{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["About JEDI","FAQ","START","ProjectData","SummaryResults","User Add-in Location","DefaultData","Deflators","Household Exp","Calculations","Multipliers"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":18,"comments":5,"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":"About JEDI","index":0,"n_rows":44,"n_cols":2,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"JEDI - WIND"]
[]
[null,"Jobs and Economic Development Impact (JEDI) Model"]
[]
[]
[]
[null,"Release Number: W9.14.18"]
[]
[null,"     The Jobs and Economic Development Impact (JEDI) Model was developed in 2002 to demonstrate the economic benefits associated with developing land- "]
[null,"based wind power plants in the United States.  The primary goal in developing the initial state level model was to provide a tool for wind developers, renewable "]
[null,"eneergy advocates, government officials, decision makers and other potential users, to easily identify the local economic impacts associated with constructing and"]
[null,"operating wind power plants. The second goal was to facilitate broad access and usage of the model by making it adaptable to a web based application that can be  "]
[null,"put on a web site. "]
[null,"     Consistent with these goals, a strong emphasis was placed on designing the model in a user-friendly format that could be easily modified - reflecting different "]
[null," levels of project specific information and user skill. This insures the greatest flexibility for inexperienced spreadsheet users, those unfamiliar with economic impact "]
[null,"analysis, and more experienced and knowledgeable users who have a need for this specific type of analysis. "]
[null,"     Persons wishing more information on how and/or where the model is being used or the role of the National Renewable Energy Laboratory in analyzing "]
[null,"wind and other renewable technologies should contact NREL support at:"]
[]
[null,"                                                                                                  National Renewable Energy Laboratory"]
[null,"                                                                                                  15013 Denver West Parkway"]
[null,"                                                                                                  Golden, Colorado, 80401"]
[null,"                                                                                                  Tel.: 303.384.6939"]
[null,"                                                                                                  Email: jedisupport@nrel.gov."]
[]
[null,"     The model was developed by Marshall Goldberg of MRG & Associates, under contract with the National Renewable Energy Laboratory.  Persons wishing "]
[null,"more information on the methodology or data in the model should contact him at: "]
[]
[null,"                                                                                                  MRG & Associates"]
[null,"                                                                                                  17935 Starduster Dr."]
[null,"                                                                                                  Nevada City, California, 95959"]
[null,"                                                                                                  Tel.: 530.432.9373"]
[null,"                                                                                                  Email: MRGAssociates@earthlink.net"]
[]
[null,"     The JEDI model utilizes multipliers derived from IMPLAN data using the IMPLAN Version 3.1 Social Accounting & Impact Analysis Software."]
[null,"Persons wishing more information on the IMPLAN data or the software should contact the IMPLAN Group."]
[]
[null,"                                                                                                  IMPLAN Group, LLC"]
[null,"                                                                                                  16740 Birkdale Commons Parkway Suite 206"]
[null,"                                                                                                  Huntersville, North Carolina 28078"]
[null,"                                                                                                  Tel: 651.439.4421"]
[null,"                                                                                                  www.implan.com"]

{"sheet":"FAQ","index":1,"n_rows":94,"n_cols":2,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[]
[null,"JEDI - WIND"]
[]
[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 Department of Energy web site at www.windpoweringamerica.gov.  Click on \"Economic Development\"   "]
[null," on the left side of the page (in Program Areas).  Once there, scroll down and click on \"Jobs and Economic Development Impact (JEDI) Model.\"  Scroll down and click on  "]
[null,"\"Download the JEDI Model.\"  (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.  "]
[]
[null,"Is there a mailing list I can get on to be notified by email when new versions of JEDI are released?"]
[null,"Yes, to get on the JEDI mailing list go to the Department of Energy web site at www.windpoweringamerica.gov.  Click on \"Economic Development\" on the left side of the "]
[null,"page (in Program Areas).  Once there, scroll down and click on \"Jobs and Economic Development Impact (JEDI) Model.\" Scroll down and click on \"Updates.\"  Enter "]
[null,"your contact information, submit, and you will 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, open Excel™, on the "]
[null,"top toolbar, click on \"tools,\" then \"macros\" then \"security.\"  Reset the security level to \"medium,\" this will enable you to choose to enable or disable macros each"]
[null,"time you open a file.  Alternately, the model can be successfully run with the macros disabled."]
[]
[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 Department of Energy's web site at www.windpoweringamerica.gov.  Click on \"Economic Development\" on the  "]
[null," left side of the page (under Program Areas).  Additional information on these topics and access to publications is available by then clicking on \"Jobs and Economic"]
[null," Impact (JEDI) Model.  Once there, scroll down to \"Publications\" and click on any of the links.  (See also, Is additional technical support available, in FAQ.)"]
[]
[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 key differences users must keep in mind.  First, 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 enter the county or regional population in the Project Description"]
[null,"area.  The population provides a reference for the model to automatically insert 'local share\" defaults for 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, the year of the data, and"]
[null,"the name of the state. "]
[]
[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,"I want to make changes to the default labor construction and/or O&M costs, wage rates or employer payroll overhead but when I do I receive a pop up "]
[null,"instructing me to only make changes if I change other wage and/or salary related cells.  Why is this?"]
[null,"The model uses the total labor costs and the average wages per hour to calculate the number of construction workers and O&M workers.  Therefore, if a User chooses"]
[null,"to modify the default values, they override the default ratios programed into the model.  Thus, if the User increases (or decreases) the total labor costs without changing "]
[null,"the wage per hour, the results will show more workers.  Similarly, if the average wage per hour is increased (or decreased), without a subsequent increase in the"]
[null,"total labor costs, the results will show fewer workers."]
[]
[null,"I have used previous versions of the JEDI Wind model and my earlier results are significantly different from results with the newer version.  Why is this?"]
[null,"There are a number of reasons why this may occur.  First, with each new model release, updated \"on-the-ground\" information from project developers and survey "]
[null,"research has been incorporated into the model.  Similarly, changes in reporting format, such as revising direct impacts to include only \"on-site\" spending in the "]
[null,"more recent versions, will change how some of the results appear.  Newer versions may also include updated multipliers that directly affect the results.  And finally, user "]
[null,"modifications to default data and local shares, as well as running a state versus a county or  regional analysis will yield significantly varied results. "]
[]
[null,"When I change the construction ($ per kW) or O&M ($ per kW) cost in the Project Description area, the labor costs remain the same but the other project costs  "]
[null,"change.  Why don't all the project costs change?"]
[null,"The model is designed to allocate labor costs based on default wage and overhead costs and employment (job) ratios, unless the costs are modified by the user.  "]
[null,"Therefore, any changes in the total construction or O&M costs in the Project Description area do not impact labor costs.  See also FAQ related to User changes to labor"]
[null,"costs."]
[]
[null,"I am interested in viewing and possibly editting internal formulas within the model, how do I access them?  "]
[null,"The JEDI model contains several intermediate worksheets that are an integral part of the model analysis. These worksheets are not designed to be changed by users."]
[null,"Several of these worksheets, including default data, calculations, and deflators may be viewed by merely clicking on the respective worksheet and scrolling to the right."]
[null,"Although these sheets may be viewed by users they are protected and can not be edited.  The model contains two additional worksheets: multipliers and household"]
[null,"expenditures.  These worksheets are 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 Suzanne Tegen, technical monitor at the National Renewable Energy Laboratory.  She can be reached at 303-384-6939 "]
[null,"or by email at Suzanne.Tegen@nrel.gov."]

{"sheet":"START","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[]
["JEDI - WIND"]
["Jobs and Economic Development Impact Model"]

{"sheet":"ProjectData","index":3,"n_rows":738,"n_cols":35,"rows_kept":738,"cut":false,"hidden":false,"merged":[[26,0,26,4],[23,0,25,0]]}
["Wind Farm Project Data"]
[]
["INSTRUCTIONS:      Begin by entering Project Location (from pull-down list) and other Descriptive Data.  "]
["                               After inserting required data press enter (or cursor to the next cell) to continue."]
["                               Once Descriptive Data is complete, choose \"Y\" or \"N\" on Line 24 to continue."]
["                                    Choose \"Y\" to accept Project Cost and Local Share defaults or \"N\" to review/modify values."]
["                                    To utilize new values in analysis you must choose an \"N\" in \"Utilize Model Default Values (below)?\" - Line 24"]
["                               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 (accept new values).  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X9+1","v":2001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X10+1","v":2002}]
["Project Descriptive Data",null,{"$f":"IF(B13=\"MYREGION\",IF('User Add-in Location'!F23=0,\"Error - No Regional multiplier data in User Add-in Location\",\"\"),IF(B13=\"MYCOUNTY\",IF('User Add-in Location'!E23=0,\"Error - No County multiplier data in User Add-in Location\",\"\"),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B13=\"MYCOUNTY\",IF(B14=\"\",2,1),IF(B13=\"MYREGION\",IF(B14=\"\",2,1),0))","v":0},null,null,null,2003]
["  Project Location","CONNECTICUT",{"$f":"IF(B13=\"MYREGION\",IF('User Add-in Location'!F23=0,\"\",IF(B13=\"MYREGION\",\"          Enter Region Population\",\"\")),IF(B13=\"MYCOUNTY\",IF('User Add-in Location'!E23=0,\"\",IF(B13=\"MYCOUNTY\",\"                Enter County Population\",\"\")),\"\"))","v":""},{"$f":"IF(B106=\"NA\",\"JEDI does not currently have default data for taxes per MW; impacts from these payments are not currently included in results\",\"\")","v":"JEDI does not currently have default data for taxes per MW; impacts from these payments are not currently included in results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004]
["  Population (only required for County/Region analysis)",null,null,{"$f":"IF(C13=\"\",\"\",IF(B14<1,\"**Error - Population Data Missing**\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005]
["  Year of Construction ",2017,{"$f":"IF(B15>2030,\"     **Error - Year of Construction exceeds 2030 - please revise**\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
["  Total Project Size - Nameplate Capacity (MW)",300,{"$f":"IF(B$17>1,\" **Note: Modeling results are calculated based on 'Total Project Size'.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y",null,null,null,2007]
["  Number of Projects (included in Total Project Size)",1,{"$f":"IF(B$17>1,\"   The 'Number of Projects' entered does not change the calculation.**\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,2008]
["  Turbine Size (kW)",{"$f":"DefaultData!H9","v":2300},{"$f":"IF(B$17>1,\"   Due to economies of scale for projects above 20 MW, Users are \",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009]
["  Number of Turbines",{"$f":"DefaultData!D5","v":131},{"$f":"IF(B$17>1,\"   encouraged to analyze projects individually rather than as a group. \",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
["  Installed Project Cost ($/kW)",{"$f":"DefaultData!F5","v":1453},null,{"$f":"IF(B$21<DefaultData!AT$56,\"  Please review O&M Materials & Services parameters; \",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011]
["  Operations and Maintenance Cost ($/kW)",{"$f":"DefaultData!G9","v":38},null,{"$f":"IF(B$21<DefaultData!AT$56,\"  costs may be below industry standards.**\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012]
["  Money Value (Dollar Year) ",2017,{"$f":"IF($B$22>2030,\"     **Error - Money Value (Dollar Year) Exceeds 2030 - please revise**\",IF(B22<1996,\"     **Error - Money Value (Dollar Year) is Below 1996 - please revise**\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
["Utilize Project Cost Data default values in analysis? Choose \"Y\" to accept default values below or \"N\" to over-ride default values and utilize new user defined values as entered below.  See FAQ for related topics.","N",null,{"$f":"IF($B$24=\"y\",\"Press 'Go To Summary Impacts' Button\",IF($B$24=\"N\",\"Modify Project Cost Data (change data below)\",\"Error - Re-enter 'Y' or 'N'\"))","v":"Modify Project Cost Data (change data below)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017]
["If desired, default values (in cells below - based on Project Descriptive Data entered above) may be restored by pressing the 'Restore Default Values' button.  Note: it is not necessary to restore defaults to incorporate default Project Cost Data in system analysis - simply choose \"Y\" in cell B24 above.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
["Project Cost Data ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,null,null,null,null,null,null,"Project Cost Data - Default Values"]
[null,null,"Cost ","Percent of",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,null,null,null,null,null,null,"Construction Costs","Cost","Cost ","Percent of"]
["Construction Costs","Cost","Per kW","Total Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,null,null,null,null,null,null,"  Materials",null,"Per KW","Total Cost","Local Share"]
["Equipment Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,null,null,null,null,null,null,"Equipment Costs"]
["  Turbines and other equipment (excluding blades and towers)",{"$f":"DefaultData!$D32","v":193738619.32643428},{"$f":"B33/(B$16*1000)","v":645.79539775478099},{"$f":"B33/(B$64)","v":0.42238735529675886},{"$f":"$T33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G32,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H32,IF($B$14<DefaultData!$I$13,DefaultData!$O32,IF($B$14<DefaultData!$J$13,DefaultData!$R32,DefaultData!$U32)))))","v":0},null,null,null,2024,null,null,null,null,null,null,"  Turbines (excluding blades and towers)",{"$f":"DefaultData!$D32","v":193738619.32643428},null,null,{"$f":"$T33","v":0}]
["  Blades",{"$f":"DefaultData!$D33","v":45356867.400837451},{"$f":"B34/(B$16*1000)","v":151.1895580027915},{"$f":"B34/(B$64)","v":9.8886671808605733E-2},{"$f":"$T34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G33,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H33,IF($B$14<DefaultData!$I$13,DefaultData!$O33,IF($B$14<DefaultData!$J$13,DefaultData!$R33,DefaultData!$U33)))))","v":0},null,null,null,{"$f":"X33+1","v":2025},null,null,null,null,null,null,"  Blades",{"$f":"DefaultData!$D33","v":45356867.400837451},null,null,{"$f":"$T34","v":0}]
["  Towers",{"$f":"DefaultData!$D34","v":50216531.765212893},{"$f":"B35/(B$16*1000)","v":167.38843921737632},{"$f":"B35/(B$64)","v":0.10948167235952777},{"$f":"$T35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G34,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H34,IF($B$14<DefaultData!$I$13,DefaultData!$O34,IF($B$14<DefaultData!$J$13,DefaultData!$R34,DefaultData!$U34)))))","v":0},null,null,null,2026,null,null,null,null,null,null,"  Towers",{"$f":"DefaultData!$D34","v":50216531.765212893},null,null,{"$f":"$T35","v":0}]
["  Transportation",{"$f":"DefaultData!$D35","v":34665605.799211487},{"$f":"B36/(B$16*1000)","v":115.55201933070495},{"$f":"B36/(B$64)","v":7.5577670596577259E-2},{"$f":"$T36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G35,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H35,IF($B$14<DefaultData!$I$13,DefaultData!$O35,IF($B$14<DefaultData!$J$13,DefaultData!$R35,DefaultData!$U35)))))","v":0},null,null,null,2027,null,null,null,null,null,null,"  Transportation",{"$f":"DefaultData!$D35","v":34665605.799211487},null,null,{"$f":"$T36","v":0}]
["  Equipment Total",{"$f":"SUM(B33:B36)","v":323977624.29169613},{"$f":"SUM(C33:C36)","v":1079.9254143056537},{"$f":"SUM(D33:D36)","v":0.70633337006146968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,null,null,null,null,null,null,"  Equipment Subtotal",{"$f":"SUM(AF33:AF36)","v":323977624.29169613}]
["Balance of Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,null,null,null,null,null,null,"Other Costs"]
["  Materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,null,null,null,null,null,"  Materials"]
["    Construction (concrete, rebar, equip, roads and site prep)",{"$f":"DefaultData!$D18","v":46814767.338654183},{"$f":"B40/(B$16*1000)","v":156.0492244621806},{"$f":"B40/(B$64)","v":0.10206517334414185},{"$f":"$T40","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G18,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H18,IF($B$14<DefaultData!$I$13,DefaultData!$O18,IF($B$14<DefaultData!$J$13,DefaultData!$R18,DefaultData!$U18)))))","v":0.9},null,null,null,null,null,null,null,null,null,null,"    Construction (concrete, rebar, equip, roads and site prep)",{"$f":"DefaultData!$D18","v":46814767.338654183},null,null,{"$f":"$T40","v":0.9}]
["    Transformer",{"$f":"DefaultData!$D19","v":5295720.7343680495},{"$f":"B41/(B$16*1000)","v":17.652402447893497},{"$f":"B41/(B$64)","v":1.1545687086842617E-2},{"$f":"$T41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G19,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H19,IF($B$14<DefaultData!$I$13,DefaultData!$O19,IF($B$14<DefaultData!$J$13,DefaultData!$R19,DefaultData!$U19)))))","v":0},null,null,null,null,null,null,null,null,null,null,"    Transformer",{"$f":"DefaultData!$D19","v":5295720.7343680495},null,null,{"$f":"$T41","v":0}]
["    Electrical (drop cable, wire, )",{"$f":"DefaultData!$D20","v":5582047.4919080427},{"$f":"B42/(B$16*1000)","v":18.606824973026811},{"$f":"B42/(B$64)","v":1.2169934344764067E-2},{"$f":"$T42","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G20,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H20,IF($B$14<DefaultData!$I$13,DefaultData!$O20,IF($B$14<DefaultData!$J$13,DefaultData!$R20,DefaultData!$U20)))))","v":1},null,null,null,null,null,null,null,null,null,null,"    Electrical (drop cable, wire, )",{"$f":"DefaultData!$D20","v":5582047.4919080427},null,null,{"$f":"$T42","v":1}]
["    HV line extension",{"$f":"DefaultData!$D21","v":10196538.503409807},{"$f":"B43/(B$16*1000)","v":33.988461678032692},{"$f":"B43/(B$64)","v":2.2230409954455552E-2},{"$f":"$T43","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G21,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H21,IF($B$14<DefaultData!$I$13,DefaultData!$O21,IF($B$14<DefaultData!$J$13,DefaultData!$R21,DefaultData!$U21)))))","v":0.7},null,null,null,null,null,null,null,null,null,null,"    HV line extension",{"$f":"DefaultData!$D21","v":10196538.503409807},null,null,{"$f":"$T43","v":0.7}]
["    Materials Subtotal",{"$f":"SUM(B40:B43)","v":67889074.068340078},{"$f":"SUM(C40:C43)","v":226.29691356113364},{"$f":"SUM(D40:D43)","v":0.14801120473020407},null,null,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 Subtotal",{"$f":"SUM(AF40:AF43)","v":67889074.068340078}]
["  Labor",{"$f":"IF($B$51=DefaultData!D29,\"\",\"Do not change 'Labor Costs' without changing Construction 'Wages per Hour' below.\" )","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor"]
["    Foundation",{"$f":"DefaultData!$D24","v":3336085.7715244498},{"$f":"B46/(B$16*1000)","v":11.120285905081499},{"$f":"B46/(B$64)","v":7.2733069481779617E-3},{"$f":"$T46","v":0.95},{"$f":"IF($B$51=DefaultData!D$29,\"\",\"  See comment - point cursor to\" )","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G24,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H24,IF($B$14<DefaultData!$I$13,DefaultData!$O24,IF($B$14<DefaultData!$J$13,DefaultData!$R24,DefaultData!$U24)))))","v":0.95},null,null,null,null,null,null,null,null,null,null,"    Foundation",{"$f":"DefaultData!$D24","v":3336085.7715244498},null,null,{"$f":"$T46","v":0.95}]
["    Erection",{"$f":"DefaultData!$D25","v":3778590.5982059124},{"$f":"B47/(B$16*1000)","v":12.595301994019708},{"$f":"B47/(B$64)","v":8.238052356697197E-3},{"$f":"$T47","v":0.75},{"$f":"IF($B$51=DefaultData!D$29,\"\",\"   red triangle in cell corner.\" )","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G25,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H25,IF($B$14<DefaultData!$I$13,DefaultData!$O25,IF($B$14<DefaultData!$J$13,DefaultData!$R25,DefaultData!$U25)))))","v":0.75},null,null,null,null,null,null,null,null,null,null,"    Erection",{"$f":"DefaultData!$D25","v":3778590.5982059124},null,null,{"$f":"$T47","v":0.75}]
["    Electrical",{"$f":"DefaultData!$D26","v":5506544.6312842704},{"$f":"B48/(B$16*1000)","v":18.355148770947569},{"$f":"B48/(B$64)","v":1.2005323624779114E-2},{"$f":"$T48","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G26,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H26,IF($B$14<DefaultData!$I$13,DefaultData!$O26,IF($B$14<DefaultData!$J$13,DefaultData!$R26,DefaultData!$U26)))))","v":0.7},null,null,null,null,null,null,null,null,null,null,"    Electrical",{"$f":"DefaultData!$D26","v":5506544.6312842704},null,null,{"$f":"$T48","v":0.7}]
["    Management/Supervision",{"$f":"DefaultData!$D27","v":2857356.1937271296},{"$f":"B49/(B$16*1000)","v":9.5245206457570983},{"$f":"B49/(B$64)","v":6.2295846331787133E-3},{"$f":"$T49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G27,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H27,IF($B$14<DefaultData!$I$13,DefaultData!$O27,IF($B$14<DefaultData!$J$13,DefaultData!$R27,DefaultData!$U27)))))","v":0},null,null,null,null,null,null,null,null,null,null,"    Management/supervision",{"$f":"DefaultData!$D27","v":2857356.1937271296},null,null,{"$f":"$T49","v":0}]
["    Misc. ",{"$f":"DefaultData!$D28","v":16564200},{"$f":"B50/(B$16*1000)","v":55.213999999999999},{"$f":"B50/(B$64)","v":3.6113133534920093E-2},{"$f":"$T50","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G28,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H28,IF($B$14<DefaultData!$I$13,DefaultData!$O28,IF($B$14<DefaultData!$J$13,DefaultData!$R28,DefaultData!$U28)))))","v":0.5},null,null,null,null,null,null,null,null,null,null,"    Misc. ",{"$f":"DefaultData!$D28","v":16564200},null,null,{"$f":"$T50","v":0.5}]
["    Labor Subtotal",{"$f":"SUM(B46:B50)","v":32042777.194741763},{"$f":"SUM(C46:C50)","v":106.80925731580587},{"$f":"SUM(D46:D50)","v":6.9859401097753071E-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,"    Labor Subtotal",{"$f":"SUM(AF46:AF50)","v":32042777.194741763}]
["  Development/Other Costs"]
["    HV Sub/Interconnection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G38,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H38,IF($B$14<DefaultData!$I$13,DefaultData!$O38,IF($B$14<DefaultData!$J$13,DefaultData!$R38,DefaultData!$U38)))))","v":0.9},null,null,null,null,null,null,null,null,null,null,"  HV Sub/Interconnection"]
["       Materials",{"$f":"DefaultData!$D39","v":3217399.9553338015},{"$f":"B54/(B$16*1000)","v":10.724666517779339},{"$f":"B54/(B$64)","v":7.014549101207153E-3},{"$f":"$T54","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G39,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H39,IF($B$14<DefaultData!$I$13,DefaultData!$O39,IF($B$14<DefaultData!$J$13,DefaultData!$R39,DefaultData!$U39)))))","v":0.9},null,null,null,null,null,null,null,null,null,null,"       Materials",{"$f":"DefaultData!$D39","v":3217399.9553338015},null,null,{"$f":"$T54","v":0.9}]
["       Labor",{"$f":"DefaultData!$D40","v":985553.00845036516},3.2851766948345507,2.1486946185092109E-3,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G40,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H40,IF($B$14<DefaultData!$I$13,DefaultData!$O40,IF($B$14<DefaultData!$J$13,DefaultData!$R40,DefaultData!$U40)))))","v":0.1},null,null,null,null,null,null,null,null,null,null,"       Labor",{"$f":"DefaultData!$D40","v":985553.00845036516},null,null,0.1]
["    Engineering",{"$f":"DefaultData!$D41","v":4378076.0039418396},14.593586679806132,9.5450455413712103E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G41,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H41,IF($B$14<DefaultData!$I$13,DefaultData!$O41,IF($B$14<DefaultData!$J$13,DefaultData!$R41,DefaultData!$U41)))))","v":0},null,null,null,null,null,null,null,null,null,null,"  Engineering",{"$f":"DefaultData!$D41","v":4378076.0039418396},null,null,0]
["    Legal Services",{"$f":"DefaultData!$D42","v":2386051.4221483022},7.9535047404943411,5.202049820047309E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G42,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H42,IF($B$14<DefaultData!$I$13,DefaultData!$O42,IF($B$14<DefaultData!$J$13,DefaultData!$R42,DefaultData!$U42)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Legal Services",{"$f":"DefaultData!$D42","v":2386051.4221483022},null,null,1]
["    Land Easements",{"$f":"DefaultData!$D43","v":0},0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G43,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H43,IF($B$14<DefaultData!$I$13,DefaultData!$O43,IF($B$14<DefaultData!$J$13,DefaultData!$R43,DefaultData!$U43)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Land Easements",{"$f":"DefaultData!$D43","v":0},null,null,1]
["    Site Certificate/Permitting",{"$f":"DefaultData!$D44","v":1116409.3810051694},3.7213646033505645,2.4339866130496596E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G44,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H44,IF($B$14<DefaultData!$I$13,DefaultData!$O44,IF($B$14<DefaultData!$J$13,DefaultData!$R44,DefaultData!$U44)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Site Certificate/Permitting",{"$f":"DefaultData!$D44","v":1116409.3810051694},null,null,1]
["    Development/Other Subtotal",{"$f":"SUM(B53:B59)","v":12083489.770879479},{"$f":"SUM(C53:C59)","v":40.278299236264928},{"$f":"SUM(D53:D59)","v":2.6344325694184541E-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,"  Other Subtotal",{"$f":"SUM(AF53:AF59)","v":12083489.770879479}]
["  Balance of Plant Total",{"$f":"B60+B51+B44","v":112015341.03396133},{"$f":"C60+C51+C44","v":373.38447011320443},{"$f":"D60+D51+D44","v":0.24421493152214169},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Balance of Plant Total",{"$f":"AF60+AF51+AF44","v":112015341.03396133}]
["Subtotal (all cost without taxes)",{"$f":"B61+B37","v":435992965.32565749},{"$f":"B62/(B$16*1000)","v":1453.3098844188582},{"$f":"D61+D37","v":0.95054830158361137},null,null,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 (all cost without taxes)",{"$f":"AF61+AF37","v":435992965.32565749}]
["Sales Tax (Material and Equipment Purchases)",{"$f":"DefaultData!$D47","v":22682269.377612367},{"$f":"B63/(B$16*1000)","v":75.607564592041228},{"$f":"B63/(B$64)","v":4.945169841638862E-2},{"$f":"$E$108","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G47,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H47,IF($B$14<DefaultData!$I$13,DefaultData!$O47,IF($B$14<DefaultData!$J$13,DefaultData!$R47,DefaultData!$U47)))))","v":1},null,null,null,null,null,null,null,null,null,null,"Sales Tax (Material and Equipment Purchases)",{"$f":"DefaultData!$D47","v":22682269.377612367},null,null,{"$f":"$E$108","v":1}]
["Total",{"$f":"+B63+B62","v":458675234.70326984},{"$f":"+C63+C62","v":1528.9174490108994},{"$f":"D63+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,"Total",{"$f":"+AF63+AF62","v":458675234.70326984}]
[]
["Wind Farm Annual Operating and Maintenance Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind Farm Annual Operating and Maintenance Costs"]
[{"$f":"D20","v":""},null,"Cost ","Percent of"]
[{"$f":"D21","v":""},"Cost","Per kW","Total Cost","Local Share or % of Time Onsite (for itinerate workers)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",null,null,"Local Share"]
["Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
["Personnel",{"$f":"IF($B$71=DefaultData!D55,\"\",\"Do not change 'Labor Personnel Costs' without changing O&M 'Wages per Hour' below. \" )","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel"]
["  Field Salaries (i.e., onsite wind technicians, etc.)",{"$f":"DefaultData!$D55","v":935474.9270114284},{"$f":"B71/(B$16*1000)","v":3.1182497567047611},{"$f":"B71/B$87","v":7.8764241372455399E-2},{"$f":"$T71","v":1},{"$f":"IF($B$71=DefaultData!D$55,\"\",\"  See comment - point cursor to\" )","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G55,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H55,IF($B$14<DefaultData!$I$13,DefaultData!$O55,IF($B$14<DefaultData!$J$13,DefaultData!$R55,DefaultData!$U55)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Field Salaries",{"$f":"DefaultData!$D55","v":935474.9270114284},null,null,{"$f":"$T71","v":1}]
["  Administrative",{"$f":"DefaultData!$D56","v":88696.881968490998},{"$f":"B72/(B$16*1000)","v":0.29565627322830335},{"$f":"B72/B$87","v":7.4680169597587352E-3},{"$f":"$T72","v":1},{"$f":"IF($B$71=DefaultData!D$55,\"\",\"   red triangle in cell corner.\" )","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G56,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H56,IF($B$14<DefaultData!$I$13,DefaultData!$O56,IF($B$14<DefaultData!$J$13,DefaultData!$R56,DefaultData!$U56)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Administrative",{"$f":"DefaultData!$D56","v":88696.881968490998},null,null,{"$f":"$T72","v":1}]
["  Management",{"$f":"DefaultData!$D57","v":166306.65369092059},{"$f":"B73/(B$16*1000)","v":0.55435551230306868},{"$f":"B73/B$87","v":1.4002531799547626E-2},{"$f":"$T73","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G57,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H57,IF($B$14<DefaultData!$I$13,DefaultData!$O57,IF($B$14<DefaultData!$J$13,DefaultData!$R57,DefaultData!$U57)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Management",{"$f":"DefaultData!$D57","v":166306.65369092059},null,null,{"$f":"$T73","v":1}]
["  Labor/Personnel Subtotal",{"$f":"SUM(B71:B73)","v":1190478.4626708401},{"$f":"SUM(C71:C73)","v":3.9682615422361329},{"$f":"SUM(D71:D73)","v":0.10023479013176176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Personnel Subtotal",{"$f":"SUM(AF71:AF73)","v":1190478.4626708401}]
["Materials and Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials and Services"]
["  Vehicles",{"$f":"DefaultData!$D63","v":291658.94978800631},{"$f":"B76/(B$16*1000)","v":0.97219649929335439},{"$f":"B76/B$87","v":2.4556826972294398E-2},{"$f":"$T76","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G63,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H63,IF($B$14<DefaultData!$I$13,DefaultData!$O63,IF($B$14<DefaultData!$J$13,DefaultData!$R63,DefaultData!$U63)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Vehicles",{"$f":"DefaultData!$D63","v":291658.94978800631},null,null,{"$f":"$T76","v":1}]
["  Site Maint/Misc. Services",{"$f":"DefaultData!$D64","v":113746.99041732246},0.37915663472440819,9.5771625191948158E-3,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G64,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H64,IF($B$14<DefaultData!$I$13,DefaultData!$O64,IF($B$14<DefaultData!$J$13,DefaultData!$R64,DefaultData!$U64)))))","v":0.8},null,null,null,null,null,null,null,null,null,null,"  Misc. Services",{"$f":"DefaultData!$D64","v":113746.99041732246},null,null,0.8]
["  Fees, Permits, Licenses",{"$f":"DefaultData!$D65","v":56873.495208661232},0.1895783173622041,4.7885812595974079E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G65,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H65,IF($B$14<DefaultData!$I$13,DefaultData!$O65,IF($B$14<DefaultData!$J$13,DefaultData!$R65,DefaultData!$U65)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Fees, Permits, Licenses",{"$f":"DefaultData!$D65","v":56873.495208661232},null,null,1]
["  Utilities",{"$f":"DefaultData!$D66","v":227493.98083464493},0.75831326944881638,1.9154325038389632E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G66,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H66,IF($B$14<DefaultData!$I$13,DefaultData!$O66,IF($B$14<DefaultData!$J$13,DefaultData!$R66,DefaultData!$U66)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Utilities",{"$f":"DefaultData!$D66","v":227493.98083464493},null,null,1]
["  Insurance",{"$f":"DefaultData!$D67","v":2187442.123410047},7.2914737447001565,0.18417620229220796,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G67,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H67,IF($B$14<DefaultData!$I$13,DefaultData!$O67,IF($B$14<DefaultData!$J$13,DefaultData!$R67,DefaultData!$U67)))))","v":0},null,null,null,null,null,null,null,null,null,null,"  Insurance",{"$f":"DefaultData!$D67","v":2187442.123410047},null,null,0]
["  Fuel (motor vehicle gasoline)",{"$f":"DefaultData!$D68","v":113746.99041732246},0.37915663472440819,9.5771625191948158E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G68,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H68,IF($B$14<DefaultData!$I$13,DefaultData!$O68,IF($B$14<DefaultData!$J$13,DefaultData!$R68,DefaultData!$U68)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Fuel (motor vehicle gasoline)",{"$f":"DefaultData!$D68","v":113746.99041732246},null,null,1]
["  Consumables/Tools and Misc. Supplies",{"$f":"DefaultData!$D69","v":739355.43771259603},2.4645181257086533,6.2251556374766308E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G69,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H69,IF($B$14<DefaultData!$I$13,DefaultData!$O69,IF($B$14<DefaultData!$J$13,DefaultData!$R69,DefaultData!$U69)))))","v":1},null,null,null,null,null,null,null,null,null,null,"  Tools and Misc. Supplies",{"$f":"DefaultData!$D69","v":739355.43771259603},null,null,1]
["  Replacement Parts/Equipment/ Spare Parts Inventory",{"$f":"DefaultData!$D70","v":6479203.5695405593},21.597345231801864,0.54552991118951999,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G70,IF($T$12=2,\"Pop. Data Missing\",IF($B$14<DefaultData!$H$13,DefaultData!$H70,IF($B$14<DefaultData!$I$13,DefaultData!$O70,IF($B$14<DefaultData!$J$13,DefaultData!$R70,DefaultData!$U70)))))","v":0.02},null,null,null,null,null,null,null,null,null,null,"  Spare Parts Inventory",{"$f":"DefaultData!$D70","v":6479203.5695405593},null,null,0.02]
["  Materials and Services Subtotal",{"$f":"SUM(B76:B83)","v":10209521.53732916},{"$f":"SUM(C76:C83)","v":34.031738457763865},{"$f":"SUM(D76:D83)","v":0.8596117281651654},null,null,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 and Services Subtotal",{"$f":"SUM(AF76:AF83)","v":10209521.53732916}]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"DefaultData!$D72","v":476898.84027211374},1.5896628009070457,4.0153481703072876E-2,{"$f":"$E$108","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!G72","v":1},null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"DefaultData!$D72","v":476898.84027211374},null,null,{"$f":"$E$108","v":1}]
["Other Taxes/Payments",{"$f":"DefaultData!$D73","v":0},0,0,{"$f":"$T86","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!G73","v":1},null,null,null,null,null,null,null,null,null,null,"Other Taxes/Payments",{"$f":"DefaultData!$D73","v":0},null,null,{"$f":"$T86","v":1}]
["Total O&M Cost",{"$f":"B84+B85+B86+B74","v":11876898.840272114},{"$f":"C86+C85+C84+C74","v":39.589662800907043},{"$f":"D86+D85+D84+D74","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"AF84+AF85+AF86+AF74","v":11876898.840272114}]
[]
["Other 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,"Other 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,"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,"  Debt Financing"]
["  Percentage financed",{"$f":"DefaultData!$D84","v":0.8},null,null,{"$f":"DefaultData!$F84","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,"  Percentage financed",{"$f":"DefaultData!$D84","v":0.8},null,null,{"$f":"DefaultData!$F84","v":0}]
["  Years financed (term)",{"$f":"DefaultData!$D85","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,"  Years financed (term)",{"$f":"DefaultData!$D85","v":10}]
["  Interest rate",{"$f":"DefaultData!$D86","v":6.3E-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,"  Interest rate",{"$f":"DefaultData!$D86","v":6.3E-2}]
["  Equity Financing/Repayment",null,null,null,null,null,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/Repayment"]
["  Percentage equity",{"$f":"1-B92","v":0.19999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage equity",{"$f":"1-AF92","v":0.19999999999999996}]
["  Individual Investors (percent of total equity)",{"$f":"DefaultData!$D90","v":0},null,null,{"$f":"DefaultData!$F90","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,"  Individual Investors (percent of total equity)",{"$f":"DefaultData!$D90","v":0},null,null,{"$f":"DefaultData!$F90","v":1}]
["  Corporate Investors (percent of total equity)",{"$f":"1-B97","v":1},null,null,{"$f":"DefaultData!$F91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Corporate Investors (percent of total equity)",{"$f":"1-AF97","v":1},null,null,{"$f":"DefaultData!$F91","v":0}]
["  Return on equity (annual interest rate)",{"$f":"DefaultData!$D92","v":0.12},null,null,null,null,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)",{"$f":"DefaultData!$D92","v":0.12}]
["  Repayment term (years)",{"$f":"DefaultData!$D93","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,"  Repayment term (years)",{"$f":"DefaultData!$D93","v":10}]
["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,"Tax Parameters"]
["  Local Property Tax Rate (avg millage rate - $/$1,000)",{"$f":"DefaultData!$D95","v":19.440000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=\"NA\",1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"  Local PropertyTax Rate (avg mill rate - $/$1,000)",{"$f":"DefaultData!$D95","v":19.440000000000001}]
["  Assessed value  (percent of construction cost)",{"$f":"DefaultData!$D96","v":1},{"$f":"IF(R102=1,IF(R103=1,\"\",\"  Please enter Local Property Tax Rate in cell B102 or set cell B103 to NA.\"),IF(R103<1,\"\",\"  Please enter Assessed value percentage in cell B103 or set cell B102 to NA\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=\"NA\",1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed value  (percent of construction cost)",{"$f":"DefaultData!$D96","v":1}]
[]
["  Taxable Value",{"$f":"IF($B102=\"NA\",\"NA\",$B64*$B103)","v":458675234.70326984},null,null,null,null,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",{"$f":"IF($B102=\"NA\",\"NA\",$B64*$B103)","v":458675234.70326984}]
["  Taxes Per MW",{"$f":"DefaultData!$D99","v":"NA"},{"$f":"IF(B106<>DefaultData!D99,IF(B102<>\"na\",\"    'na' (without quotes) must be entered in cell B102\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxes Per MW",{"$f":"DefaultData!$D99","v":"NA"},{"$f":"IF(AF106<>DefaultData!AH99,IF(AF102<>\"na\",\"    'na' (without quotes) must be entered in cell B102\",\"\"),\"\")","v":"    'na' (without quotes) must be entered in cell B102"}]
["  Local Taxes",{"$f":"IF($B102=\"NA\",IF(B106=\"NA\",0,$B106*$B16),($B105/1000)*$B102)","v":8916646.5626315661},null,null,{"$f":"DefaultData!$F100","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,"  Local Taxes",{"$f":"IF($B102=\"NA\",IF(AF106=\"NA\",0,$B106*$B16),($B105/1000)*$B102)","v":8916646.5626315661},null,null,{"$f":"DefaultData!$F100","v":1}]
["  Local Sales Tax Rate",{"$f":"DefaultData!$D101","v":6.3500000000000001E-2},null,null,{"$f":"DefaultData!$F101","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,"  Sales Tax Rate",{"$f":"DefaultData!$D101","v":6.3500000000000001E-2},null,null,{"$f":"DefaultData!$F101","v":1}]
["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,"Land Lease Parameters"]
["  Land Lease Cost (per turbine)",{"$f":"DefaultData!$D103","v":6900},null,null,null,null,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 turbine)",{"$f":"DefaultData!$D103","v":6900}]
["  Number of Turbines",{"$f":"B19","v":131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Number of Turbines",{"$f":"AF19","v":0}]
["  Land Lease (total cost)",{"$f":"B111*B110","v":903900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease (total cost)",{"$f":"AF111*AF110","v":0}]
["  Lease Payment recipient (F = farmer/household, O = Other)",{"$f":"DefaultData!$D105","v":"F"},null,null,{"$f":"DefaultData!$F105","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,"  Lease Payment recipient (F = farmer/household, O = Other)",{"$f":"DefaultData!$D105","v":"F"},null,null,{"$f":"DefaultData!$F105","v":1}]
["Payroll Parameters",{"$f":"IF(DefaultData!O114=DefaultData!E114,\"\",\"Do not change Construction 'Wage per hour' without changing Construction 'Labor Costs' above.\" )","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters",{"$f":"IF(DefaultData!AS114=DefaultData!AI114,\"\",\"Do not change Construction 'Wage per hour' without changing Construction 'Labor Costs' above.\" )","v":""}]
["  Construction Labor","Wage per hour",null,"Employer Payroll Overhead",null,null,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","Wage per hour",null,"Employer Payroll Overhead"]
["  Foundation",{"$f":"DefaultData!$E110","v":22.176489713233522},null,{"$f":"DefaultData!$G110","v":0.37606110248282032},{"$f":"IF(DefaultData!Q114=DefaultData!G114,\"\",\"Please review comment - point to red triangle in cell corner.\" )","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Foundation",{"$f":"DefaultData!$E110","v":22.176489713233522},null,{"$f":"DefaultData!$G110","v":0.37606110248282032},{"$f":"IF(DefaultData!AU114=DefaultData!AK114,\"\",\"Please review comment - point to red triangle in cell corner.\" )","v":""}]
["  Erection",{"$f":"DefaultData!$E111","v":25.118021918646043},null,{"$f":"DefaultData!$G111","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Erection",{"$f":"DefaultData!$E111","v":25.118021918646043},null,{"$f":"DefaultData!$G111","v":0.37606110248282032}]
["  Electrical",{"$f":"DefaultData!$E112","v":33.276839640654444},null,{"$f":"DefaultData!$G112","v":0.37606110248282032},null,null,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",{"$f":"DefaultData!$E112","v":33.276839640654444},null,{"$f":"DefaultData!$G112","v":0.37606110248282032}]
["  Management/Supervision",{"$f":"DefaultData!$E113","v":45.236649595171208},null,{"$f":"DefaultData!$G113","v":0.37606110248282032},null,null,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/Supervision",{"$f":"DefaultData!$E113","v":45.236649595171208},null,{"$f":"DefaultData!$G113","v":0.37606110248282032}]
["  O&M Labor","Wage per hour",null,"Employer Payroll Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage per hour",null,"Employer Payroll Overhead"]
["  Field Salaries (technicians, other)",{"$f":"DefaultData!$E115","v":30.262677010416922},null,{"$f":"DefaultData!$G115","v":0.37606110248282032},{"$f":"IF(DefaultData!Q118=DefaultData!G118,\"\",\" See comment - point to red triangle in cell corner.\" )","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Field Salaries (technicians, other)",{"$f":"DefaultData!$E115","v":30.262677010416922},null,{"$f":"DefaultData!$G115","v":0.37606110248282032},{"$f":"IF(DefaultData!AU118=DefaultData!AK118,\"\",\" See comment - point to red triangle in cell corner.\" )","v":""}]
["  Administrative",{"$f":"DefaultData!$E116","v":19.36811328666683},null,{"$f":"DefaultData!$G116","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Administrative",{"$f":"DefaultData!$E116","v":19.36811328666683},null,{"$f":"DefaultData!$G116","v":0.37606110248282032}]
["  Management/Supervision",{"$f":"DefaultData!$E117","v":48.420283216667073},null,{"$f":"DefaultData!$G117","v":0.37606110248282032},null,null,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",{"$f":"DefaultData!$E117","v":48.420283216667073},null,{"$f":"DefaultData!$G117","v":0.37606110248282032}]
[null,{"$f":"IF(DefaultData!$O118=DefaultData!E118,\"\",\"Do not change O&M 'Wage per hour' without changing O&M 'Labor Personnel Costs' above. \" )","v":""}]
[null,null,null,{"$f":"IF(DefaultData!O$118=DefaultData!E$118,\"\",\"  See comment - point cursor to red triangle in cell corner\" )","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER('User Add-in Location'!B8)","v":"MYCOUNTY"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER('User Add-in Location'!C8)","v":"MYREGION"}]
[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,"UNITED STATES"]
[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":"SummaryResults","index":4,"n_rows":143,"n_cols":58,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE(\"Wind Farm - Project Data Summary based on \",$AE$41, \" values\")","v":"Wind Farm - Project Data Summary based on User modifications to default values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary_Results","v":"Wind Farm - Project Data Summary based on User modifications to default values"}]
["Project Location",null,{"$f":"IF(ProjectData!B13=\"MyCounty\",'User Add-in Location'!B3,IF(ProjectData!B13=\"MyRegion\",'User Add-in Location'!B4,ProjectData!B13))","v":"CONNECTICUT"},{"$f":"ProjectData!D14","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,{"$f":"C2","v":"CONNECTICUT"},{"$f":"D2","v":""}]
["Year of Construction ",null,{"$f":"+ProjectData!B15","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Construction ",null,{"$f":"C3","v":2017}]
["Total Project Size - Nameplate Capacity (MW)",null,{"$f":"+ProjectData!B16","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Size - Nameplate Capacity (MW)",null,{"$f":"C4","v":300}]
["Number of Projects (included in total)",null,{"$f":"+ProjectData!B17","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Projects (included in total)",null,1]
["Turbine Size (kW)",null,{"$f":"+ProjectData!B18","v":2300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Size (kW)",null,2300]
["Number of Turbines",null,{"$f":"+ProjectData!B19","v":131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Turbines",null,131]
["Installed Project Cost ($/kW)",null,{"$f":"Calculations!D37/(C4*1000)","v":1528.9174490108994},{"$f":"AB8","v":1453},"without taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Installed Project Cost ($/kW without taxes)",null,{"$f":"ROUND(ProjectData!C62,0)","v":1453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Project Cost ($/kW)",null,1528.9174490108994,{"$f":"D8","v":1453},{"$f":"E8","v":"without taxes"}]
["Annual O&M Cost ($/kW)",null,{"$f":"Calculations!D93","v":39.589662800907043},{"$f":"AB9","v":38},"without taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Annual O&M Cost ($/kW without taxes)",null,{"$f":"ROUND(ProjectData!C74+ProjectData!C84,2)","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Direct O&M Cost ($/kW)",null,39.589662800907043,38,"without taxes"]
["Money Value (Dollar Year)",null,{"$f":"ProjectData!B22","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money Value (Dollar Year)",null,2017]
["Total Installed Project Cost",null,{"$f":"Calculations!D37","v":458675234.70326984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Project Cost",null,458675234.70326984]
["  Local Spending",null,{"$f":"+Calculations!F57","v":102171766.16399662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Spending",null,102171766.16399662]
["Total Annual Operational Expenses",null,{"$f":"C14+C16","v":88499524.015753955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Operational Expenses",null,88499524.015753955]
["  Direct Operating and Maintenance Costs",null,{"$f":"Calculations!D92","v":11876898.840272114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Direct Operating and Maintenance Costs",null,11876898.840272114]
["    Local Spending",null,{"$f":"Calculations!G92","v":2840188.9803567398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Local Spending",null,2840188.9803567398]
["  Other Annual Costs",null,{"$f":"Calculations!E92","v":76622625.175481841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Annual Costs",null,76622625.175481841]
["    Local Spending",null,{"$f":"Calculations!H92","v":10297445.402903682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Local Spending",null,10297445.402903682]
["      Debt and Equity Payments ",null,{"$f":"SUM(Calculations!G86:G88)","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 and Equity Payments ",null,0]
["      Property Taxes",null,{"$f":"Calculations!G89","v":8916646.5626315661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Property Taxes",null,8916646.5626315661]
["      Land Lease",null,{"$f":"Calculations!G90","v":903900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,903900]
[{"$f":"          ProjectData!C15","v":""}]
["Local Economic Impacts - Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Economic Impacts - Summary Results"]
[null,"Jobs","Earnings","Output","Value Added",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobs","Earnings","Output","Value Added"]
["  During construction period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  During construction period"]
["     Project Development and Onsite Labor Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Project Development and Onsite Labor Impacts"]
["       Construction and Interconnection Labor",{"$f":"Calculations!AH42","v":130.33061106064076},{"$f":"Calculations!AI42","v":9.9460548379547848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Construction and Interconnection Labor",{"$f":"B26","v":130.33061106064076},9.9460548379547848]
["       Construction Related Services",{"$f":"Calculations!AH43","v":12.91215094975262},{"$f":"Calculations!AI43","v":1.3177951063524409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B27","v":12.91215094975262},{"$f":"C27","v":1.3177951063524409}]
["       Total",{"$f":"Calculations!AH41","v":143.24276201039339},{"$f":"Calculations!AI41","v":11.263849944307225},{"$f":"Calculations!AJ41","v":12.342527427778526},{"$f":"Calculations!AK41","v":11.495756024567665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B28","v":143.24276201039339},{"$f":"C28","v":11.263849944307225},{"$f":"D28","v":12.342527427778526},{"$f":"E28","v":11.495756024567665}]
["     Turbine and Supply Chain Impacts",{"$f":"Calculations!AH44","v":530.13469138117125},{"$f":"Calculations!AI44","v":38.202261858156689},{"$f":"Calculations!AJ44","v":94.183981959074288},{"$f":"Calculations!AK44","v":48.870036038243583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",530.13469138117125,38.202261858156689,94.183981959074288,48.870036038243583]
["     Induced Impacts",{"$f":"Calculations!AH45","v":241.22704127640992},{"$f":"Calculations!AI45","v":16.755015165247144},{"$f":"Calculations!AJ45","v":43.31886682678789},{"$f":"Calculations!AK45","v":27.594106486222802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",241.22704127640992,16.755015165247144,43.31886682678789,27.594106486222802]
["     Total Impacts",{"$f":"Calculations!AH46","v":914.60449466797445},{"$f":"Calculations!AI46","v":66.221126967711058},{"$f":"Calculations!AJ46","v":149.84537621364069},{"$f":"Calculations!AK46","v":87.959898549034051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",914.60449466797445,66.221126967711058,149.84537621364069,87.959898549034051]
[]
["  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",{"$f":"Calculations!AH50","v":13.600000000000001},{"$f":"Calculations!AI50","v":1.1057422426346168},{"$f":"Calculations!AJ50","v":1.1057422426346168},{"$f":"Calculations!AK50","v":1.1057422426346168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B34","v":13.600000000000001},1.1057422426346168,1.1057422426346168,1.1057422426346168]
["     Local Revenue and Supply Chain Impacts",{"$f":"Calculations!AH51","v":27.201225581720529},{"$f":"Calculations!AI51","v":2.1867264251216119},{"$f":"Calculations!AJ51","v":15.011345676753303},{"$f":"Calculations!AK51","v":11.817577292673626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Local Revenue and Supply Chain Impacts",27.201225581720529,2.1867264251216119,15.011345676753303,11.817577292673626]
["     Induced Impacts",{"$f":"Calculations!AH52","v":33.320173779610229},{"$f":"Calculations!AI52","v":2.5399824780969094},{"$f":"Calculations!AJ52","v":6.5630639210598591},{"$f":"Calculations!AK52","v":4.1805773182904495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Induced Impacts",33.320173779610229,2.5399824780969094,6.5630639210598591,4.1805773182904495]
["     Total Impacts",{"$f":"Calculations!AH53","v":74.121399361330759},{"$f":"Calculations!AI53","v":5.8324511458531383},{"$f":"Calculations!AJ53","v":22.680151840447778},{"$f":"Calculations!AK53","v":17.103896853598691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Total Impacts",74.121399361330759,5.8324511458531383,22.680151840447778,17.103896853598691]
[{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are millions of dollars in year \",C10, \" dollars.  Construction and operating jobs are full-\")","v":"Notes:  Earnings and Output values are millions of dollars in year 2017 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,{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are millions of dollars in year \",BD10, \" dollars.  Construction and operating jobs are full-\")","v":"Notes:  Earnings and Output values are millions of dollars in year 2017 dollars.  Construction and operating jobs are full-"}]
["time equivalent for a period of one year (1 FTE = 2,080 hours).  Wind farm workers includes field technicians, administration and ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8+C9","v":1568.5071118118065},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"time equivalent for a period of one year (1 FTE = 2,080 hours).  Wind farm workers includes field technicians, administration and "]
["management.  Economic impacts \"During operating years\" represent impacts that occur from wind farm 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,{"$f":"DefaultData!E46+DefaultData!F80","v":1491.309884418858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"management.  Economic impacts \"During operating years\" represent impacts that occur from wind farm operations/expenditures."]
["The analysis does not include impacts associated with spending of wind farm \"profits\" and assumes no tax abatement unless noted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE39=AE40,\"model default\",\"User modifications to default\")","v":"User modifications to default"},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 wind farm \"profits\" and assumes no tax abatement unless"]
[{"$f":"CONCATENATE(\"Totals may not add up due to independent rounding.  Results are based on \",$AE$41, \" values.\")","v":"Totals may not add up due to independent rounding.  Results are based on User modifications to default values."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"noted.  Totals may not add up due to independent rounding.  Results are based on \",$AE$41, \" values.\")","v":"noted.  Totals may not add up due to independent rounding.  Results are based on User modifications to default values."}]
[]
[]
["Detailed Wind Farm Project Data Costs",null,{"$f":"Calculations!E1","v":"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,null,null,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 Wind Farm Project Data Costs",null,{"$f":"C45","v":"CONNECTICUT"}]
[]
["Construction Costs",null,"Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Costs ",null,"Cost","Local Share"]
["Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Costs"]
["  Turbines",null,{"$f":"Calculations!AC21","v":193738619.32643428},{"$f":"Calculations!AD21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Turbines",null,{"$f":"C49","v":193738619.32643428},0]
["  Blades",null,{"$f":"Calculations!AC22","v":45356867.400837451},{"$f":"Calculations!AD22","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,"  Blades",null,45356867.400837451,0]
["  Towers",null,{"$f":"Calculations!AC23","v":50216531.765212893},{"$f":"Calculations!AD23","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,"  Towers",null,50216531.765212893,0]
["  Transportation",null,{"$f":"Calculations!AC24","v":34665605.799211487},{"$f":"Calculations!AD24","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,"  Transportation",null,{"$f":"C52","v":34665605.799211487},{"$f":"D52","v":0}]
["  Equipment Total",null,{"$f":"Calculations!AC25","v":323977624.29169613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equipment Subtotal",null,{"$f":"C53","v":323977624.29169613}]
["Balance of Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance of Plant"]
["  Materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
["    Construction (concrete rebar, equip, roads and site prep)",null,{"$f":"Calculations!AC7","v":46814767.338654183},{"$f":"Calculations!AD7","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (concrete rebar, equip, roads and site prep)",null,{"$f":"C56","v":46814767.338654183},0.9]
["    Transformer",null,{"$f":"Calculations!AC8","v":5295720.7343680495},{"$f":"Calculations!AD8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Transformer",null,5295720.7343680495,0]
["    Electrical (drop cable, wire, )",null,{"$f":"Calculations!AC9","v":5582047.4919080427},{"$f":"Calculations!AD9","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (drop cable, wire, )",null,5582047.4919080427,1]
["    HV line extension",null,{"$f":"Calculations!AC10","v":10196538.503409807},{"$f":"Calculations!AD10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HV line extension",null,10196538.503409807,0.7]
["    Materials Subtotal",null,{"$f":"Calculations!AC11","v":67889074.068340078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Subtotal",null,{"$f":"C60","v":67889074.068340078}]
["  Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor"]
["    Foundation",null,{"$f":"Calculations!AC13","v":3336085.7715244498},{"$f":"Calculations!AD13","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Foundation",null,{"$f":"C62","v":3336085.7715244498},0.95]
["    Erection",null,{"$f":"Calculations!AC14","v":3778590.5982059124},{"$f":"Calculations!AD14","v":0.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Erection",null,3778590.5982059124,0.75]
["    Electrical",null,{"$f":"Calculations!AC15","v":5506544.6312842704},{"$f":"Calculations!AD15","v":0.7},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,"    Electrical",null,5506544.6312842704,0.7]
["    Management/supervision",null,{"$f":"Calculations!AC16","v":2857356.1937271296},{"$f":"Calculations!AD16","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,"    Management/supervision",null,2857356.1937271296,0]
["    Misc.",null,{"$f":"Calculations!AC17","v":16564200},{"$f":"Calculations!AD17","v":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,"    Misc.",null,{"$f":"C66","v":16564200},{"$f":"D66","v":0.5}]
["    Labor Subtotal",null,{"$f":"Calculations!AC18","v":32042777.194741763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Labor Subtotal",null,{"$f":"C67","v":32042777.194741763}]
["  Development/Other 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,"Development/Other Costs"]
["    HV Sub/Interconnection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  HV Sub/Interconnection"]
["       Materials",null,{"$f":"Calculations!AC28","v":3217399.9553338015},{"$f":"Calculations!AD28","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,{"$f":"C70","v":3217399.9553338015},{"$f":"D70","v":0.9}]
["       Labor",null,{"$f":"Calculations!AC29","v":985553.00845036516},{"$f":"Calculations!AD29","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,"       Labor",null,{"$f":"C71","v":985553.00845036516},{"$f":"D71","v":0.1}]
["    Engineering",null,{"$f":"Calculations!AC30","v":4378076.0039418396},{"$f":"Calculations!AD30","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,"  Engineering",null,{"$f":"C72","v":4378076.0039418396},{"$f":"D72","v":0}]
["    Legal Services",null,{"$f":"Calculations!AC31","v":2386051.4221483022},{"$f":"Calculations!AD31","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,"  Legal Services",null,2386051.4221483022,{"$f":"D73","v":1}]
["    Land Easements",null,{"$f":"Calculations!AC32","v":0},{"$f":"Calculations!AD32","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Easements",null,0,{"$f":"D74","v":1}]
["    Site Certificate",null,{"$f":"Calculations!AC33","v":1116409.3810051694},{"$f":"Calculations!AD33","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,"  Site Certificate",null,1116409.3810051694,{"$f":"D75","v":1}]
["    Development/Other Subtotal",null,{"$f":"Calculations!AC34","v":12083489.770879479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Subtotal",null,12083489.770879479]
["  Balance of Plant Total",null,{"$f":"C76+C67+C60","v":112015341.03396133},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Balance of Plant Total",null,112015341.03396133]
["Sales Tax (Materials & Equipment Purchases)",null,{"$f":"Calculations!AC36","v":22682269.377612367},{"$f":"Calculations!AD36","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",null,22682269.377612367,{"$f":"D78","v":1}]
["Total Project Costs",null,{"$f":"Calculations!AC37","v":458675234.70326984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Costs",null,458675234.70326984]
[]
["Wind Plant Annual Operating and Maintenance Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind Farm Annual Operating and Maintenance Costs"]
[null,null,"Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Local Share"]
["Labor Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
["Personnel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel"]
["  Field Salaries",null,{"$f":"Calculations!AC43","v":935474.9270114284},{"$f":"Calculations!AD43","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Field Salaries",null,{"$f":"C85","v":935474.9270114284},{"$f":"D85","v":1}]
["  Administrative",null,{"$f":"Calculations!AC44","v":88696.881968490998},{"$f":"Calculations!AD44","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Administrative",null,88696.881968490998,1]
["  Management",null,{"$f":"Calculations!AC45","v":166306.65369092059},{"$f":"Calculations!AD45","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Management",null,166306.65369092059,1]
["  Labor/Personnel Subtotal",null,{"$f":"Calculations!AC46","v":1190478.4626708399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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/Personnel Subtotal",null,1190478.4626708399]
["Materials and Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 and Services"]
["  Vehicles",null,{"$f":"Calculations!AC51","v":291658.94978800631},{"$f":"Calculations!AD51","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,"  Vehicles",null,291658.94978800631,1]
["  Misc. Services",null,{"$f":"Calculations!AC52","v":113746.99041732246},{"$f":"Calculations!AD52","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Maint/Misc. Services",null,113746.99041732246,0.8]
["  Fees, Permits, Licenses",null,{"$f":"Calculations!AC53","v":56873.495208661232},{"$f":"Calculations!AD53","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,"  Fees, Permits, Licenses",null,56873.495208661232,1]
["  Misc. Materials",null,{"$f":"Calculations!AC54","v":227493.98083464493},{"$f":"Calculations!AD54","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,"  Utilities",null,227493.98083464493,1]
["  Insurance",null,{"$f":"Calculations!AC55","v":2187442.123410047},{"$f":"Calculations!AD55","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,"  Insurance",null,2187442.123410047,0]
["  Fuel (motor vehicle gasoline)",null,{"$f":"Calculations!AC56","v":113746.99041732246},{"$f":"Calculations!AD56","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,"  Fuel (motor vehicle gasoline)",null,113746.99041732246,1]
["  Tools and Misc. Supplies",null,{"$f":"Calculations!AC57","v":739355.43771259603},{"$f":"Calculations!AD57","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,"  Consumables/Tools and Misc. Supplies",null,739355.43771259603,1]
["  Spare Parts Inventory",null,{"$f":"Calculations!AC58","v":6479203.5695405593},{"$f":"Calculations!AD58","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Replacement Parts/Equipment/ Spare Parts Inventory",null,6479203.5695405593,0.02]
["  Materials and Services Subtotal",null,{"$f":"Calculations!AC59","v":10209521.53732916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Materials and Services Subtotal",null,10209521.53732916]
["Sales Tax (Materials & Equipment Purchases)",null,{"$f":"Calculations!AC60","v":476898.84027211374},{"$f":"Calculations!AD60","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",null,476898.84027211374,1]
["Other Taxes/Payments",null,{"$f":"Calculations!AC61","v":0},{"$f":"Calculations!AD61","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Taxes/Payments",null,0,1]
["Total (with Sales Tax and Other Taxes/Payments)",null,{"$f":"Calculations!AC62","v":11876898.840272114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 (with Sales Tax and Other Taxes/Payments)",null,11876898.840272114]
["Debt Payment (average annual)",null,{"$f":"Calculations!AC63","v":50566428.005894586},{"$f":"Calculations!AD63","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,"Debt Payment (average annual)",null,50566428.005894586,0]
["Equity Payment - Individuals",null,{"$f":"Calculations!AC64","v":0},{"$f":"Calculations!AD64","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,"Equity Payment - Individuals",null,0,1]
["Equity Payment - Corporate",null,{"$f":"Calculations!AC65","v":16235650.606955703},{"$f":"Calculations!AD65","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,"Equity Payment - Corporate",null,16235650.606955703,0]
["Property Taxes",null,{"$f":"Calculations!AC66","v":8916646.5626315661},{"$f":"Calculations!AD66","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,"Property Taxes",null,8916646.5626315661,1]
["Land Lease",null,{"$f":"Calculations!AC67","v":903900},{"$f":"Calculations!AD67","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,"Land Lease",null,903900,1]
["Total Annual Operating and Maintenance Costs",null,{"$f":"Calculations!AC68","v":88499524.015753955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Operating and Maintenance Costs",null,88499524.015753955]
[]
["Other Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Parameters"]
[null,null,null,{"$f":"Calculations!AD71","v":"Local Share"}]
["Financial 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,"Financial 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,"  Debt Financing"]
["  Percentage financed",null,{"$f":"Calculations!AC74","v":0.8},{"$f":"Calculations!AD74","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,"  Percentage financed",null,{"$f":"C113","v":0.8},{"$f":"D113","v":0}]
["  Years financed (term)",null,{"$f":"Calculations!AC75","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Years financed (term)",null,{"$f":"C114","v":10}]
["  Interest rate",null,{"$f":"Calculations!AC76","v":6.3E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Interest rate",null,6.3E-2]
["  Equity Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equity Financing"]
["  Percentage equity",null,{"$f":"Calculations!AC78","v":0.19999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,0.19999999999999996]
["  Individual Investors (percent of total equity)",null,{"$f":"Calculations!AC79","v":0},{"$f":"Calculations!AD79","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,"  Individual Investors (percent of total equity)",null,0,{"$f":"D118","v":1}]
["  Corporate Investors (percent of total equity)",null,{"$f":"Calculations!AC80","v":1},{"$f":"Calculations!AD80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Corporate Investors (percent of total equity)",null,1,{"$f":"D119","v":0}]
["  Return on equity (annual interest rate)",null,{"$f":"Calculations!AC81","v":0.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Return on equity (annual interest rate)",null,0.12]
["  Repayment term (years)",null,{"$f":"Calculations!AC82","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)",null,10]
["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,"Tax Parameters"]
["  Local Property Tax Rate (avg millage rate - $/$1,000)",null,{"$f":"Calculations!AC84","v":19.440000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Tax Rate (avg millage rate - $/$1,000)",null,{"$f":"C123","v":19.440000000000001}]
["  Assessed value  (percent of construction cost)",null,{"$f":"Calculations!AC85","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed value  (percent of construction cost)",null,{"$f":"C124","v":1}]
[]
["  Taxable Value",null,{"$f":"Calculations!AC87","v":458675234.70326984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",null,458675234.70326984]
["  Taxes Per MW",null,{"$f":"Calculations!AC88","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxes per MW",null,"NA"]
["  Local Taxes",null,{"$f":"Calculations!AC89","v":8916646.5626315661},{"$f":"Calculations!AD89","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,"  Local Taxes",null,8916646.5626315661,{"$f":"D128","v":1}]
["  Local Sales Tax Rate",null,{"$f":"Calculations!AC90","v":6.3500000000000001E-2},{"$f":"Calculations!AD90","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Sales Tax Rate",null,{"$f":"C129","v":6.3500000000000001E-2},{"$f":"D129","v":1}]
["Land Lease Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease Parameters"]
["  Land Lease Cost (per turbine)",null,{"$f":"Calculations!AC92","v":6900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 turbine)",null,6900]
["  Land Lease (total cost)",null,{"$f":"Calculations!AC93","v":903900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease (total cost)",null,903900]
["  Lease Payment recipient (F = farmer/household, O = Other)",null,{"$f":"Calculations!AC94","v":"F"},{"$f":"Calculations!AD94","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Lease Payment recipient (F = farmer/household, O = Other)",null,{"$f":"C133","v":"F"},{"$f":"D133","v":1}]
["Payroll Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters"]
["  Construction Labor",null,"Average Wage per hour","Employer Payroll Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Construction Labor",null,"Average Wage per hour","Employer Payroll Costs"]
["  Foundation",null,{"$f":"Calculations!AC97","v":22.176489713233522},{"$f":"Calculations!AE97","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Foundation",null,{"$f":"C136","v":22.176489713233522},0.37606110248282032]
["  Erection",null,{"$f":"Calculations!AC98","v":25.118021918646043},{"$f":"Calculations!AE98","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Erection",null,25.118021918646043,0.37606110248282032]
["  Electrical",null,{"$f":"Calculations!AC99","v":33.276839640654444},{"$f":"Calculations!AE99","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,33.276839640654444,0.37606110248282032]
["  Management/Supervision",null,{"$f":"Calculations!AC100","v":45.236649595171208},{"$f":"Calculations!AE100","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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/Supervision",null,45.236649595171208,0.37606110248282032]
["  O&M Labor",null,"Average Wage per hour","Employer Payroll 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,"  O&M Labor",null,"Average Wage per hour","Employer Payroll Costs"]
["  Field Salaries (technicians, other)",null,{"$f":"Calculations!AC102","v":30.262677010416922},{"$f":"Calculations!AE102","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Salaries (technicians, other)",null,{"$f":"C141","v":30.262677010416922},0.37606110248282032]
["  Administrative",null,{"$f":"Calculations!AC103","v":19.36811328666683},{"$f":"Calculations!AE103","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Administrative",null,19.36811328666683,0.37606110248282032]
["  Management",null,{"$f":"Calculations!AC104","v":48.420283216667073},{"$f":"Calculations!AE104","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,48.420283216667073,0.37606110248282032]

{"sheet":"User Add-in Location","index":5,"n_rows":732,"n_cols":15,"rows_kept":732,"cut":false,"hidden":false,"merged":[]}
[" Multipliers For Economic Input-Output Analysis"]
[]
["MyCounty (name)",null,"Year of Data",null,{"$f":"IF(B3=\"\",\"\",IF(D3=\"\",\"Enter Year of Data\",IF(D3>2006,IF(D3<2021,\"\",\"ERROR - Deflators Data Not Current\"),\"ERROR - Deflators Data Not Current\")))","v":""}]
["MyRegion (includes)",null,"Year of Data",null,{"$f":"IF(B4=\"\",\"\",IF(D4=\"\",\"Enter Year of Data\",IF(D4>2006,IF(D4<2021,\"\",\"ERROR - Deflators Data Not Current\"),\"ERROR - Deflators Data Not Current\")))","v":""}]
["State (Name)",""]
[]
["Jobs Per Million Dollars Change in Final Demand",null,null,"Personal Consumption Expenditures (PCE)"]
["  Jobs Direct Multipliers","MyCounty","MyRegion",null,{"$f":"B8","v":"MyCounty"},{"$f":"C8","v":"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",{"$f":"SUM(E9:E22)","v":0},{"$f":"SUM(F9:F22)","v":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":"DefaultData","index":6,"n_rows":160,"n_cols":58,"rows_kept":160,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ann Avg Increase"]
[null,null,null,null,null,null,null,null,null,null,"Default",null,null,null,null,null,null,null,0,null,"2005-2008",0.17456747180786419]
[null,null,null,null,null,null,null,"Const Jobs/",{"$f":"E5","v":300},"0&M Jobs/",{"$f":"E5","v":300},null,null,null,"Average installed project cost per kW",null,null,{"$f":"IF(ProjectData!_xlnm.Print_Area<2000,O5,HLOOKUP(ProjectData!_xlnm.Print_Area,O4:AS5,N5))","v":1940}]
[null,null,null,"Number of Turbines","MW","Total Installed Cost",null,"Foundation",{"$f":"I$3*AM30","v":52.558547049125131},"Field Tech",{"$f":"K$3*AP56","v":10.799999999999999},null,null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"AN4+1","v":2026},2027,2028,2029,2030]
["Warning",null,null,{"$f":"ROUNDUP(ProjectData!B16*1000/ProjectData!B18,0)","v":131},{"$f":"ProjectData!B16","v":300},1453,null,"Erection",{"$f":"I$3*AM31","v":52.558547049125131},"Admin",{"$f":"K$3*AP57","v":1.5999999999999999},null,null,2,1284.3037204522097,1031.2445956368742,1225.1043412685979,1134.7082720604471,1075.4007471364907,1235.6878182978105,1495.5576742673609,1689.0285489154605,2042.9707112898295,{"$f":"W5*(1+$S2)","v":2042.9707112898295},2042.9707112898295,2042.9707112898295,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940,1940]
[null,null,null,null,null,null,null,"Electrical",{"$f":"I$3*AM32","v":57.814401754037654},"Management",{"$f":"K$3*AP58","v":1.2}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,null,"Construction",null," User",null,"Management/supervision",{"$f":"I$3*AM33","v":22.068504147712069},"Total",{"$f":"SUM(K4:K6)","v":13.599999999999998},null,null,null,null,"Construction Loc. Adj.",null,{"$f":"HLOOKUP(ProjectData!B13,Multipliers!D229:BE231,3)","v":1.2105070804166769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Cost"]
[null,null,null,"Cost Per KW","Project Cost","Selected Cost Per KW","Default Cost Per KW","MW Per Turbine",{"$f":"SUM(I4:I7)","v":185},null,null,null,null,null,null,"Adj. Installed Cost (per KW)",null,{"$f":"Y46","v":1993.4259606802664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. Turbine Size (KW)",null,null,{"$f":"IF(ProjectData!_xlnm.Print_Area<=2003,AK9,AK10)","v":1500},null,"<=20 MW",{"$f":"25+Z119","v":25.690080351531993},"per KW"]
["Although the data and formulas are available for review they must not be changed.",null,null,{"$f":"ProjectData!B20","v":1453},{"$f":"+D9*ProjectData!B16*1000","v":435900000},{"$f":"ProjectData!B21","v":38},38,2300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003 and earlier",null,700,null,null,"100 MW",{"$f":"20+Z119","v":20.690080351531993},{"$f":"AP8","v":"per KW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After 2003",null,1500]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Project Data","Default Values - Based on Cost Per KW from Project Data sheet"]
[null,null,null,null,null,null,null,"Very Small","Small","Medium","Large"]
[null,null,null,null,null,null,null,30000,100000,300000,400000,null,{"$f":"ProjectData!B14","v":0}]
[null,null,"Construction Costs","Cost","Cost ","Percent","State","County","County","County","County",null,null,null,30000]
[null,null,null,null,"Per KW","of Cost","Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,100000,null,null,300000,null,null,400000,0.99970000000000003,{"$f":"E46","v":1453.309884418858}]
[null,null,"Balance of Plant"]
[null,null,"  Materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent","Avg","Loc Adj","Percent"]
[null,null,"    Construction (concrete rebar, equip, roads and site prep)",{"$f":"(E$9-(D$29-D$28))*V18","v":46814767.338654183},{"$f":"F18*D$9","v":156.0492244621806},{"$f":"D18/E$9","v":0.10739795214189994},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.9)","v":0.9},3.8277680140597542E-2,0.12147627416520212,0.9,0.9,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I18-H18","v":8.3198594024604583E-2},{"$f":"H18+(N18*M18)","v":2.621139844338434E-3},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J18-I18","v":0.7785237258347979},{"$f":"I18+(P18*Q18)","v":-0.26778558875219682},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K18-J18","v":0},{"$f":"J18+(S18*T18)","v":0.9},{"$f":"AU18*V$15","v":0.11135200253660497},8.8060000000000013E-2,{"$f":"W18*R$3","v":170.83640000000003},{"$f":"X18","v":170.83640000000003},{"$f":"Y18/Y$46","v":8.5699897247099796E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11138541816205359,{"$f":"AU18/AU$47","v":5.7946213065609528E-2},8382313.8257014686]
[null,null,"    Transformer",{"$f":"(E$9-(D$29-D$28))*V19","v":5295720.7343680495},{"$f":"F19*D$9","v":17.6524024478935},{"$f":"D19/E$9","v":1.214893492628596E-2},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0},0,0,0,0,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I19-H19","v":0},{"$f":"H19+(N19*M19)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J19-I19","v":0},{"$f":"I19+(P19*Q19)","v":0},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K19-J19","v":0},{"$f":"J19+(S19*T19)","v":0},{"$f":"AU19*V$15","v":1.259622E-2},2.2260000000000002E-2,{"$f":"W19*R$3","v":43.184400000000004},{"$f":"X19","v":43.184400000000004},{"$f":"Y19/Y$46","v":2.1663408048154E-2},null,null,null,null,3739000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.26E-2,{"$f":"AU19/AU$47","v":6.5549180195600826E-3},948213.47306141187]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"    Electrical (drop cable, wire, )",{"$f":"(E$9-(D$29-D$28))*V20","v":5582047.4919080427},{"$f":"F20*D$9","v":18.606824973026811},{"$f":"D20/E$9","v":1.2805798329681218E-2},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,1)","v":1},0,0,0,1,null,-0.42857142857142855,0,0,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J20-I20","v":0},0,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K20-J20","v":1},{"$f":"J20+(S20*T20)","v":-3},1.3277267020937896E-2,1.0500000000000001E-2,{"$f":"W20*R$3","v":20.37},{"$f":"X20","v":20.37},{"$f":"Y20/Y$46","v":1.0218588701959434E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3281251396356802E-2,6.9093265158957709E-3,999481.07247152459]
[null,null,"    HV line extension",{"$f":"(E$9-(D$29-D$28))*V21","v":10196538.503409807},{"$f":"F21*D$9","v":33.988461678032692},{"$f":"D21/E$9","v":2.3391921320050028E-2},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.7)","v":0.7},0,0,0,0.7,null,-0.42857142857142855,0,0,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J21-I21","v":0},0,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K21-J21","v":0.7},{"$f":"J21+(S21*T21)","v":-2.0999999999999996},2.4253137329143443E-2,1.9179999999999999E-2,{"$f":"W21*R$3","v":37.209199999999996},{"$f":"X21","v":37.209199999999996},{"$f":"Y21/Y$46","v":1.8665955362245898E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E5<20,20,E5)","v":300},null,null,null,null,null,null,null,2.4260415453779577E-2,1.2621034477777274E-2,1825718.4758207207]
[null,null,"    Subtotal",{"$f":"SUM(D18:D21)","v":67889074.068340078},{"$f":"SUM(E18:E21)","v":226.29691356113364},{"$f":"SUM(F18:F21)","v":0.15574460671791715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16147862688668629,0.14000000000000001,{"$f":"W22*R$3","v":271.60000000000002},{"$f":"X22","v":271.60000000000002},{"$f":"Y22/Y$46","v":0.13624784935945913},null,"Const. Jobs/",20,30,60,75,100,150,200,250,300,null,"100 MW",null,"Default","User Revised",null,null,null,null,{"$f":"SUM(AU18:AU21)","v":0.16152708501218996},8.4031492078842654E-2,12155726.847055126]
[null,null,"  Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Const. Jobs",55,60,75,82,85,110,135,155,185,null,null,"Total Jobs","Local Jobs","Local Jobs"]
[null,null,"    Foundation",{"$f":"AN30","v":3336085.7715244498},{"$f":"D24/(E$5*1000)","v":11.120285905081499},{"$f":"D24/E$9","v":7.6533282209783199E-3},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.95)","v":0.95},1.7204301075268817E-2,9.4623655913978491E-2,0.28673835125448033,{"$f":"G24","v":0.95},null,-0.42857142857142855,7.7419354838709681E-2,-1.5975422427035327E-2,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J24-I24","v":0.19211469534050185},-1.4336917562724344E-3,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K24-J24","v":0.66326164874551963},{"$f":"J24+(S24*T24)","v":-1.7030465949820786},null,3.0240000000000006E-2,{"$f":"W24*R$3","v":58.665600000000012},{"$f":"X24*R$7","v":71.015124176892613},{"$f":"Y24/Y$46","v":3.5624661049692738E-2},{"$f":"Z24/(Z$29)","v":0.27027027027027029},"    Foundation",{"$f":"(AC$23-AC$27)*($AA24/($AA$24+$AA$25+$AA$26))","v":15.625513987577742},{"$f":"(AD$23-AD$27)*($AA24/($AA$24+$AA$25+$AA$26))","v":17.046015259175721},21.307519073969651,23.296220854206815,24.148521617165606,31.251027975155484,38.353534333145369,44.03553941953728,52.558547049125139,null,null,{"$f":"D24/K110","v":52.558547049125131},{"$f":"(D24*ProjectData!T46)/K110","v":49.930619696668877},{"$f":"AO30/R110*ProjectData!E46","v":49.93061969666887},{"$f":"IF(ProjectData!B24=\"y\",AO24,AP24)","v":49.93061969666887},null,null,null,null,null,1130442.701524863]
[null,null,"    Erection",{"$f":"AN31","v":3778590.5982059124},{"$f":"D25/(E$5*1000)","v":12.595301994019708},{"$f":"D25/E$9","v":8.668480381293673E-3},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.75)","v":0.75},5.9999999999999993E-3,2.0249999999999997E-2,6.7500000000000004E-2,{"$f":"G25","v":0.75},null,-0.42857142857142855,1.4249999999999999E-2,-1.0714285714285687E-4,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J25-I25","v":4.7250000000000007E-2},-3.3750000000000065E-3,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K25-J25","v":0.6825},{"$f":"J25+(S25*T25)","v":-1.98},null,3.0240000000000006E-2,58.665600000000012,{"$f":"X25*R$7","v":71.015124176892613},3.5624661049692738E-2,{"$f":"Z25/(Z$29)","v":0.27027027027027029},"    Erection",{"$f":"(AC$23-AC$27)*($AA25/($AA$24+$AA$25+$AA$26))","v":15.625513987577742},17.046015259175721,21.307519073969651,23.296220854206815,24.148521617165606,31.251027975155484,38.353534333145369,44.03553941953728,52.558547049125139,null,null,{"$f":"D25/K111","v":52.558547049125131},{"$f":"(D25*ProjectData!T47)/K111","v":39.418910286843847},{"$f":"AO31/R111*ProjectData!E47","v":39.418910286843847},{"$f":"IF(ProjectData!B25=\"y\",AO25,AP25)","v":39.418910286843847},null,null,null,null,null,1280386.7934847658]
[null,null,"    Electrical",{"$f":"AN32","v":5506544.6312842704},{"$f":"D26/(E$5*1000)","v":18.355148770947569},{"$f":"D26/E$9","v":1.2632586903611541E-2},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.7)","v":0.7},5.0196850393700778E-3,4.5177165354330702E-2,0.13730314960629919,{"$f":"G26","v":0.7},null,-0.42857142857142855,4.0157480314960622E-2,-1.2190663667041616E-2,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J26-I26","v":9.2125984251968496E-2},-8.858267716535459E-4,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K26-J26","v":0.56269685039370076},{"$f":"J26+(S26*T26)","v":-1.5507874015748033},null,3.3264000000000002E-2,64.532160000000005,{"$f":"X26*R$7","v":78.116636594581863},3.9187127154662008E-2,{"$f":"Z26/(Z$29)","v":0.29729729729729731},"    Electrical",17.188065386335516,18.750616785093293,23.438270981366614,25.625842939627496,26.563373778882163,34.376130772671033,42.188887766459906,48.439093361491004,57.814401754037647,null,null,{"$f":"D26/K112","v":57.814401754037654},{"$f":"(D26*ProjectData!T48)/K112","v":40.470081227826356},{"$f":"AO32/R112*ProjectData!E48","v":40.470081227826356},{"$f":"IF(ProjectData!B26=\"y\",AO26,AP26)","v":40.470081227826356},null,null,null,null,null,1865909.2167800402]
[null,null,"    Management/supervision",{"$f":"AN33","v":2857356.1937271296},{"$f":"D27/(E$5*1000)","v":9.5245206457570983},{"$f":"D27/E$9","v":6.5550727087110112E-3},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0},0,0,0,{"$f":"G27","v":0},null,-0.42857142857142855,0,0,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J27-I27","v":0},0,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K27-J27","v":0},{"$f":"J27+(S27*T27)","v":0},null,1.8144000000000004E-2,35.199360000000006,{"$f":"X27*R$7","v":42.609074506135563},2.1374796629815642E-2,{"$f":"Z27/(Z$29)","v":0.16216216216216217},"    Management/supervision",{"$f":"(AC$23*$AA27)/($D113/$D112)","v":6.5609066385089934},{"$f":"(AD$23*$AA27)/($D113/$D112)","v":7.1573526965552654},8.9466908706940824,9.781715351958864,10.139582986786627,13.121813277017987,16.104043567249349,18.489827799434437,22.068504147712069,null,null,{"$f":"D27/K113","v":22.068504147712069},{"$f":"(D27*ProjectData!T49)/K113","v":0},{"$f":"AO33/R113*ProjectData!E49","v":0},{"$f":"IF(ProjectData!B27=\"y\",AO27,AP27)","v":0},null,null,null,null,null,968223.74365383515]
[null,null,"    Misc.",{"$f":"AN34","v":16564200},{"$f":"D28/(E$5*1000)","v":55.213999999999999},{"$f":"D28/E$9","v":3.7999999999999999E-2},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.5)","v":0.5},0,0,0,{"$f":"G28","v":0.5},null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I28-H28","v":0},{"$f":"H28+(N28*M28)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J28-I28","v":0},{"$f":"I28+(P28*Q28)","v":0},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K28-J28","v":0.5},{"$f":"J28+(S28*T28)","v":-1.5},null,0,{"$f":"W28*R$3","v":0},{"$f":"X28*R$7","v":0},0,{"$f":"Z28/(Z$29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN24:AN27)","v":185},{"$f":"SUM(AO24:AO27)","v":129.81961121133907},{"$f":"SUM(AP24:AP27)","v":129.81961121133907},{"$f":"SUM(AQ24:AQ27)","v":129.81961121133907},null,null,null,null,null,3059000]
[null,null,"    Subtotal",{"$f":"SUM(D24:D28)","v":32042777.194741763},{"$f":"SUM(E24:E28)","v":106.80925731580587},{"$f":"SUM(F24:F28)","v":7.3509468214594545E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11188800000000003,217.06272000000007,{"$f":"SUM(Y24:Y28)","v":262.75595945450266},0.13181124588386312,{"$f":"SUM(AA24:AA28)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,2)","v":185},"Default","User Revised wages",null,null,null,null,null,null,null,8303962.4554435043]
[null,null,"  Subtotal",{"$f":"+D29+D22","v":99931851.263081849},{"$f":"+E29+E22","v":333.10617087693947},{"$f":"+F29+F22","v":0.22925407493251171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25188800000000006,488.66272000000009,{"$f":"Y29+Y22","v":534.35595945450268},0.26805909524332228,null,"Foundation Jobs/MW",{"$f":"AC24/AC$22","v":0.78127569937888708},0.56820050863919069,0.3551253178994942,0.31061627805609088,0.24148521617165605,0.20834018650103656,0.19176767166572684,0.17614215767814911,0.17519515683041711,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,9)*(AM$36^(AM$21-AL$36))","v":0.17519515683041711},{"$f":"(AM30*E$5)*K110","v":3336085.7715244498},{"$f":"ProjectData!B46","v":3336085.7715244498},null,null,null,null,null,null,null,20459689.302498631]
[null,null,"Equipment 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,"Erection Jobs/MW",{"$f":"AC25/AC$22","v":0.78127569937888708},0.56820050863919069,0.3551253178994942,0.31061627805609088,0.24148521617165605,0.20834018650103656,0.19176767166572684,0.17614215767814911,0.17519515683041711,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,10)*(AM$36^(AM$21-AL$36))","v":0.17519515683041711},{"$f":"(AM31*E$5)*K111","v":3778590.5982059124},{"$f":"ProjectData!B47","v":3778590.5982059124}]
[null,null,"  Turbines (excluding blades and towers)",{"$f":"(E$9-(D$29-D$28))*V32","v":193738619.32643428},{"$f":"F32*D$9","v":645.79539775478088},{"$f":"D32/E$9","v":0.44445657106316649},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",0.2,0)","v":0},0,0,0,0,null,-0.42857142857142855,0,0,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J32-I32","v":0},0,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K32-J32","v":0},{"$f":"J32+(S32*T32)","v":0},{"$f":"AU32*V$15","v":0.4608200458333333},0.43056,{"$f":"W32*R$3","v":835.28639999999996},{"$f":"X32","v":835.28639999999996},{"$f":"Y32/Y$46","v":0.4190205287157765},null,"Electrical/MW",{"$f":"AC26/AC$22","v":0.8594032693167758},0.62502055950310975,0.39063784968944354,0.34167790586169994,0.2656337377888216,0.22917420515114023,0.21094443883229952,0.19375637344596403,0.19271467251345883,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,11)*(AM$36^(AM$21-AL$36))","v":0.19271467251345883},{"$f":"(AM32*E$5)*K112","v":5506544.6312842704},{"$f":"ProjectData!B48","v":5506544.6312842704},null,null,null,null,null,0.4609583333333333,{"$f":"AU32/AU$47","v":0.23980508614548013},34689436.681476191]
[null,null,"  Blades",{"$f":"(E$9-(D$29-D$28))*V33","v":45356867.400837451},{"$f":"F33*D$9","v":151.1895580027915},{"$f":"D33/E$9","v":0.10405337784087509},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",0.6,0)","v":0},0,0,0,0,null,-0.42857142857142855,0,0,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J33-I33","v":0},0,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K33-J33","v":0},{"$f":"J33+(S33*T33)","v":0},0.10788429166666665,0.1008,{"$f":"W33*R$3","v":195.55199999999999},{"$f":"X33","v":195.55199999999999},{"$f":"Y33/Y$46","v":9.8098451538810555E-2},null,"Management/supervision/MW",{"$f":"AC27/AC$22","v":0.32804533192544966},0.23857842321850883,0.14911151451156804,0.13042287135945152,0.10139582986786627,8.747875518011991E-2,8.0520217836246744E-2,7.3959311197737743E-2,7.3561680492373563E-2,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,12)*(AM$36^(AM$21-AL$36))","v":7.3561680492373563E-2},{"$f":"(AM33*E$5)*K113","v":2857356.1937271296},{"$f":"ProjectData!B49","v":2857356.1937271296},null,null,null,null,null,0.10791666666666665,5.6141658963824774E-2,8121272.8016833877]
[null,null,"  Towers",{"$f":"(E$9-(D$29-D$28))*V34","v":50216531.765212893},{"$f":"F34*D$9","v":167.38843921737632},{"$f":"D34/E$9","v":0.1152019540381117},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",0.8,0)","v":0},0,0,0,0,null,-0.42857142857142855,0,0,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J34-I34","v":0},0,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K34-J34","v":0},{"$f":"J34+(S34*T34)","v":0},0.11944332291666664,0.11159999999999999,{"$f":"W34*R$3","v":216.50399999999999},{"$f":"X34","v":216.50399999999999},{"$f":"Y34/Y$46","v":0.10860899991796884},null,"Misc.",3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$34,13)","v":3.7999999999999999E-2},{"$f":"(AM34*E9)","v":16564200},{"$f":"SUM(AO30:AO33)","v":15478577.194741763},null,null,null,null,null,0.11947916666666664,6.215683670994885E-2,8991409.1732923202]
[null,null,"  Transportation",{"$f":"(E$9-(D$29-D$28))*V35","v":34665605.799211487},{"$f":"F35*D$9","v":115.55201933070495},{"$f":"D35/E$9","v":7.9526510206954545E-2},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0},0,0,0,0,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I35-H35","v":0},{"$f":"H35+(N35*M35)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J35-I35","v":0},{"$f":"I35+(P35*Q35)","v":0},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K35-J35","v":0},{"$f":"J35+(S35*T35)","v":0},8.2454422916666659E-2,7.7039999999999997E-2,{"$f":"W35*R$3","v":149.45759999999999},{"$f":"X35","v":149.45759999999999},{"$f":"Y35/Y$46","v":7.4975245104662344E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2479166666666659E-2,4.2908267922351792E-2,6206972.7841437319]
[null,null,"  Subtotal",{"$f":"SUM(D32:D35)","v":323977624.29169613},{"$f":"SUM(E32:E35)","v":1079.9254143056537},{"$f":"SUM(F32:F35)","v":0.74323841314910788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77060208333333324,0.72,{"$f":"W36*R$3","v":1396.8},{"$f":"X36","v":1396.8},{"$f":"Y36/Y$46","v":0.70070322527721829},null,null,{"$f":"(AD30/AC30)^(1/(AD$22-AC$22))","v":0.96865635081697243},0.98445529808077192,0.99111223725040287,0.98998053018268195,0.99705163501409733,0.99834362011773758,0.99830157969428823,0.99989218883934339,1,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,1)","v":300},{"$f":"HLOOKUP(AM$21,AC$22:AK$36,15)","v":1},null,null,null,null,null,null,null,{"$f":"SUM(AU32:AU35)","v":0.77083333333333326},0.40101184974160559,58009091.440595627]
[null,null,"Development/Other Costs"]
[null,null,"  HV Sub/Interconnection",{"$f":"(E$9-(D$29-D$28))*V38","v":4202952.9637841666},{"$f":"F38*D$9","v":14.009843212613889},{"$f":"D38/E$9","v":9.6420118462586992E-3},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.9)","v":0.9},6.6929133858267707E-3,6.0236220472440934E-2,0.18307086614173226,0.9,null,-0.42857142857142855,5.3543307086614166E-2,-1.6254218222722154E-2,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J38-I38","v":0.12283464566929134},-1.1811023622047348E-3,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K38-J38","v":0.71692913385826773},{"$f":"J38+(S38*T38)","v":-1.9677165354330708},{"$f":"AU38*V$15","v":9.9970000000000007E-3},1.9600000000000003E-2,{"$f":"W38*R$3","v":38.024000000000008},{"$f":"X38*R$7","v":46.028321225763733},{"$f":"Y38/Y$46","v":2.3090058087763814E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,{"$f":"AU38/AU$47","v":5.2023158885397486E-3},752550.37544556498]
[null,null,"       Materials",{"$f":"D38*(1-Calculations!K26)","v":3217399.9553338015},10.724666517779339,7.3810505972328553E-3,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.9)","v":0.9},6.6929133858267707E-3,6.0236220472440934E-2,0.18307086614173226,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576084.3781047212]
[null,null,"       Labor",{"$f":"D38-D39","v":985553.00845036516},3.2851766948345507,2.2609612490258435E-3,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.1)","v":0.1},0,0,0,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176465.99734084378]
[null,null,"  Engineering",{"$f":"(E$9-(D$29-D$28))*V41","v":4378076.0039418396},14.593586679806132,1.0043762339852809E-2,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0},0,0,0,0,null,-0.42857142857142855,0,0,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J41-I41","v":0},0,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K41-J41","v":0},{"$f":"J41+(S41*T41)","v":0},{"$f":"AU41*V$15","v":1.0413541666666665E-2},6.4400000000000013E-3,12.493600000000002,{"$f":"X41","v":12.493600000000002},6.2674010705351208E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0416666666666664E-2,{"$f":"AU41/AU$47","v":5.4190790505622369E-3},783906.64108913008]
[null,null,"  Legal Services",{"$f":"(E$9-(D$29-D$28))*V42","v":2386051.4221483022},7.9535047404943402,5.4738504752197799E-3,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,1)","v":1},0,0,0,1,null,-0.42857142857142855,0,0,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J42-I42","v":0},0,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K42-J42","v":1},{"$f":"J42+(S42*T42)","v":-3},5.6753802083333322E-3,5.0400000000000011E-4,0.97776000000000018,{"$f":"X42","v":0.97776000000000018},4.9049225769405287E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6770833333333317E-3,2.9533980825564186E-3,427229.11939357582]
[null,null,"  Land Easements",{"$f":"(E$9-(D$29-D$28))*V43","v":0},0,0,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,1)","v":1},1,1,1,1,null,-0.42857142857142855,0,1,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J43-I43","v":0},1,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K43-J43","v":0},{"$f":"J43+(S43*T43)","v":1},0,0,0,{"$f":"X43","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"  Site Certificate/Permitting",{"$f":"(E$9-(D$29-D$28))*V44","v":1116409.3810051694},3.7213646033505645,2.5611593966624671E-3,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,1)","v":1},1,1,1,1,null,-0.42857142857142855,0,1,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J44-I44","v":0},1,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K44-J44","v":0},{"$f":"J44+(S44*T44)","v":1},2.6554531250000003E-3,1.428E-3,2.7703199999999999,{"$f":"X44","v":2.7703199999999999},1.389728063466483E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6562500000000002E-3,1.3818651578933708E-3,199896.1934777282]
[null,null,"  Subtotal",{"$f":"SUM(D39:D44)","v":12083489.770879479},{"$f":"SUM(E39:E44)","v":40.278299236264928},{"$f":"SUM(F39:F44)","v":2.7720784057993754E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8741375E-2,2.7972000000000004E-2,54.26568000000001,{"$f":"SUM(Y38:Y44)","v":62.270001225763735},3.1237679479459469E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU38:AU44)","v":2.8749999999999998E-2},1.4956658179551776E-2,2163582.3294059993]
[null,null,"Subtotal All Costs (without sales tax)",{"$f":"D45+D36+D30","v":435992965.32565749},{"$f":"E45+E36+E30","v":1453.309884418858},{"$f":"F45+F36+F30+F22","v":1.1559578788575304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X45+X36+X30","v":1939.7284},{"$f":"Y45+Y36+Y30","v":1993.4259606802664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80632363.072500259]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"(D32+D33+D34+D22)*D101","v":22682269.377612367},{"$f":"D47/(E5*1000)","v":75.607564592041228},null,1,1,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I47-H47","v":0},{"$f":"H47+(N47*M47)","v":1},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J47-I47","v":0},{"$f":"I47+(P47*Q47)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K47-J47","v":0},{"$f":"J47+(S47*T47)","v":1},2.6562500000000002E-3,1.428E-3,{"$f":"W47*R$3","v":2.7703199999999999},{"$f":"X47","v":2.7703199999999999},1.389728063466483E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU18:AU45)","v":1.9222208366910465},{"$f":"SUM(AV18:AV45)","v":1}]
[null,null,"Total Project Cost",{"$f":"+D47+D46","v":458675234.70326984},{"$f":"E47+E46","v":1528.9174490108992}]
[null,null,null,null,null,null,null,"Very Small","Small","Medium","Large"]
[null,null,null,null,null,null,null,30000,100000,300000,400000,null,null,null,null,null,null,null,null,null,null,{"$f":"V46+AM34","v":3.7999999999999999E-2},{"$f":"W46-W29","v":-0.11188800000000003},null,null,null,null,"0&M Jobs/",30,60,75,100,150,200,250,null,100]
[null,null,null,null,null,null,null,"County","County","County","County",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Tech",2,2.4,3,4,6,8,9,null,7]
[null,null,"Wind Farm Annual Operating and Maintenance Costs","Cost","Cost ","Percent","Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin",0.3,0.6,0.75,1,{"$f":"AF52","v":1},{"$f":"AH50/$AG50*$AG52","v":1.3333333333333333},{"$f":"AH52","v":1.3333333333333333},null,1]
[null,null,null,null,"Per KW","of Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management",0.5,1,1,1,1,1,1,null,1]
[null,null,"Personnel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AC51:AC53)","v":2.8},4,4.75,6,8,10.333333333333334,11.333333333333334]
[null,null,"  Field Salaries",{"$f":"K4*K115","v":935474.9270114284},{"$f":"D55/(E$5*1000)","v":3.1182497567047611},{"$f":"E55/F$80","v":8.2059204123809501E-2},1,1,1,1,1,null,-0.42857142857142855,0,1,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J55-I55","v":0},1,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K55-J55","v":0},{"$f":"J55+(S55*T55)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E5<30,30,E5)","v":300},"MW"]
[null,null,"  Administrative",{"$f":"K5*K116","v":88696.881968490998},{"$f":"D56/(E$5*1000)","v":0.29565627322830335},{"$f":"E56/F$80","v":7.780428242850088E-3},1,1,1,1,1,null,-0.42857142857142855,0,1,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J56-I56","v":0},1,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K56-J56","v":0},{"$f":"J56+(S56*T56)","v":1},null,null,null,null,null,null,"Tech/MW",{"$f":"AC51/AC50","v":6.6666666666666666E-2},0.04,0.04,0.04,0.04,0.04,3.5999999999999997E-2,{"$f":"HLOOKUP(AJ$55,AC$50:AI$58,7)*(AJ60^(AJ$55-AL$36))","v":3.5999999999999997E-2},{"$f":"AK51/AK$50","v":7.0000000000000007E-2},null,"Tech labor per MW",null,null,{"$f":"IF(ProjectData!B18<1500,AK56,AJ56)","v":3.5999999999999997E-2},null,"O&M Cost per KW",null,{"$f":"IF(ProjectData!B16<=20,DefaultData!AO8,IF(ProjectData!B16>=100,DefaultData!AO9,AO8*(AT57^(ProjectData!B16-20))))","v":20.690080351531993}]
[null,null,"  Management",{"$f":"K6*K117","v":166306.65369092059},{"$f":"D57/(E$5*1000)","v":0.55435551230306868},{"$f":"E57/F$80","v":1.4588302955343913E-2},1,1,1,1,1,null,-0.42857142857142855,0,1,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J57-I57","v":0},1,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K57-J57","v":0},{"$f":"J57+(S57*T57)","v":1},null,null,null,null,null,null,"Admin/MW",{"$f":"AC52/AC50","v":0.01},0.01,0.01,0.01,6.6666666666666671E-3,6.6666666666666662E-3,5.3333333333333332E-3,{"$f":"HLOOKUP(AJ$55,AC$50:AI$58,8)*(AJ61^(AJ$55-AL$36))","v":5.3333333333333332E-3},{"$f":"AK52/AK$50","v":0.01},null,"Admin labor per MW",null,null,{"$f":"IF(ProjectData!B18<1500,AK57,AJ57)","v":5.3333333333333332E-3},null,"O&M Cost Adj function",null,{"$f":"(AO9/AO8)^((1/(100-20)))","v":0.99729802487966202}]
[null,null,"  Subtotal",{"$f":"SUM(D55:D57)","v":1190478.4626708401},{"$f":"SUM(E55:E57)","v":3.9682615422361329},{"$f":"SUM(F55:F57)","v":0.10442793532200351},null,null,null,null,null,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I58-H58","v":0},{"$f":"H58+(N58*M58)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J58-I58","v":0},{"$f":"I58+(P58*Q58)","v":0},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K58-J58","v":0},{"$f":"J58+(S58*T58)","v":0},null,null,null,null,null,null,"Mgmt/MW",{"$f":"AC53/AC50","v":1.6666666666666666E-2},{"$f":"AD53/AD50","v":1.6666666666666666E-2},1.3333333333333334E-2,0.01,6.6666666666666671E-3,5.0000000000000001E-3,4.0000000000000001E-3,{"$f":"HLOOKUP(AJ$55,AC$50:AI$58,9)*(AJ62^(AJ$55-AL$36))","v":4.0000000000000001E-3},{"$f":"AK53/AK$50","v":0.01},null,"Mgmt labor per MW",null,null,{"$f":"IF(ProjectData!B18<1500,AK58,AJ58)","v":4.0000000000000001E-3}]
[null,null,"Warranty/Maintenance Services",0,{"$f":"D59/(E$5*1000)","v":0},{"$f":"E59/F$80","v":0},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO8","v":25.690080351531993}]
[null,null,"Total",{"$f":"D59+D58","v":1190478.4626708401},{"$f":"E59+E58","v":3.9682615422361329},{"$f":"F59+F58","v":0.10442793532200351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AD56/AC56)^(1/(AD$50-AC$50))","v":0.98311662811417255},1,1,1,1,0.9978950082958632,1,{"$f":"HLOOKUP(AJ$55,AC$50:AI$62,11)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"AT59*(AT57^80)","v":20.690080351531861}]
[null,null,null,null,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":"(AD57/AC57)^(1/(AD$50-AC$50))","v":1},1,1,0.99192348952950216,1,0.9955470727844663,1,{"$f":"HLOOKUP(AJ$55,AC$50:AI$62,12)","v":1}]
[null,null,"Materials and Services",null,"Per KW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2210994844600717E-2,null,null,null,null,null,{"$f":"(AD58/AC58)^(1/(AD$50-AC$50))","v":1},0.98523386779906386,0.9885586726496457,0.99192348952950216,0.99426287904640476,0.9955470727844663,1,{"$f":"HLOOKUP(AJ$55,AC$50:AI$62,13)","v":1}]
[null,null,"  Vehicles",{"$f":"(((E$5*1000)*F$9)-D$60)*AA63","v":291658.94978800631},{"$f":"D63/(E$5*1000)","v":0.97219649929335439},{"$f":"E63/F$80","v":2.5584118402456696E-2},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,1)","v":1},0,0,1,1,null,-0.42857142857142855,0,0,{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J63-I63","v":1},-0.5,{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K63-J63","v":0},{"$f":"J63+(S63*T63)","v":1},null,{"$f":"X63/X$71","v":4.2210994844600717E-2},3.1868940634015901E-2,3.1868940634015901E-2,null,2.8567347521782607E-2,65574.598708018544,{"$f":"D63","v":291658.94978800631}]
[null,null,"  Site Maint/Misc. Services",{"$f":"(((E$5*1000)*F$9)-D$60)*AA64","v":113746.99041732246},{"$f":"D64/(E$5*1000)","v":0.37915663472440819},{"$f":"E64/F$80","v":9.9778061769581101E-3},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.8)","v":0.8},1.0847457627118645E-2,4.7883777239709449E-2,0.12745762711864408,0.8,null,-0.42857142857142855,3.7036319612590803E-2,-5.0252507782774115E-3,-0.5,7.9573849878934635E-2,8.0968523002421314E-3,-3,0.67254237288135599,-1.8901694915254239,null,{"$f":"X64/X$71","v":7.1037422099926834E-2},5.3632647039724424E-2,5.3632647039724424E-2,null,1.1141265533495216E-2,110356.32930718939,{"$f":"D64","v":113746.99041732246}]
[null,null,"  Fees, Permits, Licenses",56873.495208661232,0.1895783173622041,4.9889030884790551E-3,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,1)","v":1},1,1,1,1,null,-0.42857142857142855,0,1,-0.5,0,1,-3,0,1,null,1.4250720481724174E-2,1.0759172265330155E-2,1.0759172265330155E-2,null,5.570632766747608E-3,22138.432897151561,56873.495208661232]
[null,null,"  Utilities",227493.98083464493,0.75831326944881638,1.995561235391622E-2,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,1)","v":1},1,1,1,1,null,-0.42857142857142855,0,1,-0.5,0,1,-3,0,1,null,5.7634242960897135E-2,4.3513361250290941E-2,4.3513361250290941E-2,null,2.2282531066990432E-2,89534.548235948401,227493.98083464493]
[null,null,"  Insurance",2187442.123410047,7.2914737447001565,0.19188088801842518,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0},0,0,0,0,null,-0.42857142857142855,0,0,-0.5,0,0,-3,0,0,null,0.20130401132495054,0.15198280945336951,0.15198280945336951,null,0.21425510641336953,312724.91467081691,2187442.123410047]
[null,null,"  Fuel (motor vehicle gasoline)",113746.99041732246,0.37915663472440819,9.9778061769581101E-3,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,1)","v":1},1,1,1,1,null,-0.42857142857142855,0,1,-0.5,0,1,-3,0,1,null,3.0295306214582117E-2,2.2872697476007169E-2,2.2872697476007169E-2,null,1.1141265533495216E-2,47063.627736598406,113746.99041732246]
[null,null,"  Consumables/Tools and Misc. Supplies",739355.43771259603,2.4645181257086533,6.4855740150227714E-2,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,1)","v":1},2.4924471299093656E-2,9.6525679758308169E-2,0.24169184290030213,1,null,-0.42857142857142855,7.1601208459214513E-2,-5.7617608977125617E-3,-0.5,0.14516616314199396,2.394259818731119E-2,-3,0.7583081570996979,-2.0332326283987912,null,0.42419440150786791,0.32026315060104155,0.32026315060104155,null,7.2418225967718908E-2,658984.17593501892,739355.43771259603]
[null,null,"  Replacement Parts/Equipment/ Spare Parts Inventory",6479203.5695405593,21.597345231801864,0.56835119031057535,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.02)","v":0.02},0,0,0,0.02,null,-0.42857142857142855,0,0,-0.5,0,0,-3,0.02,-0.06,null,0.15907290056545045,0.12009868147539057,0.12009868147539057,null,0.63462362519640048,247119.06597563208,6479203.5695405593]
[null,null,"  Subtotal",{"$f":"SUM(D63:D70)","v":10209521.53732916},{"$f":"SUM(E63:E70)","v":34.031738457763865},{"$f":"SUM(F63:F70)","v":0.89557206467799633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W63:W70)","v":0.99999999999999989},{"$f":"SUM(X63:X70)","v":0.75499146019517027},null,null,null,1553495.6934663742,10209521.53732916]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"(D70+D69+D63)*D101","v":476898.84027211374},null,null,{"$f":"F101","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476898.84027211374]
[null,null,"Other Taxes/Payments",0,null,null,1]
[null,null,"Total (with Sales Tax and Other Taxes/Payments",{"$f":"D73+D72+D71+D60","v":11876898.840272114}]
[null,null,"Financing (avg ann debt payment)",{"$f":"Calculations!F197","v":50566428.005894586}]
[null,null,"Equity Payment - Individuals (avg ann payment)",0]
[null,null,"Equity Payment - Corporations (avg ann payment)",0]
[null,null,"Land Lease",{"$f":"D103*D5","v":903900}]
[null,null,"Total",{"$f":"+D78+D75+D74","v":63347226.8461667}]
[null,null,null,{"$f":"D71+D60","v":11400000},null,{"$f":"D80/(E5*1000)","v":38}]
[null,null,"Other Parameters"]
[null,null,"Financial Parameters",null,null,"Local Share"]
[null,null,"Debt Financing"]
[null,null,"  Percentage financed",0.8,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0}]
[null,null,"  Years financed (term)",10]
[null,null,"  Interest rate",6.3E-2]
[null,null,"  Average Annual Payment (Interest and Principal)",{"$f":"D75","v":50566428.005894586}]
[null,null,"Equity Financing/Repayment",null,null,"Local Share"]
[null,null,"  Percentage equity",{"$f":"1-D84","v":0.19999999999999996}]
[null,null,"  Individual Investors (percent of equity)",0,null,1]
[null,null,"  Corporate Investors (percent of equity)",{"$f":"1-D90","v":1},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0}]
[null,null,"  Return on equity",0.12]
[null,null,"  Repayment term (years)",10]
[null,null,"Tax Parameters"]
[null,null,"  Local Property/Other Tax Rate (average millage rate - $/$1,000 assessed vallue)",{"$f":"D158","v":19.440000000000001}]
[null,null,"  Assessed Value (percent of construction cost)",{"$f":"D157","v":1}]
[]
[null,null,"  Taxable Value",{"$f":"IF(D96=\"NA\", \"NA\",D48*D96)","v":458675234.70326984}]
[null,null,"  Taxes Per MW",{"$f":"D141","v":"NA"}]
[null,null,"  Local Taxes",{"$f":"IF($D96=\"NA\",IF(D99=\"NA\",\"NA\",$D99*$E5),(D98/1000)*D95)","v":8916646.5626315661},null,1]
[null,null,"  Local Sales Tax Rate",{"$f":"D149","v":6.3500000000000001E-2},null,1]
[null,null,"Land Lease Parameters"]
[null,null,"  Land Lease Cost (per turbine)",{"$f":"ProjectData!B18*(3000/1000)","v":6900},"<- $3k/MW"]
[null,null,"  Land Lease (total cost)",{"$f":"D103*D5","v":903900}]
[null,null,"  Lease Payment Recipient (F = farmer/household, O = Other)","F",14.5583421613163,1,null,null,null,null,null,"Payroll expense"]
[null,null,"Warranty/Maintenance Services","not applicable",null,null,null,null,null,null,null,"Govt",7.1186945514116112E-2]
[null,null,"  Cost per Turbine",null,null,null,null,null,null,null,null,"Health/Ins/Misc",0.30487415696870424,"User Revised Data"]
[null,null,"Payroll Parameters"," Payroll Cost","wage/hour","Payroll expense","Payroll expense","Default","User Revised",null,null,"Total",{"$f":"M107+M106","v":0.37606110248282032}," Payroll Cost","wage/hour","Payroll expense","Payroll expense"]
[null,null,"  Construction Labor",null,null,null,null,null,null,null,"Default"]
[null,null,"  Foundation",{"$f":"(E110+F110)","v":30.516204883991044},{"$f":"18.32*$R$7","v":22.176489713233522},{"$f":"+E110*G110","v":8.3397151707575219},{"$f":"M$108","v":0.37606110248282032},{"$f":"(DefaultData!D24*G24)/(D110*(52*40))","v":49.930619696668877},{"$f":"(ProjectData!B46*ProjectData!E46)/(DefaultData!N110*(40*52))","v":49.930619696668877},null,{"$f":"D110*52*40","v":63473.706158701374},null,null,{"$f":"(O110+P110)","v":30.516204883991044},{"$f":"ProjectData!B116","v":22.176489713233522},{"$f":"+O110*Q110","v":8.3397151707575219},{"$f":"ProjectData!D116","v":0.37606110248282032},{"$f":"N110*52*40","v":63473.706158701374}]
[null,null,"  Erection",{"$f":"(E111+F111)","v":34.56393293355972},{"$f":"20.75*$R$7","v":25.118021918646043},{"$f":"+E111*G111","v":9.4459110149136762},{"$f":"M$108","v":0.37606110248282032},{"$f":"(DefaultData!D25*G25)/(D111*(52*40))","v":39.418910286843847},{"$f":"(ProjectData!B47*ProjectData!E47)/(DefaultData!N111*(40*52))","v":39.418910286843847},null,{"$f":"D111*52*40","v":71892.98050180421},null,null,{"$f":"(O111+P111)","v":34.56393293355972},{"$f":"ProjectData!B117","v":25.118021918646043},{"$f":"+O111*Q111","v":9.4459110149136762},{"$f":"ProjectData!D117","v":0.37606110248282032},{"$f":"N111*52*40","v":71892.98050180421}]
[null,null,"  Electrical",{"$f":"(E112+F112)","v":45.790964643062971},{"$f":"27.49*$R$7","v":33.276839640654444},{"$f":"+E112*G112","v":12.514125002408528},{"$f":"M$108","v":0.37606110248282032},{"$f":"(DefaultData!D26*G26)/(D112*(52*40))","v":40.470081227826356},{"$f":"(ProjectData!B48*ProjectData!E48)/(DefaultData!N112*(40*52))","v":40.470081227826356},null,{"$f":"D112*52*40","v":95245.206457570981},null,null,{"$f":"(O112+P112)","v":45.790964643062971},{"$f":"ProjectData!B118","v":33.276839640654444},{"$f":"+O112*Q112","v":12.514125002408528},{"$f":"ProjectData!D118","v":0.37606110248282032},{"$f":"N112*52*40","v":95245.206457570981}]
[null,null,"  Management/Supervision",{"$f":"(E113+F113)","v":62.248393914560324},{"$f":"37.37*$R$7","v":45.236649595171208},{"$f":"+E113*G113","v":17.011744319389113},{"$f":"M$108","v":0.37606110248282032},{"$f":"(DefaultData!D27*G27)/(D113*(52*40))","v":0},{"$f":"(ProjectData!B49*ProjectData!E49)/(DefaultData!N113*(40*52))","v":0},null,{"$f":"D113*52*40","v":129476.65934228548},null,null,{"$f":"(O113+P113)","v":62.248393914560324},{"$f":"ProjectData!B119","v":45.236649595171208},{"$f":"+O113*Q113","v":17.011744319389113},{"$f":"ProjectData!D119","v":0.37606110248282032},{"$f":"N113*52*40","v":129476.65934228548}]
[null,null,"  O&M Labor",null,{"$f":"SUM(E110:E113)","v":125.8080008677052},null,{"$f":"SUM(G110:G113)","v":1.5042444099312813},"Direct Plant Employees",null,null,null,null,null,null,{"$f":"SUM(O110:O113)","v":125.8080008677052},null,{"$f":"SUM(Q110:Q113)","v":1.5042444099312813},null,null,null,null,null,null,null,null,"per KW adjust"]
[null,null,"  Field Salaries (technicians, other)",{"$f":"(E115+F115)","v":41.643292691035811},{"$f":"25*R7","v":30.262677010416922},{"$f":"+E115*G115","v":11.380615680618888},{"$f":"M108","v":0.37606110248282032},{"$f":"(DefaultData!D55*G55)/(D115*(52*40))","v":10.8},{"$f":"(Calculations!D66*Calculations!E66)/(DefaultData!N115*(40*52))","v":10.8},null,{"$f":"D115*52*40","v":86618.048797354495},null,null,{"$f":"(O115+P115)","v":41.643292691035811},{"$f":"ProjectData!B121","v":30.262677010416922},{"$f":"+O115*Q115","v":11.380615680618888},{"$f":"ProjectData!D121","v":0.37606110248282032},{"$f":"N115*52*40","v":86618.048797354495},{"$f":"R115*K4","v":935474.9270114284},{"$f":"(U115+V115)","v":34.401527562070505},{"$f":"25","v":25},{"$f":"+U115*W115","v":9.4015275620705072},{"$f":"M108","v":0.37606110248282032},{"$f":"T115*52*40","v":71555.177329106649},{"$f":"X115*K4","v":772795.91515435174}]
[null,null,"  Administrative",{"$f":"(E116+F116)","v":26.651707322262919},{"$f":"16*R7","v":19.36811328666683},{"$f":"+E116*G116","v":7.2835940355960886},{"$f":"G115","v":0.37606110248282032},{"$f":"(DefaultData!D56*G56)/(D116*(52*40))","v":1.6},{"$f":"(Calculations!D67*Calculations!E67)/(DefaultData!N116*(40*52))","v":1.6},null,{"$f":"D116*52*40","v":55435.551230306875},null,null,{"$f":"(O116+P116)","v":26.651707322262919},{"$f":"ProjectData!B122","v":19.36811328666683},{"$f":"+O116*Q116","v":7.2835940355960886},{"$f":"ProjectData!D122","v":0.37606110248282032},{"$f":"N116*52*40","v":55435.551230306875},{"$f":"R116*K5","v":88696.881968490998},{"$f":"(U116+V116)","v":22.016977639725127},{"$f":"16","v":16},{"$f":"+U116*W116","v":6.0169776397251251},{"$f":"W115","v":0.37606110248282032},{"$f":"T116*52*40","v":45795.313490628265},{"$f":"X116*K5","v":73272.501585005215}]
[null,null,"  Management",{"$f":"(E117+F117)","v":66.629268305657291},{"$f":"40*R7","v":48.420283216667073},{"$f":"+E117*G117","v":18.208985088990222},{"$f":"G116","v":0.37606110248282032},{"$f":"(DefaultData!D57*G57)/(D117*(52*40))","v":1.2},{"$f":"(Calculations!D68*Calculations!E68)/(DefaultData!N117*(40*52))","v":1.2},null,{"$f":"D117*52*40","v":138588.87807576716},null,null,{"$f":"(O117+P117)","v":66.629268305657291},{"$f":"ProjectData!B123","v":48.420283216667073},{"$f":"+O117*Q117","v":18.208985088990222},{"$f":"ProjectData!D123","v":0.37606110248282032},{"$f":"N117*52*40","v":138588.87807576716},{"$f":"R117*K6","v":166306.65369092059},{"$f":"(U117+V117)","v":55.042444099312817},{"$f":"40","v":40},{"$f":"+U117*W117","v":15.042444099312814},{"$f":"W116","v":0.37606110248282032},{"$f":"T117*52*40","v":114488.28372657066},{"$f":"X117*K6","v":137385.94047188479}]
[null,null,null,null,{"$f":"SUM(E115:E117)","v":98.051073513750822},null,{"$f":"SUM(G115:G117)","v":1.1281833074484608},{"$f":"SUM(H115:H117)","v":13.6},{"$f":"SUM(I115:I117)","v":13.6},null,null,null,null,null,{"$f":"SUM(O115:O117)","v":98.051073513750822},null,{"$f":"SUM(Q115:Q117)","v":1.1281833074484608},null,null,null,null,null,null,null,{"$f":"SUM(Y115:Y117)","v":983454.35721124173}]
[null,null,"Margins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D58-Y118","v":207024.10545959836},{"$f":"Y119/(E5*1000)","v":0.69008035153199454}]
[null,null,null,"Agriculture","Mining","Construction","Other Manufacturing","Fabricated Metals","Machinery","Electrical Equipment","TCPU","Wholesale Trade","Retail Trade","FIRE","Other Services","Professional Services","Government","Total"]
[null,null,"Agriculture",0.58366899999999999,0,0,0,0,0,0,5.1572E-2,7.2450000000000001E-2,0.29230899999999999,0,0,0,0,{"$f":"SUM(D121:Q121)","v":1}]
[null,null,"Mining",0,0.36205100000000001,0,0,0,0,0,{"$f":"0.284423+0.346126","v":0.63054900000000003},7.4000000000000003E-3,0,0,0,0,0,{"$f":"SUM(D122:Q122)","v":1}]
[null,null,"Construction",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"Manufacturing",0,0,0,0.55841200000000002,0,0,0,2.3014E-2,{"$f":"0.080398+0.338175","v":0.41857299999999997},0,0,0,0,0,0.99999899999999997]
[null,null,"Fabricated Metals",0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[null,null,"Machinery",0,0,0,0,0,0.63125100000000001,0,{"$f":"0.000889","v":8.8900000000000003E-4},{"$f":"0.1018+0.266059","v":0.36785899999999999},0,0,0,0,0,0.99999900000000008]
[null,null,"Electrical Equipment",0,0,0,0,0,0,0.51277399999999995,1.2135999999999999E-2,{"$f":"0.075345+0.399745","v":0.47509000000000001},0,0,0,0,0,1]
[null,null,"TCPU",0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
[null,null,"Wholesale Trade",0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
[null,null,"Retail Trade",0,0,0,0,0,0,0,0,{"$f":"1-M130","v":0.68871400000000005},0.31128600000000001,0,0,0,0,1]
[null,null,"FIRE",0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,null,"Misc. Services",0,0,0,0,0,0,0,4.2428E-2,9.2082999999999998E-2,0.361097,0,0.50439199999999995,0,0,1]
[null,null,"Professional Services",0,0,0,0,0,0,0,0,0,0,0,0,1,0,1]
[null,null,"Government",0,0,0,0,0,0,0,0,0,0,0,0,0,1,1]
[]
[]
[null,null,null,"Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Taxes per MW",null,15651,6173,9266,null,5675.9,null,null,null,null,null,null,3842,6900,15798,4500,2900,null,null,14542,8727,16680,18586,2800,null,null,14857,null,null,3942,7279,null,null,10152,7575,10708,2813,21968,6435,null,1750,null,null,4878,6864,10986,null,11120,null,9900,null,1515,1939,7519]
[]
[null,null,"State Taxes per MW",{"$f":"HLOOKUP(Calculations!$E$1,D137:BE138,2)","v":0}]
[null,null,null,{"$f":"IF(D140=0,\"NA\",D140)","v":"NA"}]
[]
[null,null,"US average cost per MW",{"$f":"AVERAGE(D138:BE138)","v":8570.0281250000007}]
[null,null,"US median cost per MW",{"$f":"MEDIAN(D138:BE138)","v":7399}]
[]
[null,null,"Sales Tax",0.04,0,5.6000000000000001E-2,6.5000000000000002E-2,7.2499999999999995E-2,2.9000000000000001E-2,6.3500000000000001E-2,0,5.7500000000000002E-2,0.06,0.04,0.04,0.06,6.25E-2,7.0000000000000007E-2,0.06,6.5000000000000002E-2,0.06,4.4499999999999998E-2,5.5E-2,0.06,6.25E-2,0.06,6.8750000000000006E-2,7.0000000000000007E-2,4.2250000000000003E-2,0,{"$f":"$D150","v":{"$error":"#N/A"}},{"$f":"$D150","v":{"$error":"#N/A"}},5.5E-2,6.8500000000000005E-2,0,6.6250000000000003E-2,5.1249999999999997E-2,0.04,4.7500000000000001E-2,0.05,5.7500000000000002E-2,4.4999999999999998E-2,0,0.06,7.0000000000000007E-2,0.06,4.4999999999999998E-2,7.0000000000000007E-2,6.25E-2,4.7E-2,5.9499999999999997E-2,0.06,5.2999999999999999E-2,6.5000000000000002E-2,0.06,0.05,0.04,{"$f":"AVERAGE(D146:BE146)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,{"$f":"HLOOKUP(ProjectData!B13,DefaultData!$D$137:$BE$147,10)","v":6.3500000000000001E-2}]
[null,null,null,{"$f":"HLOOKUP('User Add-in Location'!B5,DefaultData!$D$137:$BE$147,10)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,2016,"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,"Property assessment ratio (%)",0.3,0,"NA",0.2,"NA","NA",1,1,"NA",1,0.4,"NA",0,"NA","NA","NA","NA",1,0.1,1,"NA",0,"NA",0,0.15,"NA",0.03,0.03,0.03,0,0.35,"NA",1,"NA","NA",1,"NA",0,"NA","NA","NA",1,0.11,0,0.55000000000000004,"NA","NA",0,1,0,"NA",0,0,"NA"]
[null,null,"Average millage rate ($/$1000 assessed value)",42.5,0,"NA",46.69,"NA","NA",19.440000000000001,23.4,"NA",17.329999999999998,30,"NA",0,"NA","NA","NA","NA",11.4,151,14.72,"NA",0,"NA",0,112.57,"NA",435,435,435,0,31.6,"NA",23.51,"NA","NA",6.52,"NA",0,"NA","NA","NA",27.62,467,0,34,"NA","NA",0,6.68,0,"NA",0,0,"NA"]
[]
[null,null,"Property assessment ratio (%)",{"$f":"HLOOKUP(Calculations!$E$1,D153:BE155,2)","v":1}]
[null,null,"Average millage rate ($/$1000 assessed value)",{"$f":"HLOOKUP(Calculations!$E$1,D153:BE155,3)","v":19.440000000000001}]
[]
[null,null,"Source: NREL 11/2016"]

{"sheet":"Deflators","index":7,"n_rows":55,"n_cols":39,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"CONCATENATE(\"Conversion to Year \",E4,\" dollars and back for consistency with multiplier data.\")","v":"Conversion to Year 2016 dollars and back for consistency with multiplier data."}]
[]
[null,null,"  Year of Multiplier Data",null,{"$f":"IF(ProjectData!B13=\"MYCOUNTY\",'User Add-in Location'!D3,IF(ProjectData!B13=\"MYREGION\",'User Add-in Location'!D4,Multipliers!D2))","v":2016},{"$f":"IF(E4=0,\"ERROR\",\"\")","v":""},"Region of Analysis",null,{"$f":"ProjectData!B13","v":"CONNECTICUT"}]
["Warning",null,"  Year of Construction $s",null,{"$f":"ProjectData!B22","v":2017}]
[]
["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$43,$D$53)","v":0.98309999999999997}]
[null,null,null,"Inflator",null,{"$f":"HLOOKUP($E$5,$D$11:$AM$43,$D$54)","v":1.0172000000000001}]
["Although the data and formulas are available for review they must not be changed."]
[]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"2005$",1,1.0325,1.0606,1.0826,1.0952,1.1048,1.1273,1.1477999999999999,1.1672,1.1884999999999999,1.2028000000000001,1.2166999999999999,1.2377,1.2569999999999999,1.2781,1.3017000000000001,1.3274999999999999,1.3541000000000001,1.3813,1.4069,1.4329000000000001,1.4593,1.4863,1.5138,1.5417000000000001,1.5702,1.5992,1.6288,1.6589,1.6895,1.7206999999999999,1.7524999999999999,1.7848999999999999,1.8179000000000001,1.8514999999999999,1.8856999999999999]
[null,null,null,1,0.96850000000000003,0.94289999999999996,0.92369999999999997,0.91310000000000002,0.90510000000000002,0.8871,0.87119999999999997,0.85670000000000002,0.84140000000000004,0.83140000000000003,0.82189999999999996,0.80800000000000005,0.79549999999999998,0.78239999999999998,0.76819999999999999,0.75329999999999997,0.73850000000000005,0.72389999999999999,0.71079999999999999,0.69789999999999996,0.68520000000000003,0.67279999999999995,0.66059999999999997,0.64859999999999995,0.63690000000000002,0.62529999999999997,0.61399999999999999,0.6028,0.59189999999999998,0.58120000000000005,0.5706,0.56030000000000002,0.55010000000000003,0.54010000000000002,0.53029999999999999]
[null,null,"2006$",0.96850000000000003,1,1.0271999999999999,1.0485,1.0607,1.07,1.0916999999999999,1.1116999999999999,1.1305000000000001,1.151,1.1649,1.1783999999999999,1.1987000000000001,1.2174,1.2378,1.2606999999999999,1.2856000000000001,1.3113999999999999,1.3378000000000001,1.3625,1.3876999999999999,1.4134,1.4395,1.4661,1.4932000000000001,1.5206999999999999,1.5488,1.5774999999999999,1.6066,1.6363000000000001,1.6665000000000001,1.6973,1.7286999999999999,1.7605999999999999,1.7930999999999999,1.8263]
[null,null,null,1.0325,1,0.97360000000000002,0.95379999999999998,0.94279999999999997,0.93459999999999999,0.91600000000000004,0.89949999999999997,0.88460000000000005,0.86880000000000002,0.85840000000000005,0.84860000000000002,0.83430000000000004,0.82140000000000002,0.80789999999999995,0.83169999999999999,0.77780000000000005,0.76249999999999996,0.74750000000000005,0.7339,0.72060000000000002,0.70750000000000002,0.69469999999999998,0.68210000000000004,0.66969999999999996,0.65759999999999996,0.64559999999999995,0.63390000000000002,0.62239999999999995,0.61109999999999998,0.60009999999999997,0.58919999999999995,0.57850000000000001,0.56799999999999995,0.55769999999999997,0.54759999999999998]
[null,null,"2007$",0.94289999999999996,0.97360000000000002,1,1.0207999999999999,1.0326,1.0417000000000001,1.0629,1.0823,1.1006,1.1206,1.1341000000000001,1.1473,1.167,1.1853,1.2051000000000001,1.2274,1.2517,1.2766999999999999,1.3025,1.3265,1.351,1.3759999999999999,1.4014,1.4273,1.4537,1.4804999999999999,1.5079,1.5358000000000001,1.5641,1.593,1.6225000000000001,1.6524000000000001,1.6830000000000001,1.7141,1.7457,1.778]
[null,null,null,1.0606,1.0271999999999999,1,0.97970000000000002,0.96840000000000004,0.96,0.94079999999999997,0.92400000000000004,0.90859999999999996,0.89239999999999997,0.88170000000000004,0.87160000000000004,0.8569,0.84370000000000001,0.82979999999999998,0.81469999999999998,0.79890000000000005,0.78320000000000001,0.76780000000000004,0.75390000000000001,0.74019999999999997,0.72670000000000001,0.71360000000000001,0.7006,0.68789999999999996,0.6754,0.66320000000000001,0.65110000000000001,0.63929999999999998,0.62770000000000004,0.61629999999999996,0.60519999999999996,0.59419999999999995,0.58340000000000003,0.57279999999999998,0.56240000000000001]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"2008$",0.92369999999999997,0.95379999999999998,0.97970000000000002,1,1.0116000000000001,1.0205,1.0412999999999999,1.0603,1.0782,1.0978000000000001,1.1111,1.1238999999999999,1.1432,1.1612,1.1806000000000001,1.2023999999999999,1.2262,1.2507999999999999,1.276,1.2995000000000001,1.3236000000000001,1.3480000000000001,1.3729,1.3983000000000001,1.4240999999999999,1.4503999999999999,1.4772000000000001,1.5044999999999999,1.5323,1.5606,1.5894999999999999,1.6188,1.6487000000000001,1.6792,1.7101999999999999,1.7418]
[null,null,null,1.0826,1.0485,1.0207999999999999,1,0.98850000000000005,0.97989999999999999,0.96040000000000003,0.94310000000000005,0.92749999999999999,0.91090000000000004,0.9,0.88970000000000005,0.87470000000000003,0.86119999999999997,0.84699999999999998,0.83169999999999999,0.8155,0.79949999999999999,0.78369999999999995,0.76949999999999996,0.75549999999999995,0.74180000000000001,0.72840000000000005,0.71519999999999995,0.70220000000000005,0.68940000000000001,0.67689999999999995,0.66469999999999996,0.65259999999999996,0.64080000000000004,0.62909999999999999,0.61770000000000003,0.60650000000000004,0.59550000000000003,0.5847,0.57410000000000005]
[null,null,"2009$",0.91310000000000002,0.94279999999999997,0.96840000000000004,0.98850000000000005,1,1.0087999999999999,1.0293000000000001,1.0481,1.0658000000000001,1.0851999999999999,1.0983000000000001,1.111,1.1301000000000001,1.1477999999999999,1.167,1.1886000000000001,1.2121,1.2363999999999999,1.2613000000000001,1.2846,1.3083,1.3325,1.3571,1.3822000000000001,1.4077,1.4338,1.4601999999999999,1.4872000000000001,1.5146999999999999,1.5427,1.5711999999999999,1.6002000000000001,1.6297999999999999,1.6598999999999999,1.6906000000000001,1.7218]
[null,null,null,1.0952,1.0607,1.0326,1.0116000000000001,1,0.99129999999999996,0.97150000000000003,0.95409999999999995,0.93830000000000002,0.92149999999999999,0.91049999999999998,0.90010000000000001,0.88490000000000002,0.87119999999999997,0.8569,0.84130000000000005,0.82499999999999996,0.80879999999999996,0.79279999999999995,0.77849999999999997,0.76429999999999998,0.75049999999999994,0.73680000000000001,0.72350000000000003,0.71040000000000003,0.69750000000000001,0.68479999999999996,0.6724,0.66020000000000001,0.6482,0.63649999999999995,0.62490000000000001,0.61360000000000003,0.60240000000000005,0.59150000000000003,0.58079999999999998]
[null,null,"2010$",0.90510000000000002,0.93459999999999999,0.96,0.97989999999999999,0.99129999999999996,1,1.0203,1.0389999999999999,1.0565,1.0757000000000001,1.0887,1.1012999999999999,1.1202000000000001,1.1377999999999999,1.1568000000000001,1.1781999999999999,1.2015,1.2256,1.2503,1.2734000000000001,1.2968999999999999,1.3209,1.3452999999999999,1.3701000000000001,1.3955,1.4212,1.4475,1.4742999999999999,1.5015000000000001,1.5291999999999999,1.5575000000000001,1.5863,1.6155999999999999,1.6454,1.6758,1.7068000000000001]
[null,null,null,1.1048,1.07,1.0417000000000001,1.0205,1.0087999999999999,1,0.98009999999999997,0.96250000000000002,0.94650000000000001,0.92959999999999998,0.91849999999999998,0.90800000000000003,0.89270000000000005,0.87890000000000001,0.86439999999999995,0.84870000000000001,0.83230000000000004,0.81589999999999996,0.79979999999999996,0.7853,0.77110000000000001,0.7571,0.74329999999999996,0.7298,0.71660000000000001,0.7036,0.69079999999999997,0.67830000000000001,0.66600000000000004,0.65390000000000004,0.6421,0.63039999999999996,0.61899999999999999,0.60770000000000002,0.59670000000000001,0.58589999999999998]
[null,null,"2011$",0.8871,0.91600000000000004,0.94079999999999997,0.96040000000000003,0.97150000000000003,0.98009999999999997,1,1.0183,1.0355000000000001,1.0543,1.0669999999999999,1.0793999999999999,1.0979000000000001,1.1151,1.1337999999999999,1.1548,1.1776,1.2012,1.2254,1.248,1.2710999999999999,1.2946,1.3185,1.3429,1.3676999999999999,1.3929,1.4187000000000001,1.4449000000000001,1.4716,1.4987999999999999,1.5265,1.5547,1.5833999999999999,1.6126,1.6424000000000001,1.6728000000000001]
[null,null,null,1.1273,1.0916999999999999,1.0629,1.0412999999999999,1.0293000000000001,1.0203,1,0.98209999999999997,0.96579999999999999,0.94850000000000001,0.93720000000000003,0.92649999999999999,0.91080000000000005,0.89680000000000004,0.88200000000000001,0.86599999999999999,0.84919999999999995,0.83250000000000002,0.81610000000000005,0.80130000000000001,0.78669999999999995,0.77249999999999996,0.75839999999999996,0.74470000000000003,0.73119999999999996,0.71789999999999998,0.70489999999999997,0.69210000000000005,0.67949999999999999,0.66720000000000002,0.65510000000000002,0.64319999999999999,0.63160000000000005,0.62009999999999998,0.60880000000000001,0.5978]
[null,null,"2012$",0.87119999999999997,0.89949999999999997,0.92400000000000004,0.94310000000000005,0.95409999999999995,0.96250000000000002,0.98209999999999997,1,1.0168999999999999,1.0354000000000001,1.0479000000000001,1.06,1.0782,1.0951,1.1133999999999999,1.1341000000000001,1.1565000000000001,1.1797,1.2034,1.2257,1.2483,1.2714000000000001,1.2948,1.3188,1.3431,1.3680000000000001,1.3932,1.419,1.4452,1.4719,1.4991000000000001,1.5267999999999999,1.5549999999999999,1.5837000000000001,1.613,1.6428]
[null,null,null,1.1477999999999999,1.1116999999999999,1.0823,1.0603,1.0481,1.0389999999999999,1.0183,1,0.98340000000000005,0.96579999999999999,0.95430000000000004,0.94340000000000002,0.9274,0.91310000000000002,0.89810000000000001,0.88180000000000003,0.86470000000000002,0.84770000000000001,0.83099999999999996,0.81589999999999996,0.80110000000000003,0.78659999999999997,0.77229999999999999,0.75829999999999997,0.74450000000000005,0.73099999999999998,0.71779999999999999,0.70469999999999999,0.69199999999999995,0.6794,0.66710000000000003,0.65500000000000003,0.6431,0.63139999999999996,0.62,0.60870000000000002]
[null,null,"2013$",0.85670000000000002,0.88460000000000005,0.90859999999999996,0.92749999999999999,0.93830000000000002,0.94650000000000001,0.96579999999999999,0.98340000000000005,1,1.0182,1.0305,1.0424,1.0603,1.0769,1.095,1.1152,1.1373,1.1600999999999999,1.1834,1.2053,1.2276,1.2502,1.2733000000000001,1.2968999999999999,1.3208,1.3452,1.3701000000000001,1.3954,1.4212,1.4474,1.4742,1.5014000000000001,1.5291999999999999,1.5573999999999999,1.5862000000000001,1.6154999999999999]
[null,null,null,1.1672,1.1305000000000001,1.1006,1.0782,1.0658000000000001,1.0565,1.0355000000000001,1.0168999999999999,1,0.98209999999999997,0.97040000000000004,0.95930000000000004,0.94310000000000005,0.92859999999999998,0.9133,0.89670000000000005,0.87929999999999997,0.86199999999999999,0.84499999999999997,0.82969999999999999,0.81459999999999999,0.79979999999999996,0.7853,0.77110000000000001,0.7571,0.74339999999999995,0.72989999999999999,0.71660000000000001,0.7036,0.69089999999999996,0.67830000000000001,0.66600000000000004,0.65400000000000003,0.6421,0.63039999999999996,0.61899999999999999]
[null,null,"2014$",0.84140000000000004,0.86880000000000002,0.89239999999999997,0.91090000000000004,0.92149999999999999,0.92959999999999998,0.94850000000000001,0.96579999999999999,0.98209999999999997,1,1.0121,1.0238,1.0414000000000001,1.0577000000000001,1.0753999999999999,1.0952999999999999,1.1169,1.1393,1.1623000000000001,1.1837,1.2056,1.2279,1.2505999999999999,1.2737000000000001,1.2971999999999999,1.3211999999999999,1.3455999999999999,1.3705000000000001,1.3957999999999999,1.4216,1.4478,1.4745999999999999,1.5018,1.5296000000000001,1.5578000000000001,1.5866]
[null,null,null,1.1884999999999999,1.151,1.1206,1.0978000000000001,1.0851999999999999,1.0757000000000001,1.0543,1.0354000000000001,1.0182,1,0.98809999999999998,0.9768,0.96030000000000004,0.94550000000000001,0.92989999999999995,0.91300000000000003,0.89529999999999998,0.87770000000000004,0.86040000000000005,0.8448,0.82940000000000003,0.81440000000000001,0.79959999999999998,0.78510000000000002,0.77090000000000003,0.75690000000000002,0.74319999999999997,0.72970000000000002,0.71640000000000004,0.70340000000000003,0.69069999999999998,0.67820000000000003,0.66590000000000005,0.65380000000000005,0.64190000000000003,0.63029999999999997]
[null,null,"2015$",0.83140000000000003,0.85840000000000005,0.88170000000000004,0.9,0.91049999999999998,0.91849999999999998,0.93720000000000003,0.95430000000000004,0.97040000000000004,0.98809999999999998,1,1.0116000000000001,1.0289999999999999,1.0450999999999999,1.0626,1.0822000000000001,1.1035999999999999,1.1256999999999999,1.1484000000000001,1.1696,1.1912,1.2132000000000001,1.2357,1.2585,1.2817000000000001,1.3053999999999999,1.3294999999999999,1.3541000000000001,1.3791,1.4046000000000001,1.4306000000000001,1.4570000000000001,1.4839,1.5113000000000001,1.5392999999999999,1.5677000000000001]
[null,null,null,1.2028000000000001,1.1649,1.1341000000000001,1.1111,1.0983000000000001,1.0887,1.0669999999999999,1.0479000000000001,1.0305,1.0121,1,0.98860000000000003,0.97189999999999999,0.95689999999999997,0.94110000000000005,0.92400000000000004,0.90610000000000002,0.88829999999999998,0.87080000000000002,0.85499999999999998,0.83950000000000002,0.82420000000000004,0.80930000000000002,0.79459999999999997,0.7802,0.76600000000000001,0.75209999999999999,0.73850000000000005,0.72509999999999997,0.71189999999999998,0.69899999999999995,0.68630000000000002,0.67390000000000005,0.66169999999999995,0.64970000000000006,0.63790000000000002]
[null,null,"2016$",0.82189999999999996,0.84860000000000002,0.87160000000000004,0.88970000000000005,0.90010000000000001,0.90800000000000003,0.92649999999999999,0.94340000000000002,0.95930000000000004,0.9768,0.98860000000000003,1,1.0172000000000001,1.0330999999999999,1.0504,1.0698000000000001,1.091,1.1129,1.1353,1.1563000000000001,1.1776,1.1994,1.2215,1.2441,1.2670999999999999,1.2905,1.3144,1.3386,1.3633999999999999,1.3886000000000001,1.4141999999999999,1.4402999999999999,1.4670000000000001,1.4941,1.5217000000000001,1.5498000000000001]
[null,null,null,1.2166999999999999,1.1783999999999999,1.1473,1.1238999999999999,1.111,1.1012999999999999,1.0793999999999999,1.06,1.0424,1.0238,1.0116000000000001,1,0.98309999999999997,0.96789999999999998,0.95199999999999996,0.93469999999999998,0.91659999999999997,0.89859999999999995,0.88080000000000003,0.8649,0.84919999999999995,0.83379999999999999,0.81859999999999999,0.80379999999999996,0.78920000000000001,0.77490000000000003,0.76080000000000003,0.747,0.73350000000000004,0.72019999999999995,0.70709999999999995,0.69430000000000003,0.68169999999999997,0.66930000000000001,0.65720000000000001,0.64529999999999998]
[null,null,"2017$",0.80800000000000005,0.83430000000000004,0.8569,0.87470000000000003,0.88490000000000002,0.89270000000000005,0.91080000000000005,0.9274,0.94310000000000005,0.96030000000000004,0.97189999999999999,0.98309999999999997,1,1.0157,1.0327,1.0518000000000001,1.0726,1.0941000000000001,1.1161000000000001,1.1367,1.1577,1.1791,1.2009000000000001,1.2231000000000001,1.2457,1.2686999999999999,1.2921,1.3160000000000001,1.3403,1.3651,1.3903000000000001,1.4159999999999999,1.4421999999999999,1.4688000000000001,1.4959,1.5236000000000001]
[null,null,null,1.2377,1.1987000000000001,1.167,1.1432,1.1301000000000001,1.1202000000000001,1.0979000000000001,1.0782,1.0603,1.0414000000000001,1.0289999999999999,1.0172000000000001,1,0.98460000000000003,0.96840000000000004,0.95079999999999998,0.93230000000000002,0.91400000000000003,0.89600000000000002,0.87970000000000004,0.86380000000000001,0.84809999999999997,0.8327,0.81759999999999999,0.80279999999999996,0.78820000000000001,0.77390000000000003,0.75990000000000002,0.74609999999999999,0.73260000000000003,0.71930000000000005,0.70620000000000005,0.69340000000000002,0.68079999999999996,0.66849999999999998,0.65629999999999999]
[null,null,"2018$",0.79549999999999998,0.82140000000000002,0.84370000000000001,0.86119999999999997,0.87119999999999997,0.87890000000000001,0.89680000000000004,0.91310000000000002,0.92859999999999998,0.94550000000000001,0.95689999999999997,0.96789999999999998,0.98460000000000003,1,1.0166999999999999,1.0355000000000001,1.056,1.0771999999999999,1.0989,1.1192,1.1398999999999999,1.1609,1.1823999999999999,1.2041999999999999,1.2264999999999999,1.2491000000000001,1.2722,1.2957000000000001,1.3197000000000001,1.3440000000000001,1.3689,1.3942000000000001,1.4198999999999999,1.4461999999999999,1.4729000000000001,1.5001]
[null,null,null,1.2569999999999999,1.2174,1.1853,1.1612,1.1477999999999999,1.1377999999999999,1.1151,1.0951,1.0769,1.0577000000000001,1.0450999999999999,1.0330999999999999,1.0157,1,0.98350000000000004,0.9657,0.94699999999999995,0.92830000000000001,0.91,0.89349999999999996,0.87729999999999997,0.86140000000000005,0.8458,0.83040000000000003,0.81530000000000002,0.80059999999999998,0.78600000000000003,0.77180000000000004,0.75780000000000003,0.74399999999999999,0.73050000000000004,0.71730000000000005,0.70430000000000004,0.6915,0.67889999999999995,0.66659999999999997]
[null,null,"2019$",0.78239999999999998,0.80789999999999995,0.82979999999999998,0.84699999999999998,0.8569,0.86439999999999995,0.88200000000000001,0.89810000000000001,0.9133,0.92989999999999995,0.94110000000000005,0.95199999999999996,0.96840000000000004,0.98350000000000004,1,1.0185,1.0386,1.0595000000000001,1.0808,1.1008,1.1211,1.1417999999999999,1.1629,1.1843999999999999,1.2062999999999999,1.2285999999999999,1.2513000000000001,1.2744,1.2979000000000001,1.3219000000000001,1.3464,1.3712,1.3966000000000001,1.4224000000000001,1.4486000000000001,1.4754]
[null,null,null,1.2781,1.2378,1.2051000000000001,1.1806000000000001,1.167,1.1568000000000001,1.1337999999999999,1.1133999999999999,1.095,1.0753999999999999,1.0626,1.0504,1.0327,1.0166999999999999,1,0.98180000000000001,0.96279999999999999,0.94389999999999996,0.92520000000000002,0.90849999999999997,0.89200000000000002,0.87580000000000002,0.8599,0.84430000000000005,0.82899999999999996,0.81389999999999996,0.79920000000000002,0.78469999999999995,0.77039999999999997,0.75649999999999995,0.74270000000000003,0.72929999999999995,0.71599999999999997,0.70309999999999995,0.69030000000000002,0.67779999999999996]
[null,null,"2020$",0.76819999999999999,0.79320000000000002,0.81469999999999998,0.83169999999999999,0.84130000000000005,0.84870000000000001,0.86599999999999999,0.88180000000000003,0.89670000000000005,0.91300000000000003,0.92400000000000004,0.93469999999999998,0.95079999999999998,0.9657,0.98180000000000001,1,1.0198,1.0402,1.0611999999999999,1.0808,1.1007,1.1211,1.1417999999999999,1.1629,1.1843999999999999,1.2062999999999999,1.2284999999999999,1.2512000000000001,1.2744,1.2979000000000001,1.3219000000000001,1.3463000000000001,1.3712,1.3965000000000001,1.4222999999999999,1.4486000000000001]
[null,null,null,1.3017000000000001,1.2606999999999999,1.2274,1.2023999999999999,1.1886000000000001,1.1781999999999999,1.1548,1.1341000000000001,1.1152,1.0952999999999999,1.0822000000000001,1.0698000000000001,1.0518000000000001,1.0355000000000001,1.0185,1,0.98060000000000003,0.96130000000000004,0.94240000000000002,0.92530000000000001,0.90849999999999997,0.89200000000000002,0.87580000000000002,0.8599,0.84430000000000005,0.82899999999999996,0.81399999999999995,0.79920000000000002,0.78469999999999995,0.77049999999999996,0.75649999999999995,0.74280000000000002,0.72929999999999995,0.71609999999999996,0.70309999999999995,0.69030000000000002]
[]
[null,null,"Source:  Deflators and Inflators derived from data contained in the Budget of the United States Government: Table 10.1 - Gross Domestic Product and Deflators Used in the Historical Tables 1940-2023.  "]
[null,null,"https://www.whitehouse.gov/omb/budget/Historicals"]
[null,null,"Updated September 2018.  Deflators for 2024-2040 assume average annual inflation rate derived from 2018-2023 GDP estimated values."]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"HLOOKUP($E$4,E$53:T$55,3)","v":25},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,null,null,{"$f":"HLOOKUP($E$4,E$53:T$55,2)","v":24},2,4,6,8,10,12,14,16,18,20,22,24,26,28,30,32]
[null,null,null,null,3,5,7,9,11,13,15,17,19,21,23,25,27,29,31,33]

{"sheet":"Household Exp","index":8,"n_rows":20,"n_cols":56,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[null,"Personal Consumption Expenditures "]
[null,"Year of Data",2016]
[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,"Agriculture",4.0163734189709354E-3,6.1450710048088081E-3,4.2016933423446052E-3,7.9722858902692064E-3,3.9376244137061707E-3,6.2705551244774376E-3,7.9060104758105318E-4,5.3248684568050235E-3,6.3940342243682204E-4,3.3844040301768399E-3,4.2126524249515894E-3,4.7936874538077661E-3,9.3316715545898703E-3,3.1455303049938428E-3,2.7131907355874454E-3,8.6965223944363186E-3,7.6102369633671363E-3,2.7388096256016534E-3,2.105195278456162E-3,3.8381719040847676E-3,2.0576270551737378E-3,8.70183433219999E-4,2.3220594700286284E-3,5.2797189115222527E-3,6.3466626421076503E-3,3.4641081784864071E-3,6.9568868643487859E-3,{"$f":"'User Add-in Location'!E9","v":0},{"$f":"'User Add-in Location'!F9","v":0},8.5865473096531485E-3,1.5873202959742632E-3,1.3343321626759714E-3,7.7399519813149459E-4,5.7853256634056585E-3,2.4311083958786788E-3,4.2545106661419762E-3,5.5272319963868034E-3,2.1234231289931939E-3,4.2276124882320706E-3,6.0428577695873674E-3,2.6110825176626907E-3,5.9654076556800439E-4,2.311563558039376E-3,8.7671872538220615E-3,1.7655881715864347E-3,3.1835418381665603E-3,5.2579171427173891E-3,2.6368069749400647E-3,7.3865350782525239E-3,3.2739504412473528E-3,4.175643536391261E-3,2.7545474871674591E-3,6.4502275361509155E-3,4.0858866677679351E-3]
["Warning","Mining",4.5342653891817915E-6,2.7510167459744092E-5,6.5467867889972793E-6,7.0898839911708192E-6,5.8028303258059065E-6,1.3723398224191555E-5,1.7716183777684384E-6,5.0915956829974676E-7,1.7141331397792614E-7,4.5208900129859971E-6,2.1732723549290811E-6,2.3420271832846503E-6,6.0922457517539545E-6,2.5857386666895203E-6,2.6124132290274102E-6,1.9635260457325694E-6,1.1961462539214664E-5,3.4826861632377029E-6,2.1835955255984943E-5,2.2246983698889801E-6,2.7515909278118606E-6,2.3906888347798109E-6,3.062461283867796E-6,2.355135122467692E-6,8.6799927279817615E-6,1.8221139718061016E-6,1.6856291374944015E-5,{"$f":"'User Add-in Location'!E10","v":0},{"$f":"'User Add-in Location'!F10","v":0},2.5830512167125956E-6,1.0616785194144434E-5,2.4742958252124233E-6,1.6626249441631725E-6,2.6323748733197165E-5,2.0302075258254956E-6,1.997451731036695E-6,2.5521356765750313E-5,6.2580522594263989E-6,2.4842526714837907E-5,3.010857928775452E-6,9.3047972240921491E-6,1.6091502682610221E-6,2.0708606154706478E-6,4.6354322580113202E-6,2.2207748239519645E-6,2.5416215394372215E-5,1.3797605679179708E-5,9.7403346533042254E-6,3.3296004607241033E-6,3.2822058752388924E-6,2.6368624017005881E-6,1.7651551393964732E-5,1.7604607093719548E-6,2.7879191215270023E-5]
[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,{"$f":"'User Add-in Location'!E11","v":0},{"$f":"'User Add-in Location'!F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ","Manufacturing",4.3549188600281084E-2,3.7638076314555416E-2,2.6680811794270808E-2,4.0204851359514557E-2,8.0031585291581303E-2,4.3033820025522022E-2,2.7263567085567413E-2,2.2616913624493331E-2,1.9726315157632245E-3,3.6838074428192674E-2,4.1672810114572946E-2,4.0662458568669707E-2,3.4415104480813107E-2,4.8758651028074557E-2,5.2723952521407082E-2,3.6523868644295389E-2,3.9308696645719503E-2,3.8981974728971254E-2,4.5851139995651255E-2,2.7707137567970098E-2,2.0061923727773698E-2,3.5348121613254867E-2,5.686702529779683E-2,5.6058910767150201E-2,3.8025921152812281E-2,3.3134774613235267E-2,3.2494060241948959E-2,{"$f":"'User Add-in Location'!E12","v":0},{"$f":"'User Add-in Location'!F12","v":0},2.9410775683349346E-2,1.0771538068252574E-2,1.9179037992478221E-2,3.4840264321519814E-2,2.7023830096035033E-2,3.1541040148395462E-2,5.1483900159230468E-2,2.8270754642427433E-2,5.7011051303448496E-2,3.8705037154153833E-2,3.8251033011470759E-2,4.9445285053248952E-2,1.4352349790605535E-2,3.4918937990878404E-2,2.1256911914501419E-2,4.0385459366363917E-2,7.8462561434229611E-2,0.14219683876407418,5.1973918014772164E-2,2.3390696911082857E-2,3.0288312176406221E-2,5.8379100028568866E-2,2.0758269291626365E-2,4.9464641082514409E-2,2.8372109086011881E-2]
[null,"Fabricated Metals",1.8612813822562479E-6,5.4798225119512439E-7,1.5326823454098225E-6,1.120239274977676E-6,3.0413391521616958E-6,1.8511521017709522E-6,1.0686066388241698E-6,2.5940310572665966E-7,4.0059829194136123E-10,1.7169990869832072E-6,1.2736339081004451E-6,3.7077666379409461E-7,8.9706821487456803E-7,1.6675692453555817E-6,1.7619877286724685E-6,1.0184399721840018E-6,1.1022802494793246E-6,8.4812530512023556E-7,1.7719989980955736E-6,6.1561915286895193E-7,4.3485012181399E-7,1.2378168281174257E-6,2.1603665813389499E-6,2.4564548957409413E-6,7.0290702718534992E-7,8.4817166653848162E-7,5.7999223364916038E-7,{"$f":"'User Add-in Location'!E13","v":0},{"$f":"'User Add-in Location'!F13","v":0},1.0863635352485888E-6,4.3518540063853744E-7,1.1166122860023634E-6,9.1627895511334181E-7,4.9556822693818513E-7,1.2052732959463384E-6,1.8579860192970782E-6,3.819541080808129E-7,1.9136253802930234E-6,2.0482681665330369E-6,2.145977045349595E-6,2.1572418574773822E-6,2.3591309532282991E-7,1.9451721509829822E-6,4.8627051273289873E-7,1.2577281953450428E-6,3.7731809811415037E-6,5.4894648899781974E-6,3.0887527855084812E-6,2.817653702188703E-7,1.5679025628611886E-6,2.4087527786361367E-6,2.8607767350623396E-7,2.0716572259070348E-6,1.0865804558327287E-7]
["Although the data and formulas are available for review they must not be changed.","Machinery",1.2809591444920822E-5,3.8276613140077873E-8,5.2481176029454894E-6,1.5378115906797175E-5,1.387375796915442E-5,9.4556540375222356E-6,1.8213305814571749E-6,8.0537662404599721E-8,1.8993918551514751E-8,4.0982469739508674E-6,1.1083535875390747E-5,1.9168260649459364E-6,1.7572571817155204E-5,1.592543823652593E-5,2.2885793578310126E-5,2.1540673962603293E-5,1.6493306030921859E-5,1.0230962776075034E-5,9.0379938800819262E-6,1.7275153943091367E-6,1.09794932387894E-6,1.3688503156171425E-6,1.2110609915523017E-5,1.7286763157276113E-5,1.1003339694684046E-5,7.3972946159864435E-6,4.7653131440321408E-6,{"$f":"'User Add-in Location'!E14","v":0},{"$f":"'User Add-in Location'!F14","v":0},2.0998893672257416E-5,4.3765996187420664E-7,1.0613606441346087E-6,1.7568114824879475E-6,3.1359339308224762E-6,7.4867972698683996E-6,1.0173343654409129E-5,3.0533559320915925E-5,1.3172152227277293E-5,6.9226306972276235E-6,1.6002504271864107E-5,9.2086465354193899E-6,3.5792796783808072E-7,5.4240481856938664E-6,2.6671093833218914E-5,6.8047563099524219E-6,1.273584834640571E-5,5.155820036710798E-5,2.6416982456789303E-6,8.8146507376431487E-7,3.804399221808681E-6,8.0177797188542573E-6,3.6735895286401848E-7,2.0452405883529874E-5,5.2057029926858492E-7]
[null,"Electrical Equipment",4.810804917781643E-7,3.7378558196650079E-10,1.5920689401224187E-5,6.6521966965629721E-7,3.027971853363567E-5,6.3554464515252885E-6,1.5579439195350418E-6,4.7656765956454175E-8,1.0473484823324019E-7,9.310894227618298E-6,9.676660297283617E-7,3.0674895355577742E-7,1.1730471055158146E-5,1.9605215816758475E-6,6.4799732253259908E-7,3.3721504039386641E-7,3.1976055426303041E-7,2.2471874474197295E-7,4.428809871242456E-8,2.0747571189593903E-6,7.9974505355641827E-7,1.6683695296805316E-5,1.6816927537374394E-6,7.983681197933591E-6,3.2012616336623275E-7,2.8648004056749537E-6,7.0092970797342621E-8,{"$f":"'User Add-in Location'!E15","v":0},{"$f":"'User Add-in Location'!F15","v":0},4.215092501017358E-7,1.3742016769354107E-7,5.4985930885954384E-6,2.8699504789406891E-6,1.2270844143447325E-5,6.6284260126255489E-6,7.7535256628973862E-6,3.84612915007882E-7,1.8189009160127203E-6,3.0532317837334981E-7,2.1335867141589482E-5,2.9029778676093858E-6,6.1947475421875765E-7,5.3924986241783256E-7,5.4974131829102047E-7,2.5295654071530837E-7,1.8821979480176618E-5,2.5242429589744047E-5,4.1662527424194314E-6,9.3876441243573387E-6,3.3802965931672719E-6,3.8193081934245867E-6,1.7291786008467327E-8,1.4798815761055747E-6,1.752812237936661E-10]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","TCPU",5.2407688439098946E-2,5.3451413535227109E-2,4.7254512232231094E-2,5.2285770215816388E-2,3.1896495778103655E-2,4.2829140868816735E-2,3.8424274749629242E-2,3.7869972993574558E-2,2.7333892741479265E-2,4.3619280155501421E-2,4.3589655149777043E-2,3.7922057012262228E-2,4.6859756867778074E-2,4.4832593454952815E-2,4.5021712463306329E-2,4.985944753108499E-2,4.264702087668986E-2,4.650822254202764E-2,4.6728523623651735E-2,4.4850402987198577E-2,4.0747849921983756E-2,3.4963549688465816E-2,4.2723247083602589E-2,5.0384604160235276E-2,5.5696959853315214E-2,4.7009789057656674E-2,5.4624644726046855E-2,{"$f":"'User Add-in Location'!E16","v":0},{"$f":"'User Add-in Location'!F16","v":0},5.0486822004545476E-2,4.7245859318125465E-2,3.3618618105386244E-2,4.3075855145207141E-2,4.5928915932016166E-2,4.0061181839186076E-2,4.0473621603204127E-2,5.7874382588984696E-2,4.333847326111074E-2,5.6513854686724499E-2,4.7046753706015222E-2,4.6230128803015136E-2,3.4938792041198902E-2,4.0851132032280184E-2,4.9931398872692823E-2,4.2759270955927721E-2,4.9508984192736714E-2,4.3572095833687784E-2,4.1669200720233515E-2,4.2062326767785485E-2,4.4532004150320388E-2,4.1333774207535062E-2,5.2127600667873378E-2,4.4047942858612701E-2,5.9663289158507063E-2]
[null,"Wholesale Trade",4.6574902355819188E-2,3.4524975809005931E-2,5.3355729717496476E-2,5.2184806237302754E-2,4.9989893204412494E-2,5.3485788307939035E-2,5.5033611324483762E-2,4.249174750903912E-2,2.5031806316262752E-2,5.3805269070205546E-2,5.3029919557028814E-2,4.3430025551909113E-2,5.0822393061482417E-2,5.2358305138767582E-2,4.476903274822773E-2,4.4773947114730879E-2,4.3308057846430895E-2,5.0324104316237336E-2,4.2937095626571047E-2,4.8805390659189526E-2,5.040092312200118E-2,5.4798310852619048E-2,5.0681663216603702E-2,5.503930974525905E-2,4.1658928166044266E-2,5.1238612268383353E-2,5.0589662022970584E-2,{"$f":"'User Add-in Location'!E17","v":0},{"$f":"'User Add-in Location'!F17","v":0},4.9282094231381322E-2,5.0076200834498208E-2,6.010431221019414E-2,5.5638790011391527E-2,4.3933755624442752E-2,5.1816955291983095E-2,5.2032618421014844E-2,6.5891070181016531E-2,4.9506329997146041E-2,5.2170326948465684E-2,5.0769007183943823E-2,5.1505104891223355E-2,5.6539967330584535E-2,4.8521541912428232E-2,5.7315396135649406E-2,5.2299082601850913E-2,5.1286314061497737E-2,4.42479100372139E-2,4.6924403654696245E-2,4.701097236388968E-2,4.6809922777151812E-2,4.9828843696550419E-2,4.777132635791996E-2,5.0541397221847709E-2,4.6283262415228961E-2]
[null,"Retail Trade",0.1648721938007332,0.15955478206438725,0.15498130770732199,0.15983397113958522,0.13811679936739268,0.13681284679760974,0.14831120668756811,0.15153560243682287,0.11372701786643913,0.14734286328663912,0.14712843220918426,0.16114765645844065,0.17116341976004248,0.13570796407332844,0.16388954763653235,0.16198416702354687,0.16363488209910121,0.16287196159959863,0.1673954783311164,0.16268624226631739,0.14019388261005714,0.1257354543445561,0.15184301126725899,0.14495332982615619,0.17286723631708226,0.15323737904493476,0.16518120816753329,{"$f":"'User Add-in Location'!E18","v":0},{"$f":"'User Add-in Location'!F18","v":0},0.16052520454848074,0.17056274317905401,0.15850087555564366,0.1420180318185362,0.16981184623106371,0.1349970609848864,0.1455483030248847,0.17165790519682902,0.15052133524330319,0.15792293898805446,0.14285766628563257,0.13875315992980669,0.13904217889090625,0.16550633446597091,0.17289290220060816,0.16041663670110612,0.14637057682010549,0.12493363847219935,0.14977097583013246,0.16027976563530377,0.1470628919078826,0.1469177865433344,0.17624267218759415,0.15030240789808202,0.17556978914055663]
[null,"FIRE",0.16900919211802393,0.15362968308727526,0.1811678815277348,0.15207980122800557,0.16309765594731807,0.17668427934924502,0.17797076937872569,0.21714576781992959,0.22535912921330481,0.17435150152544296,0.17403805378050075,0.17520076074306681,0.17465109192681169,0.18481874498459452,0.16445748827748768,0.18726556098754238,0.16870000657812134,0.16502658479819252,0.15439084926700891,0.1710789362964707,0.18185206502057216,0.19008098256840256,0.16455724722358706,0.16365253679313355,0.15110159977710969,0.16389248631680647,0.17117895639013242,{"$f":"'User Add-in Location'!E19","v":0},{"$f":"'User Add-in Location'!F19","v":0},0.17704434631533428,0.18871052518119932,0.18914113332285351,0.18047982904248594,0.16277742552575813,0.18867280831143257,0.16960339890479856,0.17618587421631554,0.17291550129664998,0.15066842507728456,0.16387349321813421,0.16961977826210256,0.20611850563910794,0.1651155699954881,0.1910199191154156,0.15934589457735204,0.16755492040032052,0.15340783848569567,0.18287330473656613,0.17421530123573142,0.17924071408782516,0.15904351296763927,0.1508714213347784,0.17511534086703548,0.18848083570745808]
[null,"Misc. Services",0.49630206710789926,0.53551803078096427,0.51260697156032986,0.51547004806527219,0.51331967801552225,0.52087969269565426,0.53075135004069018,0.50188292089781439,0.58240800864735254,0.52101353566840625,0.5174317914024904,0.5192601332522504,0.49152828681870153,0.51058188909629054,0.5053041151086437,0.49140419490345716,0.5141646602465143,0.51240811226474658,0.51906018321876612,0.52025829024263415,0.54367964459803797,0.53689263216186511,0.50980281240900494,0.5036433478966903,0.51323050902852518,0.52700284960758359,0.49794803736977,{"$f":"'User Add-in Location'!E27","v":0},{"$f":"'User Add-in Location'!F27","v":0},0.5055394431805923,0.51059934362143211,0.51653637964307952,0.52201288131913504,0.52152200869162102,0.52938047595029503,0.51619789032519381,0.47510349494230236,0.50488876687492368,0.5190219132867171,0.53020671991059687,0.52066940910686277,0.52772531941294198,0.52075736896392921,0.4790972114793588,0.52224079600827156,0.48405709487789567,0.46871963860424887,0.50474869268493217,0.523236819839344,0.52736516567066194,0.519403854237658,0.5247882020613911,0.50388711247208207,0.47649296762245708]
[null,"Professional Services",9.9374281481268787E-3,7.0724911198291858E-3,8.6557051353150886E-3,6.8805635471677748E-3,9.8706849175740109E-3,9.7878028785462479E-3,1.0332824314783329E-2,1.0070341573865244E-2,1.0416706895599146E-2,9.2826662196722216E-3,8.9123978815650266E-3,5.8843930584797132E-3,8.6564306218373625E-3,1.0290382263181281E-2,9.1895601539037294E-3,7.2743259312266989E-3,8.7773293736954448E-3,7.8881730737434212E-3,8.5642993962175683E-3,8.6499856342604816E-3,1.0209444381293202E-2,1.1421985149027843E-2,1.0251301310747531E-2,1.0168749670736717E-2,7.2419523730830378E-3,9.5390679618587489E-3,7.9001939527513325E-3,{"$f":"'User Add-in Location'!E21","v":0},{"$f":"'User Add-in Location'!F21","v":0},7.7140831331566264E-3,8.2862023412010721E-3,1.0199385306430333E-2,1.0634145738002676E-2,9.4214085056633628E-3,1.0550095308078164E-2,9.636676246954537E-3,6.414301037743749E-3,8.9391970599336391E-3,8.0315033154775388E-3,9.4522687433694439E-3,1.028783526800121E-2,9.7493644129995147E-3,9.2088683253454384E-3,6.8535849053009317E-3,9.1204128891769261E-3,8.9230018548960774E-3,8.9299496818756145E-3,9.0792745761541626E-3,1.0210042145785725E-2,9.6250719356018883E-3,9.9204476433259262E-3,9.605143677113636E-3,8.5723790812505633E-3,6.510218108113041E-3]
[null,"Government",1.3311279792338536E-2,1.2437379483837194E-2,1.1066138706816725E-2,1.3063648858223939E-2,9.6865854184085241E-3,1.018468830137452E-2,1.1115575871453544E-2,1.1060967930553462E-2,1.3111107838683167E-2,1.0342758585461371E-2,9.9687893717609957E-3,1.1693891522248069E-2,1.2535552551104548E-2,9.4838003880860517E-3,1.1903492163045296E-2,1.2193105614658124E-2,1.1819232560986425E-2,1.3237270557892058E-2,1.2934545026327843E-2,1.2118799851838228E-2,1.0791555427680205E-2,9.8670991373133732E-3,1.093261759083519E-2,1.0789410194743059E-2,1.3809524324307116E-2,1.1468000570394736E-2,1.3104078574774461E-2,{"$f":"'User Add-in Location'!E22","v":0},{"$f":"'User Add-in Location'!F22","v":0},1.1385593775832446E-2,1.2148640109538674E-2,1.1375774839414553E-2,1.0519001739729453E-2,1.3753257634959824E-2,1.05319230657603E-2,1.0747298341509316E-2,1.3018163714883971E-2,1.0732759103707849E-2,1.2704269306133317E-2,1.1457704964862125E-2,1.0854642504592026E-2,1.0934159250001742E-2,1.2798703424825645E-2,1.2833145584728546E-2,1.1656322512494146E-2,1.0592257295949573E-2,8.6380852777611389E-3,1.0303785769146201E-2,1.2193659547795365E-2,1.1789932048649577E-2,1.0980154435904324E-2,1.506249465472923E-2,1.1592786577029257E-2,1.4513133499057947E-2]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","Total",{"$f":"SUM(C4:C17)","v":1.0000000000000002},{"$f":"SUM(D4:D17)","v":1.0000000000000002},1,1.0000000000000002,0.99999999999999989,1,0.99999999999999989,0.99999999999999989,1,1,1,1,1,0.99999999999999978,0.99999999999999989,0.99999999999999967,1,1.0000000000000004,1,1,1.0000000000000002,1,1,1,0.99999999999999989,1,1,0,0,1,1,1.0000000000000002,1,1,1,1,0.99999999999999989,0.99999999999999978,1,0.99999999999999989,1,1.0000000000000002,1,1,0.99999999999999978,1,null,1,0.99999999999999989,1,1.0000000000000002,1,1,0.99999999999999989]
[]
[null,{"$f":"CONCATENATE(\"Source:  All values are averages for income classes between $25,000 and $100,000 and are derived from IMPLAN™ using \", C2,\" state data.\")","v":"Source:  All values are averages for income classes between $25,000 and $100,000 and are derived from IMPLAN™ using 2016 state data."}]

{"sheet":"Calculations","index":9,"n_rows":233,"n_cols":37,"rows_kept":233,"cut":false,"hidden":false,"merged":[]}
[null,null,"Economic Impact Analysis for ",null,{"$f":"ProjectData!B13","v":"CONNECTICUT"},"Wind Power Plant"]
[]
[null,null,"Project Construction Costs "]
[null,null,null,"Cost","Purchased Local",null,"Local $ Spending",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Costs ","Cost","Local Share"]
[null,null,"Balance of Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance of Plant"]
["Warning",null,"  Materials",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"]
[null,null,"    Construction (concrete rebar, equip, roads and site prep)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D18,ProjectData!B40)","v":46814767.338654183},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G18,ProjectData!T40),ProjectData!E40)","v":0.9},null,{"$f":"+E7*D7","v":42133290.604788765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Construction (concrete rebar, equip, roads and site prep)",{"$f":"D7","v":46814767.338654183},{"$f":"E7","v":0.9}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"    Transformer",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D19,ProjectData!B41)","v":5295720.7343680495},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G19,ProjectData!T41),ProjectData!E41)","v":0},null,{"$f":"+E8*D8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Transformer",{"$f":"D8","v":5295720.7343680495},0]
[null,null,"    Electrical (drop cable, wire, )",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D20,ProjectData!B42)","v":5582047.4919080427},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G20,ProjectData!T42),ProjectData!E42)","v":1},null,5582047.4919080427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (drop cable, wire, )",5582047.4919080427,1]
["Although the data and formulas are available for review they must not be changed.",null,"    HV line extension",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D21,ProjectData!B43)","v":10196538.503409807},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G21,ProjectData!T43),ProjectData!E43)","v":0.7},null,7137576.9523868645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HV line extension",10196538.503409807,0.7]
[null,null,"    Subtotal",{"$f":"SUM(D7:D10)","v":67889074.068340078},null,null,{"$f":"SUM(G7:G10)","v":54852915.049083672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Materials Subtotal",67889074.068340078]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"  Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor"]
[null,null,"    Foundation",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D24,ProjectData!B46)","v":3336085.7715244498},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G24,ProjectData!T46),ProjectData!E46)","v":0.95},null,3169281.4829482273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Foundation",3336085.7715244498,0.95]
[null,null,"    Erection",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D25,ProjectData!B47)","v":3778590.5982059124},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G25,ProjectData!T47),ProjectData!E47)","v":0.75},null,2833942.9486544342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Erection",3778590.5982059124,0.75]
[null,null,"    Electrical",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D26,ProjectData!B48)","v":5506544.6312842704},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G26,ProjectData!T48),ProjectData!E48)","v":0.7},null,3854581.2418989888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical",5506544.6312842704,0.7]
[null,null,"    Management/supervision",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D27,ProjectData!B49)","v":2857356.1937271296},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G27,ProjectData!T49),ProjectData!E49)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Management/supervision",2857356.1937271296,0]
[null,null,"    Misc.",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D28,ProjectData!B50)","v":16564200},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G28,ProjectData!T50),ProjectData!E50)","v":0.5},null,{"$f":"+E17*D17","v":8282100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Misc.",{"$f":"D17","v":16564200},{"$f":"E17","v":0.5}]
[null,null,"    Subtotal",{"$f":"SUM(D13:D17)","v":32042777.194741763},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G29,ProjectData!T51),ProjectData!E51)","v":0},null,{"$f":"+SUM(G13:G17)","v":18139905.673501648},{"$f":"SUM(G13:G16)","v":9857805.6735016499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Labor Subtotal",32042777.194741763]
[null,null,"  Subtotal",{"$f":"+D18+D11","v":99931851.263081849},null,null,{"$f":"+G18+G11","v":72992820.72258532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal",99931851.263081849]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Equipment Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Costs"]
[null,null,"  Turbines (excluding blades and towers)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D32,ProjectData!B33)","v":193738619.32643428},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G32,ProjectData!T33),ProjectData!E33)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Turbines",193738619.32643428,0]
[null,null,"  Blades",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D33,ProjectData!B34)","v":45356867.400837451},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G33,ProjectData!T34),ProjectData!E34)","v":0},null,{"$f":"+E22*D22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Blades",{"$f":"D22","v":45356867.400837451},{"$f":"E22","v":0}]
[null,null,"  Towers",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D34,ProjectData!B35)","v":50216531.765212893},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G34,ProjectData!T35),ProjectData!E35)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Towers",50216531.765212893,0]
[null,null,"  Transportation",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D35,ProjectData!B36)","v":34665605.799211487},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G35,ProjectData!T36),ProjectData!E36)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Transportation",{"$f":"D24","v":34665605.799211487},{"$f":"E24","v":0}]
[null,null,"  Subtotal",{"$f":"SUM(D21:D24)","v":323977624.29169613},null,null,{"$f":"+G23+G22+G21","v":0},0.89448733178325956,null,0.10551266821674041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equipment Subtotal",323977624.29169613]
[null,null,"Development/Other Costs",null,null,null,null,"Labor","Materials","Design",0.23449061099247084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development/Other Costs"]
[null,null,"  HV Sub/Interconnection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  HV Sub/Interconnection",0,0]
[null,null,"       Materials",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D39,ProjectData!B54)","v":3217399.9553338015},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G39,ProjectData!T54),ProjectData!E54)","v":0.9},null,{"$f":"+E28*D28","v":2895659.9598004213},null,{"$f":"G28","v":2895659.9598004213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Materials",{"$f":"D28","v":3217399.9553338015},0.9]
[null,null,"       Labor",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D40,ProjectData!B55)","v":985553.00845036516},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G40,ProjectData!T55),ProjectData!E55)","v":0.1},null,{"$f":"+E29*D29","v":98555.300845036516},{"$f":"G29*H25","v":88156.468085973145},null,{"$f":"G29*J25","v":10398.832759063373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Labor",985553.00845036516,0.1]
[null,null,"  Engineering",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D41,ProjectData!B56)","v":4378076.0039418396},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G41,ProjectData!T56),ProjectData!E56)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Engineering",4378076.0039418396,0]
[null,null,"  Legal Services",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D42,ProjectData!B57)","v":2386051.4221483022},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G42,ProjectData!T57),ProjectData!E57)","v":1},null,2386051.4221483022,null,{"$f":"I32-I33","v":-5.4191777789996092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Legal Services",2386051.4221483022,1]
[null,null,"  Land Easements",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D43,ProjectData!B58)","v":0},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G43,ProjectData!T58),ProjectData!E58)","v":1},null,0,null,7.4929731707530109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Easements",0,1]
[null,null,"  Site Certificate",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D44,ProjectData!B59)","v":1116409.3810051694},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G44,ProjectData!T59),ProjectData!E59)","v":1},null,1116409.3810051694,"Eng. & Prof. Svcs.& Sub Interconnection",{"$f":"I55","v":12.91215094975262},{"$f":"I45-DefaultData!AQ28","v":0.5109998493016974},null,"Eng. & Prof. Svcs.",{"$f":"M55*G60","v":1.3177951063524409},{"$f":"M45-H45","v":8.6666623775320417E-2},null,"Eng. & Prof. Svcs.",{"$f":"Q55*G60","v":2.3964725898237416},{"$f":"(Q57-Q33-Q45)*G60","v":16.718744324568942},null,"Eng. & Prof. Svcs.",{"$f":"U55*G60","v":1.5497011866128809},{"$f":"(U57-U33-U45)*K60","v":0},null,null,null,null,null,"  Site Certificate",1116409.3810051694,1]
[null,null,"  Subtotal",{"$f":"SUM(D28:D33)","v":12083489.770879479},null,null,{"$f":"+E34*D34+SUM(G28:G33)","v":6496676.0637989286},"Other Sectors (not Construction)",{"$f":"I57-I45-I37-I33","v":68.919914052305771},null,null,"Other Sectors (not Construction)",{"$f":"((M57-M45)*G60)-M37-M33","v":3.827577430987291},null,null,"Other Sectors (not Construction)",{"$f":"((Q57-Q45)*G60)-Q37-Q33","v":8.2821771891719962},null,null,"Other Sectors (not Construction)",{"$f":"((U57-U45)*G60)-U37-U33","v":5.4324868585746167},null,null,null,null,null,null,"  Other Subtotal",12083489.770879479]
[null,null,"Subtotal All Costs (without sales tax)",{"$f":"D34+D25+D19","v":435992965.32565749},null,null,{"$f":"G34+G25+G19","v":79489496.786384255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal All Costs (without sales tax)",435992965.32565749]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D47,ProjectData!B63)","v":22682269.377612367},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G47,ProjectData!T63),ProjectData!E63)","v":1},null,{"$f":"+E36*D36","v":22682269.377612367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",22682269.377612367,1]
[null,null,"Total",{"$f":"D36+D35","v":458675234.70326984},null,null,{"$f":"+G34+G25+G19","v":79489496.786384255},"Manufacturing Jobs",{"$f":"I46+I47+I48+I49","v":18.309696581064312},{"$f":"J46+J47+J48+J49","v":11.352599918328057},null,"Mfg W&S Earnings",{"$f":"(M46+M47+M48+M49)*$G60","v":2.2542899599116937},{"$f":"(N46+N47+N48+N49)*$G60","v":0.89873696633290345},null,"Mfg Output",{"$f":"(Q46+Q47+Q48+Q49)*$G60","v":8.4777864639419143},{"$f":"(R46+R47+R48+R49)*$G60","v":2.3306602470728461},null,"Mfg Output",{"$f":"(U46+U47+U48+U49)*$G60","v":3.1205396927428111},{"$f":"(V46+V47+V48+V49)*$G60","v":1.4022144141926984},null,null,null,null,null,"Total Project Costs",458675234.70326984,{"$f":"AC37/(ProjectData!B16*1000)","v":1528.9174490108994}]
[null,null,null,{"$f":"D37/(DefaultData!E5*1000)","v":1528.9174490108994},null,null,null,null,{"$f":"I39/ProjectData!$B16","v":6.1032321936881039E-2},{"$f":"J39/ProjectData!$B16","v":3.7841999727760187E-2},{"$f":"K39/ProjectData!$B16","v":4.4957927580455345E-2},{"$f":"L39/ProjectData!$B16","v":0.14383224924509658},null,null,null,{"$f":"+$G60*P39","v":4.0567460673960607},null,null,null,{"$f":"+$G60*T39","v":13.144379324506462},null,null,null,{"$f":"+$G60*X39","v":6.0107293840110332},null,null,null,null,null,null,null,null,"Local Economic Impacts - Summary Results"]
[null,null,"Year",{"$f":"+ProjectData!B22","v":2017},null,{"$f":"CONCATENATE(\"Convert to \",Deflators!E4, \" dollars\")","v":"Convert to 2016 dollars"},{"$f":"Deflators!F7","v":0.98309999999999997},null,{"$f":"SUM(I46:I49)","v":18.309696581064312},{"$f":"SUM(J46:J49)","v":11.352599918328057},13.487378274136603,43.149674773528972,2.2161718048679644,0.88354007700835957,0.88843800742377443,3.9881498893000984,8.3344341957745911,2.29125073444047,2.2964339495592809,12.922118879774342,{"$f":"SUM(U46:U49)","v":3.0677739802819608},1.3785041429342295,1.4628148614584395,5.9090929846746292,null,null,null,"Wind Plant Annual Operating and Maintenance Costs",null,null,null,null,null,"Jobs","Earnings","Output","Value Added"]
[null,null,"Construction Costs Local Demand ",null,null,{"$f":"SUM(F3:F39)","v":0},null,null,{"$f":"(M45*10^6)/I45","v":75023.628768573049},null,null,null,{"$f":"Deflators!E4","v":2016},"Dollars",null,null,{"$f":"M40","v":2016},"Dollars",null,null,{"$f":"Q40","v":2016},"Dollars",null,null,null,null,null,null,"Cost","Local Share",null,null,"  During construction period"]
[null,null,null,"Demand",null,"Total","Adj Demand",null,"Jobs","Jobs","Jobs","Jobs","Earnings",null,null,null,"Output",null,null,null,"Value Added",null,null,null,null,null,null,"Variable Costs",null,null,null,null,"     Direct Impacts",{"$f":"AH42+AH43","v":143.24276201039339},{"$f":"AI42+AI43","v":11.263849944307225},{"$f":"AJ42+AJ43","v":12.342527427778526},{"$f":"AK42+AK43","v":11.495756024567665}]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"Millions of \",Deflators!E4, \" dollars\")","v":"Millions of 2016 dollars"},{"$f":"H43/29","v":2988.5042681144896},"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,null,null,"Personnel",null,null,null,null,"       Onsite Construction Only (labor and interconnection)",{"$f":"I45","v":130.33061106064076},{"$f":"M45*G60","v":9.9460548379547848},{"$f":"Q45*$G60","v":9.9460548379547848},{"$f":"U45*$G60","v":9.9460548379547848}]
[null,null,"Agriculture",{"$f":"E141","v":0},null,{"$f":"D43","v":0},{"$f":"F43*G$39/10^6","v":0},{"$f":"H46*10^6","v":86666.6237753202},{"$f":"+G43*Multipliers!D213","v":0},{"$f":"+$G43*Multipliers!E213","v":0},{"$f":"+$G43*Multipliers!F213","v":0},{"$f":"+K43+J43+I43","v":0},{"$f":"+$G43*Multipliers!H213","v":0},{"$f":"+$G43*Multipliers!I213","v":0},{"$f":"+$G43*Multipliers!J213","v":0},{"$f":"+O43+N43+M43","v":0},{"$f":"+$G43*Multipliers!L213","v":0},{"$f":"+$G43*Multipliers!M213","v":0},{"$f":"+$G43*Multipliers!N213","v":0},{"$f":"+S43+R43+Q43","v":0},{"$f":"+$G43*Multipliers!P213","v":0},{"$f":"+$G43*Multipliers!Q213","v":0},{"$f":"+$G43*Multipliers!R213","v":0},{"$f":"+W43+V43+U43","v":0},null,null,null,"  Field Salaries",{"$f":"D66","v":935474.9270114284},1,null,null,"       Other Onsite Construction Related Services (Engin. and Prof. Services)",{"$f":"I33","v":12.91215094975262},{"$f":"M33","v":1.3177951063524409},{"$f":"Q33","v":2.3964725898237416},{"$f":"U33","v":1.5497011866128809}]
[null,null,"Mining",{"$f":"E142","v":0},null,{"$f":"D44","v":0},0,"Const",{"$f":"+G44*Multipliers!D214","v":0},{"$f":"+$G44*Multipliers!E214","v":0},{"$f":"+$G44*Multipliers!F214","v":0},{"$f":"+K44+J44+I44","v":0},{"$f":"+$G44*Multipliers!H214","v":0},{"$f":"+$G44*Multipliers!I214","v":0},{"$f":"+$G44*Multipliers!J214","v":0},{"$f":"+O44+N44+M44","v":0},{"$f":"+$G44*Multipliers!L214","v":0},{"$f":"+$G44*Multipliers!M214","v":0},{"$f":"+$G44*Multipliers!N214","v":0},{"$f":"+S44+R44+Q44","v":0},{"$f":"+$G44*Multipliers!P214","v":0},{"$f":"+$G44*Multipliers!Q214","v":0},{"$f":"+$G44*Multipliers!R214","v":0},{"$f":"+W44+V44+U44","v":0},null,null,null,"  Adminstrative",88696.881968490998,1,null,null,"     Indirect Impacts",{"$f":"I34+I37+J57","v":530.13469138117125},{"$f":"M34+M37+N60","v":38.202261858156689},{"$f":"+Q34+Q37+R60","v":94.183981959074288},{"$f":"+U34+U37+V60","v":48.870036038243583}]
[null,null,"Construction",59216829.698763259,null,59216829.698763259,58.21606527685416,{"$f":"H18*G39/10^6","v":9.6912087576194725},{"$f":"+(H46*Multipliers!D215)+DefaultData!AQ28","v":130.33061106064076},{"$f":"($G45*Multipliers!E215)+(H47*Multipliers!D215)","v":397.71608953200712},{"$f":"+$G45*Multipliers!F215","v":139.24129811395633},667.28799870660418,{"$f":"H45+H46","v":9.777875381394793},{"$f":"(G45*Multipliers!I215)+(H47*Multipliers!H215)","v":27.841534866479499},{"$f":"+$G45*Multipliers!J215","v":8.9376615821269088},46.557071830001199,{"$f":"($H46*Multipliers!L215)+(H45*Multipliers!L215)","v":9.777875381394793},{"$f":"($G45*Multipliers!M215)+(H47*Multipliers!L215)","v":67.078970993419858},{"$f":"+$G45*Multipliers!N215","v":23.117914107358839},99.974760482173494,{"$f":"($H46)+(H45)","v":9.777875381394793},{"$f":"($G45*Multipliers!Q215)+(H47*Multipliers!P215)","v":34.120276223902813},{"$f":"+$G45*Multipliers!R215","v":14.726349532901304},58.624501138198909,null,null,null,"  Manangement",166306.65369092059,1,null,null,"     Induced Impacts",{"$f":"K57","v":241.22704127640992},{"$f":"O60","v":16.755015165247144},{"$f":"S60","v":43.31886682678789},{"$f":"W60","v":27.594106486222802}]
[null,null,"Manufacturing",8477707.451708464,null,8477707.451708464,8.3344341957745911,{"$f":"H29/10^6*G39","v":8.6666623775320195E-2},{"$f":"+G46*Multipliers!D216","v":18.309696581064312},{"$f":"+$G46*Multipliers!E216","v":11.352599918328057},{"$f":"+$G46*Multipliers!F216","v":13.487378274136603},43.149674773528972,{"$f":"+$G46*Multipliers!H216","v":2.2161718048679644},{"$f":"+$G46*Multipliers!I216","v":0.88354007700835957},{"$f":"+$G46*Multipliers!J216","v":0.88843800742377443},3.9881498893000984,{"$f":"+$G46*Multipliers!L216","v":8.3344341957745911},{"$f":"+$G46*Multipliers!M216","v":2.29125073444047},{"$f":"+$G46*Multipliers!N216","v":2.2964339495592809},12.922118879774342,{"$f":"+$G46*Multipliers!P216","v":3.0677739802819608},{"$f":"+$G46*Multipliers!Q216","v":1.3785041429342295},{"$f":"+$G46*Multipliers!R216","v":1.4628148614584395},5.9090929846746292,null,null,null,"  Personnel Subtotal",{"$f":"D69","v":1190478.4626708399},null,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"AH45+AH44+AH41","v":914.60449466797445},{"$f":"AI45+AI44+AI41","v":66.221126967711058},{"$f":"AJ45+AJ44+AJ41","v":149.84537621364069},{"$f":"AK45+AK44+AK41","v":87.959898549034051}]
[null,null,"Fabricated Metals",0,null,0,0,{"$f":"G45-(H45+H46)","v":48.438189895459367},{"$f":"+G47*Multipliers!D217","v":0},{"$f":"+$G47*Multipliers!E217","v":0},{"$f":"+$G47*Multipliers!F217","v":0},0,{"$f":"+$G47*Multipliers!H217","v":0},{"$f":"+$G47*Multipliers!I217","v":0},{"$f":"+$G47*Multipliers!J217","v":0},0,{"$f":"+$G47*Multipliers!L217","v":0},{"$f":"+$G47*Multipliers!M217","v":0},{"$f":"+$G47*Multipliers!N217","v":0},0,{"$f":"+$G47*Multipliers!P217","v":0},{"$f":"+$G47*Multipliers!Q217","v":0},{"$f":"+$G47*Multipliers!R217","v":0},0,null,null,null,"Warranty/Maintenance Services",{"$f":"D70","v":0},{"$f":"E70","v":0}]
[null,null,"Machinery",0,null,0,0,null,{"$f":"+G48*Multipliers!D218","v":0},{"$f":"+$G48*Multipliers!E218","v":0},{"$f":"+$G48*Multipliers!F218","v":0},0,{"$f":"+$G48*Multipliers!H218","v":0},{"$f":"+$G48*Multipliers!I218","v":0},{"$f":"+$G48*Multipliers!J218","v":0},0,{"$f":"+$G48*Multipliers!L218","v":0},{"$f":"+$G48*Multipliers!M218","v":0},{"$f":"+$G48*Multipliers!N218","v":0},0,{"$f":"+$G48*Multipliers!P218","v":0},{"$f":"+$G48*Multipliers!Q218","v":0},{"$f":"+$G48*Multipliers!R218","v":0},0,null,null,null,"Total",{"$f":"D71","v":1190478.4626708399},null,null,null,"  During operating years (annual)"]
[null,null,"Electrical Equipment",0,null,0,0,null,{"$f":"+G49*Multipliers!D219","v":0},{"$f":"+$G49*Multipliers!E219","v":0},{"$f":"+$G49*Multipliers!F219","v":0},0,{"$f":"+$G49*Multipliers!H219","v":0},{"$f":"+$G49*Multipliers!I219","v":0},{"$f":"+$G49*Multipliers!J219","v":0},0,{"$f":"+$G49*Multipliers!L219","v":0},{"$f":"+$G49*Multipliers!M219","v":0},{"$f":"+$G49*Multipliers!N219","v":0},0,{"$f":"+$G49*Multipliers!P219","v":0},{"$f":"+$G49*Multipliers!Q219","v":0},{"$f":"+$G49*Multipliers!R219","v":0},0,null,null,null,"Fixed Costs",null,null,null,null,"     Direct Impacts"]
[null,null,"TCPU",0,null,0,0,null,{"$f":"+G50*Multipliers!D220","v":0},{"$f":"+$G50*Multipliers!E220","v":0},{"$f":"+$G50*Multipliers!F220","v":0},0,{"$f":"+$G50*Multipliers!H220","v":0},{"$f":"+$G50*Multipliers!I220","v":0},{"$f":"+$G50*Multipliers!J220","v":0},0,{"$f":"+$G50*Multipliers!L220","v":0},{"$f":"+$G50*Multipliers!M220","v":0},{"$f":"+$G50*Multipliers!N220","v":0},0,{"$f":"+$G50*Multipliers!P220","v":0},{"$f":"+$G50*Multipliers!Q220","v":0},{"$f":"+$G50*Multipliers!R220","v":0},0,null,null,null,"Materials and Services",null,null,null,null,"       Onsite Wind Farm Labor Only (field techs, admin., mgmt.)",{"$f":"L137","v":13.600000000000001},{"$f":"P139","v":1.1057422426346168},{"$f":"T139","v":1.1057422426346168},{"$f":"X139","v":1.1057422426346168}]
[null,null,"Wholesale Trade",0,null,0,0,null,{"$f":"+G51*Multipliers!D221","v":0},{"$f":"+$G51*Multipliers!E221","v":0},{"$f":"+$G51*Multipliers!F221","v":0},0,{"$f":"+$G51*Multipliers!H221","v":0},{"$f":"+$G51*Multipliers!I221","v":0},{"$f":"+$G51*Multipliers!J221","v":0},0,{"$f":"+$G51*Multipliers!L221","v":0},{"$f":"+$G51*Multipliers!M221","v":0},{"$f":"+$G51*Multipliers!N221","v":0},0,{"$f":"+$G51*Multipliers!P221","v":0},{"$f":"+$G51*Multipliers!Q221","v":0},{"$f":"+$G51*Multipliers!R221","v":0},0,null,null,null,"  Vehicles",{"$f":"D74","v":291658.94978800631},1,null,null,"     Indirect Impacts",{"$f":"(L159-AH50)+M159","v":27.201225581720529},{"$f":"P160-AI50+Q160","v":2.1867264251216119},{"$f":"T160-AJ50+U160","v":15.011345676753303},{"$f":"X160-AK50+Y160","v":11.817577292673626}]
[null,null,"Retail Trade",4141050,null,4141050,4.0710662549999999,null,{"$f":"+G52*Multipliers!D222","v":38.062959083347017},{"$f":"+$G52*Multipliers!E222","v":7.157281411134603},{"$f":"+$G52*Multipliers!F222","v":9.4379798065699205},54.658220301051543,{"$f":"+$G52*Multipliers!H222","v":1.8270709643785314},{"$f":"+$G52*Multipliers!I222","v":0.59737455224864677},{"$f":"+$G52*Multipliers!J222","v":0.69328910995935666},3.1177346265865351,{"$f":"+$G52*Multipliers!L222","v":4.0710662549999999},{"$f":"+$G52*Multipliers!M222","v":1.4345085433045659},{"$f":"+$G52*Multipliers!N222","v":1.7920432747513459},7.2976180730559115,{"$f":"+$G52*Multipliers!P222","v":2.7475913972694093},{"$f":"+$G52*Multipliers!Q222","v":0.90486740291899037},{"$f":"+$G52*Multipliers!R222","v":1.1415213946816134},4.7939801948700129,null,null,null,"  Misc. Services",113746.99041732246,0.8,null,null,"     Induced Impacts",{"$f":"N159","v":33.320173779610229},{"$f":"R160","v":2.5399824780969094},{"$f":"V160","v":6.5630639210598591},{"$f":"Z160","v":4.1805773182904495}]
[null,null,"FIRE",0,null,0,0,null,{"$f":"+G53*Multipliers!D223","v":0},{"$f":"+$G53*Multipliers!E223","v":0},{"$f":"+$G53*Multipliers!F223","v":0},0,{"$f":"+$G53*Multipliers!H223","v":0},{"$f":"+$G53*Multipliers!I223","v":0},{"$f":"+$G53*Multipliers!J223","v":0},0,{"$f":"+$G53*Multipliers!L223","v":0},{"$f":"+$G53*Multipliers!M223","v":0},{"$f":"+$G53*Multipliers!N223","v":0},0,{"$f":"+$G53*Multipliers!P223","v":0},{"$f":"+$G53*Multipliers!Q223","v":0},{"$f":"+$G53*Multipliers!R223","v":0},0,null,null,null,"  Fees, Permits, Licenses",56873.495208661232,1,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"SUM(AH50:AH52)","v":74.121399361330759},{"$f":"SUM(AI50:AI52)","v":5.8324511458531383},{"$f":"SUM(AJ50:AJ52)","v":22.680151840447778},{"$f":"SUM(AK50:AK52)","v":17.103896853598691}]
[null,null,"Misc. Services",4141050,null,4141050,4.0710662549999999,null,{"$f":"+G54*Multipliers!D224","v":30.856954968958739},{"$f":"+$G54*Multipliers!E224","v":8.1376684118447162},{"$f":"+$G54*Multipliers!F224","v":10.957424018030888},49.952047398834345,{"$f":"+$G54*Multipliers!H224","v":1.9357853382043331},{"$f":"+$G54*Multipliers!I224","v":0.61147891803426413},{"$f":"+$G54*Multipliers!J224","v":0.73205432782337687},3.2793185840619739,{"$f":"+$G54*Multipliers!L224","v":4.0710662549999999},{"$f":"+$G54*Multipliers!M224","v":1.4376487012848225},{"$f":"+$G54*Multipliers!N224","v":1.8919882715287624},7.4007032278135849,{"$f":"+$G54*Multipliers!P224","v":2.5930366587418123},{"$f":"+$G54*Multipliers!Q224","v":0.90648177507098104},{"$f":"+$G54*Multipliers!R224","v":1.2051796611345822},4.7046980949473749,null,null,null,"  Misc. Materials",227493.98083464493,1]
[null,null,"Professional Services",2396450.2549073654,null,2396450.2549073654,2.355950245599431,null,{"$f":"+G55*Multipliers!D225","v":12.91215094975262},{"$f":"+$G55*Multipliers!E225","v":5.108914509999444},{"$f":"+$G55*Multipliers!F225","v":7.2924825061809671},25.313547965933033,{"$f":"+$G55*Multipliers!H225","v":1.2955122948804962},{"$f":"+$G55*Multipliers!I225","v":0.41135928161466717},{"$f":"+$G55*Multipliers!J225","v":0.48645617300686056},2.193327749502024,{"$f":"+$G55*Multipliers!L225","v":2.355950245599431},{"$f":"+$G55*Multipliers!M225","v":0.92152073740056173},{"$f":"+$G55*Multipliers!N225","v":1.2575388128877716},4.5350097958877642,{"$f":"+$G55*Multipliers!P225","v":1.5234970375667329},{"$f":"+$G55*Multipliers!Q225","v":0.5838988543328506},{"$f":"+$G55*Multipliers!R225","v":0.80104810994799636},2.9084440018475801,null,null,null,"  Insurance",2187442.123410047,0]
[null,null,"Government",23798678.758617535,null,23798678.758617535,23.396481087596896,null,0,{"$f":"+$G56*Multipliers!E226","v":13.432526964487215},{"$f":"+$G56*Multipliers!F226","v":60.81047855753522},74.243005522022429,0,{"$f":"+$G56*Multipliers!I226","v":1.2319778052611456},{"$f":"+$G56*Multipliers!J226","v":4.7338026923525502},5.9657804976136957,0,{"$f":"+$G56*Multipliers!M226","v":2.9509432964025422},{"$f":"+$G56*Multipliers!N226","v":12.230462656257579},15.181405952660121,0,{"$f":"+$G56*Multipliers!Q226","v":1.741254226603163},{"$f":"+$G56*Multipliers!R226","v":7.7905996980581298},9.5318539246612932,null,null,null,"  Fuel (gals)",113746.99041732246,1]
[null,null,"Total",{"$f":"SUM(D43:D56)","v":102171766.16399662},null,{"$f":"SUM(F43:F56)","v":102171766.16399662},{"$f":"SUM(G43:G56)","v":100.4450633158251},null,{"$f":"SUM(I43:I56)","v":230.47237264376346},442.90508074780121,241.22704127640992,914.60449466797445,17.052415783726119,31.577265500646583,16.471701892692828,65.101383177065529,28.610392332768811,76.114843006252812,42.586381072343578,147.31161641136524,{"$f":"SUM(U43:U56)","v":19.70977445525471},39.635282625763026,27.127513258182066,86.472570339199805,null,null,null,"  Tools and Misc. Supplies",739355.43771259603,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Spare Parts Inventory",6479203.5695405593,0.02]
[null,null,null,null,null,"Inflator to",{"$f":"D39","v":2017},"Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"D82","v":10209521.53732916}]
[null,null,null,null,null,null,{"$f":"Deflators!F8","v":1.0172000000000001},null,null,null,null,null,{"$f":"M57*$G60","v":17.34571733520621},{"$f":"N57*$G60","v":32.120394467257704},16.755015165247144,66.221126967711058,29.102491080892438,77.424018305960374,43.31886682678789,149.84537621364072,{"$f":"U57*$G60","v":20.048782575885092},40.317009486926153,27.594106486222802,87.959898549034051,null,null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"D83","v":476898.84027211374},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Taxes/Payments",{"$f":"D84","v":0},1]
[null,null,"Wind Farm Annual Operating and Maintenance Costs",null,null,null,null,"Gross incl benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (with Sales Tax and Other Taxes/Payments",{"$f":"AC61+AC60+AC59+AC48","v":11876898.840272114}]
[null,null,null,"Cost","Local Share","Empl Earnings","Local $ Spending","Empl Earnings","Govt Share","Health Ben, etc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Payment (average annual)",{"$f":"D86","v":50566428.005894586},0]
[null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Payment - Individuals",0,1]
[null,null,"Personnel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Payment - Corporate",16235650.606955703,0]
[null,null,"  Field Salaries",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D55,ProjectData!B71)","v":935474.9270114284},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G55,ProjectData!T71),ProjectData!E71)","v":1},{"$f":"D66*(1-DefaultData!M$108)","v":583679.19461447478},{"$f":"F66*E66","v":583679.19461447478},{"$f":"D66*(1-DefaultData!M$106)","v":868881.32435244415},{"$f":"D66*E66*DefaultData!M$106","v":66593.602658984295},{"$f":"E66*D66*DefaultData!M$107","v":285202.12973796937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Taxes",8916646.5626315661,1]
[null,null,"  Adminstrative",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D56,ProjectData!B72)","v":88696.881968490998},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G56,ProjectData!T72),ProjectData!E72)","v":1},{"$f":"D67*(1-DefaultData!M$108)","v":55341.434748631684},{"$f":"F67*E67","v":55341.434748631684},{"$f":"D67*(1-DefaultData!M$106)","v":82382.821864528043},{"$f":"D67*E67*DefaultData!M$106","v":6314.0601039629564},{"$f":"E67*D67*DefaultData!M$107","v":27041.387115896356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease",903900,1]
[null,null,"  Manangement",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D57,ProjectData!B73)","v":166306.65369092059},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G57,ProjectData!T73),ProjectData!E73)","v":1},{"$f":"D68*(1-DefaultData!M$108)","v":103765.19015368439},{"$f":"F68*E68","v":103765.19015368439},{"$f":"D68*(1-DefaultData!M$106)","v":154467.79099599004},{"$f":"D68*E68*DefaultData!M$106","v":11838.862694930542},{"$f":"E68*D68*DefaultData!M$107","v":50702.600842305663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Operating and Maintenance Costs",{"$f":"D91","v":88499524.015753955}]
[null,null,"  Subtotal",{"$f":"+D68+D67+D66","v":1190478.4626708399},null,{"$f":"+F68+F67+F66","v":742785.8195167908},{"$f":"+G68+G67+G66","v":742785.8195167908},{"$f":"+H68+H67+H66","v":1105731.9372129622},{"$f":"+I68+I67+I66","v":84746.525457877797},{"$f":"+J68+J67+J66","v":362946.11769617139},{"$f":"J69+I69+G69","v":1190478.4626708399}]
[null,null,"Warranty/Maintenance Services",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D59,ProjectData!B75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Parameters"]
[null,null,"Total",{"$f":"D70+D69","v":1190478.4626708399},null,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 Share"]
[null,null,"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,"Financial Parameters"]
[null,null,"Materials and Services",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"]
[null,null,"  Vehicles",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D63,ProjectData!B76)","v":291658.94978800631},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G63,ProjectData!T76),ProjectData!E76)","v":1},null,{"$f":"D74*E74","v":291658.94978800631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage financed",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D84,ProjectData!B92)","v":0.8},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F84,ProjectData!E92)","v":0}]
[null,null,"  Misc. Services",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D64,ProjectData!B77)","v":113746.99041732246},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G64,ProjectData!T77),ProjectData!E77)","v":0.8},null,90997.592333857974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Years financed (term)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D85,ProjectData!B93)","v":10}]
[null,null,"  Fees, Permits, Licenses",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D65,ProjectData!B78)","v":56873.495208661232},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G65,ProjectData!T78),ProjectData!E78)","v":1},null,56873.495208661232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Interest rate",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D86,ProjectData!B94)","v":6.3E-2}]
[null,null,"  Utilities",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D66,ProjectData!B79)","v":227493.98083464493},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G66,ProjectData!T79),ProjectData!E79)","v":1},null,227493.98083464493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equity Financing"]
[null,null,"  Insurance",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D67,ProjectData!B80)","v":2187442.123410047},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G67,ProjectData!T80),ProjectData!E80)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage equity",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D89,ProjectData!B96)","v":0.19999999999999996}]
[null,null,"  Fuel (gals)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D68,ProjectData!B81)","v":113746.99041732246},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G68,ProjectData!T81),ProjectData!E81)","v":1},null,113746.99041732246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Individual Investors (percent of total equity)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D90,ProjectData!B97)","v":0},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F90,ProjectData!E97)","v":1}]
[null,null,"  Tools and Misc. Supplies",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D69,ProjectData!B82)","v":739355.43771259603},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G69,ProjectData!T82),ProjectData!E82)","v":1},null,739355.43771259603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Corporate Investors (percent of total equity)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D91,ProjectData!B98)","v":1},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F91,ProjectData!E98)","v":0}]
[null,null,"  Spare Parts Inventory",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D70,ProjectData!B83)","v":6479203.5695405593},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G70,ProjectData!T83),ProjectData!E83)","v":0.02},null,129584.07139081119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Return on equity (annual interest rate)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D92,ProjectData!B99)","v":0.12}]
[null,null,"Subtotal",{"$f":"SUM(D74:D81)","v":10209521.53732916},{"$f":"D82/(DefaultData!E5*1000)","v":34.031738457763865},null,{"$f":"SUM(G74:G81)","v":1649710.5176859002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Repayment term (years)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D93,ProjectData!B100)","v":10}]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D72,ProjectData!B85)","v":476898.84027211374},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G72,ProjectData!T85),ProjectData!E85)","v":1},null,{"$f":"D83*E83","v":476898.84027211374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Parameters"]
[null,null,"Other Taxes/Payments",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D73,ProjectData!B86)","v":0},{"$f":"IF(ProjectData!$B$24=\"y\",IF(ProjectData!T$12=0,DefaultData!G73,ProjectData!T86),ProjectData!E86)","v":1},null,{"$f":"D84*E84","v":0},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)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D95,ProjectData!B102)","v":19.440000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed value  (percent of construction cost)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D96,ProjectData!B103)","v":1}]
[null,null,"Financing (debt payment)",{"$f":"IF(ProjectData!$B$24=\"y\",F197,Calculations!F233)","v":50566428.005894586},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F84,ProjectData!E92)","v":0},null,{"$f":"D86*E86","v":0},{"$f":"IF(ProjectData!$B$24=\"y\",Calculations!D197,D233)*E86","v":0},"Debt Pmt - Local share Avg Ann Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value (percent of assessed value)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D97,ProjectData!B104)","v":0}]
[null,null,"Equity Payment - Individuals",{"$f":"IF(ProjectData!$B$24=\"y\",K197,Calculations!K233)","v":0},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F90,ProjectData!E97)","v":1},null,{"$f":"D87*E87","v":0},{"$f":"IF(ProjectData!$B$24=\"y\",Calculations!I197,I233)*E87","v":0},"Equity Pmt - Individual Share Avg Ann Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D98,ProjectData!B105)","v":458675234.70326984}]
[null,null,"Equity Payment - Corporate",{"$f":"IF(ProjectData!$B$24=\"y\",P197,Calculations!P233)","v":16235650.606955703},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F91,ProjectData!E98)","v":0},null,{"$f":"D88*E88","v":0},{"$f":"IF(ProjectData!$B$24=\"y\",Calculations!N197,N233)*E88","v":0},"Equity Pmt - Corporate Share Avg Ann Interest",null,null,"Default Land Lease (below)",null,null,"User Land Lease (below)",null,null,null,null,null,null,null,null,null,null,null,null,"  Taxes Per MW",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D99,ProjectData!B106)","v":"NA"}]
[null,null,"Property Taxes",{"$f":"IF(ProjectData!$B$24=\"y\",IF(DefaultData!D100=\"NA\",0,DefaultData!D100),ProjectData!B107)","v":8916646.5626315661},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F100,ProjectData!E107)","v":1},null,{"$f":"D89*E89","v":8916646.5626315661},null,"Y",null,"Y","F",0,null,"F","O",null,null,null,null,null,null,null,null,null,null,null,"  Local Taxes",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D100,ProjectData!B107)","v":8916646.5626315661},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F100,ProjectData!E107)","v":1}]
[null,null,"Land Lease",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D78,ProjectData!B112)","v":903900},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F105,ProjectData!E113)","v":1},null,{"$f":"D90*E90","v":903900},{"$f":"IF(ProjectData!B24=\"Y\",Calculations!L90,O90)","v":903900},"To House",{"$f":"IF(ProjectData!B24=\"Y\",Calculations!M90,P90)","v":0},"To FIRE",{"$f":"DefaultData!D104*DefaultData!F105","v":903900},0,null,{"$f":"IF(ProjectData!B24=\"N\",IF(ProjectData!B113=\"F\",Calculations!G90,0),0)","v":903900},{"$f":"IF(ProjectData!B24=\"N\",IF(ProjectData!B113=\"O\",Calculations!G90,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"  Local Sales Tax Rate",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D101,ProjectData!B108)","v":6.3500000000000001E-2},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F101,ProjectData!E108)","v":1}]
[null,null,"Total",{"$f":"D69+SUM(D82:D90)","v":88499524.015753955},null,null,{"$f":"G69+SUM(G82:G90)+I69+J69","v":13137634.383260421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease Parameters"]
[null,null,"Total (without debt, equity, property taxes, lease pmts)",{"$f":"D82+D83+D84+D71","v":11876898.840272114},{"$f":"D91-D92","v":76622625.175481841},null,{"$f":"G82+G69+I69+J69","v":2840188.9803567398},{"$f":"G91-G92","v":10297445.402903682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease Cost (per turbine)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D103,ProjectData!B110)","v":6900}]
[null,null,"Total cost per KW",{"$f":"D92/(ProjectData!B16*1000)","v":39.589662800907043},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 (total cost)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D104,ProjectData!B112)","v":903900}]
[null,null,null,"Local Share",1,0.5,null,null,null,null,null,"Without Plant Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Lease Payment recipient (F = farmer/household, O = Other)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!D105,ProjectData!B113)","v":"F"},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!F105,ProjectData!E113)","v":1}]
[null,null,"Annual Operations and Maintenance Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M40","v":2016},{"$f":"N40","v":"Dollars"},null,null,"1999$",null,null,null,null,null,null,null,null,"Payroll Parameters","Base Wage per Hour","Annual Wage","Employer Payroll Costs"]
[null,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,null,"To Farm/House","To Individuals","w/o Plant Empl",{"$f":"M40","v":2016},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","  Foundation",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!E110,ProjectData!B116)","v":22.176489713233522},{"$f":"AC97*40*52","v":46127.098603525723},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!G110,ProjectData!D116)","v":0.37606110248282032}]
[null,null,"Agriculture",{"$f":"$D$141*DefaultData!D121+$D$142*DefaultData!D122+$D$143*DefaultData!D123+$D$144*DefaultData!D124+$D$145*DefaultData!D125+$D$146*DefaultData!D126+$D$147*DefaultData!D127+$D$148*DefaultData!D128+$D$149*DefaultData!D129+$D$150*DefaultData!D130+$D$151*DefaultData!D131+$D$152*DefaultData!D132+$D$153*DefaultData!D133+$D$154*DefaultData!D134","v":0},{"$f":"(H$90*Multipliers!U213)*E$94","v":714.62428690851402},{"$f":"H$87*Multipliers!U213*F$94","v":0},{"$f":"F98+E98+D98","v":714.62428690851402},{"$f":"G98*G$39/10^6","v":7.0254713645976014E-4},null,null,null,{"$f":"$H98*Multipliers!D213","v":1.1349925988849581E-2},{"$f":"$H98*Multipliers!E213","v":8.1985195978252084E-4},{"$f":"$H98*Multipliers!F213","v":1.3424384578633564E-3},{"$f":"+N98+M98+L98","v":1.3512216406495458E-2},{"$f":"$H98*Multipliers!H213","v":2.8144932638020386E-4},{"$f":"$H98*Multipliers!I213","v":6.6950626191482077E-5},{"$f":"$H98*Multipliers!J213","v":9.9162609495934704E-5},{"$f":"+R98+Q98+P98","v":4.4756256206762062E-4},{"$f":"$H98*Multipliers!L213","v":7.0254713645976014E-4},{"$f":"$H98*Multipliers!M213","v":1.7929563187841629E-4},{"$f":"$H98*Multipliers!N213","v":2.5635805834386255E-4},{"$f":"+V98+U98+T98","v":1.138200826682039E-3},{"$f":"$H98*Multipliers!P213","v":2.9931429587082932E-4},{"$f":"$H98*Multipliers!Q213","v":1.0775168741053403E-4},{"$f":"$H98*Multipliers!R213","v":1.632995303120646E-4},{"$f":"+Z98+Y98+X98","v":5.7036551359342796E-4},"  Erection",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!E111,ProjectData!B117)","v":25.118021918646043},{"$f":"AC98*40*52","v":52245.48559078377},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!G111,ProjectData!D117)","v":0.37606110248282032}]
[null,null,"Mining",{"$f":"$D$141*DefaultData!E121+$D$142*DefaultData!E122+$D$143*DefaultData!E123+$D$144*DefaultData!E124+$D$145*DefaultData!E125+$D$146*DefaultData!E126+$D$147*DefaultData!E127+$D$148*DefaultData!E128+$D$149*DefaultData!E129+$D$150*DefaultData!E130+$D$151*DefaultData!E131+$D$152*DefaultData!E132+$D$153*DefaultData!E133+$D$154*DefaultData!E134","v":0},{"$f":"(H$90*Multipliers!U214)*E$94","v":1.6013658516648914},{"$f":"H$87*Multipliers!U214*F$94","v":0},{"$f":"F99+E99+D99","v":1.6013658516648914},1.5743027687717548E-6,null,null,null,{"$f":"$H99*Multipliers!D214","v":9.0569088357176881E-6},{"$f":"$H99*Multipliers!E214","v":2.2802344292154293E-6},{"$f":"$H99*Multipliers!F214","v":7.1791716037318655E-7},{"$f":"+N99+M99+L99","v":1.2055060425306305E-5},{"$f":"$H99*Multipliers!H214","v":-2.3885337509740566E-8},{"$f":"$H99*Multipliers!I214","v":1.7077373536252691E-7},{"$f":"$H99*Multipliers!J214","v":4.6261037880687924E-8},{"$f":"+R99+Q99+P99","v":1.9314943573347425E-7},{"$f":"$H99*Multipliers!L214","v":1.5743027687717548E-6},{"$f":"$H99*Multipliers!M214","v":4.2916816061514732E-7},{"$f":"$H99*Multipliers!N214","v":1.1924674762515973E-7},{"$f":"+V99+U99+T99","v":2.1227176770120618E-6},{"$f":"$H99*Multipliers!P214","v":7.1939539608583088E-7},{"$f":"$H99*Multipliers!Q214","v":2.5391159440868375E-7},{"$f":"$H99*Multipliers!R214","v":7.5951575001327629E-8},{"$f":"+Z99+Y99+X99","v":1.0492585654958423E-6},"  Electrical",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!E112,ProjectData!B118)","v":33.276839640654444},{"$f":"AC99*40*52","v":69215.826452561232},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!G112,ProjectData!D118)","v":0.37606110248282032}]
[null,null,"Construction",{"$f":"$D$141*DefaultData!F121+$D$142*DefaultData!F122+$D$143*DefaultData!F123+$D$144*DefaultData!F124+$D$145*DefaultData!F125+$D$146*DefaultData!F126+$D$147*DefaultData!F127+$D$148*DefaultData!F128+$D$149*DefaultData!F129+$D$150*DefaultData!F130+$D$151*DefaultData!F131+$D$152*DefaultData!F132+$D$153*DefaultData!F133+$D$154*DefaultData!F134","v":0},{"$f":"(H$90*Multipliers!U215)*E$94","v":0},{"$f":"H$87*Multipliers!U215*F$94","v":0},0,0,null,null,null,{"$f":"$H100*Multipliers!D215","v":0},{"$f":"$H100*Multipliers!E215","v":0},{"$f":"$H100*Multipliers!F215","v":0},0,{"$f":"$H100*Multipliers!H215","v":0},{"$f":"$H100*Multipliers!I215","v":0},{"$f":"$H100*Multipliers!J215","v":0},0,{"$f":"$H100*Multipliers!L215","v":0},{"$f":"$H100*Multipliers!M215","v":0},{"$f":"$H100*Multipliers!N215","v":0},0,{"$f":"$H100*Multipliers!P215","v":0},{"$f":"$H100*Multipliers!Q215","v":0},{"$f":"$H100*Multipliers!R215","v":0},0,"  Management/Supervision",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!E113,ProjectData!B119)","v":45.236649595171208},{"$f":"AC100*40*52","v":94092.231157956106},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!G113,ProjectData!D119)","v":0.37606110248282032}]
[null,null,"Manufacturing",{"$f":"$D$141*DefaultData!G121+$D$142*DefaultData!G122+$D$143*DefaultData!G123+$D$144*DefaultData!G124+$D$145*DefaultData!G125+$D$146*DefaultData!G126+$D$147*DefaultData!G127+$D$148*DefaultData!G128+$D$149*DefaultData!G129+$D$150*DefaultData!G130+$D$151*DefaultData!G131+$D$152*DefaultData!G132+$D$153*DefaultData!G133+$D$154*DefaultData!G134","v":54270.975355114249},{"$f":"(H$90*Multipliers!U216)*E$94","v":24643.538288644384},{"$f":"H$87*Multipliers!U216*F$94","v":0},78914.513643758633,7.7580858363179114E-2,null,null,null,{"$f":"$H101*Multipliers!D216","v":0.17043532215402146},{"$f":"$H101*Multipliers!E216","v":0.10567537347216317},{"$f":"$H101*Multipliers!F216","v":0.12554690084503853},0.40165759647122318,{"$f":"$H101*Multipliers!H216","v":2.0629176122009492E-2},{"$f":"$H101*Multipliers!I216","v":8.22440923552188E-3},{"$f":"$H101*Multipliers!J216","v":8.2700014901255156E-3},3.7123586847656889E-2,{"$f":"$H101*Multipliers!L216","v":7.7580858363179114E-2},{"$f":"$H101*Multipliers!M216","v":2.132804633496008E-2},{"$f":"$H101*Multipliers!N216","v":2.1376294154614377E-2},0.12028519885275357,{"$f":"$H101*Multipliers!P216","v":2.855629225258783E-2},{"$f":"$H101*Multipliers!Q216","v":1.2831769038413614E-2},{"$f":"$H101*Multipliers!R216","v":1.3616573112533096E-2},5.5004634403534536E-2,"  O&M Labor","Base Wage per Hour","Annual Wage","Employer Payroll Costs"]
[null,null,"Fabricated Metals",{"$f":"$D$141*DefaultData!H121+$D$142*DefaultData!H122+$D$143*DefaultData!H123+$D$144*DefaultData!H124+$D$145*DefaultData!H125+$D$146*DefaultData!H126+$D$147*DefaultData!H127+$D$148*DefaultData!H128+$D$149*DefaultData!H129+$D$150*DefaultData!H130+$D$151*DefaultData!H131+$D$152*DefaultData!H132+$D$153*DefaultData!H133+$D$154*DefaultData!H134","v":0},{"$f":"(H$90*Multipliers!U217)*E$94","v":0.96591354083316705},{"$f":"H$87*Multipliers!U217*F$94","v":0},0.96591354083316705,9.4958960199308647E-7,null,null,null,{"$f":"$H102*Multipliers!D217","v":3.5927175837915238E-6},{"$f":"$H102*Multipliers!E217","v":1.3922509606407505E-6},{"$f":"$H102*Multipliers!F217","v":1.8028635880827801E-6},6.7878321325150542E-6,{"$f":"$H102*Multipliers!H217","v":2.936404151546599E-7},{"$f":"$H102*Multipliers!I217","v":1.0879590531444186E-7},{"$f":"$H102*Multipliers!J217","v":1.1629887075957805E-7},5.1873519122867981E-7,{"$f":"$H102*Multipliers!L217","v":9.4958960199308647E-7},{"$f":"$H102*Multipliers!M217","v":2.7417587366224805E-7},{"$f":"$H102*Multipliers!N217","v":3.005205576594106E-7},1.5242860333147452E-6,{"$f":"$H102*Multipliers!P217","v":3.722314847985936E-7},{"$f":"$H102*Multipliers!Q217","v":1.6453490330385502E-7},{"$f":"$H102*Multipliers!R217","v":1.91427642746384E-7},7.281940308488327E-7,"  Field Salaries (technicians, other)",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!E115,ProjectData!B121)","v":30.262677010416922},{"$f":"AC102*40*52","v":62946.368181667196},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!G115,ProjectData!D121)","v":0.37606110248282032}]
[null,null,"Machinery",{"$f":"$D$141*DefaultData!I121+$D$142*DefaultData!I122+$D$143*DefaultData!I123+$D$144*DefaultData!I124+$D$145*DefaultData!I125+$D$146*DefaultData!I126+$D$147*DefaultData!I127+$D$148*DefaultData!I128+$D$149*DefaultData!I129+$D$150*DefaultData!I130+$D$151*DefaultData!I131+$D$152*DefaultData!I132+$D$153*DefaultData!I133+$D$154*DefaultData!I134","v":0},{"$f":"(H$90*Multipliers!U218)*E$94","v":1.6463007125791405},{"$f":"H$87*Multipliers!U218*F$94","v":0},1.6463007125791405,1.6184782305365531E-6,null,null,null,{"$f":"$H103*Multipliers!D218","v":4.4840497783912425E-6},{"$f":"$H103*Multipliers!E218","v":2.2613903624194042E-6},{"$f":"$H103*Multipliers!F218","v":2.9697666975390714E-6},9.7152068383497189E-6,{"$f":"$H103*Multipliers!H218","v":4.7918784948082828E-7},{"$f":"$H103*Multipliers!I218","v":1.8150402938279175E-7},{"$f":"$H103*Multipliers!J218","v":1.9110294013175731E-7},8.5179481899537731E-7,{"$f":"$H103*Multipliers!L218","v":1.6184782305365531E-6},{"$f":"$H103*Multipliers!M218","v":4.6660815289368084E-7},{"$f":"$H103*Multipliers!N218","v":4.9380713861969533E-7},2.5788935220499292E-6,{"$f":"$H103*Multipliers!P218","v":5.2412429508040029E-7},{"$f":"$H103*Multipliers!Q218","v":2.8563685605473589E-7},{"$f":"$H103*Multipliers!R218","v":3.1454844180559327E-7},1.1243095929407294E-6,"  Administrative",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!E116,ProjectData!B122)","v":19.36811328666683},{"$f":"AC103*40*52","v":40285.675636267006},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!G116,ProjectData!D122)","v":0.37606110248282032}]
[null,null,"Electrical Equipment",{"$f":"$D$141*DefaultData!J121+$D$142*DefaultData!J122+$D$143*DefaultData!J123+$D$144*DefaultData!J124+$D$145*DefaultData!J125+$D$146*DefaultData!J126+$D$147*DefaultData!J127+$D$148*DefaultData!J128+$D$149*DefaultData!J129+$D$150*DefaultData!J130+$D$151*DefaultData!J131+$D$152*DefaultData!J132+$D$153*DefaultData!J133+$D$154*DefaultData!J134","v":16611.835655837953},{"$f":"(H$90*Multipliers!U219)*E$94","v":1.4082255088677242},{"$f":"H$87*Multipliers!U219*F$94","v":0},16613.243881346822,1.6332480059752061E-2,null,null,null,{"$f":"$H104*Multipliers!D219","v":4.7437196978700871E-2},{"$f":"$H104*Multipliers!E219","v":2.6554412025636527E-2},{"$f":"$H104*Multipliers!F219","v":2.5102345561582785E-2},9.9093954565920184E-2,{"$f":"$H104*Multipliers!H219","v":3.4999077759414448E-3},{"$f":"$H104*Multipliers!I219","v":2.0361572649472159E-3},{"$f":"$H104*Multipliers!J219","v":1.607701810642626E-3},7.1437668515312866E-3,{"$f":"$H104*Multipliers!L219","v":1.6332480059752061E-2},{"$f":"$H104*Multipliers!M219","v":5.0235168671030547E-3},{"$f":"$H104*Multipliers!N219","v":4.1539453758340809E-3},2.5509942302689197E-2,{"$f":"$H104*Multipliers!P219","v":6.390598217657968E-3},{"$f":"$H104*Multipliers!Q219","v":3.1095401899907862E-3},{"$f":"$H104*Multipliers!R219","v":2.6459993354105496E-3},1.2146137743059303E-2,"  Management",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!E117,ProjectData!B123)","v":48.420283216667073},{"$f":"AC104*40*52","v":100714.18909066753},{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!G117,ProjectData!D123)","v":0.37606110248282032}]
[null,null,"TCPU",{"$f":"$D$141*DefaultData!K121+$D$142*DefaultData!K122+$D$143*DefaultData!K123+$D$144*DefaultData!K124+$D$145*DefaultData!K125+$D$146*DefaultData!K126+$D$147*DefaultData!K127+$D$148*DefaultData!K128+$D$149*DefaultData!K129+$D$150*DefaultData!K130+$D$151*DefaultData!K131+$D$152*DefaultData!K132+$D$153*DefaultData!K133+$D$154*DefaultData!K134","v":233984.67061902667},{"$f":"(H$90*Multipliers!U220)*E$94","v":34731.701946189874},{"$f":"H$87*Multipliers!U220*F$94","v":0},268716.37256521656,0.26417506586886441,null,null,null,{"$f":"$H105*Multipliers!D220","v":0.81211267508037555},{"$f":"$H105*Multipliers!E220","v":0.49514021551797355},{"$f":"$H105*Multipliers!F220","v":0.62357331637393021},1.9308262069722792,{"$f":"$H105*Multipliers!H220","v":0.10272649774445765},{"$f":"$H105*Multipliers!I220","v":3.9988993500274156E-2},{"$f":"$H105*Multipliers!J220","v":4.0025152133958151E-2},0.18274064337868995,{"$f":"$H105*Multipliers!L220","v":0.26417506586886441},{"$f":"$H105*Multipliers!M220","v":9.8371874348220617E-2},{"$f":"$H105*Multipliers!N220","v":0.10353085914332613},0.46607779936041116,{"$f":"$H105*Multipliers!P220","v":0.13577586334545722},{"$f":"$H105*Multipliers!Q220","v":5.9350329764250725E-2},{"$f":"$H105*Multipliers!R220","v":6.5950294220381414E-2},0.26107648733008937]
[null,null,"Wholesale Trade",{"$f":"$D$141*DefaultData!L121+$D$142*DefaultData!L122+$D$143*DefaultData!L123+$D$144*DefaultData!L124+$D$145*DefaultData!L125+$D$146*DefaultData!L126+$D$147*DefaultData!L127+$D$148*DefaultData!L128+$D$149*DefaultData!L129+$D$150*DefaultData!L130+$D$151*DefaultData!L131+$D$152*DefaultData!L132+$D$153*DefaultData!L133+$D$154*DefaultData!L134","v":852863.83818120894},{"$f":"(H$90*Multipliers!U221)*E$94","v":49744.881276200875},{"$f":"H$87*Multipliers!U221*F$94","v":0},902608.71945740981,0.88735463209857957,null,null,null,{"$f":"$H106*Multipliers!D221","v":2.8116831258567392},{"$f":"$H106*Multipliers!E221","v":1.4800529681760282},{"$f":"$H106*Multipliers!F221","v":1.8179942927214743},6.1097303867542418,{"$f":"$H106*Multipliers!H221","v":0.30546855023928066},{"$f":"$H106*Multipliers!I221","v":0.10926538076337636},{"$f":"$H106*Multipliers!J221","v":0.11947513894328078},0.53420906994593786,{"$f":"$H106*Multipliers!L221","v":0.88735463209857957},{"$f":"$H106*Multipliers!M221","v":0.25321059354935982},{"$f":"$H106*Multipliers!N221","v":0.30875571678372432},1.4493209424316635,{"$f":"$H106*Multipliers!P221","v":0.65197746263368228},{"$f":"$H106*Multipliers!Q221","v":0.16197036671098844},{"$f":"$H106*Multipliers!R221","v":0.19667399710805958},1.0106218264527302]
[null,null,"Retail Trade",{"$f":"$D$141*DefaultData!M121+$D$142*DefaultData!M122+$D$143*DefaultData!M123+$D$144*DefaultData!M124+$D$145*DefaultData!M125+$D$146*DefaultData!M126+$D$147*DefaultData!M127+$D$148*DefaultData!M128+$D$149*DefaultData!M129+$D$150*DefaultData!M130+$D$151*DefaultData!M131+$D$152*DefaultData!M132+$D$153*DefaultData!M133+$D$154*DefaultData!M134","v":389207.14788553829},{"$f":"(H$90*Multipliers!U222)*E$94","v":134058.49972489281},{"$f":"H$87*Multipliers!U222*F$94","v":0},523265.64761043107,0.51442245816581478,null,null,null,{"$f":"$H107*Multipliers!D222","v":4.8096591286550305},{"$f":"$H107*Multipliers!E222","v":0.90439852035774704},{"$f":"$H107*Multipliers!F222","v":1.1925889848272733},6.906646633840051,{"$f":"$H107*Multipliers!H222","v":0.23086982079563084},{"$f":"$H107*Multipliers!I222","v":7.5484619105873993E-2},{"$f":"$H107*Multipliers!J222","v":8.7604442135241573E-2},0.39395888203674639,{"$f":"$H107*Multipliers!L222","v":0.51442245816581478},{"$f":"$H107*Multipliers!M222","v":0.18126538967531416},{"$f":"$H107*Multipliers!N222","v":0.22644370019890625},0.92213154804003516,{"$f":"$H107*Multipliers!P222","v":0.34718735389841382},{"$f":"$H107*Multipliers!Q222","v":0.11433960652249414},{"$f":"$H107*Multipliers!R222","v":0.1442433517705019},0.60577031219140987]
[null,null,"FIRE",{"$f":"$D$141*DefaultData!N121+$D$142*DefaultData!N122+$D$143*DefaultData!N123+$D$144*DefaultData!N124+$D$145*DefaultData!N125+$D$146*DefaultData!N126+$D$147*DefaultData!N127+$D$148*DefaultData!N128+$D$149*DefaultData!N129+$D$150*DefaultData!N130+$D$151*DefaultData!N131+$D$152*DefaultData!N132+$D$153*DefaultData!N133+$D$154*DefaultData!N134","v":362946.11769617139},{"$f":"(H$90*Multipliers!U223)*E$94","v":160867.77844143016},{"$f":"H$87*Multipliers!U223*F$94","v":0},523813.89613760158,0.51496144129287613,null,null,null,{"$f":"($H108-(($H86+$H88)*$G39/10^6))*Multipliers!D223","v":1.8247505816721659},{"$f":"($H108*Multipliers!E223)","v":1.1103957883122872},{"$f":"($H108*Multipliers!F223)","v":1.1330950430147282},4.068241412999182,{"$f":"($H108-(($H86+$H88)*$G39/10^6))*Multipliers!H223","v":0.16922257912448924},{"$f":"$H108*Multipliers!I223","v":8.7730908500766216E-2},{"$f":"$H108*Multipliers!J223","v":7.3660257112238073E-2},0.3306137447374935,{"$f":"$H108*Multipliers!L223","v":0.51496144129287613},{"$f":"$H108*Multipliers!M223","v":0.22442809653833673},{"$f":"$H108*Multipliers!N223","v":0.19038819662883616},0.92977773446004908,{"$f":"$H108*Multipliers!P223","v":0.32306191444681059},{"$f":"$H108*Multipliers!Q223","v":0.1397341994801867},{"$f":"$H108*Multipliers!R223","v":0.12127591452714712},0.58407202845414441]
[null,null,"Misc. Services",{"$f":"$D$141*DefaultData!O121+$D$142*DefaultData!O122+$D$143*DefaultData!O123+$D$144*DefaultData!O124+$D$145*DefaultData!O125+$D$146*DefaultData!O126+$D$147*DefaultData!O127+$D$148*DefaultData!O128+$D$149*DefaultData!O129+$D$150*DefaultData!O130+$D$151*DefaultData!O131+$D$152*DefaultData!O132+$D$153*DefaultData!O133+$D$154*DefaultData!O134","v":45898.457592459286},{"$f":"(H$90*Multipliers!U224)*E$94","v":479746.14530177985},{"$f":"H$87*Multipliers!U224*F$94","v":0},525644.60289423913,0.51676120910532641,null,null,null,{"$f":"$H109*Multipliers!D224","v":3.9168307171330299},{"$f":"$H109*Multipliers!E224","v":1.0329557674573138},{"$f":"$H109*Multipliers!F224","v":1.3908817320973288},6.3406682166876731,{"$f":"$H109*Multipliers!H224","v":0.24571910877408071},{"$f":"$H109*Multipliers!I224","v":7.7618138648004667E-2},{"$f":"$H109*Multipliers!J224","v":9.2923390552088966E-2},0.41626063797417434,{"$f":"$H109*Multipliers!L224","v":0.51676120910532641},{"$f":"$H109*Multipliers!M224","v":0.18248808410627232},{"$f":"$H109*Multipliers!N224","v":0.24015972366146124},0.93940901687306,{"$f":"$H109*Multipliers!P224","v":0.32914737198887833},{"$f":"$H109*Multipliers!Q224","v":0.11506435630771199},{"$f":"$H109*Multipliers!R224","v":0.15297960285273085},0.5971913311493211]
[null,null,"Professional Services",{"$f":"$D$141*DefaultData!P121+$D$142*DefaultData!P122+$D$143*DefaultData!P123+$D$144*DefaultData!P124+$D$145*DefaultData!P125+$D$146*DefaultData!P126+$D$147*DefaultData!P127+$D$148*DefaultData!P128+$D$149*DefaultData!P129+$D$150*DefaultData!P130+$D$151*DefaultData!P131+$D$152*DefaultData!P132+$D$153*DefaultData!P133+$D$154*DefaultData!P134","v":0},{"$f":"(H$90*Multipliers!U225)*E$94","v":9339.83989813265},{"$f":"H$87*Multipliers!U225*F$94","v":0},9339.83989813265,9.1819966038542075E-3,null,null,null,{"$f":"$H110*Multipliers!D225","v":5.0323357375875337E-2},{"$f":"$H110*Multipliers!E225","v":1.9911301508942061E-2},{"$f":"$H110*Multipliers!F225","v":2.8421461671565628E-2},9.8656120556383037E-2,{"$f":"$H110*Multipliers!H225","v":5.0490834914968712E-3},{"$f":"$H110*Multipliers!I225","v":1.6032170177637866E-3},{"$f":"$H110*Multipliers!J225","v":1.8958969684593017E-3},8.5481974777199595E-3,{"$f":"$H110*Multipliers!L225","v":9.1819966038542075E-3},{"$f":"$H110*Multipliers!M225","v":3.5915021113021531E-3},{"$f":"$H110*Multipliers!N225","v":4.9010869948200057E-3},1.7674585709976365E-2,{"$f":"$H110*Multipliers!P225","v":5.9376231102709447E-3},{"$f":"$H110*Multipliers!Q225","v":2.2756666052234443E-3},{"$f":"$H110*Multipliers!R225","v":3.1219763824829523E-3},1.1335266097977342E-2]
[null,null,"Government",{"$f":"$D$141*DefaultData!Q121+$D$142*DefaultData!Q122+$D$143*DefaultData!Q123+$D$144*DefaultData!Q124+$D$145*DefaultData!Q125+$D$146*DefaultData!Q126+$D$147*DefaultData!Q127+$D$148*DefaultData!Q128+$D$149*DefaultData!Q129+$D$150*DefaultData!Q130+$D$151*DefaultData!Q131+$D$152*DefaultData!Q132+$D$153*DefaultData!Q133+$D$154*DefaultData!Q134","v":9535165.4235702194},{"$f":"(H$90*Multipliers!U226)*E$94","v":10047.369030206859},{"$f":"H$87*Multipliers!U226*F$94","v":0},9545212.7926004268,9.3838986964054794,null,null,null,0,{"$f":"$H111*Multipliers!E226","v":5.3875397671791436},{"$f":"$H111*Multipliers!F226","v":24.389965667373772},29.777505434552914,0,{"$f":"$H111*Multipliers!I226","v":0.49412366233652183},{"$f":"$H111*Multipliers!J226","v":1.8986412848792416},2.3927649472157633,{"$f":"$H111*Multipliers!L226","v":9.3838986964054794},{"$f":"$H111*Multipliers!M226","v":1.1835691379657189},{"$f":"$H111*Multipliers!N226","v":4.9054138588958036},15.472881693267002,{"$f":"$H111*Multipliers!P226","v":8.2202959717429032},{"$f":"$H111*Multipliers!Q226","v":0.69838507790789506},{"$f":"$H111*Multipliers!R226","v":3.1246664007768317},12.04334745042763]
[null,null,"Total",{"$f":"SUM(D98:D111)","v":11490948.466555577},{"$f":"SUM(E98:E111)","v":903899.99999999977},{"$f":"SUM(F98:F111)","v":0},12394848.466555577,{"$f":"SUM(H98:H111)","v":12.185375527470788},null,null,"Total",{"$f":"SUM(L98:L111)","v":14.454599164570986},{"$f":"SUM(M98:M111)","v":10.563449899842769},30.728517673492004,55.746566737905759,1.0834669223366942,0.89614289807291159,2.324202782297621,4.303812602707227,12.185375527470788,2.1534567070806534,6.0053806534701142,20.344212888021552,{"$f":"SUM(X98:X111)","v":10.048631381683709},1.3071693682979193,3.8253379915440506,15.181138741525679]
[]
[null,null,"Plant Employees",null,"Earnings - Gross ",null,{"$f":"K69","v":1190478.4626708399},{"$f":"G114*G32/10^6","v":0}]
[null,null,"Plant Employees",null,"Employee - (SSI, Medicare, etc.)",{"$f":"DefaultData!M106","v":7.1186945514116112E-2},{"$f":"F115*G114","v":84746.525457877782},0,null,null,null,null,null,null,"Inflate to ",{"$f":"D39","v":2017},"Dollars",null,null,{"$f":"P115","v":2017},"Dollars",null,null,{"$f":"T115","v":2017},"Dollars"]
[null,null,"  Field Salaries/Technicians",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!H115,DefaultData!I115)","v":10.8},"Other benefits",{"$f":"DefaultData!M107","v":0.30487415696870424},{"$f":"F116*G114","v":362946.11769617134},{"$f":"IF(ProjectData!B1=\"MyCounty\",0,IF(ProjectData!B1=\"MyRegion\",0,1))","v":1},null,"Without Plant Employees",null,{"$f":"L112","v":14.454599164570986},{"$f":"M112","v":10.563449899842769},{"$f":"N112","v":30.728517673492004},{"$f":"O112","v":55.746566737905759},{"$f":"P112*$G60","v":1.1021025534008855},{"$f":"Q112*$G60","v":0.91155655591976581},{"$f":"R112*$G60","v":2.3641790701531402},{"$f":"+R116+Q116+P116","v":4.3778381794737911},{"$f":"T112*$G60","v":12.394963986543287},{"$f":"U112*$G60","v":2.1904961624424408},{"$f":"V112*$G60","v":6.1086732007098004},{"$f":"+V116+U116+T116","v":20.694133349695527},{"$f":"X112*$G60","v":10.221467841448669},{"$f":"Y112*$G60","v":1.3296526814326437},{"$f":"Z112*$G60","v":3.8911338049986086},{"$f":"+Z116+Y116+X116","v":15.442254327879922}]
[null,null,"  Administrative/Secretarial",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!H116,DefaultData!I116)","v":1.6},"Earnings (minus taxes, benefits, etc)",null,{"$f":"G114-G115-G116","v":742785.8195167908},null,null,"With Plant Employees",null,{"$f":"L116+L137","v":28.054599164570988},{"$f":"M116+M137","v":12.746626417149539},{"$f":"N116+N137","v":33.320173779610229},{"$f":"O116+O137","v":74.121399361330759},{"$f":"(P112+P137)*$G60","v":2.2078447960355025},{"$f":"(Q112+Q137)*$G60","v":1.0846238717207262},{"$f":"(R112+R137)*$G60","v":2.5399824780969094},{"$f":"+R117+Q117+P117","v":5.8324511458531383},{"$f":"(T112+T137)*$G60","v":13.500706229177904},{"$f":"(U112+U137)*$G60","v":2.6163816902100159},{"$f":"(V112+V137)*$G60","v":6.56306392105986},{"$f":"+V117+U117+T117","v":22.680151840447781},{"$f":"(X112+X137)*$G60","v":11.327210084083287},{"$f":"(Y112+Y137)*$G60","v":1.596109451224957},{"$f":"(Z112+Z137)*$G60","v":4.1805773182904495},{"$f":"+Z117+Y117+X117","v":17.103896853598695}]
[null,null,"  Site Management",{"$f":"IF(ProjectData!$B$24=\"y\",DefaultData!H117,DefaultData!I117)","v":1.2}]
[null,null,"  Total",{"$f":"+D118+D117+D116","v":13.600000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,"Plant Employees Only"]
[null,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,null,"Plant Emp",null,{"$f":"H97","v":2016},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Agriculture",null,null,{"$f":"G$117*Multipliers!U213","v":587.2472470383259},null,{"$f":"F123*G$39/10^6","v":5.7732276856337821E-4},null,null,null,null,{"$f":"$H123*Multipliers!E213","v":6.7371878507523704E-4},{"$f":"$H123*Multipliers!F213","v":1.103157705581248E-3},{"$f":"N123+M123","v":1.776876490656485E-3},null,{"$f":"$H123*Multipliers!I213","v":5.5017121078440465E-5},{"$f":"$H123*Multipliers!J213","v":8.148753198347313E-5},{"$f":"R123+Q123","v":1.3650465306191359E-4},{"$f":"$H123*Multipliers!L213","v":5.7732276856337821E-4},{"$f":"$H123*Multipliers!M213","v":1.473373745553604E-4},{"$f":"$H123*Multipliers!N213","v":2.1066393456873461E-4},{"$f":"V123+U123","v":3.5800130912409502E-4},null,{"$f":"$H123*Multipliers!Q213","v":8.8545663721153437E-5},{"$f":"$H123*Multipliers!R213","v":1.3419247200968461E-4},{"$f":"Z123+Y123","v":2.2273813573083805E-4}]
[null,null,"Mining",null,null,{"$f":"G$117*Multipliers!U214","v":1.3159330086017369},null,{"$f":"F124*G$39/10^6","v":1.2936937407563675E-6},null,null,null,null,{"$f":"$H124*Multipliers!E214","v":1.8737977643491363E-6},{"$f":"$H124*Multipliers!F214","v":5.8995318764571818E-7},{"$f":"N124+M124","v":2.4637509519948543E-6},null,{"$f":"$H124*Multipliers!I214","v":1.4033444957760604E-7},{"$f":"$H124*Multipliers!J214","v":3.8015314674083504E-8},{"$f":"R124+Q124","v":1.7834976425168954E-7},{"$f":"$H124*Multipliers!L214","v":1.2936937407563675E-6},{"$f":"$H124*Multipliers!M214","v":3.526717821584643E-7},{"$f":"$H124*Multipliers!N214","v":9.7991805685879174E-8},{"$f":"V124+U124","v":4.5066358784434349E-7},null,{"$f":"$H124*Multipliers!Q214","v":2.0865353660545319E-7},{"$f":"$H124*Multipliers!R214","v":6.241371045574969E-8},{"$f":"Z124+Y124","v":2.7106724706120287E-7}]
[null,null,"Construction",null,null,{"$f":"G$117*Multipliers!U215","v":0},null,0,null,null,null,null,{"$f":"$H125*Multipliers!E215","v":0},{"$f":"$H125*Multipliers!F215","v":0},0,null,{"$f":"$H125*Multipliers!I215","v":0},{"$f":"$H125*Multipliers!J215","v":0},0,{"$f":"$H125*Multipliers!L215","v":0},{"$f":"$H125*Multipliers!M215","v":0},{"$f":"$H125*Multipliers!N215","v":0},0,null,{"$f":"$H125*Multipliers!Q215","v":0},{"$f":"$H125*Multipliers!R215","v":0},0]
[null,null,"Manufacturing",null,null,{"$f":"G$117*Multipliers!U216","v":20250.991020604193},null,1.9908749272355981E-2,null,null,null,null,{"$f":"$H126*Multipliers!E216","v":2.7118345415451044E-2},{"$f":"$H126*Multipliers!F216","v":3.2217763809010598E-2},5.9336109224461642E-2,null,{"$f":"$H126*Multipliers!I216","v":2.1105425337877683E-3},{"$f":"$H126*Multipliers!J216","v":2.1222423884273761E-3},4.2327849222151444E-3,{"$f":"$H126*Multipliers!L216","v":1.9908749272355981E-2},{"$f":"$H126*Multipliers!M216","v":5.473189339619872E-3},{"$f":"$H126*Multipliers!N216","v":5.4855706636307332E-3},1.0958760003250606E-2,null,{"$f":"$H126*Multipliers!Q216","v":3.2928802013333204E-3},{"$f":"$H126*Multipliers!R216","v":3.4942761109586743E-3},6.7871563122919951E-3]
[null,null,"Fabricated Metals",null,null,{"$f":"G$117*Multipliers!U217","v":0.79374585796009423},null,7.8033155296056868E-7,null,null,null,null,{"$f":"$H127*Multipliers!E217","v":1.1440914600869335E-6},{"$f":"$H127*Multipliers!F217","v":1.4815151098031308E-6},2.6256065698900642E-6,null,{"$f":"$H127*Multipliers!I217","v":8.9403756708771865E-8},{"$f":"$H127*Multipliers!J217","v":9.5569368321750771E-8},1.8497312503052262E-7,{"$f":"$H127*Multipliers!L217","v":7.8033155296056868E-7},{"$f":"$H127*Multipliers!M217","v":2.2530584247145153E-7},{"$f":"$H127*Multipliers!N217","v":2.4695476125975031E-7},4.7226060373120187E-7,null,{"$f":"$H127*Multipliers!Q217","v":1.3520764795847979E-7},{"$f":"$H127*Multipliers!R217","v":1.5730693494362244E-7},2.9251458290210223E-7]
[null,null,"Machinery",null,null,{"$f":"G$117*Multipliers!U218","v":1.3528585285586607},null,1.3299952194260193E-6,null,null,null,null,{"$f":"$H128*Multipliers!E218","v":1.858312527488737E-6},{"$f":"$H128*Multipliers!F218","v":2.440425478709185E-6},4.298738006197922E-6,null,{"$f":"$H128*Multipliers!I218","v":1.4915213985031156E-7},{"$f":"$H128*Multipliers!J218","v":1.5704010841667833E-7},3.0619224826698989E-7,{"$f":"$H128*Multipliers!L218","v":1.3299952194260193E-6},{"$f":"$H128*Multipliers!M218","v":3.8343834410924737E-7},{"$f":"$H128*Multipliers!N218","v":4.0578929100881942E-7},7.8922763511806684E-7,null,{"$f":"$H128*Multipliers!Q218","v":2.347239807598369E-7},{"$f":"$H128*Multipliers!R218","v":2.5848226808750654E-7},4.9320624884734339E-7]
[null,null,"Electrical Equipment",null,null,{"$f":"G$117*Multipliers!U219","v":1.1572186510330371},null,1.1376616558305788E-6,null,null,null,null,{"$f":"$H129*Multipliers!E219","v":1.8496845698981794E-6},{"$f":"$H129*Multipliers!F219","v":1.7485388570714827E-6},3.5982234269696619E-6,null,{"$f":"$H129*Multipliers!I219","v":1.4183137142042088E-7},{"$f":"$H129*Multipliers!J219","v":1.1198670975173842E-7},2.5381808117215929E-7,{"$f":"$H129*Multipliers!L219","v":1.1376616558305788E-6},{"$f":"$H129*Multipliers!M219","v":3.4992006702061522E-7},{"$f":"$H129*Multipliers!N219","v":2.8934885315714367E-7},6.3926892017775884E-7,null,{"$f":"$H129*Multipliers!Q219","v":2.1659935468920779E-7},{"$f":"$H129*Multipliers!R219","v":1.843107705772074E-7},4.0091012526641519E-7]
[null,null,"TCPU",null,null,{"$f":"G$117*Multipliers!U220","v":28541.006409241687},null,2.8058663400925502E-2,null,null,null,null,{"$f":"$H130*Multipliers!E220","v":5.2590022445104467E-2},{"$f":"$H130*Multipliers!F220","v":6.6231208204260289E-2},0.11882123064936476,null,{"$f":"$H130*Multipliers!I220","v":4.2473263124800957E-3},{"$f":"$H130*Multipliers!J220","v":4.2511668071469168E-3},8.4984931196270125E-3,{"$f":"$H130*Multipliers!L220","v":2.8058663400925502E-2},{"$f":"$H130*Multipliers!M220","v":1.0448311241549971E-2},{"$f":"$H130*Multipliers!N220","v":1.0996259312955824E-2},2.1444570554505795E-2,null,{"$f":"$H130*Multipliers!Q220","v":6.3037399843620589E-3},{"$f":"$H130*Multipliers!R220","v":7.0047379401061835E-3},1.3308477924468242E-2]
[null,null,"Wholesale Trade",null,null,{"$f":"G$117*Multipliers!U221","v":40878.186088625211},null,4.0187344743727448E-2,null,null,null,null,{"$f":"$H131*Multipliers!E221","v":6.7030020151468958E-2},{"$f":"$H131*Multipliers!F221","v":8.2335022257043103E-2},0.14936504240851206,null,{"$f":"$H131*Multipliers!I221","v":4.9485125410430372E-3},{"$f":"$H131*Multipliers!J221","v":5.410901598229283E-3},1.035941413927232E-2,{"$f":"$H131*Multipliers!L221","v":4.0187344743727448E-2},{"$f":"$H131*Multipliers!M221","v":1.1467637681302482E-2},{"$f":"$H131*Multipliers!N221","v":1.3983217062426676E-2},2.5450854743729157E-2,null,{"$f":"$H131*Multipliers!Q221","v":7.3354651340337192E-3},{"$f":"$H131*Multipliers!R221","v":8.9071555362438028E-3},1.624262067027752E-2]
[null,null,"Retail Trade",null,null,{"$f":"G$117*Multipliers!U222","v":110163.46120294943},null,0.10830169870861958,null,null,null,null,{"$f":"$H132*Multipliers!E222","v":0.1904036157626974},{"$f":"$H132*Multipliers!F222","v":0.25107654393337092},0.44148015969606835,null,{"$f":"$H132*Multipliers!I222","v":1.5891826544058414E-2},{"$f":"$H132*Multipliers!J222","v":1.8443420863654126E-2},3.4335247407712544E-2,{"$f":"$H132*Multipliers!L222","v":0.10830169870861958},{"$f":"$H132*Multipliers!M222","v":3.8161921796556919E-2},{"$f":"$H132*Multipliers!N222","v":4.7673341247286644E-2},8.5835263043843563E-2,null,{"$f":"$H132*Multipliers!Q222","v":2.4071992619089315E-2},{"$f":"$H132*Multipliers!R222","v":3.0367647788687564E-2},5.4439640407776879E-2]
[null,null,"FIRE",null,null,{"$f":"(G$117*Multipliers!U223)+(G116*H116)","v":495140.28147918184},null,0.48677241072218363,null,null,null,null,{"$f":"$H133*Multipliers!E223","v":1.0496126338615031},{"$f":"$H133*Multipliers!F223","v":1.07106932954218},2.1206819634036833,null,{"$f":"$H133*Multipliers!I223","v":8.292851153777453E-2},{"$f":"$H133*Multipliers!J223","v":6.9628088734021529E-2},0.15255660027179607,{"$f":"$H133*Multipliers!L223","v":0.48677241072218363},{"$f":"$H133*Multipliers!M223","v":0.21214288454584612},{"$f":"$H133*Multipliers!N223","v":0.17996633148570021},0.39210921603154636,null,{"$f":"$H133*Multipliers!Q223","v":0.13208513820090154},{"$f":"$H133*Multipliers!R223","v":0.11463726124562863},0.24672239944653018]
[null,null,"Misc. Services",null,null,{"$f":"G$117*Multipliers!U224","v":394234.57649961713},null,0.38757201215677362,null,null,null,null,{"$f":"$H134*Multipliers!E224","v":0.77471903503650374},{"$f":"$H134*Multipliers!F224","v":1.0431642741032203},1.8178833091397242,null,{"$f":"$H134*Multipliers!I224","v":5.8213770007530037E-2},{"$f":"$H134*Multipliers!J224","v":6.9692741672802996E-2},0.12790651168033304,{"$f":"$H134*Multipliers!L224","v":0.38757201215677362},{"$f":"$H134*Multipliers!M224","v":0.13686645341308282},{"$f":"$H134*Multipliers!N224","v":0.1801203064363831},0.31698675984946589,null,{"$f":"$H134*Multipliers!Q224","v":8.6298513347998554E-2},{"$f":"$H134*Multipliers!R224","v":0.11473502935568132},0.20103354270367987]
[null,null,"Professional Services",null,null,{"$f":"G$117*Multipliers!U225","v":7675.075376579357},null,7.5453666027151655E-3,null,null,null,null,{"$f":"$H135*Multipliers!E225","v":1.6362244063464371E-2},{"$f":"$H135*Multipliers!F225","v":2.3355524615088989E-2},3.971776867855336E-2,null,{"$f":"$H135*Multipliers!I225","v":1.3174542166201346E-3},{"$f":"$H135*Multipliers!J225","v":1.5579659071096822E-3},2.8754201237298168E-3,{"$f":"$H135*Multipliers!L225","v":7.5453666027151655E-3},{"$f":"$H135*Multipliers!M225","v":2.9513406782164559E-3},{"$f":"$H135*Multipliers!N225","v":4.0275007411997611E-3},6.9788414194162166E-3,null,{"$f":"$H135*Multipliers!Q225","v":1.8700441246906623E-3},{"$f":"$H135*Multipliers!R225","v":2.5655047967415266E-3},4.4355489214321885E-3]
[null,null,"Government",null,null,{"$f":"(G$117*Multipliers!U226)+(G115*H115)","v":8256.4921330786874},null,8.1169574160296562E-3,null,null,null,null,{"$f":"$H136*Multipliers!E226","v":4.6601558991797793E-3},{"$f":"$H136*Multipliers!F226","v":2.1097021515836686E-2},2.5757177415016465E-2,null,{"$f":"$H136*Multipliers!I226","v":4.2741091471655611E-4},{"$f":"$H136*Multipliers!J226","v":1.6423014523360021E-3},2.0697123670525581E-3,{"$f":"$H136*Multipliers!L226","v":8.1169574160296562E-3},{"$f":"$H136*Multipliers!M226","v":1.0237728051640884E-3},{"$f":"$H136*Multipliers!N226","v":4.243122894742133E-3},5.2668956999062213E-3,null,{"$f":"$H136*Multipliers!Q226","v":6.0409453690504658E-4},{"$f":"$H136*Multipliers!R226","v":2.7027981583091325E-3},3.3068926952141793E-3]
[null,null,"Total",null,null,{"$f":"SUM(F123:F136)","v":1105731.937212962},null,{"$f":"SUM(H123:H136)","v":1.0870450674740628},null,null,null,{"$f":"IF(L139=0,0,D119)","v":13.600000000000001},{"$f":"SUM(M123:M136)","v":2.1831765173067699},{"$f":"SUM(N123:N136)","v":2.5916561061182257},{"$f":"N137+M137+L137","v":18.374832623424997},{"$f":"H137","v":1.0870450674740628},{"$f":"SUM(Q123:Q136)","v":0.17014089245080657},{"$f":"SUM(R123:R136)","v":0.17283071956721255},{"$f":"R137+Q137+P137","v":1.4300166794920819},{"$f":"SUM(T123:T136)","v":1.0870450674740628},{"$f":"SUM(U123:U136)","v":0.41868416021192978},{"$f":"SUM(V123:V136)","v":0.44670735386360499},{"$f":"V137+U137+T137","v":1.9524365815495976},{"$f":"P137","v":1.0870450674740628},{"$f":"SUM(Y123:Y136)","v":0.26195120899755536},{"$f":"SUM(Z123:Z136)","v":0.28454926591805058},{"$f":"Z137+Y137+X137","v":1.6335455423896688}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P115","v":2017},"Dollars"]
[null,null,"Annual O&M Costs Local Demand",null,"Construction Costs Local Demand",null,null,null,null,null,null,{"$f":"SUM(M144:M157)","v":12.746626417149541},null,null,null,{"$f":"P137*$G60","v":1.1057422426346168},0.17306731580096046,0.17580340794376861,1.4546129663793459,1.1057422426346168,0.42588552776757499,0.45439072035005906,1.9860184907522509,{"$f":"X137*$G60","v":1.1057422426346168},0.26645676979231336,0.28944351329184109,1.6616425257187712]
[null,null,null,"Demand","Demand"]
[null,null,"Agriculture",0,0,0,null,null,null,null,null,"With Plant Employees"]
[null,null,"Mining",0,0,0,null,null,null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,"Construction",0,{"$f":"+G7+G13+G14+G15+G16+G10+H29","v":59216829.698763259},50396934.086119331,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Manufacturing",{"$f":"0.75*G81","v":97188.053543108399},{"$f":"G9+G22+(I28)","v":8477707.451708464},7638697.609362781,null,null,null,"Agriculture",null,{"$f":"L98+L123","v":1.1349925988849581E-2},{"$f":"M98+M123","v":1.493570744857758E-3},2.4455961634446046E-3,{"$f":"N144+M144+L144","v":1.5289092897151944E-2},2.8144932638020386E-4,1.2196774726992254E-4,1.8065014147940783E-4,{"$f":"R144+Q144+P144","v":5.8406721512953416E-4},1.2798699050231383E-3,3.2663300643377669E-4,4.6702199291259717E-4,{"$f":"V144+U144+T144","v":2.0735249043695122E-3},{"$f":"X98+X123","v":2.9931429587082932E-4},1.9629735113168748E-4,2.9749200232174924E-4,{"$f":"Z144+Y144+X144","v":7.9310364932426609E-4}]
[null,null,"Fabricated Metals",0,{"$f":"G23","v":0},0,null,null,null,"Mining",null,{"$f":"L99+L124","v":9.0569088357176881E-6},4.1540321935645658E-6,1.3078703480189047E-6,{"$f":"N145+M145+L145","v":1.4518811377301159E-5},-2.3885337509740566E-8,3.1110818494013295E-7,8.4276352554771428E-8,{"$f":"R145+Q145+P145","v":3.7149919998516382E-7},2.8679965095281223E-6,7.8183994277361162E-7,2.1723855331103891E-7,{"$f":"V145+U145+T145","v":3.8670750056127729E-6},{"$f":"X99+X124","v":7.1939539608583088E-7},4.6256513101413694E-7,1.3836528545707733E-7,{"$f":"Z145+Y145+X145","v":1.3203258125570452E-6}]
[null,null,"Machinery",0,{"$f":"+G21","v":0},0,null,null,null,"Construction",null,{"$f":"L100+L125","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X100+X125","v":0},0,0,0]
[null,null,"Electrical Equipment",{"$f":"0.25*G81","v":32396.017847702798},{"$f":"+G8","v":0},0,null,null,null,"Manufacturing",null,{"$f":"L101+L126","v":0.17043532215402146},0.13279371888761421,0.15776466465404912,0.46099370569568476,2.0629176122009492E-2,1.0334951769309649E-2,1.0392243878552893E-2,4.135637176987203E-2,9.7489607635535103E-2,2.6801235674579954E-2,2.686186481824511E-2,0.15115270812836018,{"$f":"X101+X126","v":2.855629225258783E-2},1.6124649239746935E-2,1.7110849223491771E-2,6.1791790715826536E-2]
[null,null,"TCPU",{"$f":"G77","v":227493.98083464493},{"$f":"G24","v":0},0,null,null,null,"Fabricated Metals",null,{"$f":"L102+L127","v":3.5927175837915238E-6},2.5363424207276842E-6,3.2843786978859109E-6,9.4134387024051184E-6,2.936404151546599E-7,1.9819966202321374E-7,2.1186823908132882E-7,7.0370831625920248E-7,1.7299211549536552E-6,4.994817161336996E-7,5.4747531891916086E-7,2.7768781900065157E-6,{"$f":"X102+X127","v":3.722314847985936E-7},2.9974255126233484E-7,3.4873457769000644E-7,1.0207086137509348E-6]
[null,null,"Wholesale Trade",0,0,0,null,null,null,"Machinery",null,{"$f":"L103+L128","v":4.4840497783912425E-6},4.1197028899081416E-6,5.4101921762482568E-6,1.4013944844547641E-5,4.7918784948082828E-7,3.3065616923310331E-7,3.4814304854843561E-7,1.1579870672623671E-6,2.9484734499625724E-6,8.5004649700292821E-7,8.9959642962851475E-7,4.698116376594015E-6,{"$f":"X103+X128","v":5.2412429508040029E-7},5.2036083681457279E-7,5.7303070989309986E-7,1.617515841788073E-6]
[null,null,"Retail Trade",{"$f":"G79+G80+G74","v":1144761.3779179249},{"$f":"G17*0.5","v":4141050},3686000,null,null,null,"Electrical Equipment",null,{"$f":"L104+L129","v":4.7437196978700871E-2},2.6556261710206426E-2,2.5104094100439858E-2,9.9097552789347149E-2,3.4999077759414448E-3,2.0362990963186363E-3,1.6078137973523777E-3,7.1440206696124584E-3,1.633361772140789E-2,5.0238667871700757E-3,4.1542347246872379E-3,2.5511719233265204E-2,{"$f":"X104+X129","v":6.390598217657968E-3},3.1097567893454752E-3,2.6461836461811267E-3,1.2146538653184571E-2]
[null,null,"FIRE",{"$f":"J90+G78+H86+H88+IF(E1=\"MYCOUNTY\",0,(D66*E66*DefaultData!M107)+(D67*E67*DefaultData!M107)+(D68*E68*DefaultData!M107))","v":362946.11769617139},{"$f":"G32","v":0},0,null,null,null,"TCPU",null,{"$f":"L105+L130","v":0.81211267508037555},0.54773023796307796,0.68980452457819053,2.049647437621644,0.10272649774445765,4.4236319812754249E-2,4.4276318941105071E-2,0.19123913649831698,0.29223372926978991,0.10882018558977059,0.11452711845628195,0.51558103331584249,{"$f":"X105+X130","v":0.13577586334545722},6.5654069748612778E-2,7.2955032160487598E-2,0.27438496525455758]
[null,null,"Misc. Services",{"$f":"G75","v":90997.592333857974},{"$f":"G17*0.5","v":4141050},3686000,null,null,null,"Wholesale Trade",null,{"$f":"L106+L131","v":2.8116831258567392},1.547082988327497,1.9003293149785174,6.2590954291627536,0.30546855023928066,0.11421389330441939,0.12488604054151006,0.54456848408521008,0.92754197684230699,0.26467823123066231,0.32273893384615099,1.5149591419191202,{"$f":"X106+X131","v":0.65197746263368228},0.16930583184502215,0.20558115264430338,1.0268644471230077]
[null,null,"Professional Services",0,{"$f":"G30+G31+J29","v":2396450.2549073654},2159281.7324014488,null,null,null,"Retail Trade",null,{"$f":"L107+L132","v":4.8096591286550305},1.0948021361204445,1.4436655287606441,7.3481267935361192,0.23086982079563084,9.1376445649932414E-2,0.1060478629988957,0.42829412944445894,0.62272415687443439,0.21942731147187108,0.27411704144619287,1.1162685097924983,{"$f":"X107+X132","v":0.34718735389841382},0.13841159914158346,0.17461099955918946,0.66020995259918669]
[null,null,"Government",{"$f":"G76+G83+G84+G89+IF(E1=\"MYCOUNTY\",0,(D66*E66*DefaultData!M106)+(D67*E67*DefaultData!M106)+(D68*E68*DefaultData!M106))","v":9535165.4235702194},{"$f":"+G33+E62+G36","v":23798678.758617535},1005922.1456191896,null,null,null,"FIRE",null,{"$f":"L108+L133","v":1.8247505816721659},2.1600084221737905,2.2041643725569084,6.1889233764028653,0.16922257912448924,0.17065942003854073,0.1432883458462596,0.48317034500928957,1.0017338520150598,0.43657098108418285,0.3703545281145364,1.8086593612137791,{"$f":"X108+X133","v":0.32306191444681059},0.27181933768108824,0.23591317577277576,0.83079442790067448]
[null,null,"Total",{"$f":"SUM(D141:D154)","v":11490948.56374363},{"$f":"SUM(E141:E154)","v":102171766.16399662},68572835.573502749,null,null,null,"Misc. Services",null,{"$f":"L109+L134","v":3.9168307171330299},1.8076748024938176,2.4340460062005489,8.1585515258273968,0.24571910877408071,0.13583190865553471,0.16261613222489196,0.5441671496545073,0.90433322126210003,0.31935453751935516,0.42028003009784431,1.6439677888792996,{"$f":"X109+X134","v":0.32914737198887833},0.20136286965571054,0.26771463220841218,0.79822487385300112]
[null,null,null,null,null,null,null,null,null,"Professional Services",null,{"$f":"L110+L135","v":5.0323357375875337E-2},3.6273545572406432E-2,5.1776986286654614E-2,0.13837388923493638,5.0490834914968712E-3,2.9206712343839212E-3,3.4538628755689839E-3,1.1423617601449776E-2,1.6727363206569375E-2,6.5428427895186086E-3,8.9285877360197677E-3,3.2198793732107753E-2,{"$f":"X110+X135","v":5.9376231102709447E-3},4.145710729914107E-3,5.6874811792244784E-3,1.577081501940953E-2]
[null,null,null,null,null,null,null,null,null,"Government",null,{"$f":"L111+L136","v":0},5.3921999230783237,24.411062688889608,29.803262611967931,0,0.49455107325123837,1.9002835863315775,2.3948346595828158,9.3920156538215096,1.184592910770883,4.9096569817905458,15.486265546382938,{"$f":"X111+X136","v":8.2202959717429032},0.69898917244480008,3.1273691989351406,12.046654343122844]
[null,null,null,null,null,null,null,null,null,"Plant Employees",null,{"$f":"L137","v":13.600000000000001},null,null,13.600000000000001,{"$f":"P137","v":1.0870450674740628},null,null,1.0870450674740628,null,null,null,0,{"$f":"X137","v":1.0870450674740628},null,null,1.0870450674740628]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L144:L158)","v":28.054599164570988},{"$f":"SUM(M144:M158)","v":12.746626417149541},33.320173779610229,74.121399361330759,2.1705119898107572,1.0662837905237181,2.4970335018648337,5.7338292821993084,13.272420594944851,2.5721408672925836,6.4520880073337183,22.296649469571154,{"$f":"SUM(X144:X158)","v":11.135676449157772},1.5691205772954746,4.109887257462101,16.814684283915348]
[null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P138","v":2017},"Dollars",null,null,null,{"$f":"P159*$G60","v":2.2078447960355025},1.0846238717207262,2.5399824780969094,5.8324511458531374,13.500706229177904,2.6163816902100163,6.5630639210598591,22.680151840447781,{"$f":"X159*$G60","v":11.327210084083287},1.596109451224957,4.1805773182904495,17.103896853598695]
[]
[null,null,"Default",null,null,null,null,"Default",null,null,null,null,"Default"]
[null,null,"From DefaultData",null,null,null,null,"From DefaultData",null,null,null,null,"From DefaultData"]
[null,null,"Debt - Loan Repayment Schedule",null,null,null,null,"Equity - Individual Investment Repayment Schedule",null,null,null,null,"Equity - Corporate Investment Repayment Schedule"]
[null,null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C166<=DefaultData!D$85,-IPMT(DefaultData!D$86,C166,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":23117231.829044804},{"$f":"IF(C166<=DefaultData!D$85,-PPMT(DefaultData!D$86,C166,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":27449196.176849782},{"$f":"E166+D166","v":50566428.005894586},null,1,{"$f":"IF(H166<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H166,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H166<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H166,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},{"$f":"J166+I166","v":0},null,1,{"$f":"IF(M166<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M166,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":11008205.632878473},{"$f":"IF(M166<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M166,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":5227444.9740772303},{"$f":"O166+N166","v":16235650.606955703}]
[null,null,2,{"$f":"IF(C167<=DefaultData!D$85,-IPMT(DefaultData!D$86,C167,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":21387932.469903272},{"$f":"IF(C167<=DefaultData!D$85,-PPMT(DefaultData!D$86,C167,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":29178495.535991322},50566428.005894594,null,2,{"$f":"IF(H167<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H167,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H167<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H167,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,2,{"$f":"IF(M167<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M167,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":10380912.235989206},{"$f":"IF(M167<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M167,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":5565211.6147386041},15946123.85072781]
[null,null,3,{"$f":"IF(C168<=DefaultData!D$85,-IPMT(DefaultData!D$86,C168,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":19549687.251135815},{"$f":"IF(C168<=DefaultData!D$85,-PPMT(DefaultData!D$86,C168,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":31016740.754758772},50566428.005894586,null,3,{"$f":"IF(H168<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H168,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H168<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H168,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,3,{"$f":"IF(M168<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M168,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":9678343.6314732265},{"$f":"IF(M168<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M168,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":6233037.0085072359},15911380.639980461]
[null,null,4,{"$f":"IF(C169<=DefaultData!D$85,-IPMT(DefaultData!D$86,C169,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":17595632.583586011},{"$f":"IF(C169<=DefaultData!D$85,-PPMT(DefaultData!D$86,C169,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":32970795.422308575},50566428.005894586,null,4,{"$f":"IF(H169<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H169,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H169<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H169,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,4,{"$f":"IF(M169<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M169,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":8891466.7944153268},{"$f":"IF(M169<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M169,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":6981001.4495281046},15872468.24394343]
[null,null,5,{"$f":"IF(C170<=DefaultData!D$85,-IPMT(DefaultData!D$86,C170,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":15518472.47198057},{"$f":"IF(C170<=DefaultData!D$85,-PPMT(DefaultData!D$86,C170,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":35047955.533914015},50566428.005894586,null,5,{"$f":"IF(H170<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H170,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H170<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H170,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,5,{"$f":"IF(M170<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M170,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":8010164.7369104838},{"$f":"IF(M170<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M170,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":7818721.6234714761},15828886.360381961]
[null,null,6,{"$f":"IF(C171<=DefaultData!D$85,-IPMT(DefaultData!D$86,C171,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":13310451.27334399},{"$f":"IF(C171<=DefaultData!D$85,-PPMT(DefaultData!D$86,C171,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":37255976.732550591},50566428.005894579,null,6,{"$f":"IF(H171<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H171,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H171<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H171,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,6,{"$f":"IF(M171<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M171,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":7023106.4325050563},{"$f":"IF(M171<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M171,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":8756968.2182880528},15780074.650793109]
[null,null,7,{"$f":"IF(C172<=DefaultData!D$85,-IPMT(DefaultData!D$86,C172,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":10963324.7391933},{"$f":"IF(C172<=DefaultData!D$85,-PPMT(DefaultData!D$86,C172,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":39603103.266701281},50566428.005894579,null,7,{"$f":"IF(H172<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H172,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H172<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H172,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,7,{"$f":"IF(M172<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M172,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":5917601.13157098},{"$f":"IF(M172<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M172,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":9807804.4044826198},15725405.5360536]
[null,null,8,{"$f":"IF(C173<=DefaultData!D$85,-IPMT(DefaultData!D$86,C173,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":8468329.2333911192},{"$f":"IF(C173<=DefaultData!D$85,-PPMT(DefaultData!D$86,C173,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":42098098.772503458},50566428.005894579,null,8,{"$f":"IF(H173<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H173,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H173<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H173,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,8,{"$f":"IF(M173<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M173,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":4679435.1945248144},{"$f":"IF(M173<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M173,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":10984740.933020536},15664176.127545349]
[null,null,9,{"$f":"IF(C174<=DefaultData!D$85,-IPMT(DefaultData!D$86,C174,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":5816149.0107234027},{"$f":"IF(C174<=DefaultData!D$85,-PPMT(DefaultData!D$86,C174,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":44750278.995171182},50566428.005894586,null,9,{"$f":"IF(H174<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H174,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H174<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H174,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,9,{"$f":"IF(M174<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M174,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3292689.3450331073},{"$f":"IF(M174<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M174,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":12302909.844982998},15595599.190016106]
[null,null,10,{"$f":"IF(C175<=DefaultData!D$85,-IPMT(DefaultData!D$86,C175,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":2996881.4340276187},{"$f":"IF(C175<=DefaultData!D$85,-PPMT(DefaultData!D$86,C175,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":47569546.571866967},50566428.005894586,null,10,{"$f":"IF(H175<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H175,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H175<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H175,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,10,{"$f":"IF(M175<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M175,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":1739533.9936023965},{"$f":"IF(M175<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M175,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":13779259.026380958},15518793.019983355]
[null,null,11,{"$f":"IF(C176<=DefaultData!D$85,-IPMT(DefaultData!D$86,C176,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C176<=DefaultData!D$85,-PPMT(DefaultData!D$86,C176,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,11,{"$f":"IF(H176<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H176,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H176<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H176,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,11,{"$f":"IF(M176<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M176,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M176<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M176,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,12,{"$f":"IF(C177<=DefaultData!D$85,-IPMT(DefaultData!D$86,C177,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C177<=DefaultData!D$85,-PPMT(DefaultData!D$86,C177,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,12,{"$f":"IF(H177<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H177,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H177<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H177,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,12,{"$f":"IF(M177<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M177,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M177<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M177,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,13,{"$f":"IF(C178<=DefaultData!D$85,-IPMT(DefaultData!D$86,C178,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C178<=DefaultData!D$85,-PPMT(DefaultData!D$86,C178,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,13,{"$f":"IF(H178<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H178,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H178<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H178,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,13,{"$f":"IF(M178<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M178,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M178<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M178,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,14,{"$f":"IF(C179<=DefaultData!D$85,-IPMT(DefaultData!D$86,C179,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C179<=DefaultData!D$85,-PPMT(DefaultData!D$86,C179,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,14,{"$f":"IF(H179<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H179,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H179<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H179,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,14,{"$f":"IF(M179<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M179,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M179<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M179,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,15,{"$f":"IF(C180<=DefaultData!D$85,-IPMT(DefaultData!D$86,C180,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C180<=DefaultData!D$85,-PPMT(DefaultData!D$86,C180,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,15,{"$f":"IF(H180<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H180,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H180<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H180,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,15,{"$f":"IF(M180<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M180,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M180<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M180,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,16,{"$f":"IF(C181<=DefaultData!D$85,-IPMT(DefaultData!D$86,C181,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C181<=DefaultData!D$85,-PPMT(DefaultData!D$86,C181,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,16,{"$f":"IF(H181<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H181,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H181<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H181,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,16,{"$f":"IF(M181<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M181,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M181<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M181,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,17,{"$f":"IF(C182<=DefaultData!D$85,-IPMT(DefaultData!D$86,C182,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C182<=DefaultData!D$85,-PPMT(DefaultData!D$86,C182,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,17,{"$f":"IF(H182<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H182,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H182<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H182,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,17,{"$f":"IF(M182<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M182,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M182<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M182,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,18,{"$f":"IF(C183<=DefaultData!D$85,-IPMT(DefaultData!D$86,C183,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C183<=DefaultData!D$85,-PPMT(DefaultData!D$86,C183,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,18,{"$f":"IF(H183<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H183,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H183<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H183,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,18,{"$f":"IF(M183<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M183,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M183<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M183,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,19,{"$f":"IF(C184<=DefaultData!D$85,-IPMT(DefaultData!D$86,C184,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C184<=DefaultData!D$85,-PPMT(DefaultData!D$86,C184,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,19,{"$f":"IF(H184<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H184,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H184<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H184,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,19,{"$f":"IF(M184<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M184,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M184<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M184,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,20,{"$f":"IF(C185<=DefaultData!D$85,-IPMT(DefaultData!D$86,C185,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C185<=DefaultData!D$85,-PPMT(DefaultData!D$86,C185,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,20,{"$f":"IF(H185<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H185,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H185<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H185,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,20,{"$f":"IF(M185<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M185,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M185<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M185,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,21,{"$f":"IF(C186<=DefaultData!D$85,-IPMT(DefaultData!D$86,C186,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C186<=DefaultData!D$85,-PPMT(DefaultData!D$86,C186,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,21,{"$f":"IF(H186<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H186,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H186<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H186,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,21,{"$f":"IF(M186<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M186,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M186<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M186,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,22,{"$f":"IF(C187<=DefaultData!D$85,-IPMT(DefaultData!D$86,C187,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C187<=DefaultData!D$85,-PPMT(DefaultData!D$86,C187,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,22,{"$f":"IF(H187<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H187,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H187<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H187,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,22,{"$f":"IF(M187<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M187,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M187<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M187,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,23,{"$f":"IF(C188<=DefaultData!D$85,-IPMT(DefaultData!D$86,C188,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C188<=DefaultData!D$85,-PPMT(DefaultData!D$86,C188,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,23,{"$f":"IF(H188<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H188,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H188<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H188,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,23,{"$f":"IF(M188<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M188,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M188<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M188,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,24,{"$f":"IF(C189<=DefaultData!D$85,-IPMT(DefaultData!D$86,C189,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C189<=DefaultData!D$85,-PPMT(DefaultData!D$86,C189,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,24,{"$f":"IF(H189<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H189,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H189<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H189,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,24,{"$f":"IF(M189<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M189,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M189<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M189,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,25,{"$f":"IF(C190<=DefaultData!D$85,-IPMT(DefaultData!D$86,C190,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C190<=DefaultData!D$85,-PPMT(DefaultData!D$86,C190,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,25,{"$f":"IF(H190<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H190,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H190<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H190,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,25,{"$f":"IF(M190<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M190,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M190<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M190,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,26,{"$f":"IF(C191<=DefaultData!D$85,-IPMT(DefaultData!D$86,C191,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C191<=DefaultData!D$85,-PPMT(DefaultData!D$86,C191,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,26,{"$f":"IF(H191<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H191,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H191<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H191,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,26,{"$f":"IF(M191<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M191,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M191<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M191,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,27,{"$f":"IF(C192<=DefaultData!D$85,-IPMT(DefaultData!D$86,C192,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C192<=DefaultData!D$85,-PPMT(DefaultData!D$86,C192,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,27,{"$f":"IF(H192<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H192,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H192<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H192,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,27,{"$f":"IF(M192<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M192,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M192<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M192,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,28,{"$f":"IF(C193<=DefaultData!D$85,-IPMT(DefaultData!D$86,C193,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C193<=DefaultData!D$85,-PPMT(DefaultData!D$86,C193,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,28,{"$f":"IF(H193<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H193,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H193<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H193,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,28,{"$f":"IF(M193<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M193,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M193<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M193,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,29,{"$f":"IF(C194<=DefaultData!D$85,-IPMT(DefaultData!D$86,C194,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C194<=DefaultData!D$85,-PPMT(DefaultData!D$86,C194,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,29,{"$f":"IF(H194<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H194,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H194<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H194,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,29,{"$f":"IF(M194<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M194,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M194<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M194,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,30,{"$f":"IF(C195<=DefaultData!D$85,-IPMT(DefaultData!D$86,C195,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C195<=DefaultData!D$85,-PPMT(DefaultData!D$86,C195,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,30,{"$f":"IF(H195<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H195,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H195<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H195,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,30,{"$f":"IF(M195<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M195,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M195<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M195,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D166:D195)","v":138724092.29632992},{"$f":"SUM(E166:E195)","v":366940187.76261598},505664280.05894589,null,"Total",{"$f":"SUM(I166:I195)","v":0},{"$f":"SUM(J166:J195)","v":0},0,null,"Total",{"$f":"SUM(N166:N195)","v":70621459.128903076},{"$f":"SUM(O166:O195)","v":87457099.097477809},158078558.22638088]
[null,null,"AvgAnn",{"$f":"D196/DefaultData!$D85","v":13872409.229632992},{"$f":"E196/DefaultData!$D85","v":36694018.776261598},50566428.005894586,null,"AvgAnn",{"$f":"I196/DefaultData!$D93","v":0},{"$f":"J196/DefaultData!$D93","v":0},0,null,"AvgAnn",{"$f":"N196/DefaultData!$D93","v":7062145.9128903076},{"$f":"O196/DefaultData!$D93","v":8745709.9097477812},15807855.822638089]
[]
[null,null,"User Modified (from Project Data worksheet - based on loan parameters)",null,null,null,null,"User Modified (from Project Data worksheet - based on equity investment parameters)",null,null,null,null,"User Modified (from Project Data worksheet - based on equity investment parameters)"]
[null,null,"Loan Repayment Schedule",null,null,null,null,"Equity - Individual Investment Repayment Schedule",null,null,null,null,"Equity - Corporate Investment Repayment Schedule"]
[null,null,null,"Interest Pmt","Principal Pmt","Total Pmt",null,null,"Interest Pmt","Principal Pmt","Total Pmt",null,null,"Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C202<=ProjectData!B$93,-IPMT(ProjectData!B$94,C202,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":23117231.829044804},{"$f":"IF(C202<=ProjectData!B$93,-PPMT(ProjectData!B$94,C202,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":27449196.176849782},{"$f":"E202+D202","v":50566428.005894586},null,1,{"$f":"IF(H202<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H202,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H202<=ProjectData!B$100,-PPMT(ProjectData!B$99,H202,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},{"$f":"J202+I202","v":0},null,1,{"$f":"IF(M202<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M202,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":11008205.632878473},{"$f":"IF(M202<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M202,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":5227444.9740772303},{"$f":"O202+N202","v":16235650.606955703}]
[null,null,2,{"$f":"IF(C203<=ProjectData!B$93,-IPMT(ProjectData!B$94,C203,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":21387932.469903272},{"$f":"IF(C203<=ProjectData!B$93,-PPMT(ProjectData!B$94,C203,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":29178495.535991322},50566428.005894594,null,2,{"$f":"IF(H203<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H203,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H203<=ProjectData!B$100,-PPMT(ProjectData!B$99,H203,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,2,{"$f":"IF(M203<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M203,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":10380912.235989206},{"$f":"IF(M203<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M203,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":5854738.3709664969},16235650.606955703]
[null,null,3,{"$f":"IF(C204<=ProjectData!B$93,-IPMT(ProjectData!B$94,C204,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":19549687.251135815},{"$f":"IF(C204<=ProjectData!B$93,-PPMT(ProjectData!B$94,C204,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":31016740.754758772},50566428.005894586,null,3,{"$f":"IF(H204<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H204,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H204<=ProjectData!B$100,-PPMT(ProjectData!B$99,H204,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,3,{"$f":"IF(M204<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M204,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":9678343.6314732265},{"$f":"IF(M204<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M204,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":6557306.9754824759},16235650.606955703]
[null,null,4,{"$f":"IF(C205<=ProjectData!B$93,-IPMT(ProjectData!B$94,C205,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":17595632.583586011},{"$f":"IF(C205<=ProjectData!B$93,-PPMT(ProjectData!B$94,C205,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":32970795.422308575},50566428.005894586,null,4,{"$f":"IF(H205<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H205,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H205<=ProjectData!B$100,-PPMT(ProjectData!B$99,H205,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,4,{"$f":"IF(M205<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M205,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":8891466.7944153268},{"$f":"IF(M205<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M205,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":7344183.8125403738},16235650.6069557]
[null,null,5,{"$f":"IF(C206<=ProjectData!B$93,-IPMT(ProjectData!B$94,C206,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":15518472.47198057},{"$f":"IF(C206<=ProjectData!B$93,-PPMT(ProjectData!B$94,C206,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":35047955.533914015},50566428.005894586,null,5,{"$f":"IF(H206<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H206,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H206<=ProjectData!B$100,-PPMT(ProjectData!B$99,H206,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,5,{"$f":"IF(M206<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M206,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":8010164.7369104838},{"$f":"IF(M206<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M206,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":8225485.8700452177},16235650.606955701]
[null,null,6,{"$f":"IF(C207<=ProjectData!B$93,-IPMT(ProjectData!B$94,C207,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":13310451.27334399},{"$f":"IF(C207<=ProjectData!B$93,-PPMT(ProjectData!B$94,C207,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":37255976.732550591},50566428.005894579,null,6,{"$f":"IF(H207<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H207,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H207<=ProjectData!B$100,-PPMT(ProjectData!B$99,H207,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,6,{"$f":"IF(M207<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M207,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":7023106.4325050563},{"$f":"IF(M207<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M207,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":9212544.1744506434},16235650.6069557]
[null,null,7,{"$f":"IF(C208<=ProjectData!B$93,-IPMT(ProjectData!B$94,C208,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":10963324.7391933},{"$f":"IF(C208<=ProjectData!B$93,-PPMT(ProjectData!B$94,C208,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":39603103.266701281},50566428.005894579,null,7,{"$f":"IF(H208<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H208,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H208<=ProjectData!B$100,-PPMT(ProjectData!B$99,H208,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,7,{"$f":"IF(M208<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M208,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":5917601.13157098},{"$f":"IF(M208<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M208,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":10318049.475384722},16235650.606955701]
[null,null,8,{"$f":"IF(C209<=ProjectData!B$93,-IPMT(ProjectData!B$94,C209,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":8468329.2333911192},{"$f":"IF(C209<=ProjectData!B$93,-PPMT(ProjectData!B$94,C209,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":42098098.772503458},50566428.005894579,null,8,{"$f":"IF(H209<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H209,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H209<=ProjectData!B$100,-PPMT(ProjectData!B$99,H209,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,8,{"$f":"IF(M209<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M209,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":4679435.1945248144},{"$f":"IF(M209<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M209,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":11556215.412430886},16235650.6069557]
[null,null,9,{"$f":"IF(C210<=ProjectData!B$93,-IPMT(ProjectData!B$94,C210,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":5816149.0107234027},{"$f":"IF(C210<=ProjectData!B$93,-PPMT(ProjectData!B$94,C210,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":44750278.995171182},50566428.005894586,null,9,{"$f":"IF(H210<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H210,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H210<=ProjectData!B$100,-PPMT(ProjectData!B$99,H210,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,9,{"$f":"IF(M210<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M210,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":3292689.3450331073},{"$f":"IF(M210<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M210,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":12942961.261922594},16235650.606955701]
[null,null,10,{"$f":"IF(C211<=ProjectData!B$93,-IPMT(ProjectData!B$94,C211,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":2996881.4340276187},{"$f":"IF(C211<=ProjectData!B$93,-PPMT(ProjectData!B$94,C211,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":47569546.571866967},50566428.005894586,null,10,{"$f":"IF(H211<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H211,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H211<=ProjectData!B$100,-PPMT(ProjectData!B$99,H211,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,10,{"$f":"IF(M211<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M211,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":1739533.9936023965},{"$f":"IF(M211<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M211,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":14496116.613353306},16235650.606955703]
[null,null,11,{"$f":"IF(C212<=ProjectData!B$93,-IPMT(ProjectData!B$94,C212,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C212<=ProjectData!B$93,-PPMT(ProjectData!B$94,C212,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,11,{"$f":"IF(H212<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H212,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H212<=ProjectData!B$100,-PPMT(ProjectData!B$99,H212,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,11,{"$f":"IF(M212<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M212,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M212<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M212,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,12,{"$f":"IF(C213<=ProjectData!B$93,-IPMT(ProjectData!B$94,C213,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C213<=ProjectData!B$93,-PPMT(ProjectData!B$94,C213,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,12,{"$f":"IF(H213<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H213,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H213<=ProjectData!B$100,-PPMT(ProjectData!B$99,H213,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,12,{"$f":"IF(M213<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M213,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M213<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M213,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,13,{"$f":"IF(C214<=ProjectData!B$93,-IPMT(ProjectData!B$94,C214,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C214<=ProjectData!B$93,-PPMT(ProjectData!B$94,C214,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,13,{"$f":"IF(H214<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H214,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H214<=ProjectData!B$100,-PPMT(ProjectData!B$99,H214,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,13,{"$f":"IF(M214<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M214,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M214<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M214,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,14,{"$f":"IF(C215<=ProjectData!B$93,-IPMT(ProjectData!B$94,C215,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C215<=ProjectData!B$93,-PPMT(ProjectData!B$94,C215,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,14,{"$f":"IF(H215<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H215,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H215<=ProjectData!B$100,-PPMT(ProjectData!B$99,H215,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,14,{"$f":"IF(M215<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M215,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M215<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M215,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,15,{"$f":"IF(C216<=ProjectData!B$93,-IPMT(ProjectData!B$94,C216,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C216<=ProjectData!B$93,-PPMT(ProjectData!B$94,C216,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,15,{"$f":"IF(H216<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H216,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H216<=ProjectData!B$100,-PPMT(ProjectData!B$99,H216,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,15,{"$f":"IF(M216<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M216,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M216<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M216,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,16,{"$f":"IF(C217<=ProjectData!B$93,-IPMT(ProjectData!B$94,C217,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C217<=ProjectData!B$93,-PPMT(ProjectData!B$94,C217,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,16,{"$f":"IF(H217<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H217,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H217<=ProjectData!B$100,-PPMT(ProjectData!B$99,H217,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,16,{"$f":"IF(M217<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M217,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M217<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M217,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,17,{"$f":"IF(C218<=ProjectData!B$93,-IPMT(ProjectData!B$94,C218,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C218<=ProjectData!B$93,-PPMT(ProjectData!B$94,C218,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,17,{"$f":"IF(H218<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H218,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H218<=ProjectData!B$100,-PPMT(ProjectData!B$99,H218,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,17,{"$f":"IF(M218<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M218,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M218<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M218,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,18,{"$f":"IF(C219<=ProjectData!B$93,-IPMT(ProjectData!B$94,C219,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C219<=ProjectData!B$93,-PPMT(ProjectData!B$94,C219,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,18,{"$f":"IF(H219<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H219,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H219<=ProjectData!B$100,-PPMT(ProjectData!B$99,H219,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,18,{"$f":"IF(M219<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M219,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M219<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M219,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,19,{"$f":"IF(C220<=ProjectData!B$93,-IPMT(ProjectData!B$94,C220,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C220<=ProjectData!B$93,-PPMT(ProjectData!B$94,C220,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,19,{"$f":"IF(H220<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H220,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H220<=ProjectData!B$100,-PPMT(ProjectData!B$99,H220,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,19,{"$f":"IF(M220<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M220,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M220<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M220,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,20,{"$f":"IF(C221<=ProjectData!B$93,-IPMT(ProjectData!B$94,C221,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C221<=ProjectData!B$93,-PPMT(ProjectData!B$94,C221,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,20,{"$f":"IF(H221<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H221,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H221<=ProjectData!B$100,-PPMT(ProjectData!B$99,H221,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,20,{"$f":"IF(M221<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M221,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M221<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M221,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,21,{"$f":"IF(C222<=ProjectData!B$93,-IPMT(ProjectData!B$94,C222,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C222<=ProjectData!B$93,-PPMT(ProjectData!B$94,C222,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,21,{"$f":"IF(H222<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H222,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H222<=ProjectData!B$100,-PPMT(ProjectData!B$99,H222,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,21,{"$f":"IF(M222<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M222,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M222<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M222,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,22,{"$f":"IF(C223<=ProjectData!B$93,-IPMT(ProjectData!B$94,C223,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C223<=ProjectData!B$93,-PPMT(ProjectData!B$94,C223,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,22,{"$f":"IF(H223<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H223,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H223<=ProjectData!B$100,-PPMT(ProjectData!B$99,H223,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,22,{"$f":"IF(M223<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M223,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M223<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M223,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,23,{"$f":"IF(C224<=ProjectData!B$93,-IPMT(ProjectData!B$94,C224,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C224<=ProjectData!B$93,-PPMT(ProjectData!B$94,C224,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,23,{"$f":"IF(H224<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H224,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H224<=ProjectData!B$100,-PPMT(ProjectData!B$99,H224,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,23,{"$f":"IF(M224<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M224,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M224<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M224,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,24,{"$f":"IF(C225<=ProjectData!B$93,-IPMT(ProjectData!B$94,C225,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C225<=ProjectData!B$93,-PPMT(ProjectData!B$94,C225,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,24,{"$f":"IF(H225<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H225,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H225<=ProjectData!B$100,-PPMT(ProjectData!B$99,H225,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,24,{"$f":"IF(M225<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M225,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M225<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M225,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,25,{"$f":"IF(C226<=ProjectData!B$93,-IPMT(ProjectData!B$94,C226,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C226<=ProjectData!B$93,-PPMT(ProjectData!B$94,C226,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,25,{"$f":"IF(H226<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H226,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H226<=ProjectData!B$100,-PPMT(ProjectData!B$99,H226,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,25,{"$f":"IF(M226<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M226,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M226<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M226,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,26,{"$f":"IF(C227<=ProjectData!B$93,-IPMT(ProjectData!B$94,C227,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C227<=ProjectData!B$93,-PPMT(ProjectData!B$94,C227,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,26,{"$f":"IF(H227<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H227,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H227<=ProjectData!B$100,-PPMT(ProjectData!B$99,H227,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,26,{"$f":"IF(M227<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M227,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M227<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M227,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,27,{"$f":"IF(C228<=ProjectData!B$93,-IPMT(ProjectData!B$94,C228,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C228<=ProjectData!B$93,-PPMT(ProjectData!B$94,C228,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,27,{"$f":"IF(H228<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H228,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H228<=ProjectData!B$100,-PPMT(ProjectData!B$99,H228,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,27,{"$f":"IF(M228<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M228,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M228<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M228,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,28,{"$f":"IF(C229<=ProjectData!B$93,-IPMT(ProjectData!B$94,C229,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C229<=ProjectData!B$93,-PPMT(ProjectData!B$94,C229,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,28,{"$f":"IF(H229<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H229,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H229<=ProjectData!B$100,-PPMT(ProjectData!B$99,H229,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,28,{"$f":"IF(M229<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M229,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M229<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M229,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,29,{"$f":"IF(C230<=ProjectData!B$93,-IPMT(ProjectData!B$94,C230,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C230<=ProjectData!B$93,-PPMT(ProjectData!B$94,C230,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,29,{"$f":"IF(H230<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H230,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H230<=ProjectData!B$100,-PPMT(ProjectData!B$99,H230,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,29,{"$f":"IF(M230<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M230,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M230<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M230,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,30,{"$f":"IF(C231<=ProjectData!B$93,-IPMT(ProjectData!B$94,C231,ProjectData!B$93,ProjectData!B$92*ProjectData!B$64),0)","v":0},{"$f":"IF(C231<=ProjectData!B$93,-PPMT(ProjectData!B$94,C231,ProjectData!B$93,ProjectData!B$64*ProjectData!B$92),0)","v":0},0,null,30,{"$f":"IF(H231<=ProjectData!B$100,-ISPMT(ProjectData!B$99,H231,ProjectData!B$100,ProjectData!B$64*ProjectData!B$96*ProjectData!B$97),0)","v":0},{"$f":"IF(H231<=ProjectData!B$100,-PPMT(ProjectData!B$99,H231,ProjectData!B$100,ProjectData!B$96*ProjectData!B$64*ProjectData!B$97),0)","v":0},0,null,30,{"$f":"IF(M231<=ProjectData!$B$100,-IPMT(ProjectData!$B$99,M231,ProjectData!$B$100,ProjectData!$B$64*ProjectData!$B$96*ProjectData!$B$98),0)","v":0},{"$f":"IF(M231<=ProjectData!$B$100,-PPMT(ProjectData!$B$99,M231,ProjectData!$B$100,ProjectData!$B$96*ProjectData!$B$64*ProjectData!$B$98),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D202:D231)","v":138724092.29632992},{"$f":"SUM(E202:E231)","v":366940187.76261598},505664280.05894589,null,"Total",{"$f":"SUM(I202:I231)","v":0},{"$f":"SUM(J202:J231)","v":0},0,null,"Total",{"$f":"SUM(N202:N231)","v":70621459.128903076},{"$f":"SUM(O202:O231)","v":91735046.94065395},162356506.06955701]
[null,null,"AvgAnn",{"$f":"D232/ProjectData!B93","v":13872409.229632992},{"$f":"E232/ProjectData!B93","v":36694018.776261598},50566428.005894586,null,"AvgAnn",{"$f":"I232/ProjectData!B100","v":0},{"$f":"J232/ProjectData!B100","v":0},0,null,"AvgAnn",{"$f":"N232/ProjectData!B100","v":7062145.9128903076},{"$f":"O232/ProjectData!B100","v":9173504.6940653957},16235650.606955703]

{"sheet":"Multipliers","index":10,"n_rows":231,"n_cols":57,"rows_kept":231,"cut":false,"hidden":true,"merged":[[206,2,206,7]]}
[null,null," Multipliers For Economic Input-Output Analysis"]
[null,null,"Year of Data",2016]
[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",7.9949730757133013,7.7907795388243066,8.3666135506743693,5.8785261662521311,7.8338075914296876,7.299426501510923,16.155394278658015,3.2616557710062151,29.687981303432725,11.657748549702257,5.9428005565391011,19.577764283447074,5.514553519712396,4.4181213700955793,5.3947568407807625,3.3194986868826275,4.0730665399794326,14.33309549686358,10.389127874191589,15.894848807066804,8.3067283638214562,16.296684943263799,9.1123151082387412,4.4997728263752999,7.2509355095439343,9.266682290494245,7.8428979224180519,{"$f":"'User Add-in Location'!B9","v":0},{"$f":"'User Add-in Location'!C9","v":0},2.7181765364851898,8.375778007211963,18.730016390725602,14.347672151842252,10.043590749909402,10.805883825133408,6.184010742284455,3.465485754828499,9.0904174692953639,10.759819805126432,11.206333957584748,10.342380621002571,17.012565283448428,10.781270070750228,3.3175538460914997,17.396239695636961,11.635833736974579,7.4541603769485354,10.90752580185254,12.142298271250649,13.019286342124861,8.9770509415904822,22.77024001279565,7.1785614608315154,10.269513292162348]
[null,null,"Mining",2.7034654998962,1.8182255351283965,2.8858044900045177,5.1721784602240062,3.9648412207320289,3.5863594243095163,5.7529650683290994,16.412898400742137,22.898269272490563,5.8368538223737332,4.2960403026380352,5.9669135339145809,3.0740837138348289,5.3881862922734065,3.4167903766094248,5.9651444250916814,8.114387089601717,3.0807517142072558,4.3677231619154506,6.9292546512322222,3.847960686375786,3.6342376895843773,4.844865001747662,2.9806416105917468,5.8912111095240496,4.5859953341884161,3.1042798847320836,{"$f":"'User Add-in Location'!B10","v":0},{"$f":"'User Add-in Location'!C10","v":0},6.5847815318814416,2.9327334559068632,6.4981655231156736,5.1207251039420356,2.9933642165386223,6.4274926335049134,5.5017035996743262,3.2888251027265154,3.8736025809054926,4.6161494060679198,6.2356146103676986,2.7216914615489132,5.4168447366879215,5.4558032752483241,6.5400694162977029,4.774514612291954,2.9251985592103491,3.4411151708671839,3.2100550031904924,2.9827794450924174,3.530680450301094,4.6958671882423815,2.6110394883810626,3.5874288075386653,2.3955352449529541]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Construction",6.8544079394225434,5.8017156755688468,6.4458482820279812,6.8812534054193568,5.5804522649771524,6.0107670588372395,5.8961550253352453,5.8384931995596068,5.7011684650362557,6.4326645065275851,6.2086800260684569,5.2145056678326034,6.4894238019681252,5.6812337986481873,6.4681239825547614,6.3600172062214364,6.4762565831649894,6.423427746221706,6.5720580224780996,7.2193643649654078,6.0557974573633198,5.8114648514058569,6.0069518053495559,6.0098762929760339,6.8274457548101397,6.7944370562682028,6.5328818196569269,{"$f":"'User Add-in Location'!B11","v":0},{"$f":"'User Add-in Location'!C11","v":0},6.9698405663382932,6.2746400500752175,6.8625500685417569,5.3508010528637255,6.8954699048788077,5.5608912286765859,6.6299724629880608,5.6310415231093778,6.2908309142616847,6.5297611364976822,6.2641703813201328,5.8671773197848172,5.8892135315235459,6.1787184953424337,6.7197508753266044,6.5219877075511787,5.8568627774069748,6.0523157730888588,6.0508308095159204,7.4261455865344681,6.1210665702265095,5.7007459424243416,5.729768532377336,6.1517854524234883,6.0164540151852188]
[null,null,"Manufacturing",1.8272209063252574,2.2920589895565362,2.4203599167135827,2.1891788050199552,1.8117630394354594,2.2030461960473509,2.1968733750812981,1.8553934666275931,2.7217454152380882,2.4572430944563108,2.0446716597081394,2.1975485427836698,2.1165069328039419,1.8395120892547407,1.7232789658125187,1.7656697388073734,1.6186585961627875,1.5595225734176441,0.88135836115406774,2.6071288412684979,2.180903230802429,2.1209013625269599,1.8341334687209445,2.1436951771506534,1.9752734946423673,1.7268223383012642,1.5470652194204828,{"$f":"'User Add-in Location'!B12","v":0},{"$f":"'User Add-in Location'!C12","v":0},1.7020567287369159,2.7936062349585309,2.6961074858454062,1.8464892688412049,2.010034269651511,2.2360959424554006,1.8695770133368792,1.7372030983400422,1.8763962524092859,1.9488683795289707,2.5494908785113255,2.0722061479979765,2.6513503279635939,1.9050235142503031,2.1571814050141742,1.8442598567811401,1.270074679650917,1.8495987219202039,2.1173836636012573,2.4878708830991574,2.0695042698438071,1.6327175836078029,1.5879880652437512,2.311751532670915,1.0077766396271366]
["Although the data and formulas are available for review they must not be changed.",null,"Fabricated Metals",3.7111751051021011,4.4280756194613655,4.3311385383944039,3.3782175296498731,4.0451497246449311,3.7442168683716233,3.7834424221271967,4.1564069494918607,0,3.9865777421659772,3.938496465758492,4.3608082760915812,4.4187167971522925,3.8992550379744739,3.87516849710057,3.6313208975728029,3.8083258008614895,4.0041717904636505,3.6628542938597874,3.6473694377474151,3.7967989519631362,3.7164875459164395,3.9977464933232927,4.1849311150182036,4.0684749521111474,4.052508664588327,4.0002066346842158,{"$f":"'User Add-in Location'!B13","v":0},{"$f":"'User Add-in Location'!C13","v":0},3.5729956595282943,3.7401588569718029,3.7422524831774924,3.9079534166362495,4.3694729953051876,3.7627326923113831,3.8780459691457074,3.822635644871978,3.8421430841424917,3.3955610687378828,3.8172198594758302,3.916442833324667,4.3429932651218177,3.2072325517228921,3.8306365077516276,3.7384397767586885,3.7351741338423112,3.8168130387806833,3.6441044629436834,4.2819970818511575,3.4292130541062464,3.8837407602062961,3.85821522344285,4.0371892557123203,3.4782050549477019]
[null,null,"Machinery",2.1456683049337686,2.2698467748582956,2.4462306580405246,2.5641470006331355,2.1906331381239039,2.4398776541474567,2.7705345019714622,3.4057262212303683,2.5682591116182891,2.3361149707035116,1.8948768198479833,2.4646102627981303,2.5260614367901622,1.8471722410677187,1.2819354651753583,1.8043477733414068,2.3410342014668659,2.5036891840420821,2.1914986720649554,2.7468218683104251,1.4062215860809066,2.760490208967997,2.0725753928266917,2.3835858334513222,1.4435645241140496,1.5798341391248008,2.2996503532232913,{"$f":"'User Add-in Location'!B14","v":0},{"$f":"'User Add-in Location'!C14","v":0},1.9752714672481966,2.570036062253322,3.2001854990937448,2.967437004531059,2.3737101865449031,1.9734887945144224,1.8860508738586361,1.6588382832894444,2.4317092772810431,2.1233370304290604,2.5586145845980388,2.3618818932186381,3.2204610555890683,1.9685052696979575,2.3991903915054205,1.8314847412726891,2.0392787418548779,1.9993045072070652,1.9382498760558138,3.4868843618502967,2.7932816862402285,2.7501418579296919,3.4508450770827395,1.751760467918928,2.7688325951982566]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Electrical Equipment",3.5959585524465179,0,1.6325000209020579,3.0555739369894641,1.6439890720655235,2.2378105753744864,2.9044699154784093,3.8539004330781026,1.8777466167561085,2.1710097343481762,2.9034263057245964,2.2036830741856144,1.8667992205709314,3.1549324425091387,3.0430264289544193,2.7997108098650085,3.9107680859151284,3.7725400201458088,3.6378269697315573,2.0311817837667783,3.0389425692218639,2.0298217350651373,2.9535616158224625,2.7245835292021154,3.2305354362266905,2.3362158838500711,3.1499738191171902,{"$f":"'User Add-in Location'!B15","v":0},{"$f":"'User Add-in Location'!C15","v":0},4.1405712054353536,3.2481514770765916,2.980063054792164,2.7329289194608979,1.8392890371388384,2.4460603163405543,1.7753707858427483,3.1772365170293422,2.8041558277098817,3.2450804670604447,0.90066716253840251,2.6207830467106983,2.7812152331516318,3.0380560069667584,3.6237305497865133,3.0458312440501301,1.6555022704373492,1.8214959614272264,2.0961535741833868,2.1359739034752616,2.2875888852362651,2.4908597355134061,3.5655693413403688,3.3989278366171156,0]
[null,null,"TCPU",2.4617006985815713,1.6802185553980342,2.7426552668041739,3.5052096934853356,3.6282671842353391,2.8352967425591227,3.0741458222385964,2.845046379321551,4.0006822319474411,2.8504972115117329,2.9464005272389935,2.4383181065212054,3.6434241691338443,3.543107621973776,3.3080887518541515,3.4257930445012215,2.9303063743598874,3.0671563388064018,2.7360457916148944,3.4334621731167769,3.2367784206167771,3.7021516978947981,2.9330996256950215,3.1959218662405284,2.9460734999785525,3.3136880064510299,2.6206997652172408,{"$f":"'User Add-in Location'!B16","v":0},{"$f":"'User Add-in Location'!C16","v":0},2.8108083337118952,3.2743999005491915,3.1590773366951157,3.5588287389508118,2.9136175556919834,4.174918457261886,3.2269758156397632,2.6229638643214539,3.2878594620625856,2.2264061241396176,3.1323720164675271,3.4276166486810231,3.5706496351214518,2.6749983536650279,3.1464616362903004,3.4099640342719537,2.8743862178836133,3.2125378183969753,3.5914237803349738,2.9820696372137299,3.740145122879726,3.1928078686490449,2.4180146397708846,3.5034258799789413,1.9505172200744809]
[null,null,"Wholesale Trade",4.5206605836365705,4.0434254372777119,4.1380034964203904,3.9408467994815548,3.8796757922909784,4.2220987704839548,3.168612665273582,3.937227771410027,3.6191044608400103,4.1217263159818103,3.9535902676339201,5.0605592391710141,4.7391980544675372,3.6702934290185421,4.268690707229494,4.4267497824532818,4.1529028840931561,4.0860042822878775,4.2430329757583118,4.4106638836154382,3.9902641807750756,3.6763140615075267,3.9951021209967315,4.14406337146551,4.526373606980691,4.2140629730155101,4.6913045465460277,{"$f":"'User Add-in Location'!B17","v":0},{"$f":"'User Add-in Location'!C17","v":0},3.948790548677299,4.3119987671441056,4.0653002767728941,3.605585776564689,5.1643773141460132,3.791223606083066,4.2907133033825522,3.9959442509389205,4.2998380641930174,4.176612228611007,4.4439181457028241,3.9276796126735332,3.8477692905414163,4.2891103886638593,4.1692675055746937,3.9266586722877905,3.5148846744058981,3.9584088833552213,4.5739760938526448,4.3259295865036531,4.0051519838715821,3.8506956245596085,4.4076227224970008,4.4998076053161684,4.1112771813074378]
[null,null,"Retail Trade",10.804186267765692,10.971136829378519,9.6261235645247503,11.07417226100387,8.8172770248475754,10.560694391438412,9.3496289913235557,11.271207790551175,9.5072931677660009,10.365672304926209,10.718654652543673,9.3857247364124952,10.376986887580752,10.251040958312773,10.70625397633262,11.995447550982561,10.60569967186141,11.607541190816244,10.492426170681943,11.00885560089513,10.110365088455016,10.59560550325725,10.233085174257841,10.583176329426058,10.839327725149316,10.953331934555884,12.392256297466918,{"$f":"'User Add-in Location'!B18","v":0},{"$f":"'User Add-in Location'!C18","v":0},11.323663542343356,9.3007708318005236,11.110118555398737,9.5558208096123174,11.223628470047286,9.1961782829194121,11.501869416030756,10.478190598951656,10.294771567410544,11.212547822313084,11.717379194531068,11.162596650037344,10.137697277273547,11.069667871677689,10.543664113392445,10.313890107449961,9.9116814467733736,10.082604537041936,9.9806391135107724,10.846554193006352,10.59347315110592,6.7580475400970919,11.273142598503764,11.072921276812696,10.392144056268044]
[null,null,"FIRE",4.9927929271309122,4.2770266975087825,5.0204519812060333,4.9534417897610794,3.7327690593784588,4.9748424998403111,3.5434703170996604,2.5172311204883133,3.2761172553142806,5.1829855695943996,4.1046333409005102,3.8577075385056849,5.431408060951501,3.7122718464925399,4.3055582208416299,3.6884226890661211,4.3791269219238051,4.7096653502374748,5.3718784673662237,4.4056308261794044,4.0173934710291999,3.4604400112675169,4.700672034250819,4.6419186596703383,5.1960683704254684,4.759242334585962,5.599241272944794,{"$f":"'User Add-in Location'!B19","v":0},{"$f":"'User Add-in Location'!C19","v":0},4.169045250616378,5.2940189670219571,3.8925388956865694,4.3231785431366196,4.490078053658018,2.846931385287522,4.1189171212273292,5.0382070200360403,3.9130652022280428,5.2748553636899205,4.5162749098947064,4.1304442746477781,4.0343982068329263,5.0966208713830978,4.0060757716546398,4.5774350010597864,4.8881355864366007,4.123491370869842,4.8026415052402909,4.1681805057644459,4.1711038484051732,4.1128032798715077,4.5704199221915696,4.0119901968749181,5.4734950563168132]
[null,null,"Misc. Services",10.655317439792737,8.0788102779319733,9.0373676845878084,9.5474421826386262,7.3522597320730654,8.2365364732908901,7.5795757268899422,7.9855006418752676,6.5687281827740804,9.2341937345208809,8.4570286169337994,8.7055047818251925,10.560894358773183,8.3476564677230378,10.050016212193714,10.167197602438378,8.7981842631883289,9.7917341076612736,9.8359044971375322,9.8289647674851537,8.2755420614808344,7.6063932459497305,9.4098413690247131,8.6909680176100608,10.630266285893484,8.6474953157316676,10.500140476543629,{"$f":"'User Add-in Location'!B20","v":0},{"$f":"'User Add-in Location'!C20","v":0},9.2308988446379807,8.0206414276595375,8.6081889043746287,7.7859961261976292,9.0422389503002716,7.2050112285364438,9.2376934633342653,9.419097180055866,9.277783807232753,9.6699016324756819,8.9812111400328956,8.2114210001028525,8.8413701703935637,9.9671681761845417,9.6709571809246473,8.9613156106330329,8.8245219977856895,8.4318506215244486,9.2117699120903804,9.9120134875693289,8.2163910882364686,6.6964141829874402,10.252827472601293,9.3723742061737028,10.065892852835351]
[null,null,"Professional Services",6.1947220321440337,6.2807095903915409,6.6424066852831531,7.6911420225381137,5.1891477492306102,6.0948779552463721,5.4806551937463963,4.8040155037154166,3.3810208857494795,6.5200759292523625,6.2235222986830001,6.3035054924582665,6.5381054106804823,5.1725263235564451,5.518991748675278,6.6147341163235973,6.7095525676615901,6.9142860745806178,6.6474737991311299,6.8626848016896336,5.3112926037421664,4.5637836230007505,5.763261184527801,5.7305233156262219,7.3120520693182618,5.8758949281214576,7.6525208696376259,{"$f":"'User Add-in Location'!B21","v":0},{"$f":"'User Add-in Location'!C21","v":0},6.4105206070413656,6.5395227095004573,5.8745344973249658,5.1697764119275744,5.1534659951333222,4.7945968697353392,5.6625847324383081,6.6724126996319439,6.2822008295710052,7.1606208276380547,6.0564368283371159,5.3276675403400171,6.3801888971826486,6.5725264526110552,6.7154822910889269,6.2851064285947649,5.8479010568816312,5.5950657723175059,6.8392268646936101,6.9164542225372241,5.3809228551867747,5.5772521352035689,6.4912014881781257,6.2378672518393019,7.438155847448142]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Government",7.8639963222310394,7.2245472943744717,7.7072653895340144,10.608398392771196,6.0474544718393153,9.0924842509111166,6.1509122177103261,8.7063282739963999,4.1499464557491992,8.0188682096689909,9.7711171972519466,7.2874903389748562,10.644667019893784,8.7200466785155228,10.300490665337914,9.689934510708742,10.008540120070744,9.2714304925378404,9.933642188574396,8.9299168519056771,5.2664241679994088,5.9397453494475503,9.1344735126314873,8.8435580836112369,10.663344727902636,9.6524293846982232,10.03533830037566,{"$f":"'User Add-in Location'!B22","v":0},{"$f":"'User Add-in Location'!C22","v":0},9.9332943850172573,6.3947690738938627,7.1353935358381646,6.8970109587386572,6.0170589433781521,6.1999564031523162,9.6641501986630107,9.4111682347150989,8.3817442898727652,8.0060310262666654,8.1570590583639806,7.5624044645583552,6.4108162638417143,9.1869174586682973,9.4925389106712945,9.3991380917389069,8.5863809727249745,7.6553894200271504,9.0048327049456844,9.8879489596980896,6.3946354590613055,6.768177290810427,9.7062796403270877,9.328234389438709,8.8690776362455512]
[]
[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",1.8641286150489995,1.5854892791110617,2.2771313425806672,2.7406790280162245,1.6764269588795195,3.4222097350180718,1.1669707514770855,1.4388230583523265,0.46821754276007571,1.8752985660105976,2.0907839055732298,2.1483308568737853,2.8119951676711543,2.1005418499681432,1.583681108751237,2.2992855247063466,2.6980940986079118,1.9660394986133503,1.4747838690332011,2.1050884106865988,1.5513398127004059,0.75822216714545454,1.817119863845821,2.5446192699489174,2.1647598707106099,2.3554119656569852,2.625377070682831,{"$f":"'User Add-in Location'!B26","v":0},{"$f":"'User Add-in Location'!C26","v":0},2.3617408837967373,1.5021122041959929,1.4836153662010108,1.0590977353531128,2.486984768925816,1.7669110726665591,2.0622091374668443,2.1021029272745371,1.980196231669257,2.3556975379104128,2.3695674067763872,1.831326626377656,0.7349568314491628,1.8495492410585179,2.1985186102706034,2.0475432956453576,2.4442188707550394,4.1826774556313433,2.3014299031685237,3.8297295660395618,2.1633150137400139,1.5665169968425223,2.3570468270426415,2.8065055279957289,1.9686104088464955]
[null,null,"Mining",1.2995378486998939,0.48412164818996573,1.8014033177683679,1.3968150305039131,1.2722921935935665,1.2758277841380581,1.4484090827042315,2.8300641340147124,5.400947219140475,2.79733345938073,1.3649068974562286,1.4210986584995615,1.4313949054640818,2.1356835617929457,1.6509409873621186,1.5930902299593988,3.6840593939538295,1.71015043328413,1.4442796991932965,2.52905649223977,1.8394247893709508,2.3308802881309405,1.7964497745819554,1.5098039878232428,2.3409369161664424,1.7361984052207122,1.8176428257032387,{"$f":"'User Add-in Location'!B27","v":0},{"$f":"'User Add-in Location'!C27","v":0},1.7789131478278628,1.4428411490003759,2.153526468140099,2.0041731852172555,1.0282294362551541,2.0876972855582427,1.8685993505002898,1.040287088785717,1.2602984167284856,1.4960394084727362,2.2438664302688762,1.1073701443348456,1.6442125216348482,1.4412711990719735,1.8967360169441669,1.862421269480472,0.95050968265464297,2.0274767973693963,1.7413737372920619,0.97431775021461109,1.6350509144055401,1.9199207539301277,1.4134400271562102,1.2094105144919503,1.1615062608554718]
[null,null,"Construction",2.3339554973545975,1.5830548883547686,2.3226877105274486,2.3733865069626789,2.1319875650318751,2.3499423855971999,1.9258775430555857,1.6544967365172503,0.85992208736780595,2.6310569580831666,2.3980812167652363,1.5604029697138697,2.3365090020705539,2.0829016752045506,2.1797081603132504,2.0992563182857933,2.2394829799193618,2.1390925066880224,2.0713486887349548,2.8583186106811937,1.7867982143109606,1.9585140547607973,2.2455615940503555,2.3893571037606502,2.2922981383338774,2.5007143902586408,2.4478277234828627,{"$f":"'User Add-in Location'!B28","v":0},{"$f":"'User Add-in Location'!C28","v":0},2.3850712396525848,1.7612714515597809,2.5927432286525947,1.8238935893643013,2.0656038419630618,1.6906030095415372,2.5737273883973186,1.7073030873135533,2.4422511348027145,2.3819047232158299,2.2737749955649988,2.1915567309054214,1.9174708582049522,2.0811215982696885,2.1600536209750745,2.4462020279502799,2.3704472557067149,3.7818453269072854,2.3551859964997894,2.6820490577166232,1.9287653310292814,1.5622079381978959,1.5854361580504326,2.2939707295311615,1.5198541554182141]
[null,null,"Manufacturing",1.885896237302745,1.740299511109501,2.149270125253866,2.143195104447325,2.1400669202437488,2.3902173315100641,1.3621320477979924,1.4238819193932077,0.70144073652436523,2.4531071872796613,1.9825121681201356,2.3498371838932561,2.3940671022193194,1.9481841077415114,1.6602686102641298,1.8455265351764765,2.1824390587509592,1.8417816883582978,1.7892950412602477,2.2889052792793301,1.3442369253329056,1.5283368210589083,1.9624069189896278,2.1710718080758444,2.0141873157950885,2.0611267997970653,2.289860544757238,{"$f":"'User Add-in Location'!B29","v":0},{"$f":"'User Add-in Location'!C29","v":0},1.9985713536946674,1.4743366879094708,1.6232214001827994,1.6177303991619154,2.1391572566041539,1.6748296431088121,1.8265565072082237,1.9277508265493986,2.0877917716776135,2.2927598619781664,2.3147899939002214,1.9811721606427846,1.5959802118163149,1.7106679560320979,1.9329339582661695,1.932509534614784,2.4484363067168928,4.2876375872600558,2.4054150188156345,2.4970229954600796,1.5814394547503523,1.7924390312777869,1.7293770399150974,2.2325185974279584,1.6956809591185378]
[null,null,"Fabricated Metals",1.7662946280507212,1.524208798107646,2.1815505555811217,1.575418679940281,2.3128016395206115,2.2003717665343698,1.4661607053389858,1.3573734585826298,0,2.3790591432599428,1.9329946619400915,1.686855084169254,2.0691135200423405,1.9675347244129582,1.7338616992450662,1.6411506558076823,1.6860685859548938,1.618214937279183,1.6174330292712329,1.8530636353183343,1.5521288390396535,1.5635721463827956,1.9619867703426568,2.1163761147986895,1.7324256219736369,1.8681994741164869,1.9596503766196893,{"$f":"'User Add-in Location'!B30","v":0},{"$f":"'User Add-in Location'!C30","v":0},1.7029582363267433,1.4486264164162683,1.6259690594169349,1.6876631312755008,1.7111385187489627,1.6066045772668769,2.0579654676993608,1.5718948116142371,2.038761959334757,1.6987109266798361,2.0058690917529081,1.952146332352299,1.8818869916132632,1.4259255153271915,1.5780385779163264,1.8282856063108937,2.2436939750846565,4.1334217528634891,2.4028822329886106,1.7655591793915995,1.4258888841426094,1.6224971119411506,1.4716998740425635,1.9729301649383419,1.285670384718069]
[null,null,"Machinery",1.8451222038123718,1.1649947956387379,1.8633494007530276,1.7638616609654796,1.9867553620012532,2.1890435746776715,1.3972324865127872,1.0885165500823806,0.89666165164096268,2.3660707783773245,1.7981823875019871,2.1214007446559382,2.0678706716676967,1.7044959034403957,1.8359735938577837,1.4610543867296071,1.7033150307702554,1.6677712245086591,1.5360418858243567,1.9243386541861314,1.7193582337642264,1.5646217660195545,1.777974273817738,2.0564014311143426,1.7674985755822121,2.0744712423692051,2.1053664083195023,{"$f":"'User Add-in Location'!B31","v":0},{"$f":"'User Add-in Location'!C31","v":0},1.6038335156927195,1.4715688046402986,1.4357980464533975,1.5949387381548701,1.6462454816214591,1.5070967658634684,1.7775055849521848,1.3557220306827531,1.9508710932837292,1.7113505894943091,1.8715751620257843,1.8515042825426657,1.4254642758502858,1.6094748396729754,1.7046486232696823,1.8047551847119192,1.8970021693934103,4.1813484215634338,2.4669564909057358,1.5257652069823722,1.4917341083281099,1.6101688076490448,1.2471787518846624,2.042792916259359,1.4096480145246575]
[null,null,"Electrical Equipment",1.8759671526896049,0,2.0314507872655359,1.7980824229603298,1.9817606311191422,2.3996755133980385,1.6258652653171917,1.3280017911063424,1.0433402266474725,2.4064295767824269,2.1085589850883517,2.1838825104397857,2.1502186365546114,2.0076402668881079,1.6207406238499091,1.7069677412120152,1.8958818257800061,1.8138063998876814,1.8057465852530117,1.8179841426210284,1.6121516625543411,1.9569624086793374,2.2640460538548979,2.509682546383694,2.0601491862773487,1.514813307465374,2.2034918566329686,{"$f":"'User Add-in Location'!B32","v":0},{"$f":"'User Add-in Location'!C32","v":0},1.7833742810161402,1.7320951859320808,1.9296595802535672,1.8266466502001548,1.5902792562749346,1.9010128232770032,1.9589497032018874,1.8412279268371827,2.323093947758978,2.037157970221068,1.0650261570242612,1.8845933572234492,1.9249589335619819,1.3119980739058381,1.9568681335907669,1.9094367584489575,1.9845304063776184,3.2466371426796061,2.4734701083578678,2.2755952632816792,1.7923221017171436,1.8204508616924717,1.8242925255125539,2.2761910901070119,0]
[null,null,"TCPU",2.7798840804397589,1.335244418983647,2.7977086305073851,2.7305948016751622,2.3768155211857875,2.6031377184373459,1.8742882258379352,2.0381489584243071,1.3459955020199155,3.0440630344893171,2.6118181548971577,2.206821447762898,2.8703019365835405,2.6609267522914393,2.6012946671485371,2.4506689588361898,2.6144955333670485,2.5844475536262745,2.8728582375533613,2.6422286424319603,2.203184554572633,2.3086474990562755,2.7517207316661065,2.9492844358911077,2.8429978774257099,2.6355039811609347,2.8145535836303366,{"$f":"'User Add-in Location'!B33","v":0},{"$f":"'User Add-in Location'!C33","v":0},1.8157874600476993,2.0115004500424645,2.2497535316044663,2.1489014764403604,2.4166442115422546,2.4298629209906188,2.5718235218191974,2.5121252224023372,2.617904870652954,2.5509947879418822,2.5161786779109843,2.591244379794813,2.2957822148408225,2.4501149571925209,2.5445986939838079,2.8978687496630946,2.8568469280489901,3.9779987660263227,3.0434633672790943,2.7052212147950367,2.3296198130830765,2.1402191698559343,2.2841678038738049,2.5667658536224267,1.883666261019127]
[null,null,"Wholesale Trade",2.4805825949558797,1.7599914539357093,2.7675030504885316,2.1341926372894759,2.294682857536309,2.7814663649314912,1.6679385159411706,1.7556754853070902,1.3216711408623512,3.0501020531949523,2.4100574406290418,2.643451262877857,2.8815652568196435,2.2491202471810317,2.3765352359680483,2.2879598393995653,2.2873564143773817,2.1934661613802136,2.3577521121732268,2.7442055673712229,2.1636383361124896,2.0773771863687331,2.4146451634762078,2.5961832641896918,2.3925635730917789,2.5730988367022074,2.7807894868249887,{"$f":"'User Add-in Location'!B34","v":0},{"$f":"'User Add-in Location'!C34","v":0},2.2367701005030884,2.3344747877434613,2.2662565158535153,2.0929763895042908,2.5228685575528322,1.9498019874508361,2.6174840797929848,2.0188802469776972,2.6413725675410231,2.4027378104668915,2.6642513895011666,2.276633224059462,2.2858894915008316,2.4193164727007548,2.1717937831827121,2.3401851110088052,2.234528696157926,3.0447162512784978,3.1593506020946749,2.5140919743484345,2.1211477850574378,1.8913231375224655,2.0870163330633473,2.6338649163036156,1.8438593228666553]
[null,null,"Retail Trade",2.0862195919072817,1.6733814937932503,2.417837409436371,2.0907403718677497,1.8500170376871667,2.5449275134092932,1.7580852196507923,1.7754447359567516,1.2463255036349752,2.7991292124329767,2.3223641463051048,1.7439303622700788,2.352553727563873,2.2618885115317822,2.1899300280847869,2.2281572770235654,2.1060933682836835,2.2045508197382437,2.0527612424174198,2.4307308107890382,1.9655209314280262,2.1022161837784572,2.2015627854898239,2.4551806697380152,2.0094184759273315,2.4279840933052594,2.6697003010399505,{"$f":"'User Add-in Location'!B35","v":0},{"$f":"'User Add-in Location'!C35","v":0},2.3676782398648211,1.9173277909917184,2.1959193616908181,2.014258698952252,1.8983699948811033,1.6762393149032504,2.4734118147100479,2.0045313844129473,2.2931034918476429,2.303802418169302,2.5035308012300095,2.3444998459638389,2.1567404757709485,2.1772984700575959,2.0027828618826611,2.1826502175968505,2.2948732001933667,2.802078095460657,2.732846972568284,2.2169311161948881,2.0356243073207123,1.2524864086454932,1.8452480645493694,2.3987740548037082,1.7397384985362898]
[null,null,"FIRE",2.7575564692077701,1.7118631418199772,3.5390660124335986,2.5737094544158423,2.0668049752467388,3.5568491396471429,2.1562697694889494,1.0782230921750409,1.2025034104458452,4.0369072093936378,2.497876824398809,1.8456326677995571,3.3355103295594275,2.4174814168167202,2.3283981874060729,2.1443359740518169,2.4810416902643797,2.5978486208187932,2.85385533297503,2.7619980100046213,2.126819888395143,2.1436762927623025,2.8105451167683468,3.1621915374335297,2.6381932362416802,2.8657646062484932,3.0523370723491854,{"$f":"'User Add-in Location'!B36","v":0},{"$f":"'User Add-in Location'!C36","v":0},2.6320481592742007,3.2353223528792525,2.2805777058541641,2.5908211491607589,2.1425303091257373,1.3820231095218658,2.364213690040438,2.6845472420483922,2.4945748468550542,3.1225617068593059,2.5243246546295106,2.6476448414872937,2.4806947607772276,2.8473912079610142,2.1072297284013288,2.6954112211825061,3.5233738757044608,3.1600531334194062,3.5029985944022886,2.315096098188536,2.2161726860588096,2.0173378221816636,1.92747911220511,2.5283558794043968,2.7064207541615528]
[null,null,"Misc. Services",2.5530834090645249,1.8884670373755061,3.0299571263410168,2.4616874720425743,2.2699327983234401,2.8658524325631434,1.9989034572577145,1.6587543649098415,1.233451974634197,3.2231939893512189,2.6659934678683608,2.1668549975255855,2.9467238385544823,2.5075506346312499,2.45849997867272,2.3445177429347268,2.4783396262979789,2.4465269079701537,2.4589405101789725,2.8360614936270978,2.1859874979494687,2.1557983856861456,2.6316526471236696,2.6043828401199289,2.6360696814879829,2.7528389999878367,2.868975060186207,{"$f":"'User Add-in Location'!B37","v":0},{"$f":"'User Add-in Location'!C37","v":0},2.6009847184701145,2.0929763283926484,2.2232477852446184,2.2281350637061812,2.4470667241155213,1.8731764888803559,2.73491080571553,2.1730582355609571,2.6499765937675113,2.6600770359512396,2.5494747120665475,2.2331084853257646,2.4710165446329548,2.6508960061677622,2.3437714733771569,2.5782381248214241,2.7478494591070168,3.3478334364101778,3.1895059581941672,2.6315425506894838,2.1207913180222286,1.9485362559800719,2.1794323379864826,2.5576569645817937,2.0974937329885894]
[null,null,"Professional Services",2.6217389193650011,2.0571004860419304,3.0999270890029402,2.8267735817417989,2.2283100290249092,3.0178531461383962,2.168515451267337,1.6050350124104651,0.93667537174356141,3.1549517641455318,2.5348558562575652,2.3384741347833065,3.1685806666243574,2.1946851065436666,2.2609507076886737,2.4954713303417191,2.7152122675847377,2.576392274675086,2.4687103321799753,3.1369446831655465,2.3019070875194698,2.1915175345584883,2.7427635365557359,2.6350696882301694,2.6912838507918577,2.6203979702450604,3.1029627213076592,{"$f":"'User Add-in Location'!B38","v":0},{"$f":"'User Add-in Location'!C38","v":0},2.629984577819541,2.4065655502036565,2.469369129568443,2.1785573712803554,2.3787348201914322,1.7196250665883392,2.6007949032013786,2.4105880923020595,2.838213027503302,2.6855814927582955,2.510790071593402,2.4124562669161591,2.8588660183774728,2.6618260518724859,2.6284091931170517,2.5800966811825852,2.5415039372242907,3.1318455833458061,3.6548514019952689,3.0278775278795647,2.0460670069161071,2.1297831180087266,2.2188698596279615,2.7449888416934702,2.2984825403878992]
[null,null,"Government",0.51852010346065491,0.14910261530186128,0.74857939035245324,0.44224678933921696,0.43561453594770866,0.28090436849465011,0.57412595142814693,0.12840038693708264,3.1217338320816631E-2,0.46188884592020357,0.16707718513807152,0.26402165029252506,0.57793354207206205,0.13499747641177251,0.31139952997749615,0.30528548249882936,0.39954108707416941,0.46608961199419219,0.60923660506280397,0.49380271008760523,5.9548475222071864E-2,0.1315836165776805,0.3108351436594044,0.60888367378262032,0.38471769495712482,0.41636626843552876,0.52068867059757429,{"$f":"'User Add-in Location'!B39","v":0},{"$f":"'User Add-in Location'!C39","v":0},0.33243328374370629,1.067108617183252,0.38835059394616639,0.32897810719995435,0.56036938732351782,0.29923824436958801,0.25568468458612864,0.92854378174097862,0.31968732969177538,1.0708585134011868,0.49208085794658374,0.50095618676867004,0.14810994620391615,0.34812474830710899,0.95382264826799101,0.54760018555353518,0.44142841995655957,0.53209317190640992,0.29856122922856532,0.2971046344928599,0.31291799821369032,0.5721674995780105,0.37365670284948904,0.43677169192618093,0.35512116352938133]
[]
[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",2.0809163118574543,1.3432430519287692,2.9213672198484186,1.9666484729415312,2.5856933837783478,2.4739774924684532,1.910816211746452,1.6396018671472239,1.0071442693337997,3.4879510109984446,2.3463472813098383,2.2464956320167189,2.5156800604478353,1.0471220322325858,1.4379307922729354,1.879662755406551,1.5158448682349364,1.5725946279890168,1.6766318558273112,3.0663439032892592,1.3445573804269382,2.9768215835628231,1.941387046495725,2.2547826715841923,1.7359930926690688,1.2532464675036827,1.754392166285774,{"$f":"'User Add-in Location'!B43","v":0},{"$f":"'User Add-in Location'!C43","v":0},2.0243427401722922,1.417035399202732,2.3057211238666691,2.1153271717973698,1.7213832790752803,1.4320634515176149,2.5652269389978861,0.71858443715190623,1.7879160123574556,2.036034668658484,3.0127981896776976,2.15993537969395,2.5222602568833765,1.3234972932086988,1.6174101415843163,1.3823910144179918,2.3399860717781849,4.2068025774212954,2.2661676582665686,1.8102422549003541,1.3671717753224968,2.2862817486217448,0.86810449608518425,2.1630790422373076,0.97386791732901246]
[null,null,"Mining",1.0774931146780056,1.1543429226369899,2.1131468250005065,1.2804572828470533,2.2045173031519281,4.4920535342852013,0.45602229419522256,-0.43418895460601159,-5.3913707340478414,1.3551938923275926,1.9607525200481606,1.3734234643349801,2.2327146979226038,2.1697459902384941,1.3937464839677973,1.5464263595427952,3.1928310034378788,1.2575593247492407,4.0157138315529002,1.5024920220248479,1.1448619412676364,3.0830366019924229,2.0837653226189174,1.7511827276798846,2.9575259616486895,1.5639092997212376,2.1974958325785998,{"$f":"'User Add-in Location'!B44","v":0},{"$f":"'User Add-in Location'!C44","v":0},1.701092444268355,1.7514776165029355,1.7811556405138305,1.565274845700001,1.5227501787522921,2.6634090269883828,1.4089599451789616,1.7601256276173896,1.7343790201500893,3.1084828845350523,1.5754901796420211,1.7410535705226462,1.3006058210491593,1.2105676667310479,1.3079786448961956,1.6606016242518968,3.4336463649213318,4.5492584876979745,1.8792293029587348,1.0103147129093553,0.81500494993950334,1.9362779153508878,1.1858844663406176,1.3988192328500684,1.069152054824289]
[null,null,"Construction",2.3638160505088828,2.2128935172245376,2.9414542980006884,2.1215407529844859,2.5517180152611054,3.0540872078369889,2.3918019442189373,1.8643874615435045,0.55605501807933722,3.0965047267180821,2.6222699810551582,2.1563589822121649,2.3439646851324891,2.8894441578371439,2.6045567501011346,2.4269456892806742,2.3268062873465194,2.1843525074853671,2.5785757086981853,2.9376032144418835,2.3556739775810618,2.6704256170155123,2.7301187121263037,3.2178056340347143,2.0601886290320768,2.8633868844231549,2.5003706803033445,{"$f":"'User Add-in Location'!B45","v":0},{"$f":"'User Add-in Location'!C45","v":0},2.7463002383679278,2.2404261688936393,3.2934858498594335,2.6184829839969841,1.9785649899874507,1.9737987357092344,2.815111646357761,2.1233910093838655,2.9910569323449763,2.6221057398142658,2.8505517758431367,2.822212575173352,2.526633179530609,2.2180696943213878,2.2875888368154742,3.0248960943810088,3.1017476262505417,5.060428579372215,2.9779845909195726,2.7520405968806569,2.2727175685532353,2.0417766202252756,1.88601747239169,2.8097834364592869,1.4586694188925535]
[null,null,"Manufacturing",1.2215202703951877,0.97752867637322027,2.0837432852338358,1.2630777423349882,1.6994322662530696,2.0903161020694134,1.6182716135636972,1.0157519564366111,0.43316279819381487,2.1485263171916698,1.6294464042752721,1.0495528696562741,1.4578422319175468,1.7575461099284404,1.2837706448959258,1.2848057650422828,1.3346097217583643,1.088895640739268,1.0028384506105104,1.7358031293179121,1.3609616263076409,1.6574021565365398,1.6244789432638294,1.9995223781819051,1.0957570650765482,1.4683967268489035,1.1020676482341265,{"$f":"'User Add-in Location'!B46","v":0},{"$f":"'User Add-in Location'!C46","v":0},1.3281335884637939,1.3618710902952651,1.8530522898138224,1.625781508015667,0.84360294135607961,1.1923224303951856,1.4497622884488168,1.0416136390382964,1.6873218804265939,1.50493435172581,1.7078974927896557,1.6942316276340745,1.5654852657063141,1.2624092576946673,1.3229480082536731,1.4781931353519027,1.7335177766929353,3.746308902392276,1.8008757988917856,1.4701332394094626,1.2384712660366397,1.1695621920911781,0.90845145612171785,1.7172896291766528,0.5921910582264579]
[null,null,"Fabricated Metals",1.7595308684422035,1.486538583581706,2.486600671580999,1.6482207194474952,2.2700550058273428,2.4487343026871238,1.8985713241791646,1.5143964170227,0,2.7194788523574713,2.171171488902349,1.842973286992752,1.8807674912262877,2.4853519980711143,1.9640194133262401,1.7005718186678931,1.7269552659252423,1.8527680792994385,1.975797724149934,2.0039807209329656,1.9246556401305803,2.1115607992291521,2.4749869685505024,2.7643578733338425,1.6490031441716513,2.3420531887939688,1.8072086562858714,{"$f":"'User Add-in Location'!B47","v":0},{"$f":"'User Add-in Location'!C47","v":0},1.832226167540091,1.8376457589290325,2.2440140872945133,2.3281853209682137,1.402584538762216,1.6237538031649119,2.1865203175305581,1.4579404724046878,2.4445254452793166,2.0291126828572654,2.2225875807579372,2.3806633257838521,2.1490669981196033,2.0511669180056114,1.5708084480068554,2.3469122621856311,2.5452868150013819,4.7174005996554671,2.4233039213107666,1.9423330589952683,1.9633049228322492,1.5673684693293837,1.3597593533105168,2.4110447011969587,1.0138772907463085]
[null,null,"Machinery",1.2896902254128904,1.1869008921344675,1.9677515239415471,1.3155934993520169,1.8743944889876811,2.1458333867239863,1.834912970410818,1.4716732663983174,0.3866901503733608,2.2228316160428911,1.5552167157300354,0.6351416730553604,1.4383707440918667,1.7930744180853957,1.3524622038742824,1.2452840467176851,1.3921168052688542,1.3464992878196089,1.3808613116002544,2.0163637405571837,1.2212663386102474,2.0020544448999233,1.8832441224581027,2.1037463867921309,0.89475371835846218,1.4190888862717066,1.2249763175976605,{"$f":"'User Add-in Location'!B48","v":0},{"$f":"'User Add-in Location'!C48","v":0},1.2881445495711126,1.5258002937433826,2.1891523429969078,2.3505018715666517,1.1088842279267006,1.2588669474188992,1.7210796764981562,0.94614097084697246,2.080055834211882,1.6861442804209801,1.7127262908736578,1.9573822489580588,1.9059437896509033,1.6327553444399177,1.1635844465796081,1.5515669983604758,1.9190219181196897,3.9913797160423097,1.7329619974970547,2.1274353410297193,1.5660567692760519,1.4132174412409029,1.5335722348273544,1.5708763399211572,0.68290810274418068]
[null,null,"Electrical Equipment",1.713904410681826,0,2.7700212232762724,1.5469770389634365,2.4663654367076062,2.2548710349471421,1.5369585923109252,1.5331136973741137,0.41230520541151772,2.6448910456692629,1.9264552927388585,0.93919257023013292,1.9715484350747559,2.2264394166460706,1.8024156220691849,1.6635992923481688,1.6221416726258806,1.7381168990345819,2.0462046887015197,1.8377152115874646,1.6540045931765481,2.0067116471188386,1.6017180620286975,2.3637939348192374,1.2343270888328071,2.0107597572234166,1.5623981777286613,{"$f":"'User Add-in Location'!B49","v":0},{"$f":"'User Add-in Location'!C49","v":0},1.9785634985577594,1.0443428966142174,2.2436635600111678,2.0746469821843116,1.7507355761311958,1.5490586649507176,1.8284762113616131,1.5064768888466358,2.2368653997587087,1.9377854596954851,1.345324113159718,2.1397175256364114,1.770117441265763,1.6878655532096485,1.4625198779950435,2.0988268361934956,2.3831976424541956,4.1006393430874191,2.275815208282038,2.0107198638692605,1.7081060375459469,1.3733895262243108,1.1758288419052623,1.9624799107438387,0]
[null,null,"TCPU",1.8217216715776843,1.0152316515520055,2.5280472216099277,1.9898016635676927,2.326807984729502,3.4378294130401117,2.3604548533867682,1.5637294704065547,0.58625277503467588,2.6277380980777587,2.4739223936368373,1.519633223384919,2.1333813304268285,2.6648385309765201,2.1462671528635457,1.9235699494637084,1.9497879586079669,1.9136726666224182,1.9739963321086726,2.101417012928287,1.8542904445966555,2.1048156158023716,2.3488792440713975,2.709614145826599,1.5884069381260313,2.3416505464788848,2.1097400112973661,{"$f":"'User Add-in Location'!B50","v":0},{"$f":"'User Add-in Location'!C50","v":0},2.4676198294586933,1.7248208403690206,2.0034234519563396,2.2863500205466605,1.6627613204730836,1.9204599511865357,2.2456881450400981,1.8707269314718813,2.5622411896969917,4.2552849119698157,2.197331964776732,2.7552475184927707,1.9934186580598989,1.8025893391186634,1.7906349669519019,2.4823682836496057,2.8678915050632101,4.5531654142302278,2.8472991617942354,2.114591794853756,2.1036553497333061,1.6979763910801167,1.5695346520792381,2.3797954701512536,1.3396038781622779]
[null,null,"Wholesale Trade",2.3909194113314092,1.4702060652241056,3.3351566958856238,2.1061138546081017,2.4328521028039405,3.352552700237748,2.0487798530131598,2.001568152683987,0.65224298349852683,3.4669802974037771,2.9133814894600456,2.095437118791915,2.4670713182673776,2.9755777787644386,2.5803588454703839,2.3474803878698376,2.3196042823896903,2.1286837890926273,2.2868468150432504,2.7408423114141205,2.4235564381886903,2.6887041245276704,2.8948756793977202,3.3265112713938874,1.9750544567850468,3.006044609614031,2.4179028991606395,{"$f":"'User Add-in Location'!B51","v":0},{"$f":"'User Add-in Location'!C51","v":0},2.5812846670815812,2.3009031148903385,3.1161799711188349,2.6932522501537091,1.8664680156576883,2.0542061845383133,2.9763327719547545,1.8654988606303688,3.0788502418450938,2.2344552815451708,2.906242323427326,2.8863740682126062,2.6055172771587451,2.3845861347763369,2.1032584626139093,2.7451138113694618,2.7227765699193784,4.5214501515841521,3.2697954166539276,2.4114982065009416,2.481465827994187,1.920087869332278,1.8478626610219067,2.888673444860657,1.5683845387672104]
[null,null,"Retail Trade",2.2458822872852471,2.02395342160127,3.1815430893708796,2.2488591319923561,2.4370410836456617,3.0668960681295827,2.3183066094732276,2.0632711834214521,0.5459312840950703,3.5202589329927707,2.8906630593816796,2.0028635381398572,2.6600783580508498,2.9763934103599272,2.5296670105287098,2.3048279961689797,2.1696515703254571,2.3454200418811504,2.2876334291323865,2.7833363857339006,2.3619619992311791,2.7470969917888417,2.6824433638488192,3.0549316503797983,2.0913933003132543,2.8075426038591589,2.8871881168796381,{"$f":"'User Add-in Location'!B52","v":0},{"$f":"'User Add-in Location'!C52","v":0},2.4287124869060821,2.099057973437179,3.0556637790926948,2.6408189802146431,2.0746410789669256,2.0165226789895532,2.9974778233255863,2.0637206025601209,2.7751572890139418,2.4891190132534806,3.1052462815529562,2.9672991332674643,2.847961158927963,2.4273703548944185,2.2575295222665512,2.9356083656357028,2.9072544370705509,4.4712988528850088,3.2062272024705907,2.6440697198364864,2.3467415014431268,1.7780655597812878,1.9659769916012568,2.7253262161288987,1.3528162231024843]
[null,null,"FIRE",1.7694991709682257,1.1345268863315028,2.662655105565312,1.5998965445332261,1.8537868384683107,2.5057632621485886,2.2003492925022679,1.0086502660409482,0.41635395727397151,2.7896934849434283,1.9743850677270909,1.2677031044468035,1.7198919687832492,2.431995842380184,2.2053846984471845,1.6036305436610916,1.6241294182059105,1.7872599567648499,1.6414991989764756,1.936073074698899,1.8380001946883695,2.1942891928430792,2.1696503767453943,2.9319765397600119,1.403508713254477,2.2159496559178633,1.7505708650535399,{"$f":"'User Add-in Location'!B53","v":0},{"$f":"'User Add-in Location'!C53","v":0},1.787812686963844,1.2655239877436064,2.072682618787649,2.1906417928905308,1.1800825194178906,1.6857764761361587,2.0708082401588244,1.4871502066723605,1.9501644131194824,1.8050910152291912,1.8382815597336577,2.1709634029705462,2.044005033339646,1.9151303315388253,1.4745317794822179,2.2872056239623983,2.7001919551747635,3.6264678787602311,2.1737953172841413,1.5577000661982523,1.7146694602888608,1.3388570522446845,1.1988952338037886,1.9604626913052112,0.83118520307094224]
[null,null,"Misc. Services",2.930164181346695,2.2038821026410353,3.9244253836746879,2.7434562863399998,3.0083864618442986,3.6739180812598691,2.6915366470818807,2.3193233677440275,0.75941126842647744,4.1624984815020385,3.3540551712435667,2.4845371205123059,3.0449401455699476,3.6026039733035606,3.223575985195871,2.7622499698849015,2.8055032877526758,2.8786256423195069,2.7771328848589119,3.5429244676443226,2.9405103401172155,3.1665683768822022,3.5251636187891058,3.8094492286203914,2.474377685364856,3.3996775960252643,3.0641630113397866,{"$f":"'User Add-in Location'!B54","v":0},{"$f":"'User Add-in Location'!C54","v":0},2.9939761260737119,2.5531612680692777,3.3716987708923312,3.2192081137771709,2.2198974308303216,2.372750031262282,3.4937714418537755,2.412370748523708,3.6828030039782385,2.8949075372427897,3.4377157616509835,3.5487232891732718,3.2324157433282341,2.9151226373871348,2.7053537876212812,3.6585732409313065,3.5041801765621421,5.5205584237699048,3.6052183427412259,3.1480393518551018,3.0498041657165702,2.2921413490106262,2.5720437278218471,3.389952280728711,1.6209543878743564]
[null,null,"Professional Services",3.2514849451146075,2.5528735143180823,4.3962118911470283,2.956025786612082,3.4520497406967778,4.3961718332394044,3.0953465676120508,2.5665661614307389,0.83206128260569412,4.7657216981612285,3.9806393372342459,2.6989129784500112,3.1531768791658803,4.1274652796946887,2.8799507228769898,2.9134930985139609,3.1685161985548884,3.0588954695494945,3.2440885084850994,3.7642334163406805,3.2493437035441981,3.4531381065569748,3.9796849266748304,4.2138703823139645,2.7476048264436166,3.7675860015869191,3.3452685006460823,{"$f":"'User Add-in Location'!B55","v":0},{"$f":"'User Add-in Location'!C55","v":0},3.1108589152018116,3.1606291378610214,3.6304881639008575,3.6064056824301729,2.6585176076028638,2.6756179207357178,3.6479923830884884,2.6385948555415513,3.9741332689358835,3.2448664461819554,3.3257780086234296,3.7750289173327003,3.318844984005624,3.3423754376847969,2.7414316836207471,3.8798859847440603,4.0609266880694825,6.0564775913437208,4.082257734054501,3.4543372245263919,3.4805921794931529,2.5541758271826027,2.567671441685988,3.5890164520323107,1.9280822878047763]
[null,null,"Government",3.0103637394252689,2.9455769916734025,4.046341860846808,3.410110275089993,3.2276215776675747,4.2427386593336269,2.599129259218921,2.7103774743735722,0.65485109282817078,4.5779987377830338,4.2763483169368799,3.0948862717843832,3.7193390823682524,4.2663341334626583,3.6256086606358346,3.3723324299966508,3.4174411163659779,3.4651887101593162,3.6218579086992642,4.0792368116264566,2.7625343397072779,2.6733574796558361,4.058091766040052,3.9690340998009819,3.3021366280091593,4.011872052174847,3.7528260748839029,{"$f":"'User Add-in Location'!B56","v":0},{"$f":"'User Add-in Location'!C56","v":0},3.6649275675737192,3.1640748578360465,3.0195249741921946,3.4732236820948654,2.19422380166109,2.6295840251115279,4.2367826274092417,2.8599033312771693,4.0823534166322482,3.0620804555484726,3.8652650478957855,3.7760615889191125,3.1635805743424839,3.5769295170672728,3.0517436576792321,3.8533016790986863,3.8401161189527206,5.5631058963114084,4.0619380474157065,3.962673844320002,2.9942289598913918,2.5232961225212494,2.9012733045349997,3.9389008502376024,2.3133612173544282]
[]
[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",0.33655727536326496,0.29647381547337426,0.35839041908395686,0.27372847170964454,0.46939265736539115,0.25769924714524906,0.40061273012721826,0.30556576490063608,0.45603143886431063,0.45327414121235687,0.30659914728454396,0.46034184871703132,0.33509959986694804,5.9258175177708428E-2,0.19331171934787361,0.25253503161868801,0.18115003952677827,0.25183579563473146,0.28462257345982472,0.45587307960207812,0.20924567360436097,0.63976461267657436,0.25975999373213049,0.23836476632287448,0.2769549730942038,0.12436351902308267,0.23546609780293076,{"$f":"'User Add-in Location'!B60","v":0},{"$f":"'User Add-in Location'!C60","v":0},0.24385061525132995,0.23537416253154136,0.38243385732217672,0.39262797209436584,0.30089179221235052,0.28855539173826522,0.34351836931200413,6.8329483060956431E-2,0.21064738589361887,0.31306353033410139,0.45795746184307495,0.31786765834483444,0.47575958949776198,0.18170504859852596,0.23249557699593143,0.16585992402716448,0.31396716976853695,0.29514286797772138,0.28030322389301865,0.23397028608804415,0.20220737783961779,0.5138310091601106,0.13829885873187245,0.26579810803128556,0.23127741209632596]
[null,null,"Mining",0.12937673111767892,0.2351963506325723,0.2048186224599573,0.1720763083923238,0.34462536909548042,0.61571740827932264,-1.5172010100938535E-2,-0.26233676344902579,-2.4645728784539926,4.7406500905843474E-2,0.23719550636389933,0.21152814945489123,0.31150306068542266,0.21957760803323528,0.15255879569983269,0.20792923892906567,0.4176211137094199,0.14747760077534175,0.63989435397443306,0.11340565879369323,0.10999452975873317,0.45066547754762465,0.23722988962491043,0.18236005946008216,0.44172160847378583,0.15649631893053187,0.27880036168895489,{"$f":"'User Add-in Location'!B61","v":0},{"$f":"'User Add-in Location'!C61","v":0},0.20842028773341731,0.25073033641020881,0.17890267886456962,0.15729686737944806,0.24937773522420154,0.49618983183861454,0.12311333583529219,0.32461213897004559,0.20022200449663058,0.46648633732884376,0.14269408343158085,0.22323049434698,0.13939559106334756,0.14149967974521385,0.16722459373456988,0.16519897743007841,0.49715276502428007,0.38442559994371817,0.18807213918682741,0.12594466688839837,5.1506917874416344E-2,0.32782717468793976,0.16842876702569823,0.16423435761928293,0.22901579648252285]
[null,null,"Construction",0.32430651703852476,0.44858204898311155,0.30655846983695195,0.28974787731930574,0.36699116848767094,0.34877858694309871,0.41723553934119123,0.34309176866406432,0.38337147589920251,0.29358139814623319,0.29972795884699599,0.37993995966787419,0.29969059817043875,0.35373058838740079,0.3493971283098628,0.36608180006289043,0.3364606463689524,0.31240760906600662,0.37882883803601541,0.33055288139952865,0.36568936598643037,0.41193295352456322,0.32832267739724086,0.37916065619444872,0.29729140533335091,0.33988219526349217,0.32808114832372298,{"$f":"'User Add-in Location'!B62","v":0},{"$f":"'User Add-in Location'!C62","v":0},0.38419078438471821,0.34483359133656294,0.44071182441778789,0.39311701730533505,0.31440271949351462,0.37786524238987829,0.32294884143488173,0.39367678423576402,0.34370750831498609,0.36426959543744941,0.36457654965013159,0.35889977369646464,0.35236643614186608,0.29668244370989999,0.35934345616247776,0.3714082439589631,0.37893412687248906,0.35380718220444779,0.33317317230555066,0.35687519931822864,0.33528209220611571,0.37787519947071324,0.3207240416864871,0.35411050185238863,0.34507251009498341]
[null,null,"Manufacturing",0.12999633171124547,0.13385401863107904,0.18492425507953156,0.13155632294505448,0.18238393744389564,0.17730790879552924,0.26590548954019266,0.14590830522708348,0.25626409606999856,0.16895174614400604,0.14878936243230503,0.1163090897598397,0.13531062962367552,0.16601210941939643,0.1354829587087267,0.14421162909657481,0.13739100234258439,0.11751679021311655,8.1349204327147401E-2,0.16735592456304535,0.18781132711861545,0.22424025751859758,0.15481589754539093,0.1832727635983995,0.12072485282137016,0.13112401469541329,8.5757321421277705E-2,{"$f":"'User Add-in Location'!B63","v":0},{"$f":"'User Add-in Location'!C63","v":0},0.12031348366906244,0.18292598470944571,0.22815679358261229,0.20068645779192659,7.4960548329118817E-2,0.18382856329112388,0.1313807311220542,0.12234025304683623,0.1479250335013329,0.13811734511484208,0.16648734980039306,0.16380076743571345,0.19128771947327608,0.1422898225204271,0.16338369061950556,0.13927799745135813,0.12342272030776208,0.15321108348706078,0.14946367878543115,0.15201469007863577,0.15002665654162259,0.15500329351588757,0.11487635579292248,0.16826104757043406,8.0061831855365209E-2]
[null,null,"Fabricated Metals",0.23056007387568248,0.26723979269824938,0.23768784822743461,0.22697065824187193,0.27707478759414994,0.24527599671184247,0.30922876002258265,0.26819304436854713,0,0.24215524548277798,0.23623041159991603,0.29857968159768827,0.22788726829305311,0.27633824026150039,0.24683012863855899,0.23464919191187009,0.23246168150754581,0.26457366336215238,0.2807503660060075,0.21873257558859052,0.27997110094824745,0.30751187479378905,0.28803349805691558,0.30424950552314278,0.2372285997333293,0.27352359512722052,0.22189943942947571,{"$f":"'User Add-in Location'!B64","v":0},{"$f":"'User Add-in Location'!C64","v":0},0.23292750169188095,0.27480072483694395,0.28687185775744983,0.32504096474242733,0.20695333984513423,0.28581594988037307,0.23303676754372768,0.24060996838233742,0.26337191578825758,0.2747366814622702,0.25956265260372863,0.27541800153442797,0.27644199959113669,0.28798696538375418,0.23008900893349082,0.27726295224824343,0.27613979414841883,0.26807673406894511,0.23749638273141616,0.24920928557092234,0.28518952408112902,0.25456919498828934,0.20890627774961179,0.28834127898584222,0.2237206131291985]
[null,null,"Machinery",0.13803383192983401,0.21256209382334473,0.17541821076001649,0.15295609760529616,0.21815580912917126,0.19325181402071573,0.29607308917709035,0.27341619236785702,0.24853387953175168,0.17196328696734403,0.14129197873959976,2.1042655315917383E-2,0.1474566187124971,0.17639106645222249,0.13045931964860502,0.15438928302957478,0.16532523876696012,0.1639681743345788,0.17228358912422181,0.21403120675944759,0.12679962783647436,0.28160858974437081,0.19821697720912243,0.19838682891901094,9.0301888701030508E-2,0.10888172045350104,0.11106499182826514,{"$f":"'User Add-in Location'!B65","v":0},{"$f":"'User Add-in Location'!C65","v":0},0.1363835277641329,0.21014597099665414,0.28500503949719974,0.33436801125128435,0.1481727171528377,0.19871928831161903,0.17101053405935557,0.13295789810930639,0.20755987144629698,0.20665076952792369,0.17784616901479919,0.20699998267900688,0.25503759010048055,0.2026312153094969,0.1384382230069936,0.1454721946250532,0.19016226954028936,0.17416960304080506,0.12687030922163209,0.28979813898088413,0.2029874519465539,0.21641064296036011,0.25370490028596432,0.14185685468134535,0.11749253296421486]
[null,null,"Electrical Equipment",0.2141394596356278,0,0.27357765015704366,0.19462293011878515,0.31847796955651847,0.19622940879045439,0.21429126275599911,0.271416075702475,0.28669787220331139,0.22317677964233137,0.18350915484216843,7.9105354877911108E-2,0.23076090381967229,0.22890394807488632,0.22339455488055102,0.22229071650912116,0.19838158970020048,0.23058327654561106,0.27997730416992422,0.19160647499203687,0.21914681096819913,0.24778202254317189,0.12443031173837625,0.21137474023727262,0.14296648943660303,0.23585835261932292,0.16406248427182063,{"$f":"'User Add-in Location'!B66","v":0},{"$f":"'User Add-in Location'!C66","v":0},0.25037071623845392,9.9242411592030524E-2,0.26152865075698034,0.26096055681416946,0.27266824520965377,0.2417734985110932,0.17781761813283317,0.23072271555568585,0.21203820987719296,0.23356410785782361,0.15946522551267894,0.23457560062743163,0.20147736945183956,0.22825323555525023,0.18543554980934537,0.22854531111703014,0.25531295632017331,0.2431223101975046,0.2071646000754272,0.22746024264355652,0.20854428880697193,0.19231604716655135,0.15000464718365303,0.19511791810358187,0]
[null,null,"TCPU",0.18576517647419793,0.15096704950135847,0.20680126167773527,0.22986087761514265,0.28979514724230682,0.35621944682127155,0.38885765924423288,0.23239519209890006,0.40554668269889071,0.19825351844037731,0.24169227560432605,0.19265785982680875,0.22769396238704004,0.26456075075440944,0.22949854301038533,0.23167625104695894,0.22310110000325323,0.2194581706420437,0.19123405587204922,0.19374045177368687,0.22374424025863998,0.25658975814411283,0.22271852313425103,0.24428844087153664,0.16902513898217714,0.22961308456011567,0.21592676182058324,{"$f":"'User Add-in Location'!B67","v":0},{"$f":"'User Add-in Location'!C67","v":0},0.33124994269132252,0.21847688233904927,0.21210502626241962,0.28918198801936545,0.20963779770490384,0.29673372364229494,0.21508250768843551,0.25932709948628013,0.24705261148881921,0.58410022817359075,0.22453991737155382,0.29380941274839883,0.22336322378932758,0.19186601453897978,0.22215248653559125,0.23733628965024742,0.27135798819556906,0.25773022772300813,0.26382489572152706,0.22370524271198935,0.25626290977655192,0.25035005247786501,0.20083542137766713,0.24853939366588867,0.26186104142989119]
[null,null,"Wholesale Trade",0.32684582247590332,0.25473903315507646,0.34805624234985111,0.29834600199688927,0.33136790756091211,0.37609494668544829,0.34424630152304769,0.3678288764735434,0.46774444212604821,0.32826170016495454,0.34594996335380335,0.30974101488199834,0.30962420209080688,0.35640442418500096,0.33514544394169121,0.34025960174893799,0.32868757542417787,0.29981015137713352,0.32104860034793692,0.30172732469838121,0.35232598687314065,0.40240613834536654,0.35135046498794859,0.38465056930053476,0.28473661787687515,0.35864657871690925,0.30501352156570027,{"$f":"'User Add-in Location'!B68","v":0},{"$f":"'User Add-in Location'!C68","v":0},0.36055756441171338,0.33388428838957834,0.41831946231827516,0.38719667053662682,0.27408781280984823,0.37488244865794301,0.34463459228723636,0.32558323054720445,0.3475478562131562,0.29968653133605339,0.35405956001462424,0.35710877102635663,0.34849775584519099,0.31422493768151144,0.32110596422150056,0.32742635272562676,0.33279337732786918,0.34524115440688263,0.34952419285493541,0.30548131156044533,0.35430171860694942,0.33539581919957018,0.29142921709708014,0.34908435281401834,0.37406386096678595]
[null,null,"Retail Trade",0.35889267386889695,0.44416574590865049,0.38842103196867533,0.36853912854810855,0.4127524476419403,0.39063709060699764,0.44879421014938298,0.42897948771483663,0.44769320148989583,0.39503667653739472,0.3922947472949504,0.37981348626525241,0.41291496818459161,0.40114972309302155,0.37564842996778164,0.3746999816719559,0.3493194881990217,0.38326879290801247,0.37918200830368942,0.36489936472724033,0.39800242526717933,0.46502035020542659,0.37034873065952445,0.39354447763357536,0.36233336244155773,0.37741966118648834,0.44229673168880007,{"$f":"'User Add-in Location'!B69","v":0},{"$f":"'User Add-in Location'!C69","v":0},0.36255969298903934,0.36088301818126811,0.46568222362930234,0.43292996352120638,0.38863532723771627,0.43113730772612718,0.40111790488289767,0.41885821853065663,0.35922211701661083,0.3920709731084861,0.44868250692590439,0.41646682087267028,0.45023761296789344,0.375516808261602,0.40651441252336407,0.41597451217857773,0.40729048218771324,0.40013294850712317,0.40745149996335939,0.40696446966907818,0.37899359634623414,0.38720177343801726,0.36883607337879687,0.37634508513627313,0.35762465684437422]
[null,null,"FIRE",0.20066120998483494,0.17999065682295989,0.21670284571977025,0.18749400377036313,0.23448271549349373,0.20948087620928291,0.32861213589047455,0.17037657286596464,0.28378464531114223,0.19785660286932957,0.19112653197441717,0.17522631194129318,0.16845621330554475,0.24902637693634422,0.26333470856056646,0.19759913128042572,0.18858957243517957,0.21402923741474536,0.18303451089810197,0.17754906536437334,0.23771709968319868,0.28714907297277692,0.2138575812989601,0.28228965181466931,0.16740704873135429,0.21692237071650283,0.18195208860775672,{"$f":"'User Add-in Location'!B70","v":0},{"$f":"'User Add-in Location'!C70","v":0},0.19251298304795572,0.11593132562958872,0.23069754095177195,0.25837385615492264,0.15155027758348738,0.31004865437382123,0.21044845580538724,0.20776231290878117,0.17909076884642061,0.18569811366441732,0.18547195332010216,0.21496842410014921,0.23117747119326185,0.21176845150583856,0.1954208667958878,0.23275764068234447,0.25589566007829945,0.23381786000256535,0.17484275341001659,0.16660534804568383,0.20550638666511828,0.19721219561857983,0.16381980559101139,0.19751158254589635,0.1364701354779595]
[null,null,"Misc. Services",0.43134458680849869,0.43517998290003562,0.42993199657390141,0.41167372385026241,0.45831344438996724,0.43190386540208431,0.47549836257929756,0.45652903882148138,0.56882953606449027,0.42551144655960937,0.41314585069805954,0.42746522846329438,0.415948056466313,0.45377315137409252,0.45268150556589032,0.42472836484865134,0.42167235176596346,0.43900080776137473,0.41705628432118569,0.43244144346570201,0.465377713069139,0.50470329703346339,0.45278067164591029,0.4712686652626159,0.37824505886773652,0.42235688161258922,0.42369538852365268,{"$f":"'User Add-in Location'!B71","v":0},{"$f":"'User Add-in Location'!C71","v":0},0.42349305297566775,0.40548124789286116,0.47725911503311247,0.49144014164617938,0.35688255202264169,0.46964021510221043,0.43070813242729278,0.45284963315817994,0.45183187661351659,0.41832216650532378,0.46072544940240734,0.48629259704578209,0.46201358556547845,0.4064351094613784,0.44405902645240841,0.47750658259207152,0.44334245369696412,0.45100178441093586,0.40711192287711828,0.43919420971827339,0.47618800218508406,0.42923295263329775,0.4477656605077952,0.44603876773771128,0.38768277235867371]
[null,null,"Professional Services",0.47615459915117175,0.50552180605216579,0.48871536435703938,0.43278573818233573,0.54054090446423397,0.52963739845017588,0.54988949673293097,0.50886614313058642,0.59126032346624913,0.50275456054630696,0.51448504107934145,0.45990980031345102,0.41854371178831273,0.54915978380933927,0.39422959389575207,0.44059279537572388,0.47240258880243596,0.46059289456936214,0.49845870469790177,0.44576745999825268,0.50812646979679288,0.54605924715636311,0.50941908769041422,0.52427335641740314,0.4232875179866476,0.48049219933505227,0.45782933320177394,{"$f":"'User Add-in Location'!B72","v":0},{"$f":"'User Add-in Location'!C72","v":0},0.43872550960144224,0.50474807532640487,0.50144520510600199,0.55972048368002814,0.43841268949951306,0.54552838957320882,0.45263853833435674,0.48867488005770354,0.47992615126443627,0.47885815464785819,0.43741818697319818,0.50294295734645655,0.45005135794837381,0.47318771064987664,0.43384463785774408,0.50515815494207472,0.54087231372352007,0.51649012635501079,0.45103489318310369,0.46553076804882465,0.55408726371728756,0.47565392986107435,0.43724001874543827,0.46230339233882201,0.46605606537598726]
[null,null,"Government",0.62740052680591274,0.82890471425792789,0.65716012774474031,0.73507788046803579,0.72853443711036148,0.77829668689273146,0.64462681367229635,0.76565548581965426,0.75940136877242737,0.71915229181213625,0.81481177908043245,0.76417057638637853,0.73932247182141642,0.8318921587593805,0.73922919947312993,0.74581846753604497,0.75023828663503989,0.75924853145323323,0.76432532196522562,0.73157386536066504,0.65153084808549055,0.64529511133770279,0.77655291869463405,0.72048244777308168,0.73116212627366739,0.75604745710518284,0.75305444884409711,{"$f":"'User Add-in Location'!B73","v":0},{"$f":"'User Add-in Location'!C73","v":0},0.77142755032550192,0.66585168227721181,0.60777159621937071,0.77962164025858238,0.50483539802717037,0.77190138440321954,0.7944389382414343,0.71677164384890302,0.74410657984739259,0.60613545094517562,0.75161633231291691,0.7359965271064316,0.67765837485801306,0.73611545816633916,0.67645498181681762,0.72480825830841655,0.73223780396125049,0.72801561265325065,0.71425100102641093,0.81199354118448552,0.66961231101341123,0.66810947856457092,0.70176827407289744,0.75677889309294955,0.7731955719720951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE58/$N58","v":0},{"$f":"AF58/$N58","v":0}]
[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",9.8485943961515998E-2,8.0878923455222781E-2,0.12779694526327762,0.14410525266423099,0.12544292218768074,0.19369360291136922,9.5296988226094378E-2,0.12260616027841562,5.1871518470037778E-2,9.7291051380664545E-2,0.13211817855200586,7.9016760732302363E-2,0.16005040141288321,0.13784930280981939,9.5602500504997509E-2,0.15941025737152023,0.15260176974534184,8.2857739385123114E-2,7.5225256516473493E-2,8.771532695911477E-2,9.820856242050352E-2,6.1590929405221762E-2,0.10403476958358697,0.17917583837754822,9.7060223923371297E-2,0.10783378826068166,0.11167354618124413,{"$f":"'User Add-in Location'!B77","v":0},{"$f":"'User Add-in Location'!C77","v":0},0.18319680500201041,7.6520928624617943E-2,8.6972855699965657E-2,8.0143815841219782E-2,0.10026032939966661,0.12075706822952735,0.12933808197032615,0.11819244888421207,0.11022062123737349,0.12723905171709152,0.12207536011843376,0.1117423403590202,4.7691445464746934E-2,8.34394562413803E-2,0.14690114133683749,9.5149046367539639E-2,0.14051010900475558,0.26709775396993218,0.11224947229109378,0.1266940589027078,0.10010082844024745,0.10776403081207037,6.6690796388880133E-2,0.14756480235994834,8.4960825297258721E-2]
[null,null,"Mining",6.502747143812973E-2,3.6980053517065556E-2,9.9859522021160413E-2,6.3717156326421137E-2,9.3884851481954787E-2,0.10594371750827583,0.10847578925098492,0.17920613656155601,0.48837668882234708,0.13355958293614914,7.8080986557407472E-2,7.685457910531665E-2,7.0960381946923168E-2,0.13950501595096484,8.8951160025686538E-2,8.1932101199369708E-2,0.19667678834171481,8.7309988127413529E-2,0.11568668244636993,0.11731766530747287,0.11557911153668377,0.18529591907072868,0.10333052965313462,9.7693716051738225E-2,0.11287486988113385,9.5234926876640966E-2,9.9489975737440103E-2,{"$f":"'User Add-in Location'!B78","v":0},{"$f":"'User Add-in Location'!C78","v":0},9.9343092536394798E-2,8.2562793164478981E-2,0.13204994056172864,0.14442955134669455,5.8866015390801649E-2,0.16078324881132691,9.9219157531208177E-2,7.3516262100619734E-2,7.0768014968368737E-2,0.11461955406330326,0.12078106714461273,7.554277574681037E-2,9.4370970464893608E-2,6.9675023609743883E-2,9.4130256027535886E-2,0.10725768338812934,8.6554239044186715E-2,0.14599272003792266,9.1237762373266029E-2,4.8689636055282176E-2,9.9842455725984353E-2,0.13165027754514963,7.5336658614021723E-2,6.6958393021967877E-2,7.3491054396777389E-2]
[null,null,"Construction",0.10311820800381326,7.8627131736575581E-2,0.11669150806728312,0.10074130060718733,0.13994466173553438,0.13184975909280278,0.13108753648059765,9.0330006346529948E-2,6.7896429833256278E-2,0.12651525560329047,0.12189084693927298,7.2878446098174857E-2,0.10096628489680405,0.12285874567340388,0.1028639889518607,9.1075006911938983E-2,0.10371912234734533,9.3665521120157719E-2,9.7330484453910307E-2,0.12162043474593293,0.10032767924366531,0.1337123161446572,0.11636846603136361,0.13606508630124342,8.8632451274234178E-2,0.12140466606013234,0.1019141117941839,{"$f":"'User Add-in Location'!B79","v":0},{"$f":"'User Add-in Location'!C79","v":0},0.11221422369494827,8.2904549904314132E-2,0.14554030827444456,0.11877553652019784,8.5422798796177382E-2,0.11427386718396564,0.12448815804562509,8.6354285541463349E-2,0.12176475877869615,0.1215915564202158,0.11233342956232188,0.12443489976550212,0.10338773811530505,9.0974746650990576E-2,0.10087551878873813,0.1269139572569554,0.14048720640020521,0.22948787810707588,0.11309802272452436,0.12006091499040025,0.10395889549330828,0.10199794341990724,6.6297261150710732E-2,0.1104623654753086,6.7163876147382243E-2]
[null,null,"Manufacturing",9.503754792994526E-2,0.10246454765683793,0.12105211090551496,0.10554621234773293,0.1593315266312047,0.15702158928969054,0.1060108048433928,9.7906884362446489E-2,6.6993163345358736E-2,0.1275137882085815,0.11732051955371017,0.10798543097405225,0.11924889599951496,0.1280270870381455,9.1589309502493985E-2,0.10262212154597845,0.11986716489488791,9.044347921536286E-2,0.10723747875814076,0.1052457534814159,8.5452240605170954E-2,0.12033179120277104,0.11466236858165778,0.14328861379365798,8.904271723158444E-2,0.11045730407051961,0.10758780558332355,{"$f":"'User Add-in Location'!B80","v":0},{"$f":"'User Add-in Location'!C80","v":0},0.12388221291747782,8.1957154732706164E-2,0.10252184377828491,0.1205969027226638,9.8475090473289464E-2,0.1214297723498958,0.10293428293721213,0.11795988948586686,0.11926074021490425,0.14488568856211753,0.12571879971756025,0.13032800028296798,9.6170501357113206E-2,8.2788692506574516E-2,0.10768992411706513,0.10787611095201811,0.17139746809220557,0.28598677946933992,0.12486622070276759,0.10753513023426799,9.218431371452504E-2,0.12444744713023392,7.6030601672136128E-2,0.12105510251040799,9.0762625080096734E-2]
[null,null,"Fabricated Metals",8.7586911103115034E-2,8.7468152474312402E-2,0.1201292343142138,7.6585290484921867E-2,0.17014724874098858,0.13748254058504561,0.11457150024188445,8.9903995325931629E-2,0,0.12527233945638147,0.11126209491204142,8.7655413829998988E-2,9.4265171724746619E-2,0.13088515546576066,9.4234496042384805E-2,8.4933600662948597E-2,9.2204200726191718E-2,8.3038621369964011E-2,8.2849810835404089E-2,9.0023404069171448E-2,9.9619041055470189E-2,0.1227774011278292,0.11485301142696139,0.13813607526375671,7.282393989471321E-2,0.10473751397153332,8.9566424317555751E-2,{"$f":"'User Add-in Location'!B81","v":0},{"$f":"'User Add-in Location'!C81","v":0},9.5645103286731287E-2,7.6332895520757352E-2,0.10582547449584032,0.12487994962344566,7.6940352426245306E-2,0.12257332894212122,0.11340538029099587,8.9348827799802036E-2,0.11637431444204774,9.7902725913831437E-2,0.11349158612417738,0.12946000447812289,0.111044276205954,7.1054016422666497E-2,8.3633898655498473E-2,0.10777903993132013,0.14618305712964827,0.27293074804001738,0.12445574094986611,8.7443284946263647E-2,9.1158733101805695E-2,0.11251816543903323,7.1798993967585517E-2,0.10995611502320843,6.3956014849135628E-2]
[null,null,"Machinery",9.4274487714014879E-2,6.7393145624312603E-2,0.10686079073303147,8.8549730271600832E-2,0.14989789037616716,0.14100818570419835,0.1121448691482369,7.313645696749263E-2,8.5833471816490883E-2,0.12841836625447356,0.10690178872131885,0.11150335752625239,9.8118393376330881E-2,0.11671408247605053,0.10335284903801804,7.8876977698264489E-2,9.5609519139869273E-2,8.7962565790704592E-2,8.1142353043114734E-2,9.5693620384450659E-2,0.1128786276568,0.12530958415671928,0.1073447870955079,0.13726389132438513,7.7150564265810101E-2,0.11940481615007885,9.931557435689245E-2,{"$f":"'User Add-in Location'!B82","v":0},{"$f":"'User Add-in Location'!C82","v":0},9.4076973211200787E-2,7.9976010729538916E-2,9.6615164292994521E-2,0.1211627075634801,7.5558072210236679E-2,0.11700475489205384,0.10102350498223099,8.0633286072952795E-2,0.11459725684765071,0.10225884862884066,0.10871280305129739,0.1250364922316051,8.7326254061196512E-2,8.2243587915296262E-2,9.331236524198136E-2,0.10820852514322069,0.12758176287408277,0.28229694914941938,0.1310004143503703,7.7862174571291992E-2,9.6346128430894296E-2,0.11395171266002284,6.222928225883316E-2,0.11664887705312531,7.5377429451800315E-2]
[null,null,"Electrical Equipment",9.2902100290131573E-2,0,0.12180052151258841,8.770809137050524E-2,0.16261210367263104,0.15283339677828886,0.12466920256433647,8.7974182244025048E-2,9.9052609136441996E-2,0.13120281853240459,0.12199070383164858,0.11557335873252704,0.10405582666124417,0.13274947155170189,8.6600457986091145E-2,8.7536153984727361E-2,0.10348382037744155,9.296858756444798E-2,9.2302239749974396E-2,8.9063176332621022E-2,0.1036767087132822,0.15710947938604056,0.13140248291677142,0.16347244634222216,8.6724333794215347E-2,8.6172454012407668E-2,0.10266350626674103,{"$f":"'User Add-in Location'!B83","v":0},{"$f":"'User Add-in Location'!C83","v":0},0.10144095380566148,9.5192053207915253E-2,0.12756139679245848,0.13600925559782198,7.8779076858820601E-2,0.14452482888523555,0.10936645772377848,0.10717630036902988,0.13212823633583304,0.11886365717658287,6.45251784185773E-2,0.12613454099271082,0.11449644665952362,6.4709715486077429E-2,0.1039930017023518,0.11257243773314454,0.13594862999804644,0.22271153008437422,0.12968846935487616,0.11781984246408567,0.11595731594393995,0.12638645582833019,9.0296141927604656E-2,0.12602099005421233,0]
[null,null,"TCPU",0.14068770942807107,8.8386673759286383E-2,0.15452701353151657,0.13379421720433332,0.16896161211643923,0.18757413029296255,0.15137308045614173,0.13263594459445729,0.12830905140086052,0.15562140902410501,0.15202743491296641,0.12334535982104758,0.13500068122347958,0.17165783458798059,0.14051547992711602,0.12783016154881799,0.14239066452922108,0.13591119798254844,0.17038567273492808,0.12746681644130647,0.1398714951396598,0.16994954324912384,0.15662676964615349,0.18669102113929381,0.12673068647468105,0.14577059093101691,0.14493538691510191,{"$f":"'User Add-in Location'!B84","v":0},{"$f":"'User Add-in Location'!C84","v":0},0.11382513523693275,0.10891888858732815,0.13653279308646571,0.15275386965264226,0.12445726735864274,0.18124596061662945,0.1387975847137807,0.16153318863592944,0.14896119395648269,0.21293341601951354,0.1413748430351684,0.17488282419208862,0.13318708442951396,0.12093359684229413,0.13458623616571652,0.16718856895280634,0.20587183088906136,0.26387197054264777,0.15929733005168134,0.13985155777760891,0.14526065082429163,0.14546176467326094,0.12011754311760903,0.14253341782395795,0.11513374718320914]
[null,null,"Wholesale Trade",0.11405036601580562,0.10025962172349004,0.14192938968766258,9.7160919556446873E-2,0.15753201109315904,0.15804172516303044,0.12313609104058597,0.11289589451086374,0.12533006707986427,0.15051013839404909,0.12990133773717868,0.13845941986147708,0.12116678287418547,0.14192286289543496,0.12159830462680749,0.11006210227574358,0.1168943535766826,0.1071383159193995,0.10905006898798875,0.12874026106578904,0.13484227562237266,0.1565148510244945,0.12942943250249328,0.15815294326738866,9.3740537470693927E-2,0.1364265166492096,0.119879243244095,{"$f":"'User Add-in Location'!B85","v":0},{"$f":"'User Add-in Location'!C85","v":0},0.11472281370167986,0.11415534065449566,0.13855734907406925,0.14493911336838067,0.11100479199500365,0.15075849820504778,0.13660726099570447,0.10506732093234313,0.14011416032581531,0.11900490165929369,0.14314051567873304,0.14383214876282738,0.13059182724776644,0.11122598739093374,0.10853044394924033,0.1321229579937255,0.12857191153834763,0.18401407330463268,0.14935048415492932,0.12053734801630819,0.13131049315936877,0.12360418440148593,9.7338101892284659E-2,0.13759280622745632,7.9248714337241594E-2]
[null,null,"Retail Trade",0.10433058896751997,0.10362031432699953,0.13465155407688584,0.104039591652948,0.13842740109029744,0.15672706919065577,0.14673663232942075,0.12503332782226972,0.12852239298244444,0.14853429361754697,0.13606924827998321,0.10025068144051845,0.10693611165894457,0.15686845911690733,0.12558434861971118,0.11948436232455251,0.11721109856183581,0.11813115836467625,0.10251606272085041,0.12408736936343871,0.13370092581031456,0.17404939160113339,0.12762823617167929,0.16435828446756492,8.5930735495721111E-2,0.13951627964581151,0.12528359497286953,{"$f":"'User Add-in Location'!B86","v":0},{"$f":"'User Add-in Location'!C86","v":0},0.13460081556658604,9.6705009934083444E-2,0.14621155461928867,0.15079596329115785,9.034559958588817E-2,0.14566572533173117,0.14127396535368569,0.11419903236226088,0.13262588549877524,0.12991177927880748,0.14546892601080999,0.16066601216569781,0.13576539548411001,0.10895754186511991,0.1106592305038365,0.13463468926510797,0.14505629295225336,0.18607067908465336,0.14015098388923894,0.11562286688096306,0.13512661622250358,8.8468517845133418E-2,9.3640290457306194E-2,0.13750711531080351,7.9904559505620226E-2]
[null,null,"FIRE",0.12204074910003265,9.2585148831531849E-2,0.17012809458764699,0.10987962899612543,0.13742937694215626,0.18585683576158246,0.17036403401487035,6.96105754329088E-2,0.11048273895678966,0.18283441832699998,0.12774269573690447,9.454728868093415E-2,0.12855847376087898,0.1542454968232842,0.1250018868782973,0.10657137200407249,0.12010202205070419,0.12334326545539163,0.12303471299464175,0.12317513264258013,0.1297023852675625,0.16412266104755169,0.14298344862854911,0.19117249531027714,9.8432086533365659E-2,0.14381938183655724,0.12228893405891364,{"$f":"'User Add-in Location'!B87","v":0},{"$f":"'User Add-in Location'!C87","v":0},0.1314032136038239,0.12625489968111145,0.13602454069279657,0.17026421331311209,8.9278761377060423E-2,0.117194590448098,0.12108426809954345,0.1318409414231238,0.12646796403206656,0.1492068191778943,0.12547709809789553,0.15752596462591384,0.14017574208042333,0.1265727352886796,0.10381154447047126,0.1465562812793931,0.19799314787526368,0.18684798916180542,0.15366870787650705,0.10562144496112291,0.12718807227811757,0.12015393077787273,8.523318027157703E-2,0.12938446008344268,0.10089535201731467]
[null,null,"Misc. Services",0.11823939543689217,0.10775092624436637,0.15619925420789571,0.11206007396337173,0.1587564361127278,0.1638748580233429,0.15020117083166071,0.10795020135548423,0.11792091759934703,0.15948340945313352,0.14444341202997174,0.11347433584675404,0.12454122401295287,0.16035239849359034,0.1276503060479785,0.11385184367249671,0.12738108860281658,0.11975376321187481,0.11446476370906138,0.13327237065150263,0.13714229229489561,0.16487051326869656,0.14217702189381598,0.16068870721167611,0.10352857722228606,0.14646879709727828,0.12360680673845281,{"$f":"'User Add-in Location'!B88","v":0},{"$f":"'User Add-in Location'!C88","v":0},0.13388994544630706,0.10089071934206981,0.13636464338913351,0.15527399741337733,0.1087262484981642,0.14712836732439477,0.14387168666572839,0.11322293710169379,0.14143784842798049,0.13345916626871601,0.137031582907613,0.14192978710324289,0.14162576405869395,0.12238324791293172,0.11781330501025998,0.14660876470949308,0.16084600837948793,0.20676602698819488,0.15148862894225035,0.1263221122429585,0.13157970367166646,0.1282285141661236,0.10178893455491889,0.13449708872496255,8.8542975608769184E-2]
[null,null,"Professional Services",0.13342509452901585,0.12389678669774432,0.16774029224123563,0.13158864235049778,0.16761305652913075,0.18401131245444227,0.17460440108318326,0.11649778658638904,0.1000229292382494,0.16690800282228332,0.14771587474205067,0.1281647889118252,0.14093804623991682,0.15549328701780346,0.12442179509884317,0.12776853650185438,0.14697147709589714,0.13239680945862065,0.12376447481310247,0.15527063790125462,0.1568261534037507,0.18407580554377334,0.1619002843910527,0.17492943640447856,0.11159139217159794,0.14984863977684174,0.13951115857227808,{"$f":"'User Add-in Location'!B89","v":0},{"$f":"'User Add-in Location'!C89","v":0},0.14046482825920159,0.12237582755509609,0.16110434585806455,0.16462364770079446,0.11897557070670424,0.14877264889845984,0.14736379416169079,0.12996127661550852,0.16050609466637314,0.13923970140159975,0.14061658498078383,0.16424597468933089,0.16989800911069858,0.13313844302902741,0.13655833151763283,0.15560061821167409,0.15974473810346174,0.20541733259450895,0.18132095981713606,0.15509727051773298,0.13959586145877334,0.14582503768097249,0.11060572902983971,0.15257599020525714,0.1002203210346384]
[null,null,"Government",2.986272852985376E-2,1.1478842190727145E-2,4.5833942804711647E-2,2.3477027874026259E-2,3.6720903151208698E-2,2.0073748618677778E-2,5.2656542693262115E-2,9.9987410826475869E-3,3.4161402285377857E-3,2.7077777729453991E-2,1.0759135070093706E-2,1.8316112812582521E-2,3.0388202069007275E-2,1.068114034025309E-2,2.0076331106084828E-2,1.9080045206292244E-2,2.4788948443515934E-2,2.7547633004739967E-2,3.8708584265037503E-2,2.7651852588696312E-2,4.526301608270545E-3,1.2227349238171465E-2,2.0726083619702705E-2,4.6230801767928584E-2,1.9193968984765296E-2,2.6449076808031921E-2,2.8550600586097812E-2,{"$f":"'User Add-in Location'!B90","v":0},{"$f":"'User Add-in Location'!C90","v":0},2.1105688622197062E-2,6.3071349603949098E-2,2.9192352059670731E-2,2.8303902589289501E-2,3.1591623376845332E-2,2.8435143496506995E-2,1.612230023546064E-2,6.4727938667508131E-2,2.0833733664964337E-2,7.0131870999102341E-2,3.2164967224171191E-2,3.8221282588421994E-2,1.0354826565641746E-2,1.9967661760820286E-2,5.8648136845917472E-2,3.7534884494285312E-2,3.3802265205551303E-2,4.0237235114325143E-2,1.7733138481116816E-2,1.731924500563688E-2,2.2807949853999667E-2,4.5074175413054439E-2,2.2436239300687302E-2,2.8551703977766536E-2,2.0438634774631394E-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",9.6356265636822355E-2,7.725017856994143E-2,0.15627743283191231,9.2476125890965294E-2,0.18027601927494899,0.1431159346219803,0.14114726877349454,0.10184440360893199,9.2673400746019804E-2,0.17800762006598433,0.12817115300292029,0.12139422544662805,0.11262004784771759,6.5832351467651137E-2,7.4829970955174893E-2,9.0427243250748912E-2,7.7971405167583954E-2,7.7364552119455143E-2,7.9785897608604328E-2,0.14647125494979646,8.3741977508481724E-2,0.22165626327051891,0.10495078919107534,0.13804059337915192,7.0787403546275413E-2,6.6759888012016808E-2,7.8563369394479582E-2,{"$f":"'User Add-in Location'!B94","v":0},{"$f":"'User Add-in Location'!C94","v":0},0.10452867013129269,7.1695213782871942E-2,0.14137690156714847,0.14715694251485339,7.6433690596844003E-2,0.10840921989233286,0.13481894389904775,3.8629871778923804E-2,9.644945404315515E-2,0.10490368947821013,0.16452505816013696,0.13642735986666138,0.14978573037723508,6.1480944222926048E-2,8.3750248521193171E-2,7.9632777683717196E-2,0.13753243608049101,0.26318157193714048,0.11336124939496267,8.8449590859197916E-2,8.282592392185989E-2,0.15835078051035487,4.0552824783396849E-2,0.11439063433932427,4.2866856707921612E-2]
[null,null,"Mining",4.3427146639761618E-2,5.7764586144655669E-2,9.8379774575709608E-2,5.2404425253245727E-2,0.1337750157231698,0.22619397952112191,2.9385095928389955E-2,-2.3417065672206579E-2,-0.43165735855075094,6.0181112342328674E-2,9.3218991823555891E-2,6.4591257364155386E-2,8.6990530490046153E-2,0.11870547292915742,6.3158925561955209E-2,6.4802673235717506E-2,0.14293271968976853,5.3854688783005283E-2,0.16633024649922201,6.2466698860505959E-2,6.2066037299326839E-2,0.1997217132542585,9.8040170900026286E-2,9.3331894315539538E-2,0.10495745150899054,7.2505630550666972E-2,8.5640077406948595E-2,{"$f":"'User Add-in Location'!B95","v":0},{"$f":"'User Add-in Location'!C95","v":0},7.6459155072129262E-2,7.709004062319938E-2,9.5063376593864241E-2,9.47723397246409E-2,5.8837544357109563E-2,0.17532714477045375,6.4472718466449558E-2,8.2347243119795091E-2,8.1428439689511287E-2,0.13937447042617263,7.4878201699346614E-2,9.5705679075500136E-2,6.723309397110884E-2,4.894128129294982E-2,5.8962851262471049E-2,8.3255200597548151E-2,0.1756361199419858,0.24769614242451679,8.1793868153472005E-2,4.2962515808604156E-2,4.2968785959179259E-2,0.11672562336604257,4.821398641583844E-2,6.4388702495479594E-2,4.0949022810460235E-2]
[null,null,"Construction",9.5158676249592511E-2,0.11061647247900902,0.13678407910169865,8.6727038111211741E-2,0.1546664987314523,0.1535699809790004,0.1535256898524949,0.1007070928692219,4.4533491443250486E-2,0.13736720254548504,0.12452617132073797,0.10129593665292223,9.1211108397977095E-2,0.15790578792519611,0.11787640760256632,0.10155759691368131,0.10404902884332104,9.3427728773954999E-2,0.1066561930107294,0.12198689425371916,0.12755440107771621,0.17287645034443802,0.12830288974739271,0.17129077096058926,7.3031091974539428E-2,0.13259927640523853,9.7331985289443312E-2,{"$f":"'User Add-in Location'!B96","v":0},{"$f":"'User Add-in Location'!C96","v":0},0.12329728364994863,9.8524290410207382E-2,0.17554311876778661,0.15835371299165971,7.636038547255164E-2,0.12993503117711208,0.12864532437726356,9.9231406374126169E-2,0.1402696789165512,0.11741846964210409,0.1353231040641707,0.15495856057234222,0.13043671710057395,8.9563307252240404E-2,0.10299449933915625,0.15147539384282746,0.15849033241833096,0.27522790824351229,0.1294898689166043,0.11689496440806393,0.1196945205569446,0.12292445577549431,7.6592828405767643E-2,0.1291857143243122,5.5807408310017986E-2]
[null,null,"Manufacturing",5.0438358952475747E-2,5.0116198142097543E-2,9.9383921975079309E-2,5.2960673810537165E-2,0.10566011641880088,0.10779629911319996,0.10659847885945234,5.628381101945365E-2,3.5572471409571683E-2,9.775498456166952E-2,7.9365777538507223E-2,5.0569030133549644E-2,5.8180475073180242E-2,9.8526941732022949E-2,5.9605529407796815E-2,5.5150288789242594E-2,6.1213058036923791E-2,4.7775487342198483E-2,4.2542908734541807E-2,7.3935305524355455E-2,7.5593485831415327E-2,0.11008587065157593,7.8302069660531104E-2,0.10918294899394619,3.9841421983065339E-2,6.974500646243087E-2,4.3997616539483253E-2,{"$f":"'User Add-in Location'!B97","v":0},{"$f":"'User Add-in Location'!C97","v":0},6.1161540749859175E-2,6.1409810806483812E-2,0.10132441431210165,0.10084646286037019,3.3387554410970327E-2,8.0537079876991186E-2,6.7962246878910615E-2,4.9924168199320273E-2,8.1162089329773701E-2,6.9112819340098025E-2,8.3159323489015127E-2,9.5409355109738761E-2,8.2913448070112847E-2,5.2287189952672584E-2,6.1095883610482953E-2,7.5927372535950277E-2,9.0855472473880913E-2,0.20899298143302902,8.0307561571842198E-2,6.4047025166378974E-2,6.6897979389875406E-2,7.2212958692045831E-2,3.783831437112524E-2,8.0988805004240202E-2,2.3235046325309545E-2]
[null,null,"Fabricated Metals",7.1132670282891219E-2,7.4618922693802686E-2,0.11611430701048364,6.7663236306015742E-2,0.13818361224613127,0.1236301127875019,0.12247277193798164,8.2160990297519679E-2,0,0.12114010126959571,0.10353757874601394,8.693819804868666E-2,7.3482910137917468E-2,0.13641390032385381,8.9279022330345417E-2,7.1480324818942093E-2,7.7551268280815905E-2,7.9588197938856908E-2,8.2058612991330743E-2,8.3571147493957457E-2,0.10466293393482591,0.13731836634805256,0.11679979852211828,0.1477917816624173,5.8702089179346363E-2,0.10891223494132421,7.0635981663457484E-2,{"$f":"'User Add-in Location'!B98","v":0},{"$f":"'User Add-in Location'!C98","v":0},8.2614681052047667E-2,8.1135698009614024E-2,0.12013297662487089,0.1413935613999453,5.4352902103901472E-2,0.10739593225084776,0.10035628708649087,6.8412901638770798E-2,0.11512261116082795,9.1227098525295175E-2,0.10595413964458114,0.13125741934900337,0.11143317384205705,8.3178559807151761E-2,7.1030468896119997E-2,0.11802551765041616,0.13061256155578999,0.25766004031435275,0.10580004107526718,8.2846867382960016E-2,0.10383020105279218,9.4746956356123624E-2,5.545001293703599E-2,0.11132749016420125,3.8945300784822098E-2]
[null,null,"Machinery",5.2009699126991452E-2,5.9427796268765459E-2,9.1659003194904998E-2,5.3874553449769255E-2,0.11381734309618761,0.10806915338163869,0.11807569389944987,7.9643932388924088E-2,3.102780032104414E-2,9.8774845617433452E-2,7.3981021278985759E-2,2.9887293636856355E-2,5.6060366572528601E-2,9.8172476057527228E-2,6.1330210082174499E-2,5.2213984740481695E-2,6.2360414284518294E-2,5.7698861727832042E-2,5.7208609549739331E-2,8.3880062848881748E-2,6.6249357898770539E-2,0.12987372563299296,8.8654602221415205E-2,0.11219490690774513,3.1773285806871887E-2,6.5828700339800053E-2,4.7763713882788314E-2,{"$f":"'User Add-in Location'!B99","v":0},{"$f":"'User Add-in Location'!C99","v":0},5.7938028518481663E-2,6.7192766912586258E-2,0.11690786081941341,0.14239434810566581,4.2865768070407748E-2,8.3058951125681971E-2,7.8797346890357306E-2,4.428876302963107E-2,9.7716249068631827E-2,7.5621050170265894E-2,8.1446497382902078E-2,0.10765345264700774,9.8588743152608974E-2,6.6047418883699791E-2,5.2485613998169943E-2,7.7834988444174344E-2,9.8231649616657146E-2,0.21746647415554352,7.5473081479488696E-2,9.0517716873033865E-2,8.2617013199567879E-2,8.5219148768248293E-2,6.2383164817808534E-2,7.2354643056482024E-2,2.6170969749382371E-2]
[null,null,"Electrical Equipment",6.8786990603071835E-2,0,0.12841234737422946,6.3047308280045719E-2,0.14904916254003853,0.11301720746177328,9.8435865512211257E-2,8.2574021986558166E-2,3.2933172223582476E-2,0.11696482765150983,9.1202699622700639E-2,4.3983585998946452E-2,7.6471380112421966E-2,0.12131842762597088,8.1345854240732526E-2,6.9421245362324482E-2,7.2317442572217838E-2,7.412457570071182E-2,8.436415751799739E-2,7.6082822574753808E-2,8.9295883659230857E-2,0.12956360970963618,7.5040043464150552E-2,0.12546173533529698,4.3622270143573331E-2,9.2829301644608564E-2,6.0625886381433514E-2,{"$f":"'User Add-in Location'!B100","v":0},{"$f":"'User Add-in Location'!C100","v":0},8.8567370598161013E-2,4.5731269356636864E-2,0.1192452337309618,0.12508415859597033,6.7351326436386943E-2,0.10171758897271704,8.3315345859345441E-2,7.0178307785484784E-2,0.10458079381060753,8.6489345363285064E-2,6.3669368301919549E-2,0.11711881416823,9.1124062510318682E-2,6.7950565911388885E-2,6.5654867660209226E-2,0.10478598297737751,0.12141143701744761,0.22235375502722782,9.8640857819769487E-2,8.5142876984384608E-2,8.9680061973351724E-2,8.2419851641087893E-2,4.7602419295767848E-2,8.9959856978246613E-2,0]
[null,null,"TCPU",7.3338997086045701E-2,5.0747007886556894E-2,0.11755796555911444,8.1344273523355895E-2,0.14103872576063034,0.17288407886234117,0.15150995421281166,8.4478436628133591E-2,4.6967839633649575E-2,0.11656936336242493,0.11748216376034266,7.1385837694604465E-2,8.3009985467414407E-2,0.1456400750212779,9.7150636407292476E-2,8.0505969517038228E-2,8.7191072941164294E-2,8.1858451954960443E-2,8.1646045912444343E-2,8.7267478479783334E-2,0.10041158612029444,0.13629002819076139,0.11038576638995776,0.14425064822077496,5.6308838364782343E-2,0.10843871619864386,8.2120451969122377E-2,{"$f":"'User Add-in Location'!B101","v":0},{"$f":"'User Add-in Location'!C101","v":0},0.11078554830520849,7.5842292803949302E-2,0.10680177071983699,0.13827052808655502,6.4169596247088317E-2,0.12645353384741234,0.10263481500273171,8.7421121684114214E-2,0.12016131025930599,0.19058976895578961,0.10431297799444349,0.15127993123313854,0.1029296302363281,7.2790895112433127E-2,8.062591629070727E-2,0.12431463870976273,0.14654399666939694,0.2476431410939183,0.12379687880547682,8.9817885419743476E-2,0.11078895946545941,0.10221894943651171,6.3738025088442937E-2,0.10942043499148688,5.1257161930838437E-2]
[null,null,"Wholesale Trade",9.8477571067195152E-2,7.5185737763465266E-2,0.15867349480189438,8.8088712358533341E-2,0.15088167024662086,0.17244914581934642,0.1346419285159125,0.11063105907911269,5.3457418802350012E-2,0.15734989764201673,0.14154805441835866,0.1007090793306698,9.8207191550661654E-2,0.16638970713861351,0.11950478498367825,0.10052319253002091,0.10612602417889255,9.3162265732657054E-2,9.6769674140127493E-2,0.11645240132996691,0.13427516378860554,0.1781344953397043,0.13918840979408573,0.18119280174197364,7.163287961439424E-2,0.14242234458755343,9.6287966139997044E-2,{"$f":"'User Add-in Location'!B102","v":0},{"$f":"'User Add-in Location'!C102","v":0},0.11857214701065191,0.10350348390852793,0.16996277437351229,0.16664372064558997,7.3691939353404567E-2,0.13839963654900075,0.13917567884071719,8.9188497069487185E-2,0.14772606447668965,0.1023532851551949,0.14115440712382893,0.16213759606733769,0.13764169457776046,9.851887094819875E-2,9.689374014352399E-2,0.14064941601403141,0.14235030307856547,0.25160685568415486,0.14545164219745091,0.1047955253861273,0.13370542203418015,0.11825764729727642,7.6773998135126503E-2,0.13589152018700559,6.1393899211949231E-2]
[null,null,"Retail Trade",0.103415547816664,0.11571510097439655,0.16922143755740243,0.10515368639693987,0.16896252994888974,0.17636888332519304,0.1702966904819771,0.12749370731310733,5.0027712983958285E-2,0.17861428430093373,0.15701128966271263,0.10761467883527022,0.11838827511059241,0.1860650649068479,0.13096923962797322,0.11034183091390812,0.11097462461933789,0.11475607066189057,0.10822367475813817,0.13220734569118356,0.14629642524709391,0.20346390713958229,0.14418841771501689,0.18602302779726893,8.4799475431405244E-2,0.14870862465125007,0.12854122664503184,{"$f":"'User Add-in Location'!B103","v":0},{"$f":"'User Add-in Location'!C103","v":0},0.1247318604697451,0.10556918903016294,0.18631796026033284,0.1826741660772685,9.1574432663300551E-2,0.1518804369433624,0.1566955207740417,0.11030641526879539,0.14886144036000701,0.12746977770499546,0.16861102301994571,0.18634727662845696,0.16819123653512211,0.1121154755232025,0.11626425072072565,0.16814958493556714,0.16992193331132138,0.27816447550105505,0.15945094858061137,0.12845654091178718,0.14136241851439732,0.12242977493771706,9.1317111392271888E-2,0.14332870792888655,5.9190663559595492E-2]
[null,null,"FIRE",7.2103834101407582E-2,5.7401772127462752E-2,0.12532590960479068,6.6200451764060211E-2,0.11373325069975333,0.12751827563964768,0.14304033507305836,5.5156273375395672E-2,3.3764823021163931E-2,0.12525852828596959,9.4902036580916505E-2,6.0276144700148637E-2,6.7737034306468047E-2,0.13453868557212573,0.10101220118206128,6.7937058862450508E-2,7.3513111980820695E-2,7.7381978227435214E-2,6.8722272770361914E-2,8.1380527144955028E-2,0.10073736095865039,0.14382329295176768,0.10320516595437079,0.15799316310344355,5.0359588870565027E-2,0.10386755120205599,6.8971094774535086E-2,{"$f":"'User Add-in Location'!B104","v":0},{"$f":"'User Add-in Location'!C104","v":0},8.1250908555983603E-2,5.6301493400016028E-2,0.11183958798978313,0.13409693892725968,4.6095677724241883E-2,0.11237628025337798,9.5795420191170988E-2,7.0342309337849226E-2,9.2571228650733792E-2,8.1804579942845929E-2,8.8330810712174995E-2,0.12064811934160426,0.10683031790148496,7.827423493849793E-2,6.7199361057047477E-2,0.11593459627270875,0.13965914961736198,0.19964598233628383,9.5668610710361618E-2,6.6969612336854389E-2,9.140305904454106E-2,8.1583368347677654E-2,4.9280148652248126E-2,9.123923996493917E-2,3.2186265067904472E-2]
[null,null,"Misc. Services",0.12269863211739632,0.11458703030905473,0.18982162072981498,0.11665793892723991,0.18967964436229939,0.19213410705586215,0.17981881943686934,0.13032567616725396,6.3274555374132457E-2,0.19206759436568246,0.16567472223288673,0.12139999690613019,0.12323502755507908,0.20480509613808812,0.15177602542138555,0.12025493987117075,0.13049551782319777,0.12808103015756367,0.11947778281800567,0.15303934603080574,0.16562526544564399,0.21328152368541131,0.1723187206708327,0.21095441938670179,9.1238318271944091E-2,0.16375726024884474,0.12406010394436492,{"$f":"'User Add-in Location'!B105","v":0},{"$f":"'User Add-in Location'!C105","v":0},0.13982944920315624,0.11678213713502376,0.18696089075047789,0.20250720508271977,8.9109332615923312E-2,0.16251826947544046,0.16609102004340412,0.11725771566995835,0.17964942211436832,0.13481907608620233,0.16975121084169575,0.20266985841591673,0.17361113825774591,0.12244297113124114,0.12670804673464481,0.19057213847424687,0.18625557145480742,0.31232289126555585,0.16304393915056217,0.13908391997060945,0.16706844157389089,0.14352843611912913,0.10864469557505314,0.16213102842294683,6.449875290411132E-2]
[null,null,"Professional Services",0.13597049683960305,0.13255444376527553,0.21235548327675674,0.12552678460485264,0.21735866197295539,0.2296003788284523,0.20647981591100628,0.1440275322007753,6.9218607941636173E-2,0.219605896990613,0.19636009689859446,0.13169710699199999,0.12744323930429985,0.2343201828634574,0.13540732412645007,0.1266628300059929,0.14718254223788363,0.13591573111337174,0.13938393772261504,0.16237852555711663,0.18277604683556833,0.23226363693339983,0.19427477042767022,0.23302997464180281,0.10117592638942988,0.181234314812798,0.13525937339290489,{"$f":"'User Add-in Location'!B106","v":0},{"$f":"'User Add-in Location'!C106","v":0},0.14509183367363987,0.14438123211933709,0.20103299572102204,0.22655855731478095,0.10656964039092684,0.18299169285512812,0.17318688669776086,0.12807911713529552,0.19359896698405532,0.15091275229823109,0.16400273769482623,0.21530308157795081,0.17800553385558576,0.14019844125629166,0.12822054880472031,0.20183002475973069,0.21555595305099198,0.34217921481498337,0.18436967235777896,0.15241131427034016,0.19041044233070362,0.15972359773832567,0.10831581424481339,0.17141757614655262,7.6618940897305379E-2]
[null,null,"Government",0.14684556004777061,0.17839462769748768,0.22798494573571923,0.16891724366353489,0.23707271033239305,0.25844815376709479,0.20232968687167519,0.17743198273938551,6.3577650926055385E-2,0.24605874265979608,0.24606144600856772,0.1761583591841015,0.17533663745750586,0.28255818132457106,0.19888399861680017,0.17104600661278602,0.18517276572170077,0.17961317026239237,0.18149470404452525,0.20526300160776612,0.18127371030212833,0.20978164758372816,0.23107682059480891,0.25604565974642596,0.14183929302317883,0.22510933301794997,0.17698554465596086,{"$f":"'User Add-in Location'!B107","v":0},{"$f":"'User Add-in Location'!C107","v":0},0.19939731301168079,0.16854580063626856,0.19505196664856278,0.25451580384037037,0.10259464323175718,0.20989104327485214,0.23464024252184354,0.16192262144739505,0.23197740274445977,0.16610104296054959,0.22233310576228651,0.25120469159525871,0.19794731547335284,0.17502104133290775,0.16651197532355985,0.23382164052457607,0.23777801501772797,0.36663744165942402,0.21397588852071581,0.20394156610943737,0.19106719883171447,0.18404357154820108,0.14275472870469283,0.21945534556875362,0.10720491800295859]
[]
[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,{"$f":"'User Add-in Location'!B111","v":0},{"$f":"'User Add-in Location'!C111","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,{"$f":"'User Add-in Location'!B112","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B113","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B114","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B115","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B116","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B117","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B118","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B119","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B120","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B121","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B122","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B123","v":0},{"$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,"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,{"$f":"'User Add-in Location'!B124","v":0},{"$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,"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",0.34721271958642319,0.29886022866003259,0.40929255791706964,0.54062015429735766,0.36896294355392456,0.64281528977153357,0.25520797477292945,0.41916341138551161,0.12481835696164012,0.30475470625970047,0.45725215794846008,0.24637541049196443,0.53967632303829305,0.53294421199097997,0.35756346564812702,0.60232822429406951,0.64715294929101219,0.30910509154182364,0.27878765591884758,0.27106952956819441,0.32187837855417456,0.16291874358648784,0.36733732687935117,0.59959954899386503,0.38288816262365799,0.42388205118913902,0.44161007324237289,{"$f":"'User Add-in Location'!B128","v":0},{"$f":"'User Add-in Location'!C128","v":0},0.67003680223297124,0.29308796339887522,0.24959493353526341,0.23057124731349177,0.38127086256645271,0.35580908515839837,0.43567153651383705,0.53017186323904752,0.41122006871592021,0.38611518645348042,0.34711183050239924,0.35902920873922994,0.14690537269962078,0.3248642185517383,0.56414960612164577,0.33706255578817945,0.47674341962556355,0.98206540034152567,0.41054213406459894,0.48601713463358465,0.35166061516065383,0.31262189124390716,0.28008124317970839,0.5272709856108122,0.33541680600592372]
[null,null,"Mining",0.22473520237690536,0.13080583200542151,0.32088875229237601,0.22858544983864704,0.26712719269562513,0.24685980691720033,0.27260840108283446,0.53305709055518946,1.0482729503464725,0.45449374060262926,0.24484647453937214,0.24871010105152891,0.23217022669268772,0.40208939202784677,0.28613100440816197,0.26440310572070302,0.57232933378236339,0.2893687821012918,0.26566866865024963,0.37812951700470876,0.32860175575297035,0.45416460336127784,0.31647988579788944,0.27883289846067782,0.3667360583667687,0.29355411642609397,0.33266584519321896,{"$f":"'User Add-in Location'!B129","v":0},{"$f":"'User Add-in Location'!C129","v":0},0.30042713489820017,0.27304422864472144,0.35369655384420184,0.37630062175594503,0.21624785839230753,0.40393540599325206,0.31872398077393882,0.22222827995142325,0.22956754172264482,0.27330487534504755,0.37274539389181882,0.22575444215544849,0.26989363638494979,0.22962038986042899,0.30784188769575849,0.31396747908775069,0.21977671611239202,0.45848985644988716,0.31587464766198536,0.15240711690421449,0.29516764933941886,0.39619906828738749,0.28138110589986809,0.20738987750883098,0.27165925583176431]
[null,null,"Construction",0.33292483231980441,0.24134526881243801,0.34189683088334277,0.33235153285568231,0.41326684670639224,0.36684350116411224,0.32019994840447907,0.25130200497176247,0.14022272098637245,0.38175937908090418,0.3696968952062889,0.23300052027661877,0.31458567825029604,0.35128807002911344,0.32506940801067685,0.28789642170067964,0.32865429489538656,0.29437644799691043,0.30579173747116783,0.37450847906075069,0.26998092345183977,0.32852168870158494,0.35452881310629891,0.38406634423881769,0.30510725694966823,0.36289451119228033,0.31399455377936647,{"$f":"'User Add-in Location'!B130","v":0},{"$f":"'User Add-in Location'!C130","v":0},0.34113174161029747,0.2524985582942918,0.36375442038661276,0.30305892750402563,0.28513244688292616,0.29290846493677236,0.38646337346290238,0.25408429425988288,0.38539722080167849,0.34028216453407367,0.32216624068678357,0.35224371416552458,0.27582268373134866,0.28344887324965384,0.30028791428867407,0.36304622543411824,0.4342064346128609,0.79545160639099777,0.35882530002709245,0.35131806128265453,0.29019197536399588,0.31532286688161548,0.20617098967979075,0.33854094217531383,0.21972925360614681]
[null,null,"Manufacturing",0.33355503772327211,0.36669673555911686,0.37745070457458496,0.37983995163813233,0.49421858845744282,0.44992832303978503,0.27491377106343862,0.2983997580072355,0.13640243380450556,0.41138481785310432,0.385163113969611,0.35891966919734841,0.40082173616974615,0.40959859761642292,0.31622621949645691,0.35527944369823672,0.41386429700651206,0.3125659343204461,0.33627794676976919,0.33243610756471753,0.24585652926907642,0.31202160572865978,0.37751749227754772,0.44193526764865965,0.3313464729799307,0.36531084461603314,0.38256567937969521,{"$f":"'User Add-in Location'!B131","v":0},{"$f":"'User Add-in Location'!C131","v":0},0.40399388024525251,0.26454490465039271,0.27287833840819076,0.32663349948415998,0.37037347900331952,0.33339033304946497,0.34590770053910092,0.39833270413510036,0.40385944326408207,0.40237817583692959,0.38055765628814697,0.39621945185353979,0.27158509218679683,0.28730746808287222,0.36083742754999548,0.33940585144591751,0.55199091171380132,1.0508334022015333,0.4339197027584305,0.35435760668042349,0.27916121412999928,0.39662249793764204,0.26792043953673783,0.39808965107658878,0.32750970697998127]
[null,null,"Fabricated Metals",0.2978226339982939,0.29143401560008897,0.3652980416045466,0.26496100165240932,0.53402926836861297,0.40430854276928585,0.28873091395144002,0.26495012983832567,0,0.39776981322211213,0.35924089908075985,0.29515284007902665,0.31862495139648672,0.39280527344089933,0.31084036410902627,0.28127583243622212,0.3040715716269915,0.2742859319478157,0.28734202139457921,0.28354117294657044,0.27144683945880388,0.31437180830653233,0.36582714304677211,0.40505628919345327,0.27181431838835124,0.32591107043117518,0.30406412412412465,{"$f":"'User Add-in Location'!B132","v":0},{"$f":"'User Add-in Location'!C132","v":0},0.29903970602026675,0.23798680884783607,0.27612784502980503,0.32971988237841288,0.28436988217799808,0.32785238437645603,0.37723928163177334,0.27735437479714165,0.38163315276324283,0.29033504886319861,0.34786139352945611,0.3820157771842787,0.3065790531136372,0.23446344445983414,0.25888185817166232,0.32301206765259849,0.49380094153457321,1.0081036756746471,0.42607860098360106,0.26761221043670957,0.26010437077275128,0.36920097446272848,0.22622470771966618,0.34897744405316189,0.22156228127278155]
[null,null,"Machinery",0.33009803913591895,0.2306646803044714,0.3287160707404837,0.31550064065959305,0.47945335786789656,0.41708984994329512,0.28830054312129505,0.21669015916268108,0.17446090579552376,0.41266768134664744,0.35110574989812449,0.3819059059896972,0.34169430064503103,0.360525565687567,0.35717192408628762,0.2702082642717869,0.32486407355463598,0.29937394455191679,0.28736416989340796,0.30633661354659125,0.31419871639809571,0.32572247057396453,0.34934374934528023,0.41277647711103782,0.29668164830218302,0.37854986605816521,0.34248692877736175,{"$f":"'User Add-in Location'!B133","v":0},{"$f":"'User Add-in Location'!C133","v":0},0.30418851975991856,0.25058365167569718,0.2521327742288122,0.32365478327847086,0.28357623546617106,0.31949318855185993,0.34029338520485908,0.26638252559496323,0.3824418502044864,0.30624122184963198,0.34245741076301783,0.37607724242843688,0.24431612082844367,0.27519024639332201,0.30665737821254879,0.33410956404259196,0.4389715064316988,1.0769264372065663,0.44639943155925721,0.24203264119569212,0.28077375516295433,0.37851747655076906,0.20067915128083769,0.38380670695914887,0.25598966958932579]
[null,null,"Electrical Equipment",0.29201020186883397,0,0.36300541385935503,0.28394167112128343,0.47689874659408815,0.42864376283250749,0.30757832544259145,0.24121782427459948,0.19345431513752587,0.40298050985438749,0.3669995819509495,0.35773838876048103,0.33840073048486374,0.37218875126563944,0.26359358025365509,0.26838349326862954,0.31568098627030849,0.28626996471575694,0.29067334045248572,0.26862536957924021,0.27251836945470131,0.40490872378541098,0.38903453682723921,0.46019586443435401,0.30262004057294689,0.25332883392547956,0.32321614154716372,{"$f":"'User Add-in Location'!B134","v":0},{"$f":"'User Add-in Location'!C134","v":0},0.29311644795234315,0.28157842577638803,0.32356490748770739,0.34293083453485451,0.27342197323378059,0.3764738149693585,0.34387994281132706,0.3128792145580519,0.39740830176742747,0.32689336556359194,0.20353612223698292,0.34681727769202553,0.30650405216783838,0.20133621560307802,0.307103583967546,0.31477314747462515,0.42997642655973323,0.76755691971629858,0.41054485495624249,0.35205417805264005,0.31402466175859445,0.38568548456532881,0.27101674891991934,0.37254083852167241,0]
[null,null,"TCPU",0.50377272020341479,0.32335666241027639,0.51044921778520802,0.463310024763814,0.48099568238831125,0.48995105172798503,0.37237380456281244,0.41371573296942188,0.268742184157162,0.52605545387632446,0.48886098014554591,0.41325675536154449,0.45376934861997142,0.50650180098818964,0.45047140268980002,0.42697675983845329,0.45347268612113112,0.44591859196771111,0.51415104194637706,0.42341361710714409,0.41049572774682019,0.44892914332012879,0.49485462349184672,0.55402416014112532,0.47500124480893646,0.46532658095384249,0.49643513090757097,{"$f":"'User Add-in Location'!B135","v":0},{"$f":"'User Add-in Location'!C135","v":0},0.33662746313393654,0.37756758562659343,0.39475645013408212,0.41128146714436298,0.46176735726476181,0.47774425361421891,0.44704645326419268,0.50585767753182154,0.4755695280036889,0.48226654070822406,0.44430631838622503,0.5038911393712624,0.39413959782132224,0.41091475540997635,0.44640294398868718,0.50344190006626377,0.59197023397427984,0.83996224869042635,0.52650976140284911,0.44320082355625345,0.42441097941991757,0.45207203850441147,0.42301548957725288,0.44711330008431105,0.4032933196722297]
[null,null,"Wholesale Trade",0.32251843779158662,0.27239378744921794,0.39358963070662867,0.281833887052926,0.40219142053683754,0.4192591186183563,0.2853544506219805,0.30909967209547062,0.25419206803316996,0.42360983519574802,0.36622756538417889,0.39234900921746885,0.35937558076693676,0.36219960170274135,0.32141374378625187,0.31680823589158535,0.33024570003362896,0.29289104036615754,0.307252448077179,0.36327016313134664,0.33952622555034395,0.36160880301349607,0.3412460386462044,0.38925373015808873,0.29294610764736717,0.37242527287526173,0.34450464300198291,{"$f":"'User Add-in Location'!B136","v":0},{"$f":"'User Add-in Location'!C136","v":0},0.32186224900215166,0.35093849447343928,0.34608456084538375,0.34333328485172387,0.36233435936173919,0.35619275237695547,0.37621005589244305,0.28530325019892189,0.38463574819616042,0.32095878223299223,0.38169105537235737,0.36019617626516265,0.34259978283000692,0.31610702784928435,0.30635837971931323,0.33223064906724176,0.33927952218800783,0.50488871562993154,0.44471009216249513,0.33204436759024247,0.33109222193706955,0.33960086940351175,0.266862357902653,0.37590522174286889,0.24670300610574714]
[null,null,"Retail Trade",0.32121469405865355,0.30762124004721159,0.40198177933780244,0.32503973816346843,0.37571399374428438,0.44523976631171536,0.35236678880937689,0.38180086791541612,0.27971469615538069,0.45234574357345991,0.41613241556115099,0.30917950118464432,0.34465053239182453,0.42932337475940585,0.35085635122140957,0.37378829189674434,0.35945891641677008,0.34698824820816299,0.31401349046478799,0.37993614325750968,0.36059117435434018,0.42650151912812362,0.36403344928839942,0.42962764181720559,0.29269691750550919,0.40907766983582405,0.39131283476285716,{"$f":"'User Add-in Location'!B137","v":0},{"$f":"'User Add-in Location'!C137","v":0},0.40599444705003407,0.33361938715768247,0.39356031362262911,0.38256524730513775,0.31813739871540747,0.36239140235556988,0.41790263997245347,0.33490824999671531,0.39633001649417565,0.36169870658432046,0.41930560415494256,0.43288948362896917,0.38122116264719352,0.33363895185811998,0.33891952474095888,0.36207408852487788,0.40543408523080871,0.5407286086701788,0.4517364545217788,0.34782167928869967,0.37032478212131537,0.2606099533240922,0.280604784233347,0.40646436629322125,0.27807215865328772]
[null,null,"FIRE",0.4245697953765557,0.31098284756224359,0.5714055672287941,0.39374264291109284,0.41526083824646776,0.59689504976267926,0.43581534177565118,0.25766074790770688,0.27762260728907151,0.63182991730172944,0.44739594213751843,0.34008615544212262,0.48497678128478583,0.4665897503909946,0.38306908739559731,0.3818798621211954,0.42206574083911619,0.41060713028400642,0.4269598153698837,0.43852950608106767,0.39336388376568721,0.44313555324060871,0.46137810019718017,0.54011256789090112,0.38349577638336996,0.47182799884103588,0.43958981237915395,{"$f":"'User Add-in Location'!B138","v":0},{"$f":"'User Add-in Location'!C138","v":0},0.45556521421895013,0.53407314698824848,0.41632144799336857,0.48228896122509468,0.35988210747837002,0.31476576719978766,0.40584526314341929,0.43891286817961372,0.44119473624596139,0.4756929733139259,0.42176575707344455,0.48616534054963267,0.44762972787316357,0.43461795525581692,0.36855788870252582,0.44272025695318007,0.59754529045312665,0.58869009901536629,0.5707661343003565,0.37337638936560325,0.40319718268165161,0.40076458853218355,0.30163297807567346,0.44019188372294593,0.42162830396125628]
[null,null,"Misc. Services",0.34864584964816459,0.30589617128157442,0.44685503830260132,0.34008000893663848,0.42085149510239717,0.44982510675617959,0.35313812432286795,0.30874844154197945,0.24561457381598473,0.46389037776680198,0.42353781453857664,0.33678907550802251,0.3861298645788338,0.42388992992346175,0.35271385608939454,0.34383939948747866,0.37608658196404576,0.34158883488817082,0.33769548419263629,0.39010033257000032,0.35444265925980289,0.39062879541961593,0.39122894589672796,0.40993493057612795,0.33984447304464993,0.41517211956670508,0.37134105904442549,{"$f":"'User Add-in Location'!B139","v":0},{"$f":"'User Add-in Location'!C139","v":0},0.39245136598765384,0.32308028885381646,0.35092664451440214,0.37890243810943502,0.36658336537948344,0.3566999383183429,0.41412031359504908,0.3202288612810662,0.40681683659204282,0.36954769931980991,0.38127155999245588,0.36928569924202748,0.38207461566435086,0.36159695003152592,0.34595792103937129,0.38161122814199189,0.44258814750355668,0.60297529480885714,0.47059045002242783,0.36229101862954849,0.3433969100988179,0.36610566746094264,0.29122991071631077,0.38428280978405382,0.29400778058334254]
[null,null,"Professional Services",0.3711258195571645,0.33383035169205755,0.46018802461549058,0.38795574219329865,0.41328441278164973,0.47710332319547888,0.39114609449916315,0.31727706834806213,0.20476045448828728,0.45961776644253405,0.40714606201981951,0.37104084103702917,0.42611854264396243,0.3838469990005251,0.34013518590654712,0.37695677012925444,0.41466851188397413,0.36511708888428984,0.34363770589374099,0.44247987978633319,0.38900920733340172,0.41694753548017616,0.41915236579734483,0.42177884331613313,0.35169848480927612,0.40548465892788954,0.40341787992201716,{"$f":"'User Add-in Location'!B140","v":0},{"$f":"'User Add-in Location'!C140","v":0},0.40466964165352692,0.37289546153601805,0.40304831088451465,0.38099442040766007,0.37537389137287391,0.34125463452801341,0.40723389648337616,0.35611124259685312,0.44317146710091038,0.37304027278150897,0.38385356439539464,0.41041409908939386,0.45222775257525427,0.37225094486348098,0.39646872448065551,0.38884690811255496,0.40691225683985977,0.54765509138815105,0.54128461487380264,0.42815984559365461,0.34336863275893847,0.39518854025300243,0.30771223269996995,0.4227710531122284,0.32109177526433541]
[null,null,"Government",9.2920438417763762E-2,3.1883203279797101E-2,0.1400561510490661,7.7665627682563354E-2,0.10054020612005843,5.5789224168620422E-2,0.1261276550671937,2.9997929713598381E-2,7.786052867554849E-3,8.4526932141670841E-2,3.3403818761485127E-2,5.5271791176778606E-2,0.10019860241663991,2.9329082778076554E-2,5.8900431707570533E-2,5.848186027247948E-2,7.5618556406766402E-2,8.4940286155017475E-2,0.11042009179548984,8.5669288931967458E-2,1.2285045208756173E-2,2.9862621194524763E-2,6.0518924047755718E-2,0.12214584491084679,6.5414582361199791E-2,7.7949973926479288E-2,8.9865091180058698E-2,{"$f":"'User Add-in Location'!B141","v":0},{"$f":"'User Add-in Location'!C141","v":0},6.243357977962205E-2,0.2057815872507831,7.5197789634785295E-2,7.1620609272940783E-2,0.10784731530111458,7.1289492343566963E-2,4.9121153802843764E-2,0.1850562702049956,6.3318362075278856E-2,0.1947156283631557,9.3750999069015961E-2,0.10598017643769708,2.9508558995587464E-2,6.2858346502025597E-2,0.17892973185303163,0.10283819892015345,9.2852830035553779E-2,0.12074224621756002,5.697674401835684E-2,5.1357623780631911E-2,6.4009319812612375E-2,0.1305131052267825,7.0360682072877268E-2,8.5122102292189084E-2,6.8111910822722166E-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",0.31483975034370815,0.23838453876101084,0.4801513840793632,0.30520874400644971,0.51399454433703795,0.42465367987460922,0.36489801899369922,0.31263895569566102,0.20900977547751154,0.55114642503031064,0.40427189148431353,0.38493178182397969,0.36921760581753915,0.18975704073818633,0.2256677397290332,0.29616493991034076,0.25201412192109274,0.24129205187591651,0.25796832311476692,0.4636563551503059,0.23704732239821169,0.56790012084093178,0.31770481975036091,0.38687475270126015,0.25301257052842629,0.20579205915419152,0.25112144934337266,{"$f":"'User Add-in Location'!B145","v":0},{"$f":"'User Add-in Location'!C145","v":0},0.32993426790471858,0.24635125895269994,0.39029068325908156,0.39175969388816156,0.27743153023038758,0.2878182443237165,0.41658407676732168,0.11784601952604135,0.29986409925186308,0.31555228036404515,0.48230420310574118,0.38340141459048027,0.43039376828892273,0.19972727257118095,0.26285078659202554,0.22472139192359464,0.40897206627414562,0.81247291807085276,0.36972198191506322,0.27380547965731239,0.2382825613458408,0.48955527764337603,0.12942623926936392,0.35381221584611922,0.15474632345467398]
[null,null,"Mining",0.14174920973346161,0.1779741231031835,0.30220353035838343,0.17283081340610806,0.38137719116639346,0.67125121387653053,7.5745752335933503E-2,-7.1884237169911103E-2,-0.97375694602419571,0.18627691865549423,0.2939462201538845,0.20484769146014514,0.28519124528975226,0.34222301139016054,0.19026030368149804,0.21202443417951145,0.46202880049077066,0.16782782659242912,0.53792914868313346,0.19765939999342663,0.17562606810679426,0.51193720195442438,0.29683655381813878,0.26136539211438503,0.37520137812225585,0.22339657886186615,0.27368148616653798,{"$f":"'User Add-in Location'!B146","v":0},{"$f":"'User Add-in Location'!C146","v":0},0.24124819304233824,0.26490626179088395,0.2623552866425598,0.2522447487062891,0.21348924159246963,0.4658097264036769,0.19902885978808627,0.25117132458126434,0.25316352247682516,0.41915155374499591,0.21944742935011163,0.26890665113387513,0.19313059190426429,0.15901676328758185,0.18491864714087569,0.23492204157037122,0.52234815937117673,0.76468145486433059,0.26675300639908528,0.1329660229748697,0.12351484049577266,0.36091784930613358,0.15388684985384771,0.19908791369743994,0.14779721187096584]
[null,null,"Construction",0.31071183930271218,0.34098068705111473,0.42014557671791408,0.28604442922005546,0.44093613576842472,0.45562784530920908,0.39710540376472636,0.30914907631529331,0.10032226192672056,0.42526154231018154,0.39267535912222229,0.3212592697736909,0.29895870352629572,0.45520851366745774,0.35519244281567808,0.33238621121563483,0.33617165163923346,0.29126778119007213,0.34470547279693164,0.38610859560503741,0.36098797498925705,0.4428634458417946,0.38838438993843738,0.47976686875335872,0.26088053801868227,0.40865994655905524,0.31104596245245375,{"$f":"'User Add-in Location'!B147","v":0},{"$f":"'User Add-in Location'!C147","v":0},0.3890307852816477,0.33854787021869015,0.48467489111317263,0.42164449969277484,0.27705397845056723,0.34487767463724595,0.39730815618531778,0.30270164211106021,0.43606664314575028,0.35304503757834027,0.39666340107214637,0.43538121417805087,0.37480271614185767,0.29114928679700824,0.32308946272041794,0.4275408341018192,0.47118858800968155,0.8495930393692106,0.42231693398207426,0.36186878487569629,0.34439169396500802,0.37995194374525454,0.2445366831521909,0.39946114640770247,0.20143629946778674]
[null,null,"Manufacturing",0.16461806902952958,0.15443951644169829,0.30522504635155201,0.1745969797775615,0.3011749176075682,0.31979425263125449,0.27553567472205032,0.17277842982502989,8.0155219514949749E-2,0.30260820899275132,0.25022717687534168,0.16036163652461255,0.19065662400680594,0.28398180531803519,0.17952227575005963,0.18047416549961781,0.1977510516953771,0.14886295743781375,0.13747852871892974,0.233927448221948,0.21386584921856411,0.28189620999910403,0.23695056739961728,0.30571109615266323,0.14223203156871023,0.21489910554373637,0.14055343078871374,{"$f":"'User Add-in Location'!B148","v":0},{"$f":"'User Add-in Location'!C148","v":0},0.19295438948029187,0.21102319420242566,0.27962619764730334,0.26842600853706244,0.12108194812026341,0.21369377843802795,0.20981878833845258,0.15226083921152167,0.2522783778840676,0.20775459265860263,0.24371100042480975,0.26801042217994109,0.23814638892145013,0.16988922764721792,0.19162682074238546,0.21420071796455886,0.27006050187628716,0.64509304659441113,0.26190753023547586,0.19821681627217913,0.1924314834177494,0.22315382189117372,0.12073018156797843,0.25037373625673354,8.3856379851567908E-2]
[null,null,"Fabricated Metals",0.2321484883868834,0.22999984112448146,0.35659423782271915,0.22303757890767884,0.39387646215618588,0.36675383879628498,0.3164741452819726,0.25221688757483207,0,0.37499209483939921,0.32642909936839715,0.27568001408690179,0.24077123247843701,0.39316893721115775,0.26890260742220562,0.23386755720275687,0.25048525861348026,0.24799251714284765,0.26513524953134038,0.26441056915427907,0.29612526255732519,0.35161989417792938,0.35344720107968897,0.41376822636811994,0.20954838566103717,0.33556563524325611,0.22562615793140139,{"$f":"'User Add-in Location'!B149","v":0},{"$f":"'User Add-in Location'!C149","v":0},0.26059436716604978,0.27880482457885591,0.33153331557423371,0.37631742156736436,0.19715793127761572,0.28493097418686375,0.30981288374459837,0.20862054628378246,0.35783709290262777,0.2741933038996649,0.31050863485143054,0.36869838056736626,0.32008884528022463,0.27024112160870573,0.22273544396739453,0.33295696918503381,0.38817834921064787,0.79529552068561316,0.3450464596025995,0.25640127499536902,0.2986571789260779,0.29277811574138468,0.17692483905852896,0.34415343182627112,0.14055115515475336]
[null,null,"Machinery",0.16973532288102433,0.1831074952497147,0.28148843138478696,0.17759336036397144,0.3244208563119173,0.32058972120285034,0.30510582675924525,0.24448997185936605,6.988570845281572E-2,0.30577145167626441,0.23324634128948674,9.4779256905894727E-2,0.18369266344234347,0.28295432520098984,0.18470466570579447,0.17083157124579884,0.20142108741856646,0.17977332702866988,0.1848478973206511,0.26538215050823055,0.1874338676861953,0.33256182995683048,0.26827298878924921,0.31411256949650124,0.11341708775580628,0.2028310346940998,0.15260429244517582,{"$f":"'User Add-in Location'!B150","v":0},{"$f":"'User Add-in Location'!C150","v":0},0.18276029241678771,0.23089684002479771,0.32262382615590468,0.37904143199557438,0.15549386787461117,0.22035704302834347,0.24326550529804081,0.13507143093011109,0.30373201757902279,0.2272916518340935,0.23867638653609902,0.30239833099767566,0.28316460547648603,0.21458741088281386,0.16458705444529187,0.21957843785639852,0.29194928426295519,0.67123511992394924,0.24614054232370108,0.28013166433083825,0.23764130880590528,0.26334700430743396,0.19903479083768616,0.22367164472234435,9.4459571031620726E-2]
[null,null,"Electrical Equipment",0.22447786050906871,0,0.39435842590683023,0.20781882441951893,0.42483318652375601,0.33526644505036529,0.2543364731282054,0.25348434202965109,7.4159515378966034E-2,0.3620672655524686,0.28753806675376836,0.13947463610384148,0.25055648533452768,0.34966018542763777,0.24497057765256613,0.22712526909890585,0.23357115397811867,0.23094431898061885,0.27255294879432768,0.24071492256553029,0.25263036749856838,0.33173545313366049,0.22692759677011054,0.35124865392572246,0.15571033922606148,0.28599336578918155,0.19365738816486555,{"$f":"'User Add-in Location'!B151","v":0},{"$f":"'User Add-in Location'!C151","v":0},0.27936954202596098,0.15716718019848486,0.32907952274490526,0.33289757232523698,0.24428993932087906,0.26985705187689746,0.25720504329365212,0.21399867904256098,0.32506289167213254,0.25994598836405203,0.18658348533790559,0.32898047233175021,0.26172929547556123,0.22076541965725482,0.20587921314290725,0.29559250440070173,0.36080885358387604,0.68630768614821136,0.32169718268050929,0.26350046788502368,0.25795655080582947,0.25468421877303626,0.15188376646801771,0.27809460714343004,0]
[null,null,"TCPU",0.23936153531394666,0.15639303482117839,0.36105035290529486,0.2681607844597238,0.40205834136577323,0.51297670586791355,0.39190246362886683,0.2593289376067105,0.10577151516909566,0.36086155508382944,0.37040818068635417,0.22637083322206308,0.2720249429839896,0.41981397437120904,0.29264271129613917,0.26343489810324172,0.28166093255276792,0.25509818173395615,0.2638406501343411,0.2761272368261416,0.28412492774077691,0.34904279013062478,0.33404795368187479,0.40393006787053309,0.20100607194535769,0.33414613754575839,0.26236049871465639,{"$f":"'User Add-in Location'!B152","v":0},{"$f":"'User Add-in Location'!C152","v":0},0.34955370025636512,0.26061030060191115,0.29476152955976431,0.3680842183293862,0.23279432214985718,0.33557024698529858,0.31689430841652211,0.26664125553725171,0.37352115493558813,0.57325506071174459,0.3057251998106949,0.42501026481477311,0.29566673724229986,0.23653595263749594,0.25287376060532551,0.35073150685411747,0.43563419318525121,0.76441713771782815,0.40374127357063117,0.27798515426729864,0.31870047898337361,0.31590208610577974,0.20339486893387004,0.33830361525906483,0.18502485914541467]
[null,null,"Wholesale Trade",0.32141577454240178,0.23167728758897965,0.48733508082477783,0.29038841542205773,0.43007587231113575,0.51157753728330135,0.34795075792135322,0.33961406234016067,0.12039668808859005,0.48709615467123513,0.44627899650367908,0.31936329168820521,0.32179411470133346,0.47959201487537939,0.35994371589913499,0.32891722629028664,0.34280540924191882,0.29029321856341994,0.31270229280198691,0.36845299781725771,0.37990915221780597,0.45616480828357453,0.42123084732156713,0.50730505566752981,0.25573373321822146,0.4388671989836439,0.30759923371397235,{"$f":"'User Add-in Location'!B153","v":0},{"$f":"'User Add-in Location'!C153","v":0},0.37408295506975264,0.3556664308478048,0.46907013587497204,0.44356203336155886,0.26731201958955353,0.3672425138138351,0.42968292589648627,0.27200363327210653,0.45918405543488916,0.30764656355313491,0.4136865626933286,0.45545302253231057,0.39538991071140117,0.32011521015010658,0.30387348686053883,0.39681190375722508,0.42308361311734188,0.77662061125738546,0.47436643682340218,0.32433263969596737,0.38460769520497706,0.36544851829239633,0.24497715001280085,0.42010803329321789,0.221607091158603]
[null,null,"Retail Trade",0.33753835689094558,0.35659479162677599,0.5197490544487664,0.34668393719948654,0.48165825859905453,0.52321680478780763,0.44019015228514036,0.39137895502028641,0.11266060924806709,0.55292206184276438,0.49504094514486496,0.34127915758062954,0.38797410531333298,0.53631596325431019,0.39452366911791614,0.36103428930891823,0.35847833910429472,0.35758318814305312,0.34972980554363176,0.41831217923390795,0.41394449912149867,0.52105637664135429,0.43635020673900726,0.52087783523893449,0.30278654471339905,0.45821679013170069,0.41066206803225214,{"$f":"'User Add-in Location'!B154","v":0},{"$f":"'User Add-in Location'!C154","v":0},0.39346106622360821,0.36276143642999159,0.51423189243359957,0.48623742267682246,0.33218925912660779,0.40302862066891976,0.48379487020429224,0.33643439717207002,0.46272129303906695,0.3831478125821377,0.49417183594050584,0.52348610037006438,0.4831720802540076,0.36431584809270134,0.36465796102766035,0.47445556214233875,0.50506557045446243,0.85860804142430425,0.52002492215615348,0.39756959611349885,0.40664464906149078,0.37834959577594418,0.29140227349445524,0.44311903334892122,0.21362148271242631]
[null,null,"FIRE",0.23534469944297598,0.17692360852561251,0.38491782535493257,0.21828285247647727,0.32423142535844818,0.37829543669067789,0.36971349961822852,0.16931805592020055,7.6033937364130111E-2,0.38775104628257395,0.29921162823666236,0.19117692634586092,0.2219833771669073,0.38779560631883214,0.30446477320492704,0.22229281947511481,0.23746528613855844,0.24115276535212615,0.22209427998976139,0.25749750172872155,0.28508174509897799,0.36830811084382731,0.31237133284594165,0.44238427371601574,0.17981813778351352,0.32004178829811281,0.22036756482339115,{"$f":"'User Add-in Location'!B155","v":0},{"$f":"'User Add-in Location'!C155","v":0},0.25630862943035027,0.19347654169018824,0.30866792941014864,0.3569463680842091,0.16721905900067213,0.29816313379888015,0.29577580434124684,0.21454712532886333,0.2877474375127349,0.24589387214655289,0.25888565813147579,0.33890588637586916,0.30685830077982246,0.25442254810513987,0.21078149746335839,0.3271231072867522,0.41512053988117259,0.61624805786414072,0.31200918767899566,0.20727311083055611,0.26294113568928879,0.25214255201717606,0.15728888709591615,0.28208049134809698,0.11617122182258299]
[null,null,"Misc. Services",0.40051569326897152,0.35314426290210577,0.58301271649543196,0.38459710491588339,0.54069947641983163,0.569984522080631,0.46474023094197037,0.40007192212226528,0.1425150602510854,0.59457844498683698,0.5223661400959827,0.38499225740360998,0.4038317140948493,0.59033765862113796,0.4571861693111714,0.39348496706224978,0.42155564899076126,0.39913416427225457,0.38610166499233856,0.48423786687999382,0.46866399353530142,0.54620100272586569,0.52149381363415159,0.59065391063631978,0.32576057756159571,0.5045871193142375,0.39634480092354352,{"$f":"'User Add-in Location'!B156","v":0},{"$f":"'User Add-in Location'!C156","v":0},0.44109384407784091,0.40128683612147142,0.5160062745653704,0.5390286044585082,0.32325687844786444,0.43125781821436249,0.51280785375274718,0.35761893386006705,0.55842373054474592,0.40524085865399684,0.49751233677670825,0.56935666692152154,0.49868842895739363,0.39790700543380808,0.39738181685243035,0.53775081730418606,0.55359474281431176,0.96404384856577963,0.53173926820454653,0.43046874708488758,0.48060026247912901,0.44356063658779021,0.34673048957472474,0.50123157877533231,0.2327836611461862]
[null,null,"Professional Services",0.44383311323417729,0.40853924256271057,0.6522283765989414,0.41387667011076701,0.6196070464575314,0.68114412642898969,0.5337713796106982,0.44213437809230527,0.15593731915456033,0.6798306259297533,0.61913065735279815,0.41766267394905299,0.41761866686283611,0.67544002057547914,0.40792464305923204,0.41447541961315437,0.4754514253772868,0.42358566596521996,0.45047389690211048,0.51382064581594022,0.51717909440776566,0.59483372339764173,0.58793735636572819,0.65251083658949938,0.36129987052026991,0.55847274676489178,0.43213101826813727,{"$f":"'User Add-in Location'!B157","v":0},{"$f":"'User Add-in Location'!C157","v":0},0.45770029836239701,0.49611951185420367,0.55488631672506017,0.60305295532452874,0.38657376603077864,0.48563972383999499,0.53473287293309113,0.39060141771096824,0.60179953769693384,0.45361256507021608,0.48067929982062196,0.60483327932161046,0.51134769864802365,0.45563390709867235,0.40215889479077305,0.56947473567561246,0.64069978256156901,1.0562107416335493,0.60129043497909151,0.47173743149596703,0.54775536289889715,0.49362804628253798,0.34575904373556909,0.52996827834431315,0.27653517079113499]
[null,null,"Government",0.47920489832722524,0.54962323897962051,0.70013280480998219,0.55676296332421771,0.67571134195895866,0.76666435784864007,0.52274795557787002,0.54467988637554754,0.1431579960434135,0.7616689169080928,0.77574247334268875,0.55857536308485578,0.57447065196174663,0.81434391489892732,0.59888836108802934,0.55958679235845921,0.59806718885829468,0.55957612630436415,0.58636125890200219,0.649404987512753,0.5128146895149257,0.53714180957103963,0.69920981289760675,0.71679402703011874,0.5062444554960166,0.6935135432286188,0.5653083883362342,{"$f":"'User Add-in Location'!B158","v":0},{"$f":"'User Add-in Location'!C158","v":0},0.62893663778413611,0.5791802868961895,0.53826509202599482,0.67732296209942433,0.37211660840512195,0.55678352100949269,0.72433075244771317,0.49373770620422874,0.72102771602658322,0.49917670332433772,0.65153224743698956,0.70559551134647336,0.5685140389314256,0.56860341961873928,0.52211663444177248,0.65955109861079109,0.70658358915534336,1.1316275794524699,0.69783852020918857,0.63114372532254492,0.54956945730191364,0.5686927274800837,0.4554412765241409,0.67838208661123645,0.38685206222828583]
[]
[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",0.37711933588687135,0.49677479822270509,0.40605041206682679,0.31489483282785008,0.56051409110883177,0.30484222030906005,0.42604158545022153,0.33902682731984957,0.45603143886431063,0.55841548778685746,0.35671393894943543,0.57633116778552851,0.38899773580205188,0.24998881231321507,0.31958756351353157,0.29467020383689013,0.24149480754921288,0.35469870431160788,0.39742696760252205,0.51732382588267201,0.30115112053328952,0.67124726665551515,0.36184861895180376,0.30606083411587004,0.37363140401074113,0.30247774148845979,0.38436759648408969,{"$f":"'User Add-in Location'!B162","v":0},{"$f":"'User Add-in Location'!C162","v":0},0.28173431860488518,0.33043654069889494,0.44434387649558227,0.53696295682412598,0.34510389448144629,0.382108976190838,0.36607484397021123,0.23165445162700576,0.31332067940396091,0.36610968046692677,0.53089304059972153,0.42064568419299631,0.64320358066744565,0.28890225616228998,0.32814746762695141,0.33256081072702559,0.39577969292365078,0.37970399538428357,0.37388065351259347,0.33026352997233499,0.34223626410778657,0.54504443632604727,0.26824962781704409,0.35374609970718296,0.3142304578785195]
[null,null,"Mining",0.552933769243247,0.82616714758806054,0.49088640582051735,0.57074938621905746,0.6377956317231861,0.68987783327744601,0.45696127222534927,-0.24851288286909337,-2.4645728784539926,0.30841084321166623,0.56289008776473071,0.46107444706288847,0.55876445889430726,0.35027095390084872,0.42322698108544698,0.41293911103552339,0.17154428344558431,0.37899717818539758,0.64951522042813603,0.2308904242159239,0.33198594520169122,0.20113104851738978,0.4389459907332825,0.54718064972731706,0.30666104364395158,0.44149561794740966,0.51975778569908815,{"$f":"'User Add-in Location'!B163","v":0},{"$f":"'User Add-in Location'!C163","v":0},0.39875330970762668,0.53461921836787263,0.27070919419858208,0.31778582603825151,0.70989891182511999,0.26365823430779745,0.41249587183743608,0.71966320228764291,0.63816573130422549,0.67445310550641224,0.31825947072319666,0.67418788809805741,0.42521779979765989,0.48407777921988909,0.36469988294566758,0.39600563460457106,0.79289620223291435,0.66409573983561143,0.56877182638966461,0.67528824277034338,0.41797103515862599,0.30819292049735114,0.5155006029336251,0.59862232466307397,0.62608395641329484]
[null,null,"Construction",0.40245759962470323,0.51909023006032273,0.47331368330608514,0.39092935934516837,0.53684836735064878,0.49288209855532605,0.46382232650383126,0.51489797575778185,0.56237350745898451,0.47503602364154696,0.45110374246754426,0.58342939890652834,0.44428592069107875,0.51600366218702376,0.45505267847168784,0.46254131056510334,0.45221778010995373,0.4433020190250726,0.46096904966041879,0.34132207040592155,0.49524536457062146,0.49448683801728349,0.47648998230263173,0.49123683701534399,0.38581349101359713,0.41528768988055642,0.43112237169918877,{"$f":"'User Add-in Location'!B164","v":0},{"$f":"'User Add-in Location'!C164","v":0},0.41540340440822859,0.51773219467530296,0.3656865540791101,0.53830361274330818,0.43656587844266015,0.53907239543414887,0.42343486247822293,0.54740954060785785,0.45578762794755162,0.43091117973427984,0.48850901619041781,0.49589073146412832,0.48573545039398769,0.47343695170490524,0.42950938172710651,0.41721577890982758,0.49971337140610217,0.48751018916800731,0.52069391584760116,0.3247811793441035,0.48616078142733643,0.54437987356852924,0.52895936726361958,0.47605574269480389,0.51705558009214458]
[null,null,"Manufacturing",0.25057043034209092,0.22050362512190935,0.29522359130456105,0.24492650506848856,0.37057240652382906,0.31446103516766999,0.3680842524183906,0.26223419526245551,0.38062577135622272,0.29651041493522712,0.30212316738536771,0.21241894648795709,0.22017990384546482,0.31160318773430612,0.3227119872526375,0.25663586151870066,0.2461865526540199,0.24842679483171073,0.29636470671526671,0.24625970957716081,0.39250010220688181,0.38095897174548554,0.29548369634055349,0.31686087075777658,0.23698982134392332,0.25761611635238107,0.23333618970051356,{"$f":"'User Add-in Location'!B165","v":0},{"$f":"'User Add-in Location'!C165","v":0},0.22276691263857284,0.32067728545602214,0.33104300667744102,0.33688720164627262,0.19587826912621187,0.33561658047278525,0.37286209612819837,0.22960439985418488,0.29200112464144412,0.25129056944854855,0.29712814046063452,0.30874748980426558,0.29277976724074378,0.28158134682609814,0.22777085783421508,0.28711365650191295,0.30332663578351271,0.3077210581575951,0.27843257414674372,0.20134559342748484,0.36632455356276228,0.3161127428965167,0.24598491336514072,0.28079246337169461,0.19567187365055327]
[null,null,"Fabricated    Metals",0.32709190691374801,0.24408792075634012,0.2987400159352559,0.39363719064793457,0.35131760095073761,0.32888045092581397,0.39199195527975428,0.31658492097399304,0,0.33514268305794059,0.3500422051472144,0.34149648961053308,0.27098697893971158,0.36039422421595108,0.35834118606369303,0.32184778285777649,0.34615147737892216,0.34244551827764569,0.35909029769654011,0.35263796378917051,0.35354415667094719,0.42788892794674571,0.35740244055330939,0.36890016915774643,0.28774370392011861,0.3402201389885689,0.26663313425477059,{"$f":"'User Add-in Location'!B166","v":0},{"$f":"'User Add-in Location'!C166","v":0},0.33641227573927263,0.36901504091877796,0.3661377028486138,0.37998740395251013,0.2443744342458414,0.373520120880655,0.32955819469314962,0.32288720500957413,0.35805131736578488,0.38700755119958874,0.33968101134851258,0.34775326029669007,0.26422135662851126,0.44818789856760455,0.32988836687229306,0.35477619530951421,0.36230167204016756,0.35850698335062686,0.32594421440820931,0.32348688876348158,0.42626060991268588,0.3872341028846451,0.27730351961687921,0.34952501386327961,0.31711654447556031]
[null,null,"Machinery",0.19920983673923309,0.32365884428593772,0.31150751578194447,0.24997184579083709,0.36433417038099908,0.24490602150372759,0.32383771693156738,0.37638547280917523,0.19903506518745964,0.23622021668654647,0.31876742904495209,6.781755810571527E-2,0.20453276479008989,0.37347403053889416,0.2363568359142843,0.33764551081432953,0.26506531294289981,0.23918740595873356,0.29513560491165736,0.23029665461620083,0.1701901767968344,0.34042863462358947,0.33065934467346914,0.31672017327433566,0.17830123062471659,0.17424467778416142,0.1149735837811077,{"$f":"'User Add-in Location'!B167","v":0},{"$f":"'User Add-in Location'!C167","v":0},0.31142772813856079,0.27298479882102167,0.36555423191955549,0.32846147584218865,0.18165529472883474,0.33703159756261714,0.34273097930168073,0.39312182336985191,0.30580269088999712,0.2904898734002973,0.31253407142163137,0.29295125972737251,0.35627023510290201,0.27904120116792441,0.24258680680579836,0.27288504223514798,0.3708130442698081,0.29997835923841104,0.18276332809152285,0.32827433774248682,0.3067122182076944,0.30050045318506735,0.30037111228511681,0.25173889593895449,0.15279013239634087]
[null,null,"Electrical    Equipment",0.33322552527620197,0,0.44189630547975078,0.36512089293781241,0.5205798634406148,0.3279175501318381,0.39128155640038065,0.40911428663493316,0.32418642635395506,0.39808991588909148,0.34231172784660907,0.20687965741175954,0.34736923625107763,0.38844449348444743,0.43818428966188738,0.35691926907278548,0.31797604864597495,0.3280239071783827,0.33691117622177197,0.43374216476986716,0.40648323515781792,0.4098072369764314,0.29331152873981725,0.31452698332604578,0.22816705286254935,0.5217826766298459,0.25429257456125393,{"$f":"'User Add-in Location'!B168","v":0},{"$f":"'User Add-in Location'!C168","v":0},0.3683943696193312,0.32408787278690177,0.35739643446710889,0.39371006488494592,0.41262500784642964,0.35775928602388496,0.42527364580101451,0.29014108425739593,0.30882649386368144,0.31202929219445419,0.68899255693830685,0.40598690983418539,0.33466974947382422,0.5310249038574183,0.26810537779316324,0.37855888158177164,0.47731920608282086,0.48433590989992925,0.33340310324242284,0.27227587488207416,0.35059123788747848,0.34840713422221364,0.21740470133699624,0.28937571438013199,0]
[null,null,"TCPU",0.3474204189149358,0.59893430136113424,0.4469431076819349,0.40747158939898115,0.48175051239317335,0.49273603867645066,0.51396169013488913,0.3961771665983832,0.45505628487816779,0.45261567529435331,0.43825487689598486,0.41831441296727923,0.40138920076443418,0.46072164571665392,0.40053176379797961,0.42000250233694697,0.44515912769663368,0.37683306303118952,0.38119875936529612,0.44887272688394231,0.44782389451603188,0.4487730655405332,0.40013626628777627,0.42675683262623754,0.37144479908609224,0.44663207438127894,0.41647278940040622,{"$f":"'User Add-in Location'!B169","v":0},{"$f":"'User Add-in Location'!C169","v":0},0.57667604784178783,0.52464362783476837,0.43383378308472975,0.51926242216351925,0.40437409060866103,0.43394113056607903,0.4442341809571741,0.43892916983900498,0.45841624292203614,0.48564622658868639,0.46872129721379452,0.45713671365947345,0.44711320470918542,0.39568983159397669,0.40764466311377462,0.37408485211016634,0.48103329970472158,0.4506048085990394,0.4403221409459358,0.37170414780563155,0.45244995399682997,0.45934018941627996,0.38978197117004709,0.44061224072282129,0.48496460981767131]
[null,null,"Wholesale    Trade",0.62155747106179293,0.66150872988447429,0.65359119301699942,0.67009602311023653,0.67521682977311226,0.64655128460304589,0.73474284017852698,0.6703989828236423,0.69703035618220655,0.65495383561922083,0.66902919843788278,0.57636036768328969,0.60326280421539513,0.69274512801962285,0.64265087908395357,0.62941910942761181,0.65234394104202154,0.65794428368109048,0.6447987713083797,0.6307657820703626,0.66595908869071574,0.69224104729988334,0.66555408819856932,0.65308388501360359,0.62107923766586937,0.64722399802769126,0.60727224146209391,{"$f":"'User Add-in Location'!B170","v":0},{"$f":"'User Add-in Location'!C170","v":0},0.66943104183749924,0.63902540621166781,0.65967747676055877,0.69816204841772334,0.56766939761201884,0.68262153057920116,0.64080730040562517,0.66548357004986713,0.64004342232790279,0.65035913954207369,0.62798183433292876,0.67119828968163842,0.67788792165992118,0.64094150974063369,0.65097403874352255,0.67128376550884439,0.70575496155050077,0.66862582637517576,0.61709422368331546,0.63785920753905745,0.66471274528127866,0.67764291684495315,0.63102033328313878,0.62330315949949755,0.65582860197252568]
[null,null,"Retail    Trade",0.63500641060292673,0.62877504217833446,0.65741115014803175,0.62816534903574206,0.6936826346024253,0.63304370739480798,0.67490706983578908,0.60917064496270323,0.6780330855303951,0.64086670782053456,0.63112315666948127,0.67612654081959533,0.63182071084850899,0.64460419381354228,0.61820294282767163,0.58627900788537868,0.63112802657486333,0.6043456096494062,0.64498765141459569,0.62120775721903798,0.6493168140771155,0.63859884879723094,0.6473098670087879,0.62424794066122113,0.63456156283074228,0.61722591038132024,0.57070454780741608,{"$f":"'User Add-in Location'!B171","v":0},{"$f":"'User Add-in Location'!C171","v":0},0.5990888551803748,0.67230800504027344,0.61645720043372187,0.66891940702939912,0.62399621671162686,0.68009111890378504,0.60374464041691178,0.62622664457587307,0.63643640452183803,0.61460961265527136,0.59521716600645647,0.61141848376422381,0.65001708463378094,0.62727444383435826,0.63103621035739343,0.64488109915640668,0.66034000495004674,0.64982529498602426,0.62338217141590502,0.62513656990004729,0.63362672845284052,0.75280169200000591,0.61487217280673545,0.60276208606807546,0.64102194108834887]
[null,null,"FIRE",0.55514274609024783,0.63717460343260635,0.55340736967988113,0.56217373287919037,0.67337186089194057,0.54777729579468437,0.62735165886541444,0.76791203032018152,0.718539682187325,0.53785952998846098,0.62621599890668345,0.6661355494936323,0.52601556747016243,0.64286760575727286,0.60787472465032166,0.61940295459282213,0.59559731868585963,0.55910053191973419,0.54096070111571504,0.59134008845057751,0.64550484890222548,0.65588758422790039,0.57962793684280678,0.55414632256383944,0.54148147546779679,0.57894077466535654,0.5506540506947708,{"$f":"'User Add-in Location'!B172","v":0},{"$f":"'User Add-in Location'!C172","v":0},0.58536027350907105,0.53375722713841522,0.63278194897034745,0.61618774079425842,0.59323186972414255,0.74017401472887212,0.6356423077496125,0.54921948858428127,0.6209959066140921,0.50889129404436773,0.61157199659079475,0.59141649999720647,0.635160171925235,0.54954486254325396,0.63469491382665322,0.58395464287201793,0.53433220485352606,0.6217257540063903,0.56818393877622864,0.62581824457180846,0.6318291459355867,0.63451838313671538,0.59905833210592851,0.60014339422977581,0.52362374261964506]
[null,null,"Misc.    Services",0.55580455166676079,0.58696221971352847,0.56815499608953912,0.56291951761378911,0.63906491112493957,0.587592071243078,0.63694287843070552,0.64093633038519993,0.67751810327072526,0.58640668307244814,0.58089015618590745,0.6011644251626348,0.53596998125970841,0.60970700749006435,0.57521222847303921,0.56388629047635819,0.57036384711838939,0.56166181328336884,0.57508689544150504,0.56278422057017607,0.61391495627011494,0.63623643657729778,0.58487227769910377,0.60459918042018224,0.52041562480341785,0.56680853836215794,0.5358136294229191,{"$f":"'User Add-in Location'!B173","v":0},{"$f":"'User Add-in Location'!C173","v":0},0.55888733878622243,0.6312447228635496,0.61655965730895379,0.63386919662410279,0.52018031593815528,0.65039796285186835,0.56962746452970303,0.5838147539077162,0.58771347635495386,0.55736502779930741,0.59415934619733402,0.6335244953716358,0.60126855869747875,0.5489707602305911,0.56375021762317601,0.58445081847446134,0.59404604657379112,0.60546806679221765,0.56254081759853025,0.56685063252949475,0.61837076791763212,0.62311695966324077,0.55323626641418344,0.58162949211562276,0.55342242842687506]
[null,null,"Professional    Services",0.57864386414724389,0.57045800902345078,0.59171503796080016,0.51566746574149336,0.67096687080692607,0.60687601350044473,0.6466592579416317,0.67782959065126724,0.76652513642309761,0.626705460469825,0.628665302663867,0.57005215089781736,0.53004028824089211,0.68283516237776753,0.6242098800577095,0.55132593191980406,0.56788644553928314,0.55969818276805938,0.59836375228676009,0.54791548000474921,0.62795656889890017,0.6629338682192415,0.60233613628743587,0.63240773406074746,0.5261701555039916,0.61561853713592396,0.5286177859008907,{"$f":"'User Add-in Location'!B174","v":0},{"$f":"'User Add-in Location'!C174","v":0},0.5755277986334435,0.61323046378804658,0.61423822982320986,0.67617808080397923,0.55446578269897817,0.70385873468881599,0.61446637986383823,0.5519905819283728,0.58751684951085581,0.57779290197344979,0.62571732089283616,0.63601552624376412,0.58664088426058614,0.5806132083417207,0.52675013835187712,0.61133381322471658,0.64731973991501235,0.64130983301307221,0.54671681234642722,0.5500725239206814,0.6577735981154581,0.63222559887161411,0.57433320405994281,0.57467476688395824,0.53802062614039858]
[null,null,"Government",0.89732744457601332,0.96239135283367039,0.87039137643763875,0.91143028401445614,0.91516277371305743,0.95201820993561503,0.87600007605492403,0.96831791970043668,0.98930229061370001,0.92744931544223808,0.96855103674889365,0.93806662392874129,0.89325662152244645,0.97405145845130514,0.93672558192209254,0.93440690158512729,0.92233319932415747,0.90230239922430666,0.88151779613559267,0.91293901993409632,0.98746228484649723,0.97326938227785964,0.9410289820834371,0.88880501103845666,0.92103572060853767,0.92355745409289303,0.90374940403616655,{"$f":"'User Add-in Location'!B175","v":0},{"$f":"'User Add-in Location'!C175","v":0},0.93517350723629888,0.78597680604444531,0.92566038609639079,0.93390117675381235,0.87616642583505189,0.93232147433530355,0.95265161163820145,0.79629923352751142,0.94040752170972886,0.79415504555102345,0.90652650805340007,0.90241740822081529,0.97103579941401197,0.93046968268715002,0.79790211426079805,0.89631627522991253,0.92262688769149315,0.92347738211907282,0.9504389432673308,0.94578245294551944,0.93411204166416195,0.87288418131234602,0.90980947887314911,0.91427348047114632,0.91771933838432218]
[]
[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",0.15934251462633306,0.16265315964921018,0.20697580100368201,0.23149107339982236,0.20905919111072019,0.29727699977447669,0.15337289388653816,0.21857984311645678,8.6154338204908421E-2,0.16484025364131918,0.22876460238455282,0.13485093069454548,0.23979608584308668,0.26831137200200994,0.17230626779898378,0.25434354725551767,0.26116210176190752,0.14792371926034983,0.13667236808694255,0.14334922705100367,0.17891389393941115,9.9072594726778235E-2,0.18160738027473849,0.27648323975152989,0.16714382798916511,0.20275753371937194,0.20169469192051054,{"$f":"'User Add-in Location'!B179","v":0},{"$f":"'User Add-in Location'!C179","v":0},0.28906601255686332,0.15838769332344144,0.14288118513617434,0.13639660023895625,0.17268800641878604,0.2050504568286961,0.21860614342922391,0.23665705215805954,0.20540391033020799,0.18454263943438182,0.18793809021438293,0.18975604840333529,8.8600544642567766E-2,0.15506526715831911,0.25426390559916601,0.16948232018178316,0.23997181651427099,0.45342609952386381,0.20089967291087318,0.2171725208952604,0.18645624634382035,0.17262444437535673,0.13350598316811846,0.24378811969978686,0.15692876185042359]
[null,null,"Mining",0.11011348901678251,8.9486554612361921E-2,0.16947574018142908,0.1152440219095201,0.15629413035296477,0.14377734681290488,0.16128510947534025,0.31359066985137324,0.69186086780300293,0.23408051554494674,0.13286387822871215,0.13400847195852572,0.11528256373866173,0.22284008561959362,0.14631733080350301,0.13396412070188798,0.24628600969384046,0.14143772852473052,0.14883970831521365,0.18841394474998424,0.18692678605951576,0.25984869494495522,0.16289061593502135,0.14832000505903645,0.15896247642591066,0.15311415680601298,0.166297654684263,{"$f":"'User Add-in Location'!B180","v":0},{"$f":"'User Add-in Location'!C180","v":0},0.15882386323243408,0.15491798337672052,0.19290094652759782,0.22007609981200038,0.12794093488267788,0.23920119686284455,0.16973658134168179,0.13521480272681097,0.12485834206525269,0.15785372258742386,0.19806064782035321,0.13077045697816655,0.15421027597617568,0.11729721235255966,0.15434589602122456,0.1609383002032812,0.13820194047368228,0.24296686349438479,0.16646804983795993,7.9265134540577098E-2,0.16662472839036579,0.21621472991084534,0.1466648857203654,0.1086741688615986,0.15426987211480342]
[null,null,"Construction",0.17236641140758402,0.13868391621275916,0.19236609769960911,0.17534120366680706,0.23831630697444706,0.20350203280231488,0.20017777291433955,0.15278128019588244,9.7705546704073637E-2,0.21233115309906278,0.2072512509439583,0.12839113520990608,0.16259276868597725,0.2017000895959484,0.17475555736520715,0.15129960472795517,0.17419701353469391,0.15473385894059177,0.16505203279726749,0.20534023446663774,0.16468456475575285,0.19954809773602428,0.1906810248611113,0.20771884241763811,0.15457372266728764,0.19900991449997096,0.16048848531258542,{"$f":"'User Add-in Location'!B181","v":0},{"$f":"'User Add-in Location'!C181","v":0},0.18732355165652267,0.1529822288522848,0.2163852779397466,0.18441942275410689,0.15251285040149193,0.18251220623238068,0.21360135017340637,0.14219688716635934,0.20805739746443988,0.18277466270730966,0.17765745031614427,0.19755822423426622,0.16697863601638174,0.15307463870037305,0.16747688457118662,0.2007611469891234,0.23609748668246178,0.388294091921077,0.18686062785560092,0.19307238123693102,0.17224014136710197,0.18284015435922463,0.11345336860563854,0.17855313940217904,0.12068964247085728]
[null,null,"Manufacturing",0.15676838270351634,0.21110190846951665,0.19781604988415694,0.18064869334282843,0.27056808050165715,0.23414331924994311,0.16539864741305491,0.16546772655385322,9.2228399949923684E-2,0.21682785996928933,0.20049113666381913,0.18235550482771751,0.18690547069577584,0.21676637143812877,0.15644494391867081,0.16638712819290946,0.18655757364020664,0.15233922852545895,0.17224421429249981,0.17174223607350514,0.14219340738437219,0.18183354367840571,0.18781528987207713,0.22046508141305329,0.14804668162023524,0.18528703783763117,0.18348642331450332,{"$f":"'User Add-in Location'!B182","v":0},{"$f":"'User Add-in Location'!C182","v":0},0.19909079930731172,0.15259052086475461,0.1562022995650712,0.18976738691463579,0.18689756412814273,0.1929489357670921,0.17956752115622082,0.21066940712143883,0.20415334542684344,0.20907643053970165,0.20280087580747772,0.21434823230799421,0.15946038366196941,0.14301815537864956,0.17817849031767602,0.17356251493077296,0.2931530582797689,0.48871823631393851,0.2135180489836003,0.17415970185922044,0.15568014830309246,0.21099426884908137,0.13628502079814625,0.19421080355562456,0.16939894870001698]
[null,null,"Fabricated    Metals",0.14113116741995652,0.15584759939976817,0.19249101900312895,0.13052672837644408,0.28838170486365605,0.21203155388074846,0.17326948711160478,0.15791439125724901,0,0.20878387736158041,0.19041657475347157,0.15025403218916061,0.15094498135475523,0.21362745672346495,0.15661572719060651,0.14040664697958408,0.15156919339751757,0.13557889099800793,0.14286711744468272,0.14686594643801448,0.16109926847370595,0.18493517831678785,0.18295771959777582,0.20704848960059563,0.12517858137520893,0.16891372075175698,0.14756533728441523,{"$f":"'User Add-in Location'!B183","v":0},{"$f":"'User Add-in Location'!C183","v":0},0.15593527691625214,0.13902674810061322,0.15968728686122458,0.19173068412261399,0.13890156093289108,0.19547496927437161,0.1986249571272746,0.14656956280050376,0.19265370933647874,0.14531679956315463,0.18458612365617338,0.20477365358272634,0.17998470544783884,0.11821483462928631,0.13701294112270779,0.16714491529605868,0.24677164262260587,0.46206736923000397,0.20673318318468151,0.13830184791542782,0.14879669673144447,0.19584006365616666,0.11811134657730123,0.17403329603561926,0.11224473193434292]
[null,null,"Machinery",0.1567520984411741,0.12581741687367676,0.17667277333661491,0.15596194670450617,0.26086610494782642,0.22050285544309828,0.17648483042001895,0.12955425874559509,0.12076027846923802,0.2201111486129648,0.18749502714623312,0.19447638522766392,0.16073411637802165,0.19693186550850139,0.17689350814293728,0.1344651608268852,0.16116777417300565,0.14912207246405851,0.14438420519223888,0.16133636007319735,0.1884659874526568,0.19347593809380054,0.17676189518270952,0.21132591612191992,0.13727103491859721,0.19710600477117782,0.16814664345593239,{"$f":"'User Add-in Location'!B184","v":0},{"$f":"'User Add-in Location'!C184","v":0},0.15858242911703463,0.14788510700273777,0.14825564056872167,0.19090275649063784,0.13999476880255129,0.19032789947917589,0.18118996997365538,0.14071204578456631,0.19393164054249692,0.1560806222316766,0.18221167680302042,0.20296967379703199,0.1460760734134634,0.14097397862288688,0.1579429687121221,0.17507213931403307,0.2239694190150246,0.48844895672204713,0.2213849574641899,0.12687705747241951,0.16200345721987808,0.20280929055796548,0.10694537849638916,0.18965716538995198,0.13327584889897823]
[null,null,"Electrical    Equipment",0.14692594345755716,0,0.19480511212546264,0.14805452413966991,0.26917398183130359,0.23250889416789036,0.19038995783950716,0.14661088965394062,0.13257813530132984,0.21831201459188204,0.2036286892332459,0.19233483746842139,0.16434653175973785,0.21314800324194805,0.14013039008034456,0.14081597246861122,0.16700160815237935,0.14994680058917137,0.15323248727048061,0.14376743880505927,0.16427689401732354,0.23509135110959717,0.20667517528612778,0.24368721009618127,0.147206641334483,0.13752947378070846,0.16461116445828405,{"$f":"'User Add-in Location'!B185","v":0},{"$f":"'User Add-in Location'!C185","v":0},0.16139670566991909,0.16856279091873516,0.18738638216607467,0.20662327217582263,0.13597009998630735,0.22596667911296708,0.18617294173526183,0.17375442432248223,0.2118614557962035,0.17375451269517247,0.11837615481064492,0.19643187671079843,0.18297962511895161,0.10678011862017815,0.16710605133188738,0.17153307720126837,0.22888969107681906,0.37784951670722233,0.21032282807689734,0.17916409699877472,0.1832906242038046,0.21570057722021627,0.14656785800799058,0.19638081992109102,0]
[null,null,"TCPU",0.24220588554916622,0.2049486710087601,0.27158969074881634,0.233906237590706,0.28414672058897894,0.27677999638786815,0.22466287485932537,0.24237812768606706,0.180300023383726,0.28116677540107182,0.26590400270657966,0.22618404851229235,0.22520205785528818,0.28443498482316576,0.23264736193349561,0.2212305673384482,0.22923033308457416,0.22209263783554767,0.26705214122897292,0.22572538575731851,0.23962901051910307,0.26398694019497998,0.25675423899211963,0.29220373283189516,0.22053609049733572,0.24740225544728214,0.24823262895573811,{"$f":"'User Add-in Location'!B186","v":0},{"$f":"'User Add-in Location'!C186","v":0},0.19219506618910079,0.21776826011874212,0.22574944861654905,0.24481679642483842,0.24967691617254875,0.28365288379898984,0.24456160223179751,0.27643255468327455,0.26008318958962218,0.26303280376732607,0.24453419792577683,0.2840877713425905,0.22915918225676474,0.21067264554756335,0.23059682277251126,0.258142997010822,0.33799462094157823,0.44312693560961935,0.27789640747162625,0.23090395997650986,0.24431467659939077,0.25436923809230938,0.21618625638727895,0.23805608292657399,0.2198471170889737]
[null,null,"Wholesale    Trade",0.17889508035512888,0.16653506834417134,0.22460652198033912,0.15833770087863741,0.25794186917317663,0.24415224053257775,0.18253171939603346,0.20940179252931554,0.18001173018565908,0.24513962461723049,0.21907967504393008,0.24026592431818722,0.19289342285000982,0.22581256149805584,0.18786170923207571,0.18332875555272898,0.19060149209760693,0.16482386296496826,0.17416192359648983,0.20812529800420082,0.21404515817763622,0.23290499156942296,0.19876220764609731,0.22845720140811815,0.15563131498869481,0.2147692345236695,0.18756888337898492,{"$f":"'User Add-in Location'!B187","v":0},{"$f":"'User Add-in Location'!C187","v":0},0.18614643589123467,0.21116331507172365,0.21520224484435382,0.21820127098517783,0.19945658895679164,0.23981026547086787,0.22323161370338152,0.16402205321153307,0.22799128315284412,0.17762954174210038,0.22908567239857502,0.22180935276896968,0.21173834670208,0.1770161225104725,0.17830619801021197,0.19404936059366817,0.19762369569754232,0.29502957206508684,0.25071408978926918,0.1928284282478317,0.20784347787254914,0.21093123816043285,0.1529631998462021,0.2189000738942653,0.13783022016066998]
[null,null,"Retail    Trade",0.17409843691190968,0.18819928332912067,0.22557086718254898,0.17886585502218366,0.24000107888024719,0.25462079176323749,0.22226791367191601,0.25971627277660192,0.1971741336170815,0.25592917974834256,0.24628187931355566,0.18973156172314987,0.18179435526405446,0.26429719194548928,0.20207101198401284,0.21463584150793144,0.20517138063867646,0.1912567767765786,0.1736652750611932,0.21573170104107753,0.22547086666808319,0.27203873805808776,0.20816859816587413,0.24604334571468198,0.15238093114176826,0.23219601867227418,0.20970448719183774,{"$f":"'User Add-in Location'!B188","v":0},{"$f":"'User Add-in Location'!C188","v":0},0.23292095328508899,0.19622154601086195,0.24221400215548985,0.23934052912466325,0.17475930933657563,0.2436236742374201,0.24655396060506843,0.18824869054945451,0.23333549979779861,0.19595353803939886,0.24878103208566787,0.26137080836951521,0.23422101807409285,0.18330011052507378,0.19641454979011874,0.20721828344387397,0.2303641401606423,0.31317878747983841,0.25234536347400227,0.20039806973832169,0.22953071850523216,0.16043558079240239,0.15849734309221675,0.23437253407036049,0.15202308650913818]
[null,null,"FIRE",0.2294436511462036,0.19215528737038712,0.31727886361729235,0.21432371358746999,0.26892225234402045,0.33571826592041548,0.27134885891527383,0.18217864374081177,0.19756555180094809,0.35032155901795559,0.26746945305041392,0.21477414482622897,0.25367309931343973,0.29025811449973543,0.22260490434177244,0.2231228585490283,0.24205239945492599,0.22488316659094659,0.23272410076167649,0.24794097384622821,0.24685247059462412,0.28318876617584932,0.26303791668391074,0.30493008993801413,0.19937314903420669,0.26688801990840033,0.23538519008327385,{"$f":"'User Add-in Location'!B189","v":0},{"$f":"'User Add-in Location'!C189","v":0},0.26036079703429765,0.30291805281013551,0.25444666461636201,0.2990403412196454,0.20175021300283735,0.21765217036959233,0.24296967147125359,0.24376215450821567,0.26205139403654165,0.25119521105955545,0.25119040437049145,0.28972695243626895,0.27567596861404775,0.23739333537708987,0.21764521842998155,0.25179461775160672,0.3324975739711753,0.34781021714000093,0.31959563956773879,0.21667506054301952,0.24996074221919373,0.24797966597219023,0.17283737468354776,0.25533214092687756,0.22653734015087235]
[null,null,"Misc.    Services",0.18895496177040094,0.18375572080740232,0.25099187208491541,0.18586158529327412,0.26432331055631952,0.25690342753198125,0.22266446141908369,0.20730823868726106,0.17326576050082745,0.26352827405150281,0.24899167009348105,0.20306726986061202,0.20263913366970948,0.25956794494276281,0.20196523016471807,0.19490921485370988,0.21214993393270531,0.18765207638993395,0.18733450165412679,0.219873267210526,0.22106182998675225,0.2481316975285241,0.22254984423718932,0.23504001993045032,0.17603891272324357,0.23520963390796118,0.19806312799497916,{"$f":"'User Add-in Location'!B190","v":0},{"$f":"'User Add-in Location'!C190","v":0},0.2223877404870703,0.19218204839750663,0.21546346901631613,0.2371721556590479,0.19914768227260132,0.23776323865634719,0.24182347703615892,0.18016623270966758,0.2361988088865567,0.20033161821361861,0.22545727621735215,0.22279984355869942,0.23345570669933963,0.19841521902014095,0.19839879522845155,0.21845323003353012,0.25058994955506025,0.33824991583601305,0.26005422447620763,0.20660722195868278,0.21264981044993381,0.22293562774494899,0.16416568095911288,0.21910010465762331,0.16027582362846865]
[null,null,"Professional    Services",0.20463638954467941,0.20115600397984462,0.26060011653629478,0.21112400579592086,0.26690192708788563,0.27574028324460903,0.24784006174302192,0.2173178518830885,0.147474592991517,0.26520390915300285,0.24414702890498352,0.22635574621595075,0.22473348121245984,0.2420131937583363,0.19930978584827436,0.21517452451999319,0.23592210670519334,0.20150379339576946,0.19320989980342723,0.24974917299410976,0.24411288160522915,0.26892412652269565,0.24241552394684729,0.24715126120157124,0.18342376334056992,0.2339777166513744,0.21598719830938914,{"$f":"'User Add-in Location'!B191","v":0},{"$f":"'User Add-in Location'!C191","v":0},0.23079296603800914,0.2209395206460939,0.24857332706648672,0.24255077405764591,0.20706415536418921,0.23319262725280376,0.24261726640723325,0.19951079530283786,0.26058687684722925,0.2038099595191869,0.23074727378753684,0.25108511917744553,0.27530131131360391,0.2065065333740666,0.22709017440530238,0.22590921795636118,0.23628967530565886,0.32289714811815778,0.30071128724755347,0.24517612057126123,0.21623561417267567,0.24450658252254442,0.17475810391187052,0.24343249982916601,0.17415218828370249]
[null,null,"Government",4.6722290195037153E-2,1.8823747961488155E-2,7.5712837023086163E-2,3.8712067633025052E-2,6.1174134957374449E-2,3.0938931473397061E-2,7.4423765697237632E-2,1.9064202082209283E-2,5.3165629669337418E-3,4.5960809888279247E-2,1.8621518335293387E-2,3.299478489631677E-2,5.03242596216412E-2,1.737538223793398E-2,3.1826254969622284E-2,3.1397339580526082E-2,3.9792214367987064E-2,4.3782712983361519E-2,5.8441911246877115E-2,4.3235491836479886E-2,7.264704523023211E-3,1.8014616679479505E-2,3.2867266941360877E-2,6.7261007500666839E-2,3.109226794401905E-2,4.1343738162779538E-2,4.5251203005945678E-2,{"$f":"'User Add-in Location'!B192","v":0},{"$f":"'User Add-in Location'!C192","v":0},3.3053529812213642E-2,0.11679031726424903,4.1373969039447234E-2,4.3322943207482353E-2,5.6966252960954207E-2,4.5692749724778228E-2,2.6879146639086207E-2,0.10378357291354788,3.4828090640765183E-2,0.10077253761776662,5.2744735628382368E-2,6.0800335727023508E-2,1.7136040518456921E-2,3.3173116003779736E-2,9.5499449728218222E-2,5.4577679329216075E-2,5.1809412050216282E-2,6.5755444559519677E-2,3.092754399898583E-2,2.5987885965463343E-2,3.7464332574415241E-2,7.7019501450993122E-2,3.8911617354891945E-2,4.6284949629489959E-2,3.6694753018291025E-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",0.17631017969408197,0.14476462484547092,0.27741416070180808,0.17263071015783971,0.32459387886904489,0.24722625941377122,0.23243925117246267,0.20442795622065463,0.14463805983595704,0.32003134296213731,0.23963032705054249,0.23523591269556088,0.20232676019434151,0.11613711408898428,0.13098628132087997,0.16999867644171712,0.1453464744608805,0.13623589332722918,0.1477108234691431,0.26776667280964417,0.14855403600770328,0.36048542873506856,0.18460740273661869,0.22531884425776319,0.13754916224178748,0.11839875609370644,0.13750391080494842,{"$f":"'User Add-in Location'!B196","v":0},{"$f":"'User Add-in Location'!C196","v":0},0.19006371337115874,0.15068000778589624,0.24102630268571168,0.24680260315828584,0.15517931858434525,0.18975065607682201,0.24466275117279296,6.8216644467482435E-2,0.17668223227720548,0.17663476632760863,0.28635728154913309,0.23273798376481333,0.26595524788038438,0.11293231029567417,0.15385082657018864,0.13133347173241119,0.23696684730661896,0.4598388549548974,0.2092005663743689,0.15959227386023028,0.14790625384366513,0.3052736203666101,7.4691653401220318E-2,0.20463861138958911,8.8111637768586826E-2]
[null,null,"Mining",7.9356111413158834E-2,0.10809481637432067,0.17458457083471954,9.7740769449177728E-2,0.24084950067230748,0.39085381309293521,4.8244579446800953E-2,-4.6768676056515406E-2,-0.6737481014640696,0.1081213467724855,0.17423924144875746,0.12517435512148417,0.15628072351072436,0.20944800944181324,0.1104294603511876,0.12171220698222007,0.2664749712486511,9.474089608601477E-2,0.3080491605969734,0.11414513707542537,0.11006893754007238,0.32493549936827415,0.17248906367654415,0.15217913227011357,0.20398483563679581,0.12851413406537859,0.14984588824317419,{"$f":"'User Add-in Location'!B197","v":0},{"$f":"'User Add-in Location'!C197","v":0},0.13896092088194723,0.16199959378745049,0.16202672006923183,0.15890462846380327,0.11940700219938813,0.30700159085168982,0.11690381400096497,0.14538305853092309,0.14916586405992516,0.23458833248041211,0.13028825420207465,0.1632243402245675,0.11934892134024144,8.9917229607130153E-2,0.10825025082070003,0.13729249283378658,0.30268556351024295,0.43279242373856813,0.15091743136805341,7.7505435008310378E-2,7.6670992094433205E-2,0.22506055282586473,8.8808306815355689E-2,0.11514440360162667,8.4141605145205578E-2]
[null,null,"Construction",0.17396436677003205,0.20708929729053055,0.24271195432270509,0.16176837454249571,0.27846253215747846,0.26522661651350976,0.25296023465117767,0.20228784802425115,6.9480354785934909E-2,0.24689201586029494,0.23276140781192672,0.19630757262408172,0.16379875081464285,0.27859894693987775,0.20616062689163028,0.19080070759641765,0.19387111910604132,0.16443815447266119,0.19734081347571047,0.22297910708223054,0.22623415276056327,0.28112262173311353,0.22567518305410078,0.27936013556404027,0.14180413308961254,0.23510449565061292,0.17030370611965251,{"$f":"'User Add-in Location'!B198","v":0},{"$f":"'User Add-in Location'!C198","v":0},0.22408427174544288,0.20705668919197015,0.29930776230560424,0.26563725889321266,0.15495803683786968,0.22739412908347684,0.23335542539472204,0.17521776813919746,0.25693498258367897,0.19755834581993759,0.23550770852378761,0.26427113667157143,0.23160277788588213,0.16465511327592997,0.1891263765967181,0.24987610858890832,0.27297653150146539,0.48083622042604385,0.23894888501639722,0.21092049198995966,0.21376878395088078,0.2369249637532303,0.14112575008109682,0.23103368751849332,0.11468401051813272]
[null,null,"Manufacturing",9.215638422090322E-2,9.3798956748461837E-2,0.1763119049738828,9.8731415082912485E-2,0.19020671877477019,0.18613736392759153,0.17551459728364771,0.11309089024790944,5.5503571695281979E-2,0.17566749243273133,0.14832604691603529,9.7995082555185548E-2,0.10444580709083784,0.17380624328075583,0.10419617180268992,0.10359920663890002,0.11404161584465283,8.4032593777516498E-2,7.8701245482561966E-2,0.13508790670228918,0.1340386673429087,0.17895594974152204,0.1376717081734139,0.17799060579893461,7.7298448635802208E-2,0.12362682017896895,7.6946605475994773E-2,{"$f":"'User Add-in Location'!B199","v":0},{"$f":"'User Add-in Location'!C199","v":0},0.1111392070401756,0.12904791083026268,0.17269374391361814,0.16909970246133049,6.771676275368857E-2,0.14091822049034428,0.12324022470442381,8.8127921782799906E-2,0.14864613035209057,0.11623636343174616,0.14469340133776259,0.1626673764230801,0.14717045520129102,9.6065423322253429E-2,0.11217504826152147,0.12517766955429477,0.15643674951760864,0.36509050608521143,0.14817997961985735,0.11554025778868833,0.11944645127144284,0.13914912291023296,6.9671609830517733E-2,0.14480335082993634,4.7737167988232229E-2]
[null,null,"Fabricated    Metals",0.12995948165309656,0.13968776915067355,0.2059812242825825,0.1261200982627485,0.24875293705399146,0.21345989389783032,0.2015898682384453,0.16510286472794028,0,0.21768112663927972,0.19349634412711988,0.16846924199711258,0.13188754236710223,0.240633096372556,0.15607354997028366,0.13425137930489481,0.14444849715449276,0.13999141396626352,0.15176964782275476,0.15269100552803083,0.18559233657125429,0.22321980921363932,0.20535757244959624,0.24089369139279748,0.11388046384679157,0.19304164026535969,0.12351524348604279,{"$f":"'User Add-in Location'!B200","v":0},{"$f":"'User Add-in Location'!C200","v":0},0.15009247055255076,0.17050490331283319,0.20475094812703887,0.23706433033845115,0.11026733938563837,0.18790339913041332,0.18197445893516939,0.12074141869137008,0.21084307407565536,0.15339183352705615,0.18435143578009683,0.22377675719500956,0.19780643483215687,0.1528072498243313,0.13039108155720086,0.19457704018363153,0.22483626574423166,0.45009444287126521,0.19521649566252602,0.14945601455536844,0.18538347948824999,0.18256346514254873,0.10210087968460502,0.1990399604893171,8.0009349111963557E-2]
[null,null,"Machinery",9.5019234906717639E-2,0.11121209602485307,0.16259703905446193,0.10042383458824766,0.20488848141995308,0.18659008669027261,0.19434826855923487,0.16003664567573322,4.8406468206977818E-2,0.17750816006989889,0.13826060975684729,5.7917698262915464E-2,0.10062445013447849,0.17317776306770249,0.10720385391079244,9.8065685703079997E-2,0.11615452317737512,0.10148021463847497,0.10581237784182751,0.15325163945076231,0.11747220926270796,0.21112060141694783,0.15586965826520577,0.18287551963189005,6.1636702072272564E-2,0.11668417098916585,8.3547501206419572E-2,{"$f":"'User Add-in Location'!B201","v":0},{"$f":"'User Add-in Location'!C201","v":0},0.10526366029216816,0.14119967894390975,0.19924943471884465,0.2387863545785846,8.6965696388624267E-2,0.14532041523728884,0.14288605211515537,7.8178072352864961E-2,0.17896354797523117,0.12715552016495738,0.14170336492332963,0.18353741969146675,0.17499169072092588,0.1213386275092317,9.6350046483505009E-2,0.12831982708977019,0.16910213681425165,0.37988327964321711,0.13925846050230273,0.16328971399920311,0.14750942652725707,0.1642118515163194,0.11485968797102414,0.12935952525429451,5.3776968550154569E-2]
[null,null,"Electrical    Equipment",0.12566302211490088,0,0.22779419755438374,0.11751402875077432,0.26830569031558288,0.19513114225178732,0.16200842283169564,0.1659311015408686,5.1375222164938263E-2,0.21017868128434891,0.17044311733498202,8.523230345404989E-2,0.13724523281190779,0.21400421228716529,0.14218226306034037,0.13038121888219581,0.13469367798363163,0.13036497102984126,0.15600799801887202,0.13900706667841484,0.15833421547476306,0.21059954865245512,0.13182608169401761,0.20449468261607634,8.4620721096354656E-2,0.16452169775262848,0.10601558881323964,{"$f":"'User Add-in Location'!B202","v":0},{"$f":"'User Add-in Location'!C202","v":0},0.16090602981381014,9.6078421414348011E-2,0.20323586437201072,0.20971044569995312,0.13662591416154446,0.17796496653466515,0.15107416163519394,0.12385282472817703,0.19153213708495814,0.14541877340613857,0.11077571277282157,0.1996699572532975,0.16174431614859097,0.12483120938475256,0.12052308617211538,0.1727399652074702,0.20897468043925266,0.38841139980538064,0.18200557312626237,0.15359481621485629,0.16011958736835635,0.15880976821800349,8.7649918726338205E-2,0.16083480107915021,0]
[null,null,"TCPU",0.13399957396738643,9.4984861817639391E-2,0.20856225823219421,0.15163896976229388,0.25391374771882053,0.2986437650719842,0.24964617309159265,0.16973789854886367,7.3270738550257342E-2,0.20949446988409395,0.21956474312834501,0.13833353037813106,0.14902229156965954,0.25693812428414231,0.16985314473354191,0.15122250767517609,0.16243045940893874,0.14400634730544012,0.15103855862401802,0.15945852269069669,0.17806818510187178,0.22157732491632509,0.19408810815347308,0.23518161563054335,0.10923821543815265,0.19222996190985436,0.14363422010113655,{"$f":"'User Add-in Location'!B203","v":0},{"$f":"'User Add-in Location'!C203","v":0},0.20134538888701103,0.15938297263024695,0.18203918951995859,0.23188572023863871,0.13020068449794989,0.22127573440182102,0.18613036316228021,0.15433612909353978,0.2200833996450047,0.32087036734433733,0.1815131723909289,0.25796922558756308,0.18271332304493482,0.13375564889340685,0.14802872012196588,0.20496820937944571,0.25236469150757979,0.43262611343403179,0.22842848840676283,0.16203544670736642,0.19782387782006142,0.19698380014500855,0.11737739155163085,0.19565973261069397,0.10534756157394373]
[null,null,"Wholesale    Trade",0.17993618635847755,0.14071042160138503,0.28151299797760831,0.16420738347161579,0.27161399134191389,0.29775071212896109,0.22164080739954972,0.22228930365634428,8.3397228056588821E-2,0.28276924204447662,0.26453890558925225,0.19515941286415539,0.1762740828681984,0.29352578151589703,0.20891470453485814,0.18881331030577581,0.19768955535875887,0.16387065001341994,0.17900675395821058,0.21277372511236323,0.23810259110481569,0.28958496273934148,0.24474567822875135,0.29535536538719737,0.13898406773714853,0.25247482252590991,0.16839642062206792,{"$f":"'User Add-in Location'!B204","v":0},{"$f":"'User Add-in Location'!C204","v":0},0.21546807293790737,0.21751072978169986,0.2896901245527137,0.27942979582914074,0.14950384379901349,0.24216946835308689,0.25238047160524735,0.15743248978649432,0.2705580720259787,0.17211171926594868,0.24561024048176941,0.27643399077852587,0.24433833700657392,0.18101378227424528,0.17788613416501697,0.23189694886180073,0.24506156821457625,0.43952694408325155,0.26838711608551102,0.18905274697106933,0.23873441018302199,0.22787824214880176,0.14137358165863201,0.24296924249768659,0.12617121899718242]
[null,null,"Retail    Trade",0.18896288503038466,0.21657806194688006,0.30024236254582926,0.19604588663855377,0.30418450106581685,0.30453297719110134,0.28039862856066766,0.25616941970914686,7.8044211360942417E-2,0.3209818064429093,0.29344292343178074,0.20854686513635629,0.21254649840157316,0.32824207580833731,0.22898640764160411,0.20725045590677479,0.20672890771677854,0.20185632916508131,0.20020683712452736,0.24156707681951856,0.25943133739258423,0.33077662348900339,0.25352861180343234,0.30326745693370438,0.16456289803082061,0.26360380650833004,0.2248235570319761,{"$f":"'User Add-in Location'!B205","v":0},{"$f":"'User Add-in Location'!C205","v":0},0.22662094493505958,0.2218557824427343,0.31757898771654003,0.30631457536500167,0.1857896851300897,0.26576357670104483,0.28416241950072468,0.19473085188081432,0.27264202063928122,0.21435374802110443,0.2933963368144486,0.31773171959005875,0.29858187160157257,0.20601097114336242,0.21346539339511844,0.27727850392300857,0.29256119533652414,0.48592981840838889,0.29422246968810595,0.23174136353417835,0.25241289280631546,0.23592310195107136,0.16816593310864753,0.25627889960731465,0.12160787983196852]
[null,null,"FIRE",0.13175297672590308,0.1074528955727103,0.22235195328841881,0.12343950489951952,0.20476174861071783,0.2201826116046518,0.23550484522233067,0.1108302557094703,5.2673071803182613E-2,0.22509596663251988,0.17736235888563817,0.11681630071088361,0.12161087789318911,0.23734296786647383,0.17671934088513488,0.12760610786757656,0.13694235284657114,0.13613450360060883,0.12714426324184358,0.14870004885759663,0.17866434272634191,0.23381051185098947,0.18150114778425019,0.25756506677598501,9.7730722289920691E-2,0.18411352407422876,0.12064737332872275,{"$f":"'User Add-in Location'!B206","v":0},{"$f":"'User Add-in Location'!C206","v":0},0.14762657108244875,0.11830621592890991,0.1906274630524325,0.22486627097623191,9.3524199882566966E-2,0.19662425455371854,0.17372662500788477,0.1241824274603459,0.16954490962028196,0.1375692672158525,0.1537039763272133,0.20569636804823421,0.18963136130592917,0.14388047264457088,0.12338687716356869,0.19117523903491807,0.24046273250986255,0.34876650340037585,0.17653186636221607,0.12081785824267596,0.16321276440086741,0.15722644538265626,9.0771553816427472E-2,0.16314207054332047,6.6137676129623457E-2]
[null,null,"Misc.    Services",0.22422557041239499,0.21448087812701189,0.33678557431391865,0.21748352556286307,0.34147347113656451,0.33175288536782471,0.29603538376571625,0.26183799474366509,9.8714319874501091E-2,0.34517249799654526,0.30963975977884539,0.23525999215906546,0.22122427090921964,0.3613047444297649,0.2653561223025856,0.22587785059673765,0.24310646003654945,0.22531547791738107,0.22102937744920051,0.27963865618528749,0.29372262108751002,0.34673859125683781,0.30300095428021956,0.34388596817763728,0.17704674615775653,0.29027994287335934,0.21698520904412616,{"$f":"'User Add-in Location'!B207","v":0},{"$f":"'User Add-in Location'!C207","v":0},0.25405723419271331,0.24542438092179383,0.31867476975764564,0.33957141373655475,0.18079476715383719,0.28437803198573636,0.30120311965220847,0.20698840764007165,0.32903117833781548,0.22671516406405112,0.29537955985124831,0.34557664332064031,0.3081767956370583,0.22501089142988492,0.23262476358994649,0.31427226170048783,0.32066451510611493,0.54560128837417854,0.30084574195882985,0.25091694098005324,0.29831838684363887,0.27658633155755824,0.20009693236850723,0.28988727893334609,0.13251905434075378]
[null,null,"Professional    Services",0.24847564932501698,0.24812366945667608,0.37677048613939845,0.23404551923298023,0.39130601862734965,0.39646028277310796,0.34001062265395315,0.28938052562594035,0.10799494582512037,0.39466547325023627,0.36699767842916531,0.2552196125074831,0.22877557763957121,0.41338878240734861,0.23676525145626715,0.23792630395429037,0.27418655622341015,0.23912287629184961,0.25789093113219885,0.29672435559711108,0.32412988451723457,0.37760930622943012,0.34160580796370937,0.37990931043815257,0.19637042129441556,0.32128339214952745,0.23657813506090508,{"$f":"'User Add-in Location'!B208","v":0},{"$f":"'User Add-in Location'!C208","v":0},0.26362297957727454,0.30343034278442171,0.34268235421743037,0.37990525315270918,0.21620531759654271,0.3202231499928857,0.3140800263516611,0.22607305019637897,0.35458840688812121,0.2537754880114137,0.28538651133916315,0.36710656247217616,0.31599556859474043,0.25765864903647895,0.23541785001701759,0.33280739652559299,0.37112565838475742,0.59776468346222744,0.34019672274978346,0.27496962838435912,0.34000272039776103,0.30780698650080229,0.19953996523634965,0.30650894857016087,0.15742989224420156]
[null,null,"Government",0.26825795189319951,0.33382137737079964,0.40441420912789705,0.31482586575786509,0.42675139246373878,0.44619379943448784,0.33298168510426707,0.35656816439257683,9.9178966310361077E-2,0.44213487918560013,0.45983615015743162,0.34135427181637912,0.31466641225243264,0.4984089315809197,0.3475971523676738,0.32123217460286313,0.34488738112637618,0.31586947606278665,0.33563261766297159,0.37501466162479585,0.32140656814224366,0.34099851794913438,0.40624278463211516,0.41730354498827693,0.27511039430532841,0.39895142838836983,0.30946453563064036,{"$f":"'User Add-in Location'!B209","v":0},{"$f":"'User Add-in Location'!C209","v":0},0.36223879552010874,0.35418648810942033,0.33242843047434267,0.42667857212523064,0.20811612414831113,0.36720401264525326,0.42545202646520086,0.28574715692330283,0.42484165819068254,0.27922937291713801,0.38681752843164208,0.42824526185360823,0.35133704114721448,0.32151126298077609,0.30565432196424558,0.3854273728911356,0.40922517055800411,0.64043350765675133,0.39480933090982639,0.36789748273063638,0.34113110671735603,0.35461076274701414,0.26282681966379018,0.39233776354379618,0.22019429290527989]
[]
[null,null,{"$f":"CONCATENATE(\"Source:  IMPLAN™, using \",D2,\" state data.\")","v":"Source:  IMPLAN™, using 2016 state data."}]
[]
[]
[null,null,"State Specific Multipliers"]
[null,null,null,"Jobs Per Million Dollars Change in Final Demand",null,null,null,"Earnings Per Million Dollars Change in Final Demand",null,null,null,"Output Per Million Dollars Change in Final Demand",null,null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,"PCE"]
[null,2,"Agriculture",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B213)","v":16.155394278658015},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B213)","v":1.1669707514770855},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B213)","v":1.910816211746452},{"$f":"SUM(D213:F213)","v":19.233181241881553},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B213)","v":0.40061273012721826},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B213)","v":9.5296988226094378E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B213)","v":0.14114726877349454},{"$f":"SUM(H213:J213)","v":0.63705698712680725},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$106:$BE$120,$B213)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B213)","v":0.25520797477292945},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B213)","v":0.36489801899369922},{"$f":"SUM(L213:N213)","v":1.6201059937666287},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B213)","v":0.42604158545022153},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B213)","v":0.15337289388653816},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B213)","v":0.23243925117246267},{"$f":"SUM(P213:R213)","v":0.81185373050922238},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B213)","v":7.9060104758105318E-4}]
[null,3,"Mining",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B214)","v":5.7529650683290994},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B214)","v":1.4484090827042315},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B214)","v":0.45602229419522256},7.6573964452285539,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B214)","v":-1.5172010100938535E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B214)","v":0.10847578925098492},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B214)","v":2.9385095928389955E-2},0.12268887507843634,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B214)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B214)","v":0.27260840108283446},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B214)","v":7.5745752335933503E-2},1.348354153418768,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B214)","v":0.45696127222534927},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B214)","v":0.16128510947534025},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B214)","v":4.8244579446800953E-2},{"$f":"SUM(P214:R214)","v":0.66649096114749051},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B214)","v":1.7716183777684384E-6}]
[null,4,"Construction",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B215)","v":5.8961550253352453},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B215)","v":1.9258775430555857},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B215)","v":2.3918019442189373},10.213834512609768,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B215)","v":0.41723553934119123},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B215)","v":0.13108753648059765},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B215)","v":0.1535256898524949},0.70184876567428378,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B215)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B215)","v":0.32019994840447907},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B215)","v":0.39710540376472636},1.7173053521692054,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B215)","v":0.46382232650383126},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B215)","v":0.20017777291433955},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B215)","v":0.25296023465117767},0.91696033406934851,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B215)","v":0}]
[null,5,"Manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B216)","v":2.1968733750812981},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B216)","v":1.3621320477979924},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B216)","v":1.6182716135636972},5.1772770364429874,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B216)","v":0.26590548954019266},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B216)","v":0.1060108048433928},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B216)","v":0.10659847885945234},0.47851477324303782,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B216)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B216)","v":0.27491377106343862},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B216)","v":0.27553567472205032},1.5504494457854889,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B216)","v":0.3680842524183906},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B216)","v":0.16539864741305491},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B216)","v":0.17551459728364771},0.70899749711509319,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B216)","v":2.7263567085567413E-2}]
[null,6,"Fabricated Metals",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B217)","v":3.7834424221271967},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B217)","v":1.4661607053389858},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B217)","v":1.8985713241791646},7.1481744516453469,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B217)","v":0.30922876002258265},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B217)","v":0.11457150024188445},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B217)","v":0.12247277193798164},0.54627303220244872,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B217)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B217)","v":0.28873091395144002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B217)","v":0.3164741452819726},1.6052050592334126,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B217)","v":0.39199195527975428},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B217)","v":0.17326948711160478},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B217)","v":0.2015898682384453},0.76685131062980438,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B217)","v":1.0686066388241698E-6}]
[null,7,"Machinery",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B218)","v":2.7705345019714622},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B218)","v":1.3972324865127872},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B218)","v":1.834912970410818},6.002679958895067,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B218)","v":0.29607308917709035},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B218)","v":0.1121448691482369},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B218)","v":0.11807569389944987},0.52629365222477709,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B218)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B218)","v":0.28830054312129505},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B218)","v":0.30510582675924525},1.5934063698805403,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B218)","v":0.32383771693156738},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B218)","v":0.17648483042001895},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B218)","v":0.19434826855923487},0.69467081591082125,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B218)","v":1.8213305814571749E-6}]
[null,8,"Electrical Equipment",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B219)","v":2.9044699154784093},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B219)","v":1.6258652653171917},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B219)","v":1.5369585923109252},6.0672937731065257,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B219)","v":0.21429126275599911},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B219)","v":0.12466920256433647},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B219)","v":9.8435865512211257E-2},0.43739633083254681,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B219)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B219)","v":0.30757832544259145},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B219)","v":0.2543364731282054},1.5619147985707968,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B219)","v":0.39128155640038065},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B219)","v":0.19038995783950716},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B219)","v":0.16200842283169564},0.74367993707158342,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B219)","v":1.5579439195350418E-6}]
[null,9,"TCPU",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B220)","v":3.0741458222385964},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B220)","v":1.8742882258379352},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B220)","v":2.3604548533867682},7.3088889014633001,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B220)","v":0.38885765924423288},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B220)","v":0.15137308045614173},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B220)","v":0.15150995421281166},0.69174069391318627,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B220)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B220)","v":0.37237380456281244},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B220)","v":0.39190246362886683},1.7642762681916793,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B220)","v":0.51396169013488913},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B220)","v":0.22466287485932537},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B220)","v":0.24964617309159265},0.98827073808580712,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B220)","v":3.8424274749629242E-2}]
[null,10,"Wholesale Trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B221)","v":3.168612665273582},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B221)","v":1.6679385159411706},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B221)","v":2.0487798530131598},6.8853310342279119,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B221)","v":0.34424630152304769},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B221)","v":0.12313609104058597},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B221)","v":0.1346419285159125},0.60202432107954618,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B221)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B221)","v":0.2853544506219805},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B221)","v":0.34795075792135322},1.6333052085433337,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B221)","v":0.73474284017852698},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B221)","v":0.18253171939603346},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B221)","v":0.22164080739954972},1.1389153669741101,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B221)","v":5.5033611324483762E-2}]
[null,11,"Retail Trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B222)","v":9.3496289913235557},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B222)","v":1.7580852196507923},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B222)","v":2.3183066094732276},13.426020820447576,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B222)","v":0.44879421014938298},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B222)","v":0.14673663232942075},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B222)","v":0.1702966904819771},0.76582753296078088,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B222)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B222)","v":0.35236678880937689},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B222)","v":0.44019015228514036},1.7925569410945172,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B222)","v":0.67490706983578908},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B222)","v":0.22226791367191601},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B222)","v":0.28039862856066766},1.1775736120683726,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B222)","v":0.14831120668756811}]
[null,12,"FIRE",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B223)","v":3.5434703170996604},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B223)","v":2.1562697694889494},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B223)","v":2.2003492925022679},7.9000893790908782,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B223)","v":0.32861213589047455},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B223)","v":0.17036403401487035},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B223)","v":0.14304033507305836},0.64201650497840324,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B223)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B223)","v":0.43581534177565118},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B223)","v":0.36971349961822852},1.8055288413938797,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B223)","v":0.62735165886541444},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B223)","v":0.27134885891527383},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B223)","v":0.23550484522233067},1.1342053630030189,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B223)","v":0.17797076937872569}]
[null,13,"Misc. Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B224)","v":7.5795757268899422},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B224)","v":1.9989034572577145},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B224)","v":2.6915366470818807},12.270015831229538,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B224)","v":0.47549836257929756},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B224)","v":0.15020117083166071},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B224)","v":0.17981881943686934},0.80551835284782758,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B224)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B224)","v":0.35313812432286795},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B224)","v":0.46474023094197037},1.8178783552648383,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B224)","v":0.63694287843070552},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B224)","v":0.22266446141908369},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B224)","v":0.29603538376571625},1.1556427236155056,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B224)","v":0.53075135004069018}]
[null,14,"Professional Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B225)","v":5.4806551937463963},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B225)","v":2.168515451267337},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B225)","v":3.0953465676120508},10.744517212625784,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B225)","v":0.54988949673293097},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B225)","v":0.17460440108318326},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B225)","v":0.20647981591100628},0.93097371372712046,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B225)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B225)","v":0.39114609449916315},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B225)","v":0.5337713796106982},1.9249174741098614,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B225)","v":0.6466592579416317},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B225)","v":0.24784006174302192},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B225)","v":0.34001062265395315},1.2345099423386068,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B225)","v":1.0332824314783329E-2}]
[null,15,"Government",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B226)","v":6.1509122177103261},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B226)","v":0.57412595142814693},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B226)","v":2.599129259218921},9.324167428357395,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B226)","v":0.64462681367229635},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B226)","v":5.2656542693262115E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B226)","v":0.20232968687167519},0.89961304323723368,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$106:$BE$120,B226)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$123:$BE$137,$B226)","v":0.1261276550671937},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B226)","v":0.52274795557787002},1.6488756106450637,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B226)","v":0.87600007605492403},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B226)","v":7.4423765697237632E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B226)","v":0.33298168510426707},1.2834055268564288,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BD$17,$B226)","v":1.1115575871453544E-2}]
[]
[]
[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,"Construction (earning per job)",{"$f":"D58*10^6/D7","v":47313.571048682912},77318.86118999256,47559.057617239334,42106.845984063555,65763.696392656711,58025.6369160592,70764.004261822804,58763.752382197432,67244.368983361477,45639.158990542674,48275.633079579675,72862.124210864145,46181.387949966833,62262.987393965144,54018.310294024217,57559.875735050737,51952.951840046131,48635.653954349596,57642.345326277558,45786.978560558149,60386.657341352147,70882.809077802842,54657.118624599178,63089.594146486488,43543.576325582704,50023.599078003688,50219.97295841977,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG58*10^6/AG7","v":55121.889909536112},54956.712828878401,64219.833737611771,73468.815869156737,45595.546616926382,67950.482548784697,48710.434807648053,69911.895094387713,54636.265542566223,55786.052172932912,58200.29268956434,61170.773292672115,59832.51146451613,48016.824837309148,53475.711053798907,56947.093526248966,64699.164258080091,58458.149817235797,55062.384454971274,48056.585365810242,54775.109592331821,66285.2200899897,55975.043297851269,57562.232069209633,57354.798893839827]
[null,null,null,{"$f":"D230/$AX230","v":0.80935799707319822},{"$f":"E230/$AX230","v":1.322636132544788},0.8135573528400829,0.72029043197068099,1.1249705404338155,0.9926013241519136,1.2105070804166769,1.0052277153128704,1.1502993028960891,0.78071507793574446,0.82581527520985776,1.246398054653818,0.78999058462077287,1.0650865206754718,0.92405097429370686,0.98463389476072316,0.88872042653543448,0.83197388399059224,0.98604464059316321,0.78324371714991092,1.0329895408962764,1.2125393858582874,0.93497859230030023,1.0792266663199312,0.74486750712634286,0.85571642678391324,0.8590756483985218,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.94292908827716571,0.94010352706501443,1.0985608326364993,1.2567762766842683,0.77996903356464065,1.1623782613925659,0.83325310431371657,1.1959306839672661,0.93462187416778753,0.95429041711622831,0.99558903029812562,1.0464028280730249,1.023510180386775,0.82138803549940387,0.91476913349098388,0.97415148622200642,1.1067603826045858,1,0.94191117281540582,0.82206818922690639,0.93699697584650432,1.1338918576319048,0.95752334743491307,0.98467420281300089,0.98112579808212375]