null,null,null,{"$f":"K$16*L68*ProjectData!B24","v":1731785.590966484},{"$f":"SUM(L50:L67)","v":1},3463571.1819329681,null,null,null,null,null,{"$f":"CONCATENATE(\"# of Exploration Wells =  \",ProjectData!B23)","v":"# of Exploration Wells =  2"},null,{"$f":"SUM(U50:U67)","v":6426263.7236108109}]
[]
[null,"2.  Production Drilling",null,"Daily Rate","Cost per Well","Total Cost",null,null,null,"2.  Production Drilling Costs per well","Cost","% of cost",null,"Wage ($/hr)","Daily rate","Total Man hours","Jobs/year",null,"2.  Production Drilling Costs per well","Cost",null,"Wage ($/hr)","Daily rate","Total Man hours","Jobs/year",null,null,null,"Labor","Materials","Services/Other Overhead",null,"Total","Cost allocation (Materials & Other)",null,null,null,null,"ProServ","ConServ","Serv","Mat"]
[null,"Geologist",null,{"$f":"'Rates & Misc'!G20","v":700},{"$f":"D71*'Default Data'!$K$24","v":27931.390540540538},{"$f":"E71*(G$22+G$23)","v":78095.191786368247},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D40)","v":1},null,"Geologist",{"$f":"K$16*L71","v":24555.461783478473},{"$f":"IF($C$25=\"low\",Y4,IF($C$25=\"medium\",Z4,AA4))","v":7.0896368209688214E-3},{"$f":"K71*(G$22+G$23)","v":68656.212965846702},{"$f":"'Rates & Misc'!H20","v":58.333333333333336},{"$f":"D71","v":700},{"$f":"M71/N71","v":1176.9636508430863},{"$f":"P71/'Rates & Misc'!$C$4","v":0.56584790905917615},null,"Geologist",{"$f":"ProjectData!C72","v":27931.390540540538},{"$f":"ProjectData!D72","v":78095.191786368247},{"$f":"W71/'Rates & Misc'!I$20","v":58.333333333333336},{"$f":"ProjectData!B72","v":700},{"$f":"U71/V71","v":1338.7747163377412},{"$f":"X71/'Rates & Misc'!$C$4","v":0.64364169054699094},{"$f":"IF(C$13=\"Simple\",(M71*ProjectData!B$29)/'Default Data'!N71/'Rates & Misc'!C$4,(U71*ProjectData!B$29)/'Default Data'!V71/'Rates & Misc'!C$4)","v":3.2182084527349553E-2},{"$f":"IF(C$13=\"Simple\",Q71+Z71,Y71+Z71)*Calculations!D39","v":0.67582377507434055},1,{"$f":"IF(C$13=\"Simple\",M71*AB71,U71*AB71)","v":78095.191786368247},{"$f":"IF($C$13=\"Simple\",M71-AC71,U71-AC71)","v":0},null,null,{"$f":"SUM(AC71:AF71)","v":78095.191786368247},null,null,null,null,null,{"$f":"AC71","v":78095.191786368247},null,{"$f":"AE71","v":0},{"$f":"AD71","v":0},null,null,{"$f":"IF(AM71>0,AA71,0)","v":0.67582377507434055},{"$f":"IF(AN71>0,AA71,0)","v":0}]
[null,"Mud Engineer(s)",null,{"$f":"'Rates & Misc'!G21","v":800},{"$f":"D72*'Default Data'!$K$24","v":31921.589189189188},89251.647755849423,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D41)","v":0},null,"Mud Engineer(s)",28063.384895403968,8.1024420811072247E-3,{"$f":"K72*(G$22+G$23)","v":78464.243389539086},{"$f":"'Rates & Misc'!H21","v":66.666666666666671},{"$f":"D72","v":800},{"$f":"M72/N72","v":1176.9636508430863},{"$f":"P72/'Rates & Misc'!$C$4","v":0.56584790905917615},null,"Mud Engineer(s)",{"$f":"ProjectData!C73","v":31921.589189189188},{"$f":"ProjectData!D73","v":89251.647755849423},{"$f":"W72/'Rates & Misc'!I$20","v":66.666666666666671},{"$f":"ProjectData!B73","v":800},{"$f":"U72/V72","v":1338.7747163377412},{"$f":"X72/'Rates & Misc'!$C$4","v":0.64364169054699094},{"$f":"IF(C$13=\"Simple\",(M72*ProjectData!B$29)/'Default Data'!N72/'Rates & Misc'!C$4,(U72*ProjectData!B$29)/'Default Data'!V72/'Rates & Misc'!C$4)","v":3.2182084527349546E-2},{"$f":"IF(C$13=\"Simple\",Q72+Z72,Y72+Z72)*Calculations!D40","v":0},1,89251.647755849423,0,null,null,{"$f":"SUM(AC72:AF72)","v":89251.647755849423},null,null,null,null,null,{"$f":"AC72","v":89251.647755849423},null,0,0,null,null,0,0]
[null,"Drilling Fluids - Mud",null,{"$f":"'Rates & Misc'!G22","v":5950},{"$f":"D73*'Default Data'!$K$24","v":237416.81959459459},663809.13018413016,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D42)","v":0},null,"Drilling Fluids - Mud",208721.42515956701,6.026191297823498E-2,583577.810209697,null,5950,null,null,null,"Drilling Fluids - Mud",{"$f":"ProjectData!C74","v":237416.81959459459},{"$f":"ProjectData!D74","v":663809.13018413016},null,{"$f":"ProjectData!B74","v":5950},null,null,null,{"$f":"IF(C$13=\"Simple\",Q73+Z73,Y73+Z73)*Calculations!D41","v":0},null,0,663809.13018413016,null,null,663809.13018413016,null,null,null,null,null,{"$f":"AC73","v":0},null,0,663809.13018413016,null,null,0,0]
[null,"Directional Engineer and Motorman",null,{"$f":"'Rates & Misc'!G23","v":2649.9999999999995},{"$f":"D74*(K$24*'Rates & Misc'!M$25)","v":63444.158513513496},177387.64991475068,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D43)","v":0},null,"Directional Engineer and Motorman",55775.97747961538,1.6103603636200607E-2,155947.68373670892,{"$f":"'Rates & Misc'!H23","v":55.208333333333321},2649.9999999999995,{"$f":"M74/N74","v":2824.7127620234073},{"$f":"P74/'Rates & Misc'!$C$4","v":1.3580349817420228},null,"Directional Engineer and Motorman",{"$f":"ProjectData!C75","v":63444.158513513496},{"$f":"ProjectData!D75","v":177387.64991475068},{"$f":"W74/('Rates & Misc'!P23*'Rates & Misc'!P25)","v":55.208333333333321},{"$f":"ProjectData!B75","v":2649.9999999999995},{"$f":"U74/V74","v":3213.0593192105789},{"$f":"X74/'Rates & Misc'!$C$4","v":1.5447400573127783},{"$f":"IF(C$13=\"Simple\",(M74*ProjectData!B$29)/'Default Data'!N74/'Rates & Misc'!C$4,(U74*ProjectData!B$29)/'Default Data'!V74/'Rates & Misc'!C$4)","v":7.7237002865638935E-2},{"$f":"IF(C$13=\"Simple\",Q74+Z74,Y74+Z74)*Calculations!D42","v":0},1,177387.64991475068,0,null,null,177387.64991475068,null,null,null,null,null,null,{"$f":"AC74","v":177387.64991475068},0,0,null,null,0,0]
[null,"Direction Tools and Services",null,{"$f":"'Rates & Misc'!G24","v":7858},{"$f":"D75*(K$24*'Rates & Misc'!M$25)","v":188129.88588648647},526004.58604909852,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D44)","v":0},null,"Direction Tools and Services",167327.93243884612,4.8310810908601821E-2,467843.05121012672,null,7858,null,null,null,"Direction Tools and Services",{"$f":"ProjectData!C76","v":188129.88588648647},{"$f":"ProjectData!D76","v":526004.58604909852},null,null,null,null,null,{"$f":"IF(C$13=\"Simple\",Q75+Z75,Y75+Z75)*Calculations!D43","v":0},null,0,526004.58604909852,null,null,526004.58604909852,null,null,null,null,null,{"$f":"AC75","v":0},null,0,526004.58604909852,null,null,0,0]
[null,"Drilling Engineering",null,{"$f":"'Rates & Misc'!G25","v":1400},{"$f":"D76*'Default Data'!K23","v":65720.91891891892},183753.39243851352,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D45)","v":0},null,"Drilling Engineering",57777.557137596406,1.6681498402279581E-2,161544.03050787459,{"$f":"'Rates & Misc'!H25","v":58.333333333333336},1400,{"$f":"M76/N76","v":2769.3262372778499},{"$f":"P76/'Rates & Misc'!$C$4","v":1.3314068448451202},null,"Drilling Engineering",{"$f":"ProjectData!C77","v":65720.91891891892},{"$f":"ProjectData!D77","v":183753.39243851352},{"$f":"W76/'Rates & Misc'!I$25","v":58.333333333333336},{"$f":"ProjectData!B77","v":1400},{"$f":"U76/V76","v":3150.0581560888031},{"$f":"X76/'Rates & Misc'!$C$4","v":1.5144510365811554},{"$f":"IF(C$13=\"Simple\",(M76*ProjectData!B$29)/'Default Data'!N76/'Rates & Misc'!C$4,(U76*ProjectData!B$29)/'Default Data'!V76/'Rates & Misc'!C$4)","v":7.5722551829057766E-2},{"$f":"IF(C$13=\"Simple\",Q76+Z76,Y76+Z76)*Calculations!D44","v":0},1,183753.39243851352,0,null,null,183753.39243851352,null,null,null,null,null,{"$f":"AC76","v":183753.39243851352},null,0,0,null,null,0,0]
[null,"Drill Rig Rate",null,{"$f":"'Rates & Misc'!G26","v":15000},{"$f":"D77*'Default Data'!K$24","v":598529.79729729728},1673468.3954221767,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D46)","v":0},null,"Drill Rig Rate",561267.69790807925,0.16204884162214447,1569284.8677907814,null,15000,null,null,null,"Drill Rig Rate",{"$f":"ProjectData!C78","v":598529.79729729728},{"$f":"ProjectData!D78","v":1673468.3954221767},null,{"$f":"ProjectData!B78","v":15000},null,null,null,{"$f":"IF(C$13=\"Simple\",Q77+Z77,Y77+Z77)*Calculations!D45","v":0},null,0,{"$f":"IF($C$13=\"Simple\",(M77-AC77-AC78-AF78)*AH77,(U77-AC77-AC78-AF78)*AH77)","v":708211.82494266517},{"$f":"AD77","v":708211.82494266517},null,1416423.6498853303,0.5,null,null,null,null,{"$f":"AC77","v":0},{"$f":"AE77+AD77","v":1416423.6498853303},null,null,null,null,0,0]
[null," Drill Hands - labor",null,{"$f":"'Rates & Misc'!C51","v":2304},{"$f":"D78*'Default Data'!K$24","v":91934.176864864858},257044.74553684634,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D47)","v":0},null,"Drill Hands - labor",0,0,{"$f":"(O78/O77)*M77","v":241042.155692664},{"$f":"O78/('Rates & Misc'!$C$47*'Rates & Misc'!$C$48*'Rates & Misc'!$C$49)","v":16},2304,{"$f":"'Rates & Misc'!C47*'Rates & Misc'!C48*'Rates & Misc'!C49*K24*(G22+G23)","v":16065.296596052896},{"$f":"P78/'Rates & Misc'!$C$4","v":7.7237002865638926},null,"Drill Hands - labor",{"$f":"ProjectData!C79","v":91934.176864864858},{"$f":"ProjectData!D79","v":257044.74553684634},{"$f":"W78/('Rates & Misc'!C$47*'Rates & Misc'!C$48*'Rates & Misc'!C$49)","v":16},{"$f":"ProjectData!B79","v":2304},{"$f":"U78/V78","v":16065.296596052896},{"$f":"X78/'Rates & Misc'!$C$4","v":7.7237002865638926},{"$f":"IF(C$13=\"Simple\",(M78*ProjectData!B$29)/'Default Data'!N78/'Rates & Misc'!C$4,(U78*ProjectData!B$29)/'Default Data'!V78/'Rates & Misc'!C$4)","v":0.38618501432819463},{"$f":"IF(C$13=\"Simple\",Q78+Z78,Y78+Z78)*Calculations!D46","v":0},1,257044.74553684634,{"$f":"IF($C$13=\"Simple\",M78-AC78,U78-AC78)","v":0},null,null,257044.74553684634,null,null,null,null,null,null,{"$f":"AC78","v":257044.74553684634},{"$f":"AE78","v":0},{"$f":"AD78","v":0},null,null,0,0]
[null,"Management/Administrative",null,null,5000,13979.82525664419,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D48)","v":0},null,"Management/Administrative",3296.7560836039288,9.5183725421922984E-4,9217.6147925123169,{"$f":"N58","v":60},null,{"$f":"K79/N79*(G22+G23)","v":153.62691320853864},{"$f":"P79/'Rates & Misc'!$C$4","v":7.3859092888720501E-2},null,"Management/Administrative",{"$f":"ProjectData!C80","v":5000},{"$f":"ProjectData!D80","v":13979.82525664419},{"$f":"V58","v":60},null,{"$f":"U79/V79","v":232.99708761073649},{"$f":"X79/'Rates & Misc'!$C$4","v":0.11201783058208485},{"$f":"IF(C$13=\"Simple\",(M79*ProjectData!B$29)/'Default Data'!N79/'Rates & Misc'!C$4,(U79*ProjectData!B$29)/'Default Data'!V79/'Rates & Misc'!C$4)","v":5.6008915291042424E-3},{"$f":"IF(C$13=\"Simple\",Q79+Z79,Y79+Z79)*Calculations!D47","v":0},1,13979.82525664419,{"$f":"IF($C$13=\"Simple\",M79-AC79,U79-AC79)","v":0},null,null,13979.82525664419,null,null,null,null,null,{"$f":"AC79","v":13979.82525664419},null,0,0,null,null,0,0]
[null,"Site Construction",null,null,{"$f":"125000","v":125000},349495.63141610473,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D49)","v":1},null,"Site Construction",82418.902090098229,2.3795931355480748E-2,230440.36981280797,{"$f":"N59","v":20.549999999999997},null,{"$f":"(K80*AB80)/N80*(G22+G23)","v":1794.1829279829333},{"$f":"P80/'Rates & Misc'!$C$4","v":0.86258794614564105},null,"Site Construction",{"$f":"ProjectData!C81","v":125000},{"$f":"ProjectData!D81","v":349495.63141610473},{"$f":"V59","v":20.549999999999997},null,{"$f":"(U80*AB80)/V80","v":2721.1338699064122},{"$f":"X80/'Rates & Misc'!$C$4","v":1.3082374374550059},{"$f":"IF(C$13=\"Simple\",(M80*ProjectData!B$29)/'Default Data'!N80/'Rates & Misc'!C$4,(U80*ProjectData!B$29)/'Default Data'!V80/'Rates & Misc'!C$4)","v":0.40882419920468926},{"$f":"IF(C$13=\"Simple\",Q80+Z80,Y80+Z80)*Calculations!D48","v":1.7170616366596951},{"$f":"C$110","v":0.16},55919.301026576759,{"$f":"IF($C$13=\"Simple\",M80-AC80,U80-AC80)","v":293576.33038952795},null,null,349495.63141610473,null,null,null,null,null,null,{"$f":"AC80","v":55919.301026576759},0,293576.33038952795,null,null,0,1.7170616366596951]
[null,"Material Costs - (Cement and Casing)",null,null,{"$f":"(0.0000000144*G15^4)-(0.000149*G15^3)+(0.636*G15^2-406*G15)","v":978103.12500000023},2734742.1540955226,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D50)","v":1},null,"Material Costs - (Cement and Casing)",1087533.8968592645,0.31399207342183966,3040706.7677539643,25.305,null,{"$f":"K81*AB81/N81*(G22+G23)","v":19225.966522056286},{"$f":"P81/'Rates & Misc'!$C$4","v":9.2432531356039842},null,"Material Costs - (Cement and Casing)",{"$f":"ProjectData!C82","v":978103.12500000023},{"$f":"ProjectData!D82","v":2734742.1540955226},25.305,null,{"$f":"(U81*AB81)/V81","v":17291.394770017137},{"$f":"X81/'Rates & Misc'!$C$4","v":8.3131705625082386},{"$f":"IF(C$13=\"Simple\",(M81*ProjectData!B$29)/'Default Data'!N81/'Rates & Misc'!C$4,(U81*ProjectData!B$29)/'Default Data'!V81/'Rates & Misc'!C$4)","v":2.5978658007838242},{"$f":"IF(C$13=\"Simple\",Q81+Z81,Y81+Z81)*Calculations!D49","v":10.911036363292062},{"$f":"C$110","v":0.16},437558.74465528363,{"$f":"IF($C$13=\"Simple\",M81-AC81,U81-AC81)","v":2297183.409440239},null,null,2734742.1540955226,null,null,null,null,null,null,{"$f":"AC81","v":437558.74465528363},0,2297183.409440239,null,null,0,10.911036363292062]
[null,"Drilling Tools",null,null,{"$f":"125000","v":125000},349495.63141610473,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D51)","v":0},null,"Drilling Tools",82418.902090098229,{"$f":"IF($C$25=\"low\",Y15,IF($C$25=\"medium\",Z15,AA15))","v":2.3795931355480748E-2},230440.36981280797,null,null,null,null,null,"Drilling Tools",{"$f":"ProjectData!C83","v":125000},{"$f":"ProjectData!D83","v":349495.63141610473},0,null,null,null,null,{"$f":"IF(C$13=\"Simple\",Q82+Z82,Y82+Z82)*Calculations!D50","v":0},null,0,{"$f":"IF($C$13=\"Simple\",M82-AC82,U82-AC82)","v":349495.63141610473},null,null,349495.63141610473,null,null,null,null,null,{"$f":"AC82","v":0},null,0,349495.63141610473,null,null,0,0]
[null,"Outside Services",null,null,225000,629092.13654898852,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D52)","v":0},null,"Outside Services",148354.0237621768,4.2832676439865346E-2,414792.66566305427,50,null,{"$f":"K83/N83*(G22+G23)","v":8295.8533132610864},{"$f":"P83/'Rates & Misc'!$C$4","v":3.9883910159909068},null,"Outside Services",{"$f":"ProjectData!C84","v":225000},{"$f":"ProjectData!D84","v":629092.13654898852},75,null,{"$f":"U83/V83","v":8387.8951539865138},{"$f":"X83/'Rates & Misc'!$C$4","v":4.0326419009550545},{"$f":"IF(C$13=\"Simple\",(M83*ProjectData!B$29)/'Default Data'!N83/'Rates & Misc'!C$4,(U83*ProjectData!B$29)/'Default Data'!V83/'Rates & Misc'!C$4)","v":0.20163209504775276},{"$f":"IF(C$13=\"Simple\",Q83+Z83,Y83+Z83)*Calculations!D51","v":0},1,629092.13654898852,null,{"$f":"IF($C$13=\"Simple\",M83-AC83,U83-AC83)","v":0},null,629092.13654898852,null,null,null,null,null,{"$f":"AC83","v":629092.13654898852},null,0,0,null,null,0,0]
[null,"Move Services and equipment",null,null,250000,698991.26283220947,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D53)","v":1},null,"Move Services and equipment",164837.80418019646,4.7591862710961497E-2,460880.73962561594,20.549999999999997,null,null,null,null,"Move Services and equipment",{"$f":"ProjectData!C85","v":250000},{"$f":"ProjectData!D85","v":698991.26283220947},20.549999999999997,null,null,null,null,{"$f":"IF(C$13=\"Simple\",Q84+Z84,Y84+Z84)*Calculations!D52","v":0},null,0,{"$f":"IF($C$13=\"Simple\",(M84-AC84)*AH84,(U84-AC84)*AH84)","v":349495.63141610473},{"$f":"AD84","v":349495.63141610473},null,698991.26283220947,{"$f":"AH77","v":0.5},null,null,null,null,{"$f":"AC84","v":0},null,349495.63141610473,349495.63141610473,null,null,0,0]
[null,"Location Maintenance",null,null,50000,139798.25256644189,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D54)","v":1},null,"Location Maintenance",32967.560836039287,9.5183725421922986E-3,92176.147925123165,20.549999999999997,null,{"$f":"(K85*AB85)/N85*(G22+G23)","v":2242.7286599786662},{"$f":"P85/'Rates & Misc'!$C$4","v":1.0782349326820511},null,"Location Maintenance",{"$f":"ProjectData!C86","v":50000},{"$f":"ProjectData!D86","v":139798.25256644189},20.549999999999997,null,{"$f":"(U85*AB85)/V85","v":3401.4173373830149},{"$f":"X85/'Rates & Misc'!$C$4","v":1.6352967968187571},{"$f":"IF(C$13=\"Simple\",(M85*ProjectData!B$29)/'Default Data'!N85/'Rates & Misc'!C$4,(U85*ProjectData!B$29)/'Default Data'!V85/'Rates & Misc'!C$4)","v":0.16352967968187573},{"$f":"IF(C$13=\"Simple\",Q85+Z85,Y85+Z85)*Calculations!D53","v":1.7988264765006328},{"$f":"AB64","v":0.5},69899.126283220947,{"$f":"IF($C$13=\"Simple\",M85-AC85,U85-AC85)","v":69899.126283220947},null,null,139798.25256644189,null,null,null,null,null,null,null,{"$f":"AE85+AC85","v":69899.126283220947},69899.126283220947,null,null,0,0]
[null,"Fuel",null,null,125000,349495.63141610473,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D55)","v":1},null,"Fuel",82418.902090098229,2.3795931355480748E-2,230440.36981280797,26.880000000000003,null,{"$f":"(K86*AB86/N86)*(G22+G23)","v":1371.6688679333806},{"$f":"P86/'Rates & Misc'!$C$4","v":0.65945618650643301},null,"Fuel",{"$f":"ProjectData!C87","v":125000},{"$f":"ProjectData!D87","v":349495.63141610473},26.880000000000003,null,{"$f":"(U86*AB86)/V86","v":2080.3311393815757},{"$f":"X86/'Rates & Misc'!$C$4","v":1.0001592016257574},{"$f":"IF(C$13=\"Simple\",(M86*ProjectData!B$29)/'Default Data'!N86/'Rates & Misc'!C$4,(U86*ProjectData!B$29)/'Default Data'!V86/'Rates & Misc'!C$4)","v":0.31254975050804923},{"$f":"IF(C$13=\"Simple\",Q86+Z86,Y86+Z86)*Calculations!D54","v":1.3127089521338067},{"$f":"C$110","v":0.16},55919.301026576759,{"$f":"IF($C$13=\"Simple\",M86-AC86,U86-AC86)","v":293576.33038952795},null,null,349495.63141610473,null,null,null,null,null,null,{"$f":"AC86","v":55919.301026576759},{"$f":"AE86","v":0},293576.33038952795,null,null,0,1.3127089521338067]
[null,"Camp",null,null,25000,69899.126283220947,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D56)","v":1},null,"Camp",16483.780418019644,4.7591862710961493E-3,46088.073962561582,20.549999999999997,null,{"$f":"(K87*AB87/N87)*(G22+G23)","v":358.83658559658659},{"$f":"P87/'Rates & Misc'!$C$4","v":0.17251758922912816},null,"Camp",{"$f":"ProjectData!C88","v":25000},{"$f":"ProjectData!D88","v":69899.126283220947},20.549999999999997,null,{"$f":"(U87*AB87)/V87","v":544.22677398128235},{"$f":"X87/'Rates & Misc'!$C$4","v":0.26164748749100114},{"$f":"IF(C$13=\"Simple\",(M87*ProjectData!B$29)/'Default Data'!N87/'Rates & Misc'!C$4,(U87*ProjectData!B$29)/'Default Data'!V87/'Rates & Misc'!C$4)","v":8.1764839840937867E-2},{"$f":"IF(C$13=\"Simple\",Q87+Z87,Y87+Z87)*Calculations!D55","v":0.34341232733193899},{"$f":"C$110","v":0.16},11183.860205315352,{"$f":"IF($C$13=\"Simple\",M87-AC87,U87-AC87)","v":58715.266077905595},null,null,69899.126283220947,null,null,null,null,null,null,{"$f":"AC87","v":11183.860205315352},{"$f":"AE87","v":0},58715.266077905595,null,null,0,0.34341232733193899]
[null,"Other Unallocated Costs",null,null,1000000,2795965.0513288379,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D57)","v":0},null,"Other Unallocated Costs",659351.21672078583,{"$f":"1-SUM(L71:L87)","v":0.19036745084384599},1843522.9585024638,null,null,null,null,null,"Other Unallocated Costs",{"$f":"ProjectData!C89","v":1000000},{"$f":"ProjectData!D89","v":2795965.0513288379},null,null,null,null,null,null,null,0,null,{"$f":"IF($C$13=\"Simple\",M88-AC88,U88-AC88)","v":2795965.0513288379},null,2795965.0513288379,null,null,null,null,null,{"$f":"AC88","v":0},null,{"$f":"AE88","v":2795965.0513288379},0,null,null,0,0]
[null,"Total:",null,null,{"$f":"SUM(E71:E88)-E78","v":4121197.6849405407},{"$f":"SUM(F71:F88)-F78","v":11522724.696711065},null,null,null,null,3463571.1819329681,{"$f":"SUM(L71:L88)","v":1},{"$f":"SUM(M71:M88)","v":9925066.1331669576},null,null,null,null,null,null,null,{"$f":"SUM(U71:U88)","v":11779769.442247912},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG71:AG88)","v":11522724.696711067}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M89+M68","v":13388637.315099925}]
[null,"3.  Stimulation Costs",null,"Daily Rate","Cost per Well","Total Cost",null,null,null,"3.  Stimulation Costs",null,null,null,null,null,null,null,null,"3.  Well Stimulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ProServ","ConServ","Serv","Mat"]
[null,"Associated Variable Costs:",null,null,null,null,null,null,null,"Associated Variable Costs:",null,null,null,null,"Daily rate","Total Man hours","Jobs/year",null,"Associated Variable Costs:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Reservoir Engineer (per day)",null,{"$f":"IF(C$18=\"EGS\",'Rates & Misc'!C60,0)","v":0},{"$f":"'Rates & Misc'!D$56*D93","v":0},{"$f":"E93*(G$22+G$23)","v":0},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D62)","v":1},null,"Reservoir Engineer (per day)",{"$f":"E93","v":0},null,{"$f":"F93","v":0},{"$f":"M93/P93","v":0},{"$f":"D93","v":0},{"$f":"'Rates & Misc'!E60*'Rates & Misc'!D$56*($G$22+$G$23)","v":1232.6850718263688},{"$f":"P93/'Rates & Misc'!$C$4","v":0.59263705376267728},null,"Reservoir Engineer (per day)",{"$f":"ProjectData!C94","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D94,0)","v":0},{"$f":"W93/'Rates & Misc'!E60","v":0},{"$f":"ProjectData!B94","v":0},{"$f":"(U93*AB93)/V93","v":{"$error":"#DIV/0!"}},{"$f":"X93/'Rates & Misc'!$C$4","v":{"$error":"#DIV/0!"}},{"$f":"IF(C$13=\"Simple\",(M93*ProjectData!B$29)/'Default Data'!N93/'Rates & Misc'!C$4,(U93*ProjectData!B$29)/'Default Data'!V93/'Rates & Misc'!C$4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C$13=\"Simple\",Q93+Z93,Y93+Z93)*Calculations!D61","v":{"$error":"#DIV/0!"}},1,{"$f":"IF(C$13=\"Simple\",M93*AB93,U93*AB93)","v":0},{"$f":"IF($C$13=\"Simple\",M93-AC93,U93-AC93)","v":0},null,null,{"$f":"SUM(AC93:AF93)","v":0},null,null,null,null,null,{"$f":"AC93","v":0},null,{"$f":"AE93","v":0},{"$f":"AD93","v":0},null,null,{"$f":"IF(AM93>0,AA93,0)","v":0},{"$f":"IF(AN93>0,AA93,0)","v":0}]
[null,"Geologist ",null,{"$f":"IF(C$18=\"EGS\",'Rates & Misc'!C61,0)","v":0},{"$f":"'Rates & Misc'!D$56*D94","v":0},0,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D63)","v":1},null,"Geologist ",0,null,{"$f":"F94","v":0},{"$f":"M94/P94","v":0},{"$f":"D94","v":0},{"$f":"'Rates & Misc'!E61*'Rates & Misc'!D$56*($G$22+$G$23)","v":616.34253591318441},{"$f":"P94/'Rates & Misc'!$C$4","v":0.29631852688133864},null,"Geologist ",{"$f":"ProjectData!C95","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D95,0)","v":0},{"$f":"W94/'Rates & Misc'!E61","v":0},{"$f":"ProjectData!B95","v":0},{"$f":"(U94*AB94)/V94","v":{"$error":"#DIV/0!"}},{"$f":"X94/'Rates & Misc'!$C$4","v":{"$error":"#DIV/0!"}},{"$f":"IF(C$13=\"Simple\",(M94*ProjectData!B$29)/'Default Data'!N94/'Rates & Misc'!C$4,(U94*ProjectData!B$29)/'Default Data'!V94/'Rates & Misc'!C$4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C$13=\"Simple\",Q94+Z94,Y94+Z94)*Calculations!D62","v":{"$error":"#DIV/0!"}},1,0,{"$f":"IF($C$13=\"Simple\",M94-AC94,U94-AC94)","v":0},null,null,{"$f":"SUM(AC94:AF94)","v":0},null,null,null,null,null,{"$f":"AC94","v":0},null,{"$f":"AE94","v":0},{"$f":"AD94","v":0},null,null,0,0]
[null,"Geophysicist (day)",null,{"$f":"IF(C$18=\"EGS\",'Rates & Misc'!C62,0)","v":0},{"$f":"'Rates & Misc'!D$56*D95","v":0},0,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D64)","v":0},null,"Geophysicist (day)",0,null,0,{"$f":"M95/P95","v":0},{"$f":"D95","v":0},{"$f":"'Rates & Misc'!E62*'Rates & Misc'!D$56*($G$22+$G$23)","v":616.34253591318441},{"$f":"P95/'Rates & Misc'!$C$4","v":0.29631852688133864},null,"Geophysicist (day)",{"$f":"ProjectData!C96","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D96,0)","v":0},{"$f":"W95/'Rates & Misc'!E62","v":0},{"$f":"ProjectData!B96","v":0},{"$f":"(U95*AB95)/V95","v":{"$error":"#DIV/0!"}},{"$f":"X95/'Rates & Misc'!$C$4","v":{"$error":"#DIV/0!"}},{"$f":"IF(C$13=\"Simple\",(M95*ProjectData!B$29)/'Default Data'!N95/'Rates & Misc'!C$4,(U95*ProjectData!B$29)/'Default Data'!V95/'Rates & Misc'!C$4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C$13=\"Simple\",Q95+Z95,Y95+Z95)*Calculations!D63","v":{"$error":"#DIV/0!"}},1,0,{"$f":"IF($C$13=\"Simple\",M95-AC95,U95-AC95)","v":0},null,null,0,null,null,null,null,null,{"$f":"AC95","v":0},null,{"$f":"AE95","v":0},{"$f":"AD95","v":0},null,null,0,0]
[null,"Drill Rig (EGS)",null,{"$f":"IF(C$18=\"EGS\",'Rates & Misc'!C63,0)","v":0},{"$f":"'Rates & Misc'!D$56*D96","v":0},0,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D65)","v":0},null,"Drill Rig (EGS)",0,null,0,null,{"$f":"D96","v":0},null,{"$f":"P96/'Rates & Misc'!$C$4","v":0},null,"Drill Rig (EGS)",{"$f":"ProjectData!C97","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D97,0)","v":0},null,{"$f":"ProjectData!B97","v":0},null,null,null,{"$f":"IF(C$13=\"Simple\",Q96+Z96,Y96+Z96)*Calculations!D64","v":0},null,0,{"$f":"IF($C$13=\"Simple\",(M96-AC96-AC97-AF97)*AH96,(U96-AC96-AC97-AF97)*AH96)","v":0},{"$f":"AD96","v":0},null,0,0.5,null,null,null,null,{"$f":"AC96","v":0},{"$f":"AE96+AD96","v":0},null,null,null,null,0,0]
[null," Drill Hands - labor",null,{"$f":"IF(C$18=\"EGS\",'Rates & Misc'!C64,0)","v":0},{"$f":"'Rates & Misc'!D$56*D97","v":0},0,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D66)","v":0},null,"Drill Hands - labor",0,null,0,{"$f":"M97/P97","v":0},{"$f":"D97","v":0},{"$f":"'Rates & Misc'!C47*'Rates & Misc'!C48*'Rates & Misc'!C49*'Rates & Misc'!D$56*($G$22+$G$23)","v":7396.1104309582133},{"$f":"P97/'Rates & Misc'!$C$4","v":3.5558223225760641},null,"Drill Hands - labor",{"$f":"ProjectData!C98","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D98,0)","v":0},{"$f":"U97/X97","v":0},null,{"$f":"('Rates & Misc'!C$49*'Rates & Misc'!C$47)*'Rates & Misc'!D$56*(ProjectData!$G$19+ProjectData!$G$20)*'Rates & Misc'!C$48","v":7396.1104309582133},{"$f":"X97/'Rates & Misc'!$C$4","v":3.5558223225760641},{"$f":"IF(C$13=\"Simple\",(M97*ProjectData!B$29)/'Default Data'!N97/'Rates & Misc'!C$4,(U97*ProjectData!B$29)/'Default Data'!V97/'Rates & Misc'!C$4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C$13=\"Simple\",Q97+Z97,Y97+Z97)*Calculations!D65","v":{"$error":"#DIV/0!"}},1,0,{"$f":"IF($C$13=\"Simple\",M97-AC97,U97-AC97)","v":0},null,null,0,null,null,null,null,null,null,{"$f":"AC97","v":0},{"$f":"AE97","v":0},{"$f":"AD97","v":0},null,null,0,0]
[null,"Material (proppant, water)",null,{"$f":"IF(C$18=\"EGS\",'Rates & Misc'!C65,0)","v":0},{"$f":"'Rates & Misc'!D$56*D98","v":0},0,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D67)","v":1},null,"Material (proppant, water)",0,null,0,null,null,null,null,null,"Material (proppant, water)",{"$f":"ProjectData!C99","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D99,0)","v":0},null,null,null,null,null,{"$f":"IF(C$13=\"Simple\",Q98+Z98,Y98+Z98)*Calculations!D66","v":0},null,0,{"$f":"IF($C$13=\"Simple\",M98-AC98,U98-AC98)","v":0},null,null,0,null,null,null,null,null,{"$f":"AC98","v":0},null,{"$f":"AE98","v":0},{"$f":"AD98","v":0},null,null,0,0]
[null,"Fuel",null,{"$f":"IF(C$18=\"EGS\",'Rates & Misc'!C66,0)","v":0},{"$f":"'Rates & Misc'!D$56*D99","v":0},0,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D68)","v":1},null,"Fuel",0,null,0,{"$f":"N86","v":26.880000000000003},null,{"$f":"(K99*$AB99/N99)*($G22+$G23)","v":0},{"$f":"P99/'Rates & Misc'!$C$4","v":0},null,"Fuel",{"$f":"ProjectData!C100","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D100,0)","v":0},{"$f":"V86","v":26.880000000000003},null,{"$f":"(T99*$AB99/V99)*($G22+$G23)","v":0},{"$f":"X99/'Rates & Misc'!$C$4","v":0},null,{"$f":"IF(C$13=\"Simple\",Q99+Z99,Y99+Z99)*Calculations!D67","v":0},{"$f":"C$110","v":0.16},0,{"$f":"IF($C$13=\"Simple\",M99-AC99,U99-AC99)","v":0},null,null,0,null,null,null,null,null,null,{"$f":"AC99","v":0},{"$f":"AE99","v":0},{"$f":"AD99","v":0},null,null,0,0]
[null,"Subtotal",null,{"$f":"SUM(D93:D99)","v":0},{"$f":"SUM(E93:E99)","v":0},{"$f":"SUM(F93:F99)","v":0},null,null,null,"Subtotal",{"$f":"SUM(K93:K99)","v":0},null,{"$f":"SUM(M93:M99)-M97","v":0},null,null,null,null,null,"Subtotal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Associated Fixed Costs:",null,null,null,null,null,null,null,"Associated Fixed Costs:",null,null,null,null,null,null,null,null,"Associated Fixed Costs:",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Injection Testing",null,{"$f":"IF($C$18=\"EGS\",'Rates & Misc'!D67,0)","v":0},{"$f":"D102","v":0},{"$f":"E102*(G$22+G$23)","v":0},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D71)","v":0},null,"Injection Testing",{"$f":"E102","v":0},null,{"$f":"F102","v":0},null,null,null,null,null,"Injection Testing",{"$f":"ProjectData!C103","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D103,0)","v":0},null,{"$f":"ProjectData!B96","v":0},{"$f":"24*'Default Data'!$K$24*ProjectData!B68","v":0},{"$f":"X102/'Rates & Misc'!$C$4","v":0},null,{"$f":"IF(C$13=\"Simple\",Q102+Z102,Y102+Z102)*Calculations!D70","v":0},0,{"$f":"IF(C$13=\"Simple\",M102*AB102,U102*AB102)","v":0},null,{"$f":"IF($C$13=\"Simple\",M102-AC102,U102-AC102)","v":0},null,0,null,null,null,null,null,{"$f":"AC102","v":0},null,{"$f":"AE102","v":0},{"$f":"AD102","v":0},null,null,{"$f":"IF(AM102>0,AA102,0)","v":0},{"$f":"IF(AN102>0,AA102,0)","v":0}]
[null,"Mobilization/Demobilization",null,{"$f":"IF($C$18=\"EGS\",'Rates & Misc'!D68,0)","v":0},{"$f":"D103","v":0},{"$f":"E103*(G$22+G$23)","v":0},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D72)","v":1},null,"Mobilization/Demobilization",{"$f":"E103","v":0},null,{"$f":"F103","v":0},null,null,null,null,null,"Mobilization/Demobilization",{"$f":"ProjectData!C104","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D104,0)","v":0},null,{"$f":"ProjectData!B97","v":0},{"$f":"24*'Default Data'!$K$24*ProjectData!B69","v":0},{"$f":"X103/'Rates & Misc'!$C$4","v":0},null,{"$f":"IF(C$13=\"Simple\",Q103+Z103,Y103+Z103)*Calculations!D71","v":0},0,{"$f":"IF(C$13=\"Simple\",M103*AB103,U103*AB103)","v":0},null,{"$f":"IF($C$13=\"Simple\",M103-AC103,U103-AC103)","v":0},null,0,null,null,null,null,null,null,{"$f":"AC103","v":0},{"$f":"AE103","v":0},{"$f":"AD103","v":0},null,null,{"$f":"IF(AM103>0,AA103,0)","v":0},{"$f":"IF(AN103>0,AA103,0)","v":0}]
[null,"Water (rate per/Kgallons)",null,{"$f":"IF($C$18=\"EGS\",'Rates & Misc'!D69,0)","v":0},{"$f":"D104","v":0},{"$f":"E104*(G$22+G$23)","v":0},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D73)","v":1},null,"Water (rate per/Kgallons)",{"$f":"E104","v":0},null,{"$f":"F104","v":0},null,null,null,null,null,"Water (rate per/Kgallons)",{"$f":"ProjectData!C105","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D105,0)","v":0},null,{"$f":"ProjectData!B98","v":0},{"$f":"24*'Default Data'!$K$24*ProjectData!B70","v":0},{"$f":"X104/'Rates & Misc'!$C$4","v":0},null,{"$f":"IF(C$13=\"Simple\",Q104+Z104,Y104+Z104)*Calculations!D72","v":0},0,{"$f":"IF(C$13=\"Simple\",M104*AB104,U104*AB104)","v":0},null,{"$f":"IF($C$13=\"Simple\",M104-AC104,U104-AC104)","v":0},null,0,null,null,null,null,null,null,{"$f":"AC104","v":0},{"$f":"AE104","v":0},{"$f":"AD104","v":0},null,null,{"$f":"IF(AM104>0,AA104,0)","v":0},{"$f":"IF(AN104>0,AA104,0)","v":0}]
[null,"Downhole Logging",null,{"$f":"IF($C$18=\"EGS\",'Rates & Misc'!D70,0)","v":0},{"$f":"D105","v":0},{"$f":"E105*(G$22+G$23)","v":0},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D74)","v":0},null,"Downhole Logging",{"$f":"E105","v":0},null,{"$f":"F105","v":0},null,null,null,null,null,"Downhole Logging",{"$f":"ProjectData!C106","v":0},{"$f":"IF(ProjectData!B$17=\"EGS\",ProjectData!D106,0)","v":0},null,{"$f":"ProjectData!B99","v":0},null,{"$f":"X105/'Rates & Misc'!$C$4","v":0},null,{"$f":"IF(C$13=\"Simple\",Q105+Z105,Y105+Z105)*Calculations!D73","v":0},0,{"$f":"IF(C$13=\"Simple\",M105*AB105,U105*AB105)","v":0},null,{"$f":"IF($C$13=\"Simple\",M105-AC105,U105-AC105)","v":0},null,0,null,null,null,null,null,null,{"$f":"AC105","v":0},{"$f":"AE105","v":0},{"$f":"AD105","v":0},null,null,{"$f":"IF(AM105>0,AA105,0)","v":0},{"$f":"IF(AN105>0,AA105,0)","v":0}]
[null,"SubTotal",null,{"$f":"SUM(D102:D105)","v":0},{"$f":"SUM(E102:E105)","v":0},{"$f":"SUM(F102:F105)","v":0},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D75)","v":0},null,null,{"$f":"SUM(K102:K105)","v":0},null,{"$f":"SUM(M102:M105)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C$13=\"Simple\",Q106,Y106)","v":0}]
[null,"Total",null,{"$f":"D106+D100","v":0},{"$f":"E106+E100","v":0},{"$f":"F106+F100","v":0},null,null,null,null,{"$f":"K106+K100","v":0},null,{"$f":"M106+M100","v":0}]
[null,{"$f":"CONCATENATE(C19,\" Plant\")","v":"Binary Plant"},"Percent of Plant Cost","Plant Cost","Total Cost",null,"% of Project Cost"]
[null,"Power Plant Cost",null,null,{"$f":"K15","v":23549341.05120967},null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Labor"]
[null," Power Plant Labor",{"$f":"'Rates & Misc'!C14","v":0.16},null,{"$f":"E109*C110","v":3767894.5681935474},null,null,null,null,"1. Power Plant Labor",null,null,null,null,null,null,null,null,"1. Power Plant Labor",null,null,null,null,null,null,null,null,null,"Labor",null,"Mfg",null,"Total",null,null,null,null,null,"ProServ","ConServ","Serv","Mat"]
[null,"Engineering - Design",{"$f":"'Rates & Misc'!I38","v":0.1},{"$f":"$E$110*C111","v":376789.45681935479},null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D80)","v":1},null,"Engineering ",{"$f":"D111","v":376789.45681935479},null,null,{"$f":"'Rates & Misc'!H38","v":63.75},1,{"$f":"K111/N111","v":5910.42285206831},{"$f":"P111/'Rates & Misc'!$C$4","v":2.8415494481097645},null,"Engineering ",{"$f":"ProjectData!D112","v":376789.45681935479},null,{"$f":"ProjectData!B112","v":63.75},null,{"$f":"T111/V111","v":5910.42285206831},{"$f":"X111/'Rates & Misc'!$C$4","v":2.8415494481097645},{"$f":"IF(C$13=\"Simple\",(M111*ProjectData!B$29)/'Default Data'!N111/'Rates & Misc'!C$4,(U111*ProjectData!B$29)/'Default Data'!V111/'Rates & Misc'!C$4)","v":0},{"$f":"IF(C$13=\"Simple\",Q111+Z111,Y111+Z111)*Calculations!D79","v":2.8415494481097645},1,{"$f":"IF($C$13=\"Simple\",$K111*$AB111,$T111*$AB111)","v":376789.45681935479},null,null,null,{"$f":"SUM(AC111:AF111)","v":376789.45681935479},null,null,null,null,null,{"$f":"AC111","v":376789.45681935479},0,null,null,null,null,{"$f":"IF(AM111>0,AA111,0)","v":2.8415494481097645},{"$f":"IF(AN111>0,AA111,0)","v":0}]
[null,"Laborers",{"$f":"'Rates & Misc'!I39","v":0.2},{"$f":"$E$110*C112","v":753578.91363870958},null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D81)","v":1},null,"Laborers",{"$f":"D112","v":753578.91363870958},null,null,{"$f":"'Rates & Misc'!H39","v":20.565000000000001},1,{"$f":"K112/N112","v":36643.759476718187},{"$f":"P112/'Rates & Misc'!$C$4","v":17.617192056114511},null,"Laborers",{"$f":"ProjectData!D113","v":753578.91363870958},null,{"$f":"ProjectData!B113","v":20.565000000000001},null,{"$f":"T112/V112","v":36643.759476718187},{"$f":"X112/'Rates & Misc'!$C$4","v":17.617192056114511},{"$f":"IF(C$13=\"Simple\",(M112*ProjectData!B$29)/'Default Data'!N112/'Rates & Misc'!C$4,(U112*ProjectData!B$29)/'Default Data'!V112/'Rates & Misc'!C$4)","v":0},{"$f":"IF(C$13=\"Simple\",Q112+Z112,Y112+Z112)*Calculations!D80","v":17.617192056114511},1,null,{"$f":"IF($C$13=\"Simple\",$K112*$AB112,$T112*$AB112)","v":753578.91363870958},null,null,{"$f":"SUM(AC112:AF112)","v":753578.91363870958},null,null,null,null,null,0,753578.91363870958,null,null,null,null,{"$f":"IF(AM112>0,AA112,0)","v":0},{"$f":"IF(AN112>0,AA112,0)","v":17.617192056114511}]
[null,"Mechanical",{"$f":"'Rates & Misc'!I40","v":0.2},{"$f":"$E$110*C113","v":753578.91363870958},null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D82)","v":1},null,"Mechanical",{"$f":"D113","v":753578.91363870958},null,null,{"$f":"'Rates & Misc'!H40","v":26.25},1,{"$f":"K113/N113","v":28707.768138617506},{"$f":"P113/'Rates & Misc'!$C$4","v":13.80181160510457},null,"Mechanical",{"$f":"ProjectData!D114","v":753578.91363870958},null,{"$f":"ProjectData!B114","v":26.25},null,{"$f":"T113/V113","v":28707.768138617506},{"$f":"X113/'Rates & Misc'!$C$4","v":13.80181160510457},{"$f":"IF(C$13=\"Simple\",(M113*ProjectData!B$29)/'Default Data'!N113/'Rates & Misc'!C$4,(U113*ProjectData!B$29)/'Default Data'!V113/'Rates & Misc'!C$4)","v":0},{"$f":"IF(C$13=\"Simple\",Q113+Z113,Y113+Z113)*Calculations!D81","v":13.80181160510457},1,null,{"$f":"IF($C$13=\"Simple\",$K113*$AB113,$T113*$AB113)","v":753578.91363870958},null,null,{"$f":"SUM(AC113:AF113)","v":753578.91363870958},null,null,null,null,null,0,753578.91363870958,null,null,null,null,{"$f":"IF(AM113>0,AA113,0)","v":0},{"$f":"IF(AN113>0,AA113,0)","v":13.80181160510457}]
[null,"Electrical",{"$f":"'Rates & Misc'!I41","v":0.2},{"$f":"$E$110*C114","v":753578.91363870958},null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D83)","v":1},null,"Electrical",{"$f":"D114","v":753578.91363870958},null,null,{"$f":"'Rates & Misc'!H41","v":33.480000000000004},1,{"$f":"K114/N114","v":22508.33075384437},{"$f":"P114/'Rates & Misc'!$C$4","v":10.821312862425177},null,"Electrical",{"$f":"ProjectData!D115","v":753578.91363870958},null,{"$f":"ProjectData!B115","v":33.480000000000004},null,{"$f":"T114/V114","v":22508.33075384437},{"$f":"X114/'Rates & Misc'!$C$4","v":10.821312862425177},{"$f":"IF(C$13=\"Simple\",(M114*ProjectData!B$29)/'Default Data'!N114/'Rates & Misc'!C$4,(U114*ProjectData!B$29)/'Default Data'!V114/'Rates & Misc'!C$4)","v":0},{"$f":"IF(C$13=\"Simple\",Q114+Z114,Y114+Z114)*Calculations!D82","v":10.821312862425177},1,null,{"$f":"IF($C$13=\"Simple\",$K114*$AB114,$T114*$AB114)","v":753578.91363870958},null,null,{"$f":"SUM(AC114:AF114)","v":753578.91363870958},null,null,null,null,null,0,753578.91363870958,null,null,null,null,{"$f":"IF(AM114>0,AA114,0)","v":0},{"$f":"IF(AN114>0,AA114,0)","v":10.821312862425177}]
[null,"Management/Administrative",{"$f":"'Rates & Misc'!I42","v":0.3},{"$f":"$E$110*C115","v":1130368.3704580641},null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D84)","v":0},null,"Management/Administrative",{"$f":"D115","v":1130368.3704580641},null,null,{"$f":"'Rates & Misc'!H42","v":60},1,{"$f":"K115/N115","v":18839.472840967737},{"$f":"P115/'Rates & Misc'!$C$4","v":9.057438865849873},null,"Management/Administrative",{"$f":"ProjectData!D116","v":1130368.3704580641},null,{"$f":"ProjectData!B116","v":60},null,{"$f":"T115/V115","v":18839.472840967737},{"$f":"X115/'Rates & Misc'!$C$4","v":9.057438865849873},{"$f":"IF(C$13=\"Simple\",(M115*ProjectData!B$29)/'Default Data'!N115/'Rates & Misc'!C$4,(U115*ProjectData!B$29)/'Default Data'!V115/'Rates & Misc'!C$4)","v":0},{"$f":"IF(C$13=\"Simple\",Q115+Z115,Y115+Z115)*Calculations!D83","v":0},1,{"$f":"IF($C$13=\"Simple\",$K115*$AB115,$T115*$AB115)","v":1130368.3704580641},null,null,null,{"$f":"SUM(AC115:AF115)","v":1130368.3704580641},null,null,null,null,null,1130368.3704580641,0,null,null,null,null,{"$f":"IF(AM115>0,AA115,0)","v":0},{"$f":"IF(AN115>0,AA115,0)","v":0}]
[null,"Total:",{"$f":"SUM(C111:C115)","v":1},{"$f":"SUM(D111:D115)","v":3767894.5681935479},null,null,null,null,null,"Construction Equipment",null,null,null,null,null,null,{"$f":"SUM(Q35:Q115)","v":104.33983036380887},null,null,null,null,null,null,null,{"$f":"SUM(Y35:Y115)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AA35:AA115)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS35:AS115)","v":4.8510751675592436},{"$f":"SUM(AT35:AT115)","v":66.518701876252948}]
[null," Binary Plant Equipment",null,null,{"$f":"IF(C19=\"Binary\",E109-E110,0)","v":19781446.483016122},null,null,null,null," Binary Plant Equipment",null,null,null,null,null,null,null,null," Binary Plant Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equip"]
[null,"Turbines, Generators ",0.50800000000000001,{"$f":"$E$117*C118","v":10048974.813372191},null,{"$f":"D118/($G$16*1000)","v":821.92162731631413},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D87)","v":0},null,"Turbines, Generators  (36.3%)",{"$f":"D118","v":10048974.813372191},null,null,null,null,null,null,null,"Turbines, Generators  (36.3%)",{"$f":"IF(ProjectData!B$18=\"Binary\",ProjectData!D119,0)","v":10048974.813372191},null,null,null,null,null,null,null,1,null,null,{"$f":"IF($C$13=\"Simple\",$K118*$AB118,$T118*$AB118)","v":10048974.813372191},null,{"$f":"SUM(AC118:AF118)","v":10048974.813372191},null,null,null,null,null,null,null,null,{"$f":"AE118","v":10048974.813372191}]
[null,"Air Cooled Condenser",0.378,{"$f":"$E$117*C119","v":7477386.7705800943},null,{"$f":"D119/($G$16*1000)","v":611.58735260938329},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D88)","v":0},null,"Air Cooled Condenser (55.8)",{"$f":"D119","v":7477386.7705800943},null,null,null,null,null,null,null,"Air Cooled Condenser (55.8)",{"$f":"IF(ProjectData!B$18=\"Binary\",ProjectData!D120,0)","v":7477386.7705800943},null,null,null,null,null,null,null,1,null,null,{"$f":"IF($C$13=\"Simple\",$K119*$AB119,$T119*$AB119)","v":7477386.7705800943},null,{"$f":"SUM(AC119:AF119)","v":7477386.7705800943},null,null,null,null,null,null,null,null,{"$f":"AE119","v":7477386.7705800943}]
[null,"Well Field Pumps",3.73E-2,{"$f":"$E$117*C120","v":737847.95381650131},null,{"$f":"D120/($G$16*1000)","v":60.349757281296284},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D89)","v":0},null,"Well Field Pumps (2.3%)",{"$f":"D120","v":737847.95381650131},null,null,null,null,null,null,null,"Well Field Pumps (2.3%)",{"$f":"IF(ProjectData!B$18=\"Binary\",ProjectData!D121,0)","v":737847.95381650131},null,null,null,null,null,null,null,1,null,null,{"$f":"IF($C$13=\"Simple\",$K120*$AB120,$T120*$AB120)","v":737847.95381650131},null,{"$f":"SUM(AC120:AF120)","v":737847.95381650131},null,null,null,null,null,null,null,null,{"$f":"AE120","v":737847.95381650131}]
[null,"Geothermal Fluid Heat Exchangers",7.6700000000000004E-2,{"$f":"$E$117*C121","v":1517236.9452473368},null,{"$f":"D121/($G$16*1000)","v":124.09722207708917},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D90)","v":0},null,"Geothermal Fluid Heat Exchangers (5.5%)",{"$f":"D121","v":1517236.9452473368},null,null,null,null,null,null,null,"Geothermal Fluid Heat Exchangers (5.5%)",{"$f":"IF(ProjectData!B$18=\"Binary\",ProjectData!D122,0)","v":1517236.9452473368},null,null,null,null,null,null,null,1,null,null,{"$f":"IF($C$13=\"Simple\",$K121*$AB121,$T121*$AB121)","v":1517236.9452473368},null,{"$f":"SUM(AC121:AF121)","v":1517236.9452473368},null,null,null,null,null,null,null,null,{"$f":"AE121","v":1517236.9452473368}]
[null,"Total:",{"$f":"SUM(C118:C121)","v":1},{"$f":"SUM(D118:D121)","v":19781446.483016122},null,{"$f":"D122/($G$16*1000)","v":1617.9559592840828}]
[]
[]
[null," Flash Plant Equipment",null,null,{"$f":"IF(C19=\"Flash\",E109-E110,0)","v":0},null,null,null,null," Flash Plant Equipment (84% of plant cost)",null,null,null,null,null,null,null,null," Flash Plant Equipment"]
[null,"Turbine Generator Cost",0.68736100228989616,{"$f":"$E$125*C126","v":0},null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D95)","v":0},null,"Turbine Generator Cost",{"$f":"D126","v":0},null,null,null,null,null,null,null,"Turbine Generator Cost",{"$f":"IF(ProjectData!B$18=\"Flash\",ProjectData!D127,0)","v":0},null,null,null,null,null,null,null,1,null,null,{"$f":"IF($C$13=\"Simple\",$K126*$AB126,$T126*$AB126)","v":0},null,{"$f":"SUM(AC126:AF126)","v":0},null,null,null,null,null,null,null,null,{"$f":"AE126","v":0}]
[null,"Flash Vessels",2.3842903199701105E-2,{"$f":"$E$125*C127","v":0},null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D96)","v":0},null,"Flash Vessels",0,null,null,null,null,null,null,null,"Flash Vessels",{"$f":"IF(ProjectData!B$18=\"Flash\",ProjectData!D128,0)","v":0},null,null,null,null,null,null,null,1,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,"Cooling Tower Cost",0.10213545719499909,0,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D97)","v":0},null,"Cooling Tower Cost",0,null,null,null,null,null,null,null,"Cooling Tower Cost",{"$f":"IF(ProjectData!B$18=\"Flash\",ProjectData!D129,0)","v":0},null,null,null,null,null,null,null,1,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,"Condenser Cost",0.12023229250463993,0,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D98)","v":0},null,"Condenser Cost",0,null,null,null,null,null,null,null,"Condenser Cost",{"$f":"IF(ProjectData!B$18=\"Flash\",ProjectData!D130,0)","v":0},null,null,null,null,null,null,null,1,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,"Pump Costs",5.2897574988624574E-2,0,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D99)","v":0},null,"Pump Costs",0,null,null,null,null,null,null,null,"Pump Costs",{"$f":"IF(ProjectData!B$18=\"Flash\",ProjectData!D131,0)","v":0},null,null,null,null,null,null,null,1,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,"NCG Removal System",3.4567717090566523E-3,0,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D100)","v":0},null,"NCG Removal System",0,null,null,null,null,null,null,null,"NCG Removal System",{"$f":"IF(ProjectData!B$18=\"Flash\",ProjectData!D132,0)","v":0},null,null,null,null,null,null,null,1,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,"H2S Removal System",1.0073998113082478E-2,0,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D101)","v":0},null,"H2S Removal System",0,null,null,null,null,null,null,null,"H2S Removal System",{"$f":"IF(ProjectData!B$18=\"Flash\",ProjectData!D133,0)","v":0},null,null,null,null,null,null,null,1,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,"Total:",{"$f":"SUM(C126:C132)","v":1},{"$f":"SUM(D126:D132)","v":0}]
[null,"Binary O&M Worksheet",null,{"$f":"D133+D116","v":3767894.5681935479}]
[null,"Gross Plant Size (MW)",{"$f":"IF(C19=\"Binary\",G16,0)","v":12.226195879750069},null,null,null,null,null,null,{"$f":"B177","v":"Binary Plant O&M Summary"},null,null,null,null,null,null,null,null,{"$f":"ProjectData!A139","v":"Binary Plant O&M Costs"}]
[null,"Labor multiplier",{"$f":"IF(ProjectData!$B$11=\"Simple\",'Rates & Misc'!$C$12,ProjectData!$B$202)","v":2.5},null,null,null,null,null,null,"F/T Jobs ",{"$f":"C178","v":7.8564406519505434},null,null,null,null,null,null,null,"F/T Jobs ",{"$f":"'Default Data'!W182+'Default Data'!W167","v":16.777979113489003}]
[null,"Labor cost index",{"$f":"'Rates & Misc'!C98","v":1.1694045174537988},null,null,null,null,null,null,"Total Labor",null,null,{"$f":"D179","v":1037682.3960194002},null,null,null,null,null,"Total Labor",null,null,{"$f":"ProjectData!D143","v":1037682.3960194002}]
[null,"Plant O&M (% of total plant cost)",{"$f":"ProjectData!B30","v":0.02},null,null,null,null,null,null,"Field labor (25% of operators)",null,null,119164.48859722647,null,null,null,null,null,"Field labor (25% of operators)",null,null,{"$f":"ProjectData!D141","v":119164.48859722647}]
[null,null,null,null,null,null,null,null,null,"Plant Labor",null,null,918517.90742217377,null,null,null,null,null,"Plant Labor",null,null,{"$f":"ProjectData!D142","v":918517.90742217377}]
[null,"* Sourced from GETEM table -4B","$/hr (adj rates)","# ofemployees","hours per year","man hours","total",null,null,"Non Labor (Equipment)",null,null,470986.82102419343,null,null,null,null,null,"Non Labor (Equipment)",null,null,{"$f":"ProjectData!D145","v":470986.82102419343}]
[null,"Operators",{"$f":"'Rates & Misc'!C37*C$137","v":23.388090349075977},{"$f":"0.25*$C$135^0.525","v":0.93061054031773915},{"$f":"365*24","v":8760},{"$f":"D141*E141","v":8152.1483331833952},{"$f":"F141*C141*$C$136","v":476657.9543889059},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,"Total Plant O&M( Plant and Labor)",null,null,1389504.7284463672,null,null,null,null,null,"Total Plant O&M( Plant and Labor)",null,null,{"$f":"ProjectData!D159","v":1389504.7284463672}]
[null,"maintenance mechanic",{"$f":"'Rates & Misc'!C38*C$137","v":28.06570841889117},{"$f":"0.25*$C$135^0.525","v":0.93061054031773915},{"$f":"'Rates & Misc'!$C$4","v":2080},{"$f":"D142*E142","v":1935.6699238608974},135814.86919574306,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,"Total Wellfield O&M (4.5% of development costs)",null,null,602488.6791794966,null,null,null,null,null,"Total Wellfield O&M (4.5% of development costs)",null,null,{"$f":"ProjectData!D153","v":680265.91439942003}]
[null,"electrician",{"$f":"'Rates & Misc'!C39*C$137","v":28.06570841889117},{"$f":"0.25*$C$135^0.525","v":0.93061054031773915},{"$f":"'Rates & Misc'!$C$4","v":2080},1935.6699238608974,135814.86919574306,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,"Total O&M",null,null,1991993.4076258638,null,null,null,null,null,"Total O&M",null,null,{"$f":"ProjectData!D161","v":1508674.2170435938}]
[null,"general maintenance labor",{"$f":"'Rates & Misc'!C40*C$137","v":20.464579055441479},{"$f":"0.25*$C$135^0.525","v":0.93061054031773915},{"$f":"'Rates & Misc'!$C$4","v":2080},1935.6699238608974,99031.675455229299,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1}]
[null,"facility manager/plant engineer",{"$f":"'Rates & Misc'!C41*C$137","v":46.776180698151954},{"$f":"0.075*$C$135^0.65","v":0.38176898257869257},{"$f":"'Rates & Misc'!$C$4","v":2080},794.07948376368051,92860.013553062861,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,null,null,null,null,null,null,null,null,null,"O&M Labor"]
[null,"operations manager",{"$f":"'Rates & Misc'!C42*C$137","v":35.082135523613964},{"$f":"0.075*$C$135^0.65","v":0.38176898257869257},{"$f":"'Rates & Misc'!$C$4","v":2080},794.07948376368051,69645.010164797131,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,"Operators",null,null,null,{"$f":"C141","v":23.388090349075977},null,{"$f":"F141+F163","v":8152.1483331833952},{"$f":"P146/'Rates & Misc'!$C$4","v":3.9193020832612477},null,"Operators",null,null,{"$f":"ProjectData!B204","v":23.388090349075977},null,{"$f":"IF(C$19=\"Binary\",'Default Data'!W159,'Default Data'!W174)","v":8152.1483331833952},{"$f":"X146/'Rates & Misc'!$C$4","v":3.9193020832612477},null,{"$f":"IF(C$13=\"Simple\",Q146,Y146)","v":3.9193020832612477}]
[null,"clerical",{"$f":"'Rates & Misc'!C43*C$137","v":14.032854209445585},{"$f":"0.075*$C$135^0.65","v":0.38176898257869257},{"$f":"'Rates & Misc'!$C$4","v":2080},794.07948376368051,27858.004065918853,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,"maintenance mechanic",null,null,null,28.06570841889117,null,1935.6699238608974,{"$f":"P147/'Rates & Misc'!$C$4","v":0.93061054031773915},null,"maintenance mechanic",null,null,{"$f":"ProjectData!B205","v":28.06570841889117},null,{"$f":"IF(C$19=\"Binary\",'Default Data'!W160,'Default Data'!W175)","v":1935.6699238608974},{"$f":"X147/'Rates & Misc'!$C$4","v":0.93061054031773915},null,0.93061054031773915]
[null,"Totals:",null,null,null,{"$f":"SUM(F141:F147)","v":16341.396556057131},{"$f":"SUM(G141:G147)","v":1037682.3960194002},null,null,"electrician",null,null,null,28.06570841889117,null,1935.6699238608974,{"$f":"P148/'Rates & Misc'!$C$4","v":0.93061054031773915},null,"electrician",null,null,{"$f":"ProjectData!B206","v":28.06570841889117},null,{"$f":"IF(C$19=\"Binary\",'Default Data'!W161,'Default Data'!W176)","v":1935.6699238608974},{"$f":"X148/'Rates & Misc'!$C$4","v":0.93061054031773915},null,0.93061054031773915]
[null,"F/T Jobs ",null,null,null,{"$f":"F148/'Rates & Misc'!C4","v":7.8564406519505434},null,null,null,"general maintenance labor",null,null,null,20.464579055441479,null,1935.6699238608974,{"$f":"P149/'Rates & Misc'!$C$4","v":0.93061054031773915},null,"general maintenance labor",null,null,{"$f":"ProjectData!B207","v":20.464579055441479},null,{"$f":"IF(C$19=\"Binary\",'Default Data'!W162,'Default Data'!W177)","v":1935.6699238608974},{"$f":"X149/'Rates & Misc'!$C$4","v":0.93061054031773915},null,0.93061054031773915]
[null,"Total Labor",null,null,null,null,{"$f":"G148","v":1037682.3960194002},null,null,"facility manager/plant engineer",null,null,null,46.776180698151954,null,794.07948376368051,{"$f":"P150/'Rates & Misc'!$C$4","v":0.38176898257869257},null,"facility manager/plant engineer",null,null,{"$f":"ProjectData!B208","v":46.776180698151954},null,{"$f":"IF(C$19=\"Binary\",'Default Data'!W163,'Default Data'!W178)","v":794.07948376368051},{"$f":"X150/'Rates & Misc'!$C$4","v":0.38176898257869257},null,0.38176898257869257]
[null,"Field labor (25% of operators)",null,null,null,null,{"$f":"G141*0.25","v":119164.48859722647},null,null,"operations manager",null,null,null,35.082135523613964,null,794.07948376368051,{"$f":"P151/'Rates & Misc'!$C$4","v":0.38176898257869257},null,"operations manager",null,null,{"$f":"ProjectData!B209","v":35.082135523613964},null,{"$f":"IF(C$19=\"Binary\",'Default Data'!W164,'Default Data'!W179)","v":794.07948376368051},{"$f":"X151/'Rates & Misc'!$C$4","v":0.38176898257869257},null,0.38176898257869257]
[null,"Plant Labor",null,null,null,null,{"$f":"G150-G151","v":918517.90742217377},null,null,"clerical",null,null,null,14.032854209445585,null,794.07948376368051,{"$f":"P152/'Rates & Misc'!$C$4","v":0.38176898257869257},null,"clerical",null,null,{"$f":"ProjectData!B210","v":14.032854209445585},null,{"$f":"IF(C$19=\"Binary\",'Default Data'!W165,'Default Data'!W180)","v":794.07948376368051},{"$f":"X152/'Rates & Misc'!$C$4","v":0.38176898257869257},null,0.38176898257869257]
[]
[null,null,null,null,null,null,null,null,null,"Total:",null,null,null,null,null,null,{"$f":"SUM(Q146:Q153)","v":7.8564406519505416},null,"Total:",null,null,null,null,null,{"$f":"SUM(Y146:Y153)","v":7.8564406519505416},null,{"$f":"SUM(AA146:AA153)","v":7.8564406519505416}]
[null,"Flash O&M Worksheet",null,null,null,"# employees"]
[null,"Plant Size(MW)",{"$f":"IF(C19=\"Flash\",G16,0)","v":0},null,"Operations",{"$f":"IF(C$19=\"Flash\",'Flash O&M'!K17,0)","v":0}]
[null,"Labor multiplier",{"$f":"C136","v":2.5},null,"Maintenance",{"$f":"IF(C$19=\"Flash\",'Flash O&M'!K18,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Binary O&M "]
[null,"Labor cost index",{"$f":"C137","v":1.1694045174537988},null,"Office",{"$f":"IF(C$19=\"Flash\",'Flash O&M'!K19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"* Sourced from GETEM table -4B","$/hr (adj rate)","# ofemployees","hours per year","man hours","total"]
[null,"Plant O&M (% of total plant cost)",{"$f":"C138","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",{"$f":"ProjectData!B204","v":23.388090349075977},{"$f":"IF(ProjectData!B$18=\"Binary\",0.25*ProjectData!$G$13^0.525,0)","v":0.93061054031773915},{"$f":"365*24","v":8760},{"$f":"U159*V159","v":8152.1483331833952},{"$f":"W159*T159*ProjectData!$B$202","v":476657.9543889059}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",{"$f":"ProjectData!B205","v":28.06570841889117},{"$f":"IF(ProjectData!B$18=\"Binary\",0.25*ProjectData!$G$13^0.525,0)","v":0.93061054031773915},{"$f":"'Rates & Misc'!$C$4","v":2080},1935.6699238608974,{"$f":"W160*T160*ProjectData!$B$202","v":135814.86919574306}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",{"$f":"ProjectData!B206","v":28.06570841889117},{"$f":"IF(ProjectData!B$18=\"Binary\",0.25*ProjectData!$G$13^0.525,0)","v":0.93061054031773915},{"$f":"'Rates & Misc'!$C$4","v":2080},1935.6699238608974,{"$f":"W161*T161*ProjectData!$B$202","v":135814.86919574306}]
[null,"* Sourced from GETEM table -5B","$/hr (adj rates)","# ofemployees","hours","man hours","total",null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",{"$f":"ProjectData!B207","v":20.464579055441479},{"$f":"IF(ProjectData!B$18=\"Binary\",0.25*ProjectData!$G$13^0.525,0)","v":0.93061054031773915},{"$f":"'Rates & Misc'!$C$4","v":2080},1935.6699238608974,{"$f":"W162*T162*ProjectData!$B$202","v":99031.675455229299}]
[null,"Operators",{"$f":"'Rates & Misc'!D37*C$158","v":23.388090349075977},{"$f":"F156","v":0},{"$f":"'Rates & Misc'!C2","v":8760},{"$f":"D163*E163","v":0},{"$f":"F163*C163*$C$157","v":0},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",{"$f":"ProjectData!B208","v":46.776180698151954},{"$f":"IF(ProjectData!B$18=\"Binary\",0.075*ProjectData!$G$13^0.65,0)","v":0.38176898257869257},{"$f":"'Rates & Misc'!$C$4","v":2080},794.07948376368051,{"$f":"W163*T163*ProjectData!$B$202","v":92860.013553062861}]
[null,"maintenance mechanic",{"$f":"'Rates & Misc'!D38*C$158","v":28.06570841889117},{"$f":"F157","v":0},{"$f":"'Rates & Misc'!$C$4","v":2080},{"$f":"D164*E164","v":0},0,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,null,null,null,null,null,null,null,null,null,"operations manager",{"$f":"ProjectData!B209","v":35.082135523613964},{"$f":"IF(ProjectData!B$18=\"Binary\",0.075*ProjectData!$G$13^0.65,0)","v":0.38176898257869257},{"$f":"'Rates & Misc'!$C$4","v":2080},794.07948376368051,{"$f":"W164*T164*ProjectData!$B$202","v":69645.010164797131}]
[null,"electrician",{"$f":"'Rates & Misc'!D39*C$158","v":28.06570841889117},{"$f":"F157","v":0},{"$f":"'Rates & Misc'!$C$4","v":2080},0,0,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,null,null,null,null,null,null,null,null,null,"clerical",{"$f":"ProjectData!B210","v":14.032854209445585},{"$f":"IF(ProjectData!B$18=\"Binary\",0.075*ProjectData!$G$13^0.65,0)","v":0.38176898257869257},{"$f":"'Rates & Misc'!$C$4","v":2080},794.07948376368051,{"$f":"W165*T165*ProjectData!$B$202","v":27858.004065918853}]
[null,"general maintenance labor",{"$f":"'Rates & Misc'!D40*C$158","v":20.464579055441479},{"$f":"F157","v":0},{"$f":"'Rates & Misc'!$C$4","v":2080},0,0,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,null,null,null,null,null,null,null,null,null,"Totals:",null,null,null,{"$f":"SUM(W159:W165)","v":16341.396556057131},{"$f":"SUM(X159:X165)","v":1037682.3960194002}]
[null,"facility manager/plant engineer",{"$f":"'Rates & Misc'!D41*C$158","v":46.776180698151954},{"$f":"F158","v":0},{"$f":"'Rates & Misc'!$C$4","v":2080},0,0,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,null,null,null,null,null,null,null,null,null,"F/T Jobs ",null,null,null,{"$f":"W166/'Rates & Misc'!C4","v":7.8564406519505434}]
[null,"operations manager",{"$f":"'Rates & Misc'!D42*C$158","v":35.082135523613964},{"$f":"F158","v":0},{"$f":"'Rates & Misc'!$C$4","v":2080},0,0,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,null,null,null,null,null,null,null,null,null,"Total Labor",null,null,null,null,{"$f":"X166","v":1037682.3960194002}]
[null,"clerical",{"$f":"'Rates & Misc'!D43*C$158","v":14.032854209445585},{"$f":"F158","v":0},{"$f":"'Rates & Misc'!$C$4","v":2080},0,0,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D$109)","v":1},null,null,null,null,null,null,null,null,null,null,"Field labor (25% of operators)",null,null,null,null,{"$f":"X159*0.25","v":119164.48859722647}]
[null,"Totals:",null,null,null,{"$f":"SUM(F163:F169)","v":0},{"$f":"SUM(G163:G169)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Plant Labor",null,null,null,null,{"$f":"X168-X169","v":918517.90742217377}]
[null,"F/T Jobs ",null,null,null,{"$f":"F170/'Rates & Misc'!$C$4","v":0}]
[null,"Total Labor",null,null,null,null,{"$f":"G170","v":0},null,null,null,null,null,null,null,null,null,null,null,"Flash O&M Labor"]
[null,"Field labor",null,null,null,null,{"$f":"G163*0.25","v":0},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!D109)","v":1},null,null,null,null,null,null,null,null,null,null,"* Sourced from GETEM table -5B","$/hr (adj rate)","# ofemployees","hours","man hours","total"]
[null,"Plant Labor",null,null,null,null,{"$f":"G172-G173","v":0},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D110)","v":1},null,null,null,null,null,null,null,null,null,null,"Operators",{"$f":"ProjectData!B204","v":23.388090349075977},{"$f":"W187","v":1},{"$f":"365*24","v":8760},{"$f":"U174*V174","v":8760},{"$f":"W174*T174*ProjectData!$B$202","v":512199.17864476389}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",{"$f":"ProjectData!B205","v":28.06570841889117},{"$f":"W188","v":0.9},{"$f":"'Rates & Misc'!$C$4","v":2080},1872,{"$f":"W175*T175*ProjectData!$B$202","v":131347.51540041066}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",{"$f":"ProjectData!B206","v":28.06570841889117},{"$f":"W188","v":0.9},{"$f":"'Rates & Misc'!$C$4","v":2080},1872,{"$f":"W176*T176*ProjectData!$B$202","v":131347.51540041066}]
[null,{"$f":"CONCATENATE(C19,\" Plant O&M Summary\")","v":"Binary Plant O&M Summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",{"$f":"ProjectData!B207","v":20.464579055441479},{"$f":"W188","v":0.9},{"$f":"'Rates & Misc'!$C$4","v":2080},1872,{"$f":"W177*T177*ProjectData!$B$202","v":95774.229979466123}]
[null,"F/T Jobs ",{"$f":"F171+F149","v":7.8564406519505434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",{"$f":"ProjectData!B208","v":46.776180698151954},{"$f":"W189","v":0.67},{"$f":"'Rates & Misc'!$C$4","v":2080},1393.6000000000001,{"$f":"W178*T178*ProjectData!$B$202","v":162968.21355236144}]
[null,"Total Labor",null,{"$f":"G172+G150","v":1037682.3960194002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",{"$f":"ProjectData!B209","v":35.082135523613964},{"$f":"W189","v":0.67},{"$f":"'Rates & Misc'!$C$4","v":2080},1393.6000000000001,{"$f":"W179*T179*ProjectData!$B$202","v":122226.16016427106}]
[null,"Field labor",null,{"$f":"G173+G151","v":119164.48859722647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",{"$f":"ProjectData!B210","v":14.032854209445585},{"$f":"W189","v":0.67},{"$f":"'Rates & Misc'!$C$4","v":2080},1393.6000000000001,{"$f":"W180*T180*ProjectData!$B$202","v":48890.464065708424}]
[null,"Plant Labor",null,{"$f":"G174+G152","v":918517.90742217377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals:",null,null,null,{"$f":"SUM(W174:W180)","v":18556.8},{"$f":"SUM(X174:X180)","v":1204753.2772073923}]
[null,"Non Labor (Equipment)",null,{"$f":"IF(C19=\"Binary\",K15*C138,K15*C159)","v":470986.82102419343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F/T Jobs ",null,null,null,{"$f":"W181/'Rates & Misc'!C4","v":8.9215384615384608}]
[null,"Total Plant O&M( Plant and Labor)",null,{"$f":"D181+D182","v":1389504.7284463672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Labor",null,null,null,null,{"$f":"X181*'Default Data'!C158","v":1408843.9247835933}]
[null,"Total Wellfield O&M",4.4999999999999998E-2,{"$f":"K18*C184","v":602488.6791794966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field labor (25% of operators)",null,null,null,null,{"$f":"X174*0.25*'Default Data'!C158","v":149742.00833582805}]
[null,"Total O&M",null,{"$f":"D184+D183","v":1991993.4076258638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Labor",null,null,null,null,{"$f":"X183-X184","v":1259101.9164477652}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# employees"]
[null,"Other Plant Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations",{"$f":"'Flash O&M'!K17","v":1}]
[null,"  Equipment",null,{"$f":"D182","v":470986.82102419343},null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"'Flash O&M'!K18","v":0.9}]
[null,"  Services",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Office",{"$f":"'Flash O&M'!K19","v":0.67}]
[null,"  Fees, Permits, Licenses",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D115)","v":0}]
[null,"  Insurance",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D116)","v":0}]
[null,"  Consumables/Tools and Misc. Supplies",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D117)","v":0}]
[null,"  Other",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D118)","v":0}]
[null,"  Total",null,{"$f":"SUM(D188:D193)","v":470986.82102419343}]
[null,"Other Wellfield Costs"]
[null,"  Equipment",null,{"$f":"D184-D180","v":483324.19058227015},null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D121)","v":0}]
[null,"  Services",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D122)","v":0}]
[null,"  Fuel (motor vehicle gasoline)",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D123)","v":0}]
[null,"  Consumables/Tools and Misc. Supplies",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D124)","v":0}]
[null,"  Other",null,null,null,null,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,'Local Share'!$D125)","v":0}]
[null,"  Total",null,{"$f":"SUM(D196:D200)","v":483324.19058227015}]
[null,"Total Plant O&M (Plant and Labor)",null,{"$f":"D194+D181","v":1389504.7284463672}]
[null,"Total Wellfield O&M (Wellfield and Labor)",null,{"$f":"D201+D180","v":602488.6791794966}]
[null,"Total O&M",null,{"$f":"D203+D202","v":1991993.4076258638}]
[null,"Management/Administrative",null,null,null,null,null,1]
[]
[]
[null,"Financial Parameters",null,null,"Local Share"]
[null,"  Debt Financing"]
[null,"  Percentage financed",0.7,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0}]
[null,"  Years financed (term)",15]
[null,"  Interest rate",0.1]
[null,"  Average Annual Payment (Interest and Principal)"]
[null,"  Equity Financing"]
[null,"  Percentage equity",{"$f":"1-C210","v":0.30000000000000004}]
[null,"  Individual Investors (percent of total equity)",0,null,1]
[null,"  Corporate Investors (percent of total equity)",{"$f":"1-C216","v":1},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0}]
[null,"  Return on equity (annual interest rate)",0.16]
[null,"  Repayment term (years)",10]
[null,"Tax Parameters"]
[null,"  Local Property/Other Tax Rate (percent of taxable value)",0]
[null,"  Assessed value  (percent of construction cost)",0]
[null,"  Taxable Value (percent of assessed value)",0]
[null,"  Taxable Value",{"$f":"K20*$D222*$D223","v":0}]
[null,"  Local Taxes",{"$f":"IF($C224=\"na\",0,$C221*$C224)","v":0},null,1]
[null,"Land Lease Parameters"]
[null,"  Land Lease (acres)",{"$f":"'Rates & Misc'!C73","v":2420}]
[null,"  Initial Land Lease/Acquisition Cost (per acre)",{"$f":"'Rates & Misc'!C74","v":319}]
[null,"  Initial Land Lease/Acquisition Cost (total cost before production)",{"$f":"'Rates & Misc'!C75","v":771980}]
[null,"Average Cost per acre (during production)",{"$f":"'Rates & Misc'!C76","v":5}]
[null,"Annual Average Lease Cost (during production)",{"$f":"C230*C227","v":12100}]
[null,"  Lease Payment Recipient (H = household, P = Public)","P",null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Margins"]
[null,null,"Agriculture","Mining","Construction","Other Manufacturing","Fabricated Metals","Machinery",null,"Electrical Equipment","TCPU",null,"Wholesale Trade",null,"Retail Trade","FIRE","Other Services","Professional Services","Government","Total"]
[null,"Agriculture",0.58366899999999999,0,0,0,0,0,null,0,5.1572E-2,null,7.2450000000000001E-2,null,0.29230899999999999,0,0,0,0,{"$f":"SUM(C260:S260)","v":1}]
[null,"Mining",0,0.36205100000000001,0,0,0,0,null,0,{"$f":"0.284423+0.346126","v":0.63054900000000003},null,7.4000000000000003E-3,null,0,0,0,0,0,{"$f":"SUM(C261:S261)","v":1}]
[null,"Construction",0,0,1,0,0,0,null,0,0,null,0,null,0,0,0,0,0,1]
[null,"Manufacturing",0,0,0,0.55841200000000002,0,0,null,0,2.3014E-2,null,{"$f":"0.080398+0.338175","v":0.41857299999999997},null,0,0,0,0,0,0.99999899999999997]
[null,"Fabricated Metals",0,0,0,0,1,0,null,0,0,null,0,null,0,0,0,0,0,1]
[null,"Machinery",0,0,0,0,0,0.63125100000000001,null,0,{"$f":"0.000889","v":8.8900000000000003E-4},null,{"$f":"0.1018+0.266059","v":0.36785899999999999},null,0,0,0,0,0,0.99999900000000008]
[null,"Electrical Equipment",0,0,0,0,0,0,null,0.51277399999999995,1.2135999999999999E-2,null,{"$f":"0.075345+0.399745","v":0.47509000000000001},null,0,0,0,0,0,1]
[null,"TCPU",0,0,0,0,0,0,null,0,1,null,0,null,0,0,0,0,0,1]
[null,"Wholesale Trade",0,0,0,0,0,0,null,0,0,null,1,null,0,0,0,0,0,1]
[null,"Retail Trade",0,0,0,0,0,0,null,0,0,null,{"$f":"1-O269","v":0.68871400000000005},null,0.31128600000000001,0,0,0,0,1]
[null,"FIRE",0,0,0,0,0,0,null,0,0,null,0,null,0,1,0,0,0,1]
[null,"Misc. Services",0,0,0,0,0,0,null,0,4.2428E-2,null,9.2082999999999998E-2,null,0.361097,0,0.50439199999999995,0,0,1]
[null,"Professional Services",0,0,0,0,0,0,null,0,0,null,0,null,0,0,0,1,0,1]
[null,"Government",0,0,0,0,0,0,null,0,0,null,0,null,0,0,0,0,1,1]

{"sheet":"Local Share","index":11,"n_rows":125,"n_cols":60,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Local Share %","Notes"]
[null,1,null,null,null,"Applicable States","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,{"$f":"B2+1","v":2},"Permitting"]
[null,{"$f":"B3+1","v":3},"  Environmental Analysis",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B4)","v":0},0.75,"CA, NV,UT, CO",0,0,0,0,0.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,{"$f":"COUNTIF(G4:BG4,\">0\")","v":4}]
["Warning",4,"  Environmental Impact Assessment",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B5)","v":0},0.75,"CA, NV,UT, CO",0,0,0,0,0.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,{"$f":"COUNTIF(G5:BG5,\">0\")","v":4}]
[null,5,"  Transmission Line Permits",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B6)","v":0},"? - David Hurlbut",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G6:BG6,\">0\")","v":0}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",6,"  Land (Leasing, Acquisition)",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B7)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G7:BG7,\">0\")","v":0}]
[null,7,"Exploration (Pre-Drilling)"]
["Although the data and formulas are available for review they must not be changed.",8,"  Geologist",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B9)","v":1},1,"CA, CO,UT,NV, ID, OR, TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,1,0,0,0,0,0,0,{"$f":"COUNTIF(G9:BG9,\">0\")","v":8}]
[null,9,"  Geophysicist",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B10)","v":0},1,"CA, CO,UT,NV,  TX",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,5]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",10,"  Geochemist",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B11)","v":0},1,"CA, CO,UT,NV,  TX",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,5]
[null,11,"  Other Geo scientists",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B12)","v":0},1,"CA, CO,UT,NV,  TX",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,5]
[null,12,"  Field Crew",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B13)","v":0},1,"CA, CO,UT,NV,  TX",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,5]
[null,13,"  Management/Administrative",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B14)","v":0},{"$f":"E9","v":1},"CA, CO,UT,NV,  TX",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,5]
[null,14,"  Exploration Equipment, Tests, Surveys",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B15)","v":0},{"$f":"E9","v":1},"CA, CO,UT,NV,  TX",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,5]
[null,15,"  Total"]
[null,16]
[null,17,"Exploration  Drilling "]
[null,18,"  Geologist",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B19)","v":1},{"$f":"E9","v":1},{"$f":"F9","v":"CA, CO,UT,NV, ID, OR, TX, NM"},0,0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,1,0,0,0,0,0,0,{"$f":"COUNTIF(G19:BG19,\">0\")","v":8}]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",19,"  Mud Engineer(s)",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B20)","v":0},{"$f":"E10","v":1},"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,20,"  Drilling Fluids - Mud",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B21)","v":0},{"$f":"E11","v":1},{"$f":"F20","v":"CA, CO,UT,NV,  TX, NM"},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,21,"  Directional Engineer and Motorman",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B22)","v":0},{"$f":"E12","v":1},"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,22,"  Direction Tools and Services",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B23)","v":0},{"$f":"E13","v":1},"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,23,"  Drilling Engineering",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B24)","v":0},1,"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,24,"  Drill Rig Rate",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B25)","v":0},1,"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,25," Drill Hands - labor",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B26)","v":0},1,"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,26,"Management/Administrative",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,"Site Construction",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B28)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G28:BG28,\">0\")","v":53}]
[null,28,"Material Costs - Cement and Casing",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B29)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G29:BG29,\">0\")","v":53}]
[null,29,"Drilling Tools",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B30)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"Outside Services",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B31)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,"Move Services and equipment",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B32)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G32:BG32,\">0\")","v":53}]
[null,32,"Location Maintenance",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B33)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G33:BG33,\">0\")","v":53}]
[null,33,"Fuel",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B34)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G34:BG34,\">0\")","v":53}]
[null,34,"Camp",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B35)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G35:BG35,\">0\")","v":53}]
[null,35,"Other Unallocated Costs"]
[null,36,"Total:"]
[null,37]
[null,38,"Production Drilling"]
[null,39,"Geologist",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B40)","v":1},{"$f":"E19","v":1},{"$f":"F19","v":"CA, CO,UT,NV, ID, OR, TX, NM"},0,0,0,0,1,1,0,0,0,0,0,0,{"$f":"S19","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,{"$f":"AT19","v":1},0,0,0,0,0,1,1,0,0,0,0,0,0,{"$f":"COUNTIF(G40:BG40,\">0\")","v":8}]
[null,40,"Mud Engineer(s)",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B41)","v":0},{"$f":"E20","v":1},"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,41,"Drilling Fluids - Mud",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B42)","v":0},1,"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,42,"Directional Engineer and Motorman",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B43)","v":0},1,"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,43,"Direction Tools and Services",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B44)","v":0},1,"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,44,"Drilling Engineering",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B45)","v":0},1,"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,45,"Drill Rig Rate",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B46)","v":0},1,"CA, CO,UT,NV,  TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,46," Drill Hands - labor",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B47)","v":0},1,{"$f":"F46","v":"CA, CO,UT,NV,  TX, NM"},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,47,"Management/Administrative",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"Site Construction",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B49)","v":1},{"$f":"E28","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,53]
[null,49,"Material Costs - (Cement and Casing)",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B50)","v":1},{"$f":"E29","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,53]
[null,50,"Drilling Tools",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B51)","v":0},{"$f":"E30","v":"?"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,"Outside Services",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B52)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"Move Services and equipment",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B53)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,53]
[null,53,"Location Maintenance",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B54)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,53]
[null,54,"Fuel",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B55)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,53]
[null,55,"Camp",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B56)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,53]
[null,56,"Other Unallocated Costs",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B57)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,"Total:"]
[null,58]
[null,59,"Well Stimulation"]
[null,60,"Variable Costs"]
[null,61,"Reservoir Engineer",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B62)","v":1},1,"CA, CO,UT,NV, ID, OR, TX, NM",0,0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,1,0,0,0,0,0,0,{"$f":"COUNTIF(G62:BG62,\">0\")","v":8}]
[null,62,"Geologist ",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B63)","v":1},1,{"$f":"F9","v":"CA, CO,UT,NV, ID, OR, TX, NM"},0,0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,1,0,0,0,0,0,0,8]
[null,63,"Geophysicist",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B64)","v":0},1,{"$f":"F10","v":"CA, CO,UT,NV,  TX"},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,5]
[null,64,"Drill Rig",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B65)","v":0},1,{"$f":"F24","v":"CA, CO,UT,NV,  TX, NM"},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,65," Drill Hands - labor",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B66)","v":0},1,{"$f":"F25","v":"CA, CO,UT,NV,  TX, NM"},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,6]
[null,66,"Materials (proppant, water)",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B67)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,53]
[null,{"$f":"B67+1","v":67},"Fuel",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B68)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,53]
[null,68,"Subtotal"]
[null,69,"Fixed Costs"]
[null,70,"Injection Testing",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B71)","v":0},1,"CA, TX",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"COUNTIF(G71:BG71,\">0\")","v":2}]
[null,71,"Mobilization/Demobilization",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B72)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G72:BG72,\">0\")","v":53}]
[null,72,"Water",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B73)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G73:BG73,\">0\")","v":53}]
[null,73,"Downhole Logging",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B74)","v":0},1,"CA, TX, CO",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"COUNTIF(G74:BG74,\">0\")","v":3}]
[null,74,"Subtotal"]
[null,75,"Total:"]
[null,76]
[null,77,"Flash Plant - Power Plant Costs"]
[null,78,"Labor"]
[null,79,"  Engineering - Design",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B80)","v":1},1,"CA, NV, ID , CO, UT",0,0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"COUNTIF(G80:BG80,\">0\")","v":5}]
[null,80,"  Laborers",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B81)","v":1},1,"All",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G81:BG81,\">0\")","v":53}]
[null,81,"  Mechanical",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B82)","v":1},1,"All",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G82:BG82,\">0\")","v":53}]
[null,82,"  Electrical",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B83)","v":1},1,"All",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G83:BG83,\">0\")","v":53}]
[null,83,"  Management/Administrative",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B84)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G84:BG84,\">0\")","v":0}]
[null,84,"  Total"]
[null,85,"Binary Plant Equipment - not applicable"]
[null,86,"  Turbines, Generators",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B87)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G87:BG87,\">0\")","v":0}]
[null,87,"  Air Cooled Condenser",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B88)","v":0},1,"TX, NV, CA",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"COUNTIF(G88:BG88,\">0\")","v":3}]
[null,88,"  Well Field Pumps",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B89)","v":0},1,"TX, NV, CA",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"COUNTIF(G89:BG89,\">0\")","v":3}]
[null,89,"  Geothermal Fluid Heat Exchangers",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B90)","v":0},1,"TX, NV, CA",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"COUNTIF(G90:BG90,\">0\")","v":3}]
[null,90,"  Total"]
[null,91,"Power Plant Cost"]
[null,92]
[null,93,"Flash Plant Equipment"]
[null,94,"Turbine Generator Cost",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B95)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G95:BG95,\">0\")","v":0}]
[null,95,"Flash Vessels",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B96)","v":0},1,{"$f":"F88","v":"TX, NV, CA"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,3]
[null,96,"Cooling Tower Cost",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B97)","v":0},1,{"$f":"F89","v":"TX, NV, CA"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,3]
[null,97,"Condenser Cost",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B98)","v":0},1,{"$f":"F90","v":"TX, NV, CA"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,3]
[null,98,"Pump Costs",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B99)","v":0},1,{"$f":"F98","v":"TX, NV, CA"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,3]
[null,99,"NCG Removal System",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B100)","v":0},1,{"$f":"F99","v":"TX, NV, CA"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,3]
[null,100,"H2S Removal System",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B101)","v":0},1,{"$f":"F100","v":"TX, NV, CA"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,3]
[null,101,"Total"]
[null,102,"Project Cost"]
[null,103,"Contingency Cost"]
[null,104,"Total Installed Plant Cost"]
[null,105]
[null,106,"Flash Plant O&M Costs"]
[null,107,"Labor Costs"]
[null,108,"  Field labor",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B109)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G109:BG109,\">0\")","v":53}]
[null,109,"  Plant Labor",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B110)","v":1},1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(G110:BG110,\">0\")","v":53}]
[null,110,"  Subtotal Labor"]
[null,111,"Other Plant Costs"]
[null,112,"  Equipment",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B113)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G113:BG113,\">0\")","v":0}]
[null,113,"  Services",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B114)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,"  Fees, Permits, Licenses",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B115)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,"  Insurance",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B116)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,116,"  Consumables/Tools and Misc. Supplies",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B117)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,117,"  Other",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B118)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,118,"  Subtotal Labor"]
[null,119,"Other Wellfield Costs"]
[null,120,"  Equipment",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B121)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G121:BG121,\">0\")","v":0}]
[null,121,"  Services",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B122)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G122:BG122,\">0\")","v":0}]
[null,122,"  Fuel (motor vehicle gasoline)",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B123)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G123:BG123,\">0\")","v":0}]
[null,123,"  Consumables/Tools and Misc. Supplies",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B124)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G124:BG124,\">0\")","v":0}]
[null,124,"  Other",{"$f":"HLOOKUP(ProjectData!B$13,G$2:BG$125,B125)","v":0},"?",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(G125:BG125,\">0\")","v":0}]

{"sheet":"Brine effectiveness","index":12,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[[3,1,3,2],[4,1,4,2],[17,1,17,2]]}
[]
[]
[null,"Binary"]
[null,"BE = C0 + C1*T + C2* T² + C3* T³ + C4* T⁴"]
["Warning","Brine effectiveness - binary plant (w-h/kg)"]
[null,"C0 ",9.4137599999999999]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ","C1",-0.18254200000000001]
[null,"C2",1.765735E-4]
["Although the data and formulas are available for review they must not be changed.","C3",1.2204486E-5]
[null,"C4",-3.3555900000000001E-8]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","T = temp in C",{"$f":"'Default Data'!C3","v":200}]
[null,"BE coefficient (w-h/kg)",{"$f":"($C$6+($C$7*C$11)+($C$8*C$11^2)+($C$9*C$11^3)+($C$10*C$11^4))","v":23.914747999999996}]
[null,"BE coefficient (w-h/lb)",{"$f":"C12*0.4545","v":10.869252965999998}]
[null,"BE with parasitic losses (w-h/lb)",{"$f":"C13*(1-ProjectData!B21)","v":8.4495443491129567}]
[]
[]
[null,"Single Flash"]
[null,"BE = C0 + C1*T + C2* T ²"]
[null,"Brine effectiveness - single flash (w-h/lb)"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","C0 ",2.6718000000000002]
[null,"C1",-2.7827999999999999E-2]
[null,"C2",1.0399999999999999E-4]
[null,"T = temp in °F",{"$f":"C11*1.8+32","v":392}]
[null,"BE (w-h/lb)",{"$f":"$C$20+$C$21*C$23+$C$22*C$23^2","v":7.7442799999999998}]
[null,"BE with parasitic losses (w-h/lb)",{"$f":"C24*(1-ProjectData!B21)","v":6.0202515772369143}]

{"sheet":"Rates & Misc","index":13,"n_rows":98,"n_cols":29,"rows_kept":98,"cut":false,"hidden":false,"merged":[[34,2,34,3]]}
[]
[null,"Total hours per year (365 days)",{"$f":"365*24","v":8760}]
[]
[null,"All workers (hours per year)",2080]
["Warning"]
[null,"Contingency Rate (percent of all costs)",0.05]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  "]
[null,"Plant O&M Equipment Cost (percent of Plant cost)",0.02]
["Although the data and formulas are available for review they must not be changed."]
[null,"Drilling and Construction Labor multiplier",1.5]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results."]
[null,"O & M Labor multiplier",2.5]
[]
[null,"Power Plant Labor (percent of Plant cost)",0.16]
[null,null,null,null,null,null,null,10,100,null,"Avg ann"]
[null,"Construction period (months)",{"$f":"N16","v":18.3002130443294},null,null,null,null,17,33,null,{"$f":"(I16/H16)^(1/(I15-H15))","v":1.0073971605660963},null,{"$f":"H16*(K16^(ProjectData!B16))","v":18.3002130443294},{"$f":"IF(ProjectData!B16<'Rates & Misc'!H15,'Rates & Misc'!H16,IF(ProjectData!B16>'Rates & Misc'!I15,'Rates & Misc'!I16,'Rates & Misc'!M16))","v":18.3002130443294}]
[]
[null,"Development, Exploration and Production Labor Rates"]
[null,"Permitting","$/hr","w/Labor Multiplier",null,"Exploration and Production Drilling","Rate per Day","$/hr w LM","Hrs per Day"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","     Environmental Analysis",50,{"$f":"IF(ProjectData!B$11=\"Simple\",C20*C$10,C20*ProjectData!B$190)","v":75},null,"Geologist",700,{"$f":"G20/I20","v":58.333333333333336},12]
[null,"     Environmental Impact Assessment",50,{"$f":"IF(ProjectData!B$11=\"Simple\",C21*C$10,C21*ProjectData!B$190)","v":75},null,"Mud Engineer(s)",800,{"$f":"G21/I21","v":66.666666666666671},12,null,"Per Day"]
[null,null,null,null,null,"Drilling Fluids - Mud",5950,null,null,"Motorman and MWD",2650,{"$f":"K22/K$26","v":0.25218880852683667},"Directional Services Daily Rate",null,null,"Hours per worker per day"]
[null,"Exploration (Pre-Drilling)",null,null,null,"Directional Engineer and Motorman",{"$f":"L22*K26","v":2649.9999999999995},{"$f":"G23/I23","v":55.208333333333321},{"$f":"24*2","v":48},"MWD Op cost",2500,{"$f":"K23/K$26","v":0.2379139703083365},{"$f":"K26","v":10508},null,null,24]
[null,"Geologist",39.58,{"$f":"IF(ProjectData!$B$11=\"Simple\",C24*C$10,C24*ProjectData!$B$190)","v":59.37},null,"Direction Tools and Services (% of directional services)",{"$f":"K26-K22","v":7858},null,null,"Motor Charge",{"$f":"135*15","v":2025},{"$f":"K24/K$26","v":0.19271031594975258},"Directional Services Percent of Rotary Time",null,null,"Workers per day"]
[null,"Geophysicist",39.58,{"$f":"IF(ProjectData!B$11=\"Simple\",C25*C$10,C25*ProjectData!B$190)","v":59.37},null,"Drilling Engineering",1400,{"$f":"G25/I25","v":58.333333333333336},24,"Other",3333,{"$f":"K25/K$26","v":0.31718690521507426},0.6,null,null,2]
[null,"Geochemist",39.58,{"$f":"IF(ProjectData!B$11=\"Simple\",C26*C$10,C26*ProjectData!B$190)","v":59.37},null,"Drill Rig Rate",15000,null,null,"Total",{"$f":"SUM(K22:K25)","v":10508},{"$f":"SUM(L22:L25)","v":1}]
[null,"Other Geo scientists:",39.58,{"$f":"IF(ProjectData!B$11=\"Simple\",C27*C$10,C27*ProjectData!B$190)","v":59.37},null,"Exploration and Production Drilling","$/hr","w/Labor Multiplier"]
[null,"Field Crew",20,{"$f":"IF(ProjectData!B$11=\"Simple\",C28*C$10,C28*ProjectData!B$190)","v":30},null,"Management/Administrative",40,{"$f":"IF(ProjectData!$B$11=\"Simple\",G28*C$10,ProjectData!B192*ProjectData!$B$190)","v":60}]
[null,"Management/Administrative",40,{"$f":"IF(ProjectData!B$11=\"Simple\",C29*C$10,C29*ProjectData!B$190)","v":60},null,"Site Construction",13.7,{"$f":"IF(ProjectData!$B$11=\"Simple\",G29*C$10,ProjectData!B193*ProjectData!$B$190)","v":20.549999999999997}]
[null,null,null,null,null,"Material Costs - Cement and Casing",16.87,{"$f":"IF(ProjectData!$B$11=\"Simple\",G30*C$10,ProjectData!B194*ProjectData!$B$190)","v":25.305}]
[null,null,null,null,null,"Outside Services (fully burdened)",50,{"$f":"IF(ProjectData!$B$11=\"Simple\",G31,ProjectData!B195)","v":50}]
[null,null,null,null,null,"Move Services and equipment",13.7,{"$f":"IF(ProjectData!$B$11=\"Simple\",G32*C$10,ProjectData!B196*ProjectData!$B$190)","v":20.549999999999997}]
[null,"Sourced from GETEM","Binary","Flash",null,"Location Maintenance",13.7,{"$f":"IF(ProjectData!$B$11=\"Simple\",G33*C$10,ProjectData!B197*ProjectData!$B$190)","v":20.549999999999997}]
[null,"  O&M 2004 rates sheet 2F","table -4B","table -5B",null,"Fuel",17.920000000000002,{"$f":"IF(ProjectData!$B$11=\"Simple\",G34*C$10,ProjectData!B198*ProjectData!$B$190)","v":26.880000000000003}]
[null,"Year of data",2004,null,null,"Camp",13.7,{"$f":"IF(ProjectData!$B$11=\"Simple\",G35*C$10,ProjectData!B199*ProjectData!$B$190)","v":20.549999999999997}]
[null,"Labor","$/hr (2004 rates)","$/hr (2004 rates)"]
[null,"Operators",{"$f":"20","v":20},{"$f":"20","v":20},null,"Power Plant Labor",null,null,"Percent of Power Plant Labor Total "]
[null,"maintenance mechanic",24,24,null,"Engineering ",42.5,{"$f":"IF(ProjectData!$B$11=\"Simple\",G38*C$10,ProjectData!F192*ProjectData!$B$190)","v":63.75},0.1]
[null,"electrician",24,24,null,"Laborers",13.71,{"$f":"IF(ProjectData!$B$11=\"Simple\",G39*C$10,ProjectData!F193*ProjectData!$B$190)","v":20.565000000000001},0.2]
[null,"general maintenance labor",17.5,17.5,null,"Mechanical",17.5,{"$f":"IF(ProjectData!$B$11=\"Simple\",G40*C$10,ProjectData!F194*ProjectData!$B$190)","v":26.25},0.2]
[null,"facility manager/plant engineer",40,40,null,"Electrical",22.32,{"$f":"IF(ProjectData!$B$11=\"Simple\",G41*C$10,ProjectData!F195*ProjectData!$B$190)","v":33.480000000000004},0.2]
[null,"operations manager",30,30,null,"Management/Administrative",40,{"$f":"IF(ProjectData!$B$11=\"Simple\",G42*C$10,ProjectData!F196*ProjectData!$B$190)","v":60},0.3]
[null,"clerical",12,12]
[]
[]
[null,"Drill Rig Crew (Exploration, Production, and Stimulation Wells)"]
[null,"  Work shifts per day",2]
[null,"  Drill Hands per shift",6]
[null,"  Hours worked per day per drill hand",12]
[null,"  Average wage per hour",16]
[null," Total Daily Rate",{"$f":"(C47*C48*C49)*C50","v":2304}]
[]
[]
[null,"Stimulation Costs","Cost per Day",400000,700000,1000000]
[null,{"$f":"D54","v":400000},"Stimulation Days",3.3700000000630435,18.369999999948003,33.369999999995294]
[null,{"$f":"E54","v":700000},"Days (per cost)",{"$f":"HLOOKUP('Default Data'!C24,D54:F55,2)","v":18.369999999948003}]
[null,{"$f":"F54","v":1000000},"Gallons of Water per day",null,null,20000000]
[]
[null,"Stimulation Labor/Service Rates","Rate Per Day","Cost per Well","Hours per Day"]
[null,"Reservoir Engineer (per day)",1600,null,24]
[null,"Geologist ",700,null,{"$f":"I20","v":12}]
[null,"Geophysicist (day)",700,null,12]
[null,"Drill Rig (EGS)",15000]
[null," Drill Hands Labor",{"$f":"C51","v":2304}]
[null,"Material (proppant, water)",0]
[null,"Fuel",2000]
[null,"Injection Testing",null,25000]
[null,"Mobilization/Demobilization",null,250000]
[null,"Water ($/Kgallons)",1.38,{"$f":"C69*(F57/1000)","v":27599.999999999996}]
[null,"Downhole Logging",null,30000]
[]
[null,"Land Lease Parameters"]
[null,"Average acreage",2420]
[null,"  Initial Land Lease/Acquisition Cost (per acre)",319]
[null,"  Initial Land Lease/Acquisition Cost (total cost before production)",{"$f":"C74*C73","v":771980}]
[null,"Average Cost per acre (during production)",5]
[null,"Annual Average Lease Cost (during production)",{"$f":"C73*C76","v":12100}]
[null,"Source: Average lease cost (during production) based on personal communication with Chris Johnson, NREL, Geothermal Energy Analyst, April 2011."]
[null,"Average acreage and initial cost (revenues) per acre based on aggregated BLM data for 2007-2010 Geothermal federal land lease sales."]
[]
[]
[]
[]
[]
[]
[null,"Labor Cost Index - Construction, Extraction"]
[null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,97.4,100,103.7,107.7,111.3,112.7,113.9,{"$f":"I88*$C94","v":115.22268837144696},116.56073674752922,117.91432349962093,119.28362907047241,120.66883599826438,122.07012894094169,123.48769470082944,124.92172224953514,126.37240275313994,127.83992959768243,129.32449841493838,130.82630710849983,132.34555588015709,133.882447256587,135.43718611635126,137.0099797172081,138.60103772374131,140.21057223531,141.83879781432287,143.48593151484104]
[null,"Index to 2004",{"$f":"C88/$C88","v":1},1.0266940451745379,1.0646817248459959,1.1057494866529773,1.1427104722792607,1.1570841889117043,1.1694045174537988,1.1829844801996607,1.1967221431984518,1.2106193377784489,1.2246779165346242,1.2388997535756097,1.2532867447735285,1.2678408080167292,1.2825638834654531,1.2974579338104715,1.3125249445347271,1.3277669241780119,1.343185904604721,1.3587839412747134,1.3745631135173202,1.3905255248085344,1.4066733030514178,1.4230086008597671,1.4395335958450717,1.4562504909068057,1.4731615145260886]
[]
[null,"Table 8. Employment cost Index for wages and salaries. BLS, Employment Cost Index, Historical Listing Current-dollar, March 2001-December 2010"]
[null,"Not seasonally adjusted."]
[]
[null,"Avg. annual change (2008-2010)",{"$f":"(I88/G88)^(1/(I87-G87))","v":1.0116127161672253}]
[]
[null,"Model Base Wage Costs - Year",{"$f":"'Rates & Misc'!C35","v":2004}]
[null,"Construction Year",{"$f":"ProjectData!B14","v":2010}]
[null,"Labor Index",{"$f":"HLOOKUP(C97,'Rates & Misc'!C87:AC89,3)","v":1.1694045174537988}]

{"sheet":"Job Rates and Wages","index":14,"n_rows":76,"n_cols":12,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,"Job type","Hourly Wage (median value)","Daily Wage","Annual Earnings","Notes"]
[null,"** Table from GEA green Jobs report  - October 2010",null,null,null,null,null,null,"Data Source"]
[null,"Startup Phase"]
[null,"Occupation","Hourly Wage (median value)","Daily Wage","Annual Earnings",null,null,null,"Industry Souce (NREL Personal Communications, 2011)"]
["Warning","·      Geologists",{"$f":"E5/2000","v":39.58},null,79160,"Median annual wages of geoscientists were $79,160 in May 2008.  In March 2009, the Federal Government's average salary was $94,085 for geologists, $108,118 for geophysicists, $89,404 for hydrologists, and $105,671 for oceanographers.  Higher for Oil, gas and, mining",null,null,"BLS (Bureau of Labor Statistics. 2010. \"Labor Wages and Statistics.\" Retrieved November, 2010.)"]
[null,"·      Wildlife biologists",{"$f":"E6/2000","v":28.25},null,56500,null,null,null,"GETEM (Geothermal Electricity Technology Evaluation Model (GETEM). 2009. Department of Energy - Energy Efficiency and Renewable Energy. Http://www1eere.energy.gov/geothermal/geothermal_tools.html)"]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ","·      Archaelologists",26.954999999999998,null,53910,"2008-05-01"]
[null,"·      Hydrologists",35.725000000000001,null,71450,"Median annual wages of hydrologists were $71,450 in May 2008"]
["Although the data and formulas are available for review they must not be changed.","·      Adjudicators",43.81,null,87620,"2009-05-01"]
[null,"·      NEPA coordinators"]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","·      Lawyers",58.274999999999999,null,116550,"May 2008 - legal services",null,null,null,"** Data Source -  from Careers in Wind Energy - BLS  (http://www.bls.gov/green/wind_energy/#relevproj) 11/10 report"]
[null,"·      Paralegals",23.06,null,46120,"2008-05-01"]
[]
[null,"Exploration Phase"]
[null,"Occupation","Hourly Wage (median value)","Daily Wage","Annual Earnings"]
[null,"·      Geologists",null,700,79160,"Median annual wages of geoscientists were $79,160 in May 2008.  In March 2009, the Federal Government's average salary was $94,085 for geologists, $108,118 for geophysicists, $89,404 for hydrologists, and $105,671 for oceanographers."]
[null,"·      Geophysicists",{"$f":"79160/2000","v":39.58},null,79160,"Median annual wages of geoscientists were $79,160 in May 2008.  In March 2009, the Federal Government's average salary was $94,085 for geologists, $108,118 for geophysicists, $89,404 for hydrologists, and $105,671 for oceanographers."]
[null,"·      Geochemists",{"$f":"79160/2000","v":39.58},null,79160,"Median annual wages of geoscientists were $79,160 in May 2008.  In March 2009, the Federal Government's average salary was $94,085 for geologists, $108,118 for geophysicists, $89,404 for hydrologists, and $105,671 for oceanographers."]
[null,"·      Engineers",null,null,"77000-90000"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","·      GIS specialists",34.33,null,71420]
[null,"·      Exploration Drillers",null,"600-1400",null,"600/day for a corehole drilling engineer.  1400/day for a production or slimwell"]
[null,"·      Sample Analysts"]
[null,"·      Consultants"]
[null,"·      Clerical Staff"]
[null,"·      Management Staff"]
[]
[]
[]
[null,"Feasibility Drilling"]
[null,"Occupation","Hourly Wage (median value)","Daily Wage","Annual Earnings"]
[null,"·      Drilling Engineers",null,1400]
[null,"·       Rig Hands ",20.22,null,"59560 - May 2009 (oil and gas)","- $20.22/hr (Occupational Employment and Wages, May 2009 47-5021 Earth Drillers, Except Oil and Gas)"]
[null,"·      Rig Site Managers",null,null,null,"comes with rig and rig hands (16000-18000/day)"]
[null,"·      Mud Loggers",null,"800-850"]
[null,"·      Drilling Fluids personnel",20.66,null,42970,"drill derrick operator"]
[null,"·      Cementing personnel",16.87,null,null,"cement finisher"]
[null,"·      Casing Crews",null,null,null,"labor"]
[null,"·      Directional drillers",null,"2650/day - motorman and MWD operator"]
[null,"·      Rig Transportation",null,null,null,"flat rate or daily"]
[null,"·      Fuel transportation",17.920000000000002,null,null,"truck driver"]
[null,"·      Welders – $17.60/hour – national average",17.600000000000001,null,null,"National avg"]
[null,"·      Safety Managers",null,null,45360,"2008-05-01"]
[null,"·      Geologists",null,700]
[null,"·      Construction personnel ",13.71,null,null,"labor",null,null,null,null,null,"** Data Source -  from Careers in Wind Energy - BLS  (http://www.bls.gov/green/wind_energy/#relevproj) 11/10 report"]
[]
[null,"Drilling and Construction"]
[null,"Occupation","Hourly Wage (median value)","Daily Wage","Annual Earnings"]
[null,"·      Engineers",null,null,80560,"Engineers, all other 80560"]
[null,"·      Power plant designers",{"$f":"75111/2000","v":37.555500000000002},null,75110,"industial engineer"]
[null,"·      Document controllers"]
[null,"·      Project managers",null,null,87120]
[null,"·      Admin Support"]
[null,"·      Construction managers",null,null,93290]
[null,"·      Project engineers",null,null,89000]
[null,"·      Field Engineers"]
[null,"·      Safety managers",null,null,74080,"Health and safety engineers, except mining safety engineers and inspectors $74080"]
[null,"·      Welders",17.600000000000001]
[null,"·      Steel erectors"]
[null,"·      Concrete placers",16.87,null,null,"2008-05-01"]
[null,"·      Assembly mechanics",null,null,29320,29320]
[null,"·      Inspection personnel",null,null,37500,"Inspectors, testers, sorters, samplers, and weighers $37500"]
[null," ·     Construction laborer",13.71,null,null,"2008-05-01"]
[null,"·      Electrician",22.32]
[null,null,null,null,null,null,null,null,null,null,null,"** Data Source -  from Careers in Wind Energy - BLS  (http://www.bls.gov/green/wind_energy/#relevproj) 11/10 report"]
[]
[]
[]
[]
[]
[null,"Operations and Maintenance"]
[null,"Occupation","Hourly Wage (median value)","Daily Wage","Annual Earnings"]
[null,"·      Plant managers",30,null,"58470 - May 2008",2004]
[null,"·      Engineers",40,null,null,2004]
[null,"·      Plant technicians",24,null,null,2004]
[null,"·      Site Operators",20,null,null,2004]
[null,"·      Service repairmen",17.5,null,null,2004]

{"sheet":"Fluid Density","index":15,"n_rows":20,"n_cols":12,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,"** Data Source - GETEM Worksheet 10B (GeoFluid)"]
[]
[]
[]
["Warning",null,"Property calculations have the form:"]
[null,null,null,"Property = C6*T^6+C5*T^5+C4*T^4+C3*T^3+C2*T^2+C1*T+C0. where T is F"]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  "]
[null,null,null,"Saturated Water (40 - 500F)"]
["Although the data and formulas are available for review they must not be changed.",null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,null,null,"Pressure","psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,null,"enthalpy","btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,null,null,"entropy","btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,"specific vol","ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[]
[null,null,null,"Temp in C",{"$f":"'Default Data'!C3","v":200}]
[null,null,null,"Temp in F",{"$f":"E15*1.8+32","v":392}]
[null,null,null,"cubic feet/pound",{"$f":"F13*E16^6+G13*E16^5+H13*E16^4+I13*E16^3+J13*E16^2+K13*E16+L13","v":1.852588465707378E-2}]
[null,null,null,"Fluid Density",{"$f":"1/E17","v":53.978528880571851}]
[]
["To view the data and formulas simply scroll over to the adjacent columns to the right."]

{"sheet":"Binary Economies of Scale","index":16,"n_rows":134,"n_cols":56,"rows_kept":134,"cut":false,"hidden":false,"merged":[[2,7,2,12],[14,2,17,3],[19,2,26,3]]}
[null,null,"Year of Construction",{"$f":"ProjectData!B14","v":2010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010 PCCI  Multipler",null,null,null,null,null,null,null,null,null,null,null,"** Changing the flow rate to 50 kg/s will lower the nominal cost by approximately 5%, changing depth has very little impact."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CERA PCCI power plant index'!F29","v":0.93121693121693128},null,null,null,null,null,null,null,null,null,null,null,null,"Brine Effectiveness ",null,10.491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Economies of Scale (GETEM Output)  200C @ 2000m  2008$",null,null,null,null,null,null,null,null,"GETEM Output 200C @2000m @70 kg/s - V1 _current model",null,null,null,null,null,null,"GETEM Output 240C @2000m @70 kg/s",null,null,null,null,null,null,null,"GETEM Output 200C @2000m @70kg/s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Output","Gross (Plant size)","$/kW (nominal) 2008$","Plant Cost","Economy of scale",null,null,null,"Nominal Plant size","GETEM Nominal Plant Cost 2008$","GETEM2010$","Model Nominal Cost $2010","%deviation","Sum of squares",null,"Nominal Plant size","GETEM Nominal Plant Cost 2008$","GETEM2010$","Model Nominal Cost $2010","%deviation",null,null,"Nominal Plant size","Gross plant size","GETEM Nominal Plant Cost 2008$","GETEM2010$","Model Nominal Cost $2010","Economy of Scale"]
["Warning",null,{"$f":"CONCATENATE(\" 50MW Plant Cost                           \", D1,\"  dollars\")","v":" 50MW Plant Cost                           2010  dollars"},{"$f":"'Binary  plant costs'!J18","v":2201.0350105806469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,6.07,2817,14085,{"$f":"AD5/$AD$5","v":1},null,null,null,5,2817,{"$f":"AK5*$AL$2","v":2623.2380952380954},{"$f":"G39","v":2446.9604541200779},{"$f":"(AM5-AL5)/AL5","v":-6.7198490841532968E-2},{"$f":"(AL5-AM5)^2","v":31073.806758132585},null,5,2324,{"$f":"AR5*$AL$2","v":2164.1481481481483},2342.4805134039302,{"$f":"(AT5-AS5)/AS5","v":8.2403030221558607E-2},null,null,1,1.21,4268,{"$f":"AZ5*$AL$2","v":3974.4338624338625},null,{"$f":"BA5/$BA$5","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,7.29,2702,16214,0.9591764288249911,null,null,null,6,2702,{"$f":"AK6*$AL$2","v":2516.1481481481483},2426.5241241157005,{"$f":"(AM6-AL6)/AL6","v":-3.561953380941018E-2},{"$f":"(AL6-AM6)^2","v":8032.4656837687771},null,6,2207,{"$f":"AR6*$AL$2","v":2055.1957671957675},2315.7281142933202,{"$f":"(AT6-AS6)/AS6","v":0.12676765457386996},null,null,{"$f":"AX5+1","v":2},2.42,3572,3326.3068783068784,null,{"$f":"BA6/$BA$5","v":0.83692596063730085}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Temp C",{"$f":"'Default Data'!G14","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,8.5,2611,18277,0.92687255946041891,null,null,null,7,2611,2431.4074074074074,2409.3786687855663,-9.0600771202429403E-3,485.26532526939184,null,7,2113,1967.6613756613758,2293.3477864102692,0.16551954252769879,null,null,3,3.63,3236,3013.4179894179897,null,0.75820056232427369]
[null,null,{"$f":"CONCATENATE( \"*50MW Nominal Plant cost $/kW \", D1)","v":"*50MW Nominal Plant cost $/kW 2010"},{"$f":"'Binary  plant costs'!J18","v":2201.0350105806469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,9.7100000000000009,2536,20286,0.90024849130280438,null,null,null,8,2536,2361.5661375661375,2394.6245546407358,1.399851418460326E-2,1092.8589394780931,null,8,2036,1895.9576719576721,2274.1359719993761,0.1994655817665042,null,null,4,4.84,3025,2816.931216931217,null,0.70876288659793818]
["Although the data and formulas are available for review they must not be changed.",null,{"$f":"CONCATENATE( \"**5MW Nominal Plant cost $/kW \", D1)","v":"**5MW Nominal Plant cost $/kW 2010"},{"$f":"D8*(1+0.1117)","v":2446.8906212625052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10.93,2512,22611,0.89172878949236778,null,null,null,9,2512,2339.2169312169312,2381.6855154091845,1.8155043093912557E-2,1803.5806432945046,null,9,1991,1854.0529100529102,2257.3235836757121,0.21750764038945014,null,null,5,6.05,2874,2676.3174603174607,null,0.67338331771321469,{"$f":"BA9/$BA$9","v":1}]
[null,null,"Nominal Plant Size (MW)",{"$f":"ProjectData!B16","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB5+5","v":10},12.14,2504,25036,0.88888888888888884,null,null,null,{"$f":"AJ5+5","v":10},2504,2331.767195767196,2370.1704041789562,1.6469572297557293E-2,1474.8064163170941,null,{"$f":"AQ5+5","v":10},1986,1849.3968253968255,2242.3897368602493,0.21249788367031461,null,null,6,7.27,2760,2570.1587301587301,null,0.64667291471415178,{"$f":"BA10/$BA$9","v":0.96033402922755728}]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"**Scaled cost to Nominal Plant size ($/kW)",{"$f":"D9*(0.9936*(D10/5)^-0.046)","v":2354.9341051209672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB10+5","v":15},18.21,2472,37075,0.87752928647497341,null,null,null,{"$f":"AJ10+5","v":15},2472,2301.968253968254,{"$f":"G49","v":2326.3731296064343},1.060174291982955E-2,595.59795491504769,null,{"$f":"AQ10+5","v":15},1965,1829.8412698412699,2185.8348592670177,0.19454889082080248,null,null,7,8.48,2668,2484.4867724867727,null,0.62511715089034681,0.92832289491997211]
[null,null,"Plant Capital Cost ($/kW * nominal size)",{"$f":"D11*D10*1000","v":23549341.05120967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,24.29,2450,49007,0.8697195598154065,null,null,null,20,2450,2281.4814814814818,{"$f":"G54","v":2295.7901650543654},6.2716632543483473E-3,204.73842558891008,null,20,1950,1815.8730158730159,2146.5756932463805,0.18211773316889834,null,null,8,9.69,2593,2414.6455026455028,null,0.60754451733833181,0.90222686151704934]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30.36,2435,60684,0.86439474618388357,null,null,null,25,2435,2267.5132275132278,{"$f":"G59","v":2272.3453214708015},2.1310102622303546E-3,23.349132014820853,null,25,1939,1805.6296296296298,2116.61016016446,0.1722283049811375,null,null,9,10.9,2568,2391.3650793650795,null,0.60168697282099348,0.89352818371607512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,36.43,2422,72611,0.85977990770323043,null,null,null,30,2422,2255.4074074074074,{"$f":"G64","v":2253.367328264867},-9.0452799606857172E-4,4.161922907828516,null,30,1931,1798.1798941798943,2092.4373231046507,0.16364181908449152,null,null,10,12.11,2559,2382.9841269841272,null,0.59957825679475174,0.89039665970772441]
[null,null,"* Initial plant cost is calculated using the correlations for a 50MW facility defined in the GETEM technical appendix III p c-5.  See Binary Plant cost worksheet for equations. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB14+5","v":35},42.5,2412,84411,0.85623003194888181,null,null,null,{"$f":"AJ14+5","v":35},2412,2246.0952380952381,{"$f":"G69","v":2237.4453728698309},-3.8510678793578579E-3,74.820168417708942,null,{"$f":"AQ14+5","v":35},1923,1790.7301587301588,2072.2149865199831,0.15718997438979337,null,null,11,13.32,2551,2375.5343915343915,null,0.59770384254920339,0.88761308281141249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,48.57,2403,96121,0.85303514376996803,null,null,null,40,2403,2237.7142857142858,{"$f":"G74","v":2223.7441125192595},-6.2430549262757935E-3,195.1657390990311,null,40,1917,1785.1428571428573,2054.8556440005441,0.15108750864307036,null,null,12,14.53,2544,2369.0158730158732,null,0.59606373008434865,0.88517745302713979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB16+5","v":45},54.64,2395,107797,0.8501952431664892,null,null,null,{"$f":"AJ16+5","v":45},2395,2230.2645502645505,{"$f":"G79","v":2211.7284033104588},-8.311187545842022E-3,343.58874390368271,null,{"$f":"AQ16+5","v":45},1912,1780.4867724867727,2039.6643663190976,0.14556558231001984,null,null,13,15.74,2538,2363.4285714285716,null,0.59465791940018742,0.88308977035490599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,60.71,2389,119443,0.84806531771388005,null,null,null,50,2389,2224.6772486772488,{"$f":"G84","v":2201.0350105806469},-1.062726654424102E-2,558.95542221641358,null,50,1907,1775.830687830688,2026.1704944516148,0.14097053752727737,null,null,14,16.95,2532,2357.8412698412699,null,0.59325210871602629,0.88100208768267207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,66.78,2383,131062,0.8459353922612709,null,null,null,55,2383,2219.0899470899471,{"$f":"G89","v":2191.406205675898},-1.2475267823349297E-2,766.3895386799378,null,55,1903,1772.1058201058202,2014.0407232813111,0.13652395947835888,null,null,15,18.16,2527,2353.1851851851852,null,0.59208059981255856,0.87926235212247728]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"** Plant costs are initially determined on a 50MW facility basis and scaled to plant size. An exponential relationship was employed to determine the correct economies of scale relationship.                               y= (Initial plant cost)* 0.9936*X^-0.46 where X is the Nominal plant size given by the user.  5MW plant costs are approximately 11. 17% more than for a 50MW facility.   The exponential relationship employed in determining the economy of scale starts with a 5MW facility and discounts on a $/kW basis to larger facilities. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,72.86,2378,142658,0.84416045438409659,null,null,null,60,2378,2214.4338624338625,{"$f":"G94","v":2182.6525811663596},-1.4351876480326396E-2,1010.0498390041301,null,60,1899,1768.3809523809525,2003.0305274706541,0.13269175670195316,null,null,16,19.38,2522,2348.5291005291006,null,0.59090909090909094,0.87752261656228236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,78.930000000000007,2373,154231,0.84238551650692228,null,null,null,65,2373,2209.7777777777778,{"$f":"G99","v":2174.6309085505336},-1.5905160048531677E-2,1235.302416477007,null,65,1895,1764.6560846560847,1992.9552887970751,0.12937319975607819,null,null,17,20.59,2517,2343.8730158730159,null,0.58973758200562321,0.87578288100208757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,85,2368,165785,0.84061057862974797,null,null,null,70,2368,2205.1216931216932,{"$f":"G104","v":2167.2302855626726},-1.718336347477465E-2,1435.7587668037986,null,70,1892,1761.862433862434,1983.6722618401338,0.12589508903452712,null,null,18,21.8,2513,2340.1481481481483,null,0.58880037488284909,0.87439109255393177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,91.07,2364,177320,0.8391906283280085,null,null,null,75,2364,2201.3968253968255,{"$f":"G109","v":2160.3631101416872},-1.8639853924447055E-2,1683.76578763977,null,75,1889,1759.0687830687832,1975.0688405271835,0.12279227483167397,null,null,19,23.01,2509,2336.4232804232806,null,0.58786316776007497,0.87299930410577586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,97.14,2360,188839,0.83777067802626903,null,null,null,80,2360,2197.6719576719579,{"$f":"G114","v":2153.9589955717802},-1.9890576456407908E-2,1910.8230555715736,null,80,1886,1756.2751322751324,1967.054658713239,0.12001509476767251,null,null,20,24.22,2505,2332.698412698413,null,0.58692596063730096,0.87160751565762007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,103.21,2357,200342,0.83670571529996451,null,null,null,85,2357,2194.8783068783068,{"$f":"G119","v":2147.9605478150293},-2.1376018395300896E-2,2201.2761155197645,null,85,1884,1754.4126984126985,1959.556115093374,0.11692996571803123,null,null,21,25.43,2502,2329.9047619047619,null,0.58622305529522023,0.87056367432150306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,109.28,2354,211830,0.83564075257365988,null,null,null,90,2354,2192.0846560846562,{"$f":"G124","v":2142.3203610756773},-2.270181257409298E-2,2476.4850577406855,null,90,1881,1751.6190476190477,1952.5124821752706,0.11469014043281539,null,null,22,26.64,2498,2326.1798941798943,null,0.58528584817244611,0.86917188587334715]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,115.36,2351,223304,0.83457578984735536,null,null,null,95,2351,2189.2910052910056,{"$f":"G129","v":2136.9988331702461},-2.3885436880881291E-2,2734.4712651071331,null,95,1879,1749.7566137566139,1945.8730800388496,0.11208214030475151,null,null,23,27.85,2495,2323.3862433862437,null,0.5845829428303656,0.86812804453723036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,121.43,2348,234766,0.83351082712105073,null,null,null,100,2348,2186.4973544973545,{"$f":"G134","v":2131.9625463730376},-2.4941630051436167E-2,2974.0452971560603,null,100,1877,1747.8941798941801,1939.5951837759849,0.10967540603253834,null,null,24,29.06,2492,2320.5925925925926,null,0.58388003748828488,0.86708420320111335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AN5:AN28)","v":-1.1064110698334928E-2},{"$f":"SUM(AO5:AO28)","v":64391.528415023757},null,null,null,null,null,null,null,null,25,30.27,2489,2317.798941798942,null,0.58317713214620437,0.86604036186499644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Economies of Scale (GETEM Output)  240C @ 2000m  2008$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,31.49,2486,2315.0052910052909,null,0.58247422680412364,0.86499652052887943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Output","Gross (Plant size)","$/kW (nominal) 2008$","Plant Cost","Economy of scale","Brine Effectiveness",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,32.700000000000003,2484,2313.1428571428573,null,0.58200562324273664,0.86430062630480164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5.79,2324,11622,{"$f":"AD32/$AD$32","v":1},14.817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,33.909999999999997,2481,2310.3492063492063,null,0.58130271790065602,0.86325678496868463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6.94,2207,13240,0.94965576592082612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,35.119999999999997,2479,2308.4867724867727,null,0.58083411433926901,0.86256089074460673]
[null,null,"Coefficient",0.99360000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,8.1,2113,14792,0.90920826161790014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,36.33,2476,2305.6931216931221,null,0.58013120899718851,0.86151704940848994]
[null,null,"Power",4.5999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,9.26,2036,16289,0.87607573149741824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,"200C  -V1 (Currently in model)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10.42,1991,17922,0.85671256454388989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,"Power factor used to assess discount  y = 0.9936x^-0.046",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB32+5","v":10},11.57,1986,19857,0.8545611015490534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,"Scaling Factor","Nominal Plant size","% Discount from 5MW plant cost","Scaled from a 50MW cost","Nominal Plant Cost $/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB37+5","v":15},17.36,1965,29469,0.84552495697074015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,1,{"$f":"5","v":5},{"$f":"$D$34*(C39^-$D$35)","v":0.99360000000000004},{"$f":"E39/$E$84","v":1.1117317272815912},{"$f":"$G$84*F39","v":2446.9604541200779},{"$f":"(G39-G84)/G84","v":0.11173172728159116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,23.15,1950,39003,0.83907056798623059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,42.38,2466,{"$f":"AZ39*$AL$2","v":2296.3809523809527},null,0.57778819119025315,{"$f":"BA39/$BA$9","v":0.85803757828810023}]
[null,null,{"$f":"C39+0.2","v":1.2},{"$f":"1+D39","v":6},0.98530173042308067,1.1024468545257571,2426.5241241157005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,28.94,1939,48481,0.83433734939759041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,null,{"$f":"C40+0.2","v":1.4},7,0.97833973625299198,1.0946571304878776,2409.3786687855663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,34.72,1931,57916,0.83089500860585197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,1.5999999999999999,8,0.97234875761268746,1.0879538685797727,2394.6245546407358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB41+5","v":35},40.51,1923,67314,0.82745266781411364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,1.7999999999999998,9,0.9670947988252363,1.0820752527606914,2381.6855154091845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,46.3,1917,76683,0.82487091222030984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[null,null,1.9999999999999998,10,0.96241903281557717,1.0768435725852858,2370.1704041789562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB43+5","v":45},52.08,1912,86025,0.82271944922547335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,48.44,2457,{"$f":"AZ44*$AL$2","v":2288},null,0.57567947516401119,{"$f":"BA44/$BA$9","v":0.85490605427974931}]
[null,null,2.1999999999999997,11,0.9582087658007179,1.0721327358091726,2359.8016875056001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,57.87,1907,95344,0.82056798623063687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,2.4,12,0.95438117796426714,1.0678500759493301,2350.3754032156785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,63.66,1903,104643,0.81884681583476759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,null,2.6,13,0.95087364157189969,1.063925519294751,2341.7373166179427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,69.45,1899,113923,0.81712564543889843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,2.8000000000000003,14,0.94763766377782965,1.0603048075571844,2333.7680033203383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,75.23,1895,123187,0.81540447504302926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[null,null,3.0000000000000004,15,0.94463493992515624,1.0569450819379389,2326.3731296064343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,81.02,1892,132435,0.81411359724612742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,54.49,2449,{"$f":"AZ49*$AL$2","v":2280.5502645502647},null,0.57380506091846306,{"$f":"BA49/$BA$9","v":0.85212247738343772}]
[null,null,3.2000000000000006,16,0.94183469289556243,1.053811906145844,2319.4768999937296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,86.81,1889,141669,0.81282271944922546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[null,null,3.4000000000000008,17,0.93921182671638093,1.0508772004817841,2313.0175100813844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,92.59,1886,150889,0.81153184165232362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[null,null,3.600000000000001,18,0.93674561284859037,1.0481177719360064,2306.9439112429318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,98.38,1884,160098,0.81067125645438898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[null,null,3.8000000000000012,19,0.93441873494104866,1.0455142453706636,2301.2134581216355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,104.17,1881,169294,0.80938037865748713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,4.0000000000000009,20,0.93221658084306691,1.0430502713578924,2295.7901650543654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,109.96,1879,178480,0.80851979345955249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,60.55,2443,{"$f":"AZ54*$AL$2","v":2274.962962962963},null,0.57239925023430183,{"$f":"BA54/$BA$9","v":0.8500347947112038}]
[null,null,4.2000000000000011,21,0.93012670891881877,1.040711929042935,2290.6433917524218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,115.74,1877,187656,0.80765920826161786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[null,null,4.4000000000000012,22,0.92813843963097309,1.0384872691700711,2285.7468374856144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,null,4.6000000000000014,23,0.9262425387233465,1.0363659595980195,2281.077760849249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,null,4.8000000000000016,24,0.92443096843172445,1.034339006931557,2276.6163670655756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,null,5.0000000000000018,25,0.92269668993293541,1.0323985354832419,2272.3453214708015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,66.599999999999994,2437,{"$f":"AZ59*$AL$2","v":2269.3756613756614},null,0.57099343955014059,{"$f":"BA59/$BA$9","v":0.84794711203897}]
[null,null,5.200000000000002,26,0.92103350488270275,1.0305376099712811,2268.2493592668934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,null,5.4000000000000021,27,0.91943592712380051,1.0287500919747321,2264.314969574446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,null,5.6000000000000023,28,0.91789907793143333,1.0270305227243279,2260.5301374511887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,5.8000000000000025,29,0.91641859980280849,1.025374026642264,2256.8841315796758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,6.0000000000000027,30,0.91499058499050911,1.023776231378716,2253.367328264867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,72.66,2431,{"$f":"AZ64*$AL$2","v":2263.7883597883601},null,0.56958762886597947,{"$f":"BA64/$BA$9","v":0.8458594293667363}]
[null,null,6.2000000000000028,31,0.91361151585725253,1.0222332010752175,2249.9710645444802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"."]
[null,null,6.400000000000003,32,0.91227821478331672,1.0207413803164485,2246.6875148249183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,6.6000000000000032,33,0.91098780184975769,1.0192975467822978,2243.5095866668021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,6.8000000000000034,34,0.90973765889425406,1.0178987710302134,2240.4308322645134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,7.0000000000000036,35,0.90852539882296357,1.016542382158464,2237.4453728698309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,78.709999999999994,2426,{"$f":"AZ69*$AL$2","v":2259.1322751322755},null,0.56841611996251185,{"$f":"BA69/$BA$9","v":0.84411969380654139}]
[null,null,7.2000000000000037,36,0.90734883928338905,1.015225938348902,2234.5478339555225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX69+1","v":66}]
[null,null,7.4000000000000039,37,{"$f":"$D$34*(C71^-$D$35)","v":0.90620597997599683},{"$f":"E71/$E$84","v":1.0139472014811011},2231.7332893401726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,7.6000000000000041,38,0.9050949830180347,1.0127041151615763,2228.997212829725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,7.8000000000000043,39,0.90401415588032019,1.0114947856318821,2226.3354361955389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,null,8.0000000000000036,40,0.90296193650324952,1.0103174651150242,2223.7441125192595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,84.77,2422,{"$f":"AZ74*$AL$2","v":2255.4074074074074},null,{"$f":"BA74/$BA$5","v":0.56747891283973761},{"$f":"BA74/$BA$9","v":0.84272790535838538}]
[null,null,8.2000000000000028,41,0.90193688026676988,1.0091705372362578,2221.2196841034838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,8.4000000000000021,42,0.90093764854426894,1.0080525042161184,2218.7588542831718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,null,8.6000000000000014,43,0.89996299861510487,1.0069619755836261,2216.3585625830156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,8.8000000000000007,44,0.89901177474698102,1.0058976581984198,2214.0159627558069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,9,45,0.89808290028925486,1.00485834740402,2211.7284033104588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,90.82,2418,{"$f":"AZ79*$AL$2","v":2251.6825396825398},null,{"$f":"BA79/$BA$5","v":0.5665417057169635},{"$f":"BA79/$BA$9","v":0.84133611691022958}]
[null,null,9.1999999999999993,46,0.89717537064288244,1.00384291916195,2209.4934101989302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,9.3999999999999986,47,0.89628824699303811,1.0028503230392105,2207.3086713814141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,null,9.5999999999999979,48,0.89542065070735466,1.001879575940513,2205.172023030761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,null,9.7999999999999972,49,0.89457175831683045,1.0009297564924517,2203.0814371718479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,null,9.9999999999999964,50,0.89374079700824305,1,{"$f":"D5","v":2201.0350105806469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,96.88,2414,{"$f":"AZ84*$AL$2","v":2247.9576719576721},null,{"$f":"BA84/$BA$5","v":0.56560449859418938},{"$f":"BA84/$BA$9","v":0.83994432846207367}]
[null,null,10.199999999999996,51,0.89292704056685268,0.99908949390683033,{"$f":"$G$84*F85","v":2199.0309547922334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,null,10.399999999999995,52,0.89212980571653788,0.99819747370031908,2197.0675870875571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,10.599999999999994,53,0.89134844881160935,0.99732321921004163,2195.1433223462986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[null,null,10.799999999999994,54,0.89058236284056125,0.99646605125529175,2193.2566656679464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[null,null,10.999999999999993,55,0.88983097470717165,0.99562532860292452,2191.406205675898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,102.93,2410,{"$f":"AZ89*$AL$2","v":2244.2328042328045},null,{"$f":"BA89/$BA$5","v":0.56466729147141526},{"$f":"BA89/$BA$9","v":0.83855254001391788}]
[null,null,11.199999999999992,56,0.88909374275873598,0.99480044520171518,2189.5906084301896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[null,null,11.399999999999991,57,0.88837015453500201,0.99399082766365932,2187.8086118837482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,11.599999999999991,58,0.88765972471459798,0.99319593296624575,2186.0590208250164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,null,11.79999999999999,59,0.88696199323855385,0.99241524635287892,2184.3407022567044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,11.999999999999989,60,0.88627652359291975,0.99164827941131295,2182.6525811663596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,108.99,2407,{"$f":"AZ94*$AL$2","v":2241.4391534391534},null,{"$f":"BA94/$BA$5","v":0.56396438612933453},{"$f":"BA94/$BA$9","v":0.83750869867780087}]
[null,null,12.199999999999989,61,0.88560290123458851,0.99089456831231626,2180.9936366496045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,12.399999999999988,62,0.88494073214624636,0.99015367219281636,2179.3628983513818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[null,null,12.599999999999987,63,0.88428964150796274,0.98942517166955157,2177.7594431944499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[null,null,12.799999999999986,64,0.88364927247431679,0.98870866747080677,2176.1823923677844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,12.999999999999986,65,0.8830192850471702,0.98800377917516735,2174.6309085505336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,115.04,2404,{"$f":"AZ99*$AL$2","v":2238.6455026455028},null,{"$f":"BA99/$BA$5","v":0.56326148078725402},{"$f":"BA99/$BA$9","v":0.83646485734168396}]
[null,null,13.199999999999985,66,0.88239935503525835,0.98731014404741324,2173.1041933497781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,null,13.399999999999984,67,0.88178917309270954,0.98662741596272541,2171.6014849326739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[null,null,13.599999999999984,68,0.88118844382942385,0.985955264411295,2170.1220558355594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,13.799999999999983,69,{"$f":"$D$34*(C103^-$D$35)","v":0.8805968849869692},{"$f":"E103/$E$84","v":0.98529337357623992},2168.6652109344204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,null,13.999999999999982,{"$f":"1+D103","v":70},0.88001422667429885,0.98464144147845412,2167.2302855626726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,121.1,2401,{"$f":"AZ104*$AL$2","v":2235.8518518518522},null,{"$f":"BA104/$BA$5","v":0.56255857544517351},{"$f":"BA104/$BA$9","v":0.83542101600556717}]
[null,null,{"$f":"C104+0.2","v":14.199999999999982},71,0.87944021065815792,0.98399917918264923,2165.8166437636301]
[null,null,14.399999999999981,72,0.87887458970355881,0.98336631005941744,2164.4236766662816]
[null,null,14.59999999999998,73,0.87831712696014785,0.98274256909864111,2163.0508009740797]
[null,null,14.799999999999979,74,0.8777675953906916,0.98212770227003066,2161.6974575574632]
[null,null,14.999999999999979,75,0.87722577723826378,0.98152146592696388,2160.3631101416872]
[null,null,15.199999999999978,{"$f":"1+D109","v":76},0.87669146352903415,0.98092362625016027,2159.0472440823282]
[null,null,15.399999999999977,77,0.87616445360784734,0.98033395872804319,2157.7493652215462]
[null,null,15.599999999999977,78,0.87564455470403413,0.97975224767092961,2156.468998818797]
[null,null,15.799999999999976,79,0.87513158152512482,0.97917828575643884,2155.2056885502629]
[null,null,15.999999999999975,80,0.87462535587634693,0.97861187360375157,2153.9589955717802]
[null,null,16.199999999999974,81,0.87412570630396713,0.97805281937454736,2152.7284976404885]
[null,null,16.399999999999974,82,0.87363246776071246,0.97750093839864727,2151.5137882908589]
[null,null,16.599999999999973,83,0.87314548129164993,0.97695605282254649,{"$f":"$G$84*F117","v":2150.3144760611008}]
[null,null,16.799999999999972,84,0.8726645937390457,0.97641799127918405,2149.1301837663127]
[null,null,16.999999999999972,85,0.87218965746484522,0.97588658857742727,2147.9605478150293]
[null,null,17.199999999999971,86,0.87172053008952888,0.97536168540987944,2146.8052175660914]
[null,null,17.39999999999997,87,0.87125707424619747,0.9748431280777281,2145.6638547230332]
[null,null,17.599999999999969,88,0.87079915734883762,0.9743307682314587,2144.5361327633786]
[null,null,17.799999999999969,89,0.87034665137379674,0.97382446262634859,2143.421736400478]
[null,null,17.999999999999968,90,0.86989943265357617,0.97332407289174361,2142.3203610756773]
[null,null,18.199999999999967,{"$f":"1+D124","v":91},0.86945738168211961,0.97282946531319703,2141.2317124787978]
[null,null,18.399999999999967,{"$f":"1+D125","v":92},0.86902038293083739,0.97234051062661997,2140.1555060950541]
[null,null,18.599999999999966,93,0.86858832467466462,0.97185708382365987,2139.091466776686]
[null,null,18.799999999999965,94,0.86816109882750492,0.97137906396757867,2138.0393283376984]
[null,null,18.999999999999964,95,0.86773860078645981,0.97090633401896342,2136.9988331702461]
[null,null,19.199999999999964,96,0.86732072928428672,0.97043878067064149,2135.9697318812755]
[null,null,19.399999999999963,97,0.86690738624957009,0.96997629419122788,2134.9517829481661]
[null,null,19.599999999999962,98,0.86649847667412871,0.96951876827676797,2133.9447523921917]
[null,null,19.799999999999962,99,0.86609390848721435,0.96906609990997905,2132.9484134687068]
[null,null,19.999999999999961,{"$f":"1+D133","v":100},0.86569359243608746,0.96861818922662779,2131.9625463730376]

{"sheet":"Binary  plant costs","index":17,"n_rows":88,"n_cols":31,"rows_kept":88,"cut":false,"hidden":false,"merged":[[80,16,80,20],[80,21,80,25],[80,26,80,30],[4,23,5,23],[38,25,38,29],[70,16,70,20],[70,21,70,25],[70,26,70,30]]}
[]
[]
[]
[]
["Warning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Equipment","** Used in Model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of total plant cost"]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Heat Exchanger",7.6688544900458247E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Cooled Condenser",0.37803462419839712]
["Although the data and formulas are available for review they must not be changed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pumps",3.7268055547201716E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine-Generator",0.50800877535394307]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y7:Y10)","v":1}]
[]
[]
[null,"** GETEM technical appendix III - p C-5"]
[]
[]
[null,null,null,"Degrees C","2004 Cost  $/kW",{"$f":"CONCATENATE(B24, \"  Cost $/kW\")","v":"2010  Cost $/kW"},"Gross Power (50MW net)","10MW gross","Input Model Temp","Cost ($/kW)"]
[null,"K0",21520.78,100,{"$f":"$C$18+($C$19*D18)+($C$20*D18^2)+($C$21*D18^3)","v":3444.4079999999972},{"$f":"E18*$B$25","v":4888.8371612903184},67.709999999999994,null,{"$f":"'Default Data'!C3","v":200},{"$f":"J19*(B25)","v":2201.0350105806469}]
[null,"K1",-331.34,{"$f":"D18+20","v":120},2437.5183040000038,{"$f":"E19*$B$25","v":3459.7033992258121},64.489999999999995,null,null,{"$f":"IF(I18<191,($C$18+($C$19*I18)+($C$20*I18^2)+($C$21*I18^3)),(E23-3.08*(I18-190)))","v":1550.7292120000013}]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","K2",1.854876,{"$f":"D19+20","v":140},1909.0833920000023,2709.6667499354871,62.46]
[null,"K3",-3.4911320000000001E-3,{"$f":"D20+20","v":160},1691.5289280000015,2400.8797687741958,61.17]
[null,null,null,{"$f":"D21+20","v":180},1617.280576000001,2295.4950110967757,60.44]
[null,"Multiplier",null,190,1581.5292120000013,2244.7511396129053,60.27]
[null,{"$f":"ProjectData!B14","v":2010},null,{"$f":"D22+20","v":200},{"$f":"$E$23-3.08*(D24-$D$23)","v":1550.7292120000013},2201.0350105806469,60.23,12.29]
[null,{"$f":"LOOKUP(B24,'CERA PCCI power plant index'!C19:C29,'CERA PCCI power plant index'!E19:E29)/'CERA PCCI power plant index'!E23","v":1.4193548387096775},null,{"$f":"D24+20","v":220},{"$f":"$E$23-3.08*(D25-$D$23)","v":1489.1292120000012},{"$f":"E25*$B$25","v":2113.6027525161307},60.55,11.63]
[null,null,null,240,1427.5292120000013,2026.1704944516148,61.52,11.57]
[null,null,null,260,1365.9292120000014,1938.7382363870988,63.35,11.62]
[null,null,null,280,1304.3292120000012,1851.3059783225824,66.42,12.28]
[null,null,null,300,1242.7292120000013,1763.8737202580664,71.510000000000005]
[null,null,null,320,1181.1292120000012,1676.4414621935503]
[null,null,null,340,1119.5292120000013,1589.0092041290341]
[null,null,null,360,1057.9292120000014,1501.5769460645181]
[null,null,null,380,996.32921200000123,1414.1446880000019]
[null,null,null,400,934.72921200000121,1326.7124299354857]
[]
[null,"Plant Type",{"$f":"ProjectData!B18","v":"Binary"}]
[null,"Input Model Temp",{"$f":"'Default Data'!C3","v":200}]
[null,"Pump rate (kg/s)",{"$f":"'Default Data'!C5","v":80}]
[null,"# Production wells",{"$f":"ProjectData!G19","v":1.8639767008858921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004 Dollars"]
[null,"Well flow (lb/hr)",{"$f":"C38*2.20462*60*60","v":634930.55999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Plant Size (MW)","Degrees C","Plant Cost $/kW) nominal","Plant Cost $/kW gross"]
[null,"Total Flow",{"$f":"C40*C39","v":1183495.7705204319},null,null,null,null,null,null,"Gross Power at 2000m Depth",null,"% buffer = parasitic losses",null,null,null,null,null,null,null,null,null,null,null,null,null,50,100,409786,311577]
[null,"Plant Brine Effectiveness",{"$f":"IF(C36=\"Binary\",'Brine effectiveness'!C13,'Brine effectiveness'!C24)","v":10.869252965999998},null,null,null,null,"Binary",null,"Nominal Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"AA41+20","v":120},57893,45972]
[null,"Nominal Capacity (MW)","Production Wells","Well Flow","Total Flow","Gross Capacity",null,"Temp","Brine Effectiveness",10,"% buffer",20,"% buffer",30,"% buffer",40,"% buffer",50,"% buffer",100,"% buffer",null,null,null,null,50,{"$f":"AA42+20","v":140},18281,14940]
[null,5,{"$f":"B44*1000/(('Brine effectiveness'!$C$14*D44)/1000)","v":0.93198835044294603},{"$f":"$C$40","v":634930.55999999994},{"$f":"D44*C44","v":591747.88526021596},{"$f":"'Brine effectiveness'!$C$13*E44/1000000","v":6.431857456988828},null,150,6.34,11.44,{"$f":"(J44-J$43)/J44","v":0.12587412587412583},29.53,{"$f":"(L44-L$43)/L$43","v":0.47650000000000003},44.29,{"$f":"(N44-N$43)/N44","v":0.32264619552946489},59,{"$f":"(P44-P$43)/P44","v":0.32203389830508472},73.72,{"$f":"(R44-R$43)/R44","v":0.32175800325556159},147.29,{"$f":"(T44-T$43)/T44","v":0.32106728223233072},null,null,null,null,50,{"$f":"AA43+20","v":160},9918,8259]
[null,{"$f":"B44+5","v":10},{"$f":"B45*1000/(('Brine effectiveness'!$C$14*D45)/1000)","v":1.8639767008858921},{"$f":"$C$40","v":634930.55999999994},{"$f":"D45*C45","v":1183495.7705204319},{"$f":"'Brine effectiveness'!$C$13*E45/1000000","v":12.863714913977656},null,175,7.55,11.31,0.11582670203359863,26.63,0.33149999999999996,39.93,0.24868519909842224,53.23,0.24854405410482805,66.53,0.2484593416503833,132.99,0.24806376419279649,null,null,null,null,50,{"$f":"AA44+20","v":180},6697,5637]
[null,{"$f":"B45+5","v":15},{"$f":"B46*1000/(('Brine effectiveness'!$C$14*D46)/1000)","v":2.7959650513288379},634930.55999999994,1775243.6557806476,{"$f":"'Brine effectiveness'!$C$13*E46/1000000","v":19.295572370966482},null,200,9.7899999999999991,12.29,0.1863303498779495,24.59,0.22949999999999998,36.89,0.18677148278666306,49.18,0.18666124440829604,61.47,0.18659508703432567,122.9,0.18633034987794958,null,null,null,null,50,190]
[null,20,{"$f":"B47*1000/(('Brine effectiveness'!$C$14*D47)/1000)","v":3.7279534017717841},634930.55999999994,2366991.5410408638,{"$f":"'Brine effectiveness'!$C$13*E47/1000000","v":25.727429827955312},null,225,13.74,11.61,0.1386735572782084,23.21,0.16050000000000003,34.82,0.13842619184376795,46.43,0.13848804652164548,58.03,0.13837670170601415,116.06,0.13837670170601415,null,null,null,null,50,{"$f":"AA45+20","v":200},2694,2275]
[null,25,{"$f":"B48*1000/(('Brine effectiveness'!$C$14*D48)/1000)","v":4.6599417522147304},634930.55999999994,2958739.4263010798,{"$f":"'Brine effectiveness'!$C$13*E48/1000000","v":32.159287284944142},null,250,15.53,11.59,0.13718723037100949,23.17,0.15850000000000009,34.76,0.13693901035673184,46.34,0.13681484678463537,57.93,0.1368893492145693,115.86,0.1368893492145693,null,null,null,null,50,{"$f":"AA47+20","v":220},1508,1267]
[null,30,{"$f":"B49*1000/(('Brine effectiveness'!$C$14*D49)/1000)","v":5.5919301026576758},634930.55999999994,3550487.3115612953,{"$f":"'Brine effectiveness'!$C$13*E49/1000000","v":38.591144741932965},null,275,15.45,11.97,0.16457811194653305,23.95,0.19749999999999995,35.18,0.14724275156338829,46.9,0.14712153518123663,58.63,0.14719426914548869,117.25,0.14712153518123666,null,null,null,null,50,240,1517,1257]
[null,35,{"$f":"B50*1000/(('Brine effectiveness'!$C$14*D50)/1000)","v":6.523918453100622},634930.55999999994,4142235.1968215113,{"$f":"'Brine effectiveness'!$C$13*E50/1000000","v":45.023002198921795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,260,1640,1324]
[null,40,{"$f":"B51*1000/(('Brine effectiveness'!$C$14*D51)/1000)","v":7.4559068035435683},634930.55999999994,4733983.0820817277,{"$f":"'Brine effectiveness'!$C$13*E51/1000000","v":51.454859655910624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,280,1970,1523]
[null,45,{"$f":"B52*1000/(('Brine effectiveness'!$C$14*D52)/1000)","v":8.3878951539865145},634930.55999999994,5325730.9673419436,{"$f":"'Brine effectiveness'!$C$13*E52/1000000","v":57.886717112899461},null,null,null,null,null,null,null,null,null,"Temp",240.72368179402685,null,null,null,null,null,null,null,null,50,300]
[null,50,{"$f":"B53*1000/(('Brine effectiveness'!$C$14*D53)/1000)","v":9.3198835044294608},634930.55999999994,5917478.8526021596,{"$f":"'Brine effectiveness'!$C$13*E53/1000000","v":64.318574569888284},null,null,null,null,null,null,null,null,null,"Nominal Plant Size",50,null,{"$f":"0.000038*Q52^2 - 0.018295*Q52 + 2.374871","v":0.17285109868421111},null,null,null,null,null,null,50,320]
[null,55,{"$f":"B54*1000/(('Brine effectiveness'!$C$14*D54)/1000)","v":10.251871854872405},634930.55999999994,6509226.7378623746,{"$f":"'Brine effectiveness'!$C$13*E54/1000000","v":70.750432026877107},null,null,null,null,null,null,null,null,null,"Gross Plant Size",{"$f":"(1+S53)*Q53","v":58.642554934210558},null,null,null,null,null,null,null,null,50,340]
[null,60,{"$f":"B55*1000/(('Brine effectiveness'!$C$14*D55)/1000)","v":11.183860205315352},634930.55999999994,7100974.6231225906,{"$f":"'Brine effectiveness'!$C$13*E55/1000000","v":77.182289483865929},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,360]
[null,65,{"$f":"B56*1000/(('Brine effectiveness'!$C$14*D56)/1000)","v":12.115848555758298},634930.55999999994,7692722.5083828066,{"$f":"'Brine effectiveness'!$C$13*E56/1000000","v":83.614146940854752},null,null,null,null,null,null,null,null,null,"** 240C is the optimal temperature for minimizing plant size using this curve fit.  ",null,null,null,null,null,null,null,null,null,50,380]
[null,70,{"$f":"B57*1000/(('Brine effectiveness'!$C$14*D57)/1000)","v":13.047836906201244},634930.55999999994,8284470.3936430225,{"$f":"'Brine effectiveness'!$C$13*E57/1000000","v":90.046004397843589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,400]
[null,75,{"$f":"B58*1000/(('Brine effectiveness'!$C$14*D58)/1000)","v":13.97982525664419},634930.55999999994,8876218.2789032385,{"$f":"'Brine effectiveness'!$C$13*E58/1000000","v":96.477861854832426}]
[null,80,{"$f":"B59*1000/(('Brine effectiveness'!$C$14*D59)/1000)","v":14.911813607087137},634930.55999999994,9467966.1641634554,{"$f":"'Brine effectiveness'!$C$13*E59/1000000","v":102.90971931182125}]
[null,85,{"$f":"B60*1000/(('Brine effectiveness'!$C$14*D60)/1000)","v":15.843801957530083},634930.55999999994,10059714.04942367,{"$f":"'Brine effectiveness'!$C$13*E60/1000000","v":109.34157676881007}]
[null,90,{"$f":"B61*1000/(('Brine effectiveness'!$C$14*D61)/1000)","v":16.775790307973029},634930.55999999994,10651461.934683887,{"$f":"'Brine effectiveness'!$C$13*E61/1000000","v":115.77343422579892}]
[null,{"$f":"B61+5","v":95},{"$f":"B62*1000/(('Brine effectiveness'!$C$14*D62)/1000)","v":17.707778658415975},634930.55999999994,11243209.819944102,{"$f":"'Brine effectiveness'!$C$13*E62/1000000","v":122.20529168278773}]
[null,100,{"$f":"B63*1000/(('Brine effectiveness'!$C$14*D63)/1000)","v":18.639767008858922},634930.55999999994,11834957.705204319,{"$f":"'Brine effectiveness'!$C$13*E63/1000000","v":128.63714913977657}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM data tables built with Version 2009-A15 by Chris Johnson 6/14/11",null,null,null,null,null,null,null,"% buffer = parasitic losses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Power",50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008$","2000M @ 70 kg/s",null,null,null,null,"3000M @70kg/s",null,null,null,null,"5000M @70kg/s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp C","Brine Effectiveness","Gross Power","Nominal Cost","Gross Cost","% buffer","Brine Effectiveness","Grosss Power","Nominal Cost","Gross Cost","% buffer","Brine Effectiveness","Gross Power","Nominal Cost","Gross Cost","% buffer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,7.1340000000000003,70.09,5427,3871,{"$f":"(R74-$Q$70)/$Q$70","v":0.40180000000000005},7.2190000000000003,69.03,5464,3958,{"$f":"(W74-$Q$70)/$Q$70","v":0.38060000000000005},7.2190000000000003,67.25,5327,3961,{"$f":"(AB74-$Q$70)/$Q$70","v":0.34499999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,8.2159999999999993,64.819999999999993,3337,2574,0.29639999999999989,8.5719999999999992,63.21,3549,2807,0.26419999999999999,9.0709999999999997,60.62,3902,3218,0.21239999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,10.304,60.78,2369,1949,0.21560000000000001,10.57,59.57,2443,2050,0.19140000000000001,11.246,57.19,2802,2449,0.14379999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,13.737,58.03,1902,1639,0.16060000000000002,13.737,57.15,1874,1640,0.14299999999999996,13.737,55.35,1817,1641,0.10700000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,15.528,57.93,1966,1697,0.15859999999999999,15.528,56.87,1931,1698,0.13739999999999994,15.528,54.76,1861,1699,9.5199999999999965E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,17.308,58.63,2520,2149,0.17260000000000006,17.308,57.31,2464,2150,0.14620000000000005,17.308,54.74,2356,2151,9.4800000000000037E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000m @50 kg/s",null,null,null,null,"3000m @50kg/s",null,null,null,null,"5000m @ 50kg/s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp C","Brine Effectiveness","Gross Power","Nominal Cost","Gross Cost","% buffer","Brine Effectiveness","Grosss Power","Nominal Cost","Gross Cost","% buffer","Brine Effectiveness","Gross Power","Nominal Cost","Gross Cost","% buffer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,7.0739999999999998,63.24,4835,3823,{"$f":"(R83-$Q$70)/($Q$70)","v":0.26480000000000004},7.2190000000000003,62.26,4942,3969,{"$f":"(W83-$Q$70)/$Q$70","v":0.24519999999999997},7.2190000000000003,60.72,4822,3971,{"$f":"(AB83-$Q$70)/$Q$70","v":0.21439999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,8.3230000000000004,59.88,3167,2644,0.19760000000000005,8.7360000000000007,58.59,3439,2935,0.17180000000000006,9.0709999999999997,56.68,3655,3224,0.1336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,10.438000000000001,57.5,2299,1999,0.15,10.736000000000001,56.46,2405,2130,0.12920000000000001,11.464,54.43,2875,2641,8.8599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,13.737,55.95,1836,1641,0.11900000000000005,13.737,55.11,1809,1641,0.10219999999999999,13.372999999999999,53.39,1754,1643,6.7800000000000013E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,15.528,56.14,1907,1698,0.12280000000000001,15.528,55.12,1873,1699,0.10239999999999995,15.528,53.09,1805,1700,6.180000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,17.308,56.97,2450,2150,0.13939999999999997,17.308,55.71,2396,2151,0.11420000000000002,17.308,53.24,2292,2152,6.4800000000000038E-2]

{"sheet":"Flash Plant Costs","index":18,"n_rows":97,"n_cols":22,"rows_kept":97,"cut":false,"hidden":false,"merged":[[0,11,1,11]]}
[null,null,null,null,null,null,null,null,null,null,null,"Flash Plant Equipment","**Used in Model "]
[null,null,null,null,null,null,null,null,null,null,null,null,"% of total plant cost"]
[null,null,null,null,null,null,null,null,null,null,null,"Turbine Generator ",{"$f":"AVERAGE(I9,I20,I32,I43,I55)","v":0.68736100228989616}]
[null,null,null,null,null,null,null,null,null,null,null,"Flash Vessels",2.3842903199701105E-2]
["Warning","GETEM output data - used to derive equipment cost %'s",null,null,null,null,null,null,null,null,null,"Cooling Tower ",0.10213545719499909]
[null,"Flash Costs (2000m at varying temps)",null,null,null,null,null,null,null,null,null,"Condenser ",0.12023229250463993]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,null,null,null,null,null,null,null,null,null,"WF Pump ",5.2897574988624574E-2]
[null,"200C ; 75MW gross output","reference yr","ref equip cost"," (PPI)","Equipment Cost","User Adjust","$ per kW",null,null,null,"NCG Removal System",3.4567717090566523E-3]
["Although the data and formulas are available for review they must not be changed.","Turbine Generator Cost",2002,21640045.851235561,1.2457729468599035,26958583.690277152,1,379.37202991583177,{"$f":"H9/$H$17","v":0.67366629338582928},null,null,"H2S Removal System",1.0073998113082478E-2]
[null,"Flash Vessels",2002,1133794.6914025522,1.3616816492201325,1543867.4252660584,1,21.725923207729608,{"$f":"H10/$H$17","v":3.8579602615890128E-2},null,null,"Total",{"$f":"SUM(M3:M9)","v":1}]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","Cooling Tower Cost",2002,2951771.2593302685,1.3616816492201325,4019372.7565254271,1,56.562229646410891,0.10043984423414012]
[null,"Condenser Cost",2002,3535571.3048032369,1.3616816492201325,4814322.5652598469,1,67.749083009540172,0.12030479326968736,null,null,null,null,null,null,null,"Multiplier"]
[null,"Pump Costs",2002,1506004.8890285913,1.3616816492201325,2050699.2210260348,1,28.858264038108437,5.1244789375788372E-2,null,null,null,null,null,null,null,{"$f":"ProjectData!B14","v":2010}]
[null,"NCG Removal System",2002,145748.46127642959,1.3616816492201325,198463.00512218525,1,2.7928512113770281,4.959379119129863E-3,null,null,null,null,null,null,null,{"$f":"LOOKUP(Q13,'CERA PCCI power plant index'!C19:C29,'CERA PCCI power plant index'!E19:E29)/'CERA PCCI power plant index'!E27","v":0.93121693121693128}]
[null,"H2S Removal System",2002,317550.95128556987,1.3616816492201325,432403.30305795674,1,6.0849531528828313,1.0805297999534797E-2]
[]
[null,"Total Equipment Dollars",null,31230487.40836221,1.2813668721615787,40017711.966534652,null,563.1453341818808]
[null,null,null,null,null,null,null,null,null,null,null,"Single Flash Plant Costs (50MW) Nominal Size used with varying temp, 2000m depth"]
[null,"225C ; 67.6 MW gross output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$2008","$2010"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","Turbine Generator Cost",2002,17231733.616101969,1.2457729468599035,21466827.566436209,1,332.72404602632173,{"$f":"H20/$H$28","v":0.67350760798072129},null,null,"Temp C","Depth","Plant Cost","Size of plant (Gross MW)","% buffer","$/kW","$/kW","Brine Effectiveness"]
[null,"Flash Vessels",2002,689618.86627206753,1.3616816492201325,939041.35515866685,1,14.55462564775711,2.9461805427493094E-2,null,null,180,2000,116553,73.08,{"$f":"(O21-50)/50","v":0.46159999999999995},{"$f":"N21/50","v":2331.06},{"$f":"Q21*$Q$14","v":2170.7225396825397},5.89]
[null,"Cooling Tower Cost",2002,2447294.3539506798,1.3616816492201325,3332435.8120146804,1,51.65092620532976,0.10455298369324466,null,null,190,2000,102016,68.28,0.36560000000000004,2040.32,{"$f":"Q22*$Q$14","v":1899.9805291005291},6.85]
[null,"Condenser Cost",2002,2899507.1473565549,1.3616816492201325,3948205.6743380353,1,61.195021129427147,0.12387235847074798,null,null,200,2000,91646,65.16,0.30319999999999991,1832.92,1706.8461375661377,7.86]
[null,"Pump Costs",2002,1260080.5366238556,1.3616816492201325,1715828.5432601613,1,26.594400753168546,5.3832992988821327E-2,null,null,{"$f":"L23+10","v":210},2000,81996,63.01,0.26019999999999999,1639.92,1527.1212698412701,8.92]
[null,"NCG Removal System",2002,95636.139001579693,1.3616816492201325,130225.97548071686,1,2.0184311503677832,4.0857544027654595E-3,null,null,220,2000,75914,61.52,0.23040000000000005,1518.28,1413.8480423280423,10.01]
[null,"H2S Removal System",2002,250141.15270923259,1.3616816492201325,340612.61735893285,1,5.2793086367579107,1.0686497036206081E-2,null,null,230,2000,71367,60.53,0.21060000000000001,1427.34,1329.1631746031746,11.11]
[null,null,null,null,null,null,null,null,null,null,null,240,2000,67759,59.87,0.19739999999999994,1355.18,1261.9665608465609,12.23]
[null,"Total Equipment Dollars",null,24874011.812015932,1.2813846750949267,31873177.544047404,null,494.01675954913003,null,null,null,250,2000,64921,59.45,0.18900000000000006,1298.42,1209.110687830688,13.37]
[null,null,null,null,null,null,null,null,null,null,null,260,2000,62586,59.21,0.18420000000000003,1251.72,1165.6228571428574,14.58]
[null,null,null,null,null,null,null,null,null,null,null,270,2000,60669,59.13,0.18260000000000004,1213.3800000000001,1129.92,15.83]
[null,"250C ; 64.4 MW gross output",null,null,null,null,null,null,null,null,null,280,2000,59034,59.149000000000001,0.18298000000000003,1180.68,1099.4692063492064,17.13]
[null,"Turbine Generator Cost",2002,14638631.520430744,1.2457729468599035,18236411.127203278,1,295.28818331410673,{"$f":"H32/$H$40","v":0.67335590189086059},null,null,290,2000,57651,59.37,0.18739999999999996,1153.02,1073.7117460317461,18.510000000000002]
[null,"Flash Vessels",2002,448206.97795767506,1.3616816492201325,610315.21693737851,1,9.8823650334116859,2.2535100271212694E-2,null,null,300,2000,56476,59.64,0.1928,1129.52,1051.8281481481481,20.02]
[null,"Cooling Tower Cost",2002,2142869.5750603434,1.3616816492201325,2917906.1770318127,1,47.247411131867381,0.10773991284597058,null,null,320,2000,54652,60.49,0.20980000000000004,1093.04,1017.8573544973545,23.45]
[null,"Condenser Cost",2002,2519406.5955773187,1.3616816492201325,3430629.7281218027,1,55.549549358937476,0.12667156703805457,null,null,350,2000,52877,62.37,0.24739999999999995,1057.54,984.79915343915343,30.48]
[null,"Pump Costs",2002,1110783.7275286762,1.3616816492201325,1512533.8180281341,1,24.491297120431437,5.5848355582393226E-2]
[null,"NCG Removal System",2002,67990.743465778505,1.3616816492201325,92581.747694184218,1,1.4991050538381467,3.4184613289539277E-3]
[null,"H2S Removal System",2002,207459.16086450525,1.3616816492201325,282493.33231180429,1,4.5741973195739032,1.0430701042554382E-2,null,null,null,null,null,null,"Test Temp",350,{"$f":"(-0.000531*Q38^3)+ (0.4814*Q38^2) - (146.23*Q38) + 15962","v":986.375}]
[]
[null,"Total Equipment Dollars",null,21135348.30088504,1.2814016954806606,27082871.147328392,null,438.53210833216679]
[]
[null,"275C ; 63 MW gross output"]
[null,"Turbine Generator Cost",2002,14025554.281305779,1.2457729468599035,17472656.088365834,1,287.3611844386341,{"$f":"H43/$H$51","v":0.69504422691881729}]
[null,"Flash Vessels",2002,328503.16987386363,1.3616816492201325,447316.73812788399,1,7.3567216705675547,1.7793798199173518E-2]
[null,"Cooling Tower Cost",2002,1887116.8924691344,1.3616816492201325,2569652.4424085421,1,42.261369176597221,0.10221812220485003]
[null,"Condenser Cost",2002,2202146.7699966878,1.3616816492201325,2998622.8455938776,1,49.316360846154282,0.11928212213394669]
[null,"Pump Costs",2002,984661.18112843728,1.3616816492201325,1340795.061042014,1,22.051166970947868,5.3335443789741192E-2]
[null,"NCG Removal System",2002,49691.039222606618,1.3616816492201325,67663.376240101265,1,1.112814665448552,2.6915792763089141E-3]
[null,"H2S Removal System",2002,177872.75721730333,1.3616816492201325,242206.06939898981,1,3.9834025593317368,9.6347074771624477E-3]
[]
[null,"Total Equipment Dollars",null,19655546.091213811,1.2789729933992797,25138912.621177241,null,413.44302032768127]
[]
[]
[null,"300C  ; 63 MW gross output"]
[null,"Turbine Generator Cost",2002,14022386.719748521,1.2457729468599035,17468710.02587029,1,286.17108950423903,{"$f":"H55/$H$63","v":0.72123098127325236}]
[null,"Flash Vessels",2002,192889.5835932531,1.3616816492201325,262654.20630464552,1,4.3027813885374124,1.0844209484736076E-2]
[null,"Cooling Tower Cost",2002,1702717.9248715721,1.3616816492201325,2318559.7520958036,1,37.982470906856719,9.5726422996789989E-2]
[null,"Condenser Cost",2002,1974938.8278366858,1.3616816492201325,2689237.9601975335,1,44.054893341647599,0.11103062161076306]
[null,"Pump Costs",2002,893391.88768417877,1.3616816492201325,1216515.3390216799,1,19.928862489038256,5.0226293206378773E-2]
[null,"NCG Removal System",2002,37863.622202387705,1.3616816492201325,51558.199525995318,1,0.84462253419859812,2.1286844181250971E-3]
[null,"H2S Removal System",2002,156755.99213007654,1.3616816492201325,213451.75788882072,1,3.496750591267296,8.8127870099546854E-3]
[]
[null,"Total Equipment Dollars",null,18980944.558066677,1.2760527889857445,24220687.240904771,null,396.78147075578488]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Economies of Scale $/kW"]
[null,null,null,null,null,null,null,null,null,null,null,"Temp","75MW","50MW","25MW","10MW",null,null,"Economies of Scale (GETEM Output)  200C @ 2000m "]
[null,null,null,null,null,null,null,null,null,null,null,200,1789,1833,2090,2628,null,null,"Nominal Output","Gross (Plant size)","$/kW (nominal)","$/kW (gross)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L70+20","v":220},1409,1518,1807,2287,null,null,5,6.52,3141,2410]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L71+20","v":240},1223,1355,1620,2058,null,null,{"$f":"S71+5","v":10},13.03,2628,2017]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L72+20","v":260},1127,1251,1499,1910,null,null,{"$f":"S72+5","v":15},19.55,2372,1820]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L73+20","v":280},1063,1180,1416,1807,null,null,20,26.06,2209,1695]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L74+20","v":300},1016,1129,1356,1733,null,null,25,32.58,2090,1604]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,39.1,1997,1533]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S76+5","v":35},45.61,1925,1477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,52.13,1863,1429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S78+5","v":45},58.64,1844,1415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,65.16,1833,1406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,97.74,1789,1373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,130.32,1761,1351]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economies of Scale (GETEM Output)  250C @ 2000m "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Output","Gross (Plant size)","$/kW (nominal)","$/kW (gross)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5.95,2381,2002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S86+5","v":10},11.89,1977,1663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S87+5","v":15},17.84,1776,1494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,20,23.78,1647,1385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,29.73,1554,1307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,35.67,1482,1246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S91+5","v":35},41.62,1424,1197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,47.56,1375,1157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S93+5","v":45},53.51,1334,1122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,59.45,1298,1092]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,89.18,1170,984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,118.9,1088,915]

{"sheet":"Flash Economies of Scale","index":19,"n_rows":197,"n_cols":57,"rows_kept":197,"cut":false,"hidden":false,"merged":[[25,40,25,44],[26,40,26,44],[0,46,0,50],[1,40,1,44],[1,46,1,50],[68,8,68,12],[4,33,4,37],[0,40,0,44],[33,8,36,8],[47,18,47,22],[47,28,47,32],[47,33,47,37],[4,8,4,12],[4,13,4,17],[4,18,4,22],[4,23,4,27],[4,28,4,32]]}
[null,"CERA Multiplier",null,"Economy of Scale Coefficients","Temp Celcius",{"$f":"'Default Data'!C3","v":200},null,null,"2010 Multiplier",{"$f":"'CERA PCCI power plant index'!F29","v":0.93121693121693128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008 Dollars"]
[null,{"$f":"ProjectData!B14","v":2010},null,0.99439999999999995,"Nominal Plant Size",{"$f":"ProjectData!B16","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economies of Scale (GETEM Output)  250C @ 2000m "]
[null,{"$f":"'CERA PCCI power plant index'!F29","v":0.93121693121693128},null,-0.26,"Construction Year",{"$f":"ProjectData!B14","v":2010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Output","Gross (Plant size)","$/kW (nominal)","$/kW (gross)","Economy of Scale"]
[null,null,null,null,"Plant Cost Multiplier",{"$f":"'CERA PCCI power plant index'!R8","v":0.93121693121693128},null,null,"Sensitivity Analysis",null,null,null,null,"y= -0.000420508*x^3 + 0.40499*x^2 - 132.325*x + 16552.5",null,null,null,null,"y = 6.50046E-07x4 - 9.75576E-04x3 + 5.46568E-01x2 - 1.36913E+02x + 1.42203E+04",null,null,null,null,"y= 0.00000395233*x^4 - 0.00470295*x^3 + 2.10482*x^2 - 422.181*x+ 33242.3",null,null,null,null,"y=2.58244E-06x4 - 3.30135E-03x3 + 1.58452E+00x2 - 3.39790E+02x + 2.84967E+04",null,null,null,null,"y = 9.94589E-07x4 - 1.59356E-03x3 + 9.10595E-01x2 - 2.24586E+02x + 2.12684E+04",null,null,null,null,null,null,5,5.95,2381,2002,{"$f":"AQ4/$AQ$4","v":1}]
["Warning","Plant Cost",null,null,null,null,null,"2000m @ 70 kg/s","GETEM Output 2010 Dollars - Nominal Power $/kW",null,null,null,null,"Scaled 5MW Model Comparison 2010 dollars $/kW",null,null,null,null,"Scaled 25MW Model Comparison 2010 dollars $/kW",null,null,null,null,"Scaled 50MW Model Comparison 2010 dollars $/kW",null,null,null,null,"Scaled 75MW Model Comparison 2010 dollars $/kW",null,null,null,null,"Scaled 100MW Model Comparison 2010 dollars $/kW",null,null,null,null,null,null,{"$f":"AO4+5","v":10},11.89,1977,1663,{"$f":"AQ5/$AQ$4","v":0.83032339353212936}]
[null,"Coefficients",null,null,"5 MWTemp Curve fit = -0.000420508*E14^3 + 0.40499*E14^2 - 132.325*E14 + 16552.5",null,null,"Temp","5MW-G","25MW-G","50MW -G","75MW-G","100MW-G","5MW-5","25MW-5","50MW - 5","75MW -5","100MW -5","5MW-25","25MW-25","50MW - 25","75MW -25","100MW -25","5MW-50","25MW-50","50MW - 50","75MW-50","100MW-50","5MW-75","25MW-75","50MW - 75","75MW -75","100MW -75","5MW-100","25MW-100","50MW - 100","75MW -100","100MW -100",null,null,{"$f":"AO5+5","v":15},17.84,1776,1494,0.74590508189836202]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",0,"^4",null,"Temp C",{"$f":"F1","v":200},null,180,{"$f":"I71*$J$1","v":3416.6349206349209},{"$f":"J71*$J$1","v":2277.7566137566141},{"$f":"K71*$J$1","v":2170.7225396825397},{"$f":"L71*$J$1","v":2122.2433862433863},{"$f":"M71*$J$1","v":2089.6507936507937},{"$f":"$B$8*$H7^3+$B$9*$H7^2+$B$10*$H7+$B$11","v":3403.2733440000047},2227.028355277258,1859.764475716469,1673.6869135630861,1553.0668466528589,{"$f":"($T7)*(1+$R$102)*($D$2*((5/5)^$D$3))","v":3441.6765849945682},{"$f":"$B$15*$H7^4+$B$16*$H7^3+$B$17*$H7^2+$B$18*$H7+$B$19","v":2277.5962569599978},{"$f":"($T7)*(1+$R$102)*($D$2*((50/5)^$D$3))","v":1891.3419580532398},{"$f":"($T7)*(1+$R$102)*($D$2*((70/5)^$D$3))","v":1732.9130325823864},{"$f":"($T7)*(1+$R$102)*($D$2*((100/5)^$D$3))","v":1579.4368206782583},{"$f":"($Z7*(1+$X$102))*($D$2*((5/5)^$D$3))","v":3921.7243207155702},{"$f":"($Z7*(1+$X$102))*($D$2*((25/5)^$D$3))","v":2580.7436080622097},{"$f":"$B$24*$H7^4+$B$25*$H7^3+$B$26*$H7^2+$B$27*$H7+$B$28","v":2167.2846040172299},{"$f":"($Z7*(1+$X$102))*($D$2*((75/5)^$D$3))","v":1939.5158547667231},{"$f":"($Z7*(1+$X$102))*($D$2*((100/5)^$D$3))","v":1799.7379009095296},{"$f":"($AF7)*(1+$AD$102)*($D$2*((5/5)^$D$3))","v":4283.613848328836},{"$f":"($AF7)*(1+$AD$102)*($D$2*((25/5)^$D$3))","v":2818.8898949593408},{"$f":"($AF7)*(1+$AD$102)*($D$2*((50/5)^$D$3))","v":2354.0208974792499},{"$f":"$B$32*$H7^4+$B$33*$H7^3+$B$34*$H7^2+$B$35*$H7+$B$36","v":2130.4211792477399},{"$f":"($AF7)*(1+$AD$102)*($D$2*((100/5)^$D$3))","v":1965.8144135668497},{"$f":"($AL7)*(1+$AJ$102)*($D$2*((5/5)^$D$3))","v":4543.0960372019836},{"$f":"($AL7)*(1+$AJ$102)*($D$2*((25/5)^$D$3))","v":2989.6456507382627},{"$f":"($AL7)*(1+$AJ$102)*($D$2*((50/5)^$D$3))","v":2496.6169663030892},{"$f":"($AL7)*(1+$AJ$102)*($D$2*((75/5)^$D$3))","v":2246.8195296994663},{"$f":"$B$41*$H7^4+$B$42*$H7^3+$B$43*$H7^2+$B$44*$H7+$B$45","v":2096.6358286399991},null,null,20,23.78,1647,1385,0.69172616547669041]
[null,-4.2050799999999999E-4,"^3",null," *5MW Nominal Plant cost $/kW 2010",{"$f":"-0.000420508*F7^3 + 0.40499*F7^2 - 132.325*F7 + 16552.5","v":2923.0360000000037},null,190,{"$f":"I72*$J$1","v":3131.6825396825398},2084.063492063492,1899.9805291005289,1854.9841269841272,1826.1164021164022,{"$f":"$B$8*$H8^3+$B$9*$H8^2+$B$10*$H8+$B$11","v":3146.624628000005},2059.0829950007551,1719.5153342255162,1547.4703115057559,1435.9464828835642,3163.6480260609533,{"$f":"$B$15*$H8^4+$B$16*$H8^3+$B$17*$H8^2+$B$18*$H8+$B$19","v":2093.6054636599983},1738.5539008194851,1592.9233207928571,1451.8453598494193,3447.2944243116094,{"$f":"(Z8*(1+$X$102))*($D$2*((25/5)^$D$3))","v":2268.5386128893888},{"$f":"$B$24*H8^4+$B$25*H8^3+$B$26*H8^2+$B$27*H8+$B$28","v":1905.0977377119052},1704.8832720555245,1582.0149310994045,{"$f":"($AF8)*(1+$AD$102)*($D$2*((100/5)^$D$3))","v":1715.6218958241664},1715.6218958241664,1715.6218958241664,{"$f":"$B$32*$H8^4+$B$33*$H8^3+$B$34*$H8^2+$B$35*$H8+$B$36","v":1859.2788806615754},1715.6218958241664,3977.1883216822989,2617.2424423164039,2185.6275457936295,1966.9459595998285,{"$f":"$B$41*$H8^4+$B$42*$H8^3+$B$43*$H8^2+$B$44*$H8+$B$45","v":1835.4697906900001},null,null,25,29.73,1554,1307,0.65266694666106673]
["Although the data and formulas are available for review they must not be changed.",0.40499000000000002,"^2",null,"Nominal Plant Size (MW)",{"$f":"F2","v":10},null,200,2924.9523809523812,1946.2433862433863,1706.8461375661375,1665.94708994709,1639.8730158730159,2923.0360000000037,1912.7714401703417,1597.3323223138564,1437.5122438222195,1333.9129256767644,2925.3174790694138,1935.8855999999978,1607.5815237587888,1472.921891040625,1342.4719099872145,3074.4175352517054,2023.1619445314548,1699.0326819443144,1520.4744306722475,1410.896154068208,1513.8481782090503,1513.8481782090503,1513.8481782090503,1640.6097130859671,1513.8481782090503,3505.6656753527823,2306.9506022848122,1926.5065786860473,1733.7511774967375,1617.8623999999982,null,null,30,35.67,1482,1246,0.62242755144897099]
[null,-132.32499999999999,"^1",null,"**Scaled cost to Nominal Plant size ($/kW 2010)",{"$f":"F8*(0.9944*((F9/5)^-0.26))","v":2427.322496164963},null,210,2734.0529100529102,1813.0793650793653,1527.1212698412701,1485.2910052910054,1462.0105820105821,2729.9844120000052,1786.4426628285889,1491.8366864796021,1342.5719073230043,1245.8147946391641,2722.4368770804131,1801.6254252599974,1496.0903404529925,1370.7698059848312,1249.3669696857703,2785.5037967460398,1833.0383603745227,1539.3686550659186,1377.5901454276839,1278.3093216548486,1353.3676450793287,1353.3676450793287,1353.3676450793287,1466.6914000056458,1353.3676450793287,3117.8960494955513,2051.773567518349,1713.4113196370206,1541.9770302487148,1438.906973090001,null,null,{"$f":"AO9+5","v":35},41.62,1424,1197,0.5980680386392272]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",16552.5,null,null,"Plant Capital Cost ($/kW * nominal size)",{"$f":"F10*F9*1000","v":24273224.96164963},null,220,2553.3968253968255,1682.7089947089949,1413.8480423280421,1312.0846560846562,1290.6666666666667,2564.9468160000033,1678.4456350180608,1401.6496732208607,1261.4084988186316,1170.500709377463,2550.9939014973174,1688.1697097600008,1401.8754178343067,1284.446829552948,1170.689225977027,2564.6797811719198,1687.722137179223,1417.3334353481478,1268.3801030346197,1176.9698806950455,1227.6265787244195,1227.6265787244195,1227.6265787244195,1330.4214505053569,1227.6265787244195,2803.7646255133791,1845.055145152151,1540.7832623957177,1386.6211644435673,1293.9355278399998,null,null,40,47.56,1375,1157,0.57748845023099538]
[null,null,null,null,null,null,null,230,2415.5767195767198,1584.931216931217,1329.1631746031746,1200.3386243386244,1161.2275132275133,2425.400164000006,1587.1293287813317,1325.3925290357467,1192.7812151196304,1106.819289498367,2407.2119820663702,1593.0192348599994,1322.8613761852976,1212.0514269407668,1104.7055543307295,2397.7884900739518,1577.8970710808126,1325.1033609824954,1185.8428621079202,1100.3809730214093,1130.6431593653106,1130.6431593653106,1130.6431593653106,1225.3171592698382,1130.6431593653106,2553.6738149297557,1680.4795125816759,1403.3481398038318,1262.9370263984194,1178.5187834899989,null,null,{"$f":"AO11+5","v":45},53.51,1334,1122,0.5602687946241075,null,null,null,null,null,null,null,"1989 Report - Bloomster and Knutsen"]
[null,null,null,null,"25MW Temp Curve fit = y = 6.50046E-07x4 - 9.75576E-04x3 + 5.46568E-01x2 - 1.36913E+02x + 1.42203E+04",null,null,240,2305.6931216931221,1508.5714285714287,1261.9665608465607,1138.8783068783071,1059.7248677248679,2308.8214080000071,1510.8427161609654,1261.6865004223671,1135.4492530365217,1053.6191546085756,2287.550296876741,1513.8307929600014,1257.1023891389125,1151.8007646124215,1049.7910186544468,2272.3893541638122,1495.3764775890274,1255.8033300803945,1123.8258531644192,1042.8334354633373,1057.0074651545888,1057.0074651545888,1057.0074651545888,1145.5156065838491,1057.0074651545888,2358.5432593888822,1552.0712174626931,1296.1159237955765,1166.4338621597083,1088.4661606400114,null,null,50,59.45,1298,1092,0.54514909701805969,null,null,null,null,null,null,null,"C = aT^x"]
[null,null,null,null,"Temp C",{"$f":"F1","v":200},null,250,2217.2275132275136,1447.1111111111113,1209.110687830688,1089.5238095238096,1013.1640211640213,2212.6875,1447.9347691995267,1209.1528338788289,1088.1718093798274,1009.7489243147885,2188.7037723604703,1448.4171874999993,1202.7821836784522,1102.0307103003631,1004.4288712935494,2177.7582333204628,1433.1031915882218,1203.5068006733345,1077.0253786230235,999.40579984711178,1001.8814721763714,1001.8814721763714,1001.8814721763714,1085.7736583320984,1001.8814721763714,2209.8098306555421,1454.1951777112026,1214.3808253976158,1092.8767175031214,1019.8257812500015,null,null,55,null,1267,1066,0.53212935741285172,null,null,null,null,null,null,null,"C= power plant capital cost ($/kWe net)"]
[null,6.5004600000000002E-7,"^4",null," *25MW Nominal Plant cost $/kW 2010",{"$f":"0.000000650046*F14^4 - 0.000975576*F14^3 + 0.546568*F14^2 - 136.913*F14 + 14220.3","v":1935.8855999999978},null,260,2142.730158730159,1395.8941798941801,1165.6228571428574,1049.4814814814815,974.9841269841271,2134.4753920000003,1396.7544599395937,1166.412775903251,1049.70808096008,974.05721822371515,2107.6030832925135,1394.747232959995,1158.2140401375916,1061.1958330053787,967.21055303122728,2104.887416589992,1385.1495673372642,1163.2357907127735,1040.9866128046344,965.96429299582667,960.99905444637989,960.99905444637989,960.99905444637989,1041.4679659993235,960.99905444637989,2099.4276306153643,1381.5566815036068,1153.7212947292091,1038.2864379337268,968.88446864000434,null,null,60,null,1239,1042,0.52036959260814786,null,null,null,null,null,null,null,"T= power plant capacity (Mwe net)"]
[null,-9.7557600000000003E-4,"^3",null,"**5MW Nominal Plant cost $/kW 2010",{"$f":"F15*(1+R102)","v":2941.7915115340043},null,270,2081.2698412698414,1353.9894179894181,1129.92,1017.8201058201059,945.18518518518522,2071.6620360000015,1355.6507604237308,1132.0875729937402,1018.8172645878007,945.39265594205517,2041.4146527907365,1350.9457548600003,1121.8407922003803,1027.8694029965916,936.83569308848928,2046.4856221856119,1346.7174784695374,1130.9608780701383,1012.1036019321483,939.16283672938766,930.66598391195384,930.66598391195384,930.66598391195384,1008.5949666703054,930.66598391195384,2019.8679912745752,1329.2013872765483,1110.0000210020746,998.93966868584994,932.16774749001343,null,null,65,null,1214,1021,0.50986980260394787,null,null,null,null,null,null,null,"x = scaling component"]
[null,0.54656800000000005,"^2",null,"Nominal Plant Size (MW)",{"$f":"F2","v":10},null,280,2030.0529100529102,1318.6031746031747,1099.4692063492062,989.88359788359799,919.1111111111112,2021.724384000001,1322.9726426945047,1104.7984716484054,994.25855707351275,922.6038570765096,1987.5406523158747,1315.2935897600073,1092.2348269012189,1000.7433918114398,912.11210912414401,1996.9779974877929,1314.1383179930237,1103.6012005368975,987.61926413052015,916.44304786457224,907.75993045192956,907.75993045192956,907.75993045192956,983.77088302973789,907.75993045192956,1964.1194747600507,1292.5153237269415,1079.3639325204167,971.36885472309905,906.43984384000214,null,null,70,null,1191,1002,0.50020999580008396,null,null,null,null,null,null,null,"a = constant"]
[null,-136.91300000000001,"^1",null,"**Scaled cost to Nominal Plant size ($/kW 2010)",{"$f":"F16*(0.9944*((F17/5)^-0.26))","v":2442.8972872635195},null,290,1986.2857142857144,1288.8042328042329,1073.7117460317461,966.60317460317469,896.76190476190482,1982.1393879999996,1297.0690787944843,1083.1667183653576,974.79115522774157,904.53944123378142,1943.6190016715479,1286.2275852599996,1068.0980846248663,978.62847225568362,891.95580723480589,1952.5061190442111,1284.872998290273,1079.0244558245322,965.62538942674007,896.03423821500678,889.73046187679506,889.73046187679506,889.73046187679506,964.2317233623944,889.73046187679506,1925.6878733194856,1267.2248898120874,1058.2441966810206,952.36224073844971,888.703685090004,null,null,75,89.18,1170,984,0.49139017219655606]
[null,14220.3,null,null,"Plant Capital Cost ($/kW * nominal size)",{"$f":"F18*F17*1000","v":24428972.872635197},null,300,1948.1058201058202,1262.7301587301588,1051.8281481481479,946.11640211640213,878.13756613756618,1950.3839999999982,1276.2890407662387,1065.8135596427076,959.17425586101228,890.04802802057338,1907.5233690043326,1262.3405999999995,1048.2620591064808,960.45401840344209,875.39098195492943,1910.9279925696669,1257.5119511183486,1056.0469015644921,945.06263974979174,876.95341459112865,874.59904392856254,874.59904392856254,874.59904392856254,947.83328155299023,874.59904392856254,1898.5962093211581,1249.3968547495169,1043.3562199731225,938.96387115412836,876.20090000000346,null,null,80,null,1151,968,0.48341033179336412,null,null,null,null,null,null,null,"C","T","x","a"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,null,null,null,null,null,310,1917.3756613756616,1241.3121693121693,1033.6507936507937,929.35449735449743,862.30687830687839,1923.935172000005,1258.981500652342,1051.3602419785705,946.16705578385336,877.97823704359178,1877.3631708036514,1242.3815036599954,1031.6877974315594,945.26810559713738,861.55001625675789,1871.8180529461665,1231.77512760888,1034.4333553082397,925.7205489306931,859.00527880022366,860.95904028086181,860.95904028086181,860.95904028086181,933.05113708628414,860.95904028086181,1877.3847352540574,1235.4383580170747,1031.6996479784798,928.47359012167465,866.41181868999411,null,null,85,null,1134,954,0.4762704745905082,null,null,null,null,null,null,null,{"$f":"BD20*BB20^BC20","v":909.21522816407435},5,-0.28999999999999998,1450,{"$f":"BA20/$BA$20","v":1}]
[null,null,null,null,null,null,null,320,1890.3703703703704,1222.6878306878307,1017.8573544973545,915.38624338624345,849.26984126984132,1900.2698560000026,1243.4954304953508,1038.4280118710469,934.5287518067812,867.17868790953105,1851.4835719018615,1225.2551769599995,1017.4659000359849,932.23751044753897,849.67348155036382,1836.46716422292,1208.5119982680624,1014.8971945272497,908.23752270249554,842.78222764642589,847.97571253889339,847.97571253889339,847.97571253889339,918.98065504702754,847.97571253889339,1857.1109337279293,1222.09690935295,1020.5583653713952,918.44704152196471,857.05547264000052,null,null,90,null,1118,940,0.46955060898782025,null,null,null,null,null,null,null,{"$f":"BD21*BB21^BC21","v":743.64900678747904},{"$f":"5+BB20","v":10},{"$f":"BC20","v":-0.28999999999999998},{"$f":"BD20","v":1450},0.81790205855778109]
[null,null,null,null,"50MW Temp Curve Fit =0.00000395233*E6^4 - 0.00470295*E6^3 + 2.10482*E6^2 - 422.181*E6 + 33242.3",null,null,330,1868.0211640211642,1207.7883597883599,1004.7830687830689,903.28042328042329,838.09523809523819,1876.8650040000066,1228.179802337844,1025.6381158182562,923.01854074032792,856.49800022510078,1828.4654854741934,1210.0225116600086,1004.8165207059939,920.64771083373341,839.11013768362147,1807.8826196161849,1189.7015529765533,999.10035661292204,894.10083870020605,829.66435293064433,835.38622023936216,835.38622023936216,835.38622023936216,905.33698611989166,835.38622023936216,1833.3495174731197,1206.4603887555722,1007.5004959186324,906.69566896513322,846.08959469000547,null,null,95,null,1103,927,0.46325073498530028,null,null,null,null,null,null,null,661.15233656915211,{"$f":"5+BB21","v":15},{"$f":"BC21","v":-0.28999999999999998},1450,0.72716812927141439]
[null,null,null,null,"Temp C",{"$f":"F1","v":200},null,340,1848.4656084656085,1194.7513227513227,993.60846560846562,893.03703703703707,828.78306878306887,1851.1975680000105,1211.3835882223857,1011.6118003183047,910.39561939501516,844.78479359700054,1807.1255730387363,1195.9004105599925,993.08936657816753,909.90288590311638,829.31693294219917,1790.7881415096078,1178.452300989698,989.65333887677116,885.64664646095673,821.81944145072123,823.49962085067762,823.49962085067762,823.49962085067762,892.45506658968588,823.49962085067762,1802.1924293406835,1185.9570464836852,990.3784024794744,891.28671579062814,831.71061904000089,null,null,100,118.9,1088,915,0.45695086098278037,null,null,null,null,null,null,null,608.23205349592854,20,-0.28999999999999998,1450,0.66896377739305612]
[null,3.9523329999999997E-6,"^4",null," *50MW Nominal Plant cost $/kW 2010",{"$f":"0.00000395233*F23^4 - 0.00470295*F23^3 + 2.10482*F23^2 - 422.181*F23 + 33242.3","v":1699.0280000000057},null,350,{"$f":"I88*$J$1","v":1833.5661375661377},{"$f":"J88*$J$1","v":1184.5079365079366},{"$f":"K88*$J$1","v":984.79915343915343},{"$f":"L88*$J$1","v":884.65608465608466},{"$f":"M88*$J$1","v":820.40211640211646},1820.744500000008,1191.4557601915405,994.97031186929974,895.41918458136456,830.88768763192968,1786.5162444565892,1182.261787499996,981.76369813951555,899.52591607146906,819.85900404962968,1791.6238814539342,1179.0022709373379,990.11519855026563,886.05996742386094,822.20297500129834,813.19686977276672,813.19686977276672,813.19686977276672,881.28961834115398,813.19686977276672,1760.2488423024495,1158.3555030563866,967.32868700576,870.54322506724168,812.35368125001696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570.11884905203431,25,-0.28999999999999998,1450,0.6270449849407409]
[null,-4.7029500147566907E-3,"^3",null,"**5MW Nominal Plant cost $/kW 2010",{"$f":"F24*(1+X102)","v":3091.7227104024137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540.75785710019636,30,-0.28999999999999998,1450,0.59475230984870042]
[null,2.104819999999946,"^2",null,"Nominal Plant Size (MW)",{"$f":"F2","v":10},null,null,null,null,null,null,null,"Model Standard Errors",null,"=(Model Predicted - Actual)/Actual",null,null,"Model % Deviation from GETEM values",null,null,"Deviation >1%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,517.11635001962168,35,-0.28999999999999998,1450,0.56875020787300801]
[null,-422.18099999999998,"^1",null,"**Scaled cost to Nominal Plant size ($/kW 2010)",{"$f":"F25*(0.9944*((F26/5)^-0.26))","v":2567.4018680795862},null,null,null,"Model Coefficient Determination",null,null,"Temp","5MW-5","25MW-5","50MW - 5","75MW -5","100MW -5","5MW-25","25MW-25","50MW - 25","75MW -25","100MW -25","5MW-50","25MW-50","50MW - 50","75MW-50","100MW-50","5MW-75","25MW-75","50MW - 75","75MW -75","100MW -75","5MW-100","25MW-100","50MW - 100","75MW -100","100MW -100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,497.47424863514635,{"$f":"5+BB26","v":40},{"$f":"BC26","v":-0.28999999999999998},{"$f":"BD26","v":1450},0.54714685063036972]
[null,33242.300000000003,null,null,"Plant Capital Cost ($/kW * nominal size)",{"$f":"F27*F26*1000","v":25674018.68079586},null,null,null,"Coefficient 1 (^4)",{"$f":"IF(AND($F$2<=12.5,$F$2>0),B7,IF(AND($F$2>12.5,$F$2<=37.5),B15,IF(AND($F$2>37.5,$F$2<=62.5),B24,IF(AND($F$2>62.5,$F$2<=87.5),B32,IF( $F$2>87.5,B41,B41)))))","v":0},null,180,{"$f":"ABS(N7-I7)/I7","v":3.9107416933013162E-3},{"$f":"ABS(O7-J7)/J7","v":2.2271149679900164E-2},0.14325094906488936,0.2113595808981629,0.2567816348206573,{"$f":"ABS(S7-I7)/I7","v":7.3293357181380405E-3},7.0401198990176502E-5,0.128703957563438,0.18345226385657828,0.24416231387692736,{"$f":"ABS(X7-I7)/I7","v":0.14783241751412743},0.13301991638425803,1.5837748042237755E-3,8.6101119532812798E-2,0.13873748361311711,{"$f":"ABS(AC7-I7)/I7","v":0.25375228780158998},{"$f":"ABS(AD7-J7)/J7","v":0.23757291623456508},{"$f":"ABS(AE7-K7)/K7","v":8.4441173132848629E-2},3.8533718881457882E-3,5.9261758213481973E-2,{"$f":"ABS(AH7-I7)/I7","v":0.32969899996155566},{"$f":"ABS(AI7-J7)/J7","v":0.31253955435017183},0.15013177440365563,5.8700215189075942E-2,3.3426805140977277E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480.76890774641481,45,-0.28999999999999998,1450,0.52877348822808834]
[null,null,null,null,null,null,null,null,null,"Coefficient 2 (^3)",{"$f":"IF(AND($F$2<=12.5,$F$2>0),B8,IF(AND($F$2>12.5,$F$2<=37.5),B16,IF(AND($F$2>37.5,$F$2<=62.5),B25,IF(AND($F$2>62.5,$F$2<=87.5),B33,IF( $F$2>87.5,B42,B42)))))","v":-4.2050799999999999E-4},null,{"$f":"M28+10","v":190},4.7712653272256531E-3,1.1986437629116107E-2,9.4982654880388082E-2,0.16577706030203815,0.21366103430243844,1.0207128587706043E-2,4.5785416964713088E-3,8.4962253985552627E-2,0.14127388066513225,0.2049546468304082,0.10078029322252549,8.8517034883252299E-2,2.6932952906621988E-3,8.0917595328775099E-2,0.1336724596165354,{"$f":"ABS(AC8-I8)/I8","v":0.45217247467296612},0.1767900055072319,9.7031853986229988E-2,2.3152509042924656E-3,6.0507920614576806E-2,0.26998451193123441,0.25583623161355595,0.15034207578344444,6.0357299551522955E-2,5.1220111504160434E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466.30138026225183,50,-0.28999999999999998,1450,0.51286138399136494]
[null,null,null,null,null,null,null,null,null,"Coefficient 3 (^2)",{"$f":"IF(AND($F$2<=12.5,$F$2>0),B9,IF(AND($F$2>12.5,$F$2<=37.5),B17,IF(AND($F$2>37.5,$F$2<=62.5),B26,IF(AND($F$2>62.5,$F$2<=87.5),B34,IF( $F$2>87.5,B43,B43)))))","v":0.40499000000000002},null,{"$f":"M29+10","v":200},6.5518364157214409E-4,1.7198232404864691E-2,6.4161503982099646E-2,0.13712010873774241,0.18657547702458421,1.2482190117356796E-4,5.3219377990442445E-3,5.8156743963398039E-2,0.11586514365987183,0.18135618002560677,5.1100029960370684E-2,3.9521551534484917E-2,4.5777152666874972E-3,8.7321296188021591E-2,0.13963084921115548,0.48243664133905229,0.22216913418467135,0.11307285121334427,1.5208992538849272E-2,7.6850363683113626E-2,0.19853769182092376,0.18533510176117196,0.12869375644668987,4.0700024603903151E-2,1.3422146507667237E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.58932205675239,55,-0.28999999999999998,1450,0.49888003192891855]
[null,null,null,null,"75MW Temp Curve fit = y=2.58244E-06x4 - 3.30135E-03x3 + 1.58452E+00x2 - 3.39790E+02x + 2.84967E+04",null,null,null,null,"Coefficient 4 (^1)",{"$f":"IF(AND($F$2<=12.5,$F$2>0),B10,IF(AND($F$2>12.5,$F$2<=37.5),B18,IF(AND($F$2>37.5,$F$2<=62.5),B27,IF(AND($F$2>62.5,$F$2<=87.5),B35,IF( $F$2>87.5,B44,B44)))))","v":-132.32499999999999},null,210,1.4880831449696442E-3,1.4691415480099716E-2,2.3105292329099351E-2,9.6088306910630514E-2,0.14787566521857989,4.2486496621136445E-3,6.3173957191148544E-3,2.0319885526512902E-2,7.7103543277525333E-2,0.14544601450995015,1.8818540966763494E-2,1.1008340660412119E-2,8.0199166015947759E-3,7.2511621951295832E-2,0.12564974742050383,0.50499581039448949,0.25355300427232719,0.11377853756172322,1.2522532769068648E-2,7.4310636508421013E-2,0.14039345691931504,0.13165127078071132,0.12198772518905039,3.8164928458987862E-2,1.5802627699731578E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442.28696450354511,60,-0.28999999999999998,1450,0.48644913855724742]
[null,2.5824399999999999E-6,"^4",null,"Temp C",{"$f":"F1","v":200},null,null,null,"Coefficient 5",{"$f":"IF(AND($F$2<=12.5,$F$2>0),B11,IF(AND($F$2>12.5,$F$2<=37.5),B19,IF(AND($F$2>37.5,$F$2<=62.5),B28,IF(AND($F$2>62.5,$F$2<=87.5),B36,IF( $F$2>87.5,B45,B45)))))","v":16552.5},null,220,4.5233825343159425E-3,2.5336286335542919E-3,8.6277794656740986E-3,3.8622627763398622E-2,9.3103789222007058E-2,9.4106951007689749E-4,3.245192762489725E-3,8.4681126509332759E-3,2.106405741698197E-2,9.2957727807055551E-2,4.418802304001752E-3,2.9792094093459513E-3,2.4651821948040663E-3,3.3309247880737913E-2,8.8091518056524709E-2,0.51921825604461891,0.27044629666538189,0.13171250235420659,1.3975313510195948E-2,4.8843043343683328E-2,9.8052835981592354E-2,9.6479041208923977E-2,8.9779959562460515E-2,5.6807697592724499E-2,2.5326920247932131E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432.1386678558992,{"$f":"5+BB31","v":65},-0.28999999999999998,1450,0.47528753860457418]
[null,-3.3013492858767145E-3,"^3",null," *75MW Nominal Plant cost $/kW 2010",{"$f":"0.00000258244*F32^4 - 0.00330135*F32^3 + 1.58452*F32^2 - 339.79*F32 + 28496.7","v":1640.6039999999957},null,null,null,null,null,null,230,4.0667076908273798E-3,1.3868815420082815E-3,2.8368567828804224E-3,6.2960643486400479E-3,4.6854060129805447E-2,3.4628324749773997E-3,5.1030718824774061E-3,4.741177410184043E-3,9.7579152787789312E-3,4.8674319418842274E-2,7.3639679330429267E-3,4.4381395074192202E-3,3.0544132565900701E-3,1.2076394058127798E-2,5.2398465858759465E-2,0.53193655568785558,0.28662950966762468,0.14935714367585665,2.0809573585934292E-2,2.633795144691041E-2,5.7169409786841541E-2,6.0285452535575525E-2,5.581328659876942E-2,5.2150618825821907E-2,1.4890510313888661E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422.95052719493458,70,-0.28999999999999998,1450,0.46518196582449911]
[null,1.5845200000024922,"^2",null,"**5MW Nominal Plant cost $/kW 2010",{"$f":"F33*(1+AD102)","v":3317.3209652555706},null,null,"2010 $","Initial Cost",{"$f":"K28*F1^4+K29*F1^3+K30*F1^2+K31*F1+K32","v":2923.0360000000037},null,240,1.3567661183756454E-3,1.5055883642762671E-3,2.2192380755773364E-4,3.0109045198907238E-3,5.7616021877458087E-3,7.8687075247283675E-3,3.4863210909099659E-3,3.8544378738412811E-3,1.1346653682020889E-2,9.3739888276360931E-3,1.4444145760756826E-2,8.7466531133341442E-3,4.8838304891626614E-3,1.3216911432044931E-2,1.5939450678169806E-2,0.54156628425104358,0.29933217271949614,0.16241246166972911,5.8279270624928227E-3,2.5642529047309286E-3,2.2921583622087197E-2,2.8835087333224516E-2,2.7060434094313454E-2,2.4195346522080708E-2,2.712146689248543E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414.57225692753974,75,-0.28999999999999998,1450,0.45596712866838085]
[null,-339.79,"^1",null,"Nominal Plant Size (MW)",{"$f":"F2","v":10},null,null,null,"Plant Size Multiplier",{"$f":"IF(AND($F$2<=12.5,$F$2>0),0,IF(AND($F$2>12.5,$F$2<=37.5),R102,IF(AND($F$2>37.5,$F$2<=62.5),X102,IF(AND($F$2>62.5,F2<=87.5),AD102,IF( $F$2>87.5,AJ102,AJ102)))))+1","v":1},null,250,2.0476081955635088E-3,5.6917404758436135E-4,3.4857063596499271E-5,1.2409092230605812E-3,3.3707245597896251E-3,1.2864598105912258E-2,9.0254050214923459E-4,5.2340155586500106E-3,1.1479235852605916E-2,8.6216542316969683E-3,1.7801186243443838E-2,9.679919817721587E-3,4.6347180731713096E-3,1.1471461928169115E-2,1.3579461004845708E-2,0.54813772326053278,0.30766790159802354,0.1713897807206671,3.4420093979866881E-3,1.1135955039824041E-2,3.3454765141236603E-3,4.8953162930606463E-3,4.3586890927109177E-3,3.0774067991935173E-3,6.5752039618683852E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406.88521203817169,80,-0.28999999999999998,1450,0.44751253546398628]
[null,28496.7,null,null,"**Scaled cost to Nominal Plant size ($/kW 2010)",{"$f":"F34*(0.9944*((F35/5)^-0.26))","v":2754.7412368388573},null,null,null,"5MW Cost",{"$f":"K34*(K35)","v":2923.0360000000037},null,260,3.8524527675714137E-3,6.1629316735090209E-4,6.7767953892899999E-4,2.1591565225009785E-4,9.5069112897161858E-4,1.6393606677222866E-2,8.2165750864582039E-4,6.3561013408968614E-3,1.1162037378078239E-2,7.9730261629442703E-3,1.7660992909435548E-2,7.6972973393515986E-3,2.0478891739777795E-3,8.0943483298585341E-3,9.251262393574617E-3,0.55150719724041486,0.31155307595076348,0.17554889340283331,7.6356902180359518E-3,1.4343897660166619E-2,2.020904402655024E-2,1.0271192900639624E-2,1.0210474460685327E-2,1.0667213995954879E-2,6.2561616905400779E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399.79422251840361,85,-0.28999999999999998,1450,0.43971351351613958]
[null,null,null,null,"Plant Capital Cost ($/kW * nominal size)",{"$f":"F36*F35*1000","v":27547412.368388575},null,null,null,{"$f":"CONCATENATE(F2,\" MW Scaled Cost\")","v":"10 MW Scaled Cost"},{"$f":"K36*(D2*((F2/5)^D3))","v":2427.322496164963},null,270,4.6163188834648693E-3,1.2269980933674364E-3,1.9183420009736289E-3,9.7970040284403267E-4,2.1950276001131316E-4,1.9149457551735919E-2,2.2479223906620104E-3,7.1502476278141637E-3,9.8733529815550822E-3,8.8337102903914728E-3,1.6712978968170089E-2,5.3707506301482934E-3,9.2119625295437337E-4,5.6164187121766178E-3,6.3716069085632439E-3,0.55283742383730106,0.31264899743904256,0.1763434721821423,9.0636244038108937E-3,1.5361223917603726E-2,2.9502109134394258E-2,1.8307403576076964E-2,1.7629548107764667E-2,1.8549876374315807E-2,1.3772367467462319E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393.22187933636866,90,-0.28999999999999998,1450,0.43248492453253212]
[null,null,null,null,null,null,null,null,"Project Year $",{"$f":"F3","v":2010},{"$f":"LOOKUP(J38,'CERA PCCI power plant index'!C19:C29,'CERA PCCI power plant index'!G19:G29)*K37","v":2427.322496164963},null,280,4.1026152627185036E-3,3.3137096705723669E-3,4.8471255660675885E-3,4.4196703524218006E-3,3.8001346335330738E-3,2.0941453065835353E-2,2.5099172419051582E-3,6.5798836440441044E-3,1.0970778737076128E-2,7.6149683127060778E-3,1.6292635724580822E-2,3.3860502508608146E-3,3.7581718194833963E-3,2.2874747676585928E-3,2.9028734548900712E-3,0.55283927529343557,0.31157459049413089,0.17436529808219764,6.1751855136596596E-3,1.235017238063766E-2,3.2478678248411288E-2,1.9784459326881422E-2,1.8286345549912333E-2,1.8703959940425355E-2,1.3786436827850765E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387.10444364970675,95,{"$f":"BC37","v":-0.28999999999999998},{"$f":"BD37","v":1450},0.42575666537324097]
[null,null,null,null,null,null,null,null,null,null,null,null,290,2.0874772727275562E-3,6.4128017117606748E-3,8.805875849412538E-3,8.4708811637498882E-3,8.6729113163449782E-3,2.1480652207937677E-2,1.9992544085822368E-3,5.2282760504641541E-3,1.2440780217223828E-2,5.3593908277972321E-3,1.7006413024347185E-2,3.0502960914445217E-3,4.9479851668019562E-3,1.0115683479273057E-3,8.1143784435316185E-4,0.55206320244982987,0.30964653961379135,0.17135072316654279,2.4533865634714623E-3,7.840925052426978E-3,3.0508119013492676E-2,1.6743693450782877E-2,1.4405681420447201E-2,1.4732968232358014E-2,8.9859076630159889E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381.38885882483038,{"$f":"5+BB38","v":100},{"$f":"BC38","v":-0.28999999999999998},{"$f":"BD38","v":1450},0.41947038172132994]
[null,null,null,null,"100 MW Temp Curve fit = y = 9.94589E-07x4 - 1.59356E-03x3 + 9.10595E-01x2 - 2.24586E+02x + 2.12684E+04",null,null,null,null,null,null,null,300,1.169433339126459E-3,1.0737751009063694E-2,1.3296289435857414E-2,1.3801529828042901E-2,1.35633212178755E-2,2.0831748810895258E-2,3.0850512872124941E-4,3.3903723226513032E-3,1.5154177916129167E-2,3.1277379405568913E-3,1.9084090377664269E-2,4.1324803844534378E-3,4.0108770845996298E-3,1.1137766603064763E-3,1.3484806846903849E-3,0.55105157281391681,0.30737455038843225,0.16849625533564155,1.8146598375713087E-3,4.0295761683076794E-3,2.5414230722832467E-2,1.0559107888933491E-2,8.0544794222716636E-3,7.5598847523137913E-3,2.2054245396664111E-3]
[null,9.9458900000000009E-7,"^4",null,"Temp C",{"$f":"F1","v":200},null,null,null,null,null,null,310,3.4210878736392822E-3,1.4234397903279666E-2,1.7132912233567776E-2,1.8090576284092452E-2,1.817376056130246E-2,2.0868362615650581E-2,8.6145481713804364E-4,1.8990903226622296E-3,1.7123291798705084E-2,8.7771774661775414E-4,2.3760397791223034E-2,7.6830324708521613E-3,7.5708514157088349E-4,3.9101854396236665E-3,3.8287987602944173E-3,0.55097007976874557,0.30641214872006545,0.16706972454400659,3.9776422692412647E-3,1.5630607384960525E-3,2.0857115758375608E-2,4.7319372518110046E-3,1.8876255736452446E-3,9.4786998430671074E-4,4.760417070052465E-3]
[null,-1.5935599999999999E-3,"^3",null," *100MW Nominal Plant cost $/kW 2010",{"$f":"0.000000994589*F41^4 - 0.00159356*F41^3 + 0.910595*F41^2 - 224.586*F41 + 21268.4","v":1617.8623999999982},null,null,null,null,null,null,320,5.2367968652051117E-3,1.7017916826582501E-2,2.0209764445677868E-2,2.0911946797151779E-2,2.1087345587254277E-2,2.0570994487651657E-2,2.0997561337668317E-3,3.8458675927432583E-4,1.8408914469763549E-2,4.7527918796570718E-4,2.8514627076433409E-2,1.1593991584747849E-2,2.9082267343508951E-3,7.8095129082375097E-3,7.6390486370210061E-3,0.5514235062979993,0.30646589321015866,0.1669012275716702,3.9266612173321051E-3,1.5238133606780748E-3,1.7594137722294515E-2,4.8329697904024924E-4,2.653624166595028E-3,3.3437231090545955E-3,9.1674412440196848E-3]
[null,0.91059500000000004,"^2",null,"**5MW Nominal Plant cost $/kW 2010",{"$f":"F42*(1+AJ102)","v":3525.4079599283814},null,null,null,null,null,null,330,4.7343360713349106E-3,1.688329116953672E-2,2.0755770756015708E-2,2.1851594423160585E-2,2.1957841177676955E-2,2.1175176871027455E-2,1.8497875505607464E-3,3.3292681738269358E-5,1.9226905737907758E-2,1.2109597361391489E-3,3.2193716839654558E-2,1.4975145823541406E-2,5.6556607557384283E-3,1.0162496987236751E-2,1.0059578889572219E-2,0.55279616937471843,0.30833393659651892,0.16859046873557462,2.2767711847441535E-3,3.2323508507611683E-3,1.8560628335392695E-2,1.0995064011217763E-3,2.7044913673303682E-3,3.7809362371730129E-3,9.5387209369382341E-3]
[null,-224.58600000000001,"^1",null,"Nominal Plant Size (MW)",{"$f":"F2","v":10},null,null,null,null,null,null,340,1.4779607052953312E-3,{"$f":"ABS(O23-J23)/J23","v":1.3921110740234626E-2},1.8119143840843031E-2,1.9437695905167904E-2,1.9307494827841457E-2,{"$f":"ABS(S23-I23)/I23","v":2.2364514242268273E-2},9.6177990079437828E-4,5.224382120981708E-4,1.8885945561717882E-2,6.4415427780660918E-4,{"$f":"ABS(X23-I23)/I23","v":3.1202888867312019E-2},1.3642187668050211E-2,3.9805686732675167E-3,8.2755700710919478E-3,8.4022316510067932E-3,0.55449556806509592,{"$f":"ABS(AD23-J23)/J23","v":0.3107355437328258},0.17120309522888053,6.5167560046789621E-4,6.3749467519276497E-3,2.5033291889772245E-2,{"$f":"ABS(AI23-J23)/J23","v":7.3607587622382536E-3},3.250840990986519E-3,1.9599648993464296E-3,3.5323480500520439E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991 Magma Cost power generation cost model  - Haraden"]
[null,21268.400000000001,null,null,"**Scaled cost to Nominal Plant size ($/kW 2010)",{"$f":"F43*(0.9944*((F44/5)^-0.26))","v":2927.5390550418047},null,null,null,null,null,null,350,6.9927325245813677E-3,5.8655779918933247E-3,1.0328155131557736E-2,1.2166422762427642E-2,1.2781014358907092E-2,2.5660319606470375E-2,1.8962718093409586E-3,3.0823090058895164E-3,1.6808601300883078E-2,6.6200749806523298E-4,2.2874689520541287E-2,4.648061360255651E-3,5.3981008132950826E-3,1.5869248989815617E-3,2.1950925810376581E-3,0.5564943892058356,0.31347283989488234,0.17425104709636541,3.8053955354180489E-3,8.7825792806927924E-3,3.9986174352570181E-2,2.20787321431128E-2,1.7740131449526932E-2,1.5952933386909826E-2,9.8103539608064543E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C= power plant capital cost ($/kWe net)"]
[null,null,null,null,"Plant Capital Cost ($/kW * nominal size)",{"$f":"F45*F44*1000","v":29275390.550418049},null,null,null,null,null,null,null,{"$f":"AVERAGE(N28:N45)","v":3.361719439545335E-3},9.0206864480580993E-3,2.5184048676393747E-2,4.3325638681937395E-2,5.9694333613073684E-2,1.4249079423417866E-2,2.4767616412091306E-3,1.939262125000241E-2,4.0077637766029725E-2,5.4018099861617416E-2,3.265904527802193E-2,2.0782781050774125E-2,3.6832559773853496E-3,2.4821884745726896E-2,4.2250547070256404E-2,0.52003857876663562,0.28624328093832968,0.15207313942558112,6.6519813333732599E-3,2.4178579328691149E-2,7.6680416430097778E-2,6.5959841364279709E-2,4.5832830204458878E-2,2.3908492691970498E-2,9.4791621397418164E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d=depth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P=Capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Squared residuals from GETM - 5MW scaled model",null,null,null,"Squared residuals from GETM - 25MW scaled model",null,null,null,null,"Squared residuals from GETM - 50MW scaled model",null,null,null,null,"Squared residuals from GETM - 75MW scaled model",null,null,null,null,"Squared residuals from GETM - 100MW scaled model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C","P","C/P ($/kW net)","Scaled"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Temp","5MW-1","25MW-1","50MW - 1","75MW-1","100MW-1","5MW-1","25MW-1","50MW - 1","75MW-1","100MW-1","5MW-1","25MW-1","50MW - 1","75MW-1","100MW-1","5MW-1","25MW-1","50MW - 1","75MW-1","100MW-1","5MW-1","25MW-1","50MW - 1","75MW-1","100MW-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(3.35*10^6*BB49^0.699)","v":10318696.527778698},5,{"$f":"(BA49/BB49)/1000","v":2063.7393055557395},{"$f":"BC49/$BC$49","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,180,{"$f":"(N7-I7)^2","v":178.53173017073902},2573.3562083483639,96694.917545526958,201202.90918339291,287922.33217588253,{"$f":"(S7-I7)^2","v":627.08495390122766},2.5714302221031781E-2,78053.509391525949,151578.12428179925,260318.29821641912,{"$f":"(I7-X7)^2","v":255115.30207383019},91801.118718338985,11.81940163880949,33389.350759554945,84049.485377607736,{"$f":"(AC7-I7)^2","v":751652.46106529073},{"$f":"(AD7-J7)^2","v":292825.2280252293},33598.287970970792,66.876298422054504,15335.449032295055,{"$f":"(AH7-I7)^2","v":1268914.6471375134},{"$f":"(AI7-J7)^2","v":506786.00097465905},106207.17730233668,15519.215518389821,48.790713800423127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(3.35*10^6*BB50^0.699)","v":16751156.92172878},{"$f":"5+BB49","v":10},{"$f":"(BA50/BB50)/1000","v":1675.115692172878},0.8116895809772785]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M50+10","v":190},223.26600328693232,624.02523350140984,32567.686561276303,94564.746710065781,152232.56587415939,1021.79231940854,91.049221948533003,26058.556318186293,68675.866141618433,140078.81307961373,99610.861719113178,34031.070203729199,26.185823972344039,22530.26665029745,59585.528152662177,2005227.7470845911,135749.2098393823,33988.105663528324,18.444909149954583,12209.035920764954,714880.02739502431,284279.79299279704,81594.218145668478,12535.451962666308,87.48587780871064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(3.35*10^6*BB51^0.699)","v":22239888.06691853},{"$f":"5+BB50","v":15},{"$f":"(BA51/BB51)/1000","v":1482.6592044612353},0.71843337987012534]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M51+10","v":200},3.6725159546352724,1120.3711739168052,11993.275731110762,52182.478924093281,93611.57679289834,0.13329663506077227,107.28373586372901,9853.4635543220866,37258.727412880377,88447.417782097633,22339.832349720804,5916.4646091149798,61.050088754198939,21162.294596494419,52430.403241978078,1991215.0709998915,186965.61593105676,37248.212315999888,641.98266620256857,15882.259708228888,337227.9302933669,130109.69570435591,48250.709392993369,4597.3942884402522,484.46721110954053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27193479.08536534,20,1359.6739542682669,0.65883997586706988]
[null,null,null,null,null,null,null,null,null,null,null,null,210,16.552676406491308,709.51390679651399,1245.0018230064952,20368.74092479988,46740.618477147371,134.93222201814035,131.19273738570067,962.91857870027218,13115.105090524461,45217.305862544847,2647.1937415092639,398.36149319211381,149.9984448409383,11599.475215298819,33746.153056284958,1906291.8009151691,211334.86550539208,30190.32211791354,345.94531677117419,11803.287745048308,147335.55569718283,56974.922277982514,34703.982652903207,3213.3054255060506,533.77674515515503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31783730.755937949,25,1271.349230237518,0.61604158374798179]
[null,null,null,null,null,null,null,null,null,null,null,null,220,133.40228293349492,18.176235854281423,148.8002088750377,2568.0729152508552,14439.85729123075,5.7740432668271939,29.819408868283361,143.34373726799137,763.84945539679609,14394.586274436013,127.30509102273271,25.131597426804735,12.147964504601362,1910.0879573034604,12926.959140276647,1757666.7469618125,207100.00533835811,34678.433506675348,336.23802962704025,3974.0526877662714,62684.035335202512,26356.272563711889,16112.550093629228,5555.6910783380208,10.685453370524698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36103770.852037363,30,1203.4590284012454,0.58314488906687212]
[null,null,null,null,null,null,null,null,null,null,null,null,230,96.500060337393109,4.8316957056143544,14.217767995163605,57.114434103336301,2960.2548093608448,69.968833617050322,65.416034016305417,39.712663299558074,137.18974479675254,3194.7318375297255,316.42110884314553,49.479207844762236,16.482086634652994,210.1271226491121,3702.3014550530315,1651054.2541575674,206377.63924700435,39410.196450041782,623.92720730986525,935.40270116843692,19070.807744945494,9129.4768017074912,5503.4090618227183,3918.5599404397512,298.98802729031775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40211323.731325001,35,1148.8949637521428,0.55670547179056584]
[null,null,null,null,null,null,null,null,null,null,null,null,240,9.786175217844205,5.1587473143837457,7.8433841199503154E-2,11.75841024986314,37.279732658463047,329.16209231789418,27.660913771787204,23.660166401485313,166.98991388997462,98.681357353905099,1109.140931646315,174.10673142797103,37.985413477017353,226.57636280873677,285.32048384587517,1559215.8688450679,203910.01305672512,42008.230906870907,44.053747381189126,7.3842767289594118,2793.1370544608098,1892.231633584571,1166.1789898236109,759.30862686635817,826.06191843407817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44145327.288229153,40,1103.6331822057286,0.53477354394262211]
[null,null,null,null,null,null,null,null,null,null,null,null,250,20.611720105998042,0.67841264661213341,1.7762893738968528E-3,1.827904389327877,11.662886489639675,813.60379305023127,1.7058355336106117,40.049964804866228,156.42256703455439,76.302843259605268,1557.8240563811244,196.22180935975024,31.403551272351304,156.21077498172636,189.28865380506292,1477065.9994986842,198229.43138595886,42943.947820703252,14.063633960693018,127.29591165871922,55.022014738529052,50.183999594529375,27.774349974343831,11.241991917732701,44.379047443158612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47933633.855548635,45,1065.1918634566364,0.51614652131161176]
[null,null,null,null,null,null,null,null,null,null,null,null,260,68.141173769335538,0.74008175653695318,0.62397164802188054,5.1347323701099852E-2,0.85915985012841345,1233.911428802041,1.3154872698364914,54.890569417514897,137.22603162543317,60.428452001202594,1432.0731326871748,115.44669899823384,5.69808614163352,72.162793836877839,81.357405176499711,1396488.40283176,189133.77013825785,41870.900629966942,64.216430382786399,195.58225388605132,1875.1089411325913,205.5638600996912,141.64718788596375,125.32900003612463,37.205831915026394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51597046.198363818,50,1031.9409239672764,0.50003453497697836]
[null,null,null,null,null,null,null,null,null,null,null,null,270,92.309922103163359,2.7600586840480505,4.6983726831915194,0.99432560799044023,4.3044114956190864E-2,1588.4360487049823,9.2638852453775797,65.273598669437092,100.9883737413225,69.714018272787968,1209.94189729968,52.88110438080404,1.0834271568946354,32.678416701034685,36.268680923047199,1323889.2365668502,179202.72983913726,39702.162927215388,85.103192333181852,210.80720561260355,3770.1871828411809,614.44646662217849,396.80556327779118,356.47090638059285,169.45368414767952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55151626.762306951,55,1002.7568502237629,0.48589317823441502]
[null,null,null,null,null,null,null,null,null,null,null,null,280,69.364346213987019,19.092251401150715,28.401068629249572,19.140267913419628,12.199274378806793,1807.2920579001345,10.953351834123289,52.336245997460942,117.93512415518947,48.986028813570627,1093.9498411901543,19.934944549208595,17.073375967115197,5.1272073453275553,7.118561487532034,1259541.5320616474,168792.17126471963,36752.446465058121,37.365282884601875,128.84930235737926,4347.2178895176885,680.57596334058303,404.22203573060597,342.79571429924221,160.56101425587963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58610109.269179732,60,976.83515448632886,0.47333263065573061]
[null,null,null,null,null,null,null,null,null,null,null,null,290,17.192021667609897,68.307679242574437,89.396501829359309,67.043026708282568,60.490073571370729,1820.4483652998747,6.6391125672035489,31.513194391092011,144.60778363143666,23.098573439986424,1141.0610546797943,15.454604803749589,28.224885342365418,0.95606385125528559,0.52949860347451083,1202433.4215855889,159259.87464224515,33849.112919304833,5.6237809873983702,49.441189046560588,3672.0983297683679,465.66804397265844,239.24508291712726,202.80419733947073,64.934904280609288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61982807.456013098,65,953.58165316943234,0.46206497623140658]
[null,null,null,null,null,null,null,null,null,null,null,null,300,5.1901036302370569,183.84328206833081,195.59173467216215,170.5075444156295,141.85910226656745,1646.9353374046279,0.15175600424328842,12.716991053097857,205.56724079439365,7.5437246723103968,1382.1908603079544,27.229690679953471,17.797880387916454,1.1104151252843204,1.4022148849304019,1152416.7984984885,150645.76227712989,31410.155382476642,2.9476749997790761,12.521139423612036,2451.2015600487271,177.77699504020003,71.773567002788667,51.158699166284975,3.7506757283821219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65278225.020041786,70,932.5460717148826,0.45187203112544266]
[null,null,null,null,null,null,null,null,null,null,null,null,310,43.027179630873611,312.20527000880833,313.62456007419388,282.66212094050718,245.59148465476301,1600.9994017752024,1.1434759474405489,3.8533541567283738,253.24292730021824,0.57284016291261108,2075.4956858152009,90.955164450279895,0.61240274770457948,13.205581146869951,10.900559302342723,1116016.0773253536,144668.50276390646,29822.441681981392,13.665145306624176,1.8166673443762575,1599.274172063602,34.501659130380709,3.8069694345894236,0.77599755283948491,16.850535548934218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68503479.335611641,75,913.37972447482196,0.44258483715260732]
[null,null,null,null,null,null,null,null,null,null,null,null,320,97.999815731294063,432.95620974991016,423.15194478584425,366.43562863035874,320.72678796392603,1512.1830951304273,6.5912668812192079,0.15323659532622333,283.96520157110325,0.16292547606027866,2905.5556329745368,200.95422479335431,8.7625470486113404,51.104207414245195,42.089130526725448,1086586.6226756023,140409.17148766314,28859.77227450279,12.919795187180638,1.6747691722649054,1106.1901257725594,0.34918802401719351,7.2954597416859022,9.3684852276347197,60.616055832006936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71664604.417375073,80,895.80755521718845,0.43407011380052118]
[null,null,null,null,null,null,null,null,null,null,null,null,330,78.213505571371584,415.81092924890874,434.93298683987626,389.59328086099197,338.66165400830488,1564.6517053112811,4.9914345855913522,1.1190311473798947E-3,301.62267695936066,1.030021174500565,3616.6445231496618,327.132580647613,32.293217608734878,84.264773065362093,71.079824658568839,1066334.9271192455,138683.3535406712,28695.292296539512,4.2294507126822047,7.3387777434551476,1202.1230743525236,1.7635070639231585,7.3844102370969873,11.6639030869298,63.90973736429914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74766772.930037528,85,879.60909329455922,0.42622103040174997]
[null,null,null,null,null,null,null,null,null,null,null,null,340,{"$f":"(N23-I23)^2","v":7.4636028976099622},276.63225469991335,324.12006067449812,301.32038147870833,256.05519702079664,{"$f":"(S23-I23)^2","v":1708.9985290950478},1.3204027920333776,0.26946380325642105,284.45685797342901,0.28501094040390557,{"$f":"(I23-X23)^2","v":3326.6901944605493},265.65811038591789,15.643027463764126,54.617872867017034,48.492105623819128,1050555.2757674505,{"$f":"(AD23-J23)^2","v":137827.82616412546},28937.019064829219,0.33868960159013489,27.914822054289424,2141.2071063273984,{"$f":"(AI23-J23)^2","v":77.339295071532902},10.433307817268544,3.0636244656305109,8.5705505068627499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77814462.357857123,90,864.60513730952357,0.41895075360630207]
[null,null,null,null,null,null,null,null,null,null,null,null,350,164.39438987719004,48.272253938447662,103.45246381113627,115.84432000156025,109.94720401548668,2213.6924416199413,5.045185365872678,9.2139888760996573,221.11188632195274,0.2949710274237321,1759.1528477816714,30.312353375275844,28.260335623379955,1.9708868256591916,3.2430916942473198,1041153.4426571801,137871.90828000978,29447.343759519052,11.333095449562926,51.915578989755858,5375.4257847828458,683.94977543775121,305.21719740032643,199.17280577439723,64.777308397550911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80811581.69509533,95,850.6482283694246,0.41218783112741825]
[null,null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(N68:AL68)","v":35577183.016035892},{"$f":"SUM(N50:N67)","v":1325.6192255062003},6816.7318848826126,144581.97351356884,372671.24165022641,599442.58102167235,19699.999965258528,501.5689601831117,115405.43613649969,273902.99871201452,552038.2538192356,402766.63674241316,133737.913847499,502.52196058303383,91501.587657567579,247217.92063439477,24794805.68661724,{"$f":"SUM(AD50:AD67)","v":3188987.0787269725},623412.38415409776,2329.2743466699267,60962.029689289957,2580501.1968390425,1018520.511702196,295153.8307705968,47412.772165893446,2985.2652923891392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83761569.616830438,100,837.61569616830445,0.405872822169632]
[null,null,null,null,null,null,null,"sum of squares","GETEM Output 2008 Dollars - Nominal Power $/kW",null,null,null,null,{"$f":"SUM(N68:R68)","v":1124838.1472958564},null,null,null,null,{"$f":"SUM(S68:W68)","v":961548.25759319146},null,null,null,null,{"$f":"SUM(X68:AB68)","v":875726.58084245748},null,null,null,null,{"$f":"SUM(AC50:AC67)","v":24794805.68661724},null,null,null,null,{"$f":"SUM(AH68:AL68)","v":3944573.5767701184}]
[null,null,null,null,null,null,null,"Temp","5MW","25MW","50MW","75MW","100MW"]
[null,null,null,null,null,null,null,180,3669,2446,2331.06,2279,2244]
[null,null,null,null,null,null,null,{"$f":"H71+10","v":190},3363,2238,2040.3199999999997,1992,1961]
[null,null,null,null,null,null,null,{"$f":"H72+10","v":200},3141,2090,1832.9199999999998,1789,1761]
[null,null,null,null,null,null,null,210,2936,1947,1639.92,1595,1570]
[null,null,null,null,null,null,null,220,2742,1807,1518.2799999999997,1409,1386]
[null,null,null,null,null,null,null,230,2594,1702,1427.34,1289,1247]
[null,null,null,null,null,null,null,240,2476,1620,1355.1799999999998,1223,1138]
[null,null,null,null,null,null,null,250,2381,1554,1298.42,1170,1088]
[null,null,null,null,null,null,null,260,2301,1499,1251.72,1127,1047]
[null,null,null,null,null,null,null,270,2235,1454,1213.3799999999999,1093,1015]
[null,null,null,null,null,null,null,280,2180,1416,1180.6799999999998,1063,987]
[null,null,null,null,null,null,null,290,2133,1384,1153.02,1038,963]
[null,null,null,null,null,null,null,300,2092,1356,1129.5199999999998,1016,943]
[null,null,null,null,null,null,null,310,2059,1333,1110,998,926]
[null,null,null,null,null,null,null,320,2030,1313,1093.04,983,912]
[null,null,null,null,null,null,null,330,2006,1297,1079,970,900]
[null,null,null,null,null,null,null,340,1985,1283,1067,959,890]
[null,null,null,null,null,null,null,350,1969,1272,1057.54,950,881]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Temp ",{"$f":"F23","v":200},null,null,null,"Temp",{"$f":"F23","v":200},null,null,null,null,"Temp",{"$f":"F23","v":200},null,null,null,null,"Temp",{"$f":"F23","v":200},null,null,null,null,"Temp",{"$f":"F23","v":200}]
[null,null,null,null,null,null,null,"Scaled from a 5MW facility - output from GETEM where 5MW would be considered the full cost",null,null,null,null,"Scaled from a 25 MW facility - ",null,null,null,null,null,"Scaled from a 50 MW facility - ",null,null,null,null,null,"Scaled from a 75 MW facility - ",null,null,null,null,null,"Scaled from a 100 MW facility - "]
[null,null,null,null,null,null,null,"Scaling Factor","Nominal Output","% Discount from 5MW Nominal Plant Cost","Plant Cost - 5MW Scaled",null,"Scaling Factor","Nominal Output","% Discount from 5MW Nominal Plant Cost","25 MW Scalar","Plant Cost - 25MW Scaled","Multiplier","Scaling Factor","Nominal Output","% Discount from 5MW Nominal Plant Cost","50MW Scalar","Plant Cost - 50MW Scaled","Multiplier","Scaling Factor","Nominal Output","% Discount from 5MW Nominal Plant Cost","75MW Scalar","Plant Cost - 75MW Scaled","Multiplier","Scaling Factor","Nominal Output","% Discount from 5MW Nominal Plant Cost","100MW Scalar","Plant Cost - 100MW Scaled","Multiplier"]
[null,null,null,null,null,null,null,1,{"$f":"5","v":5},{"$f":" 0.9944*(H102^-0.26)","v":0.99439999999999995},{"$f":"F8","v":2923.0360000000037},null,1,{"$f":"5","v":5},{"$f":" $D$2*(M102^$D$3)","v":0.99439999999999995},{"$f":"O102/$O$122","v":1.5196102039986286},{"$f":"P102*$Q$122","v":2941.7915115340043},{"$f":"(P102-P122)/P122","v":0.51961020399862856},1,{"$f":"5","v":5},{"$f":" $D$2*(S102^$D$3)","v":0.99439999999999995},{"$f":"U102/$U$147","v":1.8197008586099837},{"$f":"V102*$W$147","v":3091.7227104024137},{"$f":"(W102-W147)/W147","v":0.81970085860998365},1,{"$f":"5","v":5},{"$f":" $D$2*(Y102^$D$3)","v":0.99439999999999995},{"$f":"AA102/$AA$172","v":2.0220119939093038},{"$f":"AB102*$AC$172","v":3317.3209652555706},{"$f":"(AB102-AB172)/AB172","v":1.0220119939093038},1,{"$f":"5","v":5},{"$f":" $D$2*(AE102^$D$3)","v":0.99439999999999995},{"$f":"AG102/$AG$197","v":2.1790530269622344},{"$f":"AH102*$AI$197","v":3525.4079599283814},{"$f":"(AH102-AH197)/AH197","v":1.1790530269622344}]
[null,null,null,null,null,null,null,{"$f":"H102+0.2","v":1.2},{"$f":"1+I102","v":6},{"$f":" 0.9944*(H103^-0.26)","v":0.94836166762157836},{"$f":"J103*$K$102","v":2772.0952954779113},null,{"$f":"M102+0.2","v":1.2},{"$f":"1+N102","v":6},0.94836166762157836,1.4492559002402519,2805.5936279901371,null,{"$f":"S102+0.2","v":1.2},{"$f":"1+T102","v":6},0.94836166762157836,1.735453078081036,2948.5833723458763,null,{"$f":"Y102+0.2","v":1.2},{"$f":"1+Z102","v":6},0.94836166762157836,1.9283976935787008,{"$f":"AB103*$AC$172","v":3163.7369696759824},null,{"$f":"AE102+0.2","v":1.2},{"$f":"1+AF102","v":6},0.94836166762157836,{"$f":"AG103/$AG$197","v":2.0781681038674105},{"$f":"AH103*$AI$197","v":3362.1900361263743}]
[null,null,null,null,null,null,null,{"$f":"H103+0.2","v":1.4},7,{"$f":" 0.9944*(H104^-0.26)","v":0.91110373365460839},2663.1890132068352,null,{"$f":"M103+0.2","v":1.4},7,0.91110373365460839,1.3923195198740865,2695.3713091231548,null,{"$f":"S103+0.2","v":1.4},7,0.91110373365460839,1.6672729750744699,2832.743468294836,null,{"$f":"Y103+0.2","v":1.4},7,0.91110373365460839,1.8526374468475122,3039.444405847808,null,{"$f":"AE103+0.2","v":1.4},7,0.91110373365460839,1.9965238824383225,3230.1009200989783]
[null,null,null,null,null,null,null,1.5999999999999999,8,0.88001468654846737,2572.314609309889,null,1.5999999999999999,8,0.88001468654846737,1.3448102346618118,2603.3987680144196,null,1.5999999999999999,8,0.88001468654846737,1.6103816177611039,2736.0834592614219,null,1.5999999999999999,8,0.88001468654846737,1.7894210086658664,2935.7312645012476,null,1.5999999999999999,8,0.88001468654846737,1.9283976935787006,3119.8821206876978]
[null,null,null,null,null,null,null,1.7999999999999998,9,0.85347393885003231,2494.7350483204464,null,1.7999999999999998,9,0.85347393885003231,1.3042515148063261,2524.8817262917505,null,1.7999999999999998,9,0.85347393885003231,1.5618134144475548,2653.5647219220091,null,1.7999999999999998,9,0.85347393885003231,1.7354530780810349,2847.1912617120506,null,1.7999999999999998,9,0.85347393885003231,1.8702383043891231,3025.7882317109138]
[null,null,null,null,null,null,null,1.9999999999999998,10,0.83041142707957061,2427.322496164963,null,1.9999999999999998,10,0.83041142707957061,1.2690081235993349,2456.6545527589697,null,1.9999999999999998,10,0.83041142707957061,1.5196102039986288,2581.8602856793909,null,1.9999999999999998,10,0.83041142707957061,1.6885577890529295,2770.2546629513849,null,1.9999999999999998,10,0.83041142707957061,1.819700858609983,2944.0255983928046]
[null,null,null,null,null,null,null,2.1999999999999997,11,0.81008617143992578,2367.9110422210779,null,2.1999999999999997,11,0.81008617143992578,1.2379477194673105,2396.5251636696034,null,2.1999999999999997,11,0.81008617143992578,1.4824160314936721,2518.6663451566392,null,2.1999999999999997,11,0.81008617143992578,1.6472284339818972,2702.4495577044295,null,2.1999999999999997,11,0.81008617143992578,1.7751616290993744,2871.9672536426206]
[null,null,null,null,null,null,null,2.4,12,0.7919653718797226,2314.9432927578196,null,2.4,12,0.7919653718797226,1.2102560944509202,2342.9173455597738,null,2.4,12,0.7919653718797226,1.4492559002402516,2462.3263536734025,null,2.4,12,0.7919653718797226,1.6103816177611034,2641.9985236253306,null,2.4,12,0.7919653718797226,1.7354530780810351,2807.7242819915678]
[null,null,null,null,null,null,null,2.6,13,0.77565401553417701,2267.2646109509615,null,2.6,13,0.77565401553417701,1.1853296025525404,2294.6625088351834,null,2.6,13,0.77565401553417701,1.4194069570110857,2411.612163356639,null,2.6,13,0.77565401553417701,1.5772141216150637,2587.5837967781531,null,2.6,13,0.77565401553417701,1.6997096042087294,2749.8962595681819]
[null,null,null,null,null,null,null,2.8000000000000003,14,0.76085172132104617,2223.9969720833883,null,2.8000000000000003,14,0.76085172132104617,1.1627092110311572,2250.872018622576,null,2.8000000000000003,14,0.76085172132104617,1.3923195198740868,2365.589849212638,null,2.8000000000000003,14,0.76085172132104617,1.5471151509429752,2538.2033050976424,null,2.8000000000000003,14,0.76085172132104617,1.6672729750744693,2697.4182569091181]
[null,null,null,null,null,null,null,3.0000000000000004,15,0.74732513526525357,2184.4582740852084,null,3.0000000000000004,15,0.74732513526525357,1.1420383158223397,2210.8555302487171,null,3.0000000000000004,15,0.74732513526525357,1.3675665630561185,2323.5338824961186,null,3.0000000000000004,15,0.74732513526525357,1.5196102039986279,2493.0785791209582,null,3.0000000000000004,15,0.74732513526525357,1.6376318364086002,2649.4629731684222]
[null,null,null,null,null,null,null,3.2000000000000006,16,0.73488963365616822,2148.1088552037941,null,3.2000000000000006,16,0.73488963365616822,1.1230347808897096,2174.0668606235417,null,3.2000000000000006,16,0.73488963365616822,1.3448102346618118,2284.8702433769963,null,3.2000000000000006,16,0.73488963365616822,1.4943238671081924,2451.5937136731627,null,3.2000000000000006,16,0.73488963365616822,1.6103816177611032,2605.3758690268583]
[null,null,null,null,null,null,null,3.4000000000000008,17,0.7233968231645912,2114.5149563957366,null,3.4000000000000008,17,0.7233968231645912,1.1054718363044089,2140.0670091072602,null,3.4000000000000008,17,0.7233968231645912,1.323778982530512,2249.1375571308581,null,3.4000000000000008,17,0.7233968231645912,1.4709543974202446,2413.2536682252367,null,3.4000000000000008,17,0.7233968231645912,1.5851971412024002,2564.6308513388512]
[null,null,null,null,null,null,null,3.600000000000001,18,0.71272577588060881,2083.3231010269537,null,3.600000000000001,18,0.71272577588060881,1.0891646839109139,2108.4982276116875,null,3.600000000000001,18,0.71272577588060881,1.3042515148063261,2215.9598426983698,null,3.600000000000001,18,0.71272577588060881,1.449255900240251,2377.6550269577506,null,3.600000000000001,18,0.71272577588060881,1.5618134144475542,2526.7991990503119]
[null,null,null,null,null,null,null,3.8000000000000012,19,0.70277674229633946,2054.2417176949257,null,3.8000000000000012,19,0.70277674229633946,1.0739608897088013,2079.0654213504545,null,3.8000000000000012,19,0.70277674229633946,1.2860452950198875,2185.026965507057,null,3.8000000000000012,19,0.70277674229633946,1.4290255450157949,2344.4650252550873,null,3.8000000000000012,19,0.70277674229633946,1.5400118539616821,2491.5272740788937]
[null,null,null,null,null,null,null,4.0000000000000009,20,0.69346655090942155,2027.0276931040746,null,4.0000000000000009,20,0.69346655090942155,1.0597333536742675,2051.522539217719,null,4.0000000000000009,20,0.69346655090942155,1.2690081235993347,2156.0803342227377,null,4.0000000000000009,20,0.69346655090942155,1.410094210894778,2313.4062027708105,null,4.0000000000000009,20,0.69346655090942155,1.5196102039986279,2458.520211705707]
[null,null,null,null,null,null,null,4.2000000000000011,21,0.68472518201338262,2001.4763571316723,null,4.2000000000000011,21,0.68472518201338262,1.0463750739363984,2025.6624378324066,null,4.2000000000000011,21,0.68472518201338262,1.2530118680828939,2128.90224820515,null,4.2000000000000011,21,0.68472518201338262,1.3923195198740856,2284.2449735834984,null,4.2000000000000011,21,0.68472518201338262,1.500455028664047,2427.529773766481]
[null,null,null,null,null,null,null,4.4000000000000012,22,0.67649317546546095,1977.4139056398617,null,4.4000000000000012,22,0.67649317546546095,1.033795185411051,2001.3092127865814,null,4.4000000000000012,22,0.67649317546546095,1.2379477194673105,2103.3078379111125,null,4.4000000000000012,22,0.67649317546546095,1.3755805657571936,2256.7829785035087,null,4.4000000000000012,22,0.67649317546546095,1.4824160314936712,2398.3451585108237]
[null,null,null,null,null,null,null,4.6000000000000014,23,0.66871964149722296,1954.6915860034792,null,4.6000000000000014,23,0.66871964149722296,1.0219159199854031,1978.3123139104919,null,4.6000000000000014,23,0.66871964149722296,1.2237225520935813,2079.1388802384604,null,4.6000000000000014,23,0.66871964149722296,1.3597738693384098,2230.8504491320668,null,4.6000000000000014,23,0.66871964149722296,1.4653816964939903,2370.7859484058358]
[null,null,null,null,null,null,null,4.8000000000000016,24,0.66136071466235236,1933.1811779437862,null,4.8000000000000016,24,0.66136071466235236,1.0106702438905231,1956.5419714961492,null,4.8000000000000016,24,0.66136071466235236,1.2102560944509202,2056.2589916427651,null,4.8000000000000016,24,0.66136071466235236,1.3448102346618114,2206.3010502271009,null,4.8000000000000016,24,0.66136071466235236,1.449255900240251,2344.6966289768502]
[null,null,null,null,null,null,null,5.0000000000000018,25,0.654378338197114,1912.7714401703417,null,5.0000000000000018,25,0.654378338197114,1,{"$f":"F15","v":1935.8855999999978},null,5.0000000000000018,25,0.654378338197114,1.1974787046189286,2034.5498485512958,null,5.0000000000000018,25,0.654378338197114,1.3306122771409927,2183.0078243266157,null,5.0000000000000018,25,0.654378338197114,1.4339552480158266,2319.9422790474778]
[null,null,null,null,null,null,null,5.200000000000002,26,0.64773929802869579,1893.3652867526091,null,5.200000000000002,26,0.64773929802869579,0.98985443163245668,{"$f":"P123*$Q$122","v":1916.2449402934551},null,5.200000000000002,26,0.64773929802869579,1.1853296025525402,2013.908183965644,null,5.200000000000002,26,0.64773929802869579,1.3171124593125665,2160.859969198028,null,5.200000000000002,26,0.64773929802869579,1.4194069570110845,2296.4051460466476]
[null,null,null,null,null,null,null,5.4000000000000021,27,0.64141444770360945,1874.87752155777,null,5.4000000000000021,27,0.64141444770360945,0.98018899811197679,1897.533766723401,null,5.4000000000000021,27,0.64141444770360945,1.1737554517408555,1994.2433776603689,null,5.4000000000000021,27,0.64141444770360945,1.3042515148063256,2139.7602521973113,null,5.4000000000000021,27,0.64141444770360945,1.4055471578900443,2273.9818981771632]
[null,null,null,null,null,null,null,5.6000000000000023,28,0.63537808095148585,1857.2330042321098,null,5.6000000000000023,28,0.63537808095148585,0.97096441594020977,1879.6760309310605,null,5.6000000000000023,28,0.63537808095148585,1.162709211031157,1975.4755053998513,null,5.6000000000000023,28,0.63537808095148585,1.2919771725170766,2119.6229171402001,null,5.6000000000000023,28,0.63537808095148585,1.3923195198740859,2252.5813999903339]
[null,null,null,null,null,null,null,5.8000000000000025,29,0.62960741958361133,1840.3651533100033,null,5.8000000000000025,29,0.62960741958361133,0.96214587621933001,1862.6043468723813,null,5.8000000000000025,29,0.62960741958361133,1.1521491975095675,1957.5337467462919,null,5.8000000000000025,29,0.62960741958361133,1.2802431152980185,2100.3719759303849,null,5.8000000000000025,29,0.62960741958361133,1.3796741285614942,2232.1228968524051]
[null,null,null,null,null,null,null,6.0000000000000027,30,0.62408219234518525,1824.2147151839033,null,6.0000000000000027,30,0.62408219234518525,0.95370240106755666,1846.2587449121054,null,6.0000000000000027,30,0.62408219234518525,1.1420383158223397,1940.3550756550048,null,6.0000000000000027,30,0.62408219234518525,1.269008123599334,2081.9398036095563,null,6.0000000000000027,30,0.62408219234518525,1.3675665630561176,2212.5345218657194]
[null,null,null,null,null,null,null,6.2000000000000028,31,0.61878428612272351,1808.7287445710235,null,6.2000000000000028,31,0.61878428612272351,0.94560631060548839,1830.5856399702902,null,6.2000000000000028,31,0.61878428612272351,1.1323434199033446,1923.8831760315463,null,6.2000000000000028,31,0.61878428612272351,1.2582353662336618,2064.265974784405,null,6.2000000000000028,31,0.61878428612272351,1.3559571316496239,2193.7520593077743]
[null,null,null,null,null,null,null,6.400000000000003,32,0.61369745517940599,1793.8597545977925,null,6.400000000000003,32,0.61369745517940599,0.93783277861888215,1815.5369713362797,null,6.400000000000003,32,0.61369745517940599,1.1230347808897094,1908.0675377054877,null,6.400000000000003,32,0.61369745517940599,1.2478918091355353,2047.2962936349904,null,6.400000000000003,32,0.61369745517940599,1.3448102346618109,2175.7179137945182]
[null,null,null,null,null,null,null,6.6000000000000032,33,0.60880707728062544,1779.5650039460525,null,6.6000000000000032,33,0.60880707728062544,0.93035945987753432,1801.0694812006943,null,6.6000000000000032,33,0.60880707728062544,1.1140856408441158,1892.8626981921027,null,6.6000000000000032,33,0.60880707728062544,1.2379477194673101,2030.9819803489415,null,6.6000000000000032,33,0.60880707728062544,1.3340938300325602,2158.3802456816675]
[null,null,null,null,null,null,null,6.8000000000000034,34,0.60409994797761035,1765.8058955366844,null,6.8000000000000034,34,0.60409994797761035,0.9231661757661076,1787.1441060726747,null,6.8000000000000034,34,0.60409994797761035,1.1054718363044087,1878.2276030926132,null,6.8000000000000034,34,0.60409994797761035,1.2283762473156825,2015.2789848510927,null,6.8000000000000034,34,0.60409994797761035,1.3237789825305111,2141.6922417463684]
[null,null,null,null,null,null,null,7.0000000000000036,35,0.59956410614852029,1752.5474665799484,null,7.0000000000000036,35,0.59956410614852029,0.91623464768162544,1773.7254606679301,null,7.0000000000000036,35,0.59956410614852029,1.0971714790327733,1864.125063678101,null,7.0000000000000036,35,0.59956410614852029,1.219153070947123,2000.1474048081286,null,7.0000000000000036,35,0.59956410614852029,1.3138394814569987,2125.6114966847731]
[null,null,null,null,null,null,null,7.2000000000000037,36,0.59518868530310787,1739.7579539336575,null,7.2000000000000037,36,0.59518868530310787,0.90954826980202264,1760.7813980146484,null,7.2000000000000037,36,0.59518868530310787,1.0891646839109139,1850.5212945757985,null,7.2000000000000037,36,0.59518868530310787,1.2102560944509195,1985.5509895805512,null,7.2000000000000037,36,0.59518868530310787,1.3042515148063254,2110.0994859481948]
[null,null,null,null,null,null,null,7.4000000000000039,37,0.59096378624639168,1727.40842189451,null,7.4000000000000039,37,0.59096378624639168,0.90309191449485238,1748.2826327470141,null,7.4000000000000039,37,0.59096378624639168,1.0814333359211241,1837.3855178634019,null,7.4000000000000039,37,0.59096378624639168,1.2016651888136143,1971.4567154283657,null,7.4000000000000039,37,0.59096378624639168,1.2949933902305537,2095.121114302538]
[null,null,null,null,null,null,null,7.6000000000000041,38,0.58688036754689743,1715.472442032815,null,7.6000000000000041,38,0.58688036754689743,0.89685176493436336,1736.202417071017,null,7.6000000000000041,38,0.58688036754689743,1.0739608897088013,1824.6896225201715,null,7.6000000000000041,38,0.58688036754689743,1.1933619691972317,1957.83442011285,null,7.6000000000000041,38,0.58688036754689743,1.2860452950198868,2080.6443275095799]
[null,null,null,null,null,null,null,7.8000000000000043,39,0.58293015092328626,1703.9258166342011,null,7.8000000000000043,39,0.58293015092328626,0.89081517051637815,1724.516260864199,null,7.8000000000000043,39,0.58293015092328626,1.0667321964448426,1812.4078702612942,null,7.8000000000000043,39,0.58293015092328626,1.1853296025525397,1944.6564872661017,null,7.8000000000000043,39,0.58293015092328626,1.277389088774074,2066.6397768978341]
[null,null,null,null,null,null,null,8.0000000000000036,40,0.57910553919211616,1692.7463388579686,null,8.0000000000000036,40,0.57910553919211616,0.88497052146869215,1713.2016889357301,null,8.0000000000000036,40,0.57910553919211616,1.0597333536742672,1800.5166404264889,null,8.0000000000000036,40,0.57910553919211616,1.1775526407741084,1931.8975726645604,null,8.0000000000000036,40,0.57910553919211616,1.2690081235993338,2053.0805284659123]
[null,null,null,null,null,null,null,8.2000000000000028,41,0.57539954484082734,1681.9135839533546,null,8.2000000000000028,41,0.57539954484082734,0.87930713969859986,1702.2380297197058,null,8.2000000000000028,41,0.57539954484082734,1.0529515746084548,1788.9942079038597,null,8.2000000000000028,41,0.57539954484082734,1.170016875460687,1919.5343659482999,null,8.2000000000000028,41,0.57539954484082734,1.2608870875885929,2039.9418096550887]
[null,null,null,null,null,null,null,8.4000000000000021,42,0.57180572762776727,1671.4087268621604,null,8.4000000000000021,42,0.57180572762776727,0.87381518343525311,1691.606230673663,null,8.4000000000000021,42,0.57180572762776727,1.0463750739363984,1777.8205491200169,null,8.4000000000000021,42,0.57180572762776727,1.1627092110311565,1907.5453824545546,null,8.4000000000000021,42,0.57180572762776727,1.2530118680828934,2027.2007881250711]
[null,null,null,null,null,null,null,8.6000000000000014,43,0.56831813988332436,1661.214382331995,null,8.6000000000000014,43,0.56831813988332436,0.86848556364060714,1681.288696459733,null,8.6000000000000014,43,0.56831813988332436,1.0399929677285944,1766.9771719739842,null,8.6000000000000014,43,0.56831813988332436,1.1556175534999069,1895.9107807421562,null,8.6000000000000014,43,0.56831813988332436,1.2453694318084318,2014.8363778322237]
[null,null,null,null,null,null,null,8.8000000000000007,44,0.56493127840694257,1651.3144643095179,null,8.8000000000000007,44,0.56493127840694257,0.86330987049997998,1671.2691466387741,null,8.8000000000000007,44,0.56493127840694257,1.033795185411051,1756.446966278573,null,8.8000000000000007,44,0.56493127840694257,1.1487307126642741,1884.6122021198537,null,8.8000000000000007,44,0.56493127840694257,1.2379477194673099,2002.8290684919064]
[null,null,null,null,null,null,null,9,45,0.56164004203462337,1641.6940619087195,null,9,45,0.56164004203462337,0.85828030857806958,1661.5324901398394,null,9,45,0.56164004203462337,1.0277723921160011,1746.2140718320711,null,9,45,0.56164004203462337,1.1420383158223391,1873.6326290913878,null,9,45,0.56164004203462337,1.2307355527541659,1991.1607751441793]
[null,null,null,null,null,null,null,9.1999999999999993,46,0.5584396940988009,1632.3393296797847,null,9.1999999999999993,46,0.5584396940988009,0.85338963945133806,1652.0647142030355,null,9.1999999999999993,46,0.5584396940988009,1.0219159199854029,1736.263761700965,null,9.1999999999999993,46,0.5584396940988009,1.1355307314388758,1862.9562601215407,null,9.1999999999999993,46,0.5584396940988009,1.2237225520935804,1979.8147050642428]
[null,null,null,null,null,null,null,9.3999999999999986,47,0.55532582912364903,1623.2373902582767,null,9.3999999999999986,47,0.55532582912364903,0.8486311308128478,1642.8527858523064,null,9.3999999999999986,47,0.55532582912364903,1.0162177072250655,1726.5823386711945,null,9.3999999999999986,47,0.55532582912364903,1.1291990014236193,1852.5683985315907,null,9.3999999999999986,47,0.55532582912364903,1.2168990636586887,1968.7752396885967]
[null,null,null,null,null,null,null,9.5999999999999979,48,0.55229434319904325,1614.3762477671605,null,9.5999999999999979,48,0.55229434319904325,0.8439985111986994,1633.8845642509991,null,9.5999999999999979,48,0.55229434319904325,1.0106702438905228,1717.157043136833,null,9.5999999999999979,48,0.55229434319904325,1.1230347808897092,1842.4553536667756,null,9.5999999999999979,48,0.55229434319904325,1.2102560944509195,1958.0278295829892]
[null,null,null,null,null,null,null,9.7999999999999972,49,{"$f":" 0.9944*(H146^-0.26)","v":0.54934140755953842},1605.744710587205,null,9.7999999999999972,49,0.54934140755953842,0.83948592961227275,1625.1487225390106,null,9.7999999999999972,49,0.54934140755953842,1.0052665235379215,1707.9759709535933,null,9.7999999999999972,49,0.54934140755953842,1.1170302844292095,1832.604352755694,null,9.7999999999999972,49,0.54934140755953842,1.2037852544029632,1947.5589007729864]
[null,null,null,null,null,null,null,9.9999999999999964,50,0.54646344496402177,1597.3323223138564,null,9.9999999999999964,50,0.54646344496402177,0.83508791942836935,1616.6346779553387,null,9.9999999999999964,50,0.54646344496402177,1,{"$f":"F24","v":1699.0280000000057},null,9.9999999999999964,50,0.54646344496402177,1.1111782380835165,1823.0034621127647,null,9.9999999999999964,50,0.54646344496402177,1.1974787046189281,1937.355771003668]
[null,null,null,null,null,null,null,10.199999999999996,51,0.54365710852969917,1589.1292998882197,null,10.199999999999996,51,0.54365710852969917,0.83079936604798954,1608.3325292214299,null,10.199999999999996,51,0.54365710852969917,0.99486454865337359,{"$f":"V148*$W$147","v":1690.3027243694496},null,10.199999999999996,51,0.54365710852969917,1.1054718363044085,1813.6415165283531,null,10.199999999999996,51,0.54365710852969917,1.1913291109927364,1927.4065747005727]
[null,null,null,null,null,null,null,10.399999999999995,52,0.54091926272277624,1581.1264780321349,null,10.399999999999995,52,0.54091926272277624,0.82661547784889966,1600.2330003048021,null,10.399999999999995,52,0.54091926272277624,0.98985443163245701,1681.7903952676359,null,10.399999999999995,52,0.54091926272277624,1.0999047033005143,1804.5080558536322,null,10.399999999999995,52,0.54091926272277624,1.1853296025525399,1917.7001955766962]
[null,null,null,null,null,null,null,10.599999999999994,53,0.53824696624926771,1573.3152592373965,null,10.599999999999994,53,0.53824696624926771,0.82253176003991624,1592.3273898039274,null,10.599999999999994,53,0.53824696624926771,0.98496426652052638,1673.4818678178426,null,10.599999999999994,53,0.53824696624926771,1.0944708582475016,1795.5932679242794,null,10.599999999999994,53,0.53824696624926771,1.1794737339689325,1908.2262059759364]
[null,null,null,null,null,null,null,10.799999999999994,54,0.53563745662410389,1565.6875686606961,null,10.799999999999994,54,0.53563745662410389,0.81854399107990861,1584.6075252981218,null,10.799999999999994,54,0.53563745662410389,0.98018899811197679,1665.3685530842013,null,10.799999999999994,54,0.53563745662410389,1.0891646839109137,1786.8879370829759,null,10.799999999999994,54,0.53563745662410389,1.173755451740855,1898.9748121665418]
[null,null,null,null,null,null,null,10.999999999999993,55,0.53308813622618789,1558.2358133620532,null,10.999999999999993,55,0.53308813622618789,0.81464820136758453,1577.0657220934054,null,10.999999999999993,55,0.53308813622618789,0.97552387289379527,1657.4423747150047,null,10.999999999999993,55,0.53308813622618789,1.0839808982905359,1778.3833976590417,null,10.999999999999993,55,0.53308813622618789,1.1681690636377018,1889.9368049026427]
[null,null,null,null,null,null,null,11.199999999999992,56,0.53059655967216657,1550.952845397893,null,11.199999999999992,56,0.53059655967216657,0.81084065394649196,1569.6947458695952,null,11.199999999999992,56,0.53059655967216657,0.9709644159402101,1649.6957296860687,null,11.199999999999992,56,0.53059655967216657,1.0789145289462334,1770.0714918473018,null,11.199999999999992,56,0.53059655967216657,1.162709211031157,1881.103514660972]
[null,null,null,null,null,null,null,11.399999999999991,57,0.52816042236311977,1543.831928342606,null,11.399999999999991,57,0.52816042236311977,0.80711782700243595,1562.4877787973051,null,11.399999999999991,57,0.52816042236311977,0.9665064099537215,1642.121452690857,null,11.399999999999991,57,0.52816042236311977,1.0739608897088011,1761.9445314998134,null,11.399999999999991,57,0.52816042236311977,1.1573708437972732,1872.4667710358794]
[null,null,null,null,null,null,null,11.599999999999991,58,0.52577755007674243,1536.8667068661227,null,11.599999999999991,58,0.52577755007674243,0.80347639795858583,1555.4383887478939,null,11.599999999999991,58,0.52577755007674243,0.96214587621933012,1634.7127837811815,null,11.599999999999991,58,0.52577755007674243,1.0691155595167166,1753.9952634053586,null,11.599999999999991,58,0.52577755007674243,1.152149197509567,1864.0188658408999]
[null,null,null,null,null,null,null,11.79999999999999,59,0.52344588949337545,1530.0511790411601,null,11.79999999999999,59,0.52344588949337545,0.79991322899765882,1548.5405012660683,null,11.79999999999999,59,0.52344588949337545,0.95787905726766087,1627.4633389113649,null,11.79999999999999,59,0.52344588949337545,1.0643743631517792,1746.2168376842571,null,11.79999999999999,59,0.52344588949337545,1.1470397726784785,1855.7525195210555]
[null,null,null,null,null,null,null,11.999999999999989,60,0.52116349955783636,1523.3796710935417,null,11.999999999999989,60,0.52116349955783636,0.7964253538613465,1541.7883740150833,null,11.999999999999989,60,0.52116349955783636,0.95370240106755699,1620.3670830810147,null,11.999999999999989,60,0.52116349955783636,1.0597333536742672,1738.602778971413,null,11.999999999999989,60,0.52116349955783636,1.1420383158223395,1847.6608505282861]
[null,null,null,null,null,null,null,12.199999999999989,61,0.51892854359074347,1516.8468143433145,null,12.199999999999989,61,0.51892854359074347,0.79300996579509342,1535.1765734392122,null,12.199999999999989,61,0.51892854359074347,0.94961254659020944,1613.4183058080757,null,12.199999999999989,61,0.51892854359074347,1.0551887963821101,1731.1469600996707,null,12.199999999999989,61,0.51892854359074347,1.1371408021807254,1839.7373473540315]
[null,null,null,null,null,null,null,12.399999999999988,62,0.51673928207319408,1510.4475241141029,null,12.399999999999988,62,0.51673928207319408,0.78966440652187386,1528.6999534182401,null,12.399999999999988,62,0.51673928207319408,0.94560631060548861,1606.6115986954276,null,12.399999999999988,62,0.51673928207319408,1.0507371541392612,1723.843578029484,null,12.399999999999988,62,0.51673928207319408,1.1323434199033442,1831.97584294903]
[null,null,null,null,null,null,null,12.599999999999987,63,0.51459406603748681,1504.1769804139533,null,12.599999999999987,63,0.51459406603748681,0.78638615614210494,1522.3536357148507,null,12.599999999999987,63,0.51459406603748681,0.94168067558730628,1599.9418348817551,null,12.599999999999987,63,0.51459406603748681,1.0463750739363986,1716.6871318003468,null,12.599999999999987,63,0.51459406603748681,1.1276425555669647,1824.3704912917008]
[null,null,null,null,null,null,null,12.799999999999986,64,0.51249133100425537,1498.0306102133566,null,12.799999999999986,64,0.51249133100425537,0.78317282386856923,1516.1329920384978,null,12.799999999999986,64,0.51249133100425537,0.93783277861888259,1593.4041501912882,null,12.799999999999986,64,0.51249133100425537,1.0420993745626985,1709.6724023050569,null,12.799999999999986,64,0.51249133100425537,1.1230347808897094,1816.9157458936975]
[null,null,null,null,null,null,null,12.999999999999986,65,0.51042959141308664,1492.004071165745,null,12.999999999999986,65,0.51042959141308664,0.78002213951546384,1510.0336275691757,null,12.999999999999986,65,0.51042959141308664,0.93405990120106286,1586.9939258178447,null,12.999999999999986,65,0.51042959141308664,1.0379070352810607,1702.7944337102449,null,12.999999999999986,65,0.51042959141308664,1.1185168405267327,1809.6063400549949]
[null,null,null,null,null,null,null,13.199999999999985,66,0.50840743549954415,1486.0932366328475,null,13.199999999999985,66,0.50840743549954415,0.77693194566963186,1504.051365801821,null,13.199999999999985,66,0.50840743549954415,0.93035945987753454,1580.706772396813,null,13.199999999999985,66,0.50840743549954415,1.033795185411051,1696.0485163661074,null,13.199999999999985,66,0.50840743549954415,1.1140856408441158,1802.4372687015971]
[null,null,null,null,null,null,null,13.399999999999984,67,0.50642352057665363,1480.2941818923011,null,13.399999999999984,67,0.50642352057665363,0.77390019047987968,1498.1822345872545,null,13.399999999999984,67,0.50642352057665363,0.92672899760018845,1574.5385153346583,null,13.399999999999984,67,0.50642352057665363,1.0297610947342808,1689.4301710654356,null,13.399999999999984,67,0.50642352057665363,1.1097382395790714,1795.4037716571693]
[null,null,null,null,null,null,null,13.599999999999984,68,0.50447656868340907,1474.6031714180792,null,13.599999999999984,68,0.50447656868340907,0.77092492100716359,1492.4224532589037,null,13.599999999999984,68,0.50447656868340907,0.92316617576610815,1568.4851812795446,null,13.599999999999984,68,0.50447656868340907,1.025802164646082,1682.9351345270163,null,13.599999999999984,68,0.50447656868340907,1.1054718363044087,1788.5013182158557]
[null,null,null,null,null,null,null,13.799999999999983,69,0.50256536256681839,1469.0166471358643,null,13.799999999999983,69,{"$f":" $D$2*(M166^$D$3)","v":0.50256536256681839},{"$f":"O166/$O$122","v":0.76800427708448071},1486.7684207462546,null,13.799999999999983,69,{"$f":" $D$2*(S166^$D$3)","v":0.50256536256681839},{"$f":"U166/$U$147","v":0.91966876686492072},1562.5429856289777,null,13.799999999999983,69,{"$f":" $D$2*(Y166^$D$3)","v":0.50256536256681839},{"$f":"AA166/$AA$172","v":1.0219159199854029},1676.5593459917275,null,13.799999999999983,69,{"$f":" $D$2*(AE166^$D$3)","v":0.50256536256681839},1.1012837636238924,1781.7255928975812]
[null,null,null,null,null,null,null,13.999999999999982,{"$f":"1+I166","v":70},0.50068874196749813,{"$f":"J167*$K$102","v":1463.5312175657098},null,13.999999999999982,{"$f":"1+N166","v":70},0.50068874196749813,0.76513648564063408,1481.2167045863087,null,13.999999999999982,{"$f":"1+T166","v":70},0.50068874196749813,0.91623464768162599,1556.7083209812229,null,13.999999999999982,{"$f":"1+Z166","v":70},0.50068874196749813,1.0181000014819408,{"$f":"AB167*$AC$172","v":1670.2989348312738},null,13.999999999999982,{"$f":"1+AF166","v":70},0.50068874196749813,{"$f":"AG167/$AG$197","v":1.0971714790327736},{"$f":"AH167*$AI$197","v":1775.0724822795107}]
[null,null,null,null,null,null,null,{"$f":"H167+0.2","v":14.199999999999982},71,{"$f":" 0.9944*(H168^-0.26)","v":0.49884560018191304},1458.1436477733403,null,{"$f":"M167+0.2","v":14.199999999999982},71,0.49884560018191304,0.76231985544675707,1475.7640307534568,null,{"$f":"S167+0.2","v":14.199999999999982},71,0.49884560018191304,0.91286179300567161,1550.9777464468455,null,{"$f":"Y167+0.2","v":14.199999999999982},71,0.49884560018191304,1.014352158765802,1664.1502090798056,null,{"$f":"AE167+0.2","v":14.199999999999982},71,0.49884560018191304,1.0931325573845436,1768.5380628082935]
[null,null,null,null,null,null,null,14.399999999999981,72,0.49703488087707914,1452.8508500594157,null,14.399999999999981,72,0.49703488087707914,0.7595527722486447,1470.4072742362291,null,14.399999999999981,72,0.49703488087707914,0.90954826980202319,1545.3479777451971,null,14.399999999999981,72,0.49703488087707914,1.0106702438905231,1658.1096448077633,null,14.399999999999981,72,0.49703488087707914,1.0891646839109141,1762.1185895073509]
[null,null,null,null,null,null,null,14.59999999999998,73,0.49525557513597029,1447.6498753231479,null,14.59999999999998,73,0.49525557513597029,0.75683369425163916,1465.1434502965494,null,14.59999999999998,73,0.49525557513597029,0.9062922318044111,1539.8158780181902,null,14.59999999999998,73,0.49525557513597029,1.0070522053252036,1652.1738762653461,null,14.59999999999998,73,0.49525557513597029,1.0852656477473435,1755.8104855020697]
[null,null,null,null,null,null,null,14.799999999999979,74,0.49350671871401103,1442.5379050429297,null,14.799999999999979,74,0.49350671871401103,0.75416114792808941,1459.9697063534566,null,14.799999999999979,74,0.49350671871401103,0.90309191449485271,1534.3784493003657,null,14.799999999999979,74,0.49350671871401103,1.0034960823758603,1646.3396867301617,null,14.799999999999979,74,0.49350671871401103,1.0814333359211241,1749.6103322933541]
[null,null,null,null,null,null,null,14.999999999999979,75,0.4917873894889484,1437.5122438222195,null,14.999999999999979,75,0.4917873894889484,0.75153372412032771,1454.8833144389134,null,14.999999999999979,75,0.4917873894889484,0.89994563043704934,1529.0328245902042,null,14.999999999999979,75,0.4917873894889484,1,{"$f":"F33","v":1640.6039999999957},null,14.999999999999979,75,0.4917873894889484,1.0776657277632224,1743.5148607167516]
[null,null,null,null,null,null,null,15.199999999999978,{"$f":"1+I172","v":76},0.49009670508809544,1432.5703124538879,null,15.199999999999978,{"$f":"1+N172","v":76},0.49009670508809544,0.74895007441469874,1449.8816641783421,null,15.199999999999978,{"$f":"1+T172","v":76},0.49009670508809544,0.89685176493436369,1523.7762604729071,null,15.199999999999978,{"$f":"1+Z172","v":76},0.49009670508809544,0.99656216398185837,1634.9638724772885,null,15.199999999999978,{"$f":"1+AF172","v":76},0.49009670508809544,1.0739608897088011,1737.5209425304142]
[null,null,null,null,null,null,null,15.399999999999977,77,0.4884338206784557,1427.7096414606722,null,15.399999999999977,77,0.4884338206784557,0.74640890776449886,1444.9622562530199,null,15.399999999999977,77,0.4884338206784557,0.89380877198586151,1518.6061302495993,null,15.399999999999977,77,0.4884338206784557,0.99318085643884113,1629.4164857969843,null,15.399999999999977,77,0.4884338206784557,1.0703169704546642,1731.6255825805101]
[null,null,null,null,null,null,null,15.599999999999977,78,0.48679792690659268,1422.9278650733409,null,15.599999999999977,78,0.48679792690659268,0.74390898734175059,1440.1226963054755,null,15.599999999999977,78,0.48679792690659268,0.89081517051637849,1513.5199175321065,null,15.599999999999977,78,0.48679792690659268,0.98985443163245679,1623.9591399539308,null,15.599999999999977,78,0.48679792690659268,1.0667321964448424,1725.8259114975222]
[null,null,null,null,null,null,null,15.799999999999976,79,0.48518824797632154,1418.2227156117167,null,15.799999999999976,79,0.48518824797632154,0.74144912759959292,1435.3606892526129,null,15.799999999999976,79,0.48518824797632154,0.88786954085879521,1508.5152102662421,null,15.799999999999976,79,0.48518824797632154,0.98658131205949684,1618.5892468900545,null,15.799999999999976,79,0.48518824797632154,1.0632048676581927,1720.1191788811641]
[null,null,null,null,null,null,null,15.999999999999975,80,0.48360403985338851,1413.5920182368911,null,15.999999999999975,80,0.48360403985338851,0.73902819152872956,1430.6740339745079,null,15.999999999999975,80,0.48360403985338851,0.88497052146869248,1503.5896951499146,null,15.999999999999975,80,0.48360403985338851,0.98335998480143261,1613.3043245051654,null,15.999999999999975,80,0.48360403985338851,1.0597333536742672,1714.5027469354968]
[null,null,null,null,null,null,null,16.199999999999974,81,0.48204458858727678,1409.033686045801,null,16.199999999999974,81,0.48204458858727678,0.73664508809286677,1426.0606183497107,null,16.199999999999974,81,0.48204458858727678,0.88211680585334262,1498.7411524153981,null,16.199999999999974,81,0.48204458858727678,0.98018899811197668,1608.1019910584971,null,16.199999999999974,81,0.48204458858727678,1.0563160899958473,1708.9740845192955]
[null,null,null,null,null,null,null,16.399999999999974,82,0.48050920874115755,1404.5457154819201,null,16.399999999999974,82,0.48050920874115755,0.73429876982941478,1421.5184146104768,null,16.399999999999974,82,0.48050920874115755,0.87930713969860042,1493.9674509478386,null,16.399999999999974,82,0.48050920874115755,0.97706695822454737,1602.9799599310211,null,16.399999999999974,82,0.48050920874115755,1.0529515746084548,1703.5307615798117]
[null,null,null,null,null,null,null,16.599999999999973,83,0.47899724192179099,1400.126182038106,null,16.599999999999973,83,0.47899724192179099,0.73198823060292972,1417.0454749936894,null,16.599999999999973,83,0.47899724192179099,0.87654031817869782,1489.2665437145215,null,16.599999999999973,83,0.47899724192179099,0.9739925263629704,1597.9360347211905,null,16.599999999999973,83,0.47899724192179099,1.0496383647588903,1698.1704439408918]
[null,null,null,null,null,null,null,16.799999999999972,84,0.47750805540189739,1395.7732362297422,null,16.799999999999972,84,0.47750805540189739,0.72971250349986505,1412.6399276653367,null,16.799999999999972,84,0.47750805540189739,0.87381518343525377,1484.6364634816373,null,16.799999999999972,84,0.47750805540189739,0.9709644159402101,1592.9681046491683,null,16.799999999999972,84,0.47750805540189739,1.0463750739363986,1692.8908884189175]
[null,null,null,null,null,null,null,16.999999999999972,85,0.47604104082815468,1391.4850998181678,null,16.999999999999972,85,0.47604104082815468,0.72747065885417506,1408.2999728983084,null,16.999999999999972,85,0.47604104082815468,0.8711306222129761,1480.0753187972734,null,16.999999999999972,85,0.47604104082815468,0.96798138993121219,1588.0741402467022,null,16.999999999999972,85,0.47604104082815468,1.0431603690414755,1687.6899382423253]
[null,null,null,null,null,null,null,17.199999999999971,86,0.47459561300856667,1387.2600622661105,null,17.199999999999971,86,0.47459561300856667,0.72526180239420979,1404.0238794849947,null,17.199999999999971,86,0.47459561300856667,0.86848556364060769,1475.5812902211794,null,17.199999999999971,86,0.47459561300856667,0.96504225840714031,1583.2521893117839,null,17.199999999999971,86,0.47459561300856667,1.0399929677285946,1682.5655187525047]
[null,null,null,null,null,null,null,17.39999999999997,87,0.47317120877346114,1383.0964774083445,null,17.39999999999997,87,0.47317120877346114,0.72308507350212892,1399.8099813677113,null,17.39999999999997,87,0.47317120877346114,0.86587897714661211,1471.152626783459,null,17.39999999999997,87,0.47317120877346114,0.9621458762193299,1578.5003731089334,null,17.39999999999997,87,0.47317120877346114,1.0368716359102874,1677.5156333657419]
[null,null,null,null,null,null,null,17.599999999999969,88,0.47176728590486272,1378.9927603222081,null,17.599999999999969,88,0.47176728590486272,0.72093964357780349,1395.6566744714007,null,17.599999999999969,88,0.47176728590486272,0.8633098704999802,1466.7876426558453,null,17.599999999999969,88,0.47176728590486272,0.95929114082227684,1573.8168827975867,null,17.599999999999969,88,0.47176728590486272,1.033795185411051,1672.538359777566]
[null,null,null,null,null,null,null,17.799999999999969,89,0.47038332212940626,1374.947384383853,null,17.799999999999969,89,0.47038332212940626,0.71882471449981866,1391.5624137243085,null,17.799999999999969,89,0.47038332212940626,0.86077728796731412,1462.4847140205347,null,17.799999999999969,89,0.47038332212940626,0.95647699022582777,1569.1999760724498,null,17.799999999999969,89,0.47038332212940626,1.0307624717604933,1667.6318463923619]
[null,null,null,null,null,null,null,17.999999999999968,90,0.46901881417035585,1370.958878497262,null,17.999999999999968,90,0.46901881417035585,0.7167395171767994,{"$f":"P187*$Q$122","v":1387.525710253517},null,17.999999999999968,90,0.46901881417035585,0.85828030857807014,1458.2422761227863,null,17.999999999999968,90,0.46901881417035585,0.95370240106755677,1564.6479740010338,null,17.999999999999968,90,0.46901881417035585,1.0277723921160014,1662.7943089625333]
[null,null,null,null,null,null,null,18.199999999999967,{"$f":"1+I187","v":91},0.46767327685464566,1367.0258244840977,null,18.199999999999967,{"$f":"1+N187","v":91},0.46767327685464566,0.71468331018281905,1383.5451287432511,null,18.199999999999967,{"$f":"1+T187","v":91},0.46767327685464566,0.85581804449049004,1454.0588204945932,null,18.199999999999967,{"$f":"1+Z187","v":91},0.46767327685464566,0.95096638679702328,1560.1592580447395,null,18.199999999999967,{"$f":"1+AF187","v":91},0.46767327685464566,1.0248238833059762,1658.0240274227247]
[null,null,null,null,null,null,null,18.399999999999967,{"$f":"1+I188","v":92},0.46634624227118293,1363.1468546233912,null,18.399999999999967,{"$f":"1+N188","v":92},0.46634624227118293,0.71265537847114457,1379.6192849448373,null,18.399999999999967,{"$f":"1+T188","v":92},0.46634624227118293,0.85338963945133861,1449.9328923377338,null,18.399999999999967,{"$f":"1+Z188","v":92},0.46634624227118293,0.94826799596426581,1555.7322672509542,null,18.399999999999967,{"$f":"1+AF188","v":92},0.46634624227118293,1.0219159199854029,1653.3193429057899]
[null,null,null,null,null,null,null,18.599999999999966,93,0.46503725897694892,1359.3206493309465,null,18.599999999999966,93,0.46503725897694892,0.71065503216102621,1375.746843328066,null,18.599999999999966,93,0.46503725897694892,0.85099426734310868,1445.8630880554322,null,18.599999999999966,93,0.46503725897694892,0.94560631060548861,1551.365495604603,null,18.599999999999966,93,0.46503725897694892,1.0190475128961596,1648.6786549282099]
[null,null,null,null,null,null,null,18.799999999999965,94,0.46374589124770238,1355.5459349691207,null,18.799999999999965,94,0.46374589124770238,0.70868160539264569,1371.9265148645036,null,18.799999999999965,94,0.46374589124770238,0.84863113081284813,1441.8480529226965,null,18.799999999999965,94,0.46374589124770238,0.94298044471944276,1547.0574895284926,null,18.799999999999965,94,0.46374589124770238,1.0162177072250655,1644.10041873364]
[null,null,null,null,null,null,null,18.999999999999964,95,0.46247171837033429,1351.8214817783503,null,18.999999999999964,95,0.46247171837033429,0.70673445524571599,1368.1570549340245,null,18.999999999999964,95,0.46247171837033429,0.84629945997720424,1437.8864788861542,null,18.999999999999964,95,0.46247171837033429,0.94038954282850129,1542.8068455226064,null,18.999999999999964,95,0.46247171837033429,1.0134255810532009,1639.5831427841242]
[null,null,null,null,null,null,null,19.199999999999964,96,0.46121433397414707,1348.1461019224566,null,19.199999999999964,96,0.46121433397414707,0.70481296071756361,1364.4372613464955,null,19.199999999999964,96,0.46121433397414707,0.84399851119869995,1433.9771024849097,null,19.199999999999964,96,0.46121433397414707,0.93783277861888248,1538.612207933249,null,19.199999999999964,96,0.46121433397414707,1.0106702438905231,1635.125386389305]
[null,null,null,null,null,null,null,19.399999999999963,97,0.45997334539853729,1344.5186476403605,null,19.399999999999963,97,0.45997334539853729,0.70291652175684127,1360.7659724711541,null,19.399999999999963,97,0.45997334539853729,0.84172756592862519,1430.118702884585,null,19.399999999999963,97,0.45997334539853729,0.93530935365489676,1534.4722668436343,null,19.399999999999963,97,0.45997334539853729,1.0079508352902535,1630.7257574646924]
[null,null,null,null,null,null,null,19.599999999999962,98,0.45874837309474703,1340.9380094973787,null,19.599999999999962,98,0.45874837309474703,0.70104455834930368,1357.1420654667752,null,19.599999999999962,98,0.45874837309474703,0.83948592961227309,1426.310100017286,null,19.599999999999962,98,0.45874837309474703,0.93281849616246848,1530.3857560781264,null,19.599999999999962,98,0.45874837309474703,1.0052665235379215,1626.3829104107162]
[null,null,null,null,null,null,null,19.799999999999962,99,0.45753905005952067,1337.4031147297828,null,19.799999999999962,99,0.45753905005952067,0.69919650965234004,1353.5644546062244,null,19.799999999999962,99,0.45753905005952067,0.83727293065256037,1422.5501528207631,null,19.799999999999962,99,0.45753905005952067,0.93035945987753443,1526.3514513129185,null,19.799999999999962,99,0.45753905005952067,1.0026165044103217,1622.0955441048918]
[null,null,null,null,null,null,null,19.999999999999961,{"$f":"1+I196","v":100},0.45634502129866439,1333.9129256767644,null,19.999999999999961,{"$f":"1+N196","v":100},0.45634502129866439,0.69737183317520302,1350.0320896894762,null,19.999999999999961,{"$f":"1+T196","v":100},0.45634502129866439,0.8350879194283698,1418.837757570549,null,19.999999999999961,{"$f":"1+Z196","v":100},0.45634502129866439,0.9279315229552455,1522.3681682864635,null,19.999999999999961,{"$f":"1+AF196","v":100},0.45634502129866439,1,{"$f":"F42","v":1617.8623999999982}]

{"sheet":"Multipliers","index":20,"n_rows":238,"n_cols":59,"rows_kept":238,"cut":false,"hidden":true,"merged":[[206,2,206,7]]}
[null,null," Multipliers For Economic Input-Output Analysis"]
[null,null,"Year of Data",2014]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
["Warning",null,"Agriculture",6.5663015045558328,15.007987862510836,7.0846371347429953,4.826203119125676,6.4064739508622397,5.3327562463783602,10.92911050768118,2.1427253941237847,32.548691043673088,9.8466682201793301,5.3003107956201037,15.700155296893501,4.3942043294119415,3.9758007039236603,4.9259886709375857,2.8565842192292377,3.3648775995019649,11.000360246278921,8.0091573924269834,12.25358869064806,6.7707329622302233,14.203249702918191,7.4627809434201628,4.1832733089772223,5.943993733603512,8.0674112781942782,5.8716795525144336,{"$f":"'User Add-in Location'!B10","v":0},{"$f":"'User Add-in Location'!C10","v":0},1.9400922797206936,5.0584565344618202,14.270528031944099,14.399031849449479,7.2012529050545702,7.8477384931179763,4.6722488171031573,3.6774966274772511,7.3894743190244023,9.5558103321369678,10.973628912630197,7.9622842868706858,12.478159874798642,8.8901394158803395,2.8738458192074252,14.213445769272573,9.068770211184944,6.1851950930645732,6.9827820154584952,8.7575038269827594,10.059155813895963,8.5532339583875689,18.067995755372415,6.0720271018909671,6.0865226650108992,null,{"$f":"AZ39/AZ5","v":0.18149646006810519}]
[null,null,"Mining",2.1217253173606982,1.1545064345650051,2.2579208180524302,3.3815852731898213,1.9009331827578337,2.4706544185030288,4.560099781423375,4.3441267428190811,5.4270365894704629,3.8621602818585825,4.1706590237824814,5.1325576339942822,3.9741334224092788,2.9996732076009116,2.5167932095734971,4.7575558372165849,4.8576760222946387,2.209793768067291,2.3092231612274614,7.2698137863822607,3.0838668795599453,3.9605628856714223,4.1434676681739697,2.3585410048996196,3.5617445102636367,3.0183302285014721,2.7152476241623149,{"$f":"'User Add-in Location'!B11","v":0},{"$f":"'User Add-in Location'!C11","v":0},4.3627959818079853,2.3153345550315967,5.0670945264291074,3.7325409322545151,2.5869083542754687,5.2739166867905771,3.4134655551633974,2.5400940438975459,3.1204572345899502,3.0839265602222388,5.2888486005257871,2.282537681469019,5.2339062068773359,4.8477577541185468,4.9183961619501533,3.4888015829998515,1.8761954307556152,2.3006834223650503,2.6863234146781592,4.4074662526448574,2.4715547976286518,4.3192093614218896,2.0904075373773989,3.808428888735564,1.6924850767937261,null,{"$f":"AZ40/AZ6","v":0.27128314099874667}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Construction",5.658464877060176,4.6057365049848489,5.4247639321272834,5.8646477205794563,5.2907700337789363,5.6488630133970359,5.1653000162932292,5.7520762308525164,5.1720714934127292,5.6790833431967247,5.6240884963707005,4.7463855382954749,6.1614920079593549,5.0767309134163812,5.7371185378032488,5.5983909679329757,5.8302036251187861,5.636659357350732,5.4590925943538364,6.0965794466917975,5.3545600750139322,5.2317409317589663,5.6501982214357671,5.1408827060464866,5.6826704082238528,5.8122124012122924,5.7962149001328624,{"$f":"'User Add-in Location'!B12","v":0},{"$f":"'User Add-in Location'!C12","v":0},5.4737035332391999,5.3198732970846834,5.7915189489197223,4.9636517901362556,5.8265824754752842,4.9783949773331466,5.8338465889167663,5.4088768652049035,5.6903053622914763,5.7652501623115811,5.6259622413481294,5.5753756715730551,5.0348454645090879,5.7251580186870754,6.0139692436801093,5.7825696920447438,5.1774277772604078,5.4398943205661761,5.5936627499496687,6.1527195366279654,5.6487443989320569,5.2873420302948837,5.3823949361290406,5.6659916692785082,5.1476637268585703,null,0.39319969550500566]
[null,null,"Manufacturing",1.722263429314655,2.0265835353912882,2.3565202617840009,2.108720255723294,1.7752462288891619,2.0857658144441165,2.1699844529286261,1.5283380989668185,3.0894862979584099,2.4512487914785415,1.9932190474384643,1.9979140202041468,1.9073630041483662,1.7154571321289029,1.6580469796191133,1.754338828561423,1.6337242350759036,1.5472413139888725,0.66667775536000462,2.4137295854432095,2.1407379822127441,2.0905524253459324,1.7349949754370158,2.0609765588422073,1.7664804256879791,1.8184218102751089,1.1422024619457718,{"$f":"'User Add-in Location'!B13","v":0},{"$f":"'User Add-in Location'!C13","v":0},1.7157333002928972,2.6685376293624996,2.7023379683508639,1.6180798727756496,1.6392135189991905,2.2300188298741577,1.8230912520177891,1.7128117078258467,1.8113317084140179,1.8204848081159239,2.5514420998733982,1.9884483934260246,2.6747747215086366,1.8796633259019702,2.2548386315214444,1.8605223532282065,1.0457595924432921,1.7399416111437216,1.8842022630851072,2.5158190282071158,2.0703209132610683,1.5754586793177539,1.3881082712597104,2.2999526330332887,0.70009900424789651,null,0.57338151007865301]
["Although the data and formulas are available for review they must not be changed.",null,"Fabricated Metals",3.7209835041586947,4.0383095675852241,4.4303622921792476,3.5856534108156111,4.1632234207013763,3.7081430896026335,3.9175717489021582,4.1447204256930004,0,4.1780925851042676,4.0961077547654874,4.5605125100147434,4.6311624558960522,3.9622681431654025,3.9737127648621073,3.8672072178706891,3.9537980025861321,3.9979355240740428,3.4716445222133543,3.9164822479573691,4.1121969935370659,3.7849325330519097,4.0699657514327914,4.1142319942392955,4.1043371216553011,4.0671098050547814,4.133525838212269,{"$f":"'User Add-in Location'!B14","v":0},{"$f":"'User Add-in Location'!C14","v":0},3.6862968130082621,4.0612594674273232,3.8244231223333176,3.9946684103186541,4.4723972111213497,3.9126039394518224,3.9163701955865071,3.8685335567811641,3.8645038386670554,3.3616171969873152,3.9103008465069098,3.980617413433587,4.538269651372258,3.6473701897917725,3.7302720437689527,3.7144270513842748,3.6779035347990874,3.8694822977228864,3.8157598997761566,4.4849554111317893,3.6164525329339794,4.024883193213765,4.1468128416596395,3.9794223424864978,3.6237282971056497,null,0.45449397068689013]
[null,null,"Machinery",1.8864531527506188,2.3926352998241782,2.1335161605384201,2.3739389120601118,2.1136263813823462,1.6717336979927495,2.0251345874276012,2.9814345564227551,2.4821015845518559,2.2962201391346753,1.9004839163972065,1.8958374431822449,2.0214689886197448,1.7386777088977396,1.3715894953347743,1.5399549449793994,2.0114459865726531,2.3507561061996967,2.1373806966003031,2.4430518497247249,1.4634235280100256,2.4849712022114545,2.2930842658970505,2.2346510321367532,1.4996395095949993,1.6720305950148031,2.0740051371976733,{"$f":"'User Add-in Location'!B15","v":0},{"$f":"'User Add-in Location'!C15","v":0},1.540550944278948,2.19282685383223,2.7341875839047134,2.7671542956959456,2.1065858132205904,1.9552934512030333,1.7954321629367769,1.5481589594855905,2.384861194062978,1.964364015031606,2.4799304525367916,2.2488301282282919,3.2649322142824531,1.8414999491069466,1.8865631833905354,1.7975220486987382,2.0510711770039052,1.9050298763904721,1.8662967698182911,3.1965908838901669,2.8280915389768779,2.5036218599416316,3.1651613512076437,1.7290629112394527,2.3334209413733333,null,0.63327822787227683]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Electrical Equipment",3.7477549455499135,0,1.1708865742529593,3.0169146650580951,1.3193218951584191,1.5137559611310241,2.4553771454800843,3.5709360056026007,0.67579817323274516,1.6767637063098211,2.5358411804322274,1.1498477817863546,1.1241177346116753,3.009896796236756,3.2620947207173994,2.5015151654520342,2.6689459969920497,3.7028671336430374,2.838088486784248,1.522556991987331,3.0526045009654057,1.3693274182658042,2.9302084548498994,2.3110433188817834,2.7555427935815628,1.9274731156646565,1.756795569132733,{"$f":"'User Add-in Location'!B16","v":0},{"$f":"'User Add-in Location'!C16","v":0},4.0641686326713975,3.3299479612740139,2.722707276703209,2.3422555949098323,0.98382626297653364,1.835241634358642,1.3262980048374464,3.2208418205220215,2.312894485330069,3.1867271674576627,0.5630010725349508,2.4273488290848273,1.8431395946010467,3.682804548612205,3.0627337758259108,3.0146494065561602,1.2405537712958552,1.3585892531179613,1.4566755294799805,1.4598530736020816,1.6961507963877853,1.8362129426771594,2.4769330281083302,3.4398664223250521,5.0323429158938833,null,1.1501490058433366]
[null,null,"TCPU",2.2836088857715215,1.6459864953453962,2.4596742636281288,3.2843342756979066,3.2027370950922087,2.7108330084564249,3.0112611205923052,2.707828263547742,4.1665950662849722,2.7107788234026735,2.8044262089283172,2.2415998564713027,3.4143175613154977,3.4526498132819001,3.190412520938223,3.2651392204063465,2.5789943439432075,2.8545912368066029,2.4305787265449177,3.315745535035949,2.8147679774712855,3.112142899586865,2.6751604160775666,3.0420095314126301,2.789842393550106,3.1442156298565127,2.6050812329570832,{"$f":"'User Add-in Location'!B17","v":0},{"$f":"'User Add-in Location'!C17","v":0},2.7440330633613317,0,2.7854164389688658,3.5178034372577374,2.6726474694109861,3.5644827130764498,3.0510917270535547,2.7501171724264495,3.0105004634606121,2.1304996028908287,2.9450954300192742,3.4605247842930509,3.3896560147325152,2.4589884553418724,3.1436790600657587,3.1828022760583257,2.6255466522418995,2.9702788521411452,3.5666303698255768,2.6147911486698612,3.2681811601400628,2.9608058812396885,2.5010163116522928,3.306148810982068,2.1112411786381013,null,0.76576689381237928]
[null,null,"Wholesale Trade",3.9408817359787265,3.5149118446304413,3.6856528305008029,3.4811726079015677,3.3753966756923472,3.6626469629253458,3.0256775576197459,3.3663703110403644,3.1378673473518055,3.5768389707553889,3.4624823621647089,4.3872869565815273,4.2342134058832412,3.3890594676583117,3.879410329693092,3.9997207767235308,3.713357157336024,3.6677167949562302,3.7160030347858362,3.9159248306365786,3.5362717160207784,3.3808728886221697,3.5648932148596484,3.6579341728530248,4.0494564758803318,3.8527005612493279,4.0830311129906933,{"$f":"'User Add-in Location'!B18","v":0},{"$f":"'User Add-in Location'!C18","v":0},3.9707274956617526,3.8267372234138901,3.677236958463749,3.1302050713293568,4.3849579948151183,3.2056023423543234,3.8267589243586193,3.5577945492224781,3.7673278163293165,3.813662199488657,3.8620458888436509,3.4567885256099133,3.7126799240797581,3.7206224698506429,3.9338207399059915,3.7015583946319399,3.2614073453549142,3.5235430883076377,4.0378796360449876,4.188429735377877,3.6395854099068101,3.4557345967092914,3.9255289317605024,3.9734831061905731,3.5225051280267228,null,0.5460642210265354]
[null,null,"Retail Trade",11.956310142203314,12.349292427551084,11.119490757845597,12.828276082203757,10.244031208122585,12.190173326333969,11.054522692294677,13.111782376855182,11.228455379366965,11.930670038035872,12.374458776388291,10.963848250564146,12.605020897858759,11.981935021719313,12.716494900165218,13.698202814478414,12.329884579230699,13.613723014750194,11.971938694694618,12.812100337828195,11.814157571669126,12.584338656655724,11.826136685652489,12.215539386775415,12.634674936601067,12.997162245106171,14.285715844734698,{"$f":"'User Add-in Location'!B19","v":0},{"$f":"'User Add-in Location'!C19","v":0},13.050872128697996,7.7923411051916514,12.737382226378884,10.861965778667511,12.952496700039912,10.887379304198754,13.45326683090919,12.232234560435543,12.204906311093263,12.484809736758811,13.785826056945988,13.023422977711895,12.024152084606255,12.666431768378137,12.828053085838487,12.019563195547438,11.103076792453322,11.764659543120944,11.812326135657166,12.469190139944828,12.340154949981388,9.5760415659001659,12.811300595843511,12.844840502975011,12.389821345263188,null,0.2437455218705093]
[null,null,"FIRE",5.57680297969842,4.5384933120094288,5.6283418839469297,5.5530656750971517,4.4063292678624038,5.4248188372230057,3.4375406761614546,2.9675155417541839,3.2697747735613119,5.7807741234895973,4.7101040149539006,4.5565237543679951,5.7070093314754029,4.1292172070388782,4.8554445719474462,4.0853478666182967,5.3158939084581691,5.1917177409947728,5.7430369732190503,4.5612570073324576,4.3723836381019696,3.631232682706111,5.0829858947060691,4.4720119188708942,5.5064103002685858,4.9592969872649917,5.9117140975992477,{"$f":"'User Add-in Location'!B20","v":0},{"$f":"'User Add-in Location'!C20","v":0},4.4684303300152566,0,4.2202861052101461,4.3068430666513882,5.009788510157116,2.8283993900083542,4.2516533553010794,4.954991794507051,4.0598304690943721,5.5698752351007315,5.1121149363767282,4.3187331219623486,4.0460455642947517,5.5628122416931101,3.9816739615145349,5.0208402049997698,5.5134869551721604,4.4698606886415195,5.2353079315147175,4.6553359884453371,4.5982341230448283,4.4924454183675664,5.0647810405825044,4.3230310285891136,5.6960828670123158,null,0.39683903722799541]
[null,null,"Misc. Services",5.9663844575048257,5.4210609965518959,6.1861656314031972,7.0145385293628246,5.0334249768802533,5.6137216449755138,5.238210304806092,4.0748806725010693,3.3009842280444959,6.2545018756730961,6.0543704024481988,5.9029378842021618,5.9261765429635256,4.8994076967563718,5.3456796378982894,6.2794392389772691,6.4586095421179017,6.6314483853649255,6.1841715359583995,6.4635894024641756,5.0080656265732388,4.342149864165247,5.64989379166121,5.6061709736138923,6.9544674383701421,5.7116292490386282,7.079556797394698,{"$f":"'User Add-in Location'!B21","v":0},{"$f":"'User Add-in Location'!C21","v":0},6.0657102688676847,6.245225194727305,5.7786999460127513,4.9241055203795208,4.8681872779500921,4.5737785300247582,5.4841041999253735,5.9837715631601256,5.9259750648553062,6.710986315996518,5.5919951063076638,5.1228349211018411,5.9234286628920838,6.2953378061656835,6.7181013478346179,5.7902110895098611,5.4769990971932225,5.328985501095695,6.3194585005055348,6.513734697209637,5.018896626312829,5.3165567427237796,6.0695553151465145,5.947434758800771,6.6981384666109962,null,0.47777200577493861]
[null,null,"Professional Services",8.6761030893874125,7.0509573724388508,7.8739005379187015,7.7249277735744055,6.730931977633321,7.010025719784573,6.6360153563914706,7.5659203035763118,6.2559808361161515,8.2157760583184789,7.3991403963654943,8.0554225791403908,9.1265080327058286,7.4002404480447268,8.5660456667570823,8.7196366660790545,7.7231574201348554,8.4843075925569735,8.1813393053821244,8.69431565670574,7.1026512424021098,6.9174420910270564,8.3323085599157558,7.5726062032581964,8.9733134484033972,7.5152390937993401,9.2923086146297287,{"$f":"'User Add-in Location'!B22","v":0},{"$f":"'User Add-in Location'!C22","v":0},8.2772212872908852,7.9055101310111322,7.5505011107309246,6.6941554751384365,7.9233361936854045,6.5707528309695089,8.2043953434846877,7.8487056605970595,8.0747577217186066,8.1497098915387163,8.0605840828834872,7.4360024884668716,7.5192604538896362,8.4649391150793889,8.5460690526017888,7.9970738920365525,7.5038205393500457,7.4449772344150045,7.941773095867064,8.7269171882902548,7.037438719329205,5.9680754187407148,8.5315296308168183,8.0656572941904123,8.3444100293305361,null,0.31518827951246814]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Government",8.6573833358453012,7.8686304794968169,8.1818339482091105,11.918219563562795,6.7706171727197866,9.7113620165401269,6.5802548402943462,8.5829000236516801,4.369121567860387,8.6896008749585523,10.183667310218059,8.098019677126695,11.166429910583274,9.2436109010013325,11.812686777567011,10.931989468769988,11.405731706181031,10.062863506425654,10.2648566257858,10.414893976708209,5.8156384100103624,6.4684425064632265,9.650036194131463,9.5888723370630657,11.859017641330443,10.395275426206581,10.626711929566142,{"$f":"'User Add-in Location'!B23","v":0},{"$f":"'User Add-in Location'!C23","v":0},11.165118230684755,7.3103160051252614,8.1820844758782911,8.0011388721646917,6.3706094570006879,6.6442355379233993,10.440893004185783,10.324770238084744,9.0618881827979774,9.0414318805363472,8.7449818513064734,8.4221817367186436,6.8562026903804938,10.175397503558603,10.569807840732654,9.9890336406048323,9.5401622583012262,8.3704796873853642,10.320112338299129,10.729227213508278,7.0936845700119981,7.405113600710723,10.044000528225666,9.2135571550053452,10.038588651856047,null,0.38668354312904846]
[]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",1.3195139210020899,0.57032354145798536,1.1653534394962377,1.8343318182980095,0.78346690047577694,2.0262411450500903,0.47801404134830378,0.90705697817150732,0.50293721365509236,0.95650180460474332,1.3053112636561,1.1653477122883675,1.6603899698941409,1.1687189922926391,0.90446848475723374,1.2108440379812528,1.7428415134569306,1.2219709801577103,0.72523960531645115,1.4573191331752422,0.86596692076232662,0.43859285140392423,1.0059357902516533,1.4369928633569864,1.3585006613208734,1.4740024897016595,1.8244932933492493,{"$f":"'User Add-in Location'!B27","v":0},{"$f":"'User Add-in Location'!C27","v":0},1.3663291408502685,0.50364043296431982,0.86689472843732818,0.42555772629093896,1.4835006548684087,0.97451060066687722,1.0091634809728889,1.2513936924192355,1.0615265243592218,1.7231343957180907,1.6779696344522728,1.1627074694601223,0.48272016987265043,0.96002567379013293,1.4909083891624688,1.2864781587469079,1.5284968725883268,2.5160479164897831,1.2349529240547563,2.1778247921005476,1.2737948478316745,0.8879994894396791,1.3052372190400616,1.9357721240981829,0.90768922101176963]
[null,null,"Mining",1.3467413722604946,0.3854762229366579,1.7609998868859333,1.5724012402520664,1.0656654247339221,1.4428833947665449,1.6201880634694861,1.4929582899895268,1.2472158791362375,2.8130057238150337,1.640434375707654,1.7586293427840525,1.9186764316282412,1.8142766261446304,1.6917733731477158,1.5867198999377266,2.8907508297242983,1.5826005244600601,0.98603520877119433,2.762200092923814,2.0980579403863437,2.13432945030323,2.2772228130395864,1.5445205025050952,1.6091708722321885,1.8243297632189766,1.8873560670493306,{"$f":"'User Add-in Location'!B28","v":0},{"$f":"'User Add-in Location'!C28","v":0},1.6351392441901609,1.0256204052247864,1.8015312802964363,1.8419130021247312,1.4133694275565769,1.901746860448865,1.5916983010112375,0.98603121439615893,1.9645499492037124,1.8762169298918352,2.2588303607443105,1.3548967112665591,1.9247521110202956,1.754068706346595,1.9597141708152883,1.6839620203211689,1.0913117795750715,2.0574631069017495,1.717369328374448,1.5065302365068076,1.5890234795169556,1.7095755977907043,1.5491699550462807,1.4011501643968667,0.88815046393353014]
[null,null,"Construction",2.8524229298181676,1.9416188101673797,2.870700918963748,3.0196375131301587,2.9360729408600177,3.169258980854897,2.5532904285257403,2.6944461864664491,1.2707790245542459,3.4065510809688826,3.2325781999223895,2.2205186831806043,3.4000618244729539,2.773124388133311,2.9611464935873348,2.9131867115807641,3.0551804966227052,2.8845992621361329,2.3965543652100108,3.5977053354368387,2.3654046615372093,2.6301875953717082,3.1454679186263195,2.9770112918936849,2.7897154159991882,3.2617896250774279,3.2151159692620102,{"$f":"'User Add-in Location'!B29","v":0},{"$f":"'User Add-in Location'!C29","v":0},2.9174709206281144,1.0288482353826274,3.317632951620372,2.4576953500604719,2.6965448899119422,2.233649440792262,3.3720401796601203,2.4603203199827695,3.2867209313390804,3.0710648367757756,3.1264255251508732,3.1122567773552601,2.4861400985778865,2.9830406332993493,3.0952053799375672,3.2808215659371864,2.882276963607231,4.5359339374215999,3.2038248720114084,3.2296791896844503,2.7259012883019555,2.3126821224694067,2.2884661386900418,3.1684191359074583,1.9101632538703219]
[null,null,"Manufacturing",1.7196063792779104,1.5137740180773516,1.9070028343595831,1.9438472919298528,2.1425552439571613,2.2069593010806581,1.2877870797942794,1.3818146461340681,0.66783594058428331,2.2369546058194216,1.8277816656722212,2.2081797751623955,2.1859821463507876,1.8437573613825995,1.579410516949618,1.722338654650287,2.181515129147626,1.7093222780525565,1.6226980245167626,2.0997135034925263,1.2603738277121912,1.4176902925636234,1.8602474388198063,2.0701627121006787,1.8425147756112974,1.9205750805965209,2.1731459686252301,{"$f":"'User Add-in Location'!B30","v":0},{"$f":"'User Add-in Location'!C30","v":0},1.7578243830901503,1.0973042203738537,1.5038100804395584,1.538768205729967,2.0845118308946882,1.5365315057505109,1.6867017916724723,1.8267692010412842,1.9707020528837647,2.3268712215447063,2.2100139056184394,1.935594616699905,1.4749821361364648,1.6041364009051462,1.8284340744921563,1.8382150777910262,2.3477599295163185,4.0691216806034216,2.2874798164743892,2.1960466123916524,1.4400618514694348,1.6559518400439828,1.6329893063423357,2.0627771798305607,1.5745506183344513]
[null,null,"Fabricated Metals",1.5350727987725561,1.3472167675088091,1.931791671165606,1.4335709457717292,2.2314757370367282,1.9140012736727552,1.3534657708028468,1.2335007430576697,0,2.166902548656231,1.7705566439686753,1.722141222255986,1.8684941203129002,1.8004963892262158,1.6032953291404539,1.5209898530710035,1.5880798210458058,1.4774118988979155,1.2971914032610452,1.732763509197933,1.3936610861522396,1.4765990561828382,1.8303083392178141,1.9155843606809291,1.5029968815605816,1.6822440958604581,1.6965238277505084,{"$f":"'User Add-in Location'!B31","v":0},{"$f":"'User Add-in Location'!C31","v":0},1.4842283409543153,1.1568305288873069,1.4785960887263461,1.5026922102381544,1.5779126889821959,1.4691663260866956,1.8727090489573595,1.3907245731935269,1.8648121349695252,1.5381019169964443,1.8323340793935265,1.8171486680100604,1.679542800275291,1.475785518928272,1.4753792133273149,1.6621813966733654,1.9939217011376125,3.9193400464406829,2.2051672757398793,1.5924609761412551,1.3316338480245777,1.5403302311897278,1.2967117079874364,1.7808918545885783,1.1075969396567926]
[null,null,"Machinery",1.782071680878289,1.3724407239351422,1.8208202242385596,1.7626156406477094,2.1732648452743888,2.2188616353087127,1.4587514041922987,1.2291525106411427,1.0605147699825466,2.3882860718294978,1.8684619824634865,2.103107777191326,2.0572034120559692,1.7693511871621013,1.8066850011236966,1.529336059698835,1.8906857343390584,1.6992855791468173,1.5099613817874342,1.8850409768056124,1.6448956232052296,1.5923566890414804,1.8781136891338974,2.2405931509565562,1.6511377728311345,2.1562412017956376,2.0803293455392122,{"$f":"'User Add-in Location'!B32","v":0},{"$f":"'User Add-in Location'!C32","v":0},1.5884725378127769,1.2288776661735028,1.2354379529133439,1.517498712753877,1.6786485665943474,1.5102791707031429,1.7303462538402528,1.6018982490058988,1.993967364076525,1.5896976152434945,2.0040470063686371,1.8811527632642537,1.436684921849519,1.5757030642125756,1.77649656299036,1.8492206644732505,1.9986162746790797,4.1365373749285936,2.2577574665192515,1.4435093749780208,1.5095256697386503,1.7010848354548216,1.2458342234604061,2.0101678669452667,1.3789334602188319]
[null,null,"Electrical Equipment",2.0019834400505148,0,2.4190030661962365,1.9636231186569377,2.4681934695090018,2.4386219311785955,1.7857004775795886,1.4769086504495272,0.66183697215972415,2.7434737015795965,2.2515174112012311,1.9519902813819148,2.2755275182826544,2.0878442025953725,1.7846105406361241,1.8882310698109288,1.7679703389444659,1.9887523240940546,1.5611928304036458,2.0580461384147726,1.7869455532361103,2.1120938998396679,2.3712453047434487,2.7171017533989361,2.0425831246119674,1.6765104686060259,2.4242581859711678,{"$f":"'User Add-in Location'!B33","v":0},{"$f":"'User Add-in Location'!C33","v":0},1.8507539892709384,1.1000424226125081,2.0561217184989684,1.9696268702066073,1.4379032786174488,2.0641963968994799,2.266683445181898,2.0335874121676207,2.3400579908842682,2.0245016492823118,1.1016717290365567,2.0718441522249611,2.1737614216343051,1.6759982775616389,2.1394741330095517,1.9398917946764218,2.2382921275272163,3.5845567180264379,2.796452522277832,2.5631668234384191,1.9617404578834452,1.9049834846168436,1.7920285040332424,2.3065498951942689,1.5879177483179236]
[null,null,"TCPU",2.423218054349038,1.2342512621145068,2.4174778826166325,2.3862633884949687,2.3183814552236561,2.5179594728455599,1.8577201032248394,1.9645218289394641,1.2280234248983355,2.761678793471888,2.462624134690004,2.0061166640152415,2.5991948074990852,2.5640599328994069,2.4222971380329437,2.2455372271780356,2.3143201017668136,2.3146077876666058,2.2749381291828135,2.3370009091179464,1.9731850088045546,2.0891658203833385,2.470016261768782,2.7437910674009318,2.4216232688263273,2.4284108651994769,2.5005747953032902,{"$f":"'User Add-in Location'!B34","v":0},{"$f":"'User Add-in Location'!C34","v":0},1.5781557623579254,0,2.0714392718875252,1.9463964692641305,2.1838647633080632,2.214101171289971,2.3058488655667082,2.1097568296020626,2.2944220183625927,2.3235311017092415,2.2540041010221183,2.3446589103164048,2.0356201961853886,2.2625905952602889,2.3969038636266271,2.5896155328692934,2.4465504599313044,3.7249664440141457,2.9207918262278127,2.5111654477372198,2.0534900136368845,1.9283872860176035,2.1991013249058349,2.3566935025937443,1.7122121109143138]
[null,null,"Wholesale Trade",2.1567287382251488,1.5377772588215903,2.4744670102696218,1.8527234791281695,2.0756591268642222,2.3889636502294485,1.6162892295928772,1.6304765292984285,1.2026884672884457,2.6623472385063858,2.1436852420875412,2.3754275835916667,2.60957299763571,2.100241179095057,2.1693799795504818,2.1390981537139346,2.0936273043741012,1.9905105567977814,1.9160468358479574,2.4326763135944298,1.8865818663271603,1.9212755351723312,2.191256579096446,2.3142219115160185,2.1145777239770949,2.3605951925951563,2.4139131854394238,{"$f":"'User Add-in Location'!B35","v":0},{"$f":"'User Add-in Location'!C35","v":0},2.2989604150463721,1.7487345992448089,2.1041236009426463,1.7726787255909628,2.1587841861976123,1.6503455867310486,2.3417194651986311,1.7903041919548355,2.3147537893877774,2.1874179685901027,2.3533757386807199,2.0401328378094887,2.224922114503598,2.1134906294816984,2.1240675880523501,2.2467958478870509,2.0266690394121731,2.7373629004655484,2.7819280424517787,2.4686765430930131,1.910644119513963,1.7368695053511751,1.8573490559697865,2.3402429820534714,1.5095844560040685]
[null,null,"Retail Trade",2.0260876585124379,1.6484070434337887,2.3893890380859375,2.0948806938467732,1.916296427974425,2.5153631775413681,1.8060475623253549,1.9619050058624896,1.3182962995763055,2.7943701399071745,2.3761489647359042,1.8191524049478547,2.5091927158678207,2.308811226966085,2.2328223049050511,2.3169770135465506,2.1737336415147746,2.2698047743983971,1.8928513603181396,2.4582375986196574,1.9474335268809426,2.1405304678505099,2.2323216825428576,2.456390937956253,2.0450620520505303,2.5019054812324564,2.6541591602159835,{"$f":"'User Add-in Location'!B36","v":0},{"$f":"'User Add-in Location'!C36","v":0},2.3971410723742146,1.7168158802110915,2.2364314428650509,1.9007825081528187,1.9502115779856373,1.6927752600130197,2.5087306029181033,1.9920292176641041,2.3373744642108067,2.2377031490445045,2.6191173859979031,2.3902093781284584,2.1908560009830707,2.1944687212139979,2.1709090208880157,2.2466122568425386,2.1837416109199843,2.8524127801864636,2.6908460923577664,2.2477218652624988,2.051322070497279,1.519347673141584,1.8483201504116828,2.4125063279523071,1.710030163505653]
[null,null,"FIRE",2.672926329158182,1.515002522887648,3.4035654464931229,2.4859414340515751,2.1522716907496626,3.3813058603707535,1.8894723238527358,1.1910611308537575,1.021411763344916,3.8782614463666718,2.5206457322205904,1.9102455392154354,3.4774914441595612,2.3360898510943997,2.3221651436528621,2.1954857347477059,2.7300851174584939,2.498029581053852,2.4292389397160883,2.4981425160870621,1.9629087845808639,1.9163497232987663,2.6916940369150035,2.743977492692943,2.6416492449405373,2.6072714565247948,2.8128259676969072,{"$f":"'User Add-in Location'!B37","v":0},{"$f":"'User Add-in Location'!C37","v":0},2.5270443215417053,0,2.2711025702299086,2.2535448156313107,2.0640985743371991,1.1866969659716209,2.0492375990396932,2.2722765481154563,2.2647062578247859,2.9818195834000121,2.590588948433576,2.4778246839227909,2.1973099998406096,2.6919936790595695,1.7575095590794156,2.5297829960970524,3.3186301046214837,3.0308916768626357,3.2499555859993192,2.3562123238665453,2.0671701340105977,1.9623932908002433,1.8575954999627611,2.4726620046022103,2.2930242620190442]
[null,null,"Misc. Services",2.3910457932758997,1.6872993097759461,2.8167665536667048,2.4472002656843692,2.129539620189739,2.6459747610962085,2.0079742663516553,1.6015925083606635,0.9365368547555214,2.9490561693554245,2.3509603377079729,2.1721938182092746,2.8476026333302009,2.0516714342086049,2.1106139168250611,2.326551285582847,2.5336463717801196,2.364222313554126,2.0196868879569845,2.8377173809322729,2.0633253086037349,2.0242493121406437,2.5871981772916537,2.5074699387960355,2.3919638218634534,2.4531672446470925,2.7195597789985051,{"$f":"'User Add-in Location'!B38","v":0},{"$f":"'User Add-in Location'!C38","v":0},2.4200230615631551,1.7997112690671078,2.3975191566420326,1.9498563132417308,2.216516933453772,1.5855553474017079,2.4285385110528406,1.9981663782375814,2.5512655702869815,2.4298677701117906,2.2140313472644877,2.2509576922895764,2.5592845644792068,2.4844873682256119,2.529309421044057,2.3233081913521887,2.2408511035715306,2.8962941414795997,3.1976797411852416,2.7487790692432723,1.8316755433940817,2.0190344629535724,2.0028649139152943,2.5271572873295671,1.8427419456872172]
[null,null,"Professional Services",2.2485344625336445,1.6940804869606547,2.786096653557967,2.0681908550518697,2.2641617732642918,2.5583183852149558,1.8679940626367952,1.7764663393404252,1.2540107138619863,3.0291206831753157,2.6050512113029556,2.0911396809105098,2.7547447302282393,2.3779036032183081,2.2654415631171574,2.2164816053739065,2.3124545825485163,2.2762393676835759,2.0546406689293053,2.600950117737137,2.0279425678346907,2.0759849149020226,2.4961478969454305,2.4734324153823848,2.2973736938845803,2.561215368158912,2.6549661688660153,{"$f":"'User Add-in Location'!B39","v":0},{"$f":"'User Add-in Location'!C39","v":0},2.4141143133671177,1.6149578509463047,2.146222899290863,2.0144635562269992,2.3229893116928744,1.8177502607961602,2.5125792995054921,1.9185261663098254,2.4354135121785232,2.375861164924435,2.5052645414516959,2.2132499220214039,2.2941113784623859,2.4325773429023374,2.255512267820829,2.3744448821727948,2.4684056026516106,3.1505160258361928,2.9228301041738702,2.4796083811982212,2.0037824238083783,1.8942858383363781,1.9035416785710964,2.3251632876977779,1.7216079062950178]
[null,null,"Government",0.53413935215433173,0.17361487688416552,0.83888631524351021,0.4782421611504864,0.48384951293077194,0.38169486117484708,0.74524362029862345,9.2231681623396261E-2,3.4680529287659627E-2,0.50946477031638204,9.0149270105674958E-2,0.27260681628137501,0.70450853936260061,0.23166070168771333,0.3189855515739502,0.42979218436365663,0.50659168070898186,0.48332452182783686,0.62630162006047063,0.5674986272376441,0.12214300982018268,0.16498842733259361,0.38246958208814491,0.76995929186575429,0.40165649096866668,0.47691213049912956,0.58833550815596192,{"$f":"'User Add-in Location'!B40","v":0},{"$f":"'User Add-in Location'!C40","v":0},0.43485140713525461,0.76419077260402068,0.3241086030510722,0.24885775067352361,0.58543090312520918,0.44448076522237273,0.26270778191341787,1.0879323605983298,0.35099086024133413,1.1407282743725264,0.59224820780458454,0.46991171722078218,0.21282245711111658,0.49516075740844817,1.2162974724188762,0.6544891742786989,0.43773407104848339,0.61062130068967502,0.36677889055270163,0.24207674857041506,0.36115877303131128,0.71864739549499113,0.44306536367737753,0.59835102991150035,0.40770426081706795]
[]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",1.7947073124742314,1.6491502221769507,2.02684945634318,1.6601505521508451,2.3698010044588287,1.697127758408109,1.2502609325197296,1.0384184678610671,0.49342820770201729,2.7813724800440229,2.7812697993886326,2.351654959950944,2.4720465965942053,3.2094080419114541,2.22321986894001,1.6693300391082351,1.631726010403872,1.7397758209011713,1.9559177823253833,2.486824429244892,1.3239496434976994,1.9815114470392829,1.9281983007758816,1.9249339968329031,1.9874802203559101,1.8448929941541288,1.4061278151562475,{"$f":"'User Add-in Location'!B44","v":0},{"$f":"'User Add-in Location'!C44","v":0},1.7628566731619415,0.97457411131129701,1.6511368474069887,2.2999859314326181,2.1487103263483318,1.3860389176499053,1.8795810558799155,0.91384494675673722,1.8597209398736811,1.0157849514436013,2.5277993288672502,1.4654693590610695,1.6927369331313407,1.8118807543598427,1.9153419463657075,1.5337669265447675,1.4060796452471949,3.6344423423116683,1.2551701723803363,1.5894559436302547,1.059209868775653,2.0604728710344906,0.41430570598545513,1.9861913940419365,0.66903145774614181]
[null,null,"Mining",1.0996796428293423,0.68857304255167651,1.7076393832331118,1.4410644268644031,1.5157225857610288,2.7193033246026523,1.4962161727573562,2.4153802567634033,0.51360191124072974,1.6920703666797583,1.992067903712176,1.2556379014167234,1.6592180417931599,1.5999781705331113,1.7354963896931082,1.2912213214929553,2.1900451079658843,1.2247926325037861,1.431481098783189,1.4599095358364824,1.3134437920390696,2.1135309744572295,2.1388470884682476,1.8233520811882573,1.9010893158290698,1.5815147593401482,1.9660557111104331,{"$f":"'User Add-in Location'!B45","v":0},{"$f":"'User Add-in Location'!C45","v":0},1.6118601439655691,1.0223827292953713,1.4890356962231623,2.5550872830377109,1.4709518681401792,2.1420602107393569,1.1184051555135976,1.3933503247689509,2.0752735552580459,2.4984703063964844,1.700408507084501,1.8275771901227427,1.8017882125965063,1.175511678059896,1.2790713724882707,1.4423165459563767,2.1524512249490488,3.4712566431017891,2.0673195797464121,1.1956712888634724,1.6940641472305078,1.014519214630127,1.2518468870632891,1.551024519878885,0.79348066233206493]
[null,null,"Construction",2.2048804339577495,1.8046295557321455,2.8358066793361738,1.9048106057150558,2.6419363354048158,2.8614471728491675,2.3583991367186132,2.0671083694998078,0.61886739214401376,2.8695018221597346,2.5988470178472163,2.2064078792328257,2.2220004550697405,2.7923303877673495,2.4260598269889631,2.2481988001373776,2.2255427556340317,2.0898346283128824,2.0664937102512089,2.5934882344610029,2.3806282145941893,2.5295973027615419,2.7353245485752993,2.8111339616974069,1.8571133888699471,2.7539172523453934,2.1852724630812816,{"$f":"'User Add-in Location'!B46","v":0},{"$f":"'User Add-in Location'!C46","v":0},2.3270581047325698,1.3857808610439912,2.8844033892073746,2.5688839132857582,1.8088188959305902,1.9202916112410418,2.5972575385703403,1.8803687545445238,2.8968569991070821,2.3345703541812495,2.7443796949918111,2.9037527714609563,2.3651424372219108,2.1455647939294673,2.0434106991200931,2.956966583466087,2.6930155415018731,4.8574795735180185,2.9139170312942562,2.4192474483298154,2.2141768994581845,2.0591280246529342,1.9243731304363589,2.6460780707557259,1.2087551345243277]
[null,null,"Manufacturing",1.1088404815041355,0.76150424895753865,1.9623782555183102,1.1091717009364783,1.7716435052012987,1.9077254534927746,1.528411842591294,0.95629375884289247,0.378119351709433,2.0152550557562448,1.5830523350164534,1.0273935547043185,1.2956194049669387,1.6813500789311666,1.2081934317177583,1.23059667644676,1.3086447858093888,1.0525418403171982,0.75060341395778429,1.6493957240880974,1.2946345229590666,1.601032443988079,1.5835129192305271,1.8974720122905797,0.97887195946612904,1.45923280029967,0.92641636411884276,{"$f":"'User Add-in Location'!B47","v":0},{"$f":"'User Add-in Location'!C47","v":0},1.1913738445149273,0.91516972053074408,1.7886339450982391,1.4432359047219774,0.95484498726529032,1.1571221535127716,1.3963035016879031,0.85309172196721172,1.606435104797608,1.4023150318049256,1.6836936900694452,1.6342970874045188,1.6002881690764479,1.2051862419369812,1.2181175911098916,1.4426062914582942,1.4478178115286495,3.5459857763072837,1.6304778059322607,1.4425241134780054,1.1930241288097982,1.1656871278633731,0.89499736291435417,1.6643279532110358,0.44892631015635548]
[null,null,"Fabricated Metals",1.6437198425211559,1.3288223521738518,2.4894425200253001,1.500710110293656,2.3662379285911235,2.2368130414951137,1.9218265343366601,1.6197452654198903,0,2.6262772174143212,2.1214620710873024,1.7352446357651454,1.8352835570893637,2.4698655354540522,1.8387563702900236,1.709404988623247,1.6812722036024419,1.8325310970951871,1.5936080081070343,2.1079528150035114,1.8493391842376896,2.1241568843039071,2.4403520059294816,2.6784836671701293,1.5088254569507227,2.2156967259034879,1.8013796119428263,{"$f":"'User Add-in Location'!B48","v":0},{"$f":"'User Add-in Location'!C48","v":0},1.7074631719690998,1.174136369330127,2.130581837601778,2.2007060170900532,1.3105100082551562,1.6196422420623826,2.1131461182745492,1.2958810387588129,2.4273439758434527,1.8502824846200827,2.2360064496354362,2.3392265933315928,2.1248704078720837,1.8966728606965484,1.4337668059075752,2.357901139593706,2.2165510094747312,4.5566277191406348,2.3333239337293112,2.0383851931589407,1.9523266572050932,1.6498401244965997,1.3764705392645626,2.2972185299163912,0.87421384490117793]
[null,null,"Machinery",1.1510360953398049,0.86079482437344268,1.7713277924340218,1.1323204406071454,1.9580052189994603,1.7370202853344381,1.588572934968397,1.4268733921926469,0.40388319076737389,2.0795252397656441,1.5946922866860405,1.1556519271107391,1.2284438111819327,1.7007534668082371,1.3153618652140722,1.1229881477775052,1.2342653373489156,1.3156063003698364,1.1562821659026667,1.8823842243291438,1.208707935642451,1.907682218356058,2.0054597626440227,2.0363881220109761,0.85538759606424719,1.4168194005033001,1.0192193887196481,{"$f":"'User Add-in Location'!B49","v":0},{"$f":"'User Add-in Location'!C49","v":0},1.057085481705144,0.91057922039180994,2.6936294543556869,1.9467080435715616,0.94983363774372265,1.2682646890170872,1.6297761597670615,0.81804646993987262,2.006768059451133,1.4854310487862676,1.7784703826764598,1.8583602876169607,1.8785020462237298,1.5191380300093442,1.0323230165522546,1.5468966248445213,1.7269914799835533,3.8123592538759112,1.6853774973424152,2.02433141018264,1.5078659248538315,1.4073958797380328,1.4252929204376414,1.5412844818783924,0.58963934285566211]
[null,null,"Electrical Equipment",1.756674490949159,0,2.2296862448415449,1.4229424243332238,2.2608492964057514,1.8897166687955138,1.6516310015032369,1.658727256200647,0.24626022352967211,2.2981213138949488,1.7332359475474204,0.89446088191001649,1.7480628926266906,2.2122596181848997,1.7919482518267889,1.5008316232312111,1.5840467458130212,1.7172549104177823,1.4939852235137776,1.5339036974855649,1.597986250795344,1.773177400712044,2.3083224424751858,2.2058128464606499,1.1370414892832439,1.8449779300279514,1.1143464452476912,{"$f":"'User Add-in Location'!B50","v":0},{"$f":"'User Add-in Location'!C50","v":0},1.7993165241774693,1.0332094815469557,2.097090469893589,1.8640676903468307,1.0081573788837721,1.3729519485145487,1.6310075841924196,1.1549539450676212,2.0359084272897374,1.7048232837389874,0.98681542437563663,2.0010987994491414,1.4005609238019554,1.9476670436961676,1.3281408894446589,2.0108321789772279,1.8048358463471936,3.5976256965309061,1.8415630120103077,1.6790485612807735,1.5494022882112892,1.2185199914440032,1.0319777034944104,2.1060712516948743,0.72902288295889417]
[null,null,"TCPU",1.67756099863775,0.84060138116227223,2.2971328782339784,1.775493824961176,2.3315642655256252,2.5533948908154116,1.7296537286825597,1.6247557121763361,0.62921016083116499,2.35161847535591,2.259518119034416,1.4673861294444113,1.9551792695233083,2.5697486747502856,1.9570725320370244,1.7367337177080515,1.7460002802903436,1.7295680887459095,1.5931463100358032,2.0503178920155527,1.6709094388931935,1.9768004835563722,2.2596689647137165,2.4447327350560815,1.5040203917285209,2.1750195124784595,1.9062874756093466,{"$f":"'User Add-in Location'!B51","v":0},{"$f":"'User Add-in Location'!C51","v":0},1.9640761798321245,0,1.9034487298271996,2.043650375231862,1.5048338563278534,1.7490435976101724,2.098604351631987,1.5309601213447734,2.2288989717109651,2.2344325055265206,2.0420934733272404,2.498420480221287,1.9304493028300802,1.6429575278809043,1.6401682603999583,2.3215698782806502,2.5009263093596203,4.1547579280170668,2.6895208329078946,2.0023204958850229,1.905419251962049,1.5933210338743842,1.6203621308687359,2.1530568866872226,0.97912529888037725]
[null,null,"Wholesale Trade",2.0576285079567733,1.2240348267698002,2.9906137443588166,1.7330859661102296,2.3488607138216855,2.9266895171411025,2.072876697243331,2.0119316412303263,0.62792103262004739,3.0513665627576634,2.6361155050243448,2.0063843884153996,2.2548413707824526,2.7575533775512331,2.2406313465027039,2.1345081991778163,2.0752246985178511,1.9185811376857187,1.8198262799999672,2.5610674963739819,2.142257688430969,2.547726942964657,2.6715158876544702,3.0528401797403122,1.7291853236581038,2.6404872217578088,2.144447846041468,{"$f":"'User Add-in Location'!B52","v":0},{"$f":"'User Add-in Location'!C52","v":0},2.1532406184487716,1.4726870152764693,2.8268383522947391,2.3262331796977334,1.6420476368087495,1.8192389214110232,2.7076143855820161,1.5606054243213403,2.7286563176594809,1.9661297501204258,2.6172358878358395,2.632539557839582,2.5359887791250997,2.1119111692120218,1.9438807541738727,2.5426524022382178,2.3714604052240977,4.0664958120106229,2.8186184029379291,2.2871516207734981,2.2566429586467631,1.8363693605639979,1.7123921704149532,2.5584654302654153,1.1013043149502693]
[null,null,"Retail Trade",2.4479159566163111,2.060249313541886,3.5433871682509155,2.4234300153634973,2.8755052180482701,3.3354338780669703,2.7275932514295267,2.5431145826370227,0.69731982128364112,3.8255183186498383,3.249956639777225,2.3745917963418721,2.9015539249934408,3.2624426450969062,2.7183489774077882,2.6139351833166282,2.4065816996211962,2.7609558361500888,2.2569435261990036,3.241743835890829,2.6146030529527744,3.1266786069790098,3.0659790411307806,3.3523583170664919,2.2901173700200448,3.2166128619790348,3.1442221071732837,{"$f":"'User Add-in Location'!B53","v":0},{"$f":"'User Add-in Location'!C53","v":0},2.5808105957208474,1.172302639039527,3.5353496717480604,2.9312426669853657,2.3004298324541383,2.3284268470002965,3.4661144498460454,1.9610687694927253,3.2464137738293939,2.7275652649379012,3.5552666503240928,3.3301477895287821,3.1866321649064751,2.7220893160405271,2.4515047204104072,3.292049890425218,2.8408510007662167,4.9252490743098143,3.4725146246428538,3.0393092579634611,2.6135021763182014,2.1691657982976582,2.2514042158845902,2.9846189515970178,1.4664371956965438]
[null,null,"FIRE",1.8621149505155619,1.1781465771921333,2.7196502391581103,1.509702090149543,2.0670464974722242,2.4412476223502395,2.1965538360396195,1.3050174747322283,0.49829344491000049,2.8160195700674842,2.2239105263019958,1.5429361836624329,1.77054296775583,2.391852889891529,1.7247229934047812,1.7639738374269038,1.8368439153019869,1.8580905014994527,1.5594144523891569,2.0970225518919596,1.7074567978989768,2.4177698861720747,2.2257140714593704,2.8697056060965824,1.5250150332714891,2.1710660384235925,1.6844482202609927,{"$f":"'User Add-in Location'!B54","v":0},{"$f":"'User Add-in Location'!C54","v":0},1.8112528595457165,0,2.2210675689942083,2.0370078278627051,1.1637868649502969,1.8710541227007076,2.5544130794588398,1.3648556239262921,2.1771882101432616,1.8264502491810615,1.9048829466707446,2.3619171368848551,2.2714313568991735,2.1423812230630004,1.5042785901020626,2.3804906237075469,2.387698884355467,3.7305057645802622,2.0964772305118418,1.847419051627486,1.7633199071539609,1.4226672040415509,1.3891182130469477,1.9828035657537955,0.8558435969832876]
[null,null,"Misc. Services",2.9555047099566845,2.2104293572250402,4.1357597444903682,2.5691342375808173,3.5036120439901226,3.9176570032101599,3.0016256139471098,2.6701175890680715,0.86150156681551948,4.3548235404839097,3.7903530398461842,2.7323037864843083,2.9285405679006304,3.8574100842996271,2.6421555718641221,2.7025278457372637,2.8930396701483745,2.8849029746793757,2.7021108232873972,3.5256918933446642,2.9761115350723872,3.2900595223675109,3.8362859113926961,3.8969548173060704,2.4444192885930964,3.5105119451993234,2.9631135079593838,{"$f":"'User Add-in Location'!B55","v":0},{"$f":"'User Add-in Location'!C55","v":0},2.7704021797241505,2.1533214837890733,3.4041130938422741,3.3034716759411453,2.3702774133321487,2.6063696260285747,3.4179681269125179,2.1740253245441545,3.7361070243437013,2.8663107237894918,3.0452903053533502,3.5789764404210658,3.3089337184950773,3.1317999163559009,2.4416852678987082,3.6071730327530647,3.462260420557298,5.6359388469623521,3.775688577784706,3.1120800913716606,3.2622015539196543,2.5384688144258232,2.4165815920698863,3.3035440756720251,1.5988519716904963]
[null,null,"Professional Services",2.3601020912469508,1.7588513226168985,3.4485602078080575,2.0632541366437187,2.891375248080545,3.1283694899205141,2.550723208581994,2.399505293717922,0.79212144723876232,3.6067451166405995,3.0031223897316788,2.4020862708252766,2.5922024094820149,3.1899498603768555,2.6116452147757645,2.3208666894518664,2.3500642322918615,2.4868407029468171,2.1268400067216575,3.1166777244378645,2.5088649358195347,2.9452656176293637,3.1413320358237669,3.3590186138539209,2.039285443052981,2.9887904101245497,2.5181881215604136,{"$f":"'User Add-in Location'!B56","v":0},{"$f":"'User Add-in Location'!C56","v":0},2.5108465604456369,1.6709430261140215,3.0306315649657107,2.8083069312069022,1.9108663470003813,2.2469882187216199,3.0903113956863111,1.7495848962992719,3.2431467288772802,2.3277780501761165,3.0790223518257887,3.2141973958961128,2.9676308575132109,2.472816395451447,2.2776707412342554,3.2309098927427593,2.7756339998717081,4.864449697730147,3.0861472360946558,2.7506220140249913,2.6358267562037003,2.0956817861855703,2.1586338427038534,2.8641638345827833,1.2425691853604237]
[null,null,"Government",3.1878123987686191,2.7832528984868379,4.2843179518423486,3.4685033200693165,3.7169836835214292,4.3067369867988434,2.9042487867899309,2.9235543771697863,0.75406474740204366,4.820780668877755,4.4803295236360761,3.5229228765402807,3.8683865698126438,4.4886655525775137,3.9973313260652303,3.578899055567212,3.6314436438134079,3.6933921950303406,3.3567911175199878,4.5381308047115843,2.9283253734430024,2.8794060562058665,4.4402582612375028,4.2252971435619218,3.4012298590940424,4.2869265512512342,3.7990067615550771,{"$f":"'User Add-in Location'!B57","v":0},{"$f":"'User Add-in Location'!C57","v":0},3.8552538136510757,2.4492931325969516,3.3154741980401727,3.7763216406824291,2.27341512917255,2.8129386321025378,4.5085210671483988,2.648063899651659,4.3361117549398189,3.2409727345584169,4.1528619349568014,4.0872927004190194,3.4364764692138183,3.8876053930459276,3.2626505586720138,4.1155995345306948,3.7686159202080414,5.890527433413471,4.3149006782353663,4.1488155939559883,3.181387042234102,2.8340844838485326,3.0344655294647884,4.0313616004153641,2.1940858219767208]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"Earnings Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.31032046675682068,0.45057016611099243,0.27041628956794739,0.26651883125305176,0.43417537212371826,0.20264269411563873,0.26130279898643494,0.1723911315202713,0.19533370435237885,0.38660275936126709,0.40934967994689941,0.47207099199295044,0.36470335721969604,0.50389683246612549,0.38238194584846497,0.2701869010925293,0.24202048778533936,0.30583181977272034,0.42874276638031006,0.3682408332824707,0.24517486989498138,0.40936082601547241,0.28662571310997009,0.24508363008499146,0.36351531744003296,0.26675727963447571,0.2006334513425827,{"$f":"'User Add-in Location'!B61","v":0},{"$f":"'User Add-in Location'!C61","v":0},0.2579934298992157,0.26385286450386047,0.27641800045967102,0.47454649209976196,0.41970589756965637,0.30550473928451538,0.27077579498291016,0.18508340418338776,0.26801368594169617,0.15793138742446899,0.38706052303314209,0.21677544713020325,0.30154457688331604,0.31018808484077454,0.31343108415603638,0.22844129800796509,0.20893400907516479,0.3127923309803009,0.16026535630226135,0.23238518834114075,0.1767638623714447,0.46234482526779175,6.5075986087322235E-2,0.27112287282943726,0.19510716199874878]
[null,null,"Mining",0.13383303582668304,0.15009030699729919,0.14707055687904358,0.20257328450679779,0.19753266870975494,0.33065205812454224,0.20116519927978516,0.39228817820549011,0.14347924292087555,9.5506131649017334E-2,0.22085162997245789,0.14957243204116821,0.1952044665813446,0.14429479837417603,0.2131534218788147,0.16391342878341675,0.2662663459777832,0.14395907521247864,0.23087531328201294,9.4611369073390961E-2,0.12728747725486755,0.25049674510955811,0.20748674869537354,0.18858632445335388,0.2901008129119873,0.1536700427532196,0.2437688410282135,{"$f":"'User Add-in Location'!B62","v":0},{"$f":"'User Add-in Location'!C62","v":0},0.21380917727947235,0.20507539808750153,0.1477106511592865,0.36051160097122192,0.21677447855472565,0.35822781920433044,9.0057864785194397E-2,0.28356510400772095,0.20844560861587524,0.34159326553344727,0.15522894263267517,0.21459084749221802,0.19740894436836243,0.12003126740455627,0.16040363907814026,0.13667060434818268,0.29566863179206848,0.25342559814453125,0.21589186787605286,0.13078249990940094,0.22198532521724701,0.11458542943000793,0.16743282973766327,0.1791878342628479,0.18649187684059143]
[null,null,"Construction",0.29887735843658447,0.38731285929679871,0.27832630276679993,0.25795885920524597,0.31438863277435303,0.30604159832000732,0.35746568441390991,0.31822109222412109,0.3712247908115387,0.2458796352148056,0.26645529270172119,0.33890807628631592,0.25086641311645508,0.31914177536964417,0.30834564566612244,0.31963843107223511,0.30468523502349854,0.27313140034675598,0.33333873748779297,0.25475150346755981,0.36102104187011719,0.34734481573104858,0.28968995809555054,0.29822328686714172,0.26657211780548096,0.30688920617103577,0.26475456357002258,{"$f":"'User Add-in Location'!B63","v":0},{"$f":"'User Add-in Location'!C63","v":0},0.32548287510871887,0.31882080435752869,0.33588981628417969,0.36014914512634277,0.27193677425384521,0.33293142914772034,0.261900395154953,0.37644654512405396,0.30417507886886597,0.31410190463066101,0.31040656566619873,0.33943110704421997,0.29367804527282715,0.2588304877281189,0.28879168629646301,0.33215844631195068,0.33882597088813782,0.31146121025085449,0.30499798059463501,0.28526967763900757,0.29956281185150146,0.33280614018440247,0.31056240200996399,0.30652129650115967,0.3057226836681366]
[null,null,"Manufacturing",0.12141793966293335,0.10937891900539398,0.18053582310676575,0.12119415402412415,0.17018918693065643,0.16759763658046722,0.23083196580410004,0.11795216798782349,0.23142236471176147,0.16458460688591003,0.14315502345561981,9.9472008645534515E-2,0.11277534067630768,0.15231293439865112,0.12832170724868774,0.1415296196937561,0.1311449408531189,0.11370889842510223,6.1380598694086075E-2,0.15788930654525757,0.18075554072856903,0.21350954473018646,0.14570987224578857,0.17007237672805786,0.10618958622217178,0.1353948712348938,6.1702501028776169E-2,{"$f":"'User Add-in Location'!B64","v":0},{"$f":"'User Add-in Location'!C64","v":0},0.12089530378580093,0.18090462684631348,0.21938811242580414,0.16959403455257416,8.9492373168468475E-2,0.17488150298595428,0.12764163315296173,0.10456264764070511,0.13859961926937103,0.13776746392250061,0.16418533027172089,0.15446008741855621,0.19302208721637726,0.13496607542037964,0.14339008927345276,0.13714981079101563,9.8327822983264923E-2,0.14086690545082092,0.13038751482963562,0.15487231314182281,0.14748799800872803,0.15162737667560577,0.11161415278911591,0.16830222308635712,5.2208516746759415E-2]
[null,null,"Fabricated Metals",0.22857089340686798,0.26860252022743225,0.25054216384887695,0.22339411079883575,0.26940628886222839,0.23841705918312073,0.30066516995429993,0.27229538559913635,0,0.24520599842071533,0.23155659437179565,0.24878846108913422,0.22860912978649139,0.28470349311828613,0.23789939284324646,0.24674992263317108,0.23504690825939178,0.26390531659126282,0.26002040505409241,0.23564253747463226,0.2778027355670929,0.3058469295501709,0.2780953049659729,0.29868057370185852,0.23041102290153503,0.26329627633094788,0.24119752645492554,{"$f":"'User Add-in Location'!B65","v":0},{"$f":"'User Add-in Location'!C65","v":0},0.23932714760303497,0.24612338840961456,0.27144956588745117,0.3142554759979248,0.19625486433506012,0.28260201215744019,0.22652335464954376,0.25303912162780762,0.26805374026298523,0.26722967624664307,0.26116475462913513,0.27413663268089294,0.26779976487159729,0.25739759206771851,0.2104467898607254,0.28488034009933472,0.26669672131538391,0.26399978995323181,0.23884277045726776,0.27195316553115845,0.28885412216186523,0.25979405641555786,0.21789389848709106,0.28101184964179993,0.21732021868228912]
[null,null,"Machinery",0.1224844679236412,0.1463325172662735,0.1503881961107254,0.13356387615203857,0.19695518910884857,0.13693612813949585,0.22152166068553925,0.23028689622879028,0.23828785121440887,0.15605390071868896,0.14117145538330078,0.11619918048381805,0.11316985636949539,0.15898142755031586,0.13374185562133789,0.13246311247348785,0.13206146657466888,0.15609352290630341,0.15743634104728699,0.19218486547470093,0.13344083726406097,0.25277942419052124,0.20460909605026245,0.17483216524124146,9.4050146639347076E-2,0.10728654265403748,8.3291441202163696E-2,{"$f":"'User Add-in Location'!B66","v":0},{"$f":"'User Add-in Location'!C66","v":0},0.11121872812509537,0.16919682919979095,0.38091203570365906,0.26239997148513794,0.11636293679475784,0.19314700365066528,0.15694910287857056,0.1144535094499588,0.19367006421089172,0.193722203373909,0.17569735646247864,0.18821409344673157,0.23757345974445343,0.18502353131771088,0.11364121735095978,0.14249758422374725,0.17607462406158447,0.16091690957546234,0.13620190322399139,0.27467292547225952,0.19270995259284973,0.1940343827009201,0.22955283522605896,0.1418120265007019,0.11252248287200928]
[null,null,"Electrical Equipment",0.22420395910739899,0,0.17434805631637573,0.18022027611732483,0.21880748867988586,0.14553667604923248,0.21224196255207062,0.26271429657936096,0.14159795641899109,0.16420318186283112,0.14199367165565491,7.1117490530014038E-2,0.18280212581157684,0.2226409912109375,0.21950729191303253,0.18800307810306549,0.20522738993167877,0.21593540906906128,0.22374297678470612,0.13140697777271271,0.19986888766288757,0.18131053447723389,0.22550582885742188,0.17253698408603668,0.13318224251270294,0.20079287886619568,8.4557108581066132E-2,{"$f":"'User Add-in Location'!B67","v":0},{"$f":"'User Add-in Location'!C67","v":0},0.23483291268348694,0.21154497563838959,0.22557713091373444,0.21263109147548676,0.13398599624633789,0.17705990374088287,0.12872648239135742,0.17491608858108521,0.17991152405738831,0.21250474452972412,9.4808466732501984E-2,0.19842013716697693,0.11130846291780472,0.25532019138336182,0.15517546236515045,0.21109552681446075,0.16998089849948883,0.16918809711933136,0.1307377815246582,0.1557445228099823,0.16821108758449554,0.13916634023189545,0.12027114629745483,0.21979556977748871,0.14448109269142151]
[null,null,"TCPU",0.1874801367521286,0.14063429832458496,0.19784347712993622,0.22897033393383026,0.26693859696388245,0.24854268133640289,0.23382778465747833,0.22597356140613556,0.40799301862716675,0.18348942697048187,0.21699698269367218,0.176984503865242,0.21687650680541992,0.26058167219161987,0.21917217969894409,0.21783080697059631,0.21201843023300171,0.2018236368894577,0.20148399472236633,0.20032788813114166,0.20874010026454926,0.24061532318592072,0.21784885227680206,0.21906717121601105,0.18341492116451263,0.21896794438362122,0.21107512712478638,{"$f":"'User Add-in Location'!B68","v":0},{"$f":"'User Add-in Location'!C68","v":0},0.27945861220359802,0,0.20471429824829102,0.26290154457092285,0.19684125483036041,0.26212731003761292,0.20517422258853912,0.25909033417701721,0.21643264591693878,0.27717852592468262,0.21019773185253143,0.27050328254699707,0.21665641665458679,0.17655658721923828,0.2080770879983902,0.23025767505168915,0.27950417995452881,0.23601624369621277,0.25521314144134521,0.21444277465343475,0.23812630772590637,0.22945369780063629,0.21495343744754791,0.22982357442378998,0.20618286728858948]
[null,null,"Wholesale Trade",0.3224702775478363,0.26406127214431763,0.34569883346557617,0.2906990647315979,0.33129799365997314,0.38002398610115051,0.36164253950119019,0.37827348709106445,0.45635443925857544,0.32845714688301086,0.34146007895469666,0.30526614189147949,0.31574463844299316,0.36682388186454773,0.32941713929176331,0.34679678082466125,0.33372014760971069,0.29570505023002625,0.3241221010684967,0.31389516592025757,0.35238823294639587,0.41025626659393311,0.34875506162643433,0.39022019505500793,0.2890285849571228,0.34349259734153748,0.31589311361312866,{"$f":"'User Add-in Location'!B69","v":0},{"$f":"'User Add-in Location'!C69","v":0},0.32845783233642578,0.33913284540176392,0.40898126363754272,0.37289732694625854,0.27737811207771301,0.35600283741950989,0.34059831500053406,0.34932065010070801,0.33928829431533813,0.30673494935035706,0.34465056657791138,0.35922211408615112,0.35186243057250977,0.30814066529273987,0.32482093572616577,0.3274993896484375,0.35475760698318481,0.34587255120277405,0.3382551372051239,0.31449887156486511,0.3585369884967804,0.33852019906044006,0.30008983612060547,0.34521922469139099,0.31460079550743103]
[null,null,"Retail Trade",0.37944304943084717,0.46526563167572021,0.40752050280570984,0.39769983291625977,0.41805332899093628,0.41608908772468567,0.46118521690368652,0.4470197856426239,0.45631298422813416,0.40913689136505127,0.40394529700279236,0.38391238451004028,0.41140064597129822,0.41250461339950562,0.38771769404411316,0.40387466549873352,0.37072217464447021,0.42007178068161011,0.39543461799621582,0.39584654569625854,0.42065641283988953,0.47962033748626709,0.38560748100280762,0.39991405606269836,0.38243976235389709,0.40752106904983521,0.46421024203300476,{"$f":"'User Add-in Location'!B70","v":0},{"$f":"'User Add-in Location'!C70","v":0},0.37981215119361877,0.23894608020782471,0.49700558185577393,0.45951876044273376,0.40629827976226807,0.44881659746170044,0.42640289664268494,0.41749531030654907,0.3954983651638031,0.43050599098205566,0.4636196494102478,0.43357387185096741,0.4425281286239624,0.39063075184822083,0.40028199553489685,0.42910000681877136,0.40749001502990723,0.41573271155357361,0.42181551456451416,0.4338243305683136,0.39674454927444458,0.40379858016967773,0.39174652099609375,0.38853001594543457,0.39975175261497498]
[null,null,"FIRE",0.2322181910276413,0.22575655579566956,0.23608078062534332,0.19704622030258179,0.24990385770797729,0.22576451301574707,0.32256314158439636,0.21032735705375671,0.30168464779853821,0.21979019045829773,0.22719098627567291,0.20921501517295837,0.17657671868801117,0.25487881898880005,0.20100900530815125,0.23126329481601715,0.22884531319141388,0.23255693912506104,0.21932804584503174,0.2095508873462677,0.22995549440383911,0.33427801728248596,0.2235332727432251,0.29283174872398376,0.20007571578025818,0.22566471993923187,0.19251000881195068,{"$f":"'User Add-in Location'!B71","v":0},{"$f":"'User Add-in Location'!C71","v":0},0.21877670288085938,0,0.25474107265472412,0.25402712821960449,0.15965108573436737,0.35466206073760986,0.29138064384460449,0.2387787252664566,0.22205232083797455,0.21785077452659607,0.19258037209510803,0.2538430392742157,0.2676013708114624,0.25637000799179077,0.21915221214294434,0.25662708282470703,0.25891312956809998,0.25747516751289368,0.18352746963500977,0.21256974339485168,0.22655779123306274,0.20886503159999847,0.20460915565490723,0.20950505137443542,0.17991143465042114]
[null,null,"Misc. Services",0.48457735776901245,0.53140950202941895,0.50042271614074707,0.44019806385040283,0.54672825336456299,0.52916699647903442,0.5375397801399231,0.52072644233703613,0.59385061264038086,0.50060200691223145,0.52079415321350098,0.46675455570220947,0.42362824082374573,0.55443489551544189,0.40206480026245117,0.4488164484500885,0.47570061683654785,0.46718162298202515,0.51445901393890381,0.44743168354034424,0.51174962520599365,0.54390037059783936,0.51481425762176514,0.51240211725234985,0.42664092779159546,0.48356983065605164,0.45594486594200134,{"$f":"'User Add-in Location'!B72","v":0},{"$f":"'User Add-in Location'!C72","v":0},0.44301453232765198,0.52798914909362793,0.49147605895996094,0.55664396286010742,0.42717307806015015,0.55382430553436279,0.44600144028663635,0.50632303953170776,0.48860406875610352,0.47800159454345703,0.422707200050354,0.50964123010635376,0.47090771794319153,0.47564902901649475,0.40908858180046082,0.50465905666351318,0.54846107959747314,0.52073925733566284,0.46831628680229187,0.44835430383682251,0.56426495313644409,0.48456203937530518,0.44500210881233215,0.46265462040901184,0.46769946813583374]
[null,null,"Professional Services",0.34884911775588989,0.37580659985542297,0.36924928426742554,0.3238660991191864,0.39246702194213867,0.37408500909805298,0.41532045602798462,0.42001637816429138,0.51547634601593018,0.36311072111129761,0.34852632880210876,0.3729102611541748,0.34283560514450073,0.39119225740432739,0.36346358060836792,0.34891137480735779,0.34938055276870728,0.3651278018951416,0.35610795021057129,0.36709079146385193,0.38978970050811768,0.44276914000511169,0.37963777780532837,0.39642995595932007,0.31934157013893127,0.36273297667503357,0.34770816564559937,{"$f":"'User Add-in Location'!B73","v":0},{"$f":"'User Add-in Location'!C73","v":0},0.36375501751899719,0.37149909138679504,0.40884390473365784,0.42154374718666077,0.30356350541114807,0.41591024398803711,0.36339178681373596,0.36247563362121582,0.38620597124099731,0.34286326169967651,0.38614818453788757,0.42016333341598511,0.3947855532169342,0.33197855949401855,0.35905203223228455,0.40854665637016296,0.37428101897239685,0.38455450534820557,0.34547340869903564,0.36940035223960876,0.39925998449325562,0.35994070768356323,0.36661419272422791,0.36908605694770813,0.32473477721214294]
[null,null,"Government",0.65951740741729736,0.84008699655532837,0.66445237398147583,0.76184660196304321,0.74246829748153687,0.77465736865997314,0.6432267427444458,0.73890697956085205,0.74078977108001709,0.73332470655441284,0.80894267559051514,0.77255445718765259,0.73272198438644409,0.83481884002685547,0.79214948415756226,0.76589369773864746,0.77444332838058472,0.76782339811325073,0.76607662439346313,0.77143138647079468,0.66403418779373169,0.64978581666946411,0.78698962926864624,0.72022783756256104,0.75427591800689697,0.77256596088409424,0.74814766645431519,{"$f":"'User Add-in Location'!B74","v":0},{"$f":"'User Add-in Location'!C74","v":0},0.80871880054473877,0.69892603158950806,0.63836967945098877,0.82544100284576416,0.51014268398284912,0.7576025128364563,0.80182784795761108,0.71987134218215942,0.75696814060211182,0.64443153142929077,0.74260950088500977,0.76290231943130493,0.67770671844482422,0.75965934991836548,0.68482935428619385,0.72967088222503662,0.75318366289138794,0.73905831575393677,0.7371143102645874,0.8133816123008728,0.6822015643119812,0.67520207166671753,0.69752919673919678,0.7372550368309021,0.76997506618499756]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"  Earnings Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",7.1475125849246979E-2,2.9256105422973633E-2,5.9685982763767242E-2,0.10290594398975372,5.9046462178230286E-2,0.10989853739738464,3.6577768623828888E-2,7.3237016797065735E-2,5.4880071431398392E-2,4.7513276338577271E-2,9.3869201838970184E-2,4.5586034655570984E-2,0.1140865758061409,0.10706116259098053,6.0020998120307922E-2,9.551490843296051E-2,0.11804729700088501,5.2609808743000031E-2,4.3605498969554901E-2,5.9952333569526672E-2,5.4205253720283508E-2,3.4785941243171692E-2,5.7785026729106903E-2,0.10003787279129028,7.790866494178772E-2,7.1644321084022522E-2,7.9692885279655457E-2,{"$f":"'User Add-in Location'!B78","v":0},{"$f":"'User Add-in Location'!C78","v":0},0.12404529750347137,3.0273757874965668E-2,4.6808250248432159E-2,3.1531915068626404E-2,8.3876818418502808E-2,6.7235067486763E-2,6.481584906578064E-2,7.9523906111717224E-2,6.2163323163986206E-2,6.3348725438117981E-2,7.3605090379714966E-2,6.5034136176109314E-2,3.133026510477066E-2,4.7288194298744202E-2,0.12592822313308716,5.4912187159061432E-2,8.2019716501235962E-2,0.16572409868240356,5.6010287255048752E-2,7.7543504536151886E-2,5.3974252194166183E-2,5.7410672307014465E-2,3.1250335276126862E-2,0.10315808653831482,4.2834348976612091E-2]
[null,null,"Mining",6.8435132503509521E-2,2.8919186443090439E-2,9.4760596752166748E-2,7.5667232275009155E-2,7.5320951640605927E-2,0.10453084111213684,0.11509822309017181,9.8009772598743439E-2,0.11222494393587112,0.13341248035430908,8.9229747653007507E-2,9.0254127979278564E-2,8.3986923098564148E-2,0.11576959490776062,8.6441926658153534E-2,7.9151064157485962E-2,0.15168082714080811,7.8394785523414612E-2,6.3943371176719666E-2,0.12410250306129456,0.13044579327106476,0.15937015414237976,0.12461639195680618,9.5216765999794006E-2,7.7338047325611115E-2,9.7779318690299988E-2,9.7569778561592102E-2,{"$f":"'User Add-in Location'!B79","v":0},{"$f":"'User Add-in Location'!C79","v":0},8.7245747447013855E-2,6.0665234923362732E-2,0.10547582805156708,0.13210685551166534,8.1110775470733643E-2,0.14236852526664734,8.2671821117401123E-2,7.0508770644664764E-2,0.1106661856174469,0.13182620704174042,0.11433820426464081,9.0128049254417419E-2,0.11111602932214737,8.1748455762863159E-2,9.1595686972141266E-2,9.3861103057861328E-2,9.1027304530143738E-2,0.14197559654712677,9.3604668974876404E-2,7.1563765406608582E-2,0.1000417172908783,0.1070806011557579,8.5700333118438721E-2,7.3906496167182922E-2,5.7955686002969742E-2]
[null,null,"Construction",0.12155184149742126,9.3869648873806E-2,0.13714815676212311,0.12220568954944611,0.17574077844619751,0.16414204239845276,0.15497986972332001,0.13608837127685547,8.731483668088913E-2,0.15383884310722351,0.15120598673820496,9.7113050520420074E-2,0.13584995269775391,0.14951097965240479,0.12412342429161072,0.11916922777891159,0.13089054822921753,0.11853006482124329,0.10615894198417664,0.14712733030319214,0.12162084877490997,0.16212105751037598,0.14914636313915253,0.15415588021278381,0.10449788719415665,0.14591744542121887,0.12755966186523438,{"$f":"'User Add-in Location'!B80","v":0},{"$f":"'User Add-in Location'!C80","v":0},0.12196582555770874,5.4499223828315735E-2,0.17345553636550903,0.14860253036022186,0.10702479630708694,0.13915446400642395,0.15317812561988831,0.11687559634447098,0.15512549877166748,0.1412825882434845,0.13977663218975067,0.16091740131378174,0.12556728720664978,0.12206400185823441,0.12745127081871033,0.15787053108215332,0.1588500440120697,0.25871437788009644,0.14666247367858887,0.13884064555168152,0.13415935635566711,0.13278046250343323,9.1787509620189667E-2,0.14014655351638794,7.9310253262519836E-2]
[null,null,"Manufacturing",8.8650085031986237E-2,9.4196833670139313E-2,0.10553905367851257,9.8887175321578979E-2,0.15556126832962036,0.14359860122203827,9.5079600811004639E-2,9.3742504715919495E-2,6.1569318175315857E-2,0.114292211830616,0.10924142599105835,0.10245998203754425,0.11180654168128967,0.12775731086730957,8.6024090647697449E-2,9.7358763217926025E-2,0.12365885078907013,8.3864584565162659E-2,9.6944011747837067E-2,9.6773058176040649E-2,7.9777412116527557E-2,0.10921596735715866,0.10713927447795868,0.1340128630399704,8.8676288723945618E-2,0.10335975140333176,0.10407392680644989,{"$f":"'User Add-in Location'!B81","v":0},{"$f":"'User Add-in Location'!C81","v":0},0.10640329867601395,6.3594870269298553E-2,9.2588678002357483E-2,0.11363387107849121,0.10967233031988144,0.11077801883220673,9.4135850667953491E-2,0.118796207010746,0.11425000429153442,0.13345849514007568,0.11126573383808136,0.12469983845949173,8.9070901274681091E-2,7.8198768198490143E-2,0.10316871851682663,9.974256157875061E-2,0.16708973050117493,0.27259361743927002,0.12053241580724716,9.6678897738456726E-2,8.456120640039444E-2,0.1100388765335083,7.491651177406311E-2,0.11115989834070206,9.0059615671634674E-2]
[null,null,"Fabricated Metals",7.7903188765048981E-2,7.9276613891124725E-2,0.10682260990142822,6.9658324122428894E-2,0.15849040448665619,0.12005691230297089,0.10252566635608673,8.2358211278915405E-2,0,0.11235198378562927,0.1009477898478508,8.67934450507164E-2,8.4558106958866119E-2,0.11974798142910004,8.3313815295696259E-2,7.9005330801010132E-2,8.5858084261417389E-2,7.4793800711631775E-2,6.9478981196880341E-2,8.4860518574714661E-2,8.8795319199562073E-2,0.1158885657787323,0.10559935867786407,0.1238543689250946,6.537078320980072E-2,9.3535766005516052E-2,7.6311282813549042E-2,{"$f":"'User Add-in Location'!B82","v":0},{"$f":"'User Add-in Location'!C82","v":0},7.9512029886245728E-2,6.2572486698627472E-2,9.447769820690155E-2,0.11068589240312576,7.265743613243103E-2,0.11207485198974609,0.1037939190864563,8.1302300095558167E-2,0.10805267095565796,8.3406761288642883E-2,9.915720671415329E-2,0.11902008205652237,0.10118520259857178,7.2985053062438965E-2,7.4248418211936951E-2,9.6330761909484863E-2,0.13167208433151245,0.25825643539428711,0.11451167613267899,7.809671014547348E-2,8.4882661700248718E-2,0.1046898141503334,6.4693666994571686E-2,9.8614536225795746E-2,5.51154725253582E-2]
[null,null,"Machinery",9.1563522815704346E-2,7.9801343381404877E-2,0.10321354120969772,8.6965121328830719E-2,0.15607982873916626,0.14072944223880768,0.11067423969507217,8.1310831010341644E-2,9.6530504524707794E-2,0.12643055617809296,0.10826064646244049,0.10664207488298416,9.5895290374755859E-2,0.11868971586227417,9.5345579087734222E-2,8.0984979867935181E-2,0.10293855518102646,8.6717233061790466E-2,8.1272155046463013E-2,9.3245342373847961E-2,0.10539355874061584,0.12495527416467667,0.10982595384120941,0.14555691182613373,7.3171183466911316E-2,0.12028893083333969,9.5842510461807251E-2,{"$f":"'User Add-in Location'!B83","v":0},{"$f":"'User Add-in Location'!C83","v":0},8.5779234766960144E-2,6.9658964872360229E-2,8.0226629972457886E-2,0.11237877607345581,7.7934913337230682E-2,0.11515666544437408,9.7123026847839355E-2,9.5949538052082062E-2,0.116291344165802,8.697684109210968E-2,0.11011114716529846,0.12323678284883499,8.7618239223957062E-2,7.8876607120037079E-2,9.1022670269012451E-2,0.10688409954309464,0.13355334103107452,0.27491024136543274,0.11835538595914841,7.188965380191803E-2,9.5186337828636169E-2,0.11607250571250916,6.2296554446220398E-2,0.11218935996294022,7.0825651288032532E-2]
[null,null,"Electrical Equipment",0.10079137980937958,0,0.14319026470184326,9.5496527850627899E-2,0.18668937683105469,0.15501230955123901,0.13150760531425476,9.7824215888977051E-2,6.0731519013643265E-2,0.14623446762561798,0.12767399847507477,0.10051543265581131,0.1131548210978508,0.13667087256908417,9.1000139713287354E-2,9.5797903835773468E-2,9.469711035490036E-2,9.9468186497688293E-2,8.2757167518138885E-2,9.999578446149826E-2,0.11426862329244614,0.16792561113834381,0.13457515835762024,0.17274360358715057,8.7973669171333313E-2,9.402158111333847E-2,0.11030490696430206,{"$f":"'User Add-in Location'!B84","v":0},{"$f":"'User Add-in Location'!C84","v":0},9.863927960395813E-2,5.8487296104431152E-2,0.13179592788219452,0.14450488984584808,7.1172356605529785E-2,0.15476050972938538,0.12427230179309845,0.12072880566120148,0.13298231363296509,0.10800883173942566,6.2976017594337463E-2,0.13528718054294586,0.12992596626281738,8.132423460483551E-2,0.10659033805131912,0.1113918125629425,0.15188482403755188,0.23988394439220428,0.1460379958152771,0.13028723001480103,0.12617930769920349,0.12800335884094238,8.9926429092884064E-2,0.12549513578414917,8.0993145704269409E-2]
[null,null,"TCPU",0.12827518582344055,8.2434341311454773E-2,0.13471275568008423,0.12086257338523865,0.16031894087791443,0.16642020642757416,0.13360138237476349,0.12985116243362427,0.11569172143936157,0.13988804817199707,0.14058580994606018,0.10918384790420532,0.11965075880289078,0.16447374224662781,0.12558209896087646,0.11648903787136078,0.12519086897373199,0.12026705592870712,0.13244558870792389,0.11396555602550507,0.12549519538879395,0.15439207851886749,0.14049398899078369,0.1698901355266571,0.11384116113185883,0.13443396985530853,0.12761697173118591,{"$f":"'User Add-in Location'!B85","v":0},{"$f":"'User Add-in Location'!C85","v":0},9.2955082654953003E-2,0,0.12560957670211792,0.13591885566711426,0.11467255651950836,0.16554474830627441,0.12600119411945343,0.13878814876079559,0.13224172592163086,0.15369461476802826,0.12136144936084747,0.15405112504959106,0.12133406102657318,0.111933633685112,0.12163866311311722,0.1485515832901001,0.17746029794216156,0.24537524580955505,0.15591536462306976,0.13232314586639404,0.13013797998428345,0.12593762576580048,0.12033390253782272,0.12930016219615936,0.1020248606801033]
[null,null,"Wholesale Trade",0.11166476458311081,0.10028589516878128,0.1399729996919632,9.2180497944355011E-2,0.14982107281684875,0.15098834037780762,0.13124832510948181,0.11739148199558258,0.12332293391227722,0.14211134612560272,0.1264350563287735,0.13368478417396545,0.11949293315410614,0.14436843991279602,0.11323650181293488,0.11388175189495087,0.1148410364985466,0.1054169237613678,0.10283297300338745,0.12648563086986542,0.12776303291320801,0.16123943030834198,0.12642979621887207,0.15456253290176392,9.4344809651374817E-2,0.13762500882148743,0.11149919033050537,{"$f":"'User Add-in Location'!B86","v":0},{"$f":"'User Add-in Location'!C86","v":0},0.12715846300125122,9.9406741559505463E-2,0.14050388336181641,0.13565295934677124,0.1036418229341507,0.14366075396537781,0.13833326101303101,0.10558784008026123,0.13905173540115356,0.11534467339515686,0.13215044140815735,0.14153480529785156,0.14614541828632355,0.10789800435304642,0.11268718540668488,0.13767923414707184,0.12818044424057007,0.18162813782691956,0.14496718347072601,0.12965719401836395,0.13037389516830444,0.12081979215145111,9.7458697855472565E-2,0.133180171251297,7.397635281085968E-2]
[null,null,"Retail Trade",9.3119144439697266E-2,9.5111101865768433E-2,0.1189127117395401,9.2304140329360962E-2,0.12177841365337372,0.13820217549800873,0.13346719741821289,0.12489917874336243,0.12007161974906921,0.13023604452610016,0.12387368828058243,9.1361813247203827E-2,0.1008361428976059,0.14068745076656342,0.10353030264377594,0.11211446672677994,0.10555128753185272,0.10707594454288483,8.9543245732784271E-2,0.11388467252254486,0.11576870083808899,0.16142274439334869,0.11310205608606339,0.14721772074699402,8.1887990236282349E-2,0.1285540908575058,0.1087879091501236,{"$f":"'User Add-in Location'!B87","v":0},{"$f":"'User Add-in Location'!C87","v":0},0.11985912919044495,8.0730073153972626E-2,0.13268056511878967,0.12726649641990662,8.2080818712711334E-2,0.1357397735118866,0.13467055559158325,0.10515595972537994,0.1253974437713623,0.10646405071020126,0.1285955011844635,0.14656990766525269,0.12989789247512817,9.975026547908783E-2,0.10470087081193924,0.12239081412553787,0.12232407927513123,0.1690814346075058,0.12325340509414673,0.10607906430959702,0.12129335105419159,9.2421069741249084E-2,8.6135149002075195E-2,0.12198145687580109,7.3654584586620331E-2]
[null,null,"FIRE",0.1212228536605835,8.7370581924915314E-2,0.16134850680828094,0.1030617356300354,0.13312092423439026,0.17303526401519775,0.14823374152183533,7.8486517071723938E-2,9.4597257673740387E-2,0.17084799706935883,0.12836536765098572,9.5793403685092926E-2,0.13083672523498535,0.14385113120079041,0.10545159876346588,0.11123842000961304,0.12853929400444031,0.11624178290367126,0.11114140599966049,0.11467360705137253,0.1146174743771553,0.15253040194511414,0.13255152106285095,0.16770584881305695,0.10396099090576172,0.13008168339729309,0.10930600017309189,{"$f":"'User Add-in Location'!B88","v":0},{"$f":"'User Add-in Location'!C88","v":0},0.12629730999469757,0,0.13429024815559387,0.14660905301570892,8.3259120583534241E-2,0.10734497010707855,0.11650374531745911,0.11834735423326492,0.12204188108444214,0.13605980575084686,0.1194038987159729,0.15069004893302917,0.13361991941928864,0.12318538874387741,8.6799673736095428E-2,0.13582116365432739,0.17883886396884918,0.1784515380859375,0.14015594124794006,0.11031421273946762,0.11745287477970123,0.11155520379543304,8.5201986134052277E-2,0.12391854822635651,9.2471078038215637E-2]
[null,null,"Misc. Services",0.13294753432273865,0.11684668064117432,0.16460400819778442,0.12205473333597183,0.16490788757801056,0.17533794045448303,0.17225322127342224,0.13065977394580841,0.10560835897922516,0.16435229778289795,0.14623983204364777,0.12569120526313782,0.13589277863502502,0.15474283695220947,0.11497385799884796,0.12907625734806061,0.14362156391143799,0.12865158915519714,0.11516796797513962,0.15263557434082031,0.14916887879371643,0.18570937216281891,0.16055971384048462,0.17605225741863251,0.10979850590229034,0.14981094002723694,0.12853869795799255,{"$f":"'User Add-in Location'!B89","v":0},{"$f":"'User Add-in Location'!C89","v":0},0.13792066276073456,0.10840293020009995,0.16480706632137299,0.15885010361671448,0.11719346046447754,0.15187200903892517,0.1527077853679657,0.12100984156131744,0.16075560450553894,0.13161039352416992,0.12627805769443512,0.16527003049850464,0.17271314561367035,0.13503038883209229,0.135196253657341,0.14964015781879425,0.15060654282569885,0.20391257107257843,0.17252928018569946,0.15011647343635559,0.13599684834480286,0.14473418891429901,0.11006361991167068,0.14908924698829651,9.1100290417671204E-2]
[null,null,"Professional Services",0.104117751121521,9.8827287554740906E-2,0.13996531069278717,9.0614117681980133E-2,0.14683559536933899,0.14268884062767029,0.13705037534236908,0.11443687975406647,0.11486014723777771,0.14281739294528961,0.13639524579048157,0.10503537207841873,0.11203065514564514,0.14681880176067352,0.10567130893468857,0.10642609000205994,0.11278153955936432,0.10687348246574402,9.8583467304706573E-2,0.12001891434192657,0.12207952886819839,0.15742072463035583,0.12826637923717499,0.14842784404754639,9.162449836730957E-2,0.13235506415367126,0.10844896733760834,{"$f":"'User Add-in Location'!B90","v":0},{"$f":"'User Add-in Location'!C90","v":0},0.11947659403085709,8.12673419713974E-2,0.12736451625823975,0.13701529800891876,9.9753141403198242E-2,0.14418499171733856,0.13375160098075867,0.10097779333591461,0.13090091943740845,0.112030029296875,0.12364454567432404,0.13658267259597778,0.13505890965461731,0.11080875247716904,0.10714558511972427,0.12989471852779388,0.14027239382266998,0.18960437178611755,0.13569225370883942,0.11627743393182755,0.12026838958263397,0.11677148938179016,8.8794678449630737E-2,0.11776135861873627,7.4153073132038116E-2]
[null,null,"Government",3.0096344649791718E-2,1.3247617520391941E-2,4.9050662666559219E-2,2.4140562862157822E-2,3.6047250032424927E-2,2.4891838431358337E-2,6.2673158943653107E-2,6.703048013150692E-3,3.579186275601387E-3,2.7407893911004066E-2,5.3729335777461529E-3,1.7382422462105751E-2,3.3285051584243774E-2,1.6908090561628342E-2,1.7933908849954605E-2,2.5150233879685402E-2,2.9020193964242935E-2,2.6450889185070992E-2,3.8226228207349777E-2,2.9472479596734047E-2,8.7959356606006622E-3,1.4215687289834023E-2,2.3091617971658707E-2,5.3328033536672592E-2,1.9650779664516449E-2,2.8532272204756737E-2,2.9148992151021957E-2,{"$f":"'User Add-in Location'!B91","v":0},{"$f":"'User Add-in Location'!C91","v":0},2.6093777269124985E-2,4.8106711357831955E-2,2.1946821361780167E-2,1.9946228712797165E-2,3.084859810769558E-2,4.0065314620733261E-2,1.5712590888142586E-2,7.3388442397117615E-2,2.1912354975938797E-2,6.7427642643451691E-2,3.4338794648647308E-2,3.3518053591251373E-2,1.4442667365074158E-2,2.6376184076070786E-2,6.6480755805969238E-2,4.1728653013706207E-2,3.0939433723688126E-2,4.2973577976226807E-2,2.0629595965147018E-2,1.3139591552317142E-2,2.4390570819377899E-2,5.1088262349367142E-2,2.5697717443108559E-2,3.5628277808427811E-2,2.3165300488471985E-2]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"  Earnings Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",8.3892978727817535E-2,9.62686687707901E-2,0.10661719739437103,7.6751045882701874E-2,0.15616044402122498,9.8296791315078735E-2,9.0038023889064789E-2,6.4138822257518768E-2,4.4611047953367233E-2,0.13741646707057953,0.14855280518531799,0.12125083059072495,0.10600273311138153,0.1958870142698288,0.10601475089788437,7.924063503742218E-2,8.1539712846279144E-2,8.3630830049514771E-2,9.5777988433837891E-2,0.11782822012901306,8.0300197005271912E-2,0.14542645215988159,0.10039496421813965,0.11544457823038101,8.2040153443813324E-2,9.7378179430961609E-2,6.0367252677679062E-2,{"$f":"'User Add-in Location'!B95","v":0},{"$f":"'User Add-in Location'!C95","v":0},8.811042457818985E-2,5.1456384360790253E-2,9.9828854203224182E-2,0.15892493724822998,9.3780331313610077E-2,0.10416501015424728,9.8764501512050629E-2,4.8734560608863831E-2,0.10106243938207626,4.974750429391861E-2,0.13022449612617493,9.0720333158969879E-2,0.10118097811937332,8.2979187369346619E-2,9.2940472066402435E-2,8.5900619626045227E-2,8.1432349979877472E-2,0.22233742475509644,6.1473764479160309E-2,7.6689191162586212E-2,6.3676603138446808E-2,0.13360850512981415,1.9523279741406441E-2,0.10209265351295471,2.9974052682518959E-2]
[null,null,"Mining",4.4755861163139343E-2,3.50041463971138E-2,7.8195624053478241E-2,5.7996105402708054E-2,8.6955055594444275E-2,0.13710924983024597,9.3757420778274536E-2,0.1298501193523407,4.0428776293992996E-2,7.2773553431034088E-2,9.2639632523059845E-2,5.6360609829425812E-2,6.1931557953357697E-2,8.5046350955963135E-2,7.2052724659442902E-2,5.3391110152006149E-2,9.5279909670352936E-2,5.1262006163597107E-2,6.1023060232400894E-2,6.022363156080246E-2,6.9353707134723663E-2,0.1349848210811615,9.6948757767677307E-2,9.5228970050811768E-2,6.8318605422973633E-2,7.2678081691265106E-2,7.3473773896694183E-2,{"$f":"'User Add-in Location'!B96","v":0},{"$f":"'User Add-in Location'!C96","v":0},7.0147149264812469E-2,4.6980421990156174E-2,7.8375205397605896E-2,0.15368044376373291,5.5886808782815933E-2,0.14013269543647766,5.1182683557271957E-2,6.4697407186031342E-2,9.8188869655132294E-2,0.1065194308757782,7.6259300112724304E-2,9.8497442901134491E-2,9.3752816319465637E-2,4.6873390674591064E-2,5.4051369428634644E-2,7.03272745013237E-2,0.10852031409740448,0.18488441407680511,8.8139727711677551E-2,5.0224408507347107E-2,8.8652357459068298E-2,5.7268839329481125E-2,5.1350880414247513E-2,6.9416292011737823E-2,3.09439767152071E-2]
[null,null,"Construction",9.2784799635410309E-2,9.4850577414035797E-2,0.13427571952342987,7.9268254339694977E-2,0.15672792494297028,0.14918476343154907,0.15283538401126862,0.11497493088245392,5.0399500876665115E-2,0.12760995328426361,0.12497276067733765,0.10240647941827774,8.5760995745658875E-2,0.15348105132579803,0.10415621101856232,9.6112310886383057E-2,0.1001310721039772,9.0441331267356873E-2,9.109111875295639E-2,0.11062056571245193,0.12998422980308533,0.16709764301776886,0.1282079815864563,0.15181812644004822,6.9012656807899475E-2,0.13086193799972534,8.4445223212242126E-2,{"$f":"'User Add-in Location'!B97","v":0},{"$f":"'User Add-in Location'!C97","v":0},0.10472764074802399,6.5849654376506805E-2,0.15697520971298218,0.15978263318538666,7.1062296628952026E-2,0.12997220456600189,0.12290008366107941,9.0279094874858856E-2,0.14173625409603119,0.10291878879070282,0.12726591527462006,0.16182556748390198,0.12724226713180542,8.8463254272937775E-2,8.9289940893650055E-2,0.14908179640769958,0.14039786159992218,0.26753887534141541,0.12846337258815765,0.1050744503736496,0.11982244998216629,0.12019139528274536,8.1623777747154236E-2,0.12245377153158188,4.8742812126874924E-2]
[null,null,"Manufacturing",4.6516589820384979E-2,3.9900500327348709E-2,9.2621862888336182E-2,4.6010673046112061E-2,0.10477171093225479,9.9144786596298218E-2,9.8769955337047577E-2,5.3028371185064316E-2,3.0698131769895554E-2,8.9334174990653992E-2,7.588813453912735E-2,4.7534074634313583E-2,4.9845762550830841E-2,9.2129886150360107E-2,5.1708217710256577E-2,5.2446924149990082E-2,5.8692503720521927E-2,4.5409068465232849E-2,3.2981563359498978E-2,7.0134282112121582E-2,7.046934962272644E-2,0.10544927418231964,7.3988087475299835E-2,0.1021595373749733,3.626222163438797E-2,6.9123134016990662E-2,3.5684484988451004E-2,{"$f":"'User Add-in Location'!B98","v":0},{"$f":"'User Add-in Location'!C98","v":0},5.3451154381036758E-2,4.3343976140022278E-2,9.70463827252388E-2,8.948969841003418E-2,3.7393219769001007E-2,7.8088678419589996E-2,6.587519496679306E-2,4.0829084813594818E-2,7.8357353806495667E-2,6.1624087393283844E-2,7.7829182147979736E-2,9.0799681842327118E-2,8.5836246609687805E-2,4.953736811876297E-2,5.3062833845615387E-2,7.2507306933403015E-2,7.5242385268211365E-2,0.19469669461250305,7.1650281548500061E-2,6.2456518411636353E-2,6.4361624419689178E-2,6.7825600504875183E-2,3.7841841578483582E-2,7.6781377196311951E-2,1.804468035697937E-2]
[null,null,"Fabricated Metals",6.7896567285060883E-2,6.8550817668437958E-2,0.11569300293922424,6.1295654624700546E-2,0.13778650760650635,0.11446092277765274,0.1222875714302063,8.8442690670490265E-2,0,0.11463059484958649,0.10013797879219055,7.905106246471405E-2,6.9521725177764893E-2,0.13326191902160645,7.7486306428909302E-2,7.1745075285434723E-2,7.4250966310501099E-2,7.7844396233558655E-2,6.8947523832321167E-2,8.8256746530532837E-2,9.9115386605262756E-2,0.13775575160980225,0.11227146536111832,0.14200146496295929,5.5036850273609161E-2,0.10334532707929611,6.8319648504257202E-2,{"$f":"'User Add-in Location'!B99","v":0},{"$f":"'User Add-in Location'!C99","v":0},7.5437605381011963E-2,5.4753676056861877E-2,0.1138233095407486,0.13436232507228851,5.0532840192317963E-2,0.10763059556484222,9.8167389631271362E-2,6.1068836599588394E-2,0.11658091098070145,8.0060377717018127E-2,0.10177133232355118,0.12797001004219055,0.11221928894519806,7.6763391494750977E-2,6.1503779143095016E-2,0.11669067293405533,0.11342543363571167,0.24635151028633118,0.10096005350351334,8.6899161338806152E-2,0.10370751470327377,9.4521112740039825E-2,5.7305384427309036E-2,0.10435286909341812,3.4598171710968018E-2]
[null,null,"Machinery",4.7418523579835892E-2,4.4291868805885315E-2,8.2100264728069305E-2,4.6125687658786774E-2,0.11371129751205444,8.8648810982704163E-2,0.1008140817284584,7.7703632414340973E-2,3.2205134630203247E-2,9.0524405241012573E-2,7.5071796774864197E-2,5.2506759762763977E-2,4.6410400420427322E-2,9.1520197689533234E-2,5.5282894521951675E-2,4.7006674110889435E-2,5.4363980889320374E-2,5.5737897753715515E-2,4.9893148243427277E-2,7.8602440655231476E-2,6.4608655869960785E-2,0.12338709831237793,9.2017874121665955E-2,0.1076713502407074,3.1118249520659447E-2,6.5907254815101624E-2,3.8552518934011459E-2,{"$f":"'User Add-in Location'!B100","v":0},{"$f":"'User Add-in Location'!C100","v":0},4.6577975153923035E-2,4.2350370436906815E-2,0.1435210257768631,0.11853820085525513,3.6527581512928009E-2,8.4056459367275238E-2,7.5510188937187195E-2,3.8447603583335876E-2,9.6125535666942596E-2,6.4102143049240112E-2,8.0730848014354706E-2,0.10139284282922745,9.8947018384933472E-2,6.1319403350353241E-2,4.4163614511489868E-2,7.6350666582584381E-2,8.8137894868850708E-2,0.20556285977363586,7.2729811072349548E-2,8.6070813238620758E-2,7.9884029924869537E-2,8.0416180193424225E-2,5.9179950505495071E-2,6.9827280938625336E-2,2.3273779079318047E-2]
[null,null,"Electrical Equipment",7.200930267572403E-2,0,0.10283124446868896,5.7676307857036591E-2,0.13064694404602051,9.5962464809417725E-2,0.10429424792528152,8.9881390333175659E-2,1.9538760185241699E-2,9.9542848765850067E-2,8.1188693642616272E-2,4.0437594056129456E-2,6.5712854266166687E-2,0.11845402419567108,7.4939228594303131E-2,6.2510795891284943E-2,6.9424204528331757E-2,7.2393126785755157E-2,6.4144663512706757E-2,6.3732437789440155E-2,8.4992431104183197E-2,0.11411610990762711,0.10538811236619949,0.11605006456375122,4.1159048676490784E-2,8.5398361086845398E-2,4.1941165924072266E-2,{"$f":"'User Add-in Location'!B101","v":0},{"$f":"'User Add-in Location'!C101","v":0},7.8889533877372742E-2,4.7816663980484009E-2,0.11118020117282867,0.11294171959161758,3.8577862083911896E-2,9.0540610253810883E-2,7.5191020965576172E-2,5.401262640953064E-2,9.7036577761173248E-2,7.3204226791858673E-2,4.4572331011295319E-2,0.10863802582025528,7.3404543101787567E-2,7.8226484358310699E-2,5.6537963449954987E-2,9.8756425082683563E-2,9.1653198003768921E-2,0.19302189350128174,7.9075001180171967E-2,7.1034952998161316E-2,8.1676334142684937E-2,6.9278158247470856E-2,4.2635954916477203E-2,9.4941072165966034E-2,2.8632242232561111E-2]
[null,null,"TCPU",6.9870226085186005E-2,4.3729815632104874E-2,0.10764679312705994,7.3124341666698456E-2,0.1368924081325531,0.13175167143344879,0.11096601933240891,8.9447416365146637E-2,5.0725556910037994E-2,0.10349979251623154,0.10754202306270599,6.7405954003334045E-2,7.4683241546154022E-2,0.13980218768119812,8.3159118890762329E-2,7.3492825031280518E-2,7.7748760581016541E-2,7.4083134531974792E-2,6.9502241909503937E-2,8.6556389927864075E-2,9.0297892689704895E-2,0.12925657629966736,0.10482442378997803,0.13068179786205292,5.531754344701767E-2,0.10229189693927765,7.2903141379356384E-2,{"$f":"'User Add-in Location'!B102","v":0},{"$f":"'User Add-in Location'!C102","v":0},8.7486661970615387E-2,0,0.10253333300352097,0.12581008672714233,5.8510094881057739E-2,0.11718147248029709,9.8294727504253387E-2,7.2747461497783661E-2,0.10793863236904144,9.7488783299922943E-2,9.3721657991409302E-2,0.13781072199344635,0.10280030220746994,6.7046776413917542E-2,7.0936106145381927E-2,0.11584902554750443,0.12903986871242523,0.22648639976978302,0.11734446138143539,8.6073048412799835E-2,0.10205701738595963,9.204421192407608E-2,6.8021401762962341E-2,9.8615512251853943E-2,3.9074938744306564E-2]
[null,null,"Wholesale Trade",9.6113309264183044E-2,7.1412771940231323E-2,0.15717005729675293,8.004915714263916E-2,0.15466809272766113,0.1693587601184845,0.14914938807487488,0.1242232471704483,5.6770317256450653E-2,0.15061250329017639,0.14070925116539001,0.1033623069524765,9.6592143177986145E-2,0.16824810206890106,0.10677599906921387,0.10130161792039871,0.10363905131816864,9.2163905501365662E-2,8.9036591351032257E-2,0.12125540524721146,0.12983763217926025,0.18683366477489471,0.13898655772209167,0.18301759660243988,7.1326516568660736E-2,0.13927119970321655,9.1974146664142609E-2,{"$f":"'User Add-in Location'!B103","v":0},{"$f":"'User Add-in Location'!C103","v":0},0.10757581889629364,7.7664688229560852E-2,0.17077760398387909,0.16060715913772583,7.160148024559021E-2,0.13669773936271667,0.1422354131937027,8.3165243268013E-2,0.14819803833961487,9.6204325556755066E-2,0.13471022248268127,0.16285702586174011,0.15145552158355713,9.6656039357185364E-2,9.4290345907211304E-2,0.14229705929756165,0.13722944259643555,0.24861553311347961,0.13791711628437042,0.11026239395141602,0.13555516302585602,0.1189730316400528,8.0618396401405334E-2,0.13142415881156921,4.9289684742689133E-2]
[null,null,"Retail Trade",0.10455426573753357,0.10990859568119049,0.17028030753135681,0.10235363245010376,0.17313344776630402,0.17648924887180328,0.17944620549678802,0.14357545971870422,5.7645343244075775E-2,0.17265963554382324,0.1586230993270874,0.1118585467338562,0.11365650594234467,0.18201228976249695,0.11845048516988754,0.11343388259410858,0.10989685356616974,0.12127362191677094,0.10097016394138336,0.14034298062324524,0.14489711821079254,0.20965638756752014,0.14585377275943756,0.18376505374908447,8.6376287043094635E-2,0.15513399243354797,0.12331060320138931,{"$f":"'User Add-in Location'!B104","v":0},{"$f":"'User Add-in Location'!C104","v":0},0.11789817363023758,5.6533001363277435E-2,0.19529081881046295,0.18505021929740906,9.1723404824733734E-2,0.1599789559841156,0.16648422181606293,9.5559701323509216E-2,0.16122065484523773,0.12203708291053772,0.16732653975486755,0.18837149441242218,0.17401677370071411,0.11391493678092957,0.10873106122016907,0.1684613972902298,0.15031802654266357,0.2753351628780365,0.15536946058273315,0.13397930562496185,0.14355073869228363,0.12850359082221985,9.6920415759086609E-2,0.14018870890140533,6.0013893991708755E-2]
[null,null,"FIRE",7.8206546604633331E-2,6.1796572059392929E-2,0.12851446866989136,6.2698222696781158E-2,0.1223742663860321,0.12701913714408875,0.14209847152233124,7.2448059916496277E-2,4.0503397583961487E-2,0.124976746737957,0.10673096030950546,7.1465767920017242E-2,6.8197377026081085E-2,0.1312154233455658,7.3899537324905396E-2,7.5270257890224457E-2,8.2480072975158691E-2,8.025369793176651E-2,6.8600006401538849E-2,8.9268207550048828E-2,9.3044735491275787E-2,0.1594042032957077,0.1041128933429718,0.15468142926692963,5.6557916104793549E-2,0.10296107828617096,6.4958781003952026E-2,{"$f":"'User Add-in Location'!B105","v":0},{"$f":"'User Add-in Location'!C105","v":0},8.1360697746276855E-2,0,0.12064278125762939,0.12645217776298523,4.562847688794136E-2,0.12641012668609619,0.12061743438243866,6.5395168960094452E-2,0.10631218552589417,8.0355554819107056E-2,8.8156037032604218E-2,0.13137373328208923,0.12196839600801468,8.8150948286056519E-2,6.5597698092460632E-2,0.11978045105934143,0.12423213571310043,0.20506180822849274,9.2236913740634918E-2,8.0077908933162689E-2,9.5234796404838562E-2,8.287348598241806E-2,5.8801136910915375E-2,9.1579228639602661E-2,3.4442733973264694E-2]
[null,null,"Misc. Services",0.13663017749786377,0.12762466073036194,0.21511486172676086,0.11744352430105209,0.22832545638084412,0.22436848282814026,0.2137267142534256,0.16316482424736023,7.7069252729415894E-2,0.21273645758628845,0.20023106038570404,0.13930746912956238,0.12416022270917892,0.23292049765586853,0.12460972368717194,0.12693169713020325,0.14299222826957703,0.13715261220932007,0.13084115087985992,0.16520318388938904,0.17851395905017853,0.23877060413360596,0.1975284218788147,0.23120814561843872,9.9788494408130646E-2,0.18325063586235046,0.12577755749225616,{"$f":"'User Add-in Location'!B106","v":0},{"$f":"'User Add-in Location'!C106","v":0},0.13698017597198486,0.11239653080701828,0.20352724194526672,0.22572524845600128,0.10229144245386124,0.19380025565624237,0.17769505083560944,0.11466191709041595,0.20081508159637451,0.13880643248558044,0.15512855350971222,0.21911859512329102,0.19556951522827148,0.14185231924057007,0.11721476167440414,0.19978737831115723,0.19828565418720245,0.34100866317749023,0.18284508585929871,0.14848455786705017,0.19393572211265564,0.16276556253433228,0.11259737610816956,0.16794618964195251,7.0822000503540039E-2]
[null,null,"Professional Services",0.10020158439874649,9.3267567455768585E-2,0.16473440825939178,8.6621470749378204E-2,0.1730511337518692,0.16454513370990753,0.1668114960193634,0.13465327024459839,6.5087750554084778E-2,0.16181512176990509,0.14570055902004242,0.11247842758893967,0.10093313455581665,0.17690357565879822,0.11312173306941986,0.10011539608240128,0.10667608678340912,0.10858170688152313,9.4581872224807739E-2,0.1341235339641571,0.13820642232894897,0.19631309807300568,0.14854660630226135,0.18303413689136505,7.6456882059574127E-2,0.14328640699386597,9.8169103264808655E-2,{"$f":"'User Add-in Location'!B107","v":0},{"$f":"'User Add-in Location'!C107","v":0},0.11401751637458801,8.0097906291484833E-2,0.16641329228878021,0.17623239755630493,7.5736060738563538E-2,0.15345685184001923,0.14754973351955414,8.4745608270168304E-2,0.16009850800037384,0.10352835059165955,0.14404773712158203,0.18072670698165894,0.16109126806259155,0.10286487638950348,0.10041923820972443,0.16434414684772491,0.14599087834358215,0.27031335234642029,0.13725756108760834,0.1205299124121666,0.14391189813613892,0.12340943515300751,9.2372149229049683E-2,0.13372926414012909,5.0549108535051346E-2]
[null,null,"Government",0.15283650159835815,0.16667214035987854,0.2310967743396759,0.1644311398267746,0.25122275948524475,0.25579068064689636,0.21450182795524597,0.18529145419597626,6.9978967308998108E-2,0.24422141909599304,0.24546471238136292,0.1862795352935791,0.17007939517498016,0.28110933303833008,0.19551986455917358,0.17435047030448914,0.18614935874938965,0.18210659921169281,0.16856668889522552,0.22053593397140503,0.18216545879840851,0.21674627065658569,0.23710443079471588,0.26000472903251648,0.14400050044059753,0.23208171129226685,0.16723074018955231,{"$f":"'User Add-in Location'!B108","v":0},{"$f":"'User Add-in Location'!C108","v":0},0.19770041108131409,0.13256825506687164,0.20558694005012512,0.26760929822921753,0.10174676775932312,0.21698160469532013,0.24310961365699768,0.14484240114688873,0.24172484874725342,0.16276641190052032,0.21938565373420715,0.25953295826911926,0.21066252887248993,0.18262436985969543,0.16244806349277496,0.23640771210193634,0.22383598983287811,0.36965274810791016,0.21669599413871765,0.20529082417488098,0.19614987075328827,0.18845605850219727,0.14663015305995941,0.2125554084777832,0.10078434646129608]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B112","v":0},{"$f":"'User Add-in Location'!C112","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Mining",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B113","v":0},{"$f":"'User Add-in Location'!C113","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Construction",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B114","v":0},{"$f":"'User Add-in Location'!C114","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Manufacturing",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B115","v":0},{"$f":"'User Add-in Location'!C115","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Fabricated Metals",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B116","v":0},{"$f":"'User Add-in Location'!C116","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Machinery",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B117","v":0},{"$f":"'User Add-in Location'!C117","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Electrical Equipment",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B118","v":0},{"$f":"'User Add-in Location'!C118","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"TCPU",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B119","v":0},{"$f":"'User Add-in Location'!C119","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Wholesale Trade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B120","v":0},{"$f":"'User Add-in Location'!C120","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Retail Trade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B121","v":0},{"$f":"'User Add-in Location'!C121","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"FIRE",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B122","v":0},{"$f":"'User Add-in Location'!C122","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Misc. Services",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B123","v":0},{"$f":"'User Add-in Location'!C123","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Professional Services",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B124","v":0},{"$f":"'User Add-in Location'!C124","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Government",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B125","v":0},{"$f":"'User Add-in Location'!C125","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.26157271862030029,0.10876667499542236,0.21263396739959717,0.40233433246612549,0.18266880512237549,0.43537545204162598,0.10988247394561768,0.31075286865234375,0.13212990760803223,0.15501177310943604,0.29092717170715332,0.13808989524841309,0.36452841758728027,0.30969762802124023,0.21295523643493652,0.35397875308990479,0.46925270557403564,0.19515490531921387,0.16306221485137939,0.19720542430877686,0.18589794635772705,9.7021937370300293E-2,0.21246445178985596,0.36046338081359863,0.26462638378143311,0.26113200187683105,0.36063647270202637,{"$f":"'User Add-in Location'!B129","v":0},{"$f":"'User Add-in Location'!C129","v":0},0.46627557277679443,9.9615693092346191E-2,0.14453685283660889,9.6693277359008789E-2,0.25976324081420898,0.20423352718353271,0.23688197135925293,0.32466840744018555,0.2362443208694458,0.27843630313873291,0.22565579414367676,0.23627805709838867,9.8947048187255859E-2,0.17169868946075439,0.42417252063751221,0.20046448707580566,0.33491361141204834,0.63790655136108398,0.24776935577392578,0.30969727039337158,0.20997607707977295,0.17596614360809326,0.15225315093994141,0.38006722927093506,0.19798374176025391]
[null,null,"Mining",0.24988961219787598,0.12598335742950439,0.32482612133026123,0.28941166400909424,0.24997413158416748,0.31567716598510742,0.31345880031585693,0.28373849391937256,0.24335992336273193,0.47727441787719727,0.29525887966156006,0.31390416622161865,0.3093874454498291,0.35704004764556885,0.30276119709014893,0.2687833309173584,0.52029287815093994,0.28278148174285889,0.24060678482055664,0.42488527297973633,0.39102184772491455,0.41548383235931396,0.4090193510055542,0.29601788520812988,0.28491306304931641,0.32036685943603516,0.36254918575286865,{"$f":"'User Add-in Location'!B130","v":0},{"$f":"'User Add-in Location'!C130","v":0},0.2833627462387085,0.19620883464813232,0.30438148975372314,0.35963523387908936,0.3321077823638916,0.37904763221740723,0.27946710586547852,0.22910046577453613,0.37685668468475342,0.4083627462387085,0.38049781322479248,0.283622145652771,0.32722926139831543,0.28583598136901855,0.32389247417449951,0.29014575481414795,0.30056118965148926,0.51409494876861572,0.34032070636749268,0.23893749713897705,0.30193018913269043,0.35655653476715088,0.33017182350158691,0.2439274787902832,0.25366902351379395]
[null,null,"Construction",0.38916492462158203,0.28123247623443604,0.39715981483459473,0.39712762832641602,0.52964448928833008,0.47307956218719482,0.3889995813369751,0.36489951610565186,0.18371069431304932,0.4605940580368042,0.45488548278808594,0.31091737747192383,0.42445194721221924,0.42869234085083008,0.40114152431488037,0.36245036125183105,0.41443502902984619,0.36311328411102295,0.34797549247741699,0.4450608491897583,0.33105885982513428,0.39448988437652588,0.458640456199646,0.44953835010528564,0.34779047966003418,0.431740403175354,0.39101612567901611,{"$f":"'User Add-in Location'!B131","v":0},{"$f":"'User Add-in Location'!C131","v":0},0.371512770652771,0.16153419017791748,0.42651462554931641,0.38594460487365723,0.35141170024871826,0.35484695434570313,0.45969498157501221,0.34094035625457764,0.484732985496521,0.42571580410003662,0.39993727207183838,0.45307517051696777,0.33240389823913574,0.37586414813995361,0.38148486614227295,0.44695818424224854,0.51713383197784424,0.9154200553894043,0.46621942520141602,0.39622008800506592,0.37509894371032715,0.41225874423980713,0.27503347396850586,0.43158376216888428,0.26344728469848633]
[null,null,"Manufacturing",0.3344123363494873,0.39449608325958252,0.35610771179199219,0.38265585899353027,0.53448808193206787,0.47489321231842041,0.26870274543762207,0.3025895357131958,0.12852728366851807,0.39389646053314209,0.36730241775512695,0.36630380153656006,0.39698696136474609,0.4058384895324707,0.31643342971801758,0.34504532814025879,0.45289885997772217,0.31033265590667725,0.38727796077728271,0.32791328430175781,0.24533963203430176,0.29886627197265625,0.37695908546447754,0.44561517238616943,0.33668303489685059,0.35196983814239502,0.41470348834991455,{"$f":"'User Add-in Location'!B132","v":0},{"$f":"'User Add-in Location'!C132","v":0},0.36661076545715332,0.19642078876495361,0.26139223575592041,0.33242559432983398,0.42901742458343506,0.31921303272247314,0.33699488639831543,0.40972054004669189,0.41225337982177734,0.46427202224731445,0.36918509006500244,0.40912425518035889,0.26079308986663818,0.28367376327514648,0.34844779968261719,0.33032238483428955,0.63190865516662598,1.0921313762664795,0.46310436725616455,0.33806169033050537,0.27148914337158203,0.3828885555267334,0.28209364414215088,0.3858189582824707,0.39157652854919434]
[null,null,"Fabricated Metals",0.29140353202819824,0.2995305061340332,0.34711205959320068,0.26948642730712891,0.54984128475189209,0.39103841781616211,0.28394925594329834,0.25335240364074707,0,0.38344454765319824,0.35021018981933594,0.32520675659179688,0.31689167022705078,0.3877178430557251,0.3140714168548584,0.27789509296417236,0.30912435054779053,0.27358067035675049,0.279610276222229,0.2907860279083252,0.26515316963195801,0.31354010105133057,0.36986827850341797,0.40151429176330566,0.2642066478729248,0.31392371654510498,0.30038559436798096,{"$f":"'User Add-in Location'!B133","v":0},{"$f":"'User Add-in Location'!C133","v":0},0.26926243305206299,0.17982447147369385,0.26360666751861572,0.3257133960723877,0.29929137229919434,0.31788372993469238,0.36931288242340088,0.271728515625,0.38698101043701172,0.29759252071380615,0.33671724796295166,0.37948310375213623,0.29347085952758789,0.26283299922943115,0.24922895431518555,0.31190001964569092,0.51178669929504395,1.0504641532897949,0.4341433048248291,0.25798332691192627,0.26179420948028564,0.37797951698303223,0.21770584583282471,0.3396296501159668,0.22744143009185791]
[null,null,"Machinery",0.34155237674713135,0.29713833332061768,0.33325469493865967,0.33336055278778076,0.54007112979888916,0.45226085186004639,0.30527234077453613,0.24576699733734131,0.20273840427398682,0.42598855495452881,0.37166249752044678,0.39293575286865234,0.36100435256958008,0.38464975357055664,0.35881149768829346,0.28663027286529541,0.37257266044616699,0.31368649005889893,0.32164263725280762,0.3141629695892334,0.31235218048095703,0.33630239963531494,0.37974274158477783,0.47189652919769287,0.29356229305267334,0.3990706205368042,0.36462676525115967,{"$f":"'User Add-in Location'!B134","v":0},{"$f":"'User Add-in Location'!C134","v":0},0.2980039119720459,0.19985246658325195,0.21808755397796631,0.32617533206939697,0.31599628925323486,0.32724881172180176,0.3396761417388916,0.32859981060028076,0.41274642944335938,0.30493450164794922,0.37514305114746094,0.38981366157531738,0.2517850399017334,0.27832889556884766,0.31413912773132324,0.34461784362792969,0.51205968856811523,1.1309583187103271,0.4357222318649292,0.23416042327880859,0.29168474674224854,0.41285824775695801,0.2065126895904541,0.38984131813049316,0.27953863143920898]
[null,null,"Electrical Equipment",0.33950340747833252,0,0.47571718692779541,0.33786857128143311,0.62066030502319336,0.48079788684844971,0.35082650184631348,0.27194023132324219,0.12318634986877441,0.48749637603759766,0.40869343280792236,0.33306431770324707,0.4153292179107666,0.40182149410247803,0.30553388595581055,0.30883336067199707,0.3095853328704834,0.33051657676696777,0.28489696979522705,0.32363748550415039,0.32188832759857178,0.47055280208587646,0.42393946647644043,0.5301671028137207,0.322487473487854,0.29522383213043213,0.3837273120880127,{"$f":"'User Add-in Location'!B135","v":0},{"$f":"'User Add-in Location'!C135","v":0},0.30598700046539307,0.16617631912231445,0.35654592514038086,0.39458239078521729,0.29185390472412109,0.42979168891906738,0.42050635814666748,0.3686295747756958,0.42824101448059082,0.35281014442443848,0.2317739725112915,0.39227879047393799,0.36557590961456299,0.27165794372558594,0.33923649787902832,0.32939398288726807,0.54335534572601318,0.91872119903564453,0.50663936138153076,0.43539762496948242,0.36633503437042236,0.42195022106170654,0.28236496448516846,0.39617645740509033,0.29132616519927979]
[null,null,"TCPU",0.47965860366821289,0.33448517322540283,0.46461653709411621,0.44298136234283447,0.50138568878173828,0.5193641185760498,0.38134801387786865,0.39891564846038818,0.2434389591217041,0.49805128574371338,0.47961187362670898,0.38816666603088379,0.43269073963165283,0.50674223899841309,0.44379830360412598,0.40597403049468994,0.43143630027770996,0.42356026172637939,0.48765528202056885,0.38985288143157959,0.39249503612518311,0.42316508293151855,0.47121632099151611,0.54934000968933105,0.43946874141693115,0.45268237590789795,0.47140562534332275,{"$f":"'User Add-in Location'!B136","v":0},{"$f":"'User Add-in Location'!C136","v":0},0.29682314395904541,0,0.38048946857452393,0.38786447048187256,0.45615172386169434,0.45881927013397217,0.41966378688812256,0.45369160175323486,0.45156514644622803,0.4931032657623291,0.41049325466156006,0.46567809581756592,0.36610221862792969,0.40209317207336426,0.42768526077270508,0.47006213665008545,0.57927072048187256,0.87065482139587402,0.54225242137908936,0.44525671005249023,0.39929664134979248,0.42378878593444824,0.42800605297088623,0.43369638919830322,0.41115915775299072]
[null,null,"Wholesale Trade",0.34100556373596191,0.28620302677154541,0.41215777397155762,0.3005603551864624,0.41196525096893311,0.42914581298828125,0.33092212677001953,0.32071232795715332,0.26084721088409424,0.42724728584289551,0.3789360523223877,0.39804303646087646,0.38926589488983154,0.39240849018096924,0.34674942493438721,0.34936332702636719,0.34553408622741699,0.31257331371307373,0.30721151828765869,0.38037741184234619,0.35277366638183594,0.38669013977050781,0.36094081401824951,0.41762697696685791,0.31226801872253418,0.40475344657897949,0.35264754295349121,{"$f":"'User Add-in Location'!B137","v":0},{"$f":"'User Add-in Location'!C137","v":0},0.37944138050079346,0.26137828826904297,0.3745121955871582,0.34836256504058838,0.36731636524200439,0.35212302207946777,0.39530611038208008,0.30793917179107666,0.40365540981292725,0.35549938678741455,0.39007854461669922,0.37293171882629395,0.40083062648773193,0.32827019691467285,0.34740257263183594,0.37098896503448486,0.36747908592224121,0.53838193416595459,0.46256649494171143,0.38232612609863281,0.3528134822845459,0.36096012592315674,0.28721034526824951,0.39792561531066895,0.24436569213867188]
[null,null,"Retail Trade",0.30420947074890137,0.29237914085388184,0.37288343906402588,0.32004356384277344,0.35289716720581055,0.42052328586578369,0.35092651844024658,0.3723137378692627,0.26917016506195068,0.41910779476165771,0.39616644382476807,0.2910609245300293,0.35305249691009521,0.40739941596984863,0.33877623081207275,0.36667037010192871,0.33840250968933105,0.33695137500762939,0.28668725490570068,0.3665999174118042,0.34122598171234131,0.40427279472351074,0.34669768810272217,0.42026102542877197,0.2898719310760498,0.40307724475860596,0.36958932876586914,{"$f":"'User Add-in Location'!B138","v":0},{"$f":"'User Add-in Location'!C138","v":0},0.38013374805450439,0.23180580139160156,0.37598931789398193,0.34873902797698975,0.30966079235076904,0.34548568725585938,0.40151715278625488,0.32538127899169922,0.38955545425415039,0.34472465515136719,0.40602743625640869,0.4096987247467041,0.37482821941375732,0.32083892822265625,0.34346365928649902,0.34891641139984131,0.36935126781463623,0.52558112144470215,0.42124748229980469,0.33490526676177979,0.35300374031066895,0.29409492015838623,0.27172338962554932,0.39020133018493652,0.26500999927520752]
[null,null,"FIRE",0.4217524528503418,0.28640508651733398,0.54892396926879883,0.39244258403778076,0.41450536251068115,0.57490444183349609,0.40700268745422363,0.26879394054412842,0.23886871337890625,0.60147881507873535,0.44477427005767822,0.33747649192810059,0.51972544193267822,0.44915759563446045,0.38313353061676025,0.3941795825958252,0.44372892379760742,0.39694356918334961,0.38217341899871826,0.41181826591491699,0.37012684345245361,0.40160965919494629,0.44398784637451172,0.50293397903442383,0.40033698081970215,0.44375431537628174,0.41365110874176025,{"$f":"'User Add-in Location'!B139","v":0},{"$f":"'User Add-in Location'!C139","v":0},0.44138622283935547,0,0.41840577125549316,0.43952357769012451,0.35037112236022949,0.28044188022613525,0.3626558780670166,0.39328157901763916,0.41707003116607666,0.47586524486541748,0.42749297618865967,0.45906758308410645,0.41791021823883057,0.41585624217987061,0.3156818151473999,0.41804802417755127,0.56741130352020264,0.57829642295837402,0.53525471687316895,0.38572585582733154,0.37818872928619385,0.38798403739929199,0.29696226119995117,0.43972611427307129,0.3699260950088501]
[null,null,"Misc. Services",0.38628816604614258,0.31786978244781494,0.46608376502990723,0.39165616035461426,0.42437958717346191,0.47445487976074219,0.41380620002746582,0.34579896926879883,0.22174918651580811,0.47167015075683594,0.41486966609954834,0.37187433242797852,0.43909263610839844,0.39735829830169678,0.35587632656097412,0.39507818222045898,0.41916477680206299,0.37393879890441895,0.32879519462585449,0.45334279537200928,0.39430892467498779,0.42665541172027588,0.43686187267303467,0.45918095111846924,0.35947632789611816,0.42736959457397461,0.39946639537811279,{"$f":"'User Add-in Location'!B140","v":0},{"$f":"'User Add-in Location'!C140","v":0},0.4114537239074707,0.26530122756958008,0.43197810649871826,0.38891541957855225,0.39384901523590088,0.351326584815979,0.42596137523651123,0.34562242031097412,0.45413601398468018,0.39112448692321777,0.37450551986694336,0.42296552658081055,0.46507358551025391,0.39091038703918457,0.42247021198272705,0.39108002185821533,0.4067535400390625,0.57062530517578125,0.53364002704620361,0.43545436859130859,0.34614670276641846,0.41244590282440186,0.31863820552825928,0.43985521793365479,0.29783463478088379]
[null,null,"Professional Services",0.33093249797821045,0.29368448257446289,0.42724990844726563,0.30985057353973389,0.42177236080169678,0.42338454723358154,0.35158705711364746,0.32870841026306152,0.2519991397857666,0.44656896591186523,0.42517244815826416,0.32880425453186035,0.38498187065124512,0.41537249088287354,0.3415524959564209,0.34148228168487549,0.35515546798706055,0.33152151107788086,0.30995571613311768,0.37833380699157715,0.34729206562042236,0.38737916946411133,0.38440096378326416,0.41745758056640625,0.31873667240142822,0.40501070022583008,0.36160266399383545,{"$f":"'User Add-in Location'!B141","v":0},{"$f":"'User Add-in Location'!C141","v":0},0.37310409545898438,0.21962976455688477,0.35029399394989014,0.36487197875976563,0.3661952018737793,0.36079156398773193,0.39786779880523682,0.30581104755401611,0.39929306507110596,0.35687518119812012,0.38378989696502686,0.37549149990081787,0.38140726089477539,0.34931778907775879,0.34444880485534668,0.36289370059967041,0.42366230487823486,0.59797477722167969,0.4546583890914917,0.35840213298797607,0.3389592170715332,0.36352157592773438,0.27275323867797852,0.36917376518249512,0.26072967052459717]
[null,null,"Government",9.7743868827819824E-2,3.9212584495544434E-2,0.15586042404174805,8.5851907730102539E-2,0.10636031627655029,7.4970722198486328E-2,0.16365969181060791,1.9808411598205566E-2,8.2895755767822266E-3,9.08050537109375E-2,1.7363071441650391E-2,5.4685354232788086E-2,0.11917173862457275,4.8960328102111816E-2,5.913841724395752E-2,8.0619096755981445E-2,9.2899799346923828E-2,8.6897373199462891E-2,0.1208881139755249,9.8780512809753418E-2,2.4924397468566895E-2,3.6141276359558105E-2,7.1975111961364746E-2,0.15694725513458252,7.0223331451416016E-2,8.8896274566650391E-2,0.10127687454223633,{"$f":"'User Add-in Location'!B142","v":0},{"$f":"'User Add-in Location'!C142","v":0},8.1853747367858887E-2,0.13637864589691162,6.164395809173584E-2,5.3609609603881836E-2,0.11365509033203125,0.1036536693572998,4.9648880958557129E-2,0.215728759765625,6.9166898727416992E-2,0.2131960391998291,0.10886967182159424,9.5174431800842285E-2,4.2770981788635254E-2,8.7129950523376465E-2,0.22138702869415283,0.12035107612609863,9.3724370002746582E-2,0.13899219036102295,6.9188237190246582E-2,4.1929841041564941E-2,7.170403003692627E-2,0.15832269191741943,8.1882357597351074E-2,0.11398184299468994,8.1573486328125E-2]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.26173236966133118,0.27686005830764771,0.31367236375808716,0.25133934617042542,0.43952274322509766,0.28453448414802551,0.22752030193805695,0.17364136874675751,9.3155868351459503E-2,0.41402333974838257,0.45233330130577087,0.36244013905525208,0.34008705615997314,0.54503720998764038,0.32598143815994263,0.24405182898044586,0.25150087475776672,0.24901650846004486,0.29502525925636292,0.35311135649681091,0.2215668261051178,0.35018879175186157,0.29447469115257263,0.31973034143447876,0.2733285129070282,0.2891729474067688,0.18940055370330811,{"$f":"'User Add-in Location'!B146","v":0},{"$f":"'User Add-in Location'!C146","v":0},0.26437512040138245,0.14215020835399628,0.26020064949989319,0.41044670343399048,0.32551264762878418,0.26026785373687744,0.28689175844192505,0.14335881173610687,0.29738238453865051,0.15332901477813721,0.37500998377799988,0.24155701696872711,0.27420118451118469,0.25800341367721558,0.28201338648796082,0.23277275264263153,0.24320392310619354,0.69063180685043335,0.19665001332759857,0.22439698874950409,0.17494046688079834,0.40458777546882629,5.775134265422821E-2,0.30715435743331909,9.9955491721630096E-2]
[null,null,"Mining",0.13973802328109741,0.10078389942646027,0.23008304834365845,0.19001428782939911,0.24479267001152039,0.39691060781478882,0.23684783279895782,0.35142144560813904,8.4437936544418335E-2,0.21929895877838135,0.28224337100982666,0.16851222515106201,0.19884210824966431,0.23681208491325378,0.22168746590614319,0.16458545625209808,0.29396969079971313,0.15273422002792358,0.18811434507369995,0.18056108057498932,0.19139815866947174,0.32496050000190735,0.28443676233291626,0.26385140419006348,0.22770310938358307,0.21596157550811768,0.23064503073692322,{"$f":"'User Add-in Location'!B147","v":0},{"$f":"'User Add-in Location'!C147","v":0},0.21056519448757172,0.1298101395368576,0.20430389046669006,0.39676278829574585,0.19418701529502869,0.35012912750244141,0.14873886108398438,0.19048143923282623,0.2890300452709198,0.32831975817680359,0.21956232190132141,0.26231688261032104,0.25405865907669067,0.14579415321350098,0.16412216424942017,0.19064855575561523,0.32414078712463379,0.57445555925369263,0.28199678659439087,0.147048220038414,0.24351787567138672,0.17347799241542816,0.15182660520076752,0.20896533131599426,0.10325189679861069]
[null,null,"Construction",0.28961315751075745,0.27299535274505615,0.3950732946395874,0.25972375273704529,0.44126397371292114,0.43198758363723755,0.38612577319145203,0.3115060031414032,0.10533727705478668,0.38461726903915405,0.38078084588050842,0.30617249011993408,0.27532663941383362,0.42739376425743103,0.32054296135902405,0.29622548818588257,0.30905419588088989,0.26944345235824585,0.28081837296485901,0.33159610629081726,0.35874131321907043,0.40234270691871643,0.37620684504508972,0.42065536975860596,0.23008561134338379,0.38885143399238586,0.26508522033691406,{"$f":"'User Add-in Location'!B148","v":0},{"$f":"'User Add-in Location'!C148","v":0},0.31442642211914063,0.18193970620632172,0.40910753607749939,0.41266340017318726,0.24689936637878418,0.3248177170753479,0.35713762044906616,0.26575389504432678,0.41730186343193054,0.31728145480155945,0.36649060249328613,0.4309840202331543,0.34476375579833984,0.27514004707336426,0.27112331986427307,0.4040730893611908,0.41944700479507446,0.83140027523040771,0.41096720099449158,0.30752995610237122,0.32921421527862549,0.36406496167182922,0.24132034182548523,0.36860984563827515,0.16264320909976959]
[null,null,"Manufacturing",0.14524440467357635,0.11487080901861191,0.27256962656974792,0.15080870687961578,0.29503726959228516,0.28713375329971313,0.2495947927236557,0.14370977878570557,6.4167790114879608E-2,0.26929089426994324,0.23127566277980804,0.14213776588439941,0.16006304323673248,0.25659230351448059,0.1591709703207016,0.16166782379150391,0.18116879463195801,0.13531927764415741,0.10169459134340286,0.21030201017856598,0.19453442096710205,0.25394982099533081,0.21715985238552094,0.28309562802314758,0.12093354761600494,0.20544338226318359,0.11205016076564789,{"$f":"'User Add-in Location'!B149","v":0},{"$f":"'User Add-in Location'!C149","v":0},0.16050726175308228,0.11976814270019531,0.25303405523300171,0.23119105398654938,0.12993805110454559,0.19517409801483154,0.19146372377872467,0.12020553648471832,0.23076391220092773,0.19001771509647369,0.22418177127838135,0.24188731610774994,0.23264004290103912,0.15410222113132477,0.16114635765552521,0.19659850001335144,0.22483472526073456,0.60512769222259521,0.22928795218467712,0.1828683465719223,0.17687800526618958,0.205501988530159,0.11189594119787216,0.23117527365684509,6.0223385691642761E-2]
[null,null,"Fabricated Metals",0.21201802790164948,0.19730366766452789,0.34046578407287598,0.20092999935150146,0.38802319765090942,0.33152100443840027,0.30902880430221558,0.23970939218997955,0,0.34555906057357788,0.30520522594451904,0.23639655113220215,0.22328154742717743,0.37117499113082886,0.23853029310703278,0.22120319306850433,0.229241743683815,0.23197324573993683,0.21262802183628082,0.26465922594070435,0.27360779047012329,0.33175531029701233,0.3295343816280365,0.39352908730506897,0.18357641994953156,0.30718165636062622,0.21455872058868408,{"$f":"'User Add-in Location'!B150","v":0},{"$f":"'User Add-in Location'!C150","v":0},0.2265879362821579,0.15129725635051727,0.29677847027778625,0.34713295102119446,0.17562295496463776,0.26901945471763611,0.28533273935317993,0.179806187748909,0.34334331750869751,0.24691866338253021,0.29316526651382446,0.34092268347740173,0.30413264036178589,0.23880736529827118,0.18681645393371582,0.316404789686203,0.33899363875389099,0.765735924243927,0.32310119271278381,0.25443536043167114,0.28501886129379272,0.28639814257621765,0.1694628894329071,0.31421074271202087,0.11549053341150284]
[null,null,"Machinery",0.14806976914405823,0.12751619517803192,0.24160581827163696,0.15119948983192444,0.3202269971370697,0.25675800442695618,0.25476604700088501,0.21060322225093842,6.7332535982131958E-2,0.27288421988487244,0.22879977524280548,0.15701974928379059,0.14904852211475372,0.25491419434547424,0.17018818855285645,0.14492864906787872,0.16784065961837769,0.16610845923423767,0.15385930240154266,0.23570933938026428,0.17835727334022522,0.29715156555175781,0.27009093761444092,0.29838624596595764,0.10379146039485931,0.19589650630950928,0.1210637241601944,{"$f":"'User Add-in Location'!B151","v":0},{"$f":"'User Add-in Location'!C151","v":0},0.13989944756031036,0.11702301353216171,0.37422186136245728,0.30625489354133606,0.12695541977882385,0.21009731292724609,0.21947725117206573,0.11319733411073685,0.28310853242874146,0.19770203530788422,0.23255528509616852,0.27012050151824951,0.26817724108695984,0.19076055288314819,0.13413810729980469,0.20702485740184784,0.26341396570205688,0.63894814252853394,0.23275470733642578,0.25203150510787964,0.21954357624053955,0.24365878105163574,0.17501291632652283,0.21025265753269196,7.7684089541435242E-2]
[null,null,"Electrical Equipment",0.22486096620559692,0,0.30262142419815063,0.18906368315219879,0.36792311072349548,0.2779407799243927,0.26355940103530884,0.24361139535903931,4.0850032120943069E-2,0.30007690191268921,0.24744506180286407,0.12092538177967072,0.21105378866195679,0.32993590831756592,0.23070371150970459,0.19273146986961365,0.21434234082698822,0.21574610471725464,0.19781693816184998,0.19111433625221252,0.23462995886802673,0.27482175827026367,0.30933618545532227,0.32160621881484985,0.13728156685829163,0.25383901596069336,0.13170920312404633,{"$f":"'User Add-in Location'!B152","v":0},{"$f":"'User Add-in Location'!C152","v":0},0.23695418238639832,0.13212406635284424,0.28988727927207947,0.2917918860912323,0.13408496975898743,0.22630232572555542,0.21854761242866516,0.15902848541736603,0.28578990697860718,0.22577494382858276,0.12839607894420624,0.2894212007522583,0.19894424080848694,0.24335932731628418,0.17172981798648834,0.26778140664100647,0.27392330765724182,0.59997671842575073,0.25305861234664917,0.20799486339092255,0.22446624934673309,0.20990817248821259,0.12608268857002258,0.2858751118183136,9.5573775470256805E-2]
[null,null,"TCPU",0.21814499795436859,0.12589395046234131,0.31677177548408508,0.23967145383358002,0.38544002175331116,0.38151445984840393,0.28039926290512085,0.24238617718219757,0.1060519814491272,0.31197890639305115,0.32774639129638672,0.20156840980052948,0.23980547487735748,0.38936224579811096,0.25597718358039856,0.22655998170375824,0.24000035226345062,0.22076013684272766,0.2142951637506485,0.25952154397964478,0.24925422668457031,0.31126514077186584,0.3076438307762146,0.36213159561157227,0.1844770759344101,0.30401322245597839,0.22890777885913849,{"$f":"'User Add-in Location'!B153","v":0},{"$f":"'User Add-in Location'!C153","v":0},0.26270142197608948,0,0.26731029152870178,0.3249947726726532,0.20332843065261841,0.29287302494049072,0.28567466139793396,0.2141706794500351,0.31785726547241211,0.30055370926856995,0.26993036270141602,0.36708655953407288,0.2785986065864563,0.20856104791164398,0.21542127430438995,0.31409841775894165,0.38552775979042053,0.70390290021896362,0.37549939751625061,0.25199785828590393,0.28045612573623657,0.27886390686035156,0.20113644003868103,0.29689392447471619,0.13040526211261749]
[null,null,"Wholesale Trade",0.30010741949081421,0.20559020340442657,0.46250593662261963,0.26238840818405151,0.43554052710533142,0.49050381779670715,0.37689727544784546,0.33664458990097046,0.11868631839752197,0.45399650931358337,0.42883136868476868,0.30908921360969543,0.31018823385238647,0.46860319375991821,0.3286927342414856,0.3122996985912323,0.31995391845703125,0.27464905381202698,0.27454671263694763,0.3635827898979187,0.35842007398605347,0.44993102550506592,0.4079192578792572,0.50717294216156006,0.23788389563560486,0.41393741965293884,0.28880330920219421,{"$f":"'User Add-in Location'!B154","v":0},{"$f":"'User Add-in Location'!C154","v":0},0.32309260964393616,0.21459978818893433,0.4452613890171051,0.41491261124610901,0.24884694814682007,0.34165626764297485,0.41340330243110657,0.24484065175056458,0.43644508719444275,0.29668739438056946,0.38800930976867676,0.43384754657745361,0.41046905517578125,0.30067634582519531,0.2863718569278717,0.38581934571266174,0.41010323166847229,0.77274608612060547,0.44133594632148743,0.32284238934516907,0.37252596020698547,0.36045688390731812,0.23840081691741943,0.39569836854934692,0.16450811922550201]
[null,null,"Retail Trade",0.32644197344779968,0.31640574336051941,0.50105923414230347,0.33545529842376709,0.4875011146068573,0.51112246513366699,0.4534376859664917,0.38907244801521301,0.12050914764404297,0.52045780420303345,0.48341134190559387,0.3344840407371521,0.36496180295944214,0.50693321228027344,0.36460772156715393,0.34969639778137207,0.33925330638885498,0.36137092113494873,0.31132549047470093,0.42080795764923096,0.39996746182441711,0.50488245487213135,0.42806908488273621,0.50922989845275879,0.28804808855056763,0.46106606721878052,0.38718026876449585,{"$f":"'User Add-in Location'!B155","v":0},{"$f":"'User Add-in Location'!C155","v":0},0.35408535599708557,0.15620535612106323,0.50912213325500488,0.47802391648292542,0.31875541806221008,0.39984217286109924,0.48385587334632874,0.28132659196853638,0.4747651219367981,0.3763086199760437,0.48194104433059692,0.50177878141403198,0.4715924859046936,0.35434889793395996,0.33021557331085205,0.45671975612640381,0.449189692735672,0.85575693845748901,0.49713212251663208,0.39225631952285767,0.39448526501655579,0.38932830095291138,0.28658530116081238,0.42207026481628418,0.20028650760650635]
[null,null,"FIRE",0.24417872726917267,0.17785170674324036,0.378143310546875,0.20548941195011139,0.34453186392784119,0.3678576648235321,0.35906553268432617,0.19632977247238159,8.4668770432472229E-2,0.37671378254890442,0.3252485990524292,0.21362781524658203,0.21896086633205414,0.36545756459236145,0.22747209668159485,0.23203863203525543,0.25461852550506592,0.23913957178592682,0.21149379014968872,0.26764139533042908,0.25683110952377319,0.38384771347045898,0.30554211139678955,0.42863300442695618,0.18858569860458374,0.30600708723068237,0.20395570993423462,{"$f":"'User Add-in Location'!B156","v":0},{"$f":"'User Add-in Location'!C156","v":0},0.24434372782707214,0,0.3145124614238739,0.32666566967964172,0.15856857597827911,0.31594336032867432,0.35047578811645508,0.19249126315116882,0.31303030252456665,0.24777005612850189,0.25391417741775513,0.34995138645172119,0.33053582906723022,0.27415379881858826,0.19917792081832886,0.32472071051597595,0.37124142050743103,0.6373174786567688,0.29511916637420654,0.23441608250141144,0.26169314980506897,0.25105908513069153,0.17384138703346252,0.27572348713874817,0.11491024494171143]
[null,null,"Misc. Services",0.4265916645526886,0.36734485626220703,0.63298994302749634,0.38491037487983704,0.64291673898696899,0.64978939294815063,0.54004228115081787,0.44218140840530396,0.16107729077339172,0.64124822616577148,0.61018061637878418,0.41653454303741455,0.39870598912239075,0.64867764711380005,0.38353589177131653,0.39128562808036804,0.44143161177635193,0.40867459774017334,0.40340036153793335,0.49531745910644531,0.49276021122932434,0.57497686147689819,0.57973545789718628,0.64069193601608276,0.33276793360710144,0.54461270570755005,0.39494231343269348,{"$f":"'User Add-in Location'!B157","v":0},{"$f":"'User Add-in Location'!C157","v":0},0.41138347983360291,0.31055399775505066,0.53059291839599609,0.58310794830322266,0.35550731420516968,0.48434945940971375,0.51644629240036011,0.33757513761520386,0.59133046865463257,0.4280516505241394,0.44679051637649536,0.5836794376373291,0.52997231483459473,0.44124037027359009,0.35598373413085938,0.54163509607315063,0.59252333641052246,1.059852123260498,0.58509147167205811,0.43470746278762817,0.53292709589004517,0.4930901825428009,0.33290320634841919,0.50562798976898193,0.2363499253988266]
[null,null,"Professional Services",0.31284359097480774,0.26847732067108154,0.48474431037902832,0.28391236066818237,0.4872765839099884,0.47653096914291382,0.42151585221290588,0.36486226320266724,0.13605676591396332,0.48774948716163635,0.44402337074279785,0.33633455634117126,0.32410436868667603,0.49269163608551025,0.34820252656936646,0.3086395263671875,0.3293147087097168,0.32355380058288574,0.29161834716796875,0.40215960144996643,0.3814888596534729,0.47274905443191528,0.43596893548965454,0.50721275806427002,0.25497165322303772,0.42585626244544983,0.30824905633926392,{"$f":"'User Add-in Location'!B158","v":0},{"$f":"'User Add-in Location'!C158","v":0},0.34242957830429077,0.22131867706775665,0.43385159969329834,0.45525550842285156,0.26318809390068054,0.38353544473648071,0.42883086204528809,0.24948796629905701,0.47146886587142944,0.31925368309020996,0.41489356756210327,0.4814075231552124,0.43656671047210693,0.31996974349021912,0.3049776554107666,0.44553279876708984,0.43625849485397339,0.84014588594436646,0.43920516967773438,0.35287997126579285,0.395467609167099,0.37388390302658081,0.27313068509101868,0.40263217687606812,0.16869121789932251]
[null,null,"Government",0.47728139162063599,0.47990638017654419,0.68012440204620361,0.53903692960739136,0.7075238823890686,0.74092209339141846,0.54207617044448853,0.50224471092224121,0.14631675183773041,0.73626220226287842,0.74817466735839844,0.5571027398109436,0.54629707336425781,0.7830275297164917,0.60194504261016846,0.53758335113525391,0.57475167512893677,0.54273867607116699,0.51987588405609131,0.66136395931243896,0.50290948152542114,0.52200126647949219,0.6959877610206604,0.72057229280471802,0.48034310340881348,0.68987315893173218,0.52523499727249146,{"$f":"'User Add-in Location'!B159","v":0},{"$f":"'User Add-in Location'!C159","v":0},0.59384584426879883,0.36632093787193298,0.53606575727462769,0.69142836332321167,0.35365915298461914,0.5423576831817627,0.70665228366851807,0.42647704482078552,0.71197021007537842,0.50202709436416626,0.63200736045837402,0.6914592981338501,0.57098853588104248,0.56815105676651001,0.49345478415489197,0.64106667041778564,0.66904920339584351,1.1491043567657471,0.69354462623596191,0.60115092992782593,0.5390934944152832,0.57104557752609253,0.43364199995994568,0.64005172252655029,0.33644941449165344]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"      Value Added Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.50424414873123169,0.67526787519454956,0.64396822452545166,0.47738602757453918,0.75849121809005737,0.51432442665100098,0.69389969110488892,0.45536899566650391,0.19533370435237885,0.73229837417602539,0.54175657033920288,0.73451226949691772,0.56518316268920898,0.47667232155799866,0.52342331409454346,0.56665945053100586,0.46271547675132751,0.5524059534072876,0.55842339992523193,0.61361747980117798,0.49721989035606384,0.74297785758972168,0.5746530294418335,0.55140715837478638,0.53215336799621582,0.53555643558502197,0.43729567527770996,{"$f":"'User Add-in Location'!B163","v":0},{"$f":"'User Add-in Location'!C163","v":0},0.46103888750076294,0.58860224485397339,0.60075926780700684,0.74894177913665771,0.5681689977645874,0.59071314334869385,0.61706876754760742,0.46927353739738464,0.54528665542602539,0.53898674249649048,0.66797447204589844,0.56956601142883301,0.6860431432723999,0.5615379810333252,0.48392003774642944,0.54671818017959595,0.52713954448699951,0.5759427547454834,0.59457480907440186,0.57605361938476563,0.55227828025817871,0.70770931243896484,0.52408838272094727,0.53803354501724243,0.53014153242111206]
[null,null,"Mining",0.48979771137237549,0.84158658981323242,0.43124273419380188,0.4699055552482605,0.67735278606414795,0.62411272525787354,0.34601148962974548,0.31959393620491028,0.14347924292087555,0.22117097675800323,0.4328123927116394,0.29262754321098328,0.37038236856460571,0.38636079430580139,0.35808819532394409,0.36369422078132629,0.25686752796173096,0.38286441564559937,0.69897764921188354,6.6726192831993103E-2,0.14967849850654602,0.18429121375083923,0.24203479290008545,0.48182868957519531,0.43047848343849182,0.35874274373054504,0.44427981972694397,{"$f":"'User Add-in Location'!B164","v":0},{"$f":"'User Add-in Location'!C164","v":0},0.37596458196640015,0.53514057397842407,0.33316773176193237,0.29466736316680908,0.60246801376342773,0.25011241436004639,0.44154667854309082,0.69057905673980713,0.38874945044517517,0.55141031742095947,0.24252688884735107,0.5751800537109375,0.25648283958435059,0.31850904226303101,0.28108453750610352,0.40460532903671265,0.72671818733215332,0.62030529975891113,0.55717617273330688,0.46396633982658386,0.38282433152198792,0.32673206925392151,0.42423367500305176,0.49484559893608093,0.67814290523529053]
[null,null,"Construction",0.37553167343139648,0.51874905824661255,0.43433481454849243,0.34442335367202759,0.43802809715270996,0.39802560210227966,0.414131760597229,0.39379024505615234,0.48728728294372559,0.40639245510101318,0.37469714879989624,0.51016062498092651,0.32925111055374146,0.45214009284973145,0.38561004400253296,0.39774155616760254,0.37633466720581055,0.38281214237213135,0.43005487322807312,0.30468118190765381,0.43645495176315308,0.42516887187957764,0.37805160880088806,0.4466434121131897,0.36894333362579346,0.363197922706604,0.36367535591125488,{"$f":"'User Add-in Location'!B165","v":0},{"$f":"'User Add-in Location'!C165","v":0},0.41589957475662231,0.46875208616256714,0.33019822835922241,0.46031272411346436,0.39510858058929443,0.47305101156234741,0.35866385698318481,0.45240575075149536,0.37791028618812561,0.36930108070373535,0.4082091748714447,0.39685112237930298,0.44564151763916016,0.37823575735092163,0.35280954837799072,0.3499806821346283,0.44290107488632202,0.41546076536178589,0.42713969945907593,0.30109208822250366,0.39778441190719604,0.45316210389137268,0.44775894284248352,0.38622736930847168,0.47975653409957886]
[null,null,"Manufacturing",0.23354128003120422,0.17091809213161469,0.2828947901725769,0.22446076571941376,0.31304657459259033,0.29479125142097473,0.34335905313491821,0.21175193786621094,0.36138606071472168,0.27029836177825928,0.28081220388412476,0.16664054989814758,0.19283029437065125,0.27503806352615356,0.28206318616867065,0.22692137956619263,0.19458138942718506,0.23546051979064941,0.22349625825881958,0.21713751554489136,0.34444081783294678,0.34954386949539185,0.26227807998657227,0.27622225880622864,0.18817761540412903,0.24424803256988525,0.16402070224285126,{"$f":"'User Add-in Location'!B166","v":0},{"$f":"'User Add-in Location'!C166","v":0},0.21615272760391235,0.30936625599861145,0.30686444044113159,0.27392417192459106,0.17892944812774658,0.30828157067298889,0.34152054786682129,0.20762717723846436,0.26088845729827881,0.2138439416885376,0.26693433523178101,0.26338651776313782,0.27359682321548462,0.24412515759468079,0.20893937349319458,0.26439735293388367,0.24605011940002441,0.269584059715271,0.25126257538795471,0.1985633373260498,0.34967878460884094,0.30482667684555054,0.2011299729347229,0.26586779952049255,0.13027171790599823]
[null,null,"Fabricated    Metals",0.3334154486656189,0.25926744937896729,0.28524085879325867,0.36087986826896667,0.33153721690177917,0.34243497252464294,0.37593764066696167,0.33703377842903137,0,0.30748486518859863,0.32897704839706421,0.27156558632850647,0.25842329859733582,0.35272407531738281,0.33492976427078247,0.30193632841110229,0.32146477699279785,0.32885268330574036,0.36938807368278503,0.31709447503089905,0.32458120584487915,0.39276406168937683,0.33672195672988892,0.36668401956558228,0.28141385316848755,0.3292711079120636,0.27791374921798706,{"$f":"'User Add-in Location'!B167","v":0},{"$f":"'User Add-in Location'!C167","v":0},0.35012215375900269,0.31956231594085693,0.34912237524986267,0.36216112971305847,0.21639516949653625,0.34369349479675293,0.31300029158592224,0.32501274347305298,0.34923505783081055,0.3835720419883728,0.32062080502510071,0.33293095231056213,0.2599814236164093,0.35180163383483887,0.30876505374908447,0.35241228342056274,0.36300253868103027,0.34463921189308167,0.30795034766197205,0.30435237288475037,0.38878336548805237,0.36855486035346985,0.26275160908699036,0.34251651167869568,0.30570399761199951]
[null,null,"Machinery",0.19938060641288757,0.19998127222061157,0.29544246196746826,0.21752795577049255,0.30251145362854004,0.20516471564769745,0.29549726843833923,0.32128521800041199,5.68656325340271E-2,0.19282262027263641,0.27193588018417358,7.9796187579631805E-2,0.19599002599716187,0.34180209040641785,0.2316608726978302,0.31102955341339111,0.19322606921195984,0.21472352743148804,0.2232418954372406,0.23029355704784393,0.16788119077682495,0.31367993354797363,0.27787035703659058,0.24121341109275818,0.19489863514900208,0.1262073814868927,9.4265803694725037E-2,{"$f":"'User Add-in Location'!B168","v":0},{"$f":"'User Add-in Location'!C168","v":0},0.31564843654632568,0.20809844136238098,0.44761037826538086,0.32838395237922668,0.15247949957847595,0.30127441883087158,0.3431171178817749,0.27394726872444153,0.27780348062515259,0.33325099945068359,0.24773679673671722,0.27396887540817261,0.34547042846679688,0.27743840217590332,0.2148195207118988,0.25295570492744446,0.30720329284667969,0.27470982074737549,0.23079165816307068,0.34185546636581421,0.27974194288253784,0.26457270979881287,0.27954354882240295,0.24629314243793488,0.12977989017963409]
[null,null,"Electrical    Equipment",0.25491926074028015,0,0.32142481207847595,0.26802176237106323,0.40665298700332642,0.29897242784500122,0.3350600004196167,0.36432507634162903,0.57924866676330566,0.29529684782028198,0.28016254305839539,0.28410571813583374,0.32563406229019165,0.35180968046188354,0.36607074737548828,0.2859666645526886,0.35914629697799683,0.2519567608833313,0.35354095697402954,0.34028452634811401,0.30916747450828552,0.36091846227645874,0.24647538363933563,0.24076443910598755,0.18719156086444855,0.46239680051803589,0.1483234167098999,{"$f":"'User Add-in Location'!B169","v":0},{"$f":"'User Add-in Location'!C169","v":0},0.33438414335250854,0.48191541433334351,0.30428919196128845,0.31450337171554565,0.46016871929168701,0.28106766939163208,0.32458078861236572,0.19788344204425812,0.28638860583305359,0.29194074869155884,0.67159843444824219,0.33805370330810547,0.24410334229469299,0.38518643379211426,0.21638785302639008,0.36556684970855713,0.3823811411857605,0.41597437858581543,0.231302410364151,0.18012963235378265,0.27051845192909241,0.31392258405685425,0.20322722196578979,0.25829565525054932,0.18523848056793213]
[null,null,"TCPU",0.34620967507362366,0.57495343685150146,0.4291648268699646,0.40221738815307617,0.43628072738647461,0.44417107105255127,0.45947578549385071,0.36396294832229614,0.45344072580337524,0.42526578903198242,0.40202033519744873,0.40491282939910889,0.38838851451873779,0.40960180759429932,0.37640875577926636,0.40584754943847656,0.41855990886688232,0.36861002445220947,0.37222772836685181,0.44010582566261292,0.41409224271774292,0.41887730360031128,0.39136433601379395,0.39623647928237915,0.36346107721328735,0.4237702488899231,0.40728014707565308,{"$f":"'User Add-in Location'!B170","v":0},{"$f":"'User Add-in Location'!C170","v":0},0.57013750076293945,0,0.41467434167861938,0.48684394359588623,0.39722740650177002,0.40347814559936523,0.42536872625350952,0.45035415887832642,0.46037390828132629,0.46225142478942871,0.46134251356124878,0.43631505966186523,0.43269878625869751,0.36477726697921753,0.37344425916671753,0.36836880445480347,0.47173398733139038,0.4262402355670929,0.39853164553642273,0.36080420017242432,0.43853053450584412,0.45247888565063477,0.32941213250160217,0.41677859425544739,0.45289656519889832]
[null,null,"Wholesale    Trade",0.60554563999176025,0.64818215370178223,0.63109225034713745,0.65155929327011108,0.66214662790298462,0.63339495658874512,0.69715112447738647,0.66305011510848999,0.68592172861099243,0.6419837474822998,0.65342998504638672,0.56086361408233643,0.57618522644042969,0.66077917814254761,0.61169850826263428,0.59965634346008301,0.62831920385360718,0.63288748264312744,0.62805438041687012,0.60804367065429688,0.64604425430297852,0.6615985631942749,0.64317941665649414,0.63386666774749756,0.59467810392379761,0.6143718957901001,0.59131753444671631,{"$f":"'User Add-in Location'!B171","v":0},{"$f":"'User Add-in Location'!C171","v":0},0.60255837440490723,0.6169707179069519,0.63193458318710327,0.68668866157531738,0.56109678745269775,0.67914187908172607,0.61696851253509521,0.64388996362686157,0.62291717529296875,0.61827945709228516,0.61343657970428467,0.653999924659729,0.62838709354400635,0.62759196758270264,0.60625237226486206,0.62950026988983154,0.67355620861053467,0.64731824398040771,0.59583687782287598,0.58076786994934082,0.63570326566696167,0.65410542488098145,0.6070823073387146,0.60228252410888672,0.647422194480896]
[null,null,"Retail    Trade",0.65963315963745117,0.65112537145614624,0.67559123039245605,0.63756126165390015,0.70588147640228271,0.64711141586303711,0.68139100074768066,0.62154793739318848,0.68365055322647095,0.65668529272079468,0.64390319585800171,0.68666952848434448,0.62846821546554565,0.65417653322219849,0.62773513793945313,0.60197991132736206,0.64278435707092285,0.61176472902297974,0.65951991081237793,0.63072043657302856,0.65969967842102051,0.64436084032058716,0.65985262393951416,0.6408926248550415,0.63962066173553467,0.62164402008056641,0.58811318874359131,{"$f":"'User Add-in Location'!B172","v":0},{"$f":"'User Add-in Location'!C172","v":0},0.615226149559021,0.56238925457000732,0.63415038585662842,0.6891406774520874,0.63423556089401245,0.68704748153686523,0.61253350973129272,0.6381416916847229,0.64264094829559326,0.64126467704772949,0.60266512632369995,0.62366414070129395,0.65676510334014893,0.64061206579208374,0.62378942966461182,0.6545225977897644,0.68147575855255127,0.66044485569000244,0.6410142183303833,0.64250493049621582,0.64097046852111816,0.71759647130966187,0.63121145963668823,0.61891579627990723,0.64141154289245605]
[null,null,"FIRE",0.5524289608001709,0.66240429878234863,0.55867129564285278,0.55785298347473145,0.66003161668777466,0.54839754104614258,0.6571662425994873,0.75532293319702148,0.74543642997741699,0.54067468643188477,0.61434733867645264,0.64917272329330444,0.49399596452713013,0.64017629623413086,0.58951836824417114,0.60733747482299805,0.55207067728042603,0.55288171768188477,0.55375254154205322,0.60872584581375122,0.65005290508270264,0.67042583227157593,0.5780491828918457,0.59144353866577148,0.51632797718048096,0.59554684162139893,0.55739229917526245,{"$f":"'User Add-in Location'!B173","v":0},{"$f":"'User Add-in Location'!C173","v":0},0.58114933967590332,0,0.6266171932220459,0.63442015647888184,0.59691101312637329,0.75784540176391602,0.66278839111328125,0.58253145217895508,0.63457369804382324,0.51870805025100708,0.59640014171600342,0.59996426105499268,0.65094953775405884,0.55329352617263794,0.671478271484375,0.59549838304519653,0.53452605009078979,0.62653046846389771,0.57602077722549438,0.61078023910522461,0.63324850797653198,0.63547855615615845,0.59812033176422119,0.59235548973083496,0.53896188735961914]
[null,null,"Misc.    Services",0.56248891353607178,0.60041522979736328,0.58261537551879883,0.51675105094909668,0.65775865316390991,0.60806566476821899,0.63449722528457642,0.66232842206954956,0.74176013469696045,0.60848498344421387,0.61695432662963867,0.56003010272979736,0.52298444509506226,0.66569489240646362,0.60293805599212646,0.53541797399520874,0.55154669284820557,0.54209136962890625,0.59781807661056519,0.53335440158843994,0.61722815036773682,0.64806461334228516,0.58203023672103882,0.60039722919464111,0.51142978668212891,0.58948755264282227,0.52499055862426758,{"$f":"'User Add-in Location'!B174","v":0},{"$f":"'User Add-in Location'!C174","v":0},0.56161707639694214,0.59377634525299072,0.58736574649810791,0.6652679443359375,0.53429555892944336,0.68844622373580933,0.59036791324615479,0.56634658575057983,0.57980036735534668,0.56459736824035645,0.62757670879364014,0.62109744548797607,0.57817089557647705,0.55827724933624268,0.48889338970184326,0.6053537130355835,0.6381537914276123,0.62753182649612427,0.54777050018310547,0.54053163528442383,0.64893233776092529,0.61558818817138672,0.5636633038520813,0.55847287178039551,0.55010432004928589]
[null,null,"Professional    Services",0.58900558948516846,0.61158984899520874,0.5849534273147583,0.6072009801864624,0.63465964794158936,0.61080169677734375,0.6466483473777771,0.63064742088317871,0.66495978832244873,0.59424269199371338,0.57594192028045654,0.60612893104553223,0.55207169055938721,0.61239373683929443,0.58848822116851807,0.58032345771789551,0.58923542499542236,0.57461416721343994,0.59736025333404541,0.57678580284118652,0.61641955375671387,0.63125813007354736,0.59102755784988403,0.60653942823410034,0.55466282367706299,0.57633596658706665,0.54766762256622314,{"$f":"'User Add-in Location'!B175","v":0},{"$f":"'User Add-in Location'!C175","v":0},0.57553982734680176,0.61793732643127441,0.62240517139434814,0.64288473129272461,0.52811747789382935,0.63893020153045654,0.58285176753997803,0.61117637157440186,0.59957665205001831,0.58364391326904297,0.58809256553649902,0.62411212921142578,0.60997462272644043,0.56837409734725952,0.56920206546783447,0.60296785831451416,0.60850584506988525,0.61020302772521973,0.57635533809661865,0.5763782262802124,0.61810564994812012,0.62388217449188232,0.58806294202804565,0.60159611701965332,0.59798872470855713]
[null,null,"Government",0.8935016393661499,0.95501232147216797,0.8529740571975708,0.90414166450500488,0.90993893146514893,0.93557310104370117,0.83973228931427002,0.97945666313171387,0.98790526390075684,0.92020022869110107,0.98344099521636963,0.93834024667739868,0.87505125999450684,0.95574885606765747,0.93621790409088135,0.91048687696456909,0.90349507331848145,0.89974486827850342,0.8674207329750061,0.899169921875,0.97398090362548828,0.96640551090240479,0.92947220802307129,0.85768967866897583,0.91625720262527466,0.91209298372268677,0.89070838689804077,{"$f":"'User Add-in Location'!B176","v":0},{"$f":"'User Add-in Location'!C176","v":0},0.91257363557815552,0.79427987337112427,0.93869590759277344,0.94953101873397827,0.87179303169250488,0.8983534574508667,0.95149195194244385,0.76231139898300171,0.93548816442489624,0.78093266487121582,0.89005374908447266,0.91155409812927246,0.9573286771774292,0.90357136726379395,0.74781596660614014,0.87836706638336182,0.921592116355896,0.91350513696670532,0.93953168392181396,0.95538479089736938,0.92513537406921387,0.84455060958862305,0.89500117301940918,0.88529598712921143,0.89971011877059937]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"      Value Added Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.12529993057250977,6.1280615627765656E-2,0.12165544927120209,0.19459228217601776,0.10777950286865234,0.22438506782054901,6.6406965255737305E-2,0.16234435141086578,9.108985960483551E-2,8.9950293302536011E-2,0.15354025363922119,7.9533442854881287E-2,0.18824398517608643,0.1585298478603363,0.10419490933418274,0.19012102484703064,0.21858732402324677,9.7805216908454895E-2,7.9013392329216003E-2,0.10745741426944733,0.10377562046051025,5.7200402021408081E-2,0.10667949914932251,0.18672230839729309,0.12819354236125946,0.1356099396944046,0.16156961023807526,{"$f":"'User Add-in Location'!B180","v":0},{"$f":"'User Add-in Location'!C180","v":0},0.22786480188369751,5.7097218930721283E-2,8.2749441266059875E-2,5.5616818368434906E-2,0.13638772070407867,0.12158794701099396,0.13305750489234924,0.16397032141685486,0.11975497007369995,0.14038047194480896,0.13228452205657959,0.12487547099590302,5.8309171348810196E-2,8.7258972227573395E-2,0.21356800198554993,0.10279904305934906,0.16416582465171814,0.30601376295089722,0.12673084437847137,0.168182373046875,0.11654742062091827,0.10185271501541138,7.7734053134918213E-2,0.19600945711135864,0.10059686005115509]
[null,null,"Mining",0.11971667408943176,8.8257752358913422E-2,0.16698610782623291,0.14048314094543457,0.14340338110923767,0.17628131806850433,0.17867431044578552,0.15854030847549438,0.15825290977954865,0.2325768768787384,0.15135356783866882,0.15762925148010254,0.13933141529560089,0.18906167149543762,0.14626699686050415,0.13198380172252655,0.21764013171195984,0.13318341970443726,0.14091426134109497,0.20329767465591431,0.20893244445323944,0.2310350239276886,0.194703608751297,0.15170380473136902,0.12800323963165283,0.16042943298816681,0.16646042466163635,{"$f":"'User Add-in Location'!B181","v":0},{"$f":"'User Add-in Location'!C181","v":0},0.14701539278030396,0.10882437974214554,0.16147315502166748,0.20273807644844055,0.18011011183261871,0.21644845604896545,0.14502358436584473,0.13607224822044373,0.18663915991783142,0.21225251257419586,0.19243305921554565,0.15306288003921509,0.18157856166362762,0.13787609338760376,0.15361110866069794,0.14528870582580566,0.17987060546875,0.26303458213806152,0.17461501061916351,0.11577729880809784,0.16179277002811432,0.18874022364616394,0.15745416283607483,0.12299942970275879,0.15148112177848816]
[null,null,"Construction",0.209515780210495,0.16446016728878021,0.23003126680850983,0.21740399301052094,0.30273362994194031,0.2657584547996521,0.2439885288476944,0.21843089163303375,0.1274152547121048,0.26043140888214111,0.25643602013587952,0.17278382182121277,0.22170333564281464,0.2434602677822113,0.21517151594161987,0.19501769542694092,0.22136944532394409,0.19285719096660614,0.18896618485450745,0.24593695998191833,0.20135469734668732,0.23766238987445831,0.24840095639228821,0.24422764778137207,0.18091046810150146,0.23871999979019165,0.19751918315887451,{"$f":"'User Add-in Location'!B182","v":0},{"$f":"'User Add-in Location'!C182","v":0},0.20738755166530609,9.3115553259849548E-2,0.25427445769309998,0.23555628955364227,0.18907184898853302,0.22236791253089905,0.25591126084327698,0.19552803039550781,0.26353961229324341,0.22947397828102112,0.22072829306125641,0.25152602791786194,0.20165202021598816,0.2065446674823761,0.21464133262634277,0.25139260292053223,0.27769100666046143,0.44560521841049194,0.24597042798995972,0.22023412585258484,0.22255054116249084,0.23905330896377563,0.15430408716201782,0.23259754478931427,0.1461462527513504]
[null,null,"Manufacturing",0.15711915493011475,0.23617777228355408,0.188335120677948,0.18802979588508606,0.28333532810211182,0.2511482834815979,0.15777528285980225,0.16222496330738068,8.5650153458118439E-2,0.2035176157951355,0.18845073878765106,0.17803499102592468,0.1869751363992691,0.20701080560684204,0.15080952644348145,0.17275282740592957,0.20364852249622345,0.14888766407966614,0.19976693391799927,0.16431517899036407,0.1367565393447876,0.16731113195419312,0.17979305982589722,0.22092628479003906,0.15257513523101807,0.17814874649047852,0.18645100295543671,{"$f":"'User Add-in Location'!B183","v":0},{"$f":"'User Add-in Location'!C183","v":0},0.18629224598407745,0.11249392479658127,0.14657880365848541,0.18509820103645325,0.21727374196052551,0.1815502941608429,0.17574240267276764,0.2246929407119751,0.20030736923217773,0.23280870914459229,0.19535166025161743,0.21201786398887634,0.14870738983154297,0.13922800123691559,0.17463013529777527,0.16625450551509857,0.32473519444465637,0.49789696931838989,0.22442430257797241,0.16955368220806122,0.14856728911399841,0.19969913363456726,0.13939327001571655,0.19181632995605469,0.21145948767662048]
[null,null,"Fabricated    Metals",0.13513416051864624,0.15444029867649078,0.17968370020389557,0.13234859704971313,0.27560609579086304,0.19985449314117432,0.16647052764892578,0.14137738943099976,0,0.19509020447731018,0.17801186442375183,0.15269026160240173,0.14351001381874084,0.19831377267837524,0.14921486377716064,0.13546192646026611,0.14443939924240112,0.1301218718290329,0.12999376654624939,0.14396063983440399,0.15175212919712067,0.17683336138725281,0.17473462224006653,0.19580461084842682,0.11650402098894119,0.15841972827911377,0.13425734639167786,{"$f":"'User Add-in Location'!B184","v":0},{"$f":"'User Add-in Location'!C184","v":0},0.13753992319107056,0.10301053524017334,0.14855688810348511,0.18044182658195496,0.13933996856212616,0.18346472084522247,0.18852800130844116,0.1425916850566864,0.18658849596977234,0.14187562465667725,0.17208831012248993,0.19116696715354919,0.1685260534286499,0.12731453776359558,0.12925954163074493,0.15645202994346619,0.23757186532020569,0.45557519793510437,0.201038658618927,0.1275477260351181,0.14446635544300079,0.19141167402267456,0.11122974753379822,0.16526684165000916,0.11024912446737289]
[null,null,"Machinery",0.16017754375934601,0.15769201517105103,0.17651599645614624,0.16514924168586731,0.27557191252708435,0.23408955335617065,0.1829649806022644,0.13901194930076599,0.13880264759063721,0.22230798006057739,0.19227908551692963,0.1881902813911438,0.16323372721672058,0.19954471290111542,0.17061801254749298,0.13990610837936401,0.17396353185176849,0.15235278010368347,0.1522543728351593,0.15952354669570923,0.18169468641281128,0.19260653853416443,0.18410713970661163,0.2312847375869751,0.13136805593967438,0.20405347645282745,0.16726472973823547,{"$f":"'User Add-in Location'!B185","v":0},{"$f":"'User Add-in Location'!C185","v":0},0.15187670290470123,0.11605951189994812,0.12548036873340607,0.1852584034204483,0.15030305087566376,0.19104599952697754,0.17662429809570313,0.16983030736446381,0.20213940739631653,0.14938546717166901,0.19320882856845856,0.2004593163728714,0.14697229862213135,0.13912910223007202,0.15887404978275299,0.17672914266586304,0.24411725997924805,0.49094027280807495,0.20832312107086182,0.11751081794500351,0.16336706280708313,0.21329720318317413,0.10814015567302704,0.18945980072021484,0.13981756567955017]
[null,null,"Electrical    Equipment",0.1697705090045929,0,0.24081572890281677,0.17750978469848633,0.32177439332008362,0.25316494703292847,0.2114054411649704,0.15752430260181427,8.2649126648902893E-2,0.25240850448608398,0.21883107721805573,0.17174312472343445,0.18901222944259644,0.2205522358417511,0.15597036480903625,0.1591520756483078,0.15739887952804565,0.16860276460647583,0.1449589729309082,0.16717119514942169,0.18787631392478943,0.25802320241928101,0.21685802936553955,0.26878020167350769,0.153851717710495,0.15598148107528687,0.18541741371154785,{"$f":"'User Add-in Location'!B186","v":0},{"$f":"'User Add-in Location'!C186","v":0},0.16558095812797546,9.7940690815448761E-2,0.20037609338760376,0.23022250831127167,0.14211288094520569,0.24826900660991669,0.21846216917037964,0.20425613224506378,0.22221724689006805,0.18170543015003204,0.1324927806854248,0.21243402361869812,0.21210008859634399,0.14020290970802307,0.17874658107757568,0.17559601366519928,0.2694733738899231,0.42931723594665527,0.24733123183250427,0.20201584696769714,0.20509584248065948,0.22796621918678284,0.14996384084224701,0.205778568983078,0.15409936010837555]
[null,null,"TCPU",0.22548338770866394,0.21171824634075165,0.24186450242996216,0.21986421942710876,0.28118002414703369,0.28144851326942444,0.22144277393817902,0.22130909562110901,0.16121602058410645,0.25559812784194946,0.24639934301376343,0.20086468756198883,0.20305162668228149,0.26781195402145386,0.21608081459999084,0.20311632752418518,0.20680850744247437,0.20326444506645203,0.25417023897171021,0.20167230069637299,0.21824470162391663,0.23942092061042786,0.23238304257392883,0.27686053514480591,0.20085591077804565,0.23177595436573029,0.22302693128585815,{"$f":"'User Add-in Location'!B187","v":0},{"$f":"'User Add-in Location'!C187","v":0},0.16682900488376617,0,0.20975956320762634,0.22349090874195099,0.23528151214122772,0.26014289259910583,0.22357645630836487,0.24762856960296631,0.23689532279968262,0.25402775406837463,0.21714858710765839,0.2500496506690979,0.20830778777599335,0.19604070484638214,0.21024137735366821,0.23481419682502747,0.31833934783935547,0.436012864112854,0.27364534139633179,0.21773387491703033,0.22079390287399292,0.23011757433414459,0.20399826765060425,0.22222068905830383,0.22425191104412079]
[null,null,"Wholesale    Trade",0.19202694296836853,0.17898157238960266,0.23678073287010193,0.17400640249252319,0.25772756338119507,0.25189575552940369,0.21281921863555908,0.21176314353942871,0.18339213728904724,0.24641311168670654,0.22207619249820709,0.23972237110137939,0.20535020530223846,0.24087324738502502,0.19975537061691284,0.20113497972488403,0.19620352983474731,0.17530076205730438,0.17622648179531097,0.21899870038032532,0.22055304050445557,0.24636274576187134,0.20784488320350647,0.24453306198120117,0.16729669272899628,0.23327142000198364,0.19102095067501068,{"$f":"'User Add-in Location'!B188","v":0},{"$f":"'User Add-in Location'!C188","v":0},0.21932248771190643,0.15974102914333344,0.23033908009529114,0.22219040989875793,0.2010556161403656,0.23418229818344116,0.23612014949321747,0.18206979334354401,0.23978756368160248,0.19819240272045135,0.22957903146743774,0.22587153315544128,0.24812284111976624,0.18413135409355164,0.20184186100959778,0.21817076206207275,0.21259455382823944,0.31006136536598206,0.26086899638175964,0.21852827072143555,0.21882063150405884,0.22130215167999268,0.16692128777503967,0.23167182505130768,0.14099818468093872]
[null,null,"Retail    Trade",0.1669919341802597,0.18272820115089417,0.21099153161048889,0.18056252598762512,0.21953915059566498,0.24153411388397217,0.22341424226760864,0.24554291367530823,0.18916831910610199,0.2364039272069931,0.22877907752990723,0.17498186230659485,0.18207019567489624,0.24642518162727356,0.1912805587053299,0.20876212418079376,0.18851840496063232,0.18463899195194244,0.1606820821762085,0.20959071815013885,0.21124051511287689,0.25553134083747864,0.19593606889247894,0.24184471368789673,0.15135607123374939,0.22908708453178406,0.19680874049663544,{"$f":"'User Add-in Location'!B189","v":0},{"$f":"'User Add-in Location'!C189","v":0},0.21839508414268494,0.13673722743988037,0.22849801182746887,0.21924318373203278,0.16922442615032196,0.22950339317321777,0.23910386860370636,0.18893119692802429,0.22995424270629883,0.18825694918632507,0.23545731604099274,0.24367576837539673,0.23133306205272675,0.1762644499540329,0.19974407553672791,0.2011813223361969,0.20889949798583984,0.30034208297729492,0.23507612943649292,0.18923595547676086,0.21590763330459595,0.1788727194070816,0.1546071469783783,0.22415585815906525,0.14913037419319153]
[null,null,"FIRE",0.22816082835197449,0.18154752254486084,0.30609267950057983,0.21507048606872559,0.26054501533508301,0.32182192802429199,0.25811272859573364,0.18416544795036316,0.17148098349571228,0.33111861348152161,0.2584957480430603,0.207275390625,0.25939595699310303,0.27489173412322998,0.2158944308757782,0.22601008415222168,0.24231785535812378,0.21419093012809753,0.21075364947319031,0.23498961329460144,0.23016895353794098,0.25607272982597351,0.2487027496099472,0.28927809000015259,0.2044176459312439,0.25204992294311523,0.21980856359004974,{"$f":"'User Add-in Location'!B190","v":0},{"$f":"'User Add-in Location'!C190","v":0},0.25150305032730103,0,0.25160032510757446,0.27445822954177856,0.19502931833267212,0.19369389116764069,0.22027045488357544,0.22550635039806366,0.2484239786863327,0.25190448760986328,0.24736320972442627,0.27011007070541382,0.25975292921066284,0.22499431669712067,0.18944311141967773,0.23897695541381836,0.31329327821731567,0.3381323516368866,0.29881191253662109,0.21846766769886017,0.23096776008605957,0.23672989010810852,0.16922849416732788,0.25122672319412231,0.20317700505256653]
[null,null,"Misc.    Services",0.2142905592918396,0.19729313254356384,0.2654564380645752,0.21852518618106842,0.2679065465927124,0.27639561891555786,0.26412650942802429,0.23093149065971375,0.15840770304203033,0.27046093344688416,0.24379062652587891,0.22266747057437897,0.22714880108833313,0.2467280775308609,0.20452739298343658,0.22367793321609497,0.2326761782169342,0.20486548542976379,0.18695299327373505,0.25680744647979736,0.24536210298538208,0.27282211184501648,0.24896757304668427,0.2677304744720459,0.18731436133384705,0.24563288688659668,0.2130391001701355,{"$f":"'User Add-in Location'!B191","v":0},{"$f":"'User Add-in Location'!C191","v":0},0.23447036743164063,0.1596372127532959,0.26205277442932129,0.24823774397373199,0.2149939239025116,0.23767921328544617,0.25461193919181824,0.20072135329246521,0.26764756441116333,0.21476155519485474,0.22172233462333679,0.25489810109138489,0.28432133793830872,0.21579650044441223,0.24211561679840088,0.22912755608558655,0.23483432829380035,0.33261168003082275,0.29730725288391113,0.24593102931976318,0.21594530344009399,0.25189292430877686,0.18231669068336487,0.25210511684417725,0.16672725975513458]
[null,null,"Professional    Services",0.1805867999792099,0.17992712557315826,0.24057823419570923,0.17264634370803833,0.25660115480422974,0.24153983592987061,0.22237907350063324,0.21411827206611633,0.17656992375850677,0.25095078349113464,0.24367813766002655,0.19432860612869263,0.19628050923347473,0.24955534934997559,0.19110897183418274,0.19200527667999268,0.19482740759849548,0.1798931360244751,0.17230935394763947,0.2124573290348053,0.21377110481262207,0.24239002168178558,0.21453279256820679,0.23820848762989044,0.16474077105522156,0.22831250727176666,0.18978454172611237,{"$f":"'User Add-in Location'!B192","v":0},{"$f":"'User Add-in Location'!C192","v":0},0.21097622811794281,0.13135994970798492,0.21082554757595062,0.22773063182830811,0.19698368012905121,0.23796926438808441,0.23283834755420685,0.17659576237201691,0.23095786571502686,0.19299674034118652,0.22132144868373871,0.2208678275346756,0.23328006267547607,0.19046491384506226,0.19785231351852417,0.20794232189655304,0.23569118976593018,0.32952982187271118,0.25005465745925903,0.19979643821716309,0.20611245930194855,0.21784844994544983,0.15509356558322906,0.20920222997665405,0.14537005126476288]
[null,null,"Government",4.8029236495494843E-2,2.3375576362013817E-2,8.26534703373909E-2,4.1748635470867157E-2,6.0573060065507889E-2,3.9708215743303299E-2,9.4589978456497192E-2,1.1564560234546661E-2,5.4864408448338509E-3,4.7353431582450867E-2,9.1010583564639091E-3,3.0645154416561127E-2,5.4562788456678391E-2,2.7573063969612122E-2,2.9885940253734589E-2,4.1161928325891495E-2,4.5549303293228149E-2,4.2536981403827667E-2,6.2863484025001526E-2,4.8443496227264404E-2,1.4101957902312279E-2,2.0891739055514336E-2,3.644871711730957E-2,8.4017202258110046E-2,3.262045606970787E-2,4.5423842966556549E-2,4.7970116138458252E-2,{"$f":"'User Add-in Location'!B193","v":0},{"$f":"'User Add-in Location'!C193","v":0},4.2933396995067596E-2,7.4300765991210938E-2,3.2624900341033936E-2,3.1202804297208786E-2,5.7368472218513489E-2,6.3761189579963684E-2,2.616201713681221E-2,0.11672781407833099,3.6225751042366028E-2,0.10528822243213654,5.7562779635190964E-2,5.1085822284221649E-2,2.4326996877789497E-2,4.3040547519922256E-2,0.11251601576805115,6.1395797878503799E-2,4.9996465444564819E-2,7.2108082473278046E-2,3.5774998366832733E-2,2.0362261682748795E-2,3.949245810508728E-2,8.8303990662097931E-2,4.272085428237915E-2,5.8546911925077438E-2,4.3598778545856476E-2]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"      Value Added Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.14695435762405396,0.16943886876106262,0.18105100095272064,0.14487454295158386,0.26994284987449646,0.16603229939937592,0.14563965797424316,0.11072543263435364,6.4209051430225372E-2,0.23831698298454285,0.26043608784675598,0.2157314121723175,0.18045321106910706,0.32660102844238281,0.18473188579082489,0.13851013779640198,0.14179308712482452,0.13814008235931396,0.16786813735961914,0.20191450417041779,0.13715046644210815,0.21960234642028809,0.16758643090724945,0.18470826745033264,0.14631187915802002,0.16454800963401794,0.10081103444099426,{"$f":"'User Add-in Location'!B197","v":0},{"$f":"'User Add-in Location'!C197","v":0},0.15127605199813843,8.6415231227874756E-2,0.15945011377334595,0.25877481698989868,0.17640462517738342,0.16914528608322144,0.16778117418289185,8.4409996867179871E-2,0.17343774437904358,8.5451267659664154E-2,0.21677696704864502,0.14380864799022675,0.16873331367969513,0.14405053853988647,0.16248989105224609,0.13580590486526489,0.13848882913589478,0.3815481960773468,0.10973027348518372,0.12792181968688965,0.10706318914890289,0.24610725045204163,3.3323846757411957E-2,0.17689085006713867,5.7256162166595459E-2]
[null,null,"Mining",7.8433960676193237E-2,6.1663798987865448E-2,0.1327979564666748,0.1095079630613327,0.15033340454101563,0.23160001635551453,0.15162217617034912,0.22407770156860352,5.8202415704727173E-2,0.12622272968292236,0.16248878836631775,0.10029493272304535,0.10548043251037598,0.14187967777252197,0.1256122887134552,9.3402981758117676E-2,0.1657136082649231,8.4711678326129913E-2,0.10700459778308868,0.1032421737909317,0.11847352981567383,0.20378664135932922,0.16185945272445679,0.15239980816841125,0.12186983227729797,0.12287691235542297,0.12275309860706329,{"$f":"'User Add-in Location'!B198","v":0},{"$f":"'User Add-in Location'!C198","v":0},0.12047609686851501,7.8907698392868042E-2,0.12519560754299164,0.25017547607421875,0.10522814095020294,0.22754365205764771,8.6988337337970734E-2,0.11212918162345886,0.16855683922767639,0.1829720139503479,0.12692247331142426,0.15615877509117126,0.15633842349052429,8.1388503313064575E-2,9.4575636088848114E-2,0.11121787130832672,0.1845647394657135,0.31732410192489624,0.15734779834747314,8.3823308348655701E-2,0.14903567731380463,0.10551354289054871,8.7612316012382507E-2,0.12032873928546906,5.9132523834705353E-2]
[null,null,"Construction",0.16257657110691071,0.16704371571540833,0.22802995145320892,0.14967960119247437,0.27098053693771362,0.25204044580459595,0.24717892706394196,0.19866189360618591,7.2618894279003143E-2,0.2213599681854248,0.21921439468860626,0.18222944438457489,0.14605782926082611,0.2560582160949707,0.18161551654338837,0.16811162233352661,0.17418672144412994,0.14944685995578766,0.15973417460918427,0.18960605561733246,0.22205621004104614,0.25230973958969116,0.2140694260597229,0.24296630918979645,0.12313041090965271,0.22124725580215454,0.14108279347419739,{"$f":"'User Add-in Location'!B199","v":0},{"$f":"'User Add-in Location'!C199","v":0},0.17989438772201538,0.11059741675853729,0.2507021427154541,0.26017209887504578,0.13379308581352234,0.21110877394676208,0.20886756479740143,0.15644645690917969,0.24335449934005737,0.17680607736110687,0.21185225248336792,0.2565651535987854,0.21215522289276123,0.15359827876091003,0.15623551607131958,0.23573300242424011,0.23880094289779663,0.45922544598579407,0.2293158620595932,0.17530959844589233,0.20147646963596344,0.22143658995628357,0.13925594091415405,0.21225887537002563,9.3145817518234253E-2]
[null,null,"Manufacturing",8.1522606313228607E-2,7.0284187793731689E-2,0.15731252729892731,8.6900874972343445E-2,0.18117055296897888,0.16751626133918762,0.15976837277412415,9.1654360294342041E-2,4.4238001108169556E-2,0.15497776865959167,0.13313961029052734,8.4594748914241791E-2,8.4904685616493225E-2,0.15372282266616821,9.0179532766342163E-2,9.1747552156448364E-2,0.10210518538951874,7.5048789381980896E-2,5.7841651141643524E-2,0.1202458068728447,0.12041112780570984,0.1592496931552887,0.12355758249759674,0.16350483894348145,6.471000611782074E-2,0.11688853800296783,5.9632215648889542E-2,{"$f":"'User Add-in Location'!B200","v":0},{"$f":"'User Add-in Location'!C200","v":0},9.1828584671020508E-2,7.2802118957042694E-2,0.1550537645816803,0.14574505388736725,7.041187584400177E-2,0.12685345113277435,0.11197657883167267,7.0760868489742279E-2,0.1345667839050293,0.10587819665670395,0.12958580255508423,0.14398464560508728,0.14315801858901978,8.6021214723587036E-2,9.2863574624061584E-2,0.11468271911144257,0.12798884510993958,0.33422034978866577,0.12793120741844177,0.10424187779426575,0.10824432224035263,0.1249823123216629,6.4569368958473206E-2,0.13311314582824707,3.4487508237361908E-2]
[null,null,"Fabricated    Metals",0.1189974844455719,0.12072815001010895,0.19649821519851685,0.11577810347080231,0.23826588690280914,0.19340534508228302,0.19781205058097839,0.15288297832012177,0,0.19886726140975952,0.17569643259048462,0.14069116115570068,0.11843212693929672,0.22236503660678864,0.13514021039009094,0.12553201615810394,0.12918630242347717,0.1286541223526001,0.12093009054660797,0.15132486820220947,0.16935563087463379,0.20804065465927124,0.18749329447746277,0.2272801399230957,9.8223000764846802E-2,0.17477104067802429,0.11418352276086807,{"$f":"'User Add-in Location'!B201","v":0},{"$f":"'User Add-in Location'!C201","v":0},0.12962788343429565,9.1966971755027771E-2,0.18185937404632568,0.21883267164230347,9.5167055726051331E-2,0.17485085129737854,0.16687579452991486,0.10584381222724915,0.20021483302116394,0.13757088780403137,0.16945961117744446,0.20293334126472473,0.1871519535779953,0.13330209255218506,0.10766041278839111,0.18456891179084778,0.19295340776443481,0.42291057109832764,0.18027177453041077,0.14503777027130127,0.17442256212234497,0.17417925596237183,9.7787395119667053E-2,0.18092307448387146,6.6132910549640656E-2]
[null,null,"Machinery",8.3106324076652527E-2,7.8020989894866943E-2,0.13944205641746521,8.7123341858386993E-2,0.19663506746292114,0.14978982508182526,0.16307759284973145,0.13431957364082336,4.6421945095062256E-2,0.15704450011253357,0.13171309232711792,9.3449778854846954E-2,7.9058989882469177E-2,0.15271472930908203,9.6419759094715118E-2,8.2246601581573486E-2,9.4585120677947998E-2,9.2123046517372131E-2,8.7507441639900208E-2,0.13477215170860291,0.1103978157043457,0.18634095788002014,0.15367132425308228,0.17233195900917053,5.5534705519676208E-2,0.11145585030317307,6.4428478479385376E-2,{"$f":"'User Add-in Location'!B202","v":0},{"$f":"'User Add-in Location'!C202","v":0},8.0035075545310974E-2,7.1133419871330261E-2,0.22931438684463501,0.19306221604347229,6.8794697523117065E-2,0.13655433058738708,0.12836045026779175,6.6634923219680786E-2,0.1650892049074173,0.1101495623588562,0.13442492485046387,0.16078823804855347,0.16502627730369568,0.10648268461227417,7.7301532030105591E-2,0.12076391279697418,0.14993488788604736,0.35288766026496887,0.12986388802528381,0.14366638660430908,0.1343538761138916,0.14818671345710754,0.10098955035209656,0.12106388807296753,4.4484950602054596E-2]
[null,null,"Electrical    Equipment",0.1262056827545166,0,0.17465542256832123,0.10894099622964859,0.22592216730117798,0.16214773058891296,0.16870647668838501,0.15537196397781372,2.8163693845272064E-2,0.17269238829612732,0.14244638383388519,7.1968674659729004E-2,0.11194542795419693,0.19765865802764893,0.13070425391197205,0.10937447845935822,0.1207892894744873,0.11965151131153107,0.11250635236501694,0.10927410423755646,0.14522884786128998,0.17233827710151672,0.1760002076625824,0.18574249744415283,7.345397025346756E-2,0.14442156255245209,7.0093460381031036E-2,{"$f":"'User Add-in Location'!B203","v":0},{"$f":"'User Add-in Location'!C203","v":0},0.13555854558944702,8.0313503742218018E-2,0.17763659358024597,0.18394559621810913,7.2657935321331024E-2,0.14708638191223145,0.12781661748886108,9.3613207340240479E-2,0.16665294766426086,0.12579023838043213,7.4217334389686584E-2,0.17227709293365479,0.12242299318313599,0.1358429342508316,9.896579384803772E-2,0.15620464086532593,0.15591564774513245,0.33136153221130371,0.14119255542755127,0.11856444180011749,0.1373666375875473,0.12766106426715851,7.2755143046379089E-2,0.16460694372653961,5.4728493094444275E-2]
[null,null,"TCPU",0.12244455516338348,7.7028974890708923E-2,0.18282629549503326,0.13810797035694122,0.2366940975189209,0.22259064018726349,0.17948919534683228,0.15458545088768005,7.3116473853588104E-2,0.17954769730567932,0.18867510557174683,0.11996394395828247,0.12720641493797302,0.23326484858989716,0.14502677321434021,0.12857341766357422,0.13525965809822083,0.1224360466003418,0.12188777327537537,0.14838993549346924,0.15428227186203003,0.19519272446632385,0.17504501342773438,0.20915353298187256,9.871239960193634E-2,0.17297154664993286,0.12182376533746719,{"$f":"'User Add-in Location'!B204","v":0},{"$f":"'User Add-in Location'!C204","v":0},0.15029652416706085,0,0.1638035923242569,0.20488539338111877,0.11018084734678268,0.19035106897354126,0.1670747697353363,0.12607601284980774,0.18535631895065308,0.16748163104057312,0.15603232383728027,0.21851646900177002,0.17143933475017548,0.11642298102378845,0.12414008378982544,0.18322731554508209,0.21948538720607758,0.3887825608253479,0.20951174199581146,0.14364920556545258,0.1716325581073761,0.16960299015045166,0.1160653829574585,0.17095714807510376,7.4679024517536163E-2]
[null,null,"Wholesale    Trade",0.16844363510608673,0.12579163908958435,0.2669370174407959,0.15119434893131256,0.26744905114173889,0.28615888953208923,0.2412574291229248,0.21470242738723755,8.1826590001583099E-2,0.26127925515174866,0.24686667323112488,0.18395550549030304,0.16453522443771362,0.28073534369468689,0.18622224032878876,0.1772303581237793,0.18031129240989685,0.15232174098491669,0.15615320205688477,0.20788873732089996,0.22185179591178894,0.28214854001998901,0.23209723830223083,0.29292041063308716,0.12728601694107056,0.23551227152347565,0.15369859337806702,{"$f":"'User Add-in Location'!B205","v":0},{"$f":"'User Add-in Location'!C205","v":0},0.18483993411064148,0.13044717907905579,0.27284738421440125,0.26156610250473022,0.1348457932472229,0.22205862402915955,0.24177670478820801,0.14413057267665863,0.25450694561004639,0.1653047502040863,0.2242855578660965,0.25824952125549316,0.25258743762969971,0.1678411066532135,0.16502952575683594,0.22506323456764221,0.2334398627281189,0.42678913474082947,0.24624495208263397,0.18403229117393494,0.22797578573226929,0.21922573447227478,0.13756769895553589,0.2278468906879425,9.4206169247627258E-2]
[null,null,"Retail    Trade",0.18322959542274475,0.1935962438583374,0.28919330239295959,0.19330579042434692,0.29936426877975464,0.29819521307945251,0.29025518894195557,0.2481377124786377,8.308236300945282E-2,0.29952752590179443,0.27828839421272278,0.19907131791114807,0.19359377026557922,0.30369925498962402,0.20657289028167725,0.19845327734947205,0.19119261205196381,0.20042237639427185,0.17707586288452148,0.24060943722724915,0.24757009744644165,0.31660875678062439,0.24356311559677124,0.29411202669143677,0.15413376688957214,0.26232796907424927,0.20605580508708954,{"$f":"'User Add-in Location'!B206","v":0},{"$f":"'User Add-in Location'!C206","v":0},0.20257177948951721,9.4952374696731567E-2,0.31198281049728394,0.30135923624038696,0.17272880673408508,0.25987595319747925,0.28297960758209229,0.16560935974121094,0.27685573697090149,0.20967796444892883,0.27858299016952515,0.29869264364242554,0.29020065069198608,0.19780559837818146,0.19029408693313599,0.26642835140228271,0.25569832324981689,0.4726460874080658,0.27738338708877563,0.22360220551490784,0.24141544103622437,0.23678570985794067,0.16537380218505859,0.24303413927555084,0.11469757556915283]
[null,null,"FIRE",0.13705578446388245,0.10882732272148132,0.21825411915779114,0.11841282248497009,0.21157951653003693,0.21461197733879089,0.22984540462493896,0.1252131462097168,5.8372329920530319E-2,0.21680405735969543,0.18723976612091064,0.12715476751327515,0.11615265905857086,0.21894222497940063,0.12887722253799438,0.13168257474899292,0.14349478483200073,0.132630854845047,0.12029866874217987,0.15303343534469604,0.15897254645824432,0.24070978164672852,0.1738518625497818,0.24756315350532532,0.10091674327850342,0.17410552501678467,0.10854503512382507,{"$f":"'User Add-in Location'!B207","v":0},{"$f":"'User Add-in Location'!C207","v":0},0.13978962600231171,0,0.19272890686988831,0.20593631267547607,8.5925914347171783E-2,0.20534645020961761,0.20497044920921326,0.11331944167613983,0.182545006275177,0.1380593329668045,0.14677324891090393,0.20831441879272461,0.20339956879615784,0.15305124223232269,0.11477618664503098,0.18942934274673462,0.21132567524909973,0.35200566053390503,0.16466799378395081,0.13362830877304077,0.16015130281448364,0.15269632637500763,0.10031692683696747,0.15876516699790955,6.5812379121780396E-2]
[null,null,"Misc.    Services",0.23944258689880371,0.22477257251739502,0.36533847451210022,0.22180438041687012,0.39479988813400269,0.37909385561943054,0.34569558501243591,0.28201135993003845,0.11104565858840942,0.36904668807983398,0.35126972198486328,0.24790924787521362,0.21149048209190369,0.38862302899360657,0.21730071306228638,0.22205619513988495,0.24877393245697021,0.22665989398956299,0.22945226728916168,0.28321459889411926,0.30500665307044983,0.36056554317474365,0.32985728979110718,0.37004131078720093,0.1780647486448288,0.30986407399177551,0.21018531918525696,{"$f":"'User Add-in Location'!B208","v":0},{"$f":"'User Add-in Location'!C208","v":0},0.23535320162773132,0.18877774477005005,0.32513988018035889,0.36760470271110535,0.19264319539070129,0.31479650735855103,0.30204015970230103,0.19871944189071655,0.34483301639556885,0.23850095272064209,0.25826567411422729,0.34744587540626526,0.32612553238868713,0.24631315469741821,0.20514389872550964,0.31596589088439941,0.3372921347618103,0.5853760838508606,0.32645571231842041,0.24780189990997314,0.32614004611968994,0.29990094900131226,0.19210396707057953,0.29114943742752075,0.13535124063491821]
[null,null,"Professional    Services",0.17559882998466492,0.16427381336688995,0.27977609634399414,0.16360071301460266,0.29922479391098022,0.27801424264907837,0.26982057094573975,0.23269391059875488,9.3799740076065063E-2,0.28070777654647827,0.25561428070068359,0.20017318427562714,0.1719212532043457,0.29516905546188354,0.19727863371372223,0.17515335977077484,0.18559050559997559,0.17944799363613129,0.16586896777153015,0.22994667291641235,0.23613294959068298,0.29645818471908569,0.24805867671966553,0.29294490814208984,0.13643406331539154,0.24229484796524048,0.16404804587364197,{"$f":"'User Add-in Location'!B209","v":0},{"$f":"'User Add-in Location'!C209","v":0},0.19590362906455994,0.1345323920249939,0.26585739850997925,0.28700342774391174,0.14261801540851593,0.24927634000778198,0.2507987916469574,0.14686715602874756,0.27493274211883545,0.17788287997245789,0.23982656002044678,0.28656750917434692,0.26864704489707947,0.17861588299274445,0.17575070261955261,0.25990617275238037,0.24833749234676361,0.46402466297149658,0.24505871534347534,0.20115607976913452,0.24201744794845581,0.22739467024803162,0.15761019289493561,0.23184025287628174,9.660552442073822E-2]
[null,null,"Government",0.26787382364273071,0.29362332820892334,0.39252197742462158,0.31059432029724121,0.43444430828094482,0.4322318434715271,0.34698507189750671,0.32032841444015503,0.10087834298610687,0.42370465397834778,0.43069547414779663,0.33155107498168945,0.28975456953048706,0.46909219026565552,0.34102591872215271,0.30507534742355347,0.32388490438461304,0.30099552869796753,0.29566746950149536,0.37814748287200928,0.31128406524658203,0.32734116911888123,0.39598220586776733,0.41615670919418335,0.2570030689239502,0.39250025153160095,0.27951464056968689,{"$f":"'User Add-in Location'!B210","v":0},{"$f":"'User Add-in Location'!C210","v":0},0.33972865343093872,0.22266954183578491,0.32848796248435974,0.43586766719818115,0.19164001941680908,0.35251247882843018,0.41328397393226624,0.25104540586471558,0.41516733169555664,0.27969753742218018,0.36531925201416016,0.41158196330070496,0.3513648509979248,0.3171379566192627,0.28437519073486328,0.37394672632217407,0.3807947039604187,0.63461416959762573,0.38695052266120911,0.34267514944076538,0.32990694046020508,0.34728878736495972,0.25022810697555542,0.36853808164596558,0.19265486299991608]
[]
[null,null,"Source:  IMPLAN™, using 2012 state data."]
[]
[]
[null,null,"State Specific Multipliers"]
[null,null,null,"Jobs Per Million Dollars Change in Final Demand",null,null,null,"Earnings Per Million Dollars Change in Final Demand",null,null,null,"Output Per Million Dollars Change in Final Demand",null,null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,"PCE"]
[null,2,"Agriculture",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B213)","v":4.3942043294119415},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B213)","v":1.6603899698941409},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B213)","v":2.4720465965942053},{"$f":"SUM(D213:F213)","v":8.5266408959002877},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B213)","v":0.36470335721969604},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B213)","v":0.1140865758061409},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B213)","v":0.10600273311138153},{"$f":"SUM(H213:J213)","v":0.58479266613721848},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B213)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B213)","v":0.36452841758728027},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B213)","v":0.34008705615997314},{"$f":"SUM(L213:N213)","v":1.7046154737472534},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B213)","v":0.56518316268920898},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B213)","v":0.18824398517608643},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B213)","v":0.18045321106910706},{"$f":"SUM(P213:R213)","v":0.93388035893440247},null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B213)","v":9.4917506916313097E-3}]
[null,3,"Mining",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B214)","v":3.9741334224092788},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B214)","v":1.9186764316282412},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B214)","v":1.6592180417931599},{"$f":"SUM(D214:F214)","v":7.5520278958306797},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B214)","v":0.1952044665813446},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B214)","v":8.3986923098564148E-2},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B214)","v":6.1931557953357697E-2},{"$f":"SUM(H214:J214)","v":0.34112294763326645},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B214)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B214)","v":0.3093874454498291},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B214)","v":0.19884210824966431},{"$f":"SUM(L214:N214)","v":1.5082295536994934},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B214)","v":0.37038236856460571},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B214)","v":0.13933141529560089},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B214)","v":0.10548043251037598},{"$f":"SUM(P214:R214)","v":0.61519421637058258},null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B214)","v":3.6726986121286635E-6}]
[null,4,"Construction",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B215)","v":6.1614920079593549},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B215)","v":3.4000618244729539},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B215)","v":2.2220004550697405},11.783554287502049,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B215)","v":0.25086641311645508},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B215)","v":0.13584995269775391},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B215)","v":8.5760995745658875E-2},0.47247736155986786,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B215)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B215)","v":0.42445194721221924},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B215)","v":0.27532663941383362},1.6997785866260529,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B215)","v":0.32925111055374146},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B215)","v":0.22170333564281464},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B215)","v":0.14605782926082611},0.6970122754573822,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B215)","v":0}]
[null,5,"Manufacturing",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B216)","v":1.9073630041483662},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B216)","v":2.1859821463507876},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B216)","v":1.2956194049669387},5.3889645554660923,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B216)","v":0.11277534067630768},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B216)","v":0.11180654168128967},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B216)","v":4.9845762550830841E-2},0.27442764490842819,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B216)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B216)","v":0.39698696136474609},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B216)","v":0.16006304323673248},1.5570500046014786,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B216)","v":0.19283029437065125},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B216)","v":0.1869751363992691},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B216)","v":8.4904685616493225E-2},0.46471011638641357,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B216)","v":3.4840698576490761E-2}]
[null,6,"Fabricated Metals",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B217)","v":4.6311624558960522},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B217)","v":1.8684941203129002},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B217)","v":1.8352835570893637},8.334940133298316,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B217)","v":0.22860912978649139},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B217)","v":8.4558106958866119E-2},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B217)","v":6.9521725177764893E-2},0.38268896192312241,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B217)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B217)","v":0.31689167022705078},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B217)","v":0.22328154742717743},1.5401732176542282,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B217)","v":0.25842329859733582},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B217)","v":0.14351001381874084},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B217)","v":0.11843212693929672},0.52036543935537338,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B217)","v":5.338386940833573E-7}]
[null,7,"Machinery",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B218)","v":2.0214689886197448},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B218)","v":2.0572034120559692},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B218)","v":1.2284438111819327},5.3071162118576467,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B218)","v":0.11316985636949539},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B218)","v":9.5895290374755859E-2},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B218)","v":4.6410400420427322E-2},0.25547554716467857,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B218)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B218)","v":0.36100435256958008},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B218)","v":0.14904852211475372},1.5100528746843338,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B218)","v":0.19599002599716187},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B218)","v":0.16323372721672058},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B218)","v":7.9058989882469177E-2},0.43828274309635162,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B218)","v":1.8867113762817547E-5}]
[null,8,"Electrical Equipment",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B219)","v":1.1241177346116753},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B219)","v":2.2755275182826544},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B219)","v":1.7480628926266906},5.1477081455210207,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B219)","v":0.18280212581157684},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B219)","v":0.1131548210978508},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B219)","v":6.5712854266166687E-2},0.36166980117559433,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B219)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B219)","v":0.4153292179107666},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B219)","v":0.21105378866195679},1.6263830065727234,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B219)","v":0.32563406229019165},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B219)","v":0.18901222944259644},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B219)","v":0.11194542795419693},0.62659171968698502,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B219)","v":2.4020384171103594E-5}]
[null,9,"TCPU",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B220)","v":3.4143175613154977},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B220)","v":2.5991948074990852},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B220)","v":1.9551792695233083},7.9686916383378907,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B220)","v":0.21687650680541992},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B220)","v":0.11965075880289078},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B220)","v":7.4683241546154022E-2},0.41121050715446472,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B220)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B220)","v":0.43269073963165283},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B220)","v":0.23980547487735748},1.6724962145090103,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B220)","v":0.38838851451873779},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B220)","v":0.20305162668228149},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B220)","v":0.12720641493797302},0.71864655613899231,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B220)","v":4.4941833501004072E-2}]
[null,10,"Wholesale Trade",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B221)","v":4.2342134058832412},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B221)","v":2.60957299763571},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B221)","v":2.2548413707824526},9.0986277743014039,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B221)","v":0.31574463844299316},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B221)","v":0.11949293315410614},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B221)","v":9.6592143177986145E-2},0.53182971477508545,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B221)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B221)","v":0.38926589488983154},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B221)","v":0.31018823385238647},1.699454128742218,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B221)","v":0.57618522644042969},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B221)","v":0.20535020530223846},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B221)","v":0.16453522443771362},0.94607065618038177,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B221)","v":4.5875268943279916E-2}]
[null,11,"Retail Trade",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B222)","v":12.605020897858759},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B222)","v":2.5091927158678207},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B222)","v":2.9015539249934408},18.01576753872002,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B222)","v":0.41140064597129822},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B222)","v":0.1008361428976059},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B222)","v":0.11365650594234467},0.62589329481124878,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B222)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B222)","v":0.35305249691009521},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B222)","v":0.36496180295944214},1.7180142998695374,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B222)","v":0.62846821546554565},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B222)","v":0.18207019567489624},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B222)","v":0.19359377026557922},1.0041321814060211,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B222)","v":0.11859991343998641}]
[null,12,"FIRE",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B223)","v":5.7070093314754029},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B223)","v":3.4774914441595612},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B223)","v":1.77054296775583},10.955043743390794,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B223)","v":0.17657671868801117},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B223)","v":0.13083672523498535},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B223)","v":6.8197377026081085E-2},0.37561082094907761,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B223)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B223)","v":0.51972544193267822},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B223)","v":0.21896086633205414},1.7386863082647324,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B223)","v":0.49399596452713013},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B223)","v":0.25939595699310303},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B223)","v":0.11615265905857086},0.86954458057880402,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B223)","v":0.13406431213014702}]
[null,13,"Misc. Services",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B224)","v":5.9261765429635256},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B224)","v":2.8476026333302009},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B224)","v":2.9285405679006304},11.702319744194355,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B224)","v":0.42362824082374573},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B224)","v":0.13589277863502502},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B224)","v":0.12416022270917892},0.68368124216794968,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B224)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B224)","v":0.43909263610839844},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B224)","v":0.39870598912239075},1.8377986252307892,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B224)","v":0.52298444509506226},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B224)","v":0.22714880108833313},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B224)","v":0.21149048209190369},0.96162372827529907,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B224)","v":0.59458089055368835}]
[null,14,"Professional Services",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B225)","v":9.1265080327058286},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B225)","v":2.7547447302282393},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B225)","v":2.5922024094820149},14.473455172416083,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B225)","v":0.34283560514450073},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B225)","v":0.11203065514564514},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B225)","v":0.10093313455581665},0.55579939484596252,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B225)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B225)","v":0.38498187065124512},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B225)","v":0.32410436868667603},1.7090862393379211,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B225)","v":0.55207169055938721},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B225)","v":0.19628050923347473},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B225)","v":0.1719212532043457},0.92027345299720764,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B225)","v":8.7008136026926215E-3}]
[null,15,"Government",{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$4:$BE$18,$B226)","v":11.166429910583274},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$21:$BE$35,$B226)","v":0.70450853936260061},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$38:$BE$52,$B226)","v":3.8683865698126438},15.739325019758519,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$55:$BE$69,$B226)","v":0.73272198438644409},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$72:$BE$86,$B226)","v":3.3285051584243774E-2},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$89:$BE$103,$B226)","v":0.17007939517498016},0.93608643114566803,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$106:$BE$120,$B226)","v":1},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$123:$BE$137,$B226)","v":0.11917173862457275},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$140:$BE$154,$B226)","v":0.54629707336425781},1.6654688119888306,{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$157:$BE$171,$B226)","v":0.87505125999450684},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$174:$BE$188,$B226)","v":5.4562788456678391E-2},{"$f":"HLOOKUP(Calculations!$D$1,Multipliers!$D$191:$BE$205,$B226)","v":0.28975456953048706},1.2193686179816723,null,{"$f":"HLOOKUP(Calculations!$D$1,'Household Exp'!$D$3:$BE$17,$B226)","v":8.857424525839307E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D230:BE230)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D231:BE231)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Flash O&M","index":21,"n_rows":20,"n_cols":11,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,null,"Table Data Source: GETEM Technical documentation Appendix C P C-25 (Conversion Systems)"]
[]
[null,null,"Plant Size ",{"$f":"ProjectData!G13","v":12.226195879750069}]
[null,null,"Scalar",{"$f":"ROUND(D3/10,0)","v":1}]
["Warning",null,null,{"$f":"D4*10","v":10}]
[]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  "]
[]
["Although the data and formulas are available for review they must not be changed.",null,"Job Type","<5MW","<10MW","<20MW","<30MW","<40MW","> 40MW"]
[null,null,"Operations",0.23,1,1,1.5,1.5,2]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Maintenance",0.125,0.5,0.9,1.3,1.3,1.5]
[null,null,"Office",0.2,0.33,0.67,1,1,1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Output to Model"]
[null,null,"Operations",{"$f":"IF($D$3<5,D10,0)","v":0},{"$f":"IF(AND($D$3<10,$D$3>5),E10,0)","v":0},{"$f":"IF(AND($D$3<20,$D$3>10),F10,0)","v":1},{"$f":"IF(AND($D$3<30,$D$3>20),G10,0)","v":0},{"$f":"IF(AND($D$3<40,$D$3>30),H10,0)","v":0},{"$f":"IF($D$3>40,I10,0)","v":0},null,{"$f":"SUM(D17:I17)","v":1}]
[null,null,"Maintenance",{"$f":"IF($D$3<5,D11,0)","v":0},{"$f":"IF(AND($D$3<10,$D$3>5),E11,0)","v":0},{"$f":"IF(AND($D$3<20,$D$3>10),F11,0)","v":0.9},{"$f":"IF(AND($D$3<30,$D$3>20),G11,0)","v":0},{"$f":"IF(AND($D$3<40,$D$3>30),H11,0)","v":0},{"$f":"IF($D$3>40,I11,0)","v":0},null,{"$f":"SUM(D18:I18)","v":0.9}]
[null,null,"Office",{"$f":"IF($D$3<5,D12,0)","v":0},{"$f":"IF(AND($D$3<10,$D$3>5),E12,0)","v":0},{"$f":"IF(AND($D$3<20,$D$3>10),F12,0)","v":0.67},{"$f":"IF(AND($D$3<30,$D$3>20),G12,0)","v":0},{"$f":"IF(AND($D$3<40,$D$3>30),H12,0)","v":0},{"$f":"IF($D$3>40,I12,0)","v":0},null,{"$f":"SUM(D19:I19)","v":0.67}]
["To view the data and formulas simply scroll over to the adjacent columns to the right."]

{"sheet":"Household Exp","index":22,"n_rows":20,"n_cols":57,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[null,null,"Personal Consumption Expenditures "]
[null,null,"Year of Data",2014]
[null,null,null,"Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",4.3843303811985359E-3,1.4119513424010147E-3,4.5642380753062282E-3,8.1786328792903557E-3,3.9792492388490055E-3,7.0195462872580253E-3,7.6086075854367723E-4,5.1514563718655336E-3,4.2922894157143207E-4,3.4583683647851009E-3,4.5081025455065496E-3,4.9429891793557282E-3,9.4917506916313097E-3,2.8667610141038728E-3,2.5450437181696911E-3,9.3934737604823137E-3,8.7900656478127337E-3,3.1759610937596942E-3,1.6396370820067549E-3,4.0676609250438669E-3,2.0831860584223857E-3,6.3727734320123469E-4,2.3812381206889124E-3,5.6398054812691872E-3,6.3861398447143574E-3,4.1043641887382794E-3,6.2438382649901989E-3,0,0,8.8871317877506888E-3,2.5375642195257738E-3,1.3888574975611571E-3,5.5163955170102247E-4,6.9791702369014427E-3,2.8803446526979911E-3,4.6077941083095941E-3,5.6095972719861992E-3,2.0636412707860049E-3,4.9050588826224902E-3,6.3409776607044714E-3,2.9035521794555925E-3,5.1679885725791034E-4,2.462276782699504E-3,9.4962445436134052E-3,2.0966127647710255E-3,3.014855508898549E-3,5.5260114358864042E-3,3.326996211047858E-3,8.7538136649898297E-3,3.7363843893953568E-3,3.8505743532937222E-3,2.7076340157701534E-3,7.5054452682812509E-3,3.9891255794072527E-3]
["Warning",null,"Mining",3.6773337946463026E-6,2.3634816624978557E-5,4.4283297127019233E-6,6.797702789397975E-6,7.6359916951794383E-6,1.2855165380975011E-5,1.4421870222460384E-6,6.185274109112409E-7,4.0821663890116674E-7,3.6201289907853514E-6,1.558401713256141E-6,2.0201369292087284E-6,3.6726986121286635E-6,2.3025902350079342E-6,2.008952670351302E-6,1.2867504950935838E-6,1.1185176603211212E-5,3.426991232403623E-6,2.1146912621011047E-5,1.2332214245915419E-6,1.9918351578770608E-6,1.2748979158907943E-6,2.4440630223929237E-6,1.4453697351436066E-6,6.8153249216265298E-6,1.6836757825805849E-6,1.1670530787507312E-5,0,0,2.0100264979982797E-6,1.1249469601524793E-5,1.717982414294884E-6,1.2543190654021425E-6,2.3480613968216137E-5,1.6327890029108609E-6,1.4217484079774229E-6,1.7772514413667098E-5,4.4978991890939157E-6,2.06275835213656E-5,2.1103497251827175E-6,7.6035986913116547E-6,9.4759943939609369E-7,1.2506144101517982E-6,3.3045540792100384E-6,1.6208048456688673E-6,2.145813723175278E-5,1.1925970050436198E-5,1.0051868482481531E-5,2.1244916594583427E-6,3.0913345668405351E-6,1.6061511540393748E-6,1.3350154124952537E-5,1.1620933271415177E-6,2.7073449336075241E-5]
[null,null,"Construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Manufacturing",4.5387699375112708E-2,4.7516154386840946E-2,2.6016019839074693E-2,3.8716140993729095E-2,8.4246952112902174E-2,4.6785312959392457E-2,2.6914433848206319E-2,2.7050818178525653E-2,1.4062697706346782E-3,3.5882941443291544E-2,4.107786659675227E-2,4.7717123505710834E-2,3.4840698576490761E-2,5.3619903155567465E-2,5.4506346594586579E-2,3.4478828789508933E-2,4.3449039277708344E-2,4.175371942135115E-2,5.4442608118617869E-2,3.3381058637137924E-2,2.1717900252005869E-2,3.5008287481424878E-2,5.9737902338166442E-2,5.8561843833059291E-2,3.9646167802461087E-2,3.2299161689997004E-2,4.1316680699936277E-2,0,0,2.7513412540971484E-2,1.636506977312617E-2,1.7462985321525442E-2,3.9476878075801983E-2,3.4499424464728104E-2,3.0294557471942197E-2,5.0989745206259617E-2,3.0932976464933402E-2,6.1055057251266323E-2,4.4021851495473677E-2,3.7839177510743081E-2,5.2782222735749083E-2,1.4264693232087473E-2,3.476185020998087E-2,1.765264397039688E-2,4.0810666863776164E-2,8.8375855808212667E-2,0.14375821218021728,5.7723752495623559E-2,2.2156788222306382E-2,3.0945632266465534E-2,6.5328345450713518E-2,1.9035011726301475E-2,4.8796928866811834E-2,3.7161545013766603E-2]
[null,null,"Fabricated Metals",1.1245767725101089E-6,4.3908459481093148E-7,9.5654334360466661E-7,6.0106692054337144E-7,1.8595744133201937E-6,1.2238997911134965E-6,6.6051046672399318E-7,1.6059720563640184E-7,4.7623793716272886E-10,9.6580916489607057E-7,7.5568602746217035E-7,2.8106899498931216E-7,5.338386940833573E-7,1.0248114403984423E-6,1.0661306510652467E-6,6.0783643642408691E-7,6.5781077466408642E-7,4.9187209606682381E-7,1.1936328290580089E-6,3.5877968328003121E-7,2.3642657287142139E-7,8.7107474526413588E-7,1.320824718223053E-6,1.4389886701171384E-6,4.4389849127930798E-7,4.8815796966744083E-7,2.9681459284705609E-7,0,0,7.8681174581697404E-7,2.8921569468438832E-7,6.2368081634465636E-7,5.2764791654052762E-7,2.4858468717158503E-7,7.205077774564836E-7,1.1742439933612347E-6,2.1986944900010398E-7,1.2126919895068288E-6,1.3499608269439515E-6,1.245413611573794E-6,1.3866436745242893E-6,1.424880067564686E-7,1.0136273402747228E-6,3.3690069088377106E-7,8.387632050348398E-7,2.4244779903836693E-6,3.4100792609034342E-6,1.8117249178098802E-6,2.1507208657988585E-7,9.5525298117678996E-7,1.4135164149488903E-6,2.1434324297738794E-7,1.3015800948452283E-6,1.0115736886280189E-7]
["Although the data and formulas are available for review they must not be changed.",null,"Machinery",1.3079282465618454E-5,2.9005145223010577E-8,5.1036833988482231E-6,1.3919981657112904E-5,1.2102475191582279E-5,8.7065280410150246E-6,1.570700561935739E-6,9.7589029345937529E-7,1.6062957557616704E-8,3.301582381498859E-6,1.0356491925259218E-5,2.5203049125667166E-6,1.8867113762817547E-5,1.4840238928798885E-5,1.8199481943464676E-5,2.2031646787867913E-5,1.8776869279895314E-5,7.5849427841489272E-6,8.1613088054957588E-6,1.7001264500647307E-6,8.1992097480947967E-7,1.4237997768629299E-6,9.1531742831241571E-6,1.6638208653805767E-5,1.1775629233731597E-5,5.4270902014062552E-6,3.251735407602234E-6,0,0,2.3838292852256752E-5,3.121221969163107E-7,1.0117866907657682E-6,1.5461091719664462E-6,3.6169756782592687E-6,5.5919493791430489E-6,9.5478781726621745E-6,2.8355100125996123E-5,1.2528763630068732E-5,6.6227269096065648E-6,1.6341508129297256E-5,8.6590709213007362E-6,3.4108394800579149E-7,4.9365222790733023E-6,2.3631746014167553E-5,4.9394011242504769E-6,1.1308644280200628E-5,4.3739529265498442E-5,2.3724954327781337E-6,6.2962372285864794E-7,3.7592506607050125E-6,8.426869106752937E-6,4.1333555518881655E-7,2.0461873692125201E-5,2.3315833561549723E-6]
[null,null,"Electrical Equipment",2.918616821556281E-7,5.4999581007234955E-9,2.1866212830137327E-5,6.0004746491652945E-7,3.2527970911159849E-5,9.854241955507456E-6,2.4173129341511173E-6,4.7358160861630883E-8,2.7929821387688128E-9,1.2380236243187212E-5,1.4816713039653665E-6,1.8950898337229758E-7,2.4020384171103594E-5,1.9246911008255605E-6,5.2358438391454332E-7,4.1952615044281719E-7,1.6241670574874993E-6,3.0693426688727953E-7,6.2507539269393364E-8,2.9494630100772013E-6,9.7387565636338444E-7,2.2661553365234062E-5,1.5365958972238658E-6,8.8349009489413301E-6,2.7139050084394224E-7,4.1456111690385111E-6,1.167844335979938E-7,0,0,3.7276659993842147E-7,1.6931909100018739E-5,5.5497502341991522E-6,3.3117172940362956E-6,2.2616434570045353E-5,8.1929721900931612E-6,1.0166582105534907E-5,2.4423683635006721E-7,2.1815303755642776E-6,2.8372043509108007E-7,2.9876250353187179E-5,3.1454178923192786E-6,1.2538026119603249E-6,4.7211318748959323E-7,7.0207246172394876E-7,3.4594934201047774E-7,2.2066473446276732E-5,2.9126573963567045E-5,6.8554211960950217E-6,1.5639659988224276E-5,4.791699097821144E-6,4.6796029266254304E-6,8.1597166277325846E-8,1.3442614436633894E-6,3.1135596668867438E-9]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"TCPU",4.9108267687843446E-2,4.8353863978332766E-2,4.2169651625191373E-2,4.7941396563282015E-2,2.8760796666206245E-2,4.0081138596210313E-2,3.4391421386476377E-2,3.4159052289741552E-2,2.6165706359966647E-2,4.0325706402305386E-2,4.1155566212902631E-2,3.535262520771363E-2,4.4941833501004072E-2,4.0447984607668387E-2,4.4015262113313969E-2,4.6360949160304692E-2,3.6018116717605006E-2,4.3888816678292662E-2,4.1922662533520352E-2,4.1428660339457225E-2,3.7386290912187516E-2,3.3181067208681289E-2,4.0594824415167825E-2,4.6204914510652173E-2,5.0423392493861852E-2,4.4886490083744478E-2,5.2372500378547598E-2,0,0,4.3829991865927134E-2,6.0215409611678865E-2,3.3889214645636004E-2,3.7346463173510133E-2,4.1156531291510527E-2,3.8442847176532895E-2,3.7083271999482165E-2,5.2187523189730148E-2,4.1757865613286829E-2,5.0355851749343115E-2,4.470574809680479E-2,3.8952778574465767E-2,3.1284764325861469E-2,3.8623229212291631E-2,4.531526910770476E-2,4.0659080173091375E-2,4.5019766054964432E-2,4.0600375073497799E-2,3.8519293906471561E-2,4.6742747731975939E-2,4.1978151362546706E-2,3.8793078753122177E-2,4.4943974397233501E-2,4.1224864261054761E-2,5.4995100851340302E-2]
[null,null,"Wholesale Trade",4.0789217891998374E-2,2.9516921857557124E-2,4.7548337179930081E-2,4.7462217100922924E-2,4.4468954563178724E-2,4.7565374489379163E-2,4.9473476019660914E-2,3.7008054240315683E-2,2.2732444236118081E-2,4.8186230270342925E-2,4.7454307156817636E-2,3.9174556879363671E-2,4.5875268943279916E-2,4.6768705259648546E-2,3.9653905006067199E-2,4.2036309563794567E-2,4.1173003030443488E-2,4.5101490096088222E-2,3.4326190355494626E-2,4.2701684951149302E-2,4.3975476964365219E-2,4.9231050768007233E-2,4.4249769359217685E-2,4.7842464101760261E-2,3.5137483709684385E-2,4.6260683157529861E-2,4.3122954208677226E-2,0,0,4.3866166787696163E-2,0.10377916008490036,5.3381749074307941E-2,4.9218551552721125E-2,3.771081743245544E-2,4.7389916248578016E-2,4.6953337799466671E-2,5.9249341081823476E-2,4.438023986702043E-2,4.5538082399258668E-2,4.5588809825077278E-2,4.6748399075063431E-2,4.8826213243770115E-2,4.330633857068561E-2,5.3106261016088091E-2,4.711474199144032E-2,4.3874526255301249E-2,3.9213669917617967E-2,4.1780395929407271E-2,3.6299055983328526E-2,4.2188817394474956E-2,4.5008037729078951E-2,4.1512777598108862E-2,4.5314188132871039E-2,4.2292843003780459E-2]
[null,null,"Retail Trade",0.11512955138468219,0.10908478457025693,0.10924158443069416,0.1092664301798124,9.5816556801184019E-2,9.4140979325512714E-2,0.1006055347360858,0.10766098560936324,7.8246001869098844E-2,0.10478424076462656,0.10328837533902777,0.11295579737616786,0.11859991343998641,9.5383257444296501E-2,0.11187054092014342,0.11269379069074566,0.11352842108020005,0.11045116964885283,0.11219743062016159,0.1129882695872482,9.8017242087178796E-2,8.8098324725936344E-2,0.10709016485759248,9.8006820893995164E-2,0.11916908786194964,0.1038885433439352,0.11263787101829217,0,0,0.11299123061726606,0.79457387116115108,0.11032404572613616,0.10044930151097912,0.11783098243661103,9.3943117613783517E-2,0.10032191161999769,0.11537701873687185,0.10352447758349723,0.10837768764557004,0.10112243124052911,9.7630342155112959E-2,9.5377283647999161E-2,0.11660122052461119,0.11909226754882636,0.11108085634468691,0.1006792258006836,8.6679086373705472E-2,0.10184767934515704,0.10874841270823056,0.10396004082964774,0.10084032611033246,0.12363643478575886,0.10400480965367537,0.11536867431151465]
[null,null,"FIRE",0.124946598504607,0.11419767090925331,0.14053773598339764,0.11360691089506729,0.11956311632902673,0.13060907538795952,0.14141326468333529,0.16126981627718651,0.16259977923519314,0.13339664006329841,0.12874459525544826,0.12502498852237837,0.13406431213014702,0.13705164274189624,0.11781616299321936,0.14268801065281014,0.12223405760382047,0.11855389289589481,0.11186768336229745,0.13356888620839644,0.13213331030837444,0.14145931475792473,0.11974371185535072,0.13089168869621326,0.11512138844073534,0.12587528016453714,0.1272501892817906,0,0,0.13455092078923123,1.1089529173528151E-2,0.14292056515746801,0.13536984858064274,0.12377137094789951,0.14327286017042334,0.12996082696419362,0.13111201140605541,0.13116210891481925,0.12053605903943002,0.1252608656762691,0.12919270218538531,0.15129609396292787,0.12015254823379228,0.14191291727078362,0.12067245786853696,0.12556282911043001,0.12007488329742046,0.13521668420353769,0.13140029060733663,0.12854801456166079,0.11928894827637879,0.11139221171352147,0.12993960818743042,0.13304344274062907]
[null,null,"Misc. Services",0.60182383261204198,0.63347370616626142,0.61333256098630873,0.61905001358946254,0.60631993203158663,0.61638705815002037,0.62836124291772277,0.60907440438224447,0.68968654989070377,0.61747790794195312,0.61802868285055512,0.62040236638158419,0.59458089055368835,0.60673665712175229,0.61234094703122033,0.59659635011675205,0.61777944149334074,0.62026736162749019,0.6259100025551747,0.61476019949643401,0.64655924418049848,0.63350442811126295,0.60840094945773759,0.59616628801331961,0.61774721295530943,0.62570689682980596,0.59995103109347514,0,0,0.61238176825025159,1.1410613259496447E-2,0.62244342521879348,0.61953780962825167,0.6191561378701701,0.62569727826191279,0.61320436702233994,0.58998937585568534,0.59959110048534814,0.60990280982928569,0.6216366077861023,0.61376866388496787,0.64130694357328388,0.62628241935782314,0.59779934138507973,0.62041573433234676,0.57718045076211577,0.54908812432295107,0.6049829643032284,0.62756152001318533,0.63045156026050386,0.60902158437810194,0.63715780191157823,0.60655432102896423,0.59607374860948092]
[null,null,"Professional Services",9.3434149200734059E-3,7.5123235120481344E-3,8.757965134280999E-3,6.9072238956950577E-3,9.9138955994110527E-3,1.0088275197969119E-2,1.0324513313785044E-2,1.0920179669275358E-2,9.5693065145463583E-3,9.2597188991578316E-3,8.8176094267502381E-3,6.0651887001167337E-3,8.7008136026926215E-3,1.021379651170138E-2,9.1041801368415103E-3,7.0775337029738792E-3,8.6082871125357924E-3,7.6192011186287361E-3,8.4844772752473863E-3,8.6062860967074661E-3,1.0239035173979958E-2,1.1665730056039565E-2,1.0086504005475193E-2,9.1514650924054662E-3,6.8206210054055465E-3,8.9881976969593321E-3,7.8684770560328125E-3,0,0,7.8324928957640254E-3,0,1.0069163113491044E-2,1.0832012811741719E-2,9.2813099576327523E-3,1.0498061077592666E-2,9.353089704606193E-3,6.4443522772798037E-3,9.0142779931513262E-3,7.6869933729786172E-3,9.2885792016024673E-3,1.033121994312022E-2,9.4938524748284635E-3,8.9938427569026917E-3,6.5692216851106003E-3,9.0288091940249095E-3,8.8012447996990185E-3,8.9053995859226191E-3,9.2330478415333078E-3,9.8661409451946281E-3,9.8053436650236084E-3,1.0079003242846772E-2,9.3463959667232262E-3,8.4636570087165287E-3,6.5448973259970827E-3]
[null,null,"Government",9.0689141877274698E-3,8.9085148707252534E-3,7.7995519765308293E-3,8.8491151039064801E-3,6.8764206454442088E-3,7.2905997711297677E-3,7.749161625198734E-3,7.7034306084110288E-3,9.1642856333505381E-3,7.2079780934586465E-3,6.9107423652695248E-3,8.3593532277888832E-3,8.857424525839307E-3,6.8911998116601807E-3,8.1258133367890593E-3,8.650407802758003E-3,8.387324012818026E-3,9.1765766792621609E-3,9.1787437356844019E-3,8.491052167857633E-3,7.8842920046254799E-3,7.1882882217186366E-3,7.7004809326821459E-3,7.5063519093176633E-3,9.529199642730803E-3,7.9786383096300661E-3,9.2211221330364985E-3,0,0,8.1198765674457638E-3,0,8.1110910449251374E-3,7.2108553212025146E-3,9.5642927531873635E-3,7.5648791081870462E-3,7.5033451226650238E-3,9.0512119948092905E-3,7.4308101356402555E-3,8.6467215943447136E-3,8.1672294803482089E-3,7.6693245355002569E-3,7.6306717079775615E-3,8.8086014739961731E-3,9.027858199150595E-3,8.1132955488085017E-3,7.4339881667459667E-3,6.0660356602406486E-3,7.3480942539642276E-3,8.4526212759951057E-3,8.3734577329749506E-3,7.7739755665293042E-3,1.0253698454914816E-2,8.1719077836368628E-3,1.0501113260462873E-2]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Total",1,1,1,1,1,1.0000000000000002,1,1,1,0.99999999999999989,1.0000000000000002,1,1,0.99999999999999989,1,1,1,1.0000000000000002,0.99999999999999989,1,1.0000000000000002,0.99999999999999989,1,1.0000000000000002,1,1,1,0,0,0.99999999999999989,1,1.0000000000000002,0.99999999999999989,0.99999999999999989,1,0.99999999999999989,0.99999999999999989,1,1,1.0000000000000002,1,1,1,1,1,1,null,1,1,1,0.99999999999999989,0.99999999999999989,1,1]
[]
[null,null,"Source:  All values are averages for income classes between $25,000 and $100,000 and are derived from IMPLAN™ using 2014 state data."]

{"sheet":"Deflators","index":23,"n_rows":53,"n_cols":39,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"  Year of Multiplier Data",null,{"$f":"IF(ProjectData!B13=\"MYCOUNTY\",'User Add-in Location'!D3,IF(ProjectData!B13=\"MYREGION\",'User Add-in Location'!D4,Multipliers!D2))","v":2014},"","Region of Analysis",null,{"$f":"ProjectData!B13","v":"IDAHO"}]
["Warning",null,"  Year of Construction $s",null,{"$f":"ProjectData!B31","v":2010}]
[]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,null,"Deflator",null,{"$f":"HLOOKUP($E$5,$D$11:$AM$39,D51)","v":1.0748413957176846}]
[null,null,null,"Inflator",null,{"$f":"HLOOKUP($E$5,$D$11:$AM$39,D52)","v":0.93036982384948808}]
["Although the data and formulas are available for review they must not be changed."]
[]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"2007$",0.94289549772821146,0.97356464270962406,1,1.0207558859975217,1.0326311441553078,1.0417182982238744,1.0628872366790583,1.082300702189178,1.1008880627839737,1.1196819496076003,1.1348616274266832,1.1528294093349856,1.1734820322180917,1.1961999173895086,1.2201569599339115,1.2446303180503924,1.2666461495080106,1.2890514113271916,1.3118529920057327,1.3350579018896658,1.3586732753285877,1.3827063728691165,1.4071645834871456,1.4320554268595855,1.4573865556762882,1.4831657579928661,1.5094009596251305,1.5361002265858834,1.5632717675648127,1.5909239364522545,1.6190652349075965,1.6477043149731132,1.6768499817340363,1.706511196025678,1.73669707718844,1.767416905871555]
[null,null,null,1.0605629175336766,1.0271531607976241,1,0.97966616084977243,0.96839999999999993,0.95995241871530534,0.94083357621684638,0.92395763762999716,0.90835756495638298,0.89311076270404866,0.88116469517743401,0.86743102830526686,0.85216473072861676,0.83598066298342533,0.81956668923493581,0.80345142288227001,0.78948647212042522,0.77576424897623919,0.76228053455217493,0.74903118328020191,0.73601212164724106,0.7232193469427638,0.71064892602815777,0.69829699412748425,0.68615975363925208,0.67423347296884528,0.66251448538124447,0.65099918787368916,0.63968404006793422,0.62856556312176093,0.61764033865940682,0.60690500772058587,0.59635626972777644,0.5859908814714585,0.57580565611298895,0.56579746220480809]
[null,null,"2008$",0.92372281234193221,0.95376833586241772,0.97966616084977243,1,1.0116337885685383,1.0205361659079413,1.0412746585735964,1.0602933737986848,1.0785027819929185,1.096914516944866,1.1117855336368234,1.1293879615579161,1.1496206373292868,1.1718765806777947,1.1953464845725847,1.219322205361659,1.2408903704436596,1.2628400472728905,1.2851779842775433,1.307911049256401,1.3310462314903435,1.3545906438912014,1.3785515251886211,1.4029362421556124,1.4277522918734626,1.4530073040367142,1.4787090432989145,1.5048654116598583,1.5314844508950582,1.5585743450281879,1.5861434228472604,1.6142001604653144,1.6427531839263947,1.6718112718576297,1.7013833581682203,1.7314785347961703]
[null,null,null,1.0825758405432044,1.0484726347051336,1.0207558859975217,1,0.98849999999999993,0.97987708168120546,0.96036141066744385,0.94313519702318482,0.92721133101960418,0.91164806787789354,0.8994540491355778,0.88543532783948398,0.86985216473072868,0.85333218232044195,0.83657752200406232,0.82012776902016093,0.80587296333234237,0.79186592328894312,0.77810234242546983,0.76457798912895447,0.75128870533694514,0.73823040525910977,0.72539907412105931,0.71279076693000631,0.70040160726187572,0.68822778606949953,0.67626556051152409,0.66451125280167445,0.65296124907801811,0.64161199829188409,0.63046001111609196,0.61950185887215925,0.60873417247615336,0.5981536414028672,0.58775701266799818,0.57754108982801799]
[null,null,"2009$",0.91310000000000002,0.94279999999999997,0.96840000000000004,0.98850000000000005,1,1.0087999999999999,1.0293000000000001,1.0481,1.0661,1.0843,1.099,1.1164000000000001,1.1364000000000001,1.1584000000000001,1.1816,1.2053,1.2266201311835576,1.2483173867292525,1.2703984374583517,1.2928700721899526,1.3157391998282046,1.3390128514864525,1.3626981826489519,1.3868024753708228,1.4113331405169178,1.436297720040292,1.4617038893009771,1.4875594594257702,1.5138723797097653,1.540650740060364,1.5679027734845172,1.5956368586199636,1.6238615223112416,1.6525854422312674,1.6818174495492861,1.7115665316460147]
[null,null,null,1.0951702989814915,1.0606703436571914,1.0326311441553078,1.0116337885685383,1,0.99127676447264079,0.97153405226853196,0.95410743249689911,0.93799831160303904,0.92225398874850129,0.90991810737033674,0.8957362952346829,0.87997184090109115,0.86325966850828717,0.84631008801624918,0.82966896208412844,0.81524831900085204,0.8010783240151168,0.78715462056193186,0.77347292779863863,0.76002903928876597,0.74681882170876046,0.73383821357719714,0.72108322400607616,0.70854993147382472,0.69623448261962517,0.68413309105869913,0.67224203621818346,0.6605576621932403,0.64907637662304907,0.63779464958633469,0.62670901251609423,0.61581605713318477,0.60511243439844919,0.59459485348305319,0.5842600807567202]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"2010$",0.90513481363996839,0.93457573354480572,0.95995241871530546,0.97987708168120546,0.99127676447264079,1,1.0203211736716893,1.0389571768437749,1.0568001586042826,1.0748413957176846,1.0894131641554323,1.1066613798572562,1.1264869151467092,1.1482950039651072,1.1712926249008724,1.1947858842188741,1.2159200348766432,1.2374280201519157,1.2593164526748135,1.2815920620439658,1.3042616968955243,1.3273323270087756,1.350811045449001,1.3747050707482387,1.3990217491246215,1.4237685567409719,1.4489531020033479,1.4745831279002481,1.5006665143831934,1.5272112807894174,1.5542255883074123,1.5817177424860864,1.6096961957883047,1.638169550189599,1.6671465598228452,1.6966361336697213]
[null,null,null,1.1048077976125286,1.0700042426813745,1.0417182982238742,1.0205361659079413,1.0087999999999999,1,0.98008355192849494,0.96250357790287178,0.94625269674514567,0.93036982384948796,0.91792538671519552,0.90361877463274809,0.88771559310102055,0.87085635359116009,0.8537576167907921,0.83697004895046867,0.82242250420805951,0.80812781326644978,0.79408158122287675,0.78027948956326665,0.7667172948345069,0.75339082733979745,0.74029598985667633,0.72742875637732951,0.71478517087079418,0.70236134606667766,0.6901534622600155,0.67815776613690337,0.66637056962054075,0.65478824873733177,0.64340724250269432,0.63222405182623564,0.62123523843595674,0.61043742382115551,0.59982728819370401,0.5894015694673792]
[null,null,"2011$",0.88710774312639651,0.91596230447877192,0.94083357621684638,0.96036141066744385,0.97153405226853196,0.98008355192849494,1,1.0182648401826484,1.0357524531234819,1.0534343728747693,1.0677159234431166,1.0846206159525891,1.1040512969979597,1.1254250461478674,1.1479646361604974,1.1709899931992616,1.1917032266429199,1.2127828492463346,1.2342353419395236,1.256067300291414,1.2782854365376513,1.3008965816442752,1.3239076874079005,1.3473258285930467,1.3711582051072748,1.3954121442147986,1.4200951027892521,1.4452146696063055,1.4707785676768341,1.4967946566213581,1.5232709350864833,1.5502155432040841,1.5776367650939878,1.6055430314109271,1.6339429219365453,1.6628451682172491]
[null,null,null,1.1272587887416494,1.0917479847263472,1.0628872366790583,1.0412746585735964,1.0293000000000001,1.0203211736716893,1,0.98206278026905824,0.96548166213300823,0.94927603061883248,0.93657870791628761,0.9219813686850592,0.90575501583949325,0.8885531767955801,0.87110697359512534,0.85397826267319343,0.83913509474757708,0.82454991890875995,0.81021825094439659,0.79613568458313888,0.7822978901399269,0.76870061318482719,0.75533967323500895,0.74221096246945417,0.72931044446600779,0.71663415296038013,0.70417819062671894,0.69193872787937616,0.67991200169550225,0.66809431445810441,0.65648203281921436,0.64507158658281571,0.63385946760718714,0.62284222872632378,0.61201648269010667,0.60137890112289216]
[null,null,"2012$",0.87119549661291862,0.89953248735807645,0.92395763762999716,0.94313519702318482,0.95410743249689911,0.96250357790287178,0.98206278026905836,1,1.0171739337849441,1.0345386890563877,1.0485640683140922,1.0651655376395381,1.0842476862894763,1.1052380498044081,1.1273733422383361,1.1499856883885125,1.1703273840125537,1.1910288967934857,1.2120965914114603,1.2335369451292362,1.2553565497836128,1.2775621138120909,1.3001604643153821,1.3231585491564002,1.3465634390963821,1.3703823299687934,1.3946225448916871,1.4192915365191969,1.4443968893328551,1.4699463219734417,1.4959476896140802,1.5224089863753114,1.549338347782885,1.5767440532690273,1.6046345287179529,1.6330183490564021]
[null,null,null,1.1478479903625014,1.1116885871871023,1.082300702189178,1.0602933737986848,1.0481,1.0389571768437749,1.0182648401826484,1,0.98311603039114537,0.96661440560730427,0.95368516833484984,0.93882121103547123,0.9222984864484336,0.90478245856353579,0.8870176032498307,0.86957603916037507,0.85446176314479316,0.83961019140024407,0.82501675781096095,0.81067697562575336,0.79658643607855562,0.7827408070329519,0.76913583165026034,0.75576732708076833,0.74263118317771559,0.72972336123362902,0.71703989273862245,0.70457687816027803,0.6923304857447351,0.68029695033861759,0.6684725722314373,0.65685371601811826,0.6454368094812909,0.63421834249301456,0.62319486593558793,0.61236299064111832]
[null,null,"2013$",0.85648625832473502,0.88434480817934524,0.90835756495638309,0.92721133101960418,0.93799831160303904,0.94625269674514578,0.96548166213300823,0.98311603039114526,1,1.0170715692711754,1.03086014445174,1.0471813150736329,1.0659412813056937,1.0865772441609605,1.108338804990151,1.1305693649751429,1.1505676120284751,1.1709196010967566,1.1916315893990728,1.2127099448362746,1.2341611479487895,1.2559917939090635,1.2782085945492467,1.3008183804247471,1.3238281029142835,1.3472448363570884,1.3710757802279119,1.3953282613505018,1.4200097361502346,1.445127792946594,1.4706901542861994,1.496704679317103,1.5231793662050852,1.5501223545926903,1.5775419281017595,1.605446516880231]
[null,null,null,1.1675610557441682,1.1307806533729317,1.1008880627839734,1.0785027819929185,1.0661,1.0568001586042823,1.0357524531234819,1.0171739337849441,1,0.98321497740477726,0.97006369426751593,0.95494446434969549,0.93813797958465328,0.92032113259668513,0.90225118483412325,0.88451008047788937,0.86913623288680864,0.85402960123251614,0.83918554098107578,0.82459948832612884,0.8102669587857535,0.79618354582370954,0.7823449194946499,0.76874682511287784,0.75538508194424459,0.74225558192078245,0.72935428837767924,0.71667723481220547,0.70422052366421362,0.69198032511783258,0.67995287592399145,0.66813447824340799,0.65652149850968844,0.64511036631218677,0.63389757329828311,0.62287967209473949]
[null,null,"2014$",0.84211011712625661,0.86950106059208698,0.89311076270404866,0.91164806787789354,0.92225398874850129,0.93036982384948808,0.94927603061883248,0.96661440560730427,0.98321497740477726,1,1.013557133634603,1.0296043530388268,1.048049432813797,1.068339020566264,1.0897353131052292,1.1115927326385686,1.1312553086632458,1.1512656891351583,1.1716300262458281,1.1923545810107463,1.2134457251943229,1.2349099432688853,1.2567538344083296,1.2789841145170364,1.3016076182946763,1.3246313013375373,1.3480622422770234,1.3719076449559804,1.3961748406435162,1.4208712902890004,1.4460045868159332,1.4715824574563892,1.4976127661267551,1.5241035158454914,1.5510628511936595,1.578499060818974]
[null,null,null,1.1874931551856314,1.1500848536274926,1.1196819496076003,1.096914516944866,1.0843,1.0748413957176846,1.0534343728747693,1.0345386890563877,1.0170715692711754,1,0.98662420382165605,0.97124686492296675,0.95415346708905302,0.9360324585635359,0.91765402843601895,0.89961005558782048,0.88397375229262409,0.8686092267295914,0.85351175507530297,0.83867669561206415,0.82409948730080906,0.80977564837880911,0.79570077498175495,0.7818705397897886,0.76828069069706839,0.75492704950445977,0.74180551063494771,0.72891203987137665,0.71624267311613088,0.70379351517237243,0.69156073854646305,0.67954058227120129,0.66772935074951267,0.65612341261823892,0.64471919963167501,0.63351320556451218]
[null,null,"2015$",0.8308462238398544,0.85787079162875346,0.88116469517743412,0.8994540491355778,0.90991810737033674,0.91792538671519552,0.93657870791628761,0.95368516833484995,0.97006369426751604,0.98662420382165616,1,1.015832575068244,1.0340309372156506,1.0540491355777981,1.0751592356687898,1.0967242948134668,1.1161238682288968,1.135866593930166,1.1559585418183365,1.1764058891628322,1.1972149225006412,1.2183920395691108,1.2399437512729319,1.2618766836859172,1.2841975800881873,1.3069133030393922,1.3300308364886051,1.3535572879215378,1.3774998905457372,1.4018660055144347,1.4266631241897334,1.4518988704458267,1.4775810030129586,1.5037174178628456,1.530316150636293,1.5573853791137531]
[null,null,null,1.2035921585806593,1.1656767076792531,1.1348616274266832,1.1117855336368234,1.099,1.0894131641554323,1.0677159234431166,1.048564068314092,1.0308601444517398,1.0135571336346028,1,0.9844141884629164,0.96708905315029914,0.94872237569060758,0.93009478672985779,0.91180618933045721,0.89595790258193653,0.88038507809261346,0.86508292799756314,0.85004674765070398,0.83527191417835378,0.82075388505792768,0.80648819672133953,0.79247046318267766,0.77869637468973341,0.76516169639896803,0.75186226707351034,0.73879399780378363,0.72595287075037118,0.71333493790873093,0.70093631989538197,0.68875320475518753,0.67678184678937015,0.6650185654038957,0.65345974397787554,0.64210182875163546]
[null,null,"2016$",0.81789681117878898,0.84450017914725894,0.86743102830526697,0.88543532783948409,0.8957362952346829,0.90361877463274798,0.9219813686850592,0.93882121103547111,0.95494446434969549,0.97124686492296664,0.9844141884629164,1,1.0179147259046937,1.0376209243998566,1.0584020064493012,1.0796309566463633,1.0987281719666406,1.1181631912659016,1.137941989840874,1.1580706486832253,1.1785553563491624,1.199402410862104,1.2206182216490078,1.2422093115109487,1.2641823186285543,1.2865439986029132,1.3093012265325845,1.3324609991273473,1.3560304368593386,1.3800167861522432,1.4044274216092061,1.4292698482801542,1.4545517039692244,1.480280761583006,1.5064649315203213,1.5331122641042774]
[null,null,null,1.2226481217829372,1.1841323716588885,1.1528294093349856,1.1293879615579161,1.1164000000000001,1.1066613798572562,1.0846206159525891,1.0651655376395384,1.0471813150736329,1.029604353038827,1.015832575068244,1,0.98240056318197821,0.96374309392265201,0.94482058226134069,0.92624242927072098,0.91014322333255127,0.89432384093047634,0.87877941839534068,0.86350517659440018,0.84849641946197807,0.83374853255566006,0.81925698163758265,0.80501731128038323,0.79102514349737785,0.77727617639654945,0.76376618285793152,0.75049100923397982,0.73744657407253333,0.72462886686197181,0.71203394679818388,0.69965794157296735,0.68749704618348728,0.67554752176242849,0.66380569442848036,0.65226795415680217]
[null,null,"2017$",0.80350228792678635,0.82963745160154867,0.85216473072861665,0.86985216473072857,0.87997184090109115,0.88771559310102066,0.90575501583949314,0.9222984864484336,0.93813797958465328,0.95415346708905313,0.96708905315029914,0.98240056318197821,1,1.019359380499824,1.0397747272087292,1.0606300598380851,1.0793911749239329,1.0984841488289794,1.1179148516880952,1.137689257470919,1.1578134458185536,1.1782936039127527,1.1991360283781693,1.2203471272182529,1.2419334217853903,1.2639015487858956,1.2862582623204653,1.3090104359607266,1.3321650648625174,1.3557292679165465,1.3797102899370968,1.4041155038894431,1.4289524131566711,1.4542286538465916,1.4799519971394628,1.5061303516772386]
[null,null,null,1.2445515277625672,1.2053457785320323,1.1734820322180917,1.1496206373292868,1.1364000000000001,1.1264869151467092,1.1040512969979597,1.0842476862894763,1.0659412813056937,1.048049432813797,1.0340309372156506,1.0179147259046937,1,0.98100828729281764,0.96174678402166569,0.94283580851240356,0.92644818971256848,0.91034540741077896,0.89452251080657963,0.87897463515037322,0.86369700024775387,0.84868490898983562,0.83393374590912706,0.81943897576050517,0.80519614212685453,0.79120086604894224,0.77744884467910591,0.76393584995834385,0.75065772731639857,0.73761039439443321,0.72478983978991096,0.71219212182328973,0.6998133673261514,0.68764977045039799,0.6756975914981419,0.66395315577193703]
[null,null,"2018$",0.78824240331491713,0.81388121546961312,0.83598066298342533,0.85333218232044195,0.86325966850828717,0.87085635359116009,0.8885531767955801,0.9047824585635359,0.92032113259668502,0.9360324585635359,0.94872237569060769,0.96374309392265189,0.98100828729281764,1,1.0200276243093922,1.0404868784530386,1.0588916878311097,1.0776220534610257,1.0966837339937425,1.1160825899429836,1.1358245854870548,1.1559157903025312,1.1763623814303794,1.1971706451750885,1.2183469790373942,1.2398978936811909,1.2618300149352353,1.2841500858302568,1.3068649686721034,1.3299816471515566,1.353507228491468,1.3774489456318741,1.4018141594537645,1.4266103610421845,1.4518451739893692,1.4775263567386168]
[null,null,null,1.2686452743401599,1.2286805260924907,1.1961999173895086,1.1718765806777947,1.1584000000000001,1.1482950039651072,1.1254250461478674,1.1052380498044081,1.0865772441609607,1.068339020566264,1.0540491355777981,1.0376209243998566,1.019359380499824,1,0.98036560595802313,0.96108852567825453,0.94438365273058722,0.92796913053911156,0.91183991245894214,0.89599103956194337,0.88041763911210669,0.86511492306742843,0.85007818660782541,0.83530280668863888,0.82078424061927879,0.80651802466657418,0.79249977268239735,0.77872517475514413,0.76518999588464998,0.75189007468014035,0.73882132208081053,0.72597972009864375,0.71336132058308166,0.70096224400716389,0.68877867827476913,0.67680687754858504]
[null,null,"2019$",0.77276574136763709,0.79790115098171965,0.8195666892349357,0.83657752200406232,0.84631008801624918,0.8537576167907921,0.87110697359512534,0.88701760324983081,0.90225118483412325,0.91765402843601895,0.93009478672985779,0.94482058226134058,0.96174678402166558,0.98036560595802313,1,1.0200575490859851,1.0381009911844596,1.0564635974350476,1.0751510134210829,1.0941689845886531,1.113523358013037,1.1332200841963884,1.1532652188972172,1.1736649249922333,1.194425474371122,1.2155532498648374,1.2370547472080033,1.2589365770360272,1.2812054669175397,1.3038682634227856,1.3269319342286026,1.3504035702606323,1.3742903878734267,1.3985997310691154,1.4233390737553195,1.4485160220430044]
[null,null,null,1.2940532252765304,1.2532880780653373,1.2201569599339115,1.1953464845725847,1.1816,1.1712926249008724,1.1479646361604974,1.1273733422383359,1.108338804990151,1.0897353131052292,1.0751592356687898,1.0584020064493014,1.0397747272087292,1.0200276243093922,1,0.98033684559860612,0.96329741373140687,0.94655414765626222,0.93010189965597889,0.91393561148687152,0.89805031282360592,0.88244111973107142,0.86710323316281623,0.85203193748557959,0.83722259902947138,0.82267066466334926,0.808371660394959,0.7943211899954058,0.78051493364753299,0.76694864661779494,0.75361815795121334,0.74051936918901717,0.7276482531085714,0.71500085248520784,0.70257327887557586,0.69036171142214087]
[null,null,"2020$",0.7575707292790177,0.78221189745291619,0.80345142288227001,0.82012776902016093,0.82966896208412844,0.83697004895046867,0.85397826267319343,0.86957603916037496,0.88451008047788937,0.89961005558782048,0.9118061893304571,0.92624242927072098,0.94283580851240356,0.96108852567825442,0.98033684559860612,1,1.0176886511105596,1.0356901905992304,1.0540101530393691,1.07265417090347,1.0916279762948682,1.1109374027100745,1.1305883868322841,1.1505869703566107,1.1709393018476046,1.1916516386296292,1.2127303487106753,1.2341819127402058,1.2560129260016304,1.2782301004400263,1.3008402667257255,1.3238503763544043,1.3472675037843205,1.3710988486113558,1.395351737782532,1.4200336278486803]
[null,null,null,1.3200087613623919,1.2784259652100129,1.2446303180503924,1.219322205361659,1.2053,1.1947858842188741,1.1709899931992616,1.1499856883885127,1.1305693649751429,1.1115927326385686,1.0967242948134668,1.0796309566463633,1.0606300598380851,1.0404868784530386,1.0200575490859851,1,0.9826187988917271,0.96553970393542032,0.94875746416329665,0.93226691987569932,0.91606300105474958,0.90014072580556892,0.8844951988245956,0.86912160989452358,0.85401523240540089,0.83917142190143423,0.82458561465305014,0.81025332625377655,0.79617015024151272,0.7823317567437611,0.76873389114640933,0.75537237278564839,0.74224309366262775,0.729342017180451,0.71666517690312415,0.70420867533607501]
[]
[]
[]
[null,null,"Source:  Deflators and Inflators derived from data contained in the Budget of the United States Government: Table 10.1 - Gross Domestic Product and Deflators Used in the Historical Tables 1940-2021.  "]
[null,null,"https://www.whitehouse.gov/omb/budget/Historicals"]
[null,null,"Updated November 2016.  Deflators for 2016-2040 assume average annual inflation rate derived from 2013-2020 GDP values."]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"HLOOKUP($E$4,E$51:R$53,3)","v":17},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,null,null,{"$f":"HLOOKUP($E$4,E$51:R$53,2)","v":16},2,4,6,8,10,12,14,16,18,20,22,24,26,28]
[null,null,null,null,3,5,7,9,11,13,15,17,19,21,23,25,27,29]

{"sheet":"Drill Cost Curves","index":24,"n_rows":127,"n_cols":31,"rows_kept":127,"cut":false,"hidden":false,"merged":[[2,1,2,6],[24,27,24,29],[53,8,53,10],[22,3,22,5],[3,1,20,1],[3,3,3,5]]}
[]
[]
[null,"** Drilling Costs from GETEM exponential cost curves"]
[null,"Drilling Costs (cost/well)  2004 $000",null,"Drilling Costs ($000) 2004",null,null,{"$f":"ProjectData!B14","v":2010},"Multiplier"]
["Warning",null,"Depth (km)",0.25,0.5,5,{"$f":"'Default Data'!C4/1000","v":2.25},{"$f":"LOOKUP(G4,'BLS PPI Oil Gas Drilling'!C49:C64,'BLS PPI Oil Gas Drilling'!N49:N64)","v":1.988}]
[null,null,"Depth (ft)",{"$f":"D5*3.28083*1000","v":820.20749999999998},{"$f":"E5*3.28083*1000","v":1640.415},{"$f":"F5*3.28083*1000","v":16404.150000000001},{"$f":"G5*3.28083*1000","v":7381.8675000000003}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Low cost estimate",{"$f":"580*EXP($E$10*D$6)","v":639.36068956313079},{"$f":"580*EXP($E$10*E$6)","v":704.79670923903791},{"$f":"580*EXP($E$10*F$6)","v":4071.8027787189681},{"$f":"580*EXP($E$10*G$6)*H5","v":2771.4420815625836}]
[null,null,"Medium cost estimate",{"$f":"580*EXP($F$10*D$6)","v":655.39559885680444},{"$f":"580*EXP($F$10*E$6)","v":740.59205344977465},{"$f":"580*EXP($F$10*F$6)","v":6682.4933544400938},{"$f":"580*EXP($F$10*G$6)*H5","v":3463.5711819329681}]
["Although the data and formulas are available for review they must not be changed.",null,"High cost estimate",{"$f":"580*EXP($G$10*D$6)","v":677.25463245681328},{"$f":"580*EXP($G$10*E$6)","v":790.81696066243683},{"$f":"580*EXP($G$10*F$6)","v":12879.761128216796},{"$f":"580*EXP($G$10*G$6)*H5","v":4653.2918333541393}]
[null,null,"Exponential  Drilling cost rate",null,1.188E-4,1.4899999999999999E-4,1.8900000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPI Index from GETEM Table 10A"]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Depth (km)","ft","Low Cost","Medium Cost","High Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[null,null,1,{"$f":"C12*3.28083*1000","v":3280.83},{"$f":"580*EXP(0.0001188*D12)","v":856.44551957616716},{"$f":" 580*EXP(0.000149*D12)","v":945.64929247061013},{"$f":"580*EXP(0.0001893*D12)","v":1079.3229469273342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G4","v":2010},1.988]
[null,null,2,6561.66,{"$f":"580*EXP(0.0001188*D13)","v":1264.6533241415359},{"$f":" 580*EXP(0.000149*D13)","v":1541.8148006037334},{"$f":"580*EXP(0.0001893*D13)","v":2008.5138340756982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Index"]
[null,null,3,9842.49,1867.4252987553873,2513.8208195028201,3737.6466729981057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,1]
[null,null,4,13123.32,2757.496603900408,4098.6084126909145,6955.3927959887269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V14+1","v":2005},1.5769474350854971]
[null,null,5,16404.150000000001,4071.8027787189681,6682.4933544400938,12943.301809661567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,2.3559214692843571]
[null,null,6,19684.98,6012.5469766062888,10895.336400975566,24086.211469265192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,2.298923369221026]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,7,22965.809999999998,8878.3084816477294,17764.081308296249,44822.070247107338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,2.3432552248258389]
[null,null,8,26246.639999999999,13109.97848365911,28963.087794104722,83409.463700848079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,2.036]
[null,null,9,29527.47,19358.590231154823,47222.281862516058,155216.80717797912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,1.988]
[null,null,10,32808.300000000003,28585.479084109505,76992.616262303462,288843.20988963515]
[]
[null," ","GETEM","Drilling Costs ($000) 2004"]
[null,null,"Depth (ft)","Low Cost","Medium Cost","High Cost"]
[null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM","Drilling Costs ($000) 2008"]
[null,null,{"$f":"C25+250","v":250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depth (ft)","Low Cost","Medium Cost","High Cost","ARRA"]
[null,"GETEM drilling cost estimates: ",{"$f":"C26+250","v":500},{"$f":"580*EXP($C27*E$10)","v":615.49578871167841},624.86029924290779,637.48331461713428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Low = 580*EXP(0.0001188*D) ",750,634.05018251737795,648.57529508068899,668.32735342613603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA27+250","v":250},{"$f":"580*EXP($AA28*E$10)*$W$12","v":1187.7989027026563},{"$f":"580*EXP($AA28*F$10)*$W$12","v":1196.8007235312052},{"$f":"580*EXP($AA28*G$10)*$W$12","v":1208.8287707691472}]
[null,"Medium =  580*EXP(0.000149*D)",1000,653.16390676174331,673.19033374126957,700.66375244008304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA28+250","v":500},{"$f":"580*EXP($AA29*E$10)*$W$12","v":1223.6056279588167},1242.2222748949007,1267.3168294588629]
[null,"High  = 580*EXP(0.0001893*D)",1250,672.85382270916773,698.73957407875275,734.56471812308644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,1260.4917628445473,1289.3676866204098,1328.6347786111585]
[null,"Where D = depth in feet",1500,693.13729991434548,725.25847136034952,770.10595058204024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,1298.4898466423456,1338.3023834776438,1392.919539850885]
[null,null,1750,714.03223154490854,752.78382646846796,807.36681260328635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1250,1337.6333995458253,1389.0942732685605,1460.3146596286958]
[null,null,2000,735.55705016597108,781.3538369701414,846.43050686796198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1500,1377.9569522297188,1441.8138410643749,1530.970629757096]
[null,null,2250,757.73074400050564,811.00815012466933,887.38426174174776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1750,1419.4960763112781,1496.5342470193143,1605.0452234553331]
[null,null,2500,780.57287367989659,841.78791790302887,930.31952605387846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,1462.2874157299505,1553.3314278966411,1682.7038476535083]
[null,null,2750,804.10358949944521,873.73585409541022,975.33217330035848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2250,1506.3687190730052,1612.2842024478425,1764.1199123425945]
[null,null,3000,828.3436491940505,906.8962935861224,1022.5227157273583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2500,1551.7788728756343,1673.4743807912214,1849.4752177951104]
[null,null,3250,853.314436249746,941.31525387813053,1071.9965287728376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2750,1598.557935924897,1736.9868779416754,1938.9603605211125]
[null,null,3500,879.03797876724479,977.04049895260096,1123.8640863675691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,1646.7471745977723,1802.9098316492114,2032.7751588659883]
[null,null,3750,905.53696889413561,1014.1216055520733,1178.2412076209839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3250,1696.3890992644949,1871.3347247097236,2131.129099200401]
[null,null,4000,932.83478284287071,1052.6100319792452,1235.2493154426813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3500,1747.5275017892827,1942.3565119177706,2234.2418036987274]
[null,null,4250,960.95550151220459,1092.5591895068392,1295.0157076771031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3750,1800.2074941615415,2016.0737518375217,2342.3435207505158]
[null,null,4500,989.92393173027585,1134.0245164976518,1357.6738413568044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,1854.4755482916269,2092.5887435747395,2455.6756391000504]
[null,null,4750,1019.7656281380704,1177.0635553376421,1423.3636307090578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4250,1910.3795370062628,2172.0076687395963,2574.491226862081]
[null,null,5000,1050.5069157325722,1221.7360322888219,1492.2317595812292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4500,1967.9687762797885,2254.440738797332,2699.055596617327]
[null,null,5250,1082.1749130894859,1268.1039403727589,1564.4320089825667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4750,2027.2940687384839,2340.0023480112327,2829.6468978496068]
[null,null,5500,1114.7975562860211,1316.2316253997171,1640.1256004737941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,2088.4077484763534,2428.8112321901781,2966.5567380474836]
[null,null,5750,1148.4036235448366,1366.1858752628148,1719.4815561712915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5250,2151.363727221898,2520.9906334610446,3110.0908338573427]
[null,null,6000,1183.02276062089,1418.0360126211144,1802.6770761697446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5500,2216.2175418966099,2616.6684712946376,3260.5696937419025]
[null,null,6250,1218.6855069535839,1471.8539911002697,1889.8979342260398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5750,2283.0264036071353,2715.9775200224758,3418.3293336685274]
[null,null,6500,1255.423322607279,1527.7144951442233,1981.3388925879538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000,2351.8492481143294,2819.0555930907753,3583.7220274254523]
[null,null,{"$f":"C51+250","v":6750},1293.2686160239446,1585.6950436565221,2077.2041368939495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6250,2422.7467878237248,2926.0457343073363,3757.117093241367]
[null,null,7000,1332.2547726124192,1645.8760975750815,2177.707732115191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6500,2495.7815653432708,3037.0964163467161,3938.9017184648519]
[null,null,7250,1372.4161841995146,1708.3411715296731,2283.0741005578934,null,null,"WellCost Lite Model (MIT p 6-21)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA53+250","v":6750},2571.018008655602,3152.3617467891659,4129.4818241451712]
[null,null,7500,1413.7882793689291,1773.1769497370947,2393.5385229933695,null,null,"Depth (km)","# of casings","Cost (2004$) M",1000,null,"Depth (ft)",null,null,null,null,null,null,null,null,null,null,null,null,7000,2648.5224879534894,3272.0016819792622,4329.2829714449999]
[null,null,7750,1456.4075547147454,1840.4734062948471,2509.3476640347903,null,null,1.5,4,2.2999999999999998,{"$f":"K56*L$55","v":2300},{"$f":"L56*$W$12","v":4572.3999999999996},{"$f":"3.28083*I56*1000","v":4921.2449999999999},null,null,null,null,null,null,null,null,null,null,null,null,7250,2728.3633741886351,3396.1822490009904,4538.7513119090918]
[null,null,8000,1500.3116070370791,1910.3239300402545,2630.7601229338152,null,null,2.5,4,3.4,{"$f":"K57*L$55","v":3400},{"$f":"L57*$W$12","v":6759.2},{"$f":"3.28083*I57*1000","v":8202.0750000000007},null,null,null,null,null,null,null,null,null,null,null,null,7500,2810.6110993854309,3525.075776077344,4758.3545837108186]
[null,null,8250,1545.5391665082745,1982.8254541482968,2758.0470110270021,null,null,3,4,4,4000,7952,9842.49,null,null,null,null,null,null,null,null,null,null,null,null,7750,2895.3382187729139,3658.8611317141558,4988.5831561011628]
[null,null,8500,1592.1301308389184,2058.0785906480023,2891.4925571214276,null,null,4,4,5.2,5200,10337.6,13123.32,null,null,null,null,null,null,null,null,null,null,null,null,8000,2982.619474789713,3797.723972920026,5229.9511243924244,3903]
[null,null,8750,1640.1256004737941,2136.1877700440682,3031.3947421713328,null,null,5,4,7,7000,13916,16404.150000000001,null,null,null,null,null,null,null,null,null,null,null,null,8250,3072.5318630184497,3941.8570028468139,5482.9974579216805]
[null,null,9000,1689.5679148488407,2217.2613862374701,3178.0659646630024,null,null,5,5,8.3000000000000007,8300,16500.400000000001,16404.150000000001,null,null,null,null,null,null,null,null,null,null,null,null,8500,3165.1547001077697,4091.4602382082285,5748.2872035573982]
[null,null,9250,1740.5006897410915,2301.4119469461662,3331.8337381936799,null,null,6,5,9.6999999999999993,9700,19283.599999999999,19684.98,null,null,null,null,null,null,null,null,null,null,null,null,8750,3260.5696937419025,4246.7412868476076,6026.4127474366096]
[null,null,9500,1792.9688557445402,2388.7562298346388,3493.0414228021909,null,null,6,6,12.3,12300,24452.400000000001,19684.98,null,null,null,null,null,null,null,null,null,null,null,null,9000,3358.8610147194954,4407.9156358400905,6317.9951377500493]
[null,null,9750,1847.0186979058853,2479.4154445689396,3662.0489916843176,null,null,7.5,6,14.4,14400,28627.200000000001,24606.224999999999,null,null,null,null,null,null,null,null,null,null,null,null,9250,3460.1153712052896,4575.2069505289783,6623.6854715290356]
[null,null,10000,1902.6978965551057,2573.5154010221254,3839.2338350049854,null,null,10,6,20,20000,39760,32808.300000000003,null,null,null,null,null,null,null,null,null,null,null,null,9500,3564.4220852201461,4748.8473849112615,6944.1663485307554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9750,3671.8731714369001,4929.0779038030523,7280.1533954684237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000,3782.5634183515499,5116.1486172319856,7632.3968639899113]
[null,"MIT Appendix A.6.1 Well Cost Lite ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10250,3896.5904719013906,5310.3191275206545,8001.6833059730952]
[null,"Average Depth (meters)","Depth km","avg cost $M (2004)","2004 $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10500,4014.0549216038448,5511.8588895427038,8388.8373298788101]
[null,549,{"$f":"B70/1000","v":0.54900000000000004},0.30399999999999999,{"$f":"D70*1000000","v":304000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10750,4135.0603892919953,5721.0475846515401,8794.7234420833065]
[null,965,{"$f":"B71/1000","v":0.96499999999999997},0.36399999999999999,{"$f":"D71*1000000","v":364000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11000,4259.7136205250918,5938.1755088005775,9220.247977301884]
[null,1331,1.331,0.41599999999999998,416000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11250,4388.1245787546504,6163.5439753935807,9666.3611224142733]
[null,1913,1.913,8.6800000000000002E-2,86800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11500,4520.4065423292595,6397.4657334241992,10134.05903821092]
[null,2636,2.6360000000000001,1.9750000000000001,1975000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11750,4656.676204423612,6640.2654014849213,10624.386083798023]
[null,3375,3.375,3.4119999999999999,3412000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12000,4797.0537759799636,6892.2799182477484,11138.437148628318]
[null,4103,4.1029999999999998,5.5270000000000001,5527000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12250,4941.6630917527864,7153.8590100417168,11677.360097365032]
[null,4842,4.8419999999999996,7.57,7570000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500,5090.6317195502115,7425.3656761761604,12242.358333038281]
[null,5629,5.6289999999999996,9.4139999999999997,9414000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12750,5244.0910727685732,7707.1766926831733,12834.693484217452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13000,5402.1765263193874,7999.6831351783667,13455.688222199893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13250,5565.027536050975,8303.290921565469,14106.729214506682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13500,5732.787761770116,8618.4213753379263,14789.270221280554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13750,5905.6051939722465,8945.5118102591732,15504.835341500146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14000,6083.6322843919916,9285.0161372329821,16255.022416259322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14250,6267.026080489195,9637.4054942060538,17041.506596711035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14500,6455.9483639891005,10003.16889997695,17866.044084642777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14750,6650.5657935988884,10382.81393281869,18730.476054036393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15000,6851.0500520264513,10776.867434856804,19636.732762368832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15250,7057.5779974311345,11185.876243180206,20586.837860834454]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15500,7270.3318194400099,11610.407948699607,21582.912913113367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15750,7489.4991998673504,12051.05168380641,22627.182132776299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16000,7715.2734782790376,12508.418939925297,23721.977349904242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16250,7947.8538225480006,12983.144416094867,24869.743218013504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA92+250","v":16500},{"$f":"580*EXP($AA93*E$10)*$W$12","v":8187.445404551122},13475.886899754099,26073.042672912998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16750,8434.2595811626015,13987.330180956771,27334.562655683178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17000,8688.5140807034477,14518.184001282636,28657.120112556138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17250,8950.4331950115647,15069.185038762076,30043.668285094223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17500,9220.247977301884,15641.097930181149,31497.303304713158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17750,9498.1964459910851,16234.716332185555,33021.271106275068]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18000,9784.5237946666894,16850.864022656242,34618.974676189238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18250,10079.482608385768,17490.396043884808,36293.981651205584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18500,10383.333086494067,18154.199889135394,38050.032284868539]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18750,10696.343272162145,18843.196734239369,39891.047799420659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19000,11018.789288840921,19558.342715932253,41821.139141805113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19250,11350.955583845336,20300.630258706551,43844.616163319355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19500,11693.135179280926,21071.089452022028,45965.997243417762]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19750,12045.629930534678,21870.789479784489,48190.019379153106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000,12408.750792558249,22700.84010407684,50521.64876278623]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20250,12782.818094178348,23562.393205201344,52966.09187118354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20500,13168.161820676389,24456.644380170444,55528.807091764829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20750,13565.121904886584,25384.834601864088,58215.516910961611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21000,13974.048527069355,26348.251941156352,61032.220692402894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21250,14395.302423824542,27348.233354400887,63985.208073361457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21500,14829.25520631693,28386.166538755999,67081.073009374901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21750,15276.289688094861,29463.491857923815,70326.728498402561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22000,15736.800222791038,30581.704340976019,73729.422017397068]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22250,16211.193052003498,31742.355757040099,77296.751705760238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22500,16699.886663663601,32947.056768724848,81036.683331820328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22750,17203.312161207199,34197.479167273988,84957.568080216661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23000,17721.913643874603,35495.358192549109,89068.161199910188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23250,18256.148598474887,36842.494941061952,93377.641554460977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23500,18806.488302960086,38240.7588653973,97895.632118227542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23750,19373.418242165346,39692.09036849533,102632.22146425591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24000,19957.438536081678,41198.503496393183,107597.98629184015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24250,20559.064381039272,42762.088733162993,112804.01504405803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24500,21178.826504190412,44385.015901924533,118261.93266801936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24750,21817.271631693009,46069.537175958634,123983.92657311584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25000,22474.962971007724,47817.990204099631,129982.77384523678]

{"sheet":"BLS PPI Oil Gas Drilling","index":25,"n_rows":66,"n_cols":16,"rows_kept":66,"cut":false,"hidden":false,"merged":[[6,2,6,6],[7,2,7,6],[43,2,45,13],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[46,6,47,6],[46,7,47,7],[46,8,47,8],[46,9,47,9],[46,10,47,10],[46,11,47,11],[46,12,47,12],[46,13,47,13],[5,2,5,6],[0,1,0,6],[1,1,1,6],[2,1,2,6],[3,2,3,6],[4,2,4,6]]}
[null,"Producer Price Index Industry Data",null,null,null,null,null,"Retrieved from: http://data.bls.gov/PDQ/servlet/SurveyOutputServlet "]
[null,"Original Data Value",null,null,null,null,null,"By Chris Johnson on 12/21/10"]
[]
[null,"Series Id:","PCU21311121311101"]
["Warning","Industry:","Drilling oil and gas wells"]
[null,"Product:","Drilling oil, gas, dry, or service wells"]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ","Base Date:","198512"]
[null,"Years:","1985 to 2010"]
["Although the data and formulas are available for review they must not be changed."]
[null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","Rebase to 2004"]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",1985,null,null,null,null,null,null,null,null,null,null,null,100]
[null,1986,100.2,97.9,96,94.9,94.1,93.6,92.6,91.5,91.2,88.8,87.8,87.7,93,{"$f":"O12/$O$30","v":0.58898036732108927}]
[null,1987,88.1,87.8,87.9,87.7,87.3,86.9,87.4,87.4,87.6,87.7,87.6,88.1,87.6,{"$f":"O13/$O$30","v":0.5547815072830905}]
[null,1988,89.2,90.9,91.4,91.1,90.9,90.9,90.9,88.2,88.2,88.3,88.3,88.3,89.7,0.56808106396453451]
[null,1989,88.3,88.3,88.2,88.2,88.1,88.3,88.6,88.5,88.8,88.8,89,89.2,88.5,0.56048131728942363]
[null,1990,89.8,89.6,89.6,89.7,89.7,90,90.4,90.6,90.4,92,92.2,91.8,90.5,0.57314756174794168]
[null,1991,91.8,91.8,91.9,92.3,92.2,92.2,92,91.4,91.6,90.9,90.6,90.6,91.6,0.5801139962001266]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",1992,90.6,89.9,89.9,89.9,90,90,89.8,89.8,89.8,91,91.6,91.6,90.3,0.57188093730208989]
[null,1993,91.6,91.7,91.1,91.2,91.2,91.8,91.8,92.3,93.1,90,90.2,90.5,91.4,0.57884737175427492]
[null,1994,90.8,91.6,90.9,92.2,92.6,92.9,92.8,92.6,92.5,92.8,97,97,93,0.58898036732108927]
[null,1995,96.6,96.5,96.6,96.1,96.2,96.1,96.4,96.9,96.9,97.2,97.5,97.5,96.7,0.61241291956934774]
[null,1996,97.5,97.6,97.4,97.7,98.7,99,98.8,98.3,99.1,99.5,99.7,100.7,98.7,0.62507916402786579]
[null,1997,102.4,102.6,103.1,107.3,111.4,112.7,113.5,114.2,114.4,116.1,117.8,118.2,111.1,0.70360987967067756]
[null,1998,119,120.2,120.2,120.2,119.2,118.2,118,119,118.6,120.5,120.6,119.7,119.5,0.75680810639645346]
[null,1999,119.2,119.1,119,116,114.7,114.3,114.3,114.5,114.7,114.9,119.2,119.2,116.6,0.73844205193160217]
[null,2000,119.2,120.1,119,120.9,120.9,121.7,122,123.8,131.4,132.6,133.30000000000001,137.80000000000001,125.2,0.79290690310322987]
[null,2001,144.80000000000001,148.30000000000001,152.6,156.1,158.1,160.69999999999999,162.19999999999999,161.9,160.6,158.80000000000001,154.19999999999999,153.6,156,0.98796706776440779]
[null,2002,152.1,151.19999999999999,149.4,148.80000000000001,145.9,145.9,145.6,145.6,146.69999999999999,146.1,146.1,145.30000000000001,147.4,0.93350221659278021]
[null,2003,144.5,144.69999999999999,142.69999999999999,144.19999999999999,144.19999999999999,144.19999999999999,144.30000000000001,144.30000000000001,144.6,143.6,143.6,143.6,144,0.91196960101329949]
[null,2004,144.80000000000001,145.4,145,146,146.69999999999999,150.4,152.5,157.30000000000001,162,174.8,176,193.8,157.9,1]
[null,2005,195.1,205.5,217.3,221.7,224.2,231,244.1,255.5,260.10000000000002,282.39999999999998,324,326.7,249,1.5769474350854971]
[null,2006,339.8,349.8,358.4,385.1,389.8,394.1,374,380.9,365.7,365.9,380.3,380.3,372,2.3559214692843571]
[null,2007,359.2,387.3,375.1,371.2,373.2,363.8,353.8,352,357.3,360,361.3,342.1,363,2.298923369221026]
[null,2008,345.6,349.1,354.5,355.6,358.8,366.4,378.3,382.1,383.5,389.7,390.6,378.7,369.4,2.3394553514882834]
[null,2009,367.9,361.2,355.9,334.9,306.8,304.2,313.60000000000002,308.8,297.89999999999998,301.7,302.8,302.5,321.5,2.0360987967067765]
[null,2010,303.3,308.89999999999998,309.3,309.7,309.89999999999998,312.10000000000002,318,311.2,320.5,326.3,324.39999999999998,null,{"$f":"AVERAGE(C36:M36)","v":313.96363636363634},1.9883700846335424]
[]
[]
[]
[]
[]
[]
[null,null,"GETEM Table 10A"]
[null,null,"Table 1: Cost Indices - Normalized to 2002 and 2004                                                                                         (Source US Bureau of Labor Statistics )"]
[]
[]
[null,null,"Year","Manufact Labor","Construct","Engineering","Steel","Pipe","Electrical","Turb-Gen","HX's","Pumps","Process Equip","Oil&Gas Well"]
[]
[null,null,1995,0.80706344015696541,0.79055555555555557,0.77987962166809977,1.128834355828221,0.9394925178919975,0.95780724269920203,0.88285024154589364,0.89066971951917573,0.85339418140330847,0.89044813225563002,0.61241291956934774]
[null,null,1996,0.83387835186396342,0.81666666666666665,0.81083404987102314,1.1025416301489921,0.96421600520494466,0.96064432976263958,0.89613526570048319,0.9198626216370922,0.87221905305191094,0.91040227885934433,0.62507916402786579]
[null,null,1997,0.85938521909744936,0.84222222222222221,0.85941530524505572,1.1086765994741457,0.98633702016916069,0.96169909395130715,0.91787439613526578,0.93875214653692052,0.89960068454078712,0.93115988338873235,0.70360987967067756]
[null,null,1998,0.87965990843688691,0.87277777777777787,0.88865004299226136,1.0736196319018405,0.97787898503578419,0.96467594929516443,0.93478260869565233,0.95706926159129935,0.9241300627495721,0.94668035203617729,0.75680810639645346]
[null,null,1999,0.90582079790712888,0.9094444444444445,0.91358555460017188,0.99912357581069244,0.95120364346128827,0.97591985295843298,0.96014492753623193,0.9639381797366916,0.9366799771819736,0.95836273001352756,0.73844205193160217]
[null,null,2000,0.93655984303466322,0.93333333333333335,0.95442820292347363,1.0219106047326907,0.98438516590761238,1.0004194807158404,0.96920289855072472,0.97252432741843164,0.9503707929264118,0.96971592043486143,0.79290690310322987]
[null,null,2001,0.96533682145192945,0.95777777777777773,0.97592433361994835,0.96143733567046463,0.99479505530253753,1.0041072039818877,0.98007246376811608,0.98340011448196918,0.97604107244723326,0.98570094602935976,0.98796706776440779]
[null,null,2002,1,1,1,1,1,1,1,1,1,1,0.93350221659278021]
[null,null,2003,1.0294310006540224,1.0388888888888888,1.0485812553740326,1.0648553900087643,1.0143135979180222,0.99860794395266939,1.0132850241545894,0.99885518030910136,1.0108385624643468,1.0176682140088897,0.91196960101329949]
[null,null,2004,1.0555918901242642,1.0672222222222223,1.0816852966466035,1.423312883435583,1.2192582953806117,1.0424875340169317,1.018719806763285,1.0663995420721237,1.0399315459212779,1.0689451144879312,1]
[null,null,2005,1.0830608240680182,1.088888888888889,1.1027515047291485,1.4995617879053462,1.3409238776837997,1.1025955645396102,1.017512077294686,1.2266742987979395,1.0935539075869936,1.1527282824358829,1.5769474350854971]
[null,null,2006,1.0994113799869196,1.1294444444444443,1.1362854686156492,1.6345311130587206,1.413793103448276,1.2034726485483949,1.05012077294686,1.3331425300515169,1.1420422133485453,1.2109881790109167,2.3559214692843571]
[null,null,2007,1.128842380640942,1.1694444444444445,1.2102321582115219,1.7624890446976338,1.3942745608327913,1.3031123152289494,1.1068840579710146,1.3777904979965656,1.213348545350827,1.2834035096794385,2.298923369221026]
[null,null,2008,1.1589274035317201,1.215858585858586,1.2713984210114904,2.1630148992112184,1.495120364346129,1.3891963352624483,1.2457729468599035,1.44361763022324,1.2800912721049629,1.3616816492201325,2.3432552248258389]
[null,null,2009,null,null,null,null,null,null,null,null,null,null,2.036]
[null,null,2010,null,null,null,null,null,null,null,null,null,null,1.988]
[null,null,2011]
[null,null,2012]

{"sheet":"CERA PCCI power plant index","index":26,"n_rows":87,"n_cols":18,"rows_kept":87,"cut":false,"hidden":false,"merged":[[0,1,0,14],[2,1,2,14],[4,1,4,14],[76,7,86,7],[53,7,75,7]]}
[null,"Table ES-1"]
[]
[null,"CCAF–P Market Index and 12-month Outlook"]
[]
["Warning","Market Index"]
[]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,2000,2001,2002,2003,2004,2005,"2006","2007","2008","2009","2010",null,null,null,"Construction Year",{"$f":"ProjectData!B14","v":2010}]
[null,"PCCI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment Factor (2008 = base year 1.00)",{"$f":"LOOKUP(R7,C19:C29,F19:F29)","v":0.93121693121693128}]
["Although the data and formulas are available for review they must not be changed.","Overall PCCI",100,103,108,114,124,136,181.07281597756997,232.74341965764344,223.57374596150424,213,215]
[null,"Overall PCCI, without nuclear",100,106,111,116,124,135,164.33443372398392,177.08910695273076,188.89495176357488,174,176]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results."]
[]
[null,"Source: IHS CERA."]
[]
[null,"November 2010 CERA Special Report Capital Costs Analysis Forum—North America Power: Market Update."]
[]
[]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,null,null,"Multiplier","2008 base year","2010 base year"]
[null,null,2000,100,{"$f":"D19/100","v":1},{"$f":"E19/$E$27","v":0.52910052910052918},{"$f":"F19/$F$29","v":0.56818181818181823}]
[null,null,{"$f":"C19+1","v":2001},106,{"$f":"D20/100","v":1.06},0.56084656084656093,0.60227272727272729]
[null,null,{"$f":"C20+1","v":2002},111,1.1100000000000001,0.58730158730158744,0.63068181818181823]
[null,null,2003,116,1.1599999999999999,0.61375661375661372,0.65909090909090906]
[null,null,2004,124,1.24,0.65608465608465616,0.70454545454545459]
[null,null,2005,135,1.35,0.71428571428571441,0.76704545454545459]
[null,null,2006,164,1.64,0.86772486772486768,0.93181818181818166]
[null,null,2007,177,1.77,0.93650793650793651,1.0056818181818181]
[null,null,2008,189,1.89,1,1.0738636363636362]
[null,null,2009,174,1.74,0.92063492063492069,0.98863636363636365]
[null,null,{"$f":"C28+1","v":2010},176,1.76,{"$f":"E29/$E$27","v":0.93121693121693128},{"$f":"F29/$F$29","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The IHS CERA Power Capital Costs Index (PCCI) Leveraging IHS CERA's Index + Scenarios methodology, the PCCI tracks and forecasts the costs associated with the construction of a portfolio of 30 different power generation plants in North America. The PCCI tracks the costs of building coal, gas, wind and nuclear power plants, indexed to year 2000. The PCCI is a work product of the Capital Costs Analysis Forum for Power-North America, an annual renewable service managed by IHS CERA. For further information on the PCCI or the Forum, please contact Roger Kranenburg."]
[]
[]
[]
[]
[null,null,null,"PPI"]
[null,null,null,"Year","PPIACO"]
[null,null,null,1972]
[null,null,null,{"$f":"D49+1","v":1973}]
[null,null,null,{"$f":"D50+1","v":1974}]
[null,null,null,1975]
[null,null,null,1976,"1977 base","2000 base","Hybrid PPI/PCCI"]
[null,null,null,1977,1,{"$f":"E54/$E$77","v":0.4890730972117559},{"$f":"F54","v":0.4890730972117559},"PPI",{"$f":"G54/$G$87","v":0.27788244159758857}]
[null,null,null,1978,1.0770416024653313,{"$f":"E55/$E$77","v":0.5267520723436323},{"$f":"F55","v":0.5267520723436323},null,0.29929095019524565]
[null,null,null,1979,1.2126348228043142,0.59306706857573477,0.59306706857573477,null,0.336969925327122]
[null,null,null,1980,1.3836671802773497,0.67671439336850048,0.67671439336850048,null,0.38449681441392075]
[null,null,null,1981,1.5100154083204929,0.73850791258477766,0.73850791258477766,null,0.41960676851407819]
[null,null,null,1982,1.5408320493066254,0.75357950263752826,0.75357950263752826,null,0.42817017195314105]
[null,null,null,1983,1.5608628659476116,0.76337603617181615,0.76337603617181615,null,0.43373638418853189]
[null,null,null,1984,1.5978428351309706,0.78146194423511683,0.78146194423511683,null,0.4440124683154073]
[null,null,null,1985,1.5901386748844375,0.77769404672192921,0.77769404672192921,null,0.44187161745564157]
[null,null,null,1986,1.5439137134052388,0.75508666164280336,0.75508666164280336,null,0.42902651229704736]
[null,null,null,1987,1.5839753466872109,0.77467972871137902,0.77467972871137902,null,0.44015893676782897]
[null,null,null,1988,1.6471494607087827,0.80557648831951778,0.80557648831951778,null,0.45771391381790782]
[null,null,null,1989,1.7288135593220337,0.84551620195930677,0.84551620195930677,null,0.48040693293142428]
[null,null,null,1990,1.7919876733436053,0.87641296156744541,0.87641296156744541,null,0.49796190998150308]
[null,null,null,1991,1.7950693374422186,0.87792012057272051,0.87792012057272051,null,0.49881825032540938]
[null,null,null,1992,1.805855161787365,0.88319517709118323,0.88319517709118323,null,0.50181544152908142]
[null,null,null,1993,1.8320493066255776,0.89600602863602119,0.89600602863602119,null,0.5090943344522848]
[null,null,null,1994,1.8567026194144836,0.9080633006782215,0.9080633006782215,null,0.5159450572035349]
[null,null,null,1995,1.9229583975346685,0.94046721929163524,0.94046721929163524,null,0.53435637459752006]
[null,null,null,{"$f":"D72+1","v":1996},1.9676425269645608,0.96232102486812365,0.96232102486812365,null,0.54677330958416115]
[null,null,null,1997,1.9661016949152539,0.961567445365486,0.961567445365486,null,0.54634513941220797]
[null,null,null,1998,1.916795069337442,0.93745290128108516,0.93745290128108516,null,0.53264369390970745]
[null,null,null,1999,1.9337442218798149,0.94574227581009795,0.94574227581009795,null,0.53735356580119198]
[null,null,null,2000,2.0446841294298919,1,1,"PCCI",0.56818181818181823]
[null,null,null,2001,2.0677966101694913,1.0113036925395629,1.06,null,0.60227272727272729]
[null,null,null,2002,2.0200308166409857,0.98794272795779947,1.1100000000000001,null,0.63068181818181823]
[null,null,null,2003,2.1278890600924498,1.0406932931424266,1.1599999999999999,null,0.65909090909090906]
[null,null,null,2004,2.2604006163328192,1.1055011303692539,1.24,null,0.70454545454545459]
[null,null,null,2005,2.4252696456086285,1.1861341371514695,1.35,null,0.76704545454545459]
[null,null,null,2006,2.5392912172573188,1.2418990203466467,1.64,null,0.93181818181818177]
[null,null,null,2007,2.6610169491525419,1.3014318010550112,1.77,null,1.0056818181818181]
[null,null,null,2008,2.9214175654853616,1.4287867370007534,1.89,null,1.0738636363636362]
[null,null,null,2009,2.6640986132511553,1.3029389600602863,1.74,null,0.98863636363636365]
[null,null,null,2010,null,0,1.76,null,{"$f":"G87/$G$87","v":1}]

{"sheet":"Binary Parasitic Losses","index":27,"n_rows":85,"n_cols":8,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[null,"SAM  Gross Plant Size and Parasitic Loss Characterization - SAM V 2010.11.9"]
[null,"Binary"]
[null,"Nominal Power (MW)",{"$f":"ProjectData!B16","v":10}]
[null,"Input Flow (kg/s)",{"$f":"ProjectData!B25","v":80},{"$f":"(0.0179*C4 - 0.0745)*D5","v":0.22670250000000697}]
["Warning","Input Temp (degree C)",{"$f":"'Default Data'!C3","v":200},{"$f":"0.000000012575*C5^4 - 0.000010923*C5^3 + 0.0035388*C5^2- 0.50752*C5 + 27.383","v":0.16700000000000514},null,"** Pump work or parasitic loss is calculated first with varying temperature.  This has the most variance due to the varying nature of thermal effeciency"]
[null,"Input Depth (meters)",{"$f":"'Default Data'!C4","v":2250},{"$f":"(-0.0001*C6+ 1.20699)*D4","v":0.22261958797500686},null,"and brine effectiveness with temperature.  Then a flow and depth correction are applied to the base case which has been set to 200C at 60 kg/s. "]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ","Model Scalar Output",null,{"$f":"D6","v":0.22261958797500686},null,"Pump work added to the Net output will yield the Gross power  ( nameplate capacity )of the geothermal power plant.  "]
[null,"Pump Work (MW)",null,{"$f":"D7*C3","v":2.2261958797500685}]
["Although the data and formulas are available for review they must not be changed.","Gross Power (MW)",{"$f":"D8+C3","v":12.226195879750069}]
[]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","SAM Output at 50 MW"]
[null,50]
[null,"Depth",null,"Vary"]
[null,"Depth m","Temp C","Flow kg/s","Pump Work (MW)","Scalar","Fit","Variation from 60 kg/s"]
[null,2000,200,20,3.15,{"$f":"E15/$B$12","v":6.3E-2},{"$f":" 0.0031*D15 - 0.0129","v":4.9099999999999998E-2},{"$f":"G15/$G$19","v":0.28365106874638935}]
[null,2000,200,30,4.3280000000000003,{"$f":"E16/$B$12","v":8.6560000000000012E-2},{"$f":" 0.0031*D16 - 0.0129","v":8.0100000000000005E-2},0.46273830155979206]
[null,2000,200,40,5.5648799999999996,0.1112976,0.1111,0.64182553437319467]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",2000,200,50,6.8635799999999998,0.13727159999999999,0.1421,0.82091276718659734]
[null,2000,200,60,8.2295300000000005,0.1645906,0.1731,{"$f":"G19/$G$19","v":1}]
[null,2000,200,70,9.6681100000000004,0.19336220000000001,0.2041,{"$f":"G20/$G$19","v":1.1790872328134026}]
[null,2000,200,80,11.1853,0.22370599999999999,0.2351,1.3581744656268053]
[null,2000,200,90,12.787699999999999,0.25575399999999998,0.26609999999999995,1.5372616984402077]
[null,2000,200,100,14.482699999999999,0.28965399999999997,0.29709999999999998,1.7163489312536104]
[null,2000,200,110,16.278700000000001,0.32557400000000003,0.32809999999999995,1.895436164067013]
[null,2000,200,120,18.184899999999999,0.36369799999999997,0.35909999999999997,2.0745233968804158]
[null,2000,200,130,20.2119,0.40423799999999999,0.39009999999999995,2.2536106296938181]
[]
[null,"Depth m","Temp C","Flow kg/s","Pump Work (MW)","Scalar","Fit"]
[null,2000,130,60,41.328400000000002,{"$f":"E29/$B$12","v":0.82656800000000008},{"$f":" 0.000000012575*C29^4 - 0.000010923*C29^3 + 0.0035388*C29^2 - 0.50752*C29+ 27.383","v":0.80483475000000126}]
[null,2000,140,60,26.477,{"$f":"E30/$B$12","v":0.52954000000000001},{"$f":" 0.000000012575*C30^4 - 0.000010923*C30^3 + 0.0035388*C30^2 - 0.50752*C30+ 27.383","v":0.54878000000000426}]
[null,2000,150,60,17.2986,0.345972,0.37896875000000207]
[null,2000,160,60,14.4474,0.28894799999999998,0.27362399999999454]
[null,2000,170,60,12.4208,0.248416,0.21398675000001433]
[null,2000,180,60,9.8532399999999996,0.19706479999999998,0.18431599999998483]
[null,2000,190,60,8.9043299999999999,0.17808659999999998,0.17188875000001147]
[null,2000,200,60,8.2295300000000005,0.1645906,0.16700000000000514]
[null,2000,210,60,7.7666000000000004,0.155332,0.16296274999999483]
[null,2000,220,60,7.4766000000000004,0.149532,0.15610799999999259]
[null,2000,230,60,7.3346200000000001,0.1466924,0.14578475000000779]
[null,2000,240,60,7.3255699999999999,0.14651139999999999,0.13436000000000448]
[null,2000,250,60,7.4410400000000001,0.1488208,0.12721874999998661]
[null,2000,260,60,7.6776999999999997,0.153554,0.13276399999999811]
[null,2000,270,60,8.0368099999999991,0.1607362,0.16241674999999489]
[]
[null,"Depth m","Temp C","Flow kg/s","Pump Work (MW)","Scalar","Fit","Variation from 2000m"]
[null,1000,200,60,8.9740599999999997,{"$f":"E46/$B$12","v":0.17948120000000001},{"$f":"-0.000017144*B46 + 0.19994","v":0.18279600000000001},{"$f":"G46/$G$48","v":1.1034940719097868}]
[null,{"$f":"B46+500","v":1500},200,60,8.6063600000000005,{"$f":"E47/$B$12","v":0.17212720000000001},{"$f":"-0.000017144*B47 + 0.19994","v":0.17422400000000002},1.0517470359548933]
[null,{"$f":"B47+500","v":2000},200,60,8.2295300000000005,0.1645906,0.16565200000000002,{"$f":"G48/$G$48","v":1}]
[null,2500,200,60,7.8439699999999997,0.1568794,0.15708,{"$f":"G49/$G$48","v":0.94825296404510651}]
[null,3000,200,60,7.4500999999999999,0.149002,0.148508,0.89650592809021312]
[null,3500,200,60,7.0483399999999996,0.1409668,0.139936,0.84475889213531974]
[null,4000,200,60,6.6390900000000004,0.13278180000000001,0.13136400000000001,0.79301185618042636]
[null,4500,200,60,6.2227699999999997,0.12445539999999999,0.122792,0.74126482022553297]
[null,5000,200,60,5.7988,0.115976,0.11422,0.68951778427063959]
[null,5500,200,60,5.3705699999999998,0.10741139999999999,0.10564800000000001,0.63777074831574621]
[null,6000,200,60,4.9355200000000004,9.8710400000000004E-2,9.707600000000001E-2,0.58602371236085282]
[null,6500,200,60,4.4950200000000002,8.9900400000000005E-2,8.8503999999999999E-2,0.53427667640595944]
[null,7000,200,60,4.0494899999999996,8.0989799999999987E-2,7.9932000000000003E-2,0.48252964045106606]
[null,7500,200,60,3.59931,7.19862E-2,7.1360000000000007E-2,0.43078260449617267]
[null,{"$f":"B59+500","v":8000},200,60,3.1448800000000001,6.2897599999999998E-2,6.278800000000001E-2,0.37903556854127934]
[null,8500,200,60,2.6865700000000001,5.3731400000000006E-2,5.4216000000000014E-2,0.32728853258638596]
[null,9000,200,60,2.2247599999999998,4.4495199999999999E-2,4.564399999999999E-2,0.27554149663149241]
[null,9500,200,60,1.7598100000000001,3.5196200000000004E-2,3.7071999999999994E-2,0.22379446067659908]
[null,{"$f":"B63+500","v":10000},200,60,1.29209,2.5841799999999998E-2,2.8499999999999998E-2,0.1720474247217057]
[]
[]
[]
[]
[null,"Model Validation"]
[null,"Temp (degree C)","Depth (m)","Flow (kg/s)","Nominal Power","SAM Gross Power","Model Gross Power","Deviation"]
[null,130,1500,30,15,19.6952,20.9,{"$f":"(G71-F71)/F71","v":6.1172265323530546E-2}]
[null,140,2000,30,15,18.2882,18.829999999999998,{"$f":"(G72-F72)/F72","v":2.962566026180808E-2}]
[null,150,2500,30,15,17.236899999999999,17.52,1.642406697259954E-2]
[null,160,3000,40,15,17.513999999999999,17.39,-7.0800502455178023E-3]
[null,170,3500,40,15,17.058399999999999,16.760000000000002,-1.7492848098297459E-2]
[null,180,4000,40,15,16.52,16.43,-5.4479418886198465E-3]
[null,190,4500,50,15,16.649999999999999,16.600000000000001,-3.0030030030028325E-3]
[null,200,5000,50,15,16.352699999999999,16.45,5.9500877530927988E-3]
[null,210,5500,60,50,54.765999999999998,55.35,1.0663550377971794E-2]
[null,220,6000,60,50,53.839700000000001,54.74,1.6721861377385117E-2]
[null,230,6500,70,50,53.977800000000002,54.78,1.4861665351311079E-2]
[null,240,7000,70,50,53.094799999999999,54.01,1.7237092897986219E-2]
[null,250,7500,80,50,53.134599999999999,53.95,1.534593278202911E-2]
[null,260,8000,90,50,53.114600000000003,54.15,1.9493698531100594E-2]
[null,270,8500,100,50,53.037100000000002,54.97,3.6444300310537275E-2]

{"sheet":"Flash Parasitic Losses","index":28,"n_rows":88,"n_cols":15,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[null,"SAM  Gross Plant Size and Parasitic Loss Characterization - SAM V 2010.11.9"]
[null,"Flash"]
[null,"Nominal Power (MW)",{"$f":"ProjectData!B16","v":10},null,null,"** Pump work or parasitic loss is calculated first with varying temperature.  This has the most variance due to the varying nature of thermal effeciency"]
[null,"Input Flow (kg/s)",{"$f":"ProjectData!B25","v":80},{"$f":"(0.00015191*C4^2 + 0.002917*C4 + 0.27812)*D5","v":0.52505317151999231},null,"and brine effectiveness with temperature.  Then a flow and depth correction are applied to the base case which has been set to 200C at 60 kg/s. "]
["Warning","Input Temp (degree C)",{"$f":"'Default Data'!C3","v":200},{"$f":"0.0000000019093*C5^4 - 0.0000022261*C5^3 + 0.00097847*C5^2 - 0.19192*C5 + 14.353","v":0.35387999999999487},null,"Pump work added to the Net output will yield the Gross power  ( nameplate capacity )of the geothermal power plant.  "]
[null,"Input Depth (meters)",{"$f":"'Default Data'!C4","v":2250},{"$f":"(-0.00010843*C6 + 1.2169)*D4","v":0.51084129479987495}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ","Model Scalar Output",null,{"$f":"D6","v":0.51084129479987495}]
[null,"Pump Work (MW)",null,{"$f":"D7*C3","v":5.1084129479987492}]
["Although the data and formulas are available for review they must not be changed.","Gross Power (MW)",{"$f":"D8+C3","v":15.108412947998749}]
[null,"SAM Output at 50 MW"]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",50]
[null,"Depth",null,"Vary"]
[null,"Depth m","Temp C","Flow kg/s","Pump Work (MW)","Scalar","Fit","Variation from 60 kg/s"]
[null,2000,200,20,6.08026,{"$f":"E14/$B$11","v":0.1216052},{"$f":" 0.000051577*D14^2 + 0.00099041*D14 + 0.094432","v":0.13487099999999999},{"$f":"G14/$G$18","v":0.39722407607136606}]
[null,2000,200,30,8.5299600000000009,{"$f":"E15/$B$11","v":0.17059920000000001},{"$f":" 0.000051577*D15^2 + 0.00099041*D15 + 0.094432","v":0.17056359999999998},0.50234645269484213]
[null,2000,200,40,11.218299999999999,0.22436599999999998,0.21657159999999998,0.63784989889077315]
[null,2000,200,50,14.1669,0.28333799999999998,0.272895,0.80373441465915907]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",2000,200,60,17.431899999999999,0.348638,0.3395338,{"$f":"G18/$G$18","v":1}]
[null,2000,200,70,21.061,0.42121999999999998,0.41648800000000002,{"$f":"G19/$G$18","v":1.2266466549132959}]
[null,2000,200,80,25.118600000000001,0.50237200000000004,0.50375759999999992,1.4836743793990463]
[null,2000,200,90,29.685500000000001,0.59371000000000007,0.60134259999999995,1.7710831734572521]
[null,2000,200,100,34.864199999999997,0.6972839999999999,0.70924299999999996,2.0888730370879127]
[null,2000,200,110,40.786299999999997,0.81572599999999995,0.82745879999999994,2.4370439702910285]
[null,2000,200,120,47.624499999999998,0.95248999999999995,0.9559899999999999,2.8155959730665985]
[null,2000,200,130,55.609200000000001,1.1121840000000001,1.0948366,3.2245290454146245]
[]
[null,"Depth m","Temp C","Flow kg/s","Pump Work (MW)","Scalar","Fit"]
[null,2000,180,60,26.986699999999999,{"$f":"E28/$B$11","v":0.53973399999999994},{"$f":"0.0000000019093*C28^4 - 0.0000022261*C28^3 + 0.00097847*C28^2 - 0.19192*C28 + 14.353","v":0.53151956799999489}]
[null,2000,190,60,21.176300000000001,{"$f":"E29/$B$11","v":0.42352600000000001},{"$f":"0.0000000019093*C29^4 - 0.0000022261*C29^3 + 0.00097847*C29^2 - 0.19192*C29 + 14.353","v":0.4303659529999937}]
[null,2000,200,60,17.431899999999999,0.348638,0.35387999999999487]
[null,2000,210,60,14.8851,0.29770199999999997,0.29764063299999144]
[null,2000,220,60,13.0989,0.26197799999999999,0.2576850079999975]
[null,2000,230,60,11.8308,0.23661599999999999,0.23050851299999486]
[null,2000,240,60,10.9361,0.218722,0.21306476799999352]
[null,2000,250,60,10.3246,0.20649200000000001,0.20276562499998896]
[null,2000,260,60,9.9381500000000003,0.198763,0.19748116799999416]
[null,2000,270,60,9.7384400000000007,0.19476880000000002,0.19553971299998629]
[null,2000,280,60,9.6983700000000006,0.19396740000000001,0.19572780799999201]
[null,2000,290,60,9.7952700000000004,0.19590540000000001,0.19729023299999504]
[null,2000,300,60,10.0138,0.20027600000000001,0.19992999999999306]
[null,2000,310,60,10.326599999999999,0.20653199999999999,0.20380835299997635]
[null,2000,320,60,10.732799999999999,0.21465599999999999,0.20954476799999178]
[null,2000,330,60,11.2471,0.224942,0.21821695299997934]
[null,2000,340,60,11.834899999999999,0.23669799999999999,0.23136084799998535]
[null,2000,350,60,12.507400000000001,0.25014800000000004,0.25097062499998479]
[]
[null,"Depth m","Temp C","Flow kg/s","Pump Work (MW)","Scalar","Fit","Variation from 2000m"]
[null,1000,200,60,19.284700000000001,{"$f":"E48/$B$11","v":0.38569400000000004},{"$f":" -0.000037764*B48 + 0.42381","v":0.386046},{"$f":"G48/$G$50","v":1.108429376195152}]
[null,{"$f":"B48+500","v":1500},200,60,18.363,{"$f":"E49/$B$11","v":0.36725999999999998},{"$f":" -0.000037764*B49 + 0.42381","v":0.36716400000000005},1.0542146880975762]
[null,{"$f":"B49+500","v":2000},200,60,17.431899999999999,0.348638,0.34828200000000004,{"$f":"G50/$G$50","v":1}]
[null,2500,200,60,16.493099999999998,0.32986199999999999,0.32940000000000003,{"$f":"G51/$G$50","v":0.94578531190242388}]
[null,3000,200,60,15.5482,0.31096400000000002,0.31051800000000002,0.89157062380484775]
[null,3500,200,60,14.598800000000001,0.29197600000000001,0.29163600000000001,0.83735593570727163]
[null,4000,200,60,13.6462,0.272924,0.27275400000000005,0.78314124760969561]
[null,4500,200,60,12.6921,0.25384200000000001,0.25387199999999999,0.72892655951211938]
[null,5000,200,60,11.7376,0.23475200000000002,0.23499000000000003,0.67471187141454336]
[null,5500,200,60,10.784000000000001,0.21568000000000001,0.21610800000000002,0.62049718331696724]
[null,6000,200,60,9.8325200000000006,0.1966504,0.19722600000000001,0.56628249521939111]
[null,6500,200,60,8.88429,0.1776858,0.17834400000000003,0.5120678071218151]
[null,7000,200,60,7.9403100000000002,0.15880620000000001,0.15946200000000005,0.45785311902423909]
[null,7500,200,60,7.0015700000000001,0.1400314,0.14058000000000004,0.40363843092666296]
[null,{"$f":"B61+500","v":8000},200,60,6.0689500000000001,0.121379,0.12169800000000003,0.34942374282908684]
[null,8500,200,60,5.1432700000000002,0.10286540000000001,0.10281600000000002,0.29520905473151071]
[null,9000,200,60,4.2252900000000002,8.4505800000000006E-2,8.3934000000000009E-2,0.24099436663393456]
[null,9500,200,60,3.3157100000000002,6.6314200000000004E-2,6.5051999999999999E-2,0.18677967853635843]
[null,{"$f":"B65+500","v":10000},200,60,2.4151600000000002,4.8303200000000004E-2,4.6170000000000044E-2,0.13256499043878248]
[]
[]
[]
[]
[]
[null,"Model Validation"]
[null,"Temp (degree C)","Depth (m)","Flow (kg/s)","Nominal Power","SAM Gross Power","Model Gross Power","Deviation"]
[null,180,1500,30,15,18.747,19.22,{"$f":"(G74-F74)/F74","v":2.5230703579239292E-2}]
[null,{"$f":"B74+10","v":190},2000,30,15,17.939399999999999,18.239999999999998,{"$f":"(G75-F75)/F75","v":1.6756413257968457E-2}]
[null,{"$f":"B75+10","v":200},2500,30,15,17.337,17.52,1.0555459422045327E-2]
[null,210,3000,40,15,17.500299999999999,17.54,2.2685325394421721E-3,null,null,null,null,null,null," "]
[null,220,3500,40,15,17.007300000000001,17.059999999999999,3.0986693949067736E-3]
[null,230,4000,40,15,16.605399999999999,16.73,7.5035831717393704E-3]
[null,240,4500,50,15,16.665700000000001,16.87,1.2258711005238298E-2]
[null,250,5000,50,15,16.322299999999998,16.649999999999999,2.0076827407902082E-2]
[null,260,5500,60,50,54.460299999999997,56.13,3.0659030523151838E-2]
[null,270,6000,60,50,53.454500000000003,55.54,3.9014488957898698E-2]
[null,280,6500,70,50,53.3996,56.15,5.150600379029055E-2]
[null,290,7000,70,50,52.456299999999999,55.54,5.8786075266459896E-2]
[null,300,7500,80,50,52.280700000000003,55.99,7.0949700367439583E-2]
[null,310,8000,90,50,52.014099999999999,56.31,8.2591066653080664E-2]
[null,320,8500,100,50,51.659199999999998,56.46,9.2932139870536182E-2]