{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["About JEDI","FAQ","Start","ProjectData","SummaryResults","Household Exp","User Add-in Location","DefaultData","Deflators","Calculations","Multipliers"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":20,"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 - NATURAL GAS"]
[]
[null,"Jobs and Economic Development Model (JEDI)"]
[]
[]
[]
[null,"Release Number: NG4.17.17"]
[]
[]
[null,"     The Jobs and Economic Development Impact Model (JEDI) for gas was developed in 2005 to demonstrate the economic benefits associated with developing"]
[null,"gas power plants in the United States.  The primary goal in developing the state level model was to provide a tool for power plant developers, renewable energy  "]
[null,"advocates, government officials, decision makers and other potential users, to easily identify the local economic impacts associated with constructing and operating "]
[null,"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 put on  "]
[null,"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,"natural gas and other conventional and renewable technologies should contact NREL at:"]
[]
[null,"National Renewable Energy Laboratory"]
[null,"15013 Denver West Parkway"]
[null,"Golden, Colorado, 80401"]
[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 3.0 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":66,"n_cols":2,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,"JEDI - NATURAL GAS"]
[]
[null,"Jobs and Economic Development Model (JEDI)"]
[]
[null,"Frequently Asked Questions (FAQ)"]
[]
[]
[null,"How do I know if I have the most current version of the JEDI model?"]
[null,"The most current version of the JEDI model is available on the National Renewable Energy Laboratory web site at http://www.nrel.gov/analysis/jedi/.  Click on \"Download   "]
[null," JEDI\" on the left side of the page.  Once there, choose the \"Jobs and Economic Development Impact (JEDI) Model\" you wish to download.  Click on the link to initiate  "]
[null,"the download.  (See also, getting on the JEDI mailing list, in FAQ.)"]
[]
[null,"How can I determine which version of the JEDI model I have?"]
[null,"The version (release number) of the model you are currently using is listed in the \"About JEDI\" worksheet contained in this model and is contained in the model's file "]
[null,"name.  "]
[]
[null,"Is there a mailing list I can get on to be notified by email when new versions of JEDI are released?"]
[null,"Yes.  Prior to downloading, all users are required to register with their contact information and accept our User Agreement.  You may elect to “Opt-In” and"]
[null," be placed on the JEDI mailing list. "]
[null," "]
[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 National Renewable Energy Laboratory web site at http://www.nrel.gov/analysis/jedi/.  Click on \"Interpreting"]
[null,"Results\" or \"Publications\" from the lisgt on the left side of the page."]
[]
[null,"How do I run a county or regional level analysis?"]
[null,"Running a county or regional level analysis is similar to running a state level analysis, although there are two 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 and the year of the data."]
[]
[null,"What does the \"local share\" refer to?"]
[null,"The \"local share\" refers to the percentage of each expenditure that is actually spent locally (i.e., in the state,  county or region being analyzed).  "]
[null,"For example, if $1 million is going to be spent on construction materials and half ($500,000) of this total will be purchased from local suppliers, the \"local share\""]
[null,"is 50 percent."]
[]
[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 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 editted.  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.  Please see our JEDI Help Web page (http://www.nrel.gov/analysis/jedi/help.html) and select the appropriate contact based on the"]
[null,"technology and type of support being sought."]

{"sheet":"Start","index":2,"n_rows":4,"n_cols":4,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null," JEDI - Natural GAS"]
[null,null,null,"Jobs and Economic Development Impact Model"]

{"sheet":"ProjectData","index":3,"n_rows":211,"n_cols":35,"rows_kept":211,"cut":false,"hidden":false,"merged":[[28,0,28,4]]}
["Natural Gas Combined Cycle Plant 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 26 to continue."]
["                                    Enter \"Y\" to accept Project Cost defaults or \"N\" to review/edit Cost default values below."]
["                                    To utilize changed/editted default values you must enter an \"N\" in \"Utilize Model Default Values?\" - Line 26."]
["                               Additional information is available by pointing to the red triangles located in cell corners."]
["                               Only those cells with a white background can accept new values.  "]
[]
[null,null,{"$f":"IF(B13=\"MYREGION\",IF('User Add-in Location'!F23=0,\"Error - No Regional multiplier data in User Add-in Location\",\"\"),IF(B13=\"MYCOUNTY\",IF('User Add-in Location'!E23=0,\"Error - No County multiplier data in User Add-in Location\",\"\"),\"\"))","v":""}]
["System Descriptive Data",null,{"$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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B13=\"MYCOUNTY\",IF(F13=\"\",2,1),IF(B13=\"MYREGION\",IF(F13=\"\",2,1),0))","v":0}]
["  Project Location","WYOMING",null,"Population (entry required)"]
["  Year Construction Starts ",2014,{"$f":"IF(B14>2030,\"     **Error - Year of Construction exceeds 2030 - please revise**\",\"\")","v":""}]
["  Project Size - Nameplate Capacity (MW)",500]
["  Capacity Factor (Percentage)",0.65,{"$f":"IF(B16<100,\"\",\"Error, entry must below 100 percent\")","v":""}]
["  Heat Rate (Btu per kWh)",7000]
["  Construction Period (Months)",36]
["  Plant Construction Cost ($/KW)",1250]
["  Cost of Fuel ($/mmbtu)",{"$f":"T20","v":3.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!D243","v":3.25}]
["    Produced Locally (Percent) ",{"$f":"DefaultData!H57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER('User Add-in Location'!B8)","v":"MYCOUNTY"}]
["  Fixed Operations and Maintenance Cost ($/kW)",8.25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER('User Add-in Location'!C8)","v":"MYREGION"}]
["  Variable Operations and Maintenance Cost ($/MWh)",2.9,null,null,null,null,null,null,null,null,null,null,null,null,"ALABAMA"]
["  Money Value (Dollar Year) ",2010,{"$f":"IF(B24>2030,\"     **Error - Money Value (Dollar Year) Exceeds 2030 - please revise**\",IF(B24<1999,\"     **Error - Money Value (Dollar Year) is Below 1999 - please revise**\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,"ALASKA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARIZONA "]
["  Utilize Model Default Values (below)?     (Y or N)","N",{"$f":"IF(B26=\"y\",\"Press 'Go To Summary Impacts' Button\",IF(B26=\"N\",\"Review/Edit Values below\",\"Error - Re-enter 'Y' or 'N'\"))","v":"Review/Edit Values below"},null,null,null,null,null,null,null,null,null,null,null,"ARKANSAS"]
[null,null,null,null,{"$f":"IF(C12=\"\",\"\",IF(F13<1,\"**Error - Population Data Missing**\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,"CALIFORNIA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLORADO "]
["If desired, default values (in cells below - based on Project Descriptive Data entered above) may be restored by pressing the 'Restore Default Values' button below.  Note: it is not necessary to restore defaults to incorporate default Project Cost Data in system analysis (simply enter a \"Y\" in cell B26 above).  ",null,null,null,null,null,null,null,null,null,null,null,null,null,"CONNECTICUT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DELAWARE"]
[{"$f":"DefaultData!C13","v":"Project Cost Data - Default Values"},null,null,null,null,null,null,null,null,null,null,null,null,null,"DISTRICT OF COLUMBIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Cost Data - Default Values"]
[{"$f":"DefaultData!C14","v":"Construction Costs"},"Cost","Cost ","Percent of","Local Share",null,null,null,null,null,null,null,null,null,"FLORIDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Costs","Cost","Cost ","Percent of","Local Share"]
[{"$f":"DefaultData!C15","v":" Facility and Equipment"},null,"Per KW","Total Cost",null,null,null,null,null,null,null,null,null,null,"GEORGIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Facility and Equipment",null,"Per KW","Total Cost"]
[{"$f":"DefaultData!C16","v":"   Power Generation"},{"$f":"+DefaultData!$D16","v":220588235.29411766},{"$f":"B34/(B$15*1000)","v":441.1764705882353},{"$f":"B34/(B$54)","v":0.34458993797381121},{"$f":"$T34","v":0},null,null,null,null,null,null,null,null,null,"HAWAII",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G16,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H16,IF($F$13<DefaultData!$I$13,DefaultData!$O16,IF($F$13<DefaultData!$J$13,DefaultData!$R16,DefaultData!$U16)))))","v":0},null,null,null,null,null,null,null,null,null,null,"   Power Generation",{"$f":"+DefaultData!$D16","v":220588235.29411766},{"$f":"AF34/($B$15*1000)","v":441.1764705882353},{"$f":"AF34/AF$52","v":0.35502958579881666},{"$f":"$T34","v":0}]
[{"$f":"DefaultData!C17","v":"   General facilities"},{"$f":"+DefaultData!$D17","v":55147058.823529415},{"$f":"B35/(B$15*1000)","v":110.29411764705883},{"$f":"B35/(B$54)","v":8.6147484493452803E-2},{"$f":"$T35","v":0.75},null,null,null,null,null,null,null,null,null,"IDAHO",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G17,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H17,IF($F$13<DefaultData!$I$13,DefaultData!$O17,IF($F$13<DefaultData!$J$13,DefaultData!$R17,DefaultData!$U17)))))","v":0.75},null,null,null,null,null,null,null,null,null,null,"   General facilities",{"$f":"+DefaultData!$D17","v":55147058.823529415},{"$f":"AF35/($B$15*1000)","v":110.29411764705883},{"$f":"AF35/AF$52","v":8.8757396449704165E-2},{"$f":"$T35","v":0.75}]
[{"$f":"DefaultData!C18","v":"   Plant Equipment"},{"$f":"+DefaultData!$D18","v":99264705.882352948},{"$f":"B36/(B$15*1000)","v":198.52941176470588},{"$f":"B36/(B$54)","v":0.15506547208821506},{"$f":"$T36","v":0.05},null,null,null,null,null,null,null,null,null,"ILLINOIS",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G18,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H18,IF($F$13<DefaultData!$I$13,DefaultData!$O18,IF($F$13<DefaultData!$J$13,DefaultData!$R18,DefaultData!$U18)))))","v":0.05},null,null,null,null,null,null,null,null,null,null,"   Plant Equipment",{"$f":"+DefaultData!$D18","v":99264705.882352948},{"$f":"AF36/($B$15*1000)","v":198.52941176470588},0.15976331360946749,{"$f":"$T36","v":0.05}]
[{"$f":"DefaultData!C19","v":"   Subtotal"},{"$f":"SUM(B34:B36)","v":375000000},{"$f":"SUM(C34:C36)","v":750},{"$f":"SUM(D34:D36)","v":0.58580289455547907},null,null,null,null,null,null,null,null,null,null,"INDIANA",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G19,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H19,IF($F$13<DefaultData!$I$13,DefaultData!$O19,IF($F$13<DefaultData!$J$13,DefaultData!$R19,DefaultData!$U19)))))","v":0},null,null,null,null,null,null,null,null,null,null,"   Facility and Equipment Subtotal",{"$f":"SUM(AF34:AF36)","v":375000000},{"$f":"SUM(AG34:AG36)","v":750},0.60355029585798825]
[{"$f":"DefaultData!C20","v":" Labor and Management"},null,null,null,null,null,null,null,null,null,null,null,null,null,"IOWA",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G20,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H20,IF($F$13<DefaultData!$I$13,DefaultData!$O20,IF($F$13<DefaultData!$J$13,DefaultData!$R20,DefaultData!$U20)))))","v":0},null,null,null,null,null,null,null,null,null,null," Labor"]
[{"$f":"DefaultData!C21","v":"   Construction Labor"},{"$f":"+DefaultData!$D21","v":106617647.05882353},{"$f":"B39/(B$15*1000)","v":213.23529411764704},{"$f":"B39/(B$54)","v":0.16655180335400874},{"$f":"$T39","v":0.5},null,null,null,null,null,null,null,null,null,"KANSAS",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G21,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H21,IF($F$13<DefaultData!$I$13,DefaultData!$O21,IF($F$13<DefaultData!$J$13,DefaultData!$R21,DefaultData!$U21)))))","v":0.5},null,null,null,null,null,null,null,null,null,null,"   Construction Labor",{"$f":"+DefaultData!$D21","v":106617647.05882353},{"$f":"AF39/($B$15*1000)","v":213.23529411764704},0.17159763313609469,{"$f":"$T39","v":0.5}]
[{"$f":"DefaultData!C22","v":"   Project management (contruction and owner's)"},{"$f":"+DefaultData!$D22","v":58823529.411764704},{"$f":"B40/(B$15*1000)","v":117.64705882352941},{"$f":"B40/(B$54)","v":9.1890650126349643E-2},{"$f":"$T40","v":0},null,null,null,null,null,null,null,null,null,"KENTUCKY",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G22,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H22,IF($F$13<DefaultData!$I$13,DefaultData!$O22,IF($F$13<DefaultData!$J$13,DefaultData!$R22,DefaultData!$U22)))))","v":0},null,null,null,null,null,null,null,null,null,null,"   Project management",{"$f":"+DefaultData!$D22","v":58823529.411764704},{"$f":"AF40/($B$15*1000)","v":117.64705882352941},9.4674556213017763E-2,{"$f":"$T40","v":0}]
[{"$f":"DefaultData!C23","v":"   Construction Utilities"},{"$f":"+DefaultData!$D23","v":3676470.588235294},{"$f":"B41/(B$15*1000)","v":7.3529411764705879},{"$f":"B41/(B$54)","v":5.7431656328968527E-3},{"$f":"$T41","v":1},null,null,null,null,null,null,null,null,null,"LOUISIANA",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G23,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H23,IF($F$13<DefaultData!$I$13,DefaultData!$O23,IF($F$13<DefaultData!$J$13,DefaultData!$R23,DefaultData!$U23)))))","v":1},null,null,null,null,null,null,null,null,null,null,"   Construction Utilities",{"$f":"+DefaultData!$D23","v":3676470.588235294},{"$f":"AF41/($B$15*1000)","v":7.3529411764705879},{"$f":"AF41/AF$52","v":5.9171597633136102E-3},{"$f":"$T41","v":1}]
[{"$f":"DefaultData!C24","v":"   Subtotal"},{"$f":"SUM(B39:B41)","v":169117647.05882353},{"$f":"SUM(C39:C41)","v":338.23529411764707},{"$f":"SUM(D39:D41)","v":0.26418561911325522},null,null,null,null,null,null,null,null,null,null,"MAINE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Labor Subtotal",{"$f":"AF40+AF39","v":165441176.47058824},{"$f":"AF42/($B$15*1000)","v":330.88235294117646},0.26627218934911245,{"$f":"$T42","v":0}]
[{"$f":"DefaultData!C25","v":" Construction Subtotal"},{"$f":"B42+B37","v":544117647.05882359},{"$f":"C42+C37","v":1088.2352941176471},{"$f":"D42+D37","v":0.84998851366873429},null,null,null,null,null,null,null,null,null,null,"MARYLAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Construction Subtotal",{"$f":"AF42+AF37","v":540441176.47058821},{"$f":"SUM(AG39:AG42)","v":669.11764705882354},0.8698224852071007,{"$f":"$T43","v":0}]
[{"$f":"DefaultData!C26","v":"Other Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,"MASSACHUSETTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
[{"$f":"DefaultData!C27","v":" Engineering/Design"},{"$f":"+DefaultData!$D27","v":14705882.352941176},{"$f":"B45/(B$15*1000)","v":29.411764705882351},{"$f":"B45/(B$54)","v":2.2972662531587411E-2},{"$f":"$T45","v":0},null,null,null,null,null,null,null,null,null,"MICHIGAN",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G27,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H27,IF($F$13<DefaultData!$I$13,DefaultData!$O27,IF($F$13<DefaultData!$J$13,DefaultData!$R27,DefaultData!$U27)))))","v":0},null,null,null,null,null,null,null,null,null,null," Engineering",{"$f":"+DefaultData!$D27","v":14705882.352941176},{"$f":"AF45/($B$15*1000)","v":29.411764705882351},2.3668639053254441E-2,{"$f":"$T45","v":0}]
[{"$f":"DefaultData!C28","v":" Construction insurance"},{"$f":"+DefaultData!$D28","v":3676470.588235294},7.3529411764705879,5.7431656328968527E-3,0,null,null,null,null,null,null,null,null,null,"MINNESOTA",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G28,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H28,IF($F$13<DefaultData!$I$13,DefaultData!$O28,IF($F$13<DefaultData!$J$13,DefaultData!$R28,DefaultData!$U28)))))","v":0},null,null,null,null,null,null,null,null,null,null," Construction insurance",{"$f":"+DefaultData!$D28","v":3676470.588235294},7.3529411764705879,5.9171597633136102E-3,0]
[{"$f":"DefaultData!C29","v":" Land"},{"$f":"+DefaultData!$D29","v":29411764.705882352},58.823529411764703,4.5945325063174822E-2,1,null,null,null,null,null,null,null,null,null,"MISSISSIPPI",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G29,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H29,IF($F$13<DefaultData!$I$13,DefaultData!$O29,IF($F$13<DefaultData!$J$13,DefaultData!$R29,DefaultData!$U29)))))","v":1},null,null,null,null,null,null,null,null,null,null," Land",{"$f":"+DefaultData!$D29","v":29411764.705882352},58.823529411764703,4.7337278106508882E-2,1]
[{"$f":"DefaultData!C30","v":" Permitting Fees"},{"$f":"+DefaultData!$D30","v":14705882.352941176},29.411764705882351,2.2972662531587411E-2,1,null,null,null,null,null,null,null,null,null,"MISSOURI",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G30,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H30,IF($F$13<DefaultData!$I$13,DefaultData!$O30,IF($F$13<DefaultData!$J$13,DefaultData!$R30,DefaultData!$U30)))))","v":1},null,null,null,null,null,null,null,null,null,null," Catalysts & chemicals",{"$f":"+DefaultData!$D30","v":14705882.352941176},29.411764705882351,2.3668639053254441E-2,1]
[{"$f":"DefaultData!C31","v":" Grid intertie"},{"$f":"+DefaultData!$D31","v":14705882.352941176},29.411764705882351,2.2972662531587411E-2,0.25,null,null,null,null,null,null,null,null,null,"MONTANA",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G31,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H31,IF($F$13<DefaultData!$I$13,DefaultData!$O31,IF($F$13<DefaultData!$J$13,DefaultData!$R31,DefaultData!$U31)))))","v":0.25},null,null,null,null,null,null,null,null,null,null," Grid intertie",{"$f":"+DefaultData!$D31","v":14705882.352941176},29.411764705882351,2.3668639053254441E-2,0.25]
[{"$f":"DefaultData!C32","v":" Spare Parts"},{"$f":"+DefaultData!$D32","v":3676470.588235294},7.3529411764705879,5.7431656328968527E-3,0.05,null,null,null,null,null,null,null,null,null,"NEBRASKA",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G32,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H32,IF($F$13<DefaultData!$I$13,DefaultData!$O32,IF($F$13<DefaultData!$J$13,DefaultData!$R32,DefaultData!$U32)))))","v":0.05},null,null,null,null,null,null,null,null,null,null," Spare Parts",{"$f":"+DefaultData!$D32","v":3676470.588235294},7.3529411764705879,5.9171597633136102E-3,0.05]
[{"$f":"DefaultData!C33","v":" Other Subtotal"},{"$f":"SUM(B45:B50)","v":80882352.941176459},{"$f":"SUM(C45:C50)","v":161.76470588235293},{"$f":"SUM(D45:D50)","v":0.12634964392373077},null,null,null,null,null,null,null,null,null,null,"NEVADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Other Subtotal",{"$f":"SUM(AF45:AF50)","v":80882352.941176459},{"$f":"SUM(AG45:AG50)","v":161.76470588235293},0.13017751479289941]
[{"$f":"DefaultData!C34","v":"Subtotal All Costs (without sales tax)"},{"$f":"B51+B43","v":625000000},{"$f":"C51+C43","v":1250},{"$f":"D51+D43","v":0.97633815759246501},null,null,null,null,null,null,null,null,null,null,"NEW HAMPSHIRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal All Costs (without sales tax)",{"$f":"AF51+AF43","v":621323529.41176462},{"$f":"AG51+AG43","v":830.88235294117646},1]
[{"$f":"DefaultData!C35","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"($B37+$B50)*$B$94","v":15147058.823529413},30.294117647058826,2.3661842407535036E-2,{"$f":"$D94","v":1},null,null,null,null,null,null,null,null,null,"NEW JERSEY",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G35,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H35,IF($F$13<DefaultData!$I$13,DefaultData!$O35,IF($F$13<DefaultData!$J$13,DefaultData!$R35,DefaultData!$U35)))))","v":1},null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"($B37+$B50)*$B$94","v":15147058.823529413},{"$f":"AF53/($B$15*1000)","v":30.294117647058826},{"$f":"AF53/AF$52","v":2.4378698224852075E-2},{"$f":"$T53","v":1}]
[{"$f":"DefaultData!C36","v":"Total Project Cost"},{"$f":"B53+B52","v":640147058.82352936},{"$f":"C53+C52","v":1280.2941176470588},{"$f":"D53+D52","v":1},null,null,null,null,null,null,null,null,null,null,"NEW MEXICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW YORK"]
[{"$f":"DefaultData!C41","v":"Annual Operating and Maintenance Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH CAROLINA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Operating and Maintenance Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH DAKOTO"]
[null,"Cost","Cost ","Percent of","Local Share",null,null,null,null,null,null,null,null,null,"OHIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost ","Percent of","Local Share"]
[{"$f":"DefaultData!C42","v":"Fixed Costs"},null,"Per KW","Total Cost",null,null,null,null,null,null,null,null,null,null,"OKLAHOMA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,"Per KW","Total Cost"]
[{"$f":"DefaultData!C44","v":" Labor"},{"$f":"DefaultData!$D44","v":1725075.0000000007},{"$f":"B60/(B$15*1000)","v":3.4501500000000016},{"$f":"B60/B$74","v":2.2342117349296114E-2},{"$f":"$T60","v":1},null,null,null,null,null,null,null,null,null,"OREGON",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G44,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H44,IF($F$13<DefaultData!$I$13,DefaultData!$O44,IF($F$13<DefaultData!$J$13,DefaultData!$R44,DefaultData!$U44)))))","v":1},null,null,null,null,null,null,null,null,null,null," Labor",{"$f":"DefaultData!$D44","v":1725075.0000000007},{"$f":"AF60/($B$15*1000)","v":3.4501500000000016},{"$f":"AF60/(AF$74)","v":2.458233227028276E-2},{"$f":"$T60","v":1}]
[{"$f":"DefaultData!C48","v":" Materials"},{"$f":"DefaultData!$D48","v":249992.18749999991},{"$f":"B61/(B$15*1000)","v":0.49998437499999981},{"$f":"B61/B$74","v":3.2377460629434856E-3},{"$f":"$T61","v":0.25},null,null,null,null,null,null,null,null,null,"PENNSYLVANIA",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G48,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H48,IF($F$13<DefaultData!$I$13,DefaultData!$O48,IF($F$13<DefaultData!$J$13,DefaultData!$R48,DefaultData!$U48)))))","v":0.25},null,null,null,null,null,null,null,null,null,null," Materials",{"$f":"DefaultData!$D48","v":249992.18749999991},{"$f":"AF61/($B$15*1000)","v":0.49998437499999981},{"$f":"AF61/(AF$74)","v":3.562390631189846E-3},{"$f":"$T61","v":0.25}]
[{"$f":"DefaultData!C49","v":" Services"},{"$f":"DefaultData!$D49","v":2149932.8124999991},{"$f":"B62/(B$15*1000)","v":4.299865624999998},{"$f":"B62/B$74","v":2.7844616141313974E-2},{"$f":"$T62","v":0.85},null,null,null,null,null,null,null,null,null,"RHODE ISLAND",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G49,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H49,IF($F$13<DefaultData!$I$13,DefaultData!$O49,IF($F$13<DefaultData!$J$13,DefaultData!$R49,DefaultData!$U49)))))","v":0.85},null,null,null,null,null,null,null,null,null,null," Services",{"$f":"DefaultData!$D49","v":2149932.8124999991},{"$f":"AF62/($B$15*1000)","v":4.299865624999998},{"$f":"AF62/(AF$74)","v":3.0636559428232672E-2},{"$f":"$T62","v":0.85}]
[{"$f":"DefaultData!C50","v":" Fixed Subtotal"},{"$f":"SUM(B60:B62)","v":4125000},{"$f":"SUM(C60:C62)","v":8.25},{"$f":"SUM(D60:D62)","v":5.3424479553553575E-2},null,null,null,null,null,null,null,null,null,null,"SOUTH CAROLINA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Fixed Subtotal",{"$f":"SUM(AF60:AF62)","v":4125000},{"$f":"SUM(AG60:AG62)","v":8.25},{"$f":"AF63/(AF$74)","v":5.8781282329705281E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUTH DAKOTO"]
[null,null,"Cost ",null,null,null,null,null,null,null,null,null,null,null,"TENNESSEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost "]
[{"$f":"DefaultData!C52","v":"Variable Costs"},null,"Per MWh",null,null,null,null,null,null,null,null,null,null,null,"TEXAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,"Per MWh"]
[{"$f":"DefaultData!C53","v":" Routine Turbine Maintenance"},{"$f":"DefaultData!$D53","v":6975150.0000000009},{"$f":"B67/DefaultData!E$5","v":2.4500000000000002},{"$f":"B67/B$74","v":9.0337880862538009E-2},{"$f":"$T67","v":0.05},null,null,null,null,null,null,null,null,null,"UNITED STATES",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G53,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H53,IF($F$13<DefaultData!$I$13,DefaultData!$O53,IF($F$13<DefaultData!$J$13,DefaultData!$R53,DefaultData!$U53)))))","v":0.05},null,null,null,null,null,null,null,null,null,null," Routine Turbine Maintenance",{"$f":"DefaultData!$D53","v":6975150.0000000009},{"$f":"AF67/(DefaultData!$E$5)","v":2.4500000000000002},{"$f":"AF67/(AF$74)","v":9.9395942167768203E-2},{"$f":"$T67","v":0.05}]
[{"$f":"DefaultData!C54","v":" Water"},{"$f":"DefaultData!$D54","v":427050},{"$f":"B68/DefaultData!E$5","v":0.15},5.5308906650533467E-3,{"$f":"$T68","v":1},null,null,null,null,null,null,null,null,null,"UTAH",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G54,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H54,IF($F$13<DefaultData!$I$13,DefaultData!$O54,IF($F$13<DefaultData!$J$13,DefaultData!$R54,DefaultData!$U54)))))","v":1},null,null,null,null,null,null,null,null,null,null," Water",{"$f":"DefaultData!$D54","v":427050},{"$f":"AF68/(DefaultData!$E$5)","v":0.15},6.085465847006216E-3,{"$f":"$T68","v":1}]
[{"$f":"DefaultData!C55","v":" Catalysts & chemicals"},{"$f":"DefaultData!$D55","v":854100},{"$f":"B69/DefaultData!E$5","v":0.3},1.1061781330106693E-2,{"$f":"$T69","v":0.85},null,null,null,null,null,null,null,null,null,"VERMONT",null,null,null,null,{"$f":"IF($T$12=0,DefaultData!$G55,IF($T$12=2,\"Error\",IF($F$13<DefaultData!$H$13,DefaultData!$H55,IF($F$13<DefaultData!$I$13,DefaultData!$O55,IF($F$13<DefaultData!$J$13,DefaultData!$R55,DefaultData!$U55)))))","v":0.85},null,null,null,null,null,null,null,null,null,null," Catalysts & chemicals",{"$f":"DefaultData!$D55","v":854100},{"$f":"AF69/(DefaultData!$E$5)","v":0.3},1.2170931694012432E-2,{"$f":"$T69","v":0.85}]
[{"$f":"DefaultData!C56","v":" Variable Subtotal"},{"$f":"SUM(B67:B69)","v":8256300.0000000009},{"$f":"SUM(C67:C69)","v":2.9},{"$f":"SUM(D67:D69)","v":0.10693055285769805},null,null,null,null,null,null,null,null,null,null,"VIRGINIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Variable Subtotal",{"$f":"AF69+AF68","v":1281150},{"$f":"AF70/(DefaultData!$E$5)","v":0.45},1.8256397541018647E-2]
[{"$f":"DefaultData!C57","v":"Fuel Cost"},{"$f":"DefaultData!$D57","v":64769250},{"$f":"B71/DefaultData!E$5","v":22.75},0.83885175086642427,{"$f":"B21","v":0},null,null,null,null,null,null,null,null,null,"WASHINGTON",null,null,null,null,{"$f":"DefaultData!G57","v":0},null,null,null,null,null,null,null,null,null,null,"Fuel Cost",{"$f":"DefaultData!$D57","v":64769250},{"$f":"AF71/(DefaultData!$E$5)","v":22.75},0.92296232012927604,{"$f":"$T71","v":0}]
[{"$f":"DefaultData!C58","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"($B61+$B68+$B69)*$B94","v":61245.6875},null,7.9321672232414106E-4,{"$f":"$D94","v":1},null,null,null,null,null,null,null,null,null,"WEST VIRGINIA",null,null,null,null,{"$f":"DefaultData!G58","v":1},null,null,null,null,null,null,null,null,null,null,"Sales Tax",{"$f":"($B61+$B68+$B69)*$B94","v":61245.6875},{"$f":"AF72/(DefaultData!$E$5)","v":2.1512359501229365E-2},8.7275152688833977E-4,{"$f":"$T72","v":1}]
[{"$f":"DefaultData!C59","v":"Other Taxes/Payments"},{"$f":"DefaultData!$D59","v":0},null,0,{"$f":"$T73","v":1},null,null,null,null,null,null,null,null,null,"WISCONSIN",null,null,null,null,{"$f":"DefaultData!G59","v":1},null,null,null,null,null,null,null,null,null,null,"Other Tax/Payments",{"$f":"DefaultData!$D59","v":0},{"$f":"AF73/(DefaultData!$E$5)","v":0},0,{"$f":"$T73","v":1}]
[{"$f":"DefaultData!C60","v":"Total (with Sales Tax and Other Taxes/Payments"},{"$f":"B73+B72+B71+B70+B63","v":77211795.6875},null,{"$f":"D73+D72+D71+D70+D63","v":1},null,null,null,null,null,null,null,null,null,null,"WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"AF71+AF70+AF63","v":70175400},null,1]
[]
[{"$f":"DefaultData!C68","v":"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"]
[{"$f":"DefaultData!C69","v":"Financial Parameters"},null,null,"Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Parameters",null,null,"Local Share"]
[{"$f":"DefaultData!C70","v":"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"]
[{"$f":"DefaultData!C71","v":"  Percentage financed"},{"$f":"DefaultData!$D71","v":0.8},null,{"$f":"DefaultData!$F71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage financed",{"$f":"DefaultData!$D71","v":0.8},null,{"$f":"DefaultData!$F71","v":0}]
[{"$f":"DefaultData!C72","v":"  Years financed (term)"},{"$f":"DefaultData!$D72","v":20},{"$f":"IF(B80<=1,\"    Error, entry required. Please enter number of years financed (term).\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Years financed (term)",{"$f":"DefaultData!$D72","v":20}]
[{"$f":"DefaultData!C73","v":"  Interest rate"},{"$f":"DefaultData!$D73","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,"  Interest rate",{"$f":"DefaultData!$D73","v":0.1}]
[{"$f":"DefaultData!C75","v":"Equity Financing/Repayment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Financing/Repayment"]
[{"$f":"DefaultData!C76","v":"  Percentage equity"},{"$f":"1-B79","v":0.19999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage equity",{"$f":"1-AF79","v":0.19999999999999996}]
[{"$f":"DefaultData!C77","v":"  Individual Investors (percent of equity)"},{"$f":"DefaultData!$D77","v":0},null,{"$f":"DefaultData!$F77","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Individual Investors (percent of equity)",{"$f":"DefaultData!$D77","v":0},null,{"$f":"DefaultData!$F77","v":1}]
[{"$f":"DefaultData!C78","v":"  Corporate Investors (percent of equity)"},{"$f":"1-B84","v":1},null,{"$f":"DefaultData!$F78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Corporate Investors (percent of equity)",{"$f":"1-AF84","v":1},null,{"$f":"DefaultData!$F78","v":0}]
[{"$f":"DefaultData!C79","v":"  Return on equity"},{"$f":"DefaultData!$D79","v":0.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Return on equity",{"$f":"DefaultData!$D79","v":0.16}]
[{"$f":"DefaultData!C80","v":"  Repayment term (years)"},{"$f":"DefaultData!$D80","v":10},{"$f":"IF(B87<=1,\"    Error, entry required. Please enter number of years financed (term).\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Repayment term (years)",{"$f":"DefaultData!$D80","v":10}]
[{"$f":"DefaultData!C81","v":"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"]
[{"$f":"DefaultData!C82","v":"  Local Property/Other Tax Rate (percent of taxable value)"},{"$f":"DefaultData!$D82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Property/Other Tax Rate (percent of taxable value)",{"$f":"DefaultData!$D82","v":0}]
[{"$f":"DefaultData!C83","v":"  Assessed Value (percent of construction cost)"},{"$f":"DefaultData!$D83","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,"  Assessed Value (percent of construction cost)",{"$f":"DefaultData!$D83","v":1}]
[{"$f":"DefaultData!C84","v":"  Taxable Value (percent of assessed value)"},{"$f":"DefaultData!$D84","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value (percent of assessed value)",{"$f":"DefaultData!$D84","v":1}]
[{"$f":"DefaultData!C85","v":"  Taxable Value"},{"$f":"B91*B90*B52","v":625000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",{"$f":"AF91*AF90*AF52","v":621323529.41176462}]
[{"$f":"DefaultData!C86","v":"  Local Taxes"},{"$f":"B92*B89","v":0},null,{"$f":"DefaultData!$F86","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,"  Local Taxes",{"$f":"AF92*AF89","v":0},null,{"$f":"DefaultData!$F86","v":1}]
[{"$f":"DefaultData!C87","v":"  Local Sales Tax Rate"},{"$f":"DefaultData!$D87","v":0.04},null,{"$f":"DefaultData!$F87","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,"  Local Sales Tax Rate",{"$f":"DefaultData!$D87","v":0.04},null,{"$f":"DefaultData!$F87","v":1}]
[{"$f":"DefaultData!C88","v":"Land Lease Parameters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease Parameters"]
[{"$f":"DefaultData!C89","v":"  Land Lease (total cost)"},{"$f":"DefaultData!$D89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease (total cost)",{"$f":"DefaultData!$D89","v":0}]
[{"$f":"DefaultData!C90","v":"  Lease Payment Recipient (F = farmer/household, O = Other)"},{"$f":"DefaultData!$D90","v":"O"},null,{"$f":"DefaultData!$F90","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Lease Payment Recipient (F = farmer/household, O = Other)",{"$f":"DefaultData!$D90","v":"O"},null,{"$f":"DefaultData!$F90","v":1}]
["Payroll Parameters","Wage per hour",null,"Employer Payroll Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters"]
["  Labor (average wage per hour for all plant workers)",{"$f":"DefaultData!$E93","v":23.799857725510488},null,{"$f":"DefaultData!$G93","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor (average wage per hour for all plant workers)",{"$f":"DefaultData!$E93","v":23.799857725510488},null,{"$f":"DefaultData!$G93","v":0.37606110248282032}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,1]

{"sheet":"SummaryResults","index":4,"n_rows":117,"n_cols":58,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE(\"Natural Gas Plant - Project Data Summary based on \",$AE$40, \" values\")","v":"Natural Gas Plant - Project Data Summary based on User modifications to default values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary_Results","v":"Natural Gas Plant - Project Data Summary based on User modifications to default values"}]
[{"$f":"ProjectData!A13","v":"  Project Location"},null,{"$f":"IF(ProjectData!B13=\"MyCounty\",'User Add-in Location'!B3,IF(ProjectData!B13=\"MyRegion\",'User Add-in Location'!B4,ProjectData!B13))","v":"WYOMING"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"  Project Location"},null,{"$f":"C2","v":"WYOMING"}]
[{"$f":"ProjectData!A14","v":"  Year Construction Starts "},null,{"$f":"ProjectData!B14","v":2014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"  Year Construction Starts "},null,2014]
[{"$f":"ProjectData!A15","v":"  Project Size - Nameplate Capacity (MW)"},null,{"$f":"ProjectData!B15","v":500},{"$f":"ProjectData!C11","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 Size - Nameplate Capacity (MW)",null,500]
[{"$f":"ProjectData!A16","v":"  Capacity Factor (Percentage)"},null,{"$f":"ProjectData!B16","v":0.65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Capacity Factor (Percentage)",null,0.65]
[{"$f":"ProjectData!A17","v":"  Heat Rate (Btu per kWh)"},null,{"$f":"ProjectData!B17","v":7000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Heat Rate (Btu per kWh)",null,7000]
[{"$f":"ProjectData!A18","v":"  Construction Period (Months)"},null,{"$f":"ProjectData!B18","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Construction Period (Months)",null,36]
[{"$f":"ProjectData!A19","v":"  Plant Construction Cost ($/KW)"},null,{"$f":"C14/C4/1000","v":1250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Plant Construction Cost ($/KW)",null,1250]
[{"$f":"ProjectData!A20","v":"  Cost of Fuel ($/mmbtu)"},null,{"$f":"ProjectData!B20","v":3.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Cost of Fuel ($/mmbtu)",null,3.25]
[{"$f":"ProjectData!A21","v":"    Produced Locally (Percent) "},null,{"$f":"Calculations!AD42","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,"    Produced Locally (Percent) ",null,0]
[{"$f":"ProjectData!A22","v":"  Fixed Operations and Maintenance Cost ($/kW)"},null,{"$f":"Calculations!AC36/SummaryResults!C4/1000","v":8.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Fixed Operations and Maintenance Cost ($/kW)",null,8.25]
[{"$f":"ProjectData!A23","v":"  Variable Operations and Maintenance Cost ($/MWh)"},null,{"$f":"Calculations!AC41/DefaultData!E5","v":2.9000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Variable Operations and Maintenance Cost ($/MWh)",null,2.9000000000000004]
[{"$f":"ProjectData!A24","v":"  Money Value (Dollar Year) "},null,{"$f":"ProjectData!B24","v":2010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Money Value (Dollar Year) ",null,2010]
["Project Construction Cost",null,{"$f":"Calculations!D26","v":625000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Construction Cost",null,625000000]
["  Local Spending",null,{"$f":"+Calculations!F60","v":166433823.52941173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,166433823.52941173]
["Total Annual Operational Expenses",null,{"$f":"C17+C19","v":147461795.6875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Operational Expenses",null,147461795.6875]
["  Direct Operating and Maintenance Costs",null,{"$f":"Calculations!D90","v":77150550},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,77150550]
["    Local Spending",null,{"$f":"Calculations!G90","v":4468074.8311344478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Local Spending",null,4468074.8311344478]
["  Other Annual Costs",null,{"$f":"Calculations!E90","v":70311245.6875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,70311245.6875]
["    Local Spending",null,{"$f":"Calculations!H90","v":4590566.2061344478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Local Spending",null,4590566.2061344478]
["      Debt and Equity Payments ",null,{"$f":"SUM(Calculations!G84:G86)","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,{"$f":"Calculations!G87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Property Taxes",null,0]
[{"$f":"          ProjectData!C14","v":""},null,{"$f":"ProjectData!C24","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
["Local Economic Impacts - Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Economic Impacts - Summary Results"]
[null,"Jobs","Earnings","Output","Value Added",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B25","v":"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",{"$f":"Calculations!AH38","v":544.1740211870831},{"$f":"Calculations!AI38","v":69.641544117647058},{"$f":"Calculations!AJ38","v":98.345588235294116},{"$f":"Calculations!AK38","v":76.838235294117638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B32/(C7/12)","v":426.58464695362187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Project Development and Onsite Labor Impacts",{"$f":"B27","v":544.1740211870831},69.641544117647058,98.345588235294116,76.838235294117638]
["       Construction and Interconnection Labor",{"$f":"Calculations!AH39","v":544.1740211870831},{"$f":"Calculations!AI39","v":69.641544117647058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Z27,-1)","v":430},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Construction and Interconnection Labor",544.1740211870831,69.641544117647058]
["       Construction Related Services",{"$f":"Calculations!AH40","v":0},{"$f":"Calculations!AI40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A29","v":"       Construction Related Services"},0,{"$f":"C29","v":0}]
["     Power Generation and Supply Chain Impacts",{"$f":"Calculations!AH41","v":503.1888171517121},{"$f":"Calculations!AI41","v":18.535330882352952},{"$f":"Calculations!AJ41","v":80.382683823529447},{"$f":"Calculations!AK41","v":41.374191176470589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Power Generation and Supply Chain Impacts",503.1888171517121,18.535330882352952,80.382683823529447,41.374191176470589]
["     Induced Impacts",{"$f":"Calculations!AH42","v":232.39110252207053},{"$f":"Calculations!AI42","v":9.095845588235294},{"$f":"Calculations!AJ42","v":30.32268382352942},{"$f":"Calculations!AK42","v":17.351139705882353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Induced Impacts",232.39110252207053,9.095845588235294,30.32268382352942,17.351139705882353]
["     Total Impacts",{"$f":"Calculations!AH43","v":1279.7539408608657},{"$f":"Calculations!AI43","v":97.272720588235302},{"$f":"Calculations!AJ43","v":209.05095588235298},{"$f":"Calculations!AK43","v":135.56356617647057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Total Impacts",1279.7539408608657,97.272720588235302,209.05095588235298,135.56356617647057]
[]
["  During operating years (annual)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  During operating years (annual)"]
["     Onsite Labor Impacts",{"$f":"Calculations!AH47","v":25.324015276627946},{"$f":"Calculations!AI47","v":1.602272179967237},{"$f":"Calculations!AJ46","v":1.602272179967237},{"$f":"Calculations!AK46","v":1.602272179967237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Onsite Labor Impacts",{"$f":"B35","v":25.324015276627946},1.602272179967237,1.602272179967237,1.602272179967237]
["     Local Revenue and Supply Chain Impacts",{"$f":"Calculations!AH48","v":36.28828053594038},{"$f":"Calculations!AI48","v":1.5232921280806777},{"$f":"Calculations!AJ48","v":5.8466131849046548},{"$f":"Calculations!AK48","v":3.1811942075766209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B36","v":36.28828053594038},1.5232921280806777,5.8466131849046548,3.1811942075766209]
["     Induced Impacts",{"$f":"Calculations!AH49","v":7.0768812151229232},{"$f":"Calculations!AI49","v":0.27603925249401351},{"$f":"Calculations!AJ49","v":0.92033966667905021},{"$f":"Calculations!AK49","v":0.52763069888029379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Induced Impacts",{"$f":"B37","v":7.0768812151229232},0.27603925249401351,0.92033966667905021,0.52763069888029379]
["     Total Impacts",{"$f":"Calculations!AH50","v":68.689177027691244},{"$f":"Calculations!AI50","v":3.4016035605419286},{"$f":"Calculations!AJ50","v":8.3692250315509416},{"$f":"Calculations!AK50","v":5.3110970864241516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!B26","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Total Impacts",{"$f":"B38","v":68.689177027691244},3.4016035605419286,8.3692250315509416,5.3110970864241516]
[{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are millions of dollars in year \",C13, \" dollars.  Construction period related jobs are full-\")","v":"Notes:  Earnings and Output values are millions of dollars in year 2010 dollars.  Construction period related jobs are full-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:  Earnings and Output values are millions of dollars in year 2010 dollars.  Construction period related jobs are full-"]
[{"$f":"CONCATENATE(\" time equivalent for the \",C7,\" months (an annual average of approximately \", Z28,\" full-time equivalent jobs).  Plant workers\")","v":" time equivalent for the 36 months (an annual average of approximately 430 full-time equivalent jobs).  Plant 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,null,null,null,{"$f":"IF(AE38=\"Y\",\"model default\",\"User modifications to default\")","v":"User modifications to default"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," time equivalent for the 36 months (an annual average of approximately 430 full-time equivalent jobs).  Plant workers"]
[" includes operators, maintenance, administration and management.  Economic impacts \"During operating years\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," includes operators, maintenance, administration and management.  Economic impacts \"During operating years\""]
[" represent impacts that occur from plant operations/expenditures.  The analysis does not include impacts associated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," represent impacts that occur from plant operations/expenditures.  The analysis does not include impacts associated"]
["with spending of plant \"profits\" and assumes no tax abatement unless noted. Totals may not add up due to independent rounding.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"with spending of plant \"profits\" and assumes no tax abatement unless noted. Totals may not add up due to independent rounding."]
[]
[]
[{"$f":"Calculations!AB3","v":"Detailed Gas Project Data "},null,{"$f":"Calculations!AC3","v":"WYOMING"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detailed Gas Project Data ",null,"WYOMING"]
[]
[{"$f":"Calculations!AB6","v":"Construction Costs"},null,{"$f":"Calculations!AC6","v":"Cost"},{"$f":"Calculations!AD6","v":"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"]
[{"$f":"Calculations!AB7","v":" Facility and Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Facility and Equipment"]
[{"$f":"Calculations!AB8","v":"   Power Generation"},null,{"$f":"Calculations!AC8","v":220588235.29411766},{"$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,"   Power Generation",null,220588235.29411766,0]
[{"$f":"Calculations!AB9","v":"   General facilities"},null,{"$f":"Calculations!AC9","v":55147058.823529415},{"$f":"Calculations!AD9","v":0.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   General facilities",null,55147058.823529415,0.75]
[{"$f":"Calculations!AB10","v":"   Plant Equipment"},null,{"$f":"Calculations!AC10","v":99264705.882352948},{"$f":"Calculations!AD10","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Plant Equipment",null,99264705.882352948,0.05]
[{"$f":"Calculations!AB11","v":"   Subtotal"},null,{"$f":"Calculations!AC11","v":375000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,375000000]
[{"$f":"Calculations!AB12","v":" Labor and Management"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Labor and Management"]
[{"$f":"Calculations!AB13","v":"   Construction Labor"},null,{"$f":"Calculations!AC13","v":106617647.05882353},{"$f":"Calculations!AD13","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,"   Construction Labor",null,106617647.05882353,0.5]
[{"$f":"Calculations!AB14","v":"   Project management (contruction and owner's)"},null,{"$f":"Calculations!AC14","v":58823529.411764704},{"$f":"Calculations!AD14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Project management (contruction and owner's)",null,58823529.411764704,0]
[{"$f":"Calculations!AB16","v":"   Subtotal"},null,{"$f":"Calculations!AC16","v":169117647.05882353},{"$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,"   Subtotal",null,169117647.05882353]
[{"$f":"Calculations!AB17","v":" Construction Subtotal"},null,{"$f":"Calculations!AC17","v":544117647.05882359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Subtotal",null,544117647.05882359]
[{"$f":"Calculations!AB18","v":"Other Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
[{"$f":"Calculations!AB19","v":" Engineering/Design"},null,{"$f":"Calculations!AC19","v":14705882.352941176},{"$f":"Calculations!AD19","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/Design",null,14705882.352941176,0]
[{"$f":"Calculations!AB20","v":" Construction insurance"},null,{"$f":"Calculations!AC20","v":3676470.588235294},{"$f":"Calculations!AD20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Construction insurance",null,3676470.588235294,0]
[{"$f":"Calculations!AB21","v":" Land"},null,{"$f":"Calculations!AC21","v":29411764.705882352},{"$f":"Calculations!AD21","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",null,29411764.705882352,1]
[{"$f":"Calculations!AB22","v":" Permitting Fees"},null,{"$f":"Calculations!AC22","v":14705882.352941176},{"$f":"Calculations!AD22","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Permitting Fees",null,14705882.352941176,1]
[{"$f":"Calculations!AB23","v":" Grid intertie"},null,{"$f":"Calculations!AC23","v":14705882.352941176},{"$f":"Calculations!AD23","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Grid intertie",null,14705882.352941176,0.25]
[{"$f":"Calculations!AB24","v":" Spare Parts"},null,{"$f":"Calculations!AC24","v":3676470.588235294},{"$f":"Calculations!AD24","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Spare Parts",null,{"$f":"C65","v":3676470.588235294},{"$f":"D65","v":0.05}]
[{"$f":"Calculations!AB25","v":" Other Subtotal"},null,{"$f":"Calculations!AC25","v":80882352.941176459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A66","v":" Other Subtotal"},null,{"$f":"C66","v":80882352.941176459}]
[{"$f":"Calculations!AB26","v":"Subtotal All Costs (without sales tax)"},null,{"$f":"Calculations!AC26","v":625000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A67","v":"Subtotal All Costs (without sales tax)"},null,{"$f":"C67","v":625000000}]
[{"$f":"Calculations!AB27","v":"Sales Tax (Materials & Equipment Purchases)"},null,{"$f":"Calculations!AC27","v":15147058.823529413},{"$f":"Calculations!AD27","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,{"$f":"A68","v":"Sales Tax (Materials & Equipment Purchases)"},null,{"$f":"C68","v":15147058.823529413},{"$f":"D68","v":1}]
[{"$f":"Calculations!AB28","v":"Total Project Cost"},null,{"$f":"Calculations!AC28","v":640147058.82352936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A69","v":"Total Project Cost"},null,{"$f":"C69","v":640147058.82352936}]
[]
[]
[{"$f":"Calculations!AB31","v":"Annual Operating and Maintenance Costs"},null,{"$f":"Calculations!AC32","v":"Cost"},{"$f":"Calculations!AD32","v":"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,{"$f":"A72","v":"Annual Operating and Maintenance Costs"},null,{"$f":"C72","v":"Cost"},{"$f":"D72","v":"Local Share"}]
[{"$f":"Calculations!AB32","v":"Fixed Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[{"$f":"Calculations!AB33","v":" Labor"},null,{"$f":"Calculations!AC33","v":1725075.0000000007},{"$f":"Calculations!AD33","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Labor",null,{"$f":"C74","v":1725075.0000000007},1]
[{"$f":"Calculations!AB34","v":" Materials"},null,{"$f":"Calculations!AC34","v":249992.18749999991},{"$f":"Calculations!AD34","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materials",null,249992.18749999991,0.25]
[{"$f":"Calculations!AB35","v":" Services"},null,{"$f":"Calculations!AC35","v":2149932.8124999991},{"$f":"Calculations!AD35","v":0.85},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Services",null,2149932.8124999991,0.85]
[{"$f":"Calculations!AB36","v":" Fixed Subtotal"},null,{"$f":"Calculations!AC36","v":4125000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Fixed Subtotal",null,{"$f":"C77","v":4125000}]
[{"$f":"Calculations!AB37","v":"Variable Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[{"$f":"Calculations!AB39","v":" Water"},null,{"$f":"Calculations!AC39","v":427050},{"$f":"Calculations!AD39","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Water",null,{"$f":"C79","v":427050},{"$f":"D79","v":1}]
[{"$f":"Calculations!AB40","v":" Catalysts & chemicals"},null,{"$f":"Calculations!AC40","v":854100},{"$f":"Calculations!AD40","v":0.85},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Catalysts & chemicals",null,{"$f":"C80","v":854100},{"$f":"D80","v":0.85}]
[{"$f":"Calculations!AB41","v":" Variable Subtotal"},null,{"$f":"Calculations!AC41","v":8256300.0000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Variable Subtotal",null,{"$f":"C81","v":8256300.0000000009}]
[{"$f":"Calculations!AB42","v":"Fuel Cost"},null,{"$f":"Calculations!AC42","v":64769250},{"$f":"Calculations!AD42","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,"Fuel Cost",null,64769250,{"$f":"D82","v":0}]
[{"$f":"Calculations!AB43","v":"Sales Tax (Materials & Equipment Purchases)"},null,{"$f":"Calculations!AC43","v":61245.6875},{"$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,"Sales Tax (Materials & Equipment Purchases)",null,61245.6875,{"$f":"D83","v":1}]
[{"$f":"Calculations!AB44","v":"Other Taxes/Payments"},null,{"$f":"Calculations!AC44","v":0},{"$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,"Other Taxes/Payments",null,0,{"$f":"D84","v":1}]
[{"$f":"Calculations!AB45","v":"Total (with Sales Tax and Other Taxes/Payments"},null,{"$f":"Calculations!AC45","v":77211795.6875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (with Sales Tax and Other Taxes/Payments",null,77211795.6875]
[{"$f":"Calculations!AB46","v":"Financing (avg ann debt payment)"},null,{"$f":"Calculations!AC46","v":48750000},{"$f":"Calculations!AD46","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,"Financing (avg ann debt payment)",null,48750000,{"$f":"D86","v":0}]
[{"$f":"Calculations!AB47","v":"Equity Payment - Individuals (avg ann payment)"},null,{"$f":"Calculations!AC47","v":0},{"$f":"Calculations!AD47","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 (avg ann payment)",null,0,{"$f":"D87","v":1}]
[{"$f":"Calculations!AB48","v":"Equity Payment - Corporations (avg ann payment)"},null,{"$f":"Calculations!AC48","v":21500000},{"$f":"Calculations!AD48","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 - Corporations (avg ann payment)",null,21500000,{"$f":"D88","v":0}]
[{"$f":"Calculations!AB49","v":"Property Tax"},null,{"$f":"Calculations!AC49","v":0},{"$f":"Calculations!AD49","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 Tax",null,0,{"$f":"D89","v":1}]
[{"$f":"Calculations!AB50","v":"Land Lease"},null,{"$f":"Calculations!AC50","v":0},{"$f":"Calculations!AD50","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,0,{"$f":"D90","v":1}]
[{"$f":"Calculations!AB51","v":"Total (with financing)"},null,{"$f":"Calculations!AC51","v":147461795.6875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (with financing)",null,147461795.6875]
[{"$f":"Calculations!AB52","v":"Total (without debt, equity,taxes, lease payments)"},null,{"$f":"Calculations!AC52","v":77150550}]
[]
[{"$f":"Calculations!AB54","v":"Other Parameters"},null,null,{"$f":"Calculations!AD54","v":"Local Share"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A94","v":"Other Parameters"},null,null,{"$f":"D94","v":"Local Share"}]
[{"$f":"Calculations!AB55","v":"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"]
[{"$f":"Calculations!AB56","v":"Debt Financing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Financing"]
[{"$f":"Calculations!AB57","v":"  Percentage financed"},null,{"$f":"Calculations!AC57","v":0.8},{"$f":"Calculations!AD57","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,{"$f":"C97","v":0.8},{"$f":"D97","v":0}]
[{"$f":"Calculations!AB58","v":"  Years financed (term)"},null,{"$f":"Calculations!AC58","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"C98","v":20}]
[{"$f":"Calculations!AB59","v":"  Interest rate"},null,{"$f":"Calculations!AC59","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Interest rate",null,{"$f":"C99","v":0.1}]
[{"$f":"Calculations!AB60","v":"Equity Financing/Repayment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Financing/Repayment"]
[{"$f":"Calculations!AB61","v":"  Percentage equity"},null,{"$f":"Calculations!AC61","v":0.19999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage equity",null,{"$f":"C101","v":0.19999999999999996}]
[{"$f":"Calculations!AB62","v":"  Individual Investors (percent of equity)"},null,{"$f":"Calculations!AC62","v":0},{"$f":"Calculations!AD62","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Individual Investors (percent of equity)",null,{"$f":"C102","v":0},{"$f":"D102","v":1}]
[{"$f":"Calculations!AB63","v":"  Corporate Investors (percent of equity)"},null,{"$f":"Calculations!AC63","v":1},{"$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,"  Corporate Investors (percent of equity)",null,{"$f":"C103","v":1},{"$f":"D103","v":0}]
[{"$f":"Calculations!AB64","v":"  Return on equity"},null,{"$f":"Calculations!AC64","v":0.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Return on equity",null,{"$f":"C104","v":0.16}]
[{"$f":"Calculations!AB65","v":"  Repayment term (years)"},null,{"$f":"Calculations!AC65","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Repayment term (years)"]
[{"$f":"Calculations!AB66","v":"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"]
[{"$f":"Calculations!AB67","v":"  Local Property/Other Tax Rate (percent of taxable value)"},null,{"$f":"Calculations!AC67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Property/Other Tax Rate (percent of taxable value)",null,{"$f":"C107","v":0}]
[{"$f":"Calculations!AB68","v":"  Assessed Value (percent of construction cost)"},null,{"$f":"Calculations!AC68","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed Value (percent of construction cost)",null,1]
[{"$f":"Calculations!AB69","v":"  Taxable Value (percent of assessed value)"},null,{"$f":"Calculations!AC69","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value (percent of assessed value)",null,1]
[{"$f":"Calculations!AB70","v":"  Taxable Value"},null,{"$f":"Calculations!AC70","v":625000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",null,625000000]
[{"$f":"Calculations!AB71","v":"  Local Taxes"},null,{"$f":"Calculations!AC71","v":0},{"$f":"Calculations!AD71","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,0,{"$f":"D111","v":1}]
[{"$f":"Calculations!AB72","v":"  Local Sales Tax Rate"},null,{"$f":"Calculations!AC72","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Sales Tax Rate",null,0.04]
[{"$f":"Calculations!AB73","v":"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"]
[{"$f":"Calculations!AB74","v":"  Land Lease (total cost)"},null,{"$f":"Calculations!AC74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease (total cost)",null,{"$f":"C114","v":0}]
[{"$f":"Calculations!AB75","v":"  Lease Payment Recipient (F = farmer/household, O = Other)"},null,{"$f":"Calculations!AC75","v":"O"},{"$f":"Calculations!AD75","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,{"$f":"C115","v":"O"},{"$f":"D115","v":1}]
[{"$f":"Calculations!AB76","v":"Payroll Parameters"},null,"Wage per hour","Employer Payroll Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters",null,{"$f":"C116","v":"Wage per hour"},{"$f":"D116","v":"Employer Payroll Overhead"}]
[{"$f":"Calculations!AB77","v":"  Labor (average wage per hour for all plant workers)"},null,{"$f":"Calculations!AC77","v":23.799857725510488},{"$f":"Calculations!$AE77","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor (average wage per hour for all plant workers)",null,{"$f":"C117","v":23.799857725510488},{"$f":"D117","v":0.37606110248282032}]

{"sheet":"Household Exp","index":5,"n_rows":20,"n_cols":57,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[null,null,"Personal Consumption Expenditures "]
[null,null,"Year of Data",2014]
[null,null,null,"Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana",{"$f":"'User Add-in Location'!E8","v":"MyCounty"},{"$f":"'User Add-in Location'!F8","v":"MyRegion"},"Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",4.3843303811985359E-3,1.4119513424010147E-3,4.5642380753062282E-3,8.1786328792903557E-3,3.9792492388490055E-3,7.0195462872580253E-3,7.6086075854367723E-4,5.1514563718655336E-3,4.2922894157143207E-4,3.4583683647851009E-3,4.5081025455065496E-3,4.9429891793557282E-3,9.4917506916313097E-3,2.8667610141038728E-3,2.5450437181696911E-3,9.3934737604823137E-3,8.7900656478127337E-3,3.1759610937596942E-3,1.6396370820067549E-3,4.0676609250438669E-3,2.0831860584223857E-3,6.3727734320123469E-4,2.3812381206889124E-3,5.6398054812691872E-3,6.3861398447143574E-3,4.1043641887382794E-3,6.2438382649901989E-3,{"$f":"'User Add-in Location'!E9","v":0},{"$f":"'User Add-in Location'!F9","v":0},8.8871317877506888E-3,2.5375642195257738E-3,1.3888574975611571E-3,5.5163955170102247E-4,6.9791702369014427E-3,2.8803446526979911E-3,4.6077941083095941E-3,5.6095972719861992E-3,2.0636412707860049E-3,4.9050588826224902E-3,6.3409776607044714E-3,2.9035521794555925E-3,5.1679885725791034E-4,2.462276782699504E-3,9.4962445436134052E-3,2.0966127647710255E-3,3.014855508898549E-3,5.5260114358864042E-3,3.326996211047858E-3,8.7538136649898297E-3,3.7363843893953568E-3,3.8505743532937222E-3,2.7076340157701534E-3,7.5054452682812509E-3,3.9891255794072527E-3]
["Warning",null,"Mining",3.6773337946463026E-6,2.3634816624978557E-5,4.4283297127019233E-6,6.797702789397975E-6,7.6359916951794383E-6,1.2855165380975011E-5,1.4421870222460384E-6,6.185274109112409E-7,4.0821663890116674E-7,3.6201289907853514E-6,1.558401713256141E-6,2.0201369292087284E-6,3.6726986121286635E-6,2.3025902350079342E-6,2.008952670351302E-6,1.2867504950935838E-6,1.1185176603211212E-5,3.426991232403623E-6,2.1146912621011047E-5,1.2332214245915419E-6,1.9918351578770608E-6,1.2748979158907943E-6,2.4440630223929237E-6,1.4453697351436066E-6,6.8153249216265298E-6,1.6836757825805849E-6,1.1670530787507312E-5,{"$f":"'User Add-in Location'!E10","v":0},{"$f":"'User Add-in Location'!F10","v":0},2.0100264979982797E-6,1.1249469601524793E-5,1.717982414294884E-6,1.2543190654021425E-6,2.3480613968216137E-5,1.6327890029108609E-6,1.4217484079774229E-6,1.7772514413667098E-5,4.4978991890939157E-6,2.06275835213656E-5,2.1103497251827175E-6,7.6035986913116547E-6,9.4759943939609369E-7,1.2506144101517982E-6,3.3045540792100384E-6,1.6208048456688673E-6,2.145813723175278E-5,1.1925970050436198E-5,1.0051868482481531E-5,2.1244916594583427E-6,3.0913345668405351E-6,1.6061511540393748E-6,1.3350154124952537E-5,1.1620933271415177E-6,2.7073449336075241E-5]
[null,null,"Construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'User Add-in Location'!E11","v":0},{"$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.  ",null,"Manufacturing",4.5387699375112708E-2,4.7516154386840946E-2,2.6016019839074693E-2,3.8716140993729095E-2,8.4246952112902174E-2,4.6785312959392457E-2,2.6914433848206319E-2,2.7050818178525653E-2,1.4062697706346782E-3,3.5882941443291544E-2,4.107786659675227E-2,4.7717123505710834E-2,3.4840698576490761E-2,5.3619903155567465E-2,5.4506346594586579E-2,3.4478828789508933E-2,4.3449039277708344E-2,4.175371942135115E-2,5.4442608118617869E-2,3.3381058637137924E-2,2.1717900252005869E-2,3.5008287481424878E-2,5.9737902338166442E-2,5.8561843833059291E-2,3.9646167802461087E-2,3.2299161689997004E-2,4.1316680699936277E-2,{"$f":"'User Add-in Location'!E12","v":0},{"$f":"'User Add-in Location'!F12","v":0},2.7513412540971484E-2,1.636506977312617E-2,1.7462985321525442E-2,3.9476878075801983E-2,3.4499424464728104E-2,3.0294557471942197E-2,5.0989745206259617E-2,3.0932976464933402E-2,6.1055057251266323E-2,4.4021851495473677E-2,3.7839177510743081E-2,5.2782222735749083E-2,1.4264693232087473E-2,3.476185020998087E-2,1.765264397039688E-2,4.0810666863776164E-2,8.8375855808212667E-2,0.14375821218021728,5.7723752495623559E-2,2.2156788222306382E-2,3.0945632266465534E-2,6.5328345450713518E-2,1.9035011726301475E-2,4.8796928866811834E-2,3.7161545013766603E-2]
[null,null,"Fabricated Metals",1.1245767725101089E-6,4.3908459481093148E-7,9.5654334360466661E-7,6.0106692054337144E-7,1.8595744133201937E-6,1.2238997911134965E-6,6.6051046672399318E-7,1.6059720563640184E-7,4.7623793716272886E-10,9.6580916489607057E-7,7.5568602746217035E-7,2.8106899498931216E-7,5.338386940833573E-7,1.0248114403984423E-6,1.0661306510652467E-6,6.0783643642408691E-7,6.5781077466408642E-7,4.9187209606682381E-7,1.1936328290580089E-6,3.5877968328003121E-7,2.3642657287142139E-7,8.7107474526413588E-7,1.320824718223053E-6,1.4389886701171384E-6,4.4389849127930798E-7,4.8815796966744083E-7,2.9681459284705609E-7,{"$f":"'User Add-in Location'!E13","v":0},{"$f":"'User Add-in Location'!F13","v":0},7.8681174581697404E-7,2.8921569468438832E-7,6.2368081634465636E-7,5.2764791654052762E-7,2.4858468717158503E-7,7.205077774564836E-7,1.1742439933612347E-6,2.1986944900010398E-7,1.2126919895068288E-6,1.3499608269439515E-6,1.245413611573794E-6,1.3866436745242893E-6,1.424880067564686E-7,1.0136273402747228E-6,3.3690069088377106E-7,8.387632050348398E-7,2.4244779903836693E-6,3.4100792609034342E-6,1.8117249178098802E-6,2.1507208657988585E-7,9.5525298117678996E-7,1.4135164149488903E-6,2.1434324297738794E-7,1.3015800948452283E-6,1.0115736886280189E-7]
["Although the data and formulas are available for review they must not be changed.",null,"Machinery",1.3079282465618454E-5,2.9005145223010577E-8,5.1036833988482231E-6,1.3919981657112904E-5,1.2102475191582279E-5,8.7065280410150246E-6,1.570700561935739E-6,9.7589029345937529E-7,1.6062957557616704E-8,3.301582381498859E-6,1.0356491925259218E-5,2.5203049125667166E-6,1.8867113762817547E-5,1.4840238928798885E-5,1.8199481943464676E-5,2.2031646787867913E-5,1.8776869279895314E-5,7.5849427841489272E-6,8.1613088054957588E-6,1.7001264500647307E-6,8.1992097480947967E-7,1.4237997768629299E-6,9.1531742831241571E-6,1.6638208653805767E-5,1.1775629233731597E-5,5.4270902014062552E-6,3.251735407602234E-6,{"$f":"'User Add-in Location'!E14","v":0},{"$f":"'User Add-in Location'!F14","v":0},2.3838292852256752E-5,3.121221969163107E-7,1.0117866907657682E-6,1.5461091719664462E-6,3.6169756782592687E-6,5.5919493791430489E-6,9.5478781726621745E-6,2.8355100125996123E-5,1.2528763630068732E-5,6.6227269096065648E-6,1.6341508129297256E-5,8.6590709213007362E-6,3.4108394800579149E-7,4.9365222790733023E-6,2.3631746014167553E-5,4.9394011242504769E-6,1.1308644280200628E-5,4.3739529265498442E-5,2.3724954327781337E-6,6.2962372285864794E-7,3.7592506607050125E-6,8.426869106752937E-6,4.1333555518881655E-7,2.0461873692125201E-5,2.3315833561549723E-6]
[null,null,"Electrical Equipment",2.918616821556281E-7,5.4999581007234955E-9,2.1866212830137327E-5,6.0004746491652945E-7,3.2527970911159849E-5,9.854241955507456E-6,2.4173129341511173E-6,4.7358160861630883E-8,2.7929821387688128E-9,1.2380236243187212E-5,1.4816713039653665E-6,1.8950898337229758E-7,2.4020384171103594E-5,1.9246911008255605E-6,5.2358438391454332E-7,4.1952615044281719E-7,1.6241670574874993E-6,3.0693426688727953E-7,6.2507539269393364E-8,2.9494630100772013E-6,9.7387565636338444E-7,2.2661553365234062E-5,1.5365958972238658E-6,8.8349009489413301E-6,2.7139050084394224E-7,4.1456111690385111E-6,1.167844335979938E-7,{"$f":"'User Add-in Location'!E15","v":0},{"$f":"'User Add-in Location'!F15","v":0},3.7276659993842147E-7,1.6931909100018739E-5,5.5497502341991522E-6,3.3117172940362956E-6,2.2616434570045353E-5,8.1929721900931612E-6,1.0166582105534907E-5,2.4423683635006721E-7,2.1815303755642776E-6,2.8372043509108007E-7,2.9876250353187179E-5,3.1454178923192786E-6,1.2538026119603249E-6,4.7211318748959323E-7,7.0207246172394876E-7,3.4594934201047774E-7,2.2066473446276732E-5,2.9126573963567045E-5,6.8554211960950217E-6,1.5639659988224276E-5,4.791699097821144E-6,4.6796029266254304E-6,8.1597166277325846E-8,1.3442614436633894E-6,3.1135596668867438E-9]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"TCPU",4.9108267687843446E-2,4.8353863978332766E-2,4.2169651625191373E-2,4.7941396563282015E-2,2.8760796666206245E-2,4.0081138596210313E-2,3.4391421386476377E-2,3.4159052289741552E-2,2.6165706359966647E-2,4.0325706402305386E-2,4.1155566212902631E-2,3.535262520771363E-2,4.4941833501004072E-2,4.0447984607668387E-2,4.4015262113313969E-2,4.6360949160304692E-2,3.6018116717605006E-2,4.3888816678292662E-2,4.1922662533520352E-2,4.1428660339457225E-2,3.7386290912187516E-2,3.3181067208681289E-2,4.0594824415167825E-2,4.6204914510652173E-2,5.0423392493861852E-2,4.4886490083744478E-2,5.2372500378547598E-2,{"$f":"'User Add-in Location'!E16","v":0},{"$f":"'User Add-in Location'!F16","v":0},4.3829991865927134E-2,6.0215409611678865E-2,3.3889214645636004E-2,3.7346463173510133E-2,4.1156531291510527E-2,3.8442847176532895E-2,3.7083271999482165E-2,5.2187523189730148E-2,4.1757865613286829E-2,5.0355851749343115E-2,4.470574809680479E-2,3.8952778574465767E-2,3.1284764325861469E-2,3.8623229212291631E-2,4.531526910770476E-2,4.0659080173091375E-2,4.5019766054964432E-2,4.0600375073497799E-2,3.8519293906471561E-2,4.6742747731975939E-2,4.1978151362546706E-2,3.8793078753122177E-2,4.4943974397233501E-2,4.1224864261054761E-2,5.4995100851340302E-2]
[null,null,"Wholesale Trade",4.0789217891998374E-2,2.9516921857557124E-2,4.7548337179930081E-2,4.7462217100922924E-2,4.4468954563178724E-2,4.7565374489379163E-2,4.9473476019660914E-2,3.7008054240315683E-2,2.2732444236118081E-2,4.8186230270342925E-2,4.7454307156817636E-2,3.9174556879363671E-2,4.5875268943279916E-2,4.6768705259648546E-2,3.9653905006067199E-2,4.2036309563794567E-2,4.1173003030443488E-2,4.5101490096088222E-2,3.4326190355494626E-2,4.2701684951149302E-2,4.3975476964365219E-2,4.9231050768007233E-2,4.4249769359217685E-2,4.7842464101760261E-2,3.5137483709684385E-2,4.6260683157529861E-2,4.3122954208677226E-2,{"$f":"'User Add-in Location'!E17","v":0},{"$f":"'User Add-in Location'!F17","v":0},4.3866166787696163E-2,0.10377916008490036,5.3381749074307941E-2,4.9218551552721125E-2,3.771081743245544E-2,4.7389916248578016E-2,4.6953337799466671E-2,5.9249341081823476E-2,4.438023986702043E-2,4.5538082399258668E-2,4.5588809825077278E-2,4.6748399075063431E-2,4.8826213243770115E-2,4.330633857068561E-2,5.3106261016088091E-2,4.711474199144032E-2,4.3874526255301249E-2,3.9213669917617967E-2,4.1780395929407271E-2,3.6299055983328526E-2,4.2188817394474956E-2,4.5008037729078951E-2,4.1512777598108862E-2,4.5314188132871039E-2,4.2292843003780459E-2]
[null,null,"Retail Trade",0.11512955138468219,0.10908478457025693,0.10924158443069416,0.1092664301798124,9.5816556801184019E-2,9.4140979325512714E-2,0.1006055347360858,0.10766098560936324,7.8246001869098844E-2,0.10478424076462656,0.10328837533902777,0.11295579737616786,0.11859991343998641,9.5383257444296501E-2,0.11187054092014342,0.11269379069074566,0.11352842108020005,0.11045116964885283,0.11219743062016159,0.1129882695872482,9.8017242087178796E-2,8.8098324725936344E-2,0.10709016485759248,9.8006820893995164E-2,0.11916908786194964,0.1038885433439352,0.11263787101829217,{"$f":"'User Add-in Location'!E18","v":0},{"$f":"'User Add-in Location'!F18","v":0},0.11299123061726606,0.79457387116115108,0.11032404572613616,0.10044930151097912,0.11783098243661103,9.3943117613783517E-2,0.10032191161999769,0.11537701873687185,0.10352447758349723,0.10837768764557004,0.10112243124052911,9.7630342155112959E-2,9.5377283647999161E-2,0.11660122052461119,0.11909226754882636,0.11108085634468691,0.1006792258006836,8.6679086373705472E-2,0.10184767934515704,0.10874841270823056,0.10396004082964774,0.10084032611033246,0.12363643478575886,0.10400480965367537,0.11536867431151465]
[null,null,"FIRE",0.124946598504607,0.11419767090925331,0.14053773598339764,0.11360691089506729,0.11956311632902673,0.13060907538795952,0.14141326468333529,0.16126981627718651,0.16259977923519314,0.13339664006329841,0.12874459525544826,0.12502498852237837,0.13406431213014702,0.13705164274189624,0.11781616299321936,0.14268801065281014,0.12223405760382047,0.11855389289589481,0.11186768336229745,0.13356888620839644,0.13213331030837444,0.14145931475792473,0.11974371185535072,0.13089168869621326,0.11512138844073534,0.12587528016453714,0.1272501892817906,{"$f":"'User Add-in Location'!E19","v":0},{"$f":"'User Add-in Location'!F19","v":0},0.13455092078923123,1.1089529173528151E-2,0.14292056515746801,0.13536984858064274,0.12377137094789951,0.14327286017042334,0.12996082696419362,0.13111201140605541,0.13116210891481925,0.12053605903943002,0.1252608656762691,0.12919270218538531,0.15129609396292787,0.12015254823379228,0.14191291727078362,0.12067245786853696,0.12556282911043001,0.12007488329742046,0.13521668420353769,0.13140029060733663,0.12854801456166079,0.11928894827637879,0.11139221171352147,0.12993960818743042,0.13304344274062907]
[null,null,"Misc. Services",0.60182383261204198,0.63347370616626142,0.61333256098630873,0.61905001358946254,0.60631993203158663,0.61638705815002037,0.62836124291772277,0.60907440438224447,0.68968654989070377,0.61747790794195312,0.61802868285055512,0.62040236638158419,0.59458089055368835,0.60673665712175229,0.61234094703122033,0.59659635011675205,0.61777944149334074,0.62026736162749019,0.6259100025551747,0.61476019949643401,0.64655924418049848,0.63350442811126295,0.60840094945773759,0.59616628801331961,0.61774721295530943,0.62570689682980596,0.59995103109347514,{"$f":"'User Add-in Location'!E20","v":0},{"$f":"'User Add-in Location'!F20","v":0},0.61238176825025159,1.1410613259496447E-2,0.62244342521879348,0.61953780962825167,0.6191561378701701,0.62569727826191279,0.61320436702233994,0.58998937585568534,0.59959110048534814,0.60990280982928569,0.6216366077861023,0.61376866388496787,0.64130694357328388,0.62628241935782314,0.59779934138507973,0.62041573433234676,0.57718045076211577,0.54908812432295107,0.6049829643032284,0.62756152001318533,0.63045156026050386,0.60902158437810194,0.63715780191157823,0.60655432102896423,0.59607374860948092]
[null,null,"Professional Services",9.3434149200734059E-3,7.5123235120481344E-3,8.757965134280999E-3,6.9072238956950577E-3,9.9138955994110527E-3,1.0088275197969119E-2,1.0324513313785044E-2,1.0920179669275358E-2,9.5693065145463583E-3,9.2597188991578316E-3,8.8176094267502381E-3,6.0651887001167337E-3,8.7008136026926215E-3,1.021379651170138E-2,9.1041801368415103E-3,7.0775337029738792E-3,8.6082871125357924E-3,7.6192011186287361E-3,8.4844772752473863E-3,8.6062860967074661E-3,1.0239035173979958E-2,1.1665730056039565E-2,1.0086504005475193E-2,9.1514650924054662E-3,6.8206210054055465E-3,8.9881976969593321E-3,7.8684770560328125E-3,{"$f":"'User Add-in Location'!E21","v":0},{"$f":"'User Add-in Location'!F21","v":0},7.8324928957640254E-3,0,1.0069163113491044E-2,1.0832012811741719E-2,9.2813099576327523E-3,1.0498061077592666E-2,9.353089704606193E-3,6.4443522772798037E-3,9.0142779931513262E-3,7.6869933729786172E-3,9.2885792016024673E-3,1.033121994312022E-2,9.4938524748284635E-3,8.9938427569026917E-3,6.5692216851106003E-3,9.0288091940249095E-3,8.8012447996990185E-3,8.9053995859226191E-3,9.2330478415333078E-3,9.8661409451946281E-3,9.8053436650236084E-3,1.0079003242846772E-2,9.3463959667232262E-3,8.4636570087165287E-3,6.5448973259970827E-3]
[null,null,"Government",9.0689141877274698E-3,8.9085148707252534E-3,7.7995519765308293E-3,8.8491151039064801E-3,6.8764206454442088E-3,7.2905997711297677E-3,7.749161625198734E-3,7.7034306084110288E-3,9.1642856333505381E-3,7.2079780934586465E-3,6.9107423652695248E-3,8.3593532277888832E-3,8.857424525839307E-3,6.8911998116601807E-3,8.1258133367890593E-3,8.650407802758003E-3,8.387324012818026E-3,9.1765766792621609E-3,9.1787437356844019E-3,8.491052167857633E-3,7.8842920046254799E-3,7.1882882217186366E-3,7.7004809326821459E-3,7.5063519093176633E-3,9.529199642730803E-3,7.9786383096300661E-3,9.2211221330364985E-3,{"$f":"'User Add-in Location'!E22","v":0},{"$f":"'User Add-in Location'!F22","v":0},8.1198765674457638E-3,0,8.1110910449251374E-3,7.2108553212025146E-3,9.5642927531873635E-3,7.5648791081870462E-3,7.5033451226650238E-3,9.0512119948092905E-3,7.4308101356402555E-3,8.6467215943447136E-3,8.1672294803482089E-3,7.6693245355002569E-3,7.6306717079775615E-3,8.8086014739961731E-3,9.027858199150595E-3,8.1132955488085017E-3,7.4339881667459667E-3,6.0660356602406486E-3,7.3480942539642276E-3,8.4526212759951057E-3,8.3734577329749506E-3,7.7739755665293042E-3,1.0253698454914816E-2,8.1719077836368628E-3,1.0501113260462873E-2]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Total",{"$f":"SUM(D4:D17)","v":1},{"$f":"SUM(E4:E17)","v":1},1,1.0000000000000002,1,1,1,1,1,0.99999999999999978,1,1,0.99999999999999989,1,1,1,1,1,1,1,1,1,1,1,0.99999999999999989,1,1.0000000000000002,0,0,1.0000000000000002,0.99999999999999989,1,0.99999999999999989,1,1,1,0.99999999999999989,1,1,1,1,1,1,1,0.99999999999999989,0.99999999999999989,1,1.0000000000000002,1,1,0.99999999999999989,1,1.0000000000000002,0.99999999999999989]
[]
[null,null,{"$f":"CONCATENATE(\"Source:  All values are averages for $25,000-$150,000 income classes and are derived from IMPLAN™ using \", D2,\" state data.\")","v":"Source:  All values are averages for $25,000-$150,000 income classes and are derived from IMPLAN™ using 2014 state data."}]

{"sheet":"User Add-in Location","index":6,"n_rows":209,"n_cols":6,"rows_kept":209,"cut":false,"hidden":false,"merged":[]}
[" Multipliers For Economic Input-Output Analysis"]
[]
["MyCounty (name)",null,"Year of Data",null,{"$f":"IF(B3=\"\",\"\",IF(D3=\"\",\"Enter Year of Data\",IF(D3>2006,IF(D3<2016,\"\",\"ERROR - Deflators Data Not Current\"),\"ERROR - Deflators Data Not Current\")))","v":""}]
["MyRegion (includes)",null,"Year of Data",null,{"$f":"IF(B4=\"\",\"\",IF(D4=\"\",\"Enter Year of Data\",IF(D4>2006,IF(D4<2016,\"\",\"ERROR - Deflators Data Not Current\"),\"ERROR - Deflators Data Not Current\")))","v":""}]
["Natural Gas Price - in year of Data ($/mmbtu)"]
["Sales Tax Rate (percentage)"]
["Jobs Per Million Dollars Change in Final Demand",null,null,"Personal Consumption Expenditures (PCE)"]
["  Jobs Direct Multipliers","MyCounty","MyRegion",null,{"$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},{"$f":"SUM(F9:F22)","v":0}]
["Jobs Per Million Dollars Change in Final Demand"]
["  Jobs Indirect Multipliers",{"$f":"B8","v":"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",{"$f":"B25","v":"MyCounty"},{"$f":"C25","v":"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",{"$f":"B42","v":"MyCounty"},{"$f":"C42","v":"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",{"$f":"B59","v":"MyCounty"},{"$f":"C59","v":"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",{"$f":"B76","v":"MyCounty"},{"$f":"C76","v":"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",{"$f":"B93","v":"MyCounty"},{"$f":"C93","v":"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",{"$f":"B110","v":"MyCounty"},{"$f":"C110","v":"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",{"$f":"B127","v":"MyCounty"},{"$f":"C127","v":"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]

{"sheet":"DefaultData","index":7,"n_rows":116,"n_cols":89,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Capacity Factor","Heat Rate","Construction Period","Total MW",null,"Per MW",5.0648030553255896E-2]
[null,null,null,{"$f":"ProjectData!B16","v":0.65},{"$f":"ProjectData!B17","v":7000},{"$f":"ProjectData!B18","v":36},{"$f":"ProjectData!B15","v":500}]
[null,null,null,null,null,"Construction"]
[null,null,null,"Total KW","Total MWH","Cost Per KW","Project Cost"]
["Warning",null,null,{"$f":"ProjectData!B15*1000","v":500000},{"$f":"G2*D2*8760","v":2847000},{"$f":"ProjectData!B19","v":1250},{"$f":"F5*D5","v":625000000}]
[]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,null,"Fuel ","Fixed O&M","Variable O&M","Fuel"]
[null,null,null,"Cost Per mmbtu","Cost Per KW","Cost Per MWh","Cost Per MWH"]
["Although the data and formulas are available for review they must not be changed.",null,null,{"$f":"ProjectData!B20","v":3.25},{"$f":"ProjectData!B22","v":8.25},{"$f":"ProjectData!B23","v":2.9},{"$f":"D57/E5","v":22.75}]
[]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,null,"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,"Project Cost Data - Default Values",null,null,null,null,30000,100000,300000,400000,null,{"$f":"ProjectData!F13","v":0}]
[null,null,"Construction Costs","Cost","Cost ","Percent","State","County","County","County","County",null,null,null,30000]
[null,null," Facility and Equipment",null,"Per KW","of Cost","Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,100000,null,null,300000,null,null,400000]
[null,null,"   Power Generation",{"$f":"G$5*F16","v":220588235.29411766},{"$f":"D16/D$5","v":441.1764705882353},0.35294117647058826,{"$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":"+I16-H16","v":0},{"$f":"H16+(N16*M16)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J16-I16","v":0},{"$f":"I16+(P16*Q16)","v":0},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K16-J16","v":0},{"$f":"J16+(S16*T16)","v":0}]
[null,null,"   General facilities",{"$f":"G$5*F17","v":55147058.823529415},{"$f":"D17/D$5","v":110.29411764705883},8.8235294117647065E-2,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.75)","v":0.75},5.0196850393700778E-3,4.5177165354330702E-2,0.75,0.75,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I17-H17","v":4.0157480314960622E-2},{"$f":"H17+(N17*M17)","v":-1.2190663667041616E-2},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J17-I17","v":0.7048228346456693},{"$f":"I17+(P17*Q17)","v":-0.30723425196850396},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K17-J17","v":0},{"$f":"J17+(S17*T17)","v":0.75}]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"   Plant Equipment",{"$f":"G$5*F18","v":99264705.882352948},{"$f":"D18/D$5","v":198.52941176470588},0.15882352941176472,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.05)","v":0.05},0,0,0.05,0.05,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I18-H18","v":0},{"$f":"H18+(N18*M18)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J18-I18","v":0.05},{"$f":"I18+(P18*Q18)","v":-2.5000000000000001E-2},{"$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},{"$f":"J18+(S18*T18)","v":0.05}]
[null,null,"   Subtotal",{"$f":"SUM(D16:D18)","v":375000000},{"$f":"D19/D$5","v":750},{"$f":"SUM(F16:F18)","v":0.60000000000000009},null,null,null,null,null,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},{"$f":"J19+(S19*T19)","v":0}]
[null,null," Labor and Management"]
[null,null,"   Construction Labor",{"$f":"G$5*F21","v":106617647.05882353},{"$f":"D21/D$5","v":213.23529411764704},0.17058823529411765,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.5)","v":0.5},5.0196850393700778E-3,4.5177165354330702E-2,0.5,0.5,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I21-H21","v":4.0157480314960622E-2},{"$f":"H21+(N21*M21)","v":-1.2190663667041616E-2},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J21-I21","v":0.4548228346456693},{"$f":"I21+(P21*Q21)","v":-0.18223425196850396},{"$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},{"$f":"J21+(S21*T21)","v":0.5}]
[null,null,"   Project management (contruction and owner's)",{"$f":"G$5*F22","v":58823529.411764704},{"$f":"D22/D$5","v":117.64705882352941},9.4117647058823528E-2,{"$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":"+I22-H22","v":0},{"$f":"H22+(N22*M22)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J22-I22","v":0},{"$f":"I22+(P22*Q22)","v":0},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K22-J22","v":0},{"$f":"J22+(S22*T22)","v":0}]
[null,null,"   Construction Utilities",{"$f":"G$5*F23","v":3676470.588235294},{"$f":"D23/D$5","v":7.3529411764705879},5.8823529411764705E-3,1]
[null,null,"   Subtotal",{"$f":"SUM(D21:D23)","v":169117647.05882353},{"$f":"D24/D$5","v":338.23529411764707},{"$f":"F22+F21+F23","v":0.27058823529411763}]
[null,null," Construction Subtotal",{"$f":"D24+D19","v":544117647.05882359},{"$f":"D25/D$5","v":1088.2352941176471},{"$f":"F24+F19","v":0.87058823529411766}]
[null,null,"Other Costs"]
[null,null," Engineering/Design",{"$f":"G$5*F27","v":14705882.352941176},{"$f":"D27/D$5","v":29.411764705882351},2.3529411764705882E-2,{"$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":"+I27-H27","v":0},{"$f":"H27+(N27*M27)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J27-I27","v":0},{"$f":"I27+(P27*Q27)","v":0},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K27-J27","v":0},{"$f":"J27+(S27*T27)","v":0}]
[null,null," Construction insurance",3676470.588235294,7.3529411764705879,5.8823529411764705E-3,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0},0,0,0,0,null,-0.42857142857142855,0,0,-0.5,0,0,-3,0,0]
[null,null," Land",29411764.705882352,58.823529411764703,4.7058823529411764E-2,1,1,1,1,1,null,-0.42857142857142855,0,1,-0.5,0,1,-3,0,1]
[null,null," Permitting Fees",14705882.352941176,29.411764705882351,2.3529411764705882E-2,1,1,1,1,1,null,-0.42857142857142855,0,1,-0.5,0,1,-3,0,1]
[null,null," Grid intertie",14705882.352941176,29.411764705882351,2.3529411764705882E-2,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.25)","v":0.25},0,0,0.25,0.25,null,-0.42857142857142855,0,0,-0.5,0.25,-0.125,-3,0,0.25]
[null,null," Spare Parts",3676470.588235294,7.3529411764705879,5.8823529411764705E-3,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.05)","v":0.05},0,0,0.01,0.02,null,-0.42857142857142855,0,0,-0.5,0.01,-5.0000000000000001E-3,-3,0.01,-1.9999999999999997E-2]
[null,null," Other Subtotal",{"$f":"SUM(D27:D32)","v":80882352.941176459},161.76470588235293,{"$f":"SUM(F27:F32)","v":0.12941176470588237}]
[null,null,"Subtotal All Costs (without sales tax)",{"$f":"D33+D25","v":625000000},{"$f":"E33+E25","v":1250},{"$f":"F33+F25","v":1}]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"(D19+D32)*D87","v":15147058.823529413},null,null,1,1,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I35-H35","v":0},{"$f":"H35+(N35*M35)","v":1},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J35-I35","v":0},{"$f":"I35+(P35*Q35)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K35-J35","v":0},{"$f":"J35+(S35*T35)","v":1}]
[null,null,"Total Project Cost",{"$f":"D35+D34","v":640147058.82352936}]
[]
[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,"County","County","County","County"]
[null,null,"Annual Operating and Maintenance Costs","Cost","Cost ","Percent","Local Share","Local Share","Local Share","Local Share","Local Share"]
[null,null,"Fixed Costs",null,"Per KW","of Cost"]
[null,null,null,null,null,{"$f":"D44/D50","v":0.41820000000000018}]
[null,null," Labor",{"$f":"G2*J1*K93","v":1725075.0000000007},{"$f":"F44*E$9","v":3.45},0.41818181818181821,1,1,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I44-H44","v":0},{"$f":"H44+(N44*M44)","v":1},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J44-I44","v":0},{"$f":"I44+(P44*Q44)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K44-J44","v":0},{"$f":"J44+(S44*T44)","v":1}]
[null,null,null,{"$f":"+E45*D$5","v":0},{"$f":"F45*E$9","v":0},0,1,1,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I45-H45","v":0},{"$f":"H45+(N45*M45)","v":1},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J45-I45","v":0},{"$f":"I45+(P45*Q45)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K45-J45","v":0},{"$f":"J45+(S45*T45)","v":1}]
[null,null,null,{"$f":"+E46*D$5","v":0},{"$f":"F46*E$9","v":0},0,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.9)","v":0.9},0.9,0.9,0.9,0.9,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I46-H46","v":0},{"$f":"H46+(N46*M46)","v":0.9},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J46-I46","v":0},{"$f":"I46+(P46*Q46)","v":0.9},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K46-J46","v":0},{"$f":"J46+(S46*T46)","v":0.9}]
[null,null,"  Labor Subtotal",{"$f":"SUM(D44:D46)","v":1725075.0000000007},{"$f":"SUM(E44:E46)","v":3.45},{"$f":"SUM(F44:F46)","v":0.41818181818181821}]
[null,null," Materials",{"$f":"((E$9*D$5)-D$47)*F51","v":249992.18749999991},{"$f":"F48*E$9","v":0.5},6.0606060606060608E-2,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.25)","v":0.25},0,0,0,0.25,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I48-H48","v":0},{"$f":"H48+(N48*M48)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J48-I48","v":0},{"$f":"I48+(P48*Q48)","v":0},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K48-J48","v":0.25},{"$f":"J48+(S48*T48)","v":-0.75}]
[null,null," Services",{"$f":"((E$9*D$5)-D$47)*F52","v":2149932.8124999991},{"$f":"F49*E$9","v":4.3},0.52121212121212124,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.85)","v":0.85},0,0,0.25,0.85,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I49-H49","v":0},{"$f":"H49+(N49*M49)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J49-I49","v":0.25},{"$f":"I49+(P49*Q49)","v":-0.125},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K49-J49","v":0.6},{"$f":"J49+(S49*T49)","v":-1.5499999999999998}]
[null,null," Fixed Subtotal",{"$f":"D49+D48+D47","v":4125000},{"$f":"+E49+E48+E47","v":8.25},{"$f":"F49+F48+F47","v":1}]
[null,null,null,null,"Cost ",{"$f":"F48/(F48+F49)","v":0.10416666666666667}]
[null,null,"Variable Costs",null,"Per MWh",{"$f":"1-F51","v":0.89583333333333337}]
[null,null," Routine Turbine Maintenance",{"$f":"+E53*E$5","v":6975150.0000000009},{"$f":"F53*F$9","v":2.4500000000000002},0.84482758620689669,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.05)","v":0.05},0,0,0.05,0.05,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I53-H53","v":0},{"$f":"H53+(N53*M53)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J53-I53","v":0.05},{"$f":"I53+(P53*Q53)","v":-2.5000000000000001E-2},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K53-J53","v":0},{"$f":"J53+(S53*T53)","v":0.05}]
[null,null," Water",{"$f":"+E54*E$5","v":427050},{"$f":"F54*F$9","v":0.15},5.1724137931034482E-2,1,1,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I54-H54","v":0},{"$f":"H54+(N54*M54)","v":1},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J54-I54","v":0},{"$f":"I54+(P54*Q54)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K54-J54","v":0},{"$f":"J54+(S54*T54)","v":1}]
[null,null," Catalysts & chemicals",{"$f":"+E55*E$5","v":854100},{"$f":"F55*F$9","v":0.3},0.10344827586206896,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0.85)","v":0.85},0,0,0.85,0.85,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I55-H55","v":0},{"$f":"H55+(N55*M55)","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J55-I55","v":0.85},{"$f":"I55+(P55*Q55)","v":-0.42499999999999999},{"$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},{"$f":"J55+(S55*T55)","v":0.85}]
[null,null," Variable Subtotal",{"$f":"SUM(D53:D55)","v":8256300.0000000009},{"$f":"SUM(E53:E55)","v":2.9},{"$f":"SUM(F53:F55)","v":1.0000000000000002}]
[null,null,"Fuel Cost",{"$f":"G2*D2*8.76*E2*D9","v":64769250},{"$f":"D57/E5","v":22.75},null,{"$f":"ProjectData!B21","v":0},{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0}]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"(D48+D54+D55)*D87","v":61245.6875},null,null,1,{"$f":"IF(ProjectData!B26=\"Y\",1,ProjectData!$D$94)","v":1}]
[null,null,"Other Taxes/Payments",0,null,null,1]
[null,null,"Total (with Sales Tax and Other Taxes/Payments",{"$f":"SUM(D56:D59)+D50","v":77211795.6875}]
[]
[null,null,"Financing (avg ann debt payment)",{"$f":"Calculations!F199","v":48750000}]
[null,null,"Equity Payment - Individuals (avg ann payment)"]
[null,null,"Equity Payment - Corporations (avg ann payment)"]
[null,null,"Land Lease",{"$f":"D89","v":0}]
[null,null,"Total (with financing)",{"$f":"+D65+D62+D60","v":125961795.6875}]
[]
[null,null,"Other Parameters"]
[null,null,"Financial Parameters",null,null,"Local Share"]
[null,null,"Debt Financing"]
[null,null,"  Percentage financed",0.8,null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0}]
[null,null,"  Years financed (term)",20]
[null,null,"  Interest rate",0.1]
[null,null,"  Average Annual Payment (Interest and Principal)",{"$f":"D62","v":48750000}]
[null,null,"Equity Financing/Repayment",null,null,"Local Share"]
[null,null,"  Percentage equity",{"$f":"1-D71","v":0.19999999999999996}]
[null,null,"  Individual Investors (percent of equity)",0,null,1]
[null,null,"  Corporate Investors (percent of equity)",{"$f":"1-D77","v":1},null,{"$f":"IF(ProjectData!$B$13=\"UNITED STATES\",1,0)","v":0}]
[null,null,"  Return on equity",0.16]
[null,null,"  Repayment term (years)",10]
[null,null,"Tax Parameters"]
[null,null,"  Local Property/Other Tax Rate (percent of taxable value)",0]
[null,null,"  Assessed Value (percent of construction cost)",1]
[null,null,"  Taxable Value (percent of assessed value)",1]
[null,null,"  Taxable Value",{"$f":"+D34*D83*D84","v":625000000}]
[null,null,"  Local Taxes",{"$f":"+D82*D85","v":0},null,1,null,null,null,null,79720]
[null,null,"  Local Sales Tax Rate",{"$f":"AJ113","v":0.04},null,1]
[null,null,"Land Lease Parameters",null,null,null,null,null,{"$f":"80*26","v":2080},38.32692307692308,{"$f":"J88*I88","v":79720},{"$f":"J88*J89","v":23.913658129841139},14,{"$f":"M88+L88","v":37.913658129841139}]
[null,null,"  Land Lease (total cost)",0,null,null,null,null,null,{"$f":"1-M93","v":0.62393889751717968}]
[null,null,"  Lease Payment Recipient (F = farmer/household, O = Other)","O",null,1,null,null,null,null,null,"Payroll expense"]
[null,null,null,null,{"$f":"27.854867731412","v":27.854867731412},null,null,"Direct Plant Employees",null,null,null,"Govt",7.1186945514116112E-2,"User Revised",null,null,"Govt",{"$f":"(M91/M$93)*R$93","v":7.1186945514116112E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Payroll Parameters"," Payroll Cost","wage/hour","Payroll expense","Payroll expense","Default","User Revised",null,null,"Health/Ins/Misc",0.30487415696870424," Payroll Cost","wage/hour","Payroll expense","Health/Ins/Misc",{"$f":"(M92/M$93)*R$93","v":0.30487415696870424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"  Labor (average for all plant workers)",{"$f":"(E93+F93)","v":32.750058460700231},23.799857725510488,{"$f":"+E93*G93","v":8.9502007351897426},{"$f":"M93","v":0.37606110248282032},{"$f":"(DefaultData!D44*G44)/(D93*(52*40))","v":25.324015276627954},{"$f":"(Calculations!D67*Calculations!E67)/(N93*52*40)","v":25.324015276627946},null,{"$f":"D93*52*40","v":68120.12159825649},"Total",{"$f":"M92+M91","v":0.37606110248282032},{"$f":"O93+P93","v":32.750058460700231},{"$f":"ProjectData!B99","v":23.799857725510488},{"$f":"+O93*ProjectData!D99","v":8.9502007351897426},"Total",{"$f":"ProjectData!D99","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH92+1","v":3}]
[null,null,null,{"$f":"(E94+F94)","v":0},null,{"$f":"+E94*G94","v":0},{"$f":"G93","v":0.37606110248282032},null,null,null,{"$f":"D94*80*26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH93+1","v":4}]
[null,null,null,{"$f":"(E95+F95)","v":0},null,{"$f":"+E95*G95","v":0},{"$f":"G94","v":0.37606110248282032},null,null,null,{"$f":"D95*80*26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,{"$f":"(E96+F96)","v":32.750058460700231},{"$f":"ProjectData!B99","v":23.799857725510488},{"$f":"+E96*G96","v":8.9502007351897426},{"$f":"M93","v":0.37606110248282032},{"$f":"SUM(H93:H95)","v":25.324015276627954},{"$f":"SUM(I93:I95)","v":25.324015276627946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,"Margins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"State",{"$f":"ProjectData!B13","v":"WYOMING"}]
[null,null,null,"Agriculture","Mining","Construction","Other Manufacturing","Fabricated Metals","Machinery","Electrical Equipment","TCPU","Wholesale Trade","Retail Trade","FIRE","Other Services","Professional Services","Government","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"MW",{"$f":"ProjectData!B15","v":500}]
[null,null,"Agriculture",0.58366899999999999,0,0,0,0,0,0,5.1572E-2,7.2450000000000001E-2,0.29230899999999999,0,0,0,0,{"$f":"SUM(D100:Q100)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Mining",0,0.36205100000000001,0,0,0,0,0,{"$f":"0.284423+0.346126","v":0.63054900000000003},7.4000000000000003E-3,0,0,0,0,0,{"$f":"SUM(D101:Q101)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,"Construction",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,"Manufacturing",0,0,0,0.55841200000000002,0,0,0,2.3014E-2,{"$f":"0.080398+0.338175","v":0.41857299999999997},0,0,0,0,0,0.99999899999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,"Fabricated Metals",0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Sales Tax Rate ",0.04,0,5.6000000000000001E-2,6.5000000000000002E-2,7.4999999999999997E-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-2,0.06,0.05,5.5E-2,0.06,6.25E-2,0.06,6.8750000000000006E-2,7.0000000000000007E-2,4.2250000000000003E-2,0,{"$f":"'User Add-in Location'!$B$6","v":0},{"$f":"'User Add-in Location'!B6","v":0},5.5E-2,6.8500000000000005E-2,0,7.0000000000000007E-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-2,0.06,4.2999999999999997E-2,6.5000000000000002E-2,0.06,0.05,0.04,5.1499999999999997E-2]
[null,null,"Electrical Equipment",0,0,0,0,0,0,0.51277399999999995,1.2135999999999999E-2,{"$f":"0.075345+0.399745","v":0.47509000000000001},0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Comm",0.04,0,5.6000000000000001E-2,6.5000000000000002E-2,7.4999999999999997E-2,2.9000000000000001E-2,6.3500000000000001E-2,0,5.7500000000000002E-2,0.06,0.04,0.04,0.06,6.25E-2,7.0000000000000007E-2,0.06,6.5000000000000002E-2,0.06,0.05,5.5E-2,0.06,6.25E-2,0.06,6.8750000000000006E-2,7.0000000000000007E-2,4.2250000000000003E-2,0,{"$f":"'User Add-in Location'!$B$6","v":0},{"$f":"'User Add-in Location'!$B$6","v":0},5.5E-2,6.8500000000000005E-2,0,7.0000000000000007E-2,5.1249999999999997E-2,0.04,4.7500000000000001E-2,0.05,5.7500000000000002E-2,4.4999999999999998E-2,0,0.06,7.0000000000000007E-2,0.06,4.4999999999999998E-2,7.0000000000000007E-2,6.25E-2,4.7E-2,0.06,4.2999999999999997E-2,6.5000000000000002E-2,0.06,0.05,0.04,5.1499999999999997E-2]
[null,null,"TCPU",0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"PropertyTax Exemption"]
[null,null,"Wholesale Trade",0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Comm"]
[null,null,"Retail Trade",0,0,0,0,0,0,0,0,{"$f":"1-M109","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prop Tax Exemption",{"$f":"HLOOKUP(AJ$98,AJ$91:CJ$108,AJ111)","v":0},"Tax Rate",{"$f":"1-AJ110","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Offset",{"$f":"IF(AJ99<10,AH107,AH108)","v":18}]
[null,null,"Professional Services",0,0,0,0,0,0,0,0,0,0,0,0,1,0,1]
[null,null,"Government",0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax Rate",{"$f":"HLOOKUP(AJ$98,AJ$91:CJ$108,AJ114)","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Offset",{"$f":"AH106","v":16}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax updated 2010"]

{"sheet":"Deflators","index":8,"n_rows":55,"n_cols":39,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"CONCATENATE(\"Conversion to Year \",E4,\" dollars and back for consistency with multiplier data.\")","v":"Conversion to Year 2014 dollars and back for consistency with multiplier data."}]
[]
[null,null,"  Year of Multiplier Data",null,{"$f":"IF(ProjectData!B13=\"MYCOUNTY\",'User Add-in Location'!D3,IF(ProjectData!B13=\"MYREGION\",'User Add-in Location'!D4,Multipliers!D2))","v":2014},{"$f":"IF(E4=0,\"ERROR\",\"\")","v":""},"Region of Analysis",null,{"$f":"ProjectData!B13","v":"WYOMING"}]
["Warning",null,"  Year of Construction $s",null,{"$f":"+ProjectData!B24","v":2010}]
[]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,null,"Deflator",null,{"$f":"HLOOKUP($E$5,$D$11:$AM$39,$D$51)","v":1.0748413957176846}]
[null,null,null,"Inflator",null,{"$f":"HLOOKUP($E$5,$D$11:$AM$39,$D$52)","v":0.93036982384948808}]
["Although the data and formulas are available for review they must not be changed."]
[]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"2007$",0.94289549772821146,0.97356464270962406,1,1.0207558859975217,1.0326311441553078,1.0417182982238744,1.0628872366790583,1.082300702189178,1.1008880627839737,1.1196819496076003,1.1348616274266832,1.1528294093349856,1.1734820322180917,1.1961999173895086,1.2201569599339115,1.2446303180503924,1.2666461495080106,1.2890514113271916,1.3118529920057327,1.3350579018896658,1.3586732753285877,1.3827063728691165,1.4071645834871456,1.4320554268595855,1.4573865556762882,1.4831657579928661,1.5094009596251305,1.5361002265858834,1.5632717675648127,1.5909239364522545,1.6190652349075965,1.6477043149731132,1.6768499817340363,1.706511196025678,1.73669707718844,1.767416905871555]
[null,null,null,1.0605629175336766,1.0271531607976241,1,0.97966616084977243,0.96839999999999993,0.95995241871530534,0.94083357621684638,0.92395763762999716,0.90835756495638298,0.89311076270404866,0.88116469517743401,0.86743102830526686,0.85216473072861676,0.83598066298342533,0.81956668923493581,0.80345142288227001,0.78948647212042522,0.77576424897623919,0.76228053455217493,0.74903118328020191,0.73601212164724106,0.7232193469427638,0.71064892602815777,0.69829699412748425,0.68615975363925208,0.67423347296884528,0.66251448538124447,0.65099918787368916,0.63968404006793422,0.62856556312176093,0.61764033865940682,0.60690500772058587,0.59635626972777644,0.5859908814714585,0.57580565611298895,0.56579746220480809]
[null,null,"2008$",0.92372281234193221,0.95376833586241772,0.97966616084977243,1,1.0116337885685383,1.0205361659079413,1.0412746585735964,1.0602933737986848,1.0785027819929185,1.096914516944866,1.1117855336368234,1.1293879615579161,1.1496206373292868,1.1718765806777947,1.1953464845725847,1.219322205361659,1.2408903704436596,1.2628400472728905,1.2851779842775433,1.307911049256401,1.3310462314903435,1.3545906438912014,1.3785515251886211,1.4029362421556124,1.4277522918734626,1.4530073040367142,1.4787090432989145,1.5048654116598583,1.5314844508950582,1.5585743450281879,1.5861434228472604,1.6142001604653144,1.6427531839263947,1.6718112718576297,1.7013833581682203,1.7314785347961703]
[null,null,null,1.0825758405432044,1.0484726347051336,1.0207558859975217,1,0.98849999999999993,0.97987708168120546,0.96036141066744385,0.94313519702318482,0.92721133101960418,0.91164806787789354,0.8994540491355778,0.88543532783948398,0.86985216473072868,0.85333218232044195,0.83657752200406232,0.82012776902016093,0.80587296333234237,0.79186592328894312,0.77810234242546983,0.76457798912895447,0.75128870533694514,0.73823040525910977,0.72539907412105931,0.71279076693000631,0.70040160726187572,0.68822778606949953,0.67626556051152409,0.66451125280167445,0.65296124907801811,0.64161199829188409,0.63046001111609196,0.61950185887215925,0.60873417247615336,0.5981536414028672,0.58775701266799818,0.57754108982801799]
[null,null,"2009$",0.91310000000000002,0.94279999999999997,0.96840000000000004,0.98850000000000005,1,1.0087999999999999,1.0293000000000001,1.0481,1.0661,1.0843,1.099,1.1164000000000001,1.1364000000000001,1.1584000000000001,1.1816,1.2053,1.2266201311835576,1.2483173867292525,1.2703984374583517,1.2928700721899526,1.3157391998282046,1.3390128514864525,1.3626981826489519,1.3868024753708228,1.4113331405169178,1.436297720040292,1.4617038893009771,1.4875594594257702,1.5138723797097653,1.540650740060364,1.5679027734845172,1.5956368586199636,1.6238615223112416,1.6525854422312674,1.6818174495492861,1.7115665316460147]
[null,null,null,1.0951702989814915,1.0606703436571914,1.0326311441553078,1.0116337885685383,1,0.99127676447264079,0.97153405226853196,0.95410743249689911,0.93799831160303904,0.92225398874850129,0.90991810737033674,0.8957362952346829,0.87997184090109115,0.86325966850828717,0.84631008801624918,0.82966896208412844,0.81524831900085204,0.8010783240151168,0.78715462056193186,0.77347292779863863,0.76002903928876597,0.74681882170876046,0.73383821357719714,0.72108322400607616,0.70854993147382472,0.69623448261962517,0.68413309105869913,0.67224203621818346,0.6605576621932403,0.64907637662304907,0.63779464958633469,0.62670901251609423,0.61581605713318477,0.60511243439844919,0.59459485348305319,0.5842600807567202]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"2010$",0.90513481363996839,0.93457573354480572,0.95995241871530546,0.97987708168120546,0.99127676447264079,1,1.0203211736716893,1.0389571768437749,1.0568001586042826,1.0748413957176846,1.0894131641554323,1.1066613798572562,1.1264869151467092,1.1482950039651072,1.1712926249008724,1.1947858842188741,1.2159200348766432,1.2374280201519157,1.2593164526748135,1.2815920620439658,1.3042616968955243,1.3273323270087756,1.350811045449001,1.3747050707482387,1.3990217491246215,1.4237685567409719,1.4489531020033479,1.4745831279002481,1.5006665143831934,1.5272112807894174,1.5542255883074123,1.5817177424860864,1.6096961957883047,1.638169550189599,1.6671465598228452,1.6966361336697213]
[null,null,null,1.1048077976125286,1.0700042426813745,1.0417182982238742,1.0205361659079413,1.0087999999999999,1,0.98008355192849494,0.96250357790287178,0.94625269674514567,0.93036982384948796,0.91792538671519552,0.90361877463274809,0.88771559310102055,0.87085635359116009,0.8537576167907921,0.83697004895046867,0.82242250420805951,0.80812781326644978,0.79408158122287675,0.78027948956326665,0.7667172948345069,0.75339082733979745,0.74029598985667633,0.72742875637732951,0.71478517087079418,0.70236134606667766,0.6901534622600155,0.67815776613690337,0.66637056962054075,0.65478824873733177,0.64340724250269432,0.63222405182623564,0.62123523843595674,0.61043742382115551,0.59982728819370401,0.5894015694673792]
[null,null,"2011$",0.88710774312639651,0.91596230447877192,0.94083357621684638,0.96036141066744385,0.97153405226853196,0.98008355192849494,1,1.0182648401826484,1.0357524531234819,1.0534343728747693,1.0677159234431166,1.0846206159525891,1.1040512969979597,1.1254250461478674,1.1479646361604974,1.1709899931992616,1.1917032266429199,1.2127828492463346,1.2342353419395236,1.256067300291414,1.2782854365376513,1.3008965816442752,1.3239076874079005,1.3473258285930467,1.3711582051072748,1.3954121442147986,1.4200951027892521,1.4452146696063055,1.4707785676768341,1.4967946566213581,1.5232709350864833,1.5502155432040841,1.5776367650939878,1.6055430314109271,1.6339429219365453,1.6628451682172491]
[null,null,null,1.1272587887416494,1.0917479847263472,1.0628872366790583,1.0412746585735964,1.0293000000000001,1.0203211736716893,1,0.98206278026905824,0.96548166213300823,0.94927603061883248,0.93657870791628761,0.9219813686850592,0.90575501583949325,0.8885531767955801,0.87110697359512534,0.85397826267319343,0.83913509474757708,0.82454991890875995,0.81021825094439659,0.79613568458313888,0.7822978901399269,0.76870061318482719,0.75533967323500895,0.74221096246945417,0.72931044446600779,0.71663415296038013,0.70417819062671894,0.69193872787937616,0.67991200169550225,0.66809431445810441,0.65648203281921436,0.64507158658281571,0.63385946760718714,0.62284222872632378,0.61201648269010667,0.60137890112289216]
[null,null,"2012$",0.87119549661291862,0.89953248735807645,0.92395763762999716,0.94313519702318482,0.95410743249689911,0.96250357790287178,0.98206278026905836,1,1.0171739337849441,1.0345386890563877,1.0485640683140922,1.0651655376395381,1.0842476862894763,1.1052380498044081,1.1273733422383361,1.1499856883885125,1.1703273840125537,1.1910288967934857,1.2120965914114603,1.2335369451292362,1.2553565497836128,1.2775621138120909,1.3001604643153821,1.3231585491564002,1.3465634390963821,1.3703823299687934,1.3946225448916871,1.4192915365191969,1.4443968893328551,1.4699463219734417,1.4959476896140802,1.5224089863753114,1.549338347782885,1.5767440532690273,1.6046345287179529,1.6330183490564021]
[null,null,null,1.1478479903625014,1.1116885871871023,1.082300702189178,1.0602933737986848,1.0481,1.0389571768437749,1.0182648401826484,1,0.98311603039114537,0.96661440560730427,0.95368516833484984,0.93882121103547123,0.9222984864484336,0.90478245856353579,0.8870176032498307,0.86957603916037507,0.85446176314479316,0.83961019140024407,0.82501675781096095,0.81067697562575336,0.79658643607855562,0.7827408070329519,0.76913583165026034,0.75576732708076833,0.74263118317771559,0.72972336123362902,0.71703989273862245,0.70457687816027803,0.6923304857447351,0.68029695033861759,0.6684725722314373,0.65685371601811826,0.6454368094812909,0.63421834249301456,0.62319486593558793,0.61236299064111832]
[null,null,"2013$",0.85648625832473502,0.88434480817934524,0.90835756495638309,0.92721133101960418,0.93799831160303904,0.94625269674514578,0.96548166213300823,0.98311603039114526,1,1.0170715692711754,1.03086014445174,1.0471813150736329,1.0659412813056937,1.0865772441609605,1.108338804990151,1.1305693649751429,1.1505676120284751,1.1709196010967566,1.1916315893990728,1.2127099448362746,1.2341611479487895,1.2559917939090635,1.2782085945492467,1.3008183804247471,1.3238281029142835,1.3472448363570884,1.3710757802279119,1.3953282613505018,1.4200097361502346,1.445127792946594,1.4706901542861994,1.496704679317103,1.5231793662050852,1.5501223545926903,1.5775419281017595,1.605446516880231]
[null,null,null,1.1675610557441682,1.1307806533729317,1.1008880627839734,1.0785027819929185,1.0661,1.0568001586042823,1.0357524531234819,1.0171739337849441,1,0.98321497740477726,0.97006369426751593,0.95494446434969549,0.93813797958465328,0.92032113259668513,0.90225118483412325,0.88451008047788937,0.86913623288680864,0.85402960123251614,0.83918554098107578,0.82459948832612884,0.8102669587857535,0.79618354582370954,0.7823449194946499,0.76874682511287784,0.75538508194424459,0.74225558192078245,0.72935428837767924,0.71667723481220547,0.70422052366421362,0.69198032511783258,0.67995287592399145,0.66813447824340799,0.65652149850968844,0.64511036631218677,0.63389757329828311,0.62287967209473949]
[null,null,"2014$",0.84211011712625661,0.86950106059208698,0.89311076270404866,0.91164806787789354,0.92225398874850129,0.93036982384948808,0.94927603061883248,0.96661440560730427,0.98321497740477726,1,1.013557133634603,1.0296043530388268,1.048049432813797,1.068339020566264,1.0897353131052292,1.1115927326385686,1.1312553086632458,1.1512656891351583,1.1716300262458281,1.1923545810107463,1.2134457251943229,1.2349099432688853,1.2567538344083296,1.2789841145170364,1.3016076182946763,1.3246313013375373,1.3480622422770234,1.3719076449559804,1.3961748406435162,1.4208712902890004,1.4460045868159332,1.4715824574563892,1.4976127661267551,1.5241035158454914,1.5510628511936595,1.578499060818974]
[null,null,null,1.1874931551856314,1.1500848536274926,1.1196819496076003,1.096914516944866,1.0843,1.0748413957176846,1.0534343728747693,1.0345386890563877,1.0170715692711754,1,0.98662420382165605,0.97124686492296675,0.95415346708905302,0.9360324585635359,0.91765402843601895,0.89961005558782048,0.88397375229262409,0.8686092267295914,0.85351175507530297,0.83867669561206415,0.82409948730080906,0.80977564837880911,0.79570077498175495,0.7818705397897886,0.76828069069706839,0.75492704950445977,0.74180551063494771,0.72891203987137665,0.71624267311613088,0.70379351517237243,0.69156073854646305,0.67954058227120129,0.66772935074951267,0.65612341261823892,0.64471919963167501,0.63351320556451218]
[null,null,"2015$",0.8308462238398544,0.85787079162875346,0.88116469517743412,0.8994540491355778,0.90991810737033674,0.91792538671519552,0.93657870791628761,0.95368516833484995,0.97006369426751604,0.98662420382165616,1,1.015832575068244,1.0340309372156506,1.0540491355777981,1.0751592356687898,1.0967242948134668,1.1161238682288968,1.135866593930166,1.1559585418183365,1.1764058891628322,1.1972149225006412,1.2183920395691108,1.2399437512729319,1.2618766836859172,1.2841975800881873,1.3069133030393922,1.3300308364886051,1.3535572879215378,1.3774998905457372,1.4018660055144347,1.4266631241897334,1.4518988704458267,1.4775810030129586,1.5037174178628456,1.530316150636293,1.5573853791137531]
[null,null,null,1.2035921585806593,1.1656767076792531,1.1348616274266832,1.1117855336368234,1.099,1.0894131641554323,1.0677159234431166,1.048564068314092,1.0308601444517398,1.0135571336346028,1,0.9844141884629164,0.96708905315029914,0.94872237569060758,0.93009478672985779,0.91180618933045721,0.89595790258193653,0.88038507809261346,0.86508292799756314,0.85004674765070398,0.83527191417835378,0.82075388505792768,0.80648819672133953,0.79247046318267766,0.77869637468973341,0.76516169639896803,0.75186226707351034,0.73879399780378363,0.72595287075037118,0.71333493790873093,0.70093631989538197,0.68875320475518753,0.67678184678937015,0.6650185654038957,0.65345974397787554,0.64210182875163546]
[null,null,"2016$",0.81789681117878898,0.84450017914725894,0.86743102830526697,0.88543532783948409,0.8957362952346829,0.90361877463274798,0.9219813686850592,0.93882121103547111,0.95494446434969549,0.97124686492296664,0.9844141884629164,1,1.0179147259046937,1.0376209243998566,1.0584020064493012,1.0796309566463633,1.0987281719666406,1.1181631912659016,1.137941989840874,1.1580706486832253,1.1785553563491624,1.199402410862104,1.2206182216490078,1.2422093115109487,1.2641823186285543,1.2865439986029132,1.3093012265325845,1.3324609991273473,1.3560304368593386,1.3800167861522432,1.4044274216092061,1.4292698482801542,1.4545517039692244,1.480280761583006,1.5064649315203213,1.5331122641042774]
[null,null,null,1.2226481217829372,1.1841323716588885,1.1528294093349856,1.1293879615579161,1.1164000000000001,1.1066613798572562,1.0846206159525891,1.0651655376395384,1.0471813150736329,1.029604353038827,1.015832575068244,1,0.98240056318197821,0.96374309392265201,0.94482058226134069,0.92624242927072098,0.91014322333255127,0.89432384093047634,0.87877941839534068,0.86350517659440018,0.84849641946197807,0.83374853255566006,0.81925698163758265,0.80501731128038323,0.79102514349737785,0.77727617639654945,0.76376618285793152,0.75049100923397982,0.73744657407253333,0.72462886686197181,0.71203394679818388,0.69965794157296735,0.68749704618348728,0.67554752176242849,0.66380569442848036,0.65226795415680217]
[null,null,"2017$",0.80350228792678635,0.82963745160154867,0.85216473072861665,0.86985216473072857,0.87997184090109115,0.88771559310102066,0.90575501583949314,0.9222984864484336,0.93813797958465328,0.95415346708905313,0.96708905315029914,0.98240056318197821,1,1.019359380499824,1.0397747272087292,1.0606300598380851,1.0793911749239329,1.0984841488289794,1.1179148516880952,1.137689257470919,1.1578134458185536,1.1782936039127527,1.1991360283781693,1.2203471272182529,1.2419334217853903,1.2639015487858956,1.2862582623204653,1.3090104359607266,1.3321650648625174,1.3557292679165465,1.3797102899370968,1.4041155038894431,1.4289524131566711,1.4542286538465916,1.4799519971394628,1.5061303516772386]
[null,null,null,1.2445515277625672,1.2053457785320323,1.1734820322180917,1.1496206373292868,1.1364000000000001,1.1264869151467092,1.1040512969979597,1.0842476862894763,1.0659412813056937,1.048049432813797,1.0340309372156506,1.0179147259046937,1,0.98100828729281764,0.96174678402166569,0.94283580851240356,0.92644818971256848,0.91034540741077896,0.89452251080657963,0.87897463515037322,0.86369700024775387,0.84868490898983562,0.83393374590912706,0.81943897576050517,0.80519614212685453,0.79120086604894224,0.77744884467910591,0.76393584995834385,0.75065772731639857,0.73761039439443321,0.72478983978991096,0.71219212182328973,0.6998133673261514,0.68764977045039799,0.6756975914981419,0.66395315577193703]
[null,null,"2018$",0.78824240331491713,0.81388121546961312,0.83598066298342533,0.85333218232044195,0.86325966850828717,0.87085635359116009,0.8885531767955801,0.9047824585635359,0.92032113259668502,0.9360324585635359,0.94872237569060769,0.96374309392265189,0.98100828729281764,1,1.0200276243093922,1.0404868784530386,1.0588916878311097,1.0776220534610257,1.0966837339937425,1.1160825899429836,1.1358245854870548,1.1559157903025312,1.1763623814303794,1.1971706451750885,1.2183469790373942,1.2398978936811909,1.2618300149352353,1.2841500858302568,1.3068649686721034,1.3299816471515566,1.353507228491468,1.3774489456318741,1.4018141594537645,1.4266103610421845,1.4518451739893692,1.4775263567386168]
[null,null,null,1.2686452743401599,1.2286805260924907,1.1961999173895086,1.1718765806777947,1.1584000000000001,1.1482950039651072,1.1254250461478674,1.1052380498044081,1.0865772441609607,1.068339020566264,1.0540491355777981,1.0376209243998566,1.019359380499824,1,0.98036560595802313,0.96108852567825453,0.94438365273058722,0.92796913053911156,0.91183991245894214,0.89599103956194337,0.88041763911210669,0.86511492306742843,0.85007818660782541,0.83530280668863888,0.82078424061927879,0.80651802466657418,0.79249977268239735,0.77872517475514413,0.76518999588464998,0.75189007468014035,0.73882132208081053,0.72597972009864375,0.71336132058308166,0.70096224400716389,0.68877867827476913,0.67680687754858504]
[null,null,"2019$",0.77276574136763709,0.79790115098171965,0.8195666892349357,0.83657752200406232,0.84631008801624918,0.8537576167907921,0.87110697359512534,0.88701760324983081,0.90225118483412325,0.91765402843601895,0.93009478672985779,0.94482058226134058,0.96174678402166558,0.98036560595802313,1,1.0200575490859851,1.0381009911844596,1.0564635974350476,1.0751510134210829,1.0941689845886531,1.113523358013037,1.1332200841963884,1.1532652188972172,1.1736649249922333,1.194425474371122,1.2155532498648374,1.2370547472080033,1.2589365770360272,1.2812054669175397,1.3038682634227856,1.3269319342286026,1.3504035702606323,1.3742903878734267,1.3985997310691154,1.4233390737553195,1.4485160220430044]
[null,null,null,1.2940532252765304,1.2532880780653373,1.2201569599339115,1.1953464845725847,1.1816,1.1712926249008724,1.1479646361604974,1.1273733422383359,1.108338804990151,1.0897353131052292,1.0751592356687898,1.0584020064493014,1.0397747272087292,1.0200276243093922,1,0.98033684559860612,0.96329741373140687,0.94655414765626222,0.93010189965597889,0.91393561148687152,0.89805031282360592,0.88244111973107142,0.86710323316281623,0.85203193748557959,0.83722259902947138,0.82267066466334926,0.808371660394959,0.7943211899954058,0.78051493364753299,0.76694864661779494,0.75361815795121334,0.74051936918901717,0.7276482531085714,0.71500085248520784,0.70257327887557586,0.69036171142214087]
[null,null,"2020$",0.7575707292790177,0.78221189745291619,0.80345142288227001,0.82012776902016093,0.82966896208412844,0.83697004895046867,0.85397826267319343,0.86957603916037496,0.88451008047788937,0.89961005558782048,0.9118061893304571,0.92624242927072098,0.94283580851240356,0.96108852567825442,0.98033684559860612,1,1.0176886511105596,1.0356901905992304,1.0540101530393691,1.07265417090347,1.0916279762948682,1.1109374027100745,1.1305883868322841,1.1505869703566107,1.1709393018476046,1.1916516386296292,1.2127303487106753,1.2341819127402058,1.2560129260016304,1.2782301004400263,1.3008402667257255,1.3238503763544043,1.3472675037843205,1.3710988486113558,1.395351737782532,1.4200336278486803]
[null,null,null,1.3200087613623919,1.2784259652100129,1.2446303180503924,1.219322205361659,1.2053,1.1947858842188741,1.1709899931992616,1.1499856883885127,1.1305693649751429,1.1115927326385686,1.0967242948134668,1.0796309566463633,1.0606300598380851,1.0404868784530386,1.0200575490859851,1,0.9826187988917271,0.96553970393542032,0.94875746416329665,0.93226691987569932,0.91606300105474958,0.90014072580556892,0.8844951988245956,0.86912160989452358,0.85401523240540089,0.83917142190143423,0.82458561465305014,0.81025332625377655,0.79617015024151272,0.7823317567437611,0.76873389114640933,0.75537237278564839,0.74224309366262775,0.729342017180451,0.71666517690312415,0.70420867533607501]
[]
[]
[]
[null,null,"Source:  Deflators and Inflators derived from data contained in the Budget of the United States Government: Table 10.1 - Gross Domestic Product and Deflators Used in the Historical Tables 1940-2021.  "]
[null,null,"https://www.whitehouse.gov/omb/budget/Historicals"]
[null,null,"Updated November 2016.  Deflators for 2016-2040 assume average annual inflation rate derived from 2013-2020 GDP values."]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"HLOOKUP($E$4,E$51:R$53,3)","v":17},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,null,null,{"$f":"HLOOKUP($E$4,E$51:R$53,2)","v":16},2,4,6,8,10,12,14,16,18,20,22,24,26,28]
[null,null,null,null,3,5,7,9,11,13,15,17,19,21,23,25,27,29]
[]
[null,null,{"$f":"C53*100","v":0}]

{"sheet":"Calculations","index":9,"n_rows":243,"n_cols":57,"rows_kept":243,"cut":false,"hidden":false,"merged":[]}
[null,null,"Economic Impact Analysis for ",null,{"$f":"ProjectData!B13","v":"WYOMING"},{"$f":"Project_Data","v":"Natural Gas Combined Cycle Plant Project Data"}]
[]
[null,null,null,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 Gas Project Data ",{"$f":"IF(ProjectData!B$13=\"MyCounty\",'User Add-in Location'!B$3,IF(ProjectData!B$13=\"MyRegion\",'User Add-in Location'!B4,ProjectData!B$13))","v":"WYOMING"},{"$f":"ProjectData!_xlnm.Print_Area","v":2014}]
[]
["Warning",null,"Project Cost Data"]
[null,null,{"$f":"DefaultData!C14","v":"Construction Costs"},"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,{"$f":"C6","v":"Construction Costs"},"Cost","Local Share"]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,{"$f":"DefaultData!C15","v":" Facility and 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,{"$f":"C7","v":" Facility and Equipment"}]
[null,null,{"$f":"DefaultData!C16","v":"   Power Generation"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D16,ProjectData!B34)","v":220588235.29411766},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G16,ProjectData!T34),ProjectData!E34)","v":0},null,{"$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,{"$f":"C8","v":"   Power Generation"},{"$f":"D8","v":220588235.29411766},{"$f":"E8","v":0}]
["Although the data and formulas are available for review they must not be changed.",null,{"$f":"DefaultData!C17","v":"   General facilities"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D17,ProjectData!B35)","v":55147058.823529415},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G17,ProjectData!T35),ProjectData!E35)","v":0.75},null,{"$f":"+E9*D9","v":41360294.117647059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   General facilities",55147058.823529415,0.75]
[null,null,{"$f":"DefaultData!C18","v":"   Plant Equipment"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D18,ProjectData!B36)","v":99264705.882352948},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G18,ProjectData!T36),ProjectData!E36)","v":0.05},null,{"$f":"+E10*D10","v":4963235.2941176472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Plant Equipment",99264705.882352948,0.05]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,{"$f":"DefaultData!C19","v":"   Subtotal"},{"$f":"SUM(D8:D10)","v":375000000},null,null,{"$f":"SUM(G8:G10)","v":46323529.411764704},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Subtotal",375000000,0]
[null,null,{"$f":"DefaultData!C20","v":" Labor and Management"},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 and Management"]
[null,null,{"$f":"DefaultData!C21","v":"   Construction Labor"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D21,ProjectData!B39)","v":106617647.05882353},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G21,ProjectData!T39),ProjectData!E39)","v":0.5},null,{"$f":"+E13*D13","v":53308823.529411763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Construction Labor",106617647.05882353,0.5]
[null,null,{"$f":"DefaultData!C22","v":"   Project management (contruction and owner's)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D22,ProjectData!B40)","v":58823529.411764704},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G22,ProjectData!T40),ProjectData!E40)","v":0},null,{"$f":"+E14*D14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Project management (contruction and owner's)",58823529.411764704,0]
[null,null,{"$f":"DefaultData!C23","v":"   Construction Utilities"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D23,ProjectData!B41)","v":3676470.588235294},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G23,ProjectData!T41),ProjectData!E41)","v":1},null,{"$f":"+E15*D15","v":3676470.588235294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C15","v":"   Construction Utilities"},{"$f":"D15","v":3676470.588235294},{"$f":"E15","v":1}]
[null,null,{"$f":"DefaultData!C24","v":"   Subtotal"},{"$f":"SUM(D13:D15)","v":169117647.05882353},null,null,{"$f":"SUM(G13:G15)","v":56985294.117647059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Subtotal",169117647.05882353,0]
[null,null,{"$f":"DefaultData!C25","v":" Construction Subtotal"},{"$f":"D16+D11","v":544117647.05882359},null,null,{"$f":"G16+G11","v":103308823.52941176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Construction Subtotal",544117647.05882359,0]
[null,null,{"$f":"DefaultData!C26","v":"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,"Other Costs"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,{"$f":"DefaultData!C27","v":" Engineering/Design"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D27,ProjectData!B45)","v":14705882.352941176},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G27,ProjectData!T45),ProjectData!E45)","v":0},null,{"$f":"+E19*D19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Engineering/Design",14705882.352941176,0]
[null,null,{"$f":"DefaultData!C28","v":" Construction insurance"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D28,ProjectData!B46)","v":3676470.588235294},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G28,ProjectData!T46),ProjectData!E46)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Construction insurance",3676470.588235294,0]
[null,null,{"$f":"DefaultData!C29","v":" Land"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D29,ProjectData!B47)","v":29411764.705882352},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G29,ProjectData!T47),ProjectData!E47)","v":1},null,29411764.705882352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Land",29411764.705882352,1]
[null,null,{"$f":"DefaultData!C30","v":" Permitting Fees"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D30,ProjectData!B48)","v":14705882.352941176},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G30,ProjectData!T48),ProjectData!E48)","v":1},null,14705882.352941176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Permitting Fees",14705882.352941176,1]
[null,null,{"$f":"DefaultData!C31","v":" Grid intertie"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D31,ProjectData!B49)","v":14705882.352941176},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G31,ProjectData!T49),ProjectData!E49)","v":0.25},null,3676470.588235294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Grid intertie",14705882.352941176,0.25]
[null,null,{"$f":"DefaultData!C32","v":" Spare Parts"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D32,ProjectData!B50)","v":3676470.588235294},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G32,ProjectData!T50),ProjectData!E50)","v":0.05},null,183823.5294117647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Spare Parts",3676470.588235294,0.05]
[null,null,{"$f":"DefaultData!C33","v":" Other Subtotal"},{"$f":"SUM(D19:D24)","v":80882352.941176459},null,null,{"$f":"SUM(G19:G24)","v":47977941.176470585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Other Subtotal",80882352.941176459,0]
[null,null,{"$f":"DefaultData!C34","v":"Subtotal All Costs (without sales tax)"},{"$f":"D25+D17","v":625000000},null,null,{"$f":"G25+G17","v":151286764.70588234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal All Costs (without sales tax)",625000000]
[null,null,{"$f":"DefaultData!C35","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D35,ProjectData!B53)","v":15147058.823529413},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G35,ProjectData!T53),ProjectData!E53)","v":1},null,{"$f":"+E27*D27","v":15147058.823529413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C27","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"D27","v":15147058.823529413},{"$f":"E27","v":1}]
[null,null,{"$f":"DefaultData!C36","v":"Total Project Cost"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D36,ProjectData!B54)","v":640147058.82352936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C28","v":"Total Project Cost"},{"$f":"D28","v":640147058.82352936}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C64","v":"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,{"$f":"C65","v":"Fixed Costs"},"Cost","Local Share"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C67","v":" Labor"},{"$f":"D67","v":1725075.0000000007},{"$f":"E67","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,{"$f":"C71","v":" Materials"},249992.18749999991,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Services",2149932.8124999991,0.85,null,null,"Local Economic Impacts - Summary Results"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C73","v":" Fixed Subtotal"},{"$f":"D73","v":4125000},null,null,null,null,"Jobs","Earnings","Output","Value Added"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C75","v":"Variable Costs"},null,null,null,null,"  During construction period"]
[null,null,null,null,null,null,null,"Eng. & Prof. Svcs.",{"$f":"I58","v":0},null,null,"Eng. & Prof. Svcs.",{"$f":"M58*G63","v":0},null,null,"Eng. & Prof. Svcs.",{"$f":"Q58*$G63","v":0},{"$f":"(Q60-Q38-Q48)*$G63","v":38.235294117647079},null,"Eng. & Prof. Svcs.",{"$f":"U58*$G63","v":0},{"$f":"(U60-U38-U48)*$G63","v":18.1875},null,null,null,null,null," Routine Turbine Maintenance",{"$f":"D76","v":6975150.0000000009},0.05,null,null,"     Direct Impacts",{"$f":"AH39+AH40","v":544.1740211870831},{"$f":"AI39+AI40","v":69.641544117647058},{"$f":"AJ39+AJ40","v":98.345588235294116},{"$f":"AK39+AK40","v":76.838235294117638}]
[null,null,null,null,null,null,null,"Other Sectors (not Construction)",{"$f":"I60-I48-I40-I38","v":188.40942245008642},null,null,"Other Sectors (not Construction)",{"$f":"((M60-M48)*G63)-M40-M38","v":6.051470588235305},null,null,"Other Sectors (not Construction)",{"$f":"((Q60-Q48)*$G63)-Q40-Q38","v":33.088235294117666},null,null,"Other Sectors (not Construction)",{"$f":"((U60-U48)*$G63)-U40-U38","v":17.518382352941178},null,null,null,null,null,null," Water",427050,1,null,null,"       Onsite Construction Only (labor and interconnection)",{"$f":"I48","v":544.1740211870831},{"$f":"M48*G63","v":69.641544117647058},{"$f":"Q48*G63","v":98.345588235294116},{"$f":"U48*G63","v":76.838235294117638}]
[null,null,null,null,null,null,null,"Manufacturing Jobs",{"$f":"I49+I50+I51+I52","v":12.906790318724639},{"$f":"J49+J50+J51+J52","v":7.6290029359285363},null,"Mfg W&S Earnings",{"$f":"(M49+M50+M51+M52)*$G63","v":0.58161764705882357},{"$f":"(N49+N50+N51+N52)*$G63","v":0.36544117647058821},null,"Mfg Output",{"$f":"(Q49+Q50+Q51+Q52)*$G63","v":5.1470588235294121},{"$f":"(R49+R50+R51+R52)*$G63","v":1.4411764705882357},null,"Mfg Output",{"$f":"(U49+U50+U51+U52)*$G63","v":0.66911764705882359},{"$f":"(V49+V50+V51+V52)*$G63","v":0.72058823529411786},null,null,null,null,null," Catalysts & chemicals",854100,0.85,null,null,"       Other Onsite Construction Related Services (Engin. and Prof. Services)",{"$f":"I38","v":0},{"$f":"M38","v":0},{"$f":"Q38","v":0},{"$f":"U38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Variable Subtotal",{"$f":"D79","v":8256300.0000000009},null,null,null,"     Indirect Impacts",{"$f":"I39+I40+J60","v":503.1888171517121},{"$f":"M39+M40+N63","v":18.535330882352952},{"$f":"+Q39+Q40+R63","v":80.382683823529447},{"$f":"+U39+U40+V63","v":41.374191176470589}]
[null,null,"Year",{"$f":"+ProjectData!B24","v":2010},null,{"$f":"CONCATENATE(\"Convert to \",Deflators!E4, \" dollars\")","v":"Convert to 2014 dollars"},{"$f":"Deflators!F7","v":1.0748413957176846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Cost",64769250,{"$f":"E80","v":0},null,null,"     Induced Impacts",{"$f":"K60","v":232.39110252207053},{"$f":"O63","v":9.095845588235294},{"$f":"S63","v":30.32268382352942},{"$f":"W63","v":17.351139705882353}]
[null,null,"Installation Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,{"$f":"Deflators!E4","v":2014},"Dollars",null,null,{"$f":"M43","v":2014},null,null,null,{"$f":"Q43","v":2014},null,null,null,null,null,null,{"$f":"C81","v":"Sales Tax (Materials & Equipment Purchases)"},61245.6875,{"$f":"E81","v":1},null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"AH42+AH41+AH38","v":1279.7539408608657},{"$f":"AI42+AI41+AI38","v":97.272720588235302},{"$f":"AJ42+AJ41+AJ38","v":209.05095588235298},{"$f":"AK42+AK41+AK38","v":135.56356617647057}]
[null,null,null,"Demand",null,"Total","Adj Demand",null,"Jobs","Jobs","Jobs","Jobs","Earnings",null,null,null,"Output",null,null,null,"Value Added",null,null,null,null,null,null,"Other Taxes/Payments",0,{"$f":"E82","v":1}]
[null,null,null,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,null,null,"Total (with Sales Tax and Other Taxes/Payments",77211795.6875,null,null,null,"  During operating years (annual)"]
[null,null,"Agriculture",{"$f":"E143","v":0},null,{"$f":"D46","v":0},{"$f":"F46*G$42/10^6","v":0},null,{"$f":"+G46*Multipliers!D213","v":0},{"$f":"+$G46*Multipliers!E213","v":0},{"$f":"+$G46*Multipliers!F213","v":0},{"$f":"+K46+J46+I46","v":0},{"$f":"+$G46*Multipliers!H213","v":0},{"$f":"+$G46*Multipliers!I213","v":0},{"$f":"+$G46*Multipliers!J213","v":0},{"$f":"+O46+N46+M46","v":0},{"$f":"+$G46*Multipliers!L213","v":0},{"$f":"+$G46*Multipliers!M213","v":0},{"$f":"+$G46*Multipliers!N213","v":0},{"$f":"+S46+R46+Q46","v":0},{"$f":"+$G46*Multipliers!P213","v":0},{"$f":"+$G46*Multipliers!Q213","v":0},{"$f":"+$G46*Multipliers!R213","v":0},{"$f":"+W46+V46+U46","v":0},null,null,null,"Financing (avg ann debt payment)",48750000,{"$f":"E84","v":0},null,null,"     Direct Impacts",{"$f":"AH47","v":25.324015276627946},{"$f":"AI47","v":1.602272179967237},{"$f":"AJ47","v":1.602272179967237},{"$f":"AK47","v":1.602272179967237}]
[null,null,"Mining",{"$f":"E144","v":0},null,{"$f":"D47","v":0},0,"Const",{"$f":"+G47*Multipliers!D214","v":0},{"$f":"+$G47*Multipliers!E214","v":0},{"$f":"+$G47*Multipliers!F214","v":0},{"$f":"+K47+J47+I47","v":0},{"$f":"+$G47*Multipliers!H214","v":0},{"$f":"+$G47*Multipliers!I214","v":0},{"$f":"+$G47*Multipliers!J214","v":0},{"$f":"+O47+N47+M47","v":0},{"$f":"+$G47*Multipliers!L214","v":0},{"$f":"+$G47*Multipliers!M214","v":0},{"$f":"+$G47*Multipliers!N214","v":0},{"$f":"+S47+R47+Q47","v":0},{"$f":"+$G47*Multipliers!P214","v":0},{"$f":"+$G47*Multipliers!Q214","v":0},{"$f":"+$G47*Multipliers!R214","v":0},{"$f":"+W47+V47+U47","v":0},null,null,null,"Equity Payment - Individuals (avg ann payment)",0,{"$f":"E85","v":1},null,null,"       Onsite Plant Labor Only ",{"$f":"L139","v":25.324015276627946},{"$f":"P141","v":1.602272179967237},{"$f":"T141","v":1.602272179967237},{"$f":"X141","v":1.602272179967237}]
[null,null,"Construction",98345588.235294104,null,98345588.235294104,105.70590932150022,{"$f":"G16*G42/10^6","v":61.250153064794524},{"$f":"+G48*Multipliers!D215","v":544.1740211870831},{"$f":"+$G48*Multipliers!E215","v":201.89828680406541},{"$f":"+$G48*Multipliers!F215","v":127.79844436969377},873.87075236084229,{"$f":"H48+($H49*Multipliers!H215)","v":74.853614479346462},{"$f":"+$G48*Multipliers!I215","v":8.3507668363985168},{"$f":"+$G48*Multipliers!J215","v":5.1795895567535108},88.383970872498494,{"$f":"+$G48*Multipliers!L215","v":105.70590932150022},{"$f":"+$G48*Multipliers!M215","v":27.800654151554557},{"$f":"+$G48*Multipliers!N215","v":17.230063219404535},150.73662669245931,{"$f":"+H48+($H49*Multipliers!P215)","v":82.588916068013248},{"$f":"+$G48*Multipliers!Q215","v":15.433062760939031},{"$f":"+$G48*Multipliers!R215","v":9.8306495668995204},107.8526283958518,null,null,null,"Equity Payment - Corporations (avg ann payment)",21500000,{"$f":"E86","v":0},null,null,"     Indirect Impacts",{"$f":"(L161-AH47)+M161","v":36.28828053594038},{"$f":"P162-AI47+Q162","v":1.5232921280806777},{"$f":"T162-AJ47+U162","v":5.8466131849046548},{"$f":"X162-AK47+Y162","v":3.1811942075766209}]
[null,null,"Manufacturing",0,null,0,0,{"$f":"G48-H48","v":44.455756256705691},{"$f":"+G49*Multipliers!D216","v":0},{"$f":"+$G49*Multipliers!E216","v":0},{"$f":"+$G49*Multipliers!F216","v":0},0,{"$f":"+$G49*Multipliers!H216","v":0},{"$f":"+$G49*Multipliers!I216","v":0},{"$f":"+$G49*Multipliers!J216","v":0},0,{"$f":"+$G49*Multipliers!L216","v":0},{"$f":"+$G49*Multipliers!M216","v":0},{"$f":"+$G49*Multipliers!N216","v":0},0,{"$f":"+$G49*Multipliers!P216","v":0},{"$f":"+$G49*Multipliers!Q216","v":0},{"$f":"+$G49*Multipliers!R216","v":0},0,null,null,null,"Property Tax",0,{"$f":"E87","v":1},null,null,"     Induced Impacts",{"$f":"N161","v":7.0768812151229232},{"$f":"R162","v":0.27603925249401351},{"$f":"V162","v":0.92033966667905021},{"$f":"Z162","v":0.52763069888029379}]
[null,null,"Fabricated Metals",0,null,0,0,null,{"$f":"+G50*Multipliers!D217","v":0},{"$f":"+$G50*Multipliers!E217","v":0},{"$f":"+$G50*Multipliers!F217","v":0},0,{"$f":"+$G50*Multipliers!H217","v":0},{"$f":"+$G50*Multipliers!I217","v":0},{"$f":"+$G50*Multipliers!J217","v":0},0,{"$f":"+$G50*Multipliers!L217","v":0},{"$f":"+$G50*Multipliers!M217","v":0},{"$f":"+$G50*Multipliers!N217","v":0},0,{"$f":"+$G50*Multipliers!P217","v":0},{"$f":"+$G50*Multipliers!Q217","v":0},{"$f":"+$G50*Multipliers!R217","v":0},0,null,null,null,"Land Lease",0,{"$f":"E88","v":1},null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"SUM(AH47:AH49)","v":68.689177027691244},{"$f":"SUM(AI47:AI49)","v":3.4016035605419286},{"$f":"SUM(AJ47:AJ49)","v":8.3692250315509416},{"$f":"SUM(AK47:AK49)","v":5.3110970864241516}]
[null,null,"Machinery",5147058.823529412,null,5147058.823529412,5.5322718897233765,null,{"$f":"+G51*Multipliers!D218","v":12.906790318724639},{"$f":"+$G51*Multipliers!E218","v":7.6290029359285363},{"$f":"+$G51*Multipliers!F218","v":3.2640404149367921},23.799833669589965,{"$f":"+$G51*Multipliers!H218","v":0.62514672353874157},{"$f":"+$G51*Multipliers!I218","v":0.39279130417035968},{"$f":"+$G51*Multipliers!J218","v":0.12724225346363766},1.145180281172739,{"$f":"+$G51*Multipliers!L218","v":5.5322718897233765},{"$f":"+$G51*Multipliers!M218","v":1.5490361291225456},{"$f":"+$G51*Multipliers!N218","v":0.43151720739842336},7.5128252262443453,{"$f":"+$G51*Multipliers!P218","v":0.71919534566403898},{"$f":"+$G51*Multipliers!Q218","v":0.77451806456127281},{"$f":"+$G51*Multipliers!R218","v":0.24341996314782854},1.7371333733731402,null,null,null,"Total (with financing)",147461795.6875]
[null,null,"Electrical Equipment",0,null,0,0,null,{"$f":"+G52*Multipliers!D219","v":0},{"$f":"+$G52*Multipliers!E219","v":0},{"$f":"+$G52*Multipliers!F219","v":0},0,{"$f":"+$G52*Multipliers!H219","v":0},{"$f":"+$G52*Multipliers!I219","v":0},{"$f":"+$G52*Multipliers!J219","v":0},0,{"$f":"+$G52*Multipliers!L219","v":0},{"$f":"+$G52*Multipliers!M219","v":0},{"$f":"+$G52*Multipliers!N219","v":0},0,{"$f":"+$G52*Multipliers!P219","v":0},{"$f":"+$G52*Multipliers!Q219","v":0},{"$f":"+$G52*Multipliers!R219","v":0},0,null,null,null,"Total (without debt, equity,taxes, lease payments)",77150550]
[null,null,"TCPU",3676470.588235294,null,3676470.588235294,3.9516227783738405,null,{"$f":"+G53*Multipliers!D220","v":8.341875685147178},{"$f":"+$G53*Multipliers!E220","v":6.7651781965760147},{"$f":"+$G53*Multipliers!F220","v":3.8686387000279896},18.975692581751183,{"$f":"+$G53*Multipliers!H220","v":0.81403429234501112},{"$f":"+$G53*Multipliers!I220","v":0.40306552339413171},{"$f":"+$G53*Multipliers!J220","v":0.15411328835657978},1.3712131040957227,{"$f":"+$G53*Multipliers!L220","v":3.9516227783738405},{"$f":"+$G53*Multipliers!M220","v":1.6241169619116482},{"$f":"+$G53*Multipliers!N220","v":0.51371096118859927},6.089450701474088,{"$f":"+$G53*Multipliers!P220","v":1.7900851186033497},{"$f":"+$G53*Multipliers!Q220","v":0.88516350235574026},{"$f":"+$G53*Multipliers!R220","v":0.296371708378038},2.9716203293371279]
[null,null,"Wholesale Trade",0,null,0,0,null,{"$f":"+G54*Multipliers!D221","v":0},{"$f":"+$G54*Multipliers!E221","v":0},{"$f":"+$G54*Multipliers!F221","v":0},0,{"$f":"+$G54*Multipliers!H221","v":0},{"$f":"+$G54*Multipliers!I221","v":0},{"$f":"+$G54*Multipliers!J221","v":0},0,{"$f":"+$G54*Multipliers!L221","v":0},{"$f":"+$G54*Multipliers!M221","v":0},{"$f":"+$G54*Multipliers!N221","v":0},0,{"$f":"+$G54*Multipliers!P221","v":0},{"$f":"+$G54*Multipliers!Q221","v":0},{"$f":"+$G54*Multipliers!R221","v":0},0,null,null,null,"Other Parameters",null,"Local Share"]
[null,null,"Retail Trade",0,null,0,0,null,{"$f":"+G55*Multipliers!D222","v":0},{"$f":"+$G55*Multipliers!E222","v":0},{"$f":"+$G55*Multipliers!F222","v":0},0,{"$f":"+$G55*Multipliers!H222","v":0},{"$f":"+$G55*Multipliers!I222","v":0},{"$f":"+$G55*Multipliers!J222","v":0},0,{"$f":"+$G55*Multipliers!L222","v":0},{"$f":"+$G55*Multipliers!M222","v":0},{"$f":"+$G55*Multipliers!N222","v":0},0,{"$f":"+$G55*Multipliers!P222","v":0},{"$f":"+$G55*Multipliers!Q222","v":0},{"$f":"+$G55*Multipliers!R222","v":0},0,null,null,null,"Financial Parameters"]
[null,null,"FIRE",29411764.705882352,null,29411764.705882352,31.612982226990724,null,{"$f":"+G56*Multipliers!D223","v":180.06754676493915},{"$f":"+$G56*Multipliers!E223","v":72.488568246489734},{"$f":"+$G56*Multipliers!F223","v":27.060712786304059},279.61682779773298,{"$f":"+$G56*Multipliers!H223","v":5.6903368008583302},{"$f":"+$G56*Multipliers!I223","v":2.9083943648831467},{"$f":"+$G56*Multipliers!J223","v":1.0748413957176848},9.6735725614591619,{"$f":"+$G56*Multipliers!L223","v":31.612982226990724},{"$f":"+$G56*Multipliers!M223","v":11.696803423986568},{"$f":"+$G56*Multipliers!N223","v":3.6354929561039335},46.945278607081221,{"$f":"+$G56*Multipliers!P223","v":17.039397420348003},{"$f":"+$G56*Multipliers!Q223","v":6.417435392079117},{"$f":"+$G56*Multipliers!R223","v":2.0864568269813879},25.543289639408506,null,null,null,{"$f":"DefaultData!C70","v":"Debt Financing"}]
[null,null,"Misc. Services",0,null,0,0,null,{"$f":"+G57*Multipliers!D224","v":0},{"$f":"+$G57*Multipliers!E224","v":0},{"$f":"+$G57*Multipliers!F224","v":0},0,{"$f":"+$G57*Multipliers!H224","v":0},{"$f":"+$G57*Multipliers!I224","v":0},{"$f":"+$G57*Multipliers!J224","v":0},0,{"$f":"+$G57*Multipliers!L224","v":0},{"$f":"+$G57*Multipliers!M224","v":0},{"$f":"+$G57*Multipliers!N224","v":0},0,{"$f":"+$G57*Multipliers!P224","v":0},{"$f":"+$G57*Multipliers!Q224","v":0},{"$f":"+$G57*Multipliers!R224","v":0},0,null,null,null,{"$f":"DefaultData!C71","v":"  Percentage financed"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D71,ProjectData!B79)","v":0.8},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F71,ProjectData!D79)","v":0}]
[null,null,"Professional Services",0,null,0,0,null,{"$f":"+G58*Multipliers!D225","v":0},{"$f":"+$G58*Multipliers!E225","v":0},{"$f":"+$G58*Multipliers!F225","v":0},0,{"$f":"+$G58*Multipliers!H225","v":0},{"$f":"+$G58*Multipliers!I225","v":0},{"$f":"+$G58*Multipliers!J225","v":0},0,{"$f":"+$G58*Multipliers!L225","v":0},{"$f":"+$G58*Multipliers!M225","v":0},{"$f":"+$G58*Multipliers!N225","v":0},0,{"$f":"+$G58*Multipliers!P225","v":0},{"$f":"+$G58*Multipliers!Q225","v":0},{"$f":"+$G58*Multipliers!R225","v":0},0,null,null,null,{"$f":"DefaultData!C72","v":"  Years financed (term)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D72,ProjectData!B80)","v":20}]
[null,null,"Government",29852941.176470589,null,29852941.176470589,32.087176960395581,null,null,{"$f":"+$G59*Multipliers!E226","v":13.091568199841396},{"$f":"+$G59*Multipliers!F226","v":70.399266251107903},83.490834450949293,null,{"$f":"+$G59*Multipliers!I226","v":0.73800507008909833},{"$f":"+$G59*Multipliers!J226","v":3.2408048729999539},3.9788099430890522,null,{"$f":"+$G59*Multipliers!M226","v":2.6311485107524377},{"$f":"+$G59*Multipliers!N226","v":10.781291458692916},13.412439969445353,null,{"$f":"+$G59*Multipliers!Q226","v":1.4118357862574056},{"$f":"+$G59*Multipliers!R226","v":6.1928251533563472},7.604660939613753,null,null,null,{"$f":"DefaultData!C73","v":"  Interest rate"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D73,ProjectData!B81)","v":0.1}]
[null,null,"Total",{"$f":"SUM(D46:D59)","v":166433823.52941173},null,{"$f":"SUM(F46:F59)","v":166433823.52941173},{"$f":"SUM(G46:G59)","v":178.88996317698377},null,{"$f":"SUM(I46:I59)","v":745.49023395589415},301.87260438290105,232.39110252207053,1279.7539408608657,81.983132296088556,12.793023098935253,9.7765913672913669,104.55274676231517,146.80278621658817,45.30175917732776,32.592075802788415,224.69662119670431,{"$f":"SUM(U46:U59)","v":102.13759395262863},24.922015506192569,18.649723218763121,145.70933267758431,null,null,null,{"$f":"DefaultData!C75","v":"Equity Financing/Repayment"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C76","v":"  Percentage equity"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D76,ProjectData!B83)","v":0.19999999999999996}]
[null,null,null,null,null,"Inflator to",{"$f":"D42","v":2010},"Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C77","v":"  Individual Investors (percent of equity)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D77,ProjectData!B84)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F77,ProjectData!D84)","v":1}]
[null,null,null,null,null,null,{"$f":"Deflators!F8","v":0.93036982384948808},null,null,null,null,null,{"$f":"M60*$G63","v":76.274632352941182},11.902242647058824,9.095845588235294,97.272720588235302,136.58088235294119,42.147389705882361,30.32268382352942,209.05095588235295,{"$f":"U60*$G63","v":95.025735294117638},23.186691176470589,17.351139705882353,135.56356617647057,null,null,null,{"$f":"DefaultData!C78","v":"  Corporate Investors (percent of equity)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D78,ProjectData!B85)","v":1},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F78,ProjectData!D85)","v":0}]
[null,null,{"$f":"DefaultData!C41","v":"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,{"$f":"DefaultData!C79","v":"  Return on equity"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D79,ProjectData!B86)","v":0.16}]
[null,null,{"$f":"DefaultData!C42","v":"Fixed Costs"},null,null,"Gross minus employer costs",null,"Gross incl benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C80","v":"  Repayment term (years)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D80,ProjectData!B87)","v":10}]
[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,{"$f":"DefaultData!C81","v":"Tax Parameters"}]
[null,null,{"$f":"DefaultData!C44","v":" Labor"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D44,ProjectData!B60)","v":1725075.0000000007},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G44,ProjectData!T60),ProjectData!E60)","v":1},{"$f":"D67*(1-DefaultData!M$93)","v":1076341.3936344492},{"$f":"F67*E67","v":1076341.3936344492},{"$f":"D67*E67*(1-DefaultData!M91)","v":1602272.1799672369},{"$f":"D67*E67*DefaultData!M$91","v":122802.82003276391},{"$f":"D67*E67*DefaultData!M$92","v":525930.78633278771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C82","v":"  Local Property/Other Tax Rate (percent of taxable value)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D82,ProjectData!B89)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C83","v":"  Assessed Value (percent of construction cost)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D83,ProjectData!B90)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C84","v":"  Taxable Value (percent of assessed value)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D84,ProjectData!B91)","v":1}]
[null,null,{"$f":"DefaultData!C47","v":"  Labor Subtotal"},{"$f":"SUM(D67:D69)","v":1725075.0000000007},null,{"$f":"SUM(F67:F69)","v":1076341.3936344492},{"$f":"SUM(G67:G69)","v":1076341.3936344492},{"$f":"SUM(H67:H69)","v":1602272.1799672369},{"$f":"SUM(I67:I69)","v":122802.82003276391},{"$f":"SUM(J67:J69)","v":525930.78633278771},{"$f":"J70+I70+G70","v":1725075.0000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C85","v":"  Taxable Value"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D85,ProjectData!B92)","v":625000000}]
[null,null,{"$f":"DefaultData!C48","v":" Materials"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D48,ProjectData!B61)","v":249992.18749999991},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G48,ProjectData!T61),ProjectData!E61)","v":0.25},null,{"$f":"D71*E71","v":62498.046874999978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C86","v":"  Local Taxes"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D86,ProjectData!B93)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F86,ProjectData!D93)","v":1}]
[null,null,{"$f":"DefaultData!C49","v":" Services"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D49,ProjectData!B62)","v":2149932.8124999991},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G49,ProjectData!T62),ProjectData!E62)","v":0.85},null,{"$f":"D72*E72","v":1827442.8906249991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C87","v":"  Local Sales Tax Rate"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D87,ProjectData!B94)","v":0.04}]
[null,null,{"$f":"DefaultData!C50","v":" Fixed Subtotal"},{"$f":"SUM(D70:D72)","v":4125000},null,null,{"$f":"SUM(G70:G72)","v":2966282.3311344483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C88","v":"Land Lease Parameters"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C89","v":"  Land Lease (total cost)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D89,ProjectData!B96)","v":0}]
[null,null,{"$f":"DefaultData!C52","v":"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,{"$f":"DefaultData!C90","v":"  Lease Payment Recipient (F = farmer/household, O = Other)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D90,ProjectData!B97)","v":"O"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F90,ProjectData!D97)","v":1}]
[null,null,{"$f":"DefaultData!C53","v":" Routine Turbine Maintenance"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D53,ProjectData!B67)","v":6975150.0000000009},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G53,ProjectData!T67),ProjectData!E67)","v":0.05},null,{"$f":"D76*E76","v":348757.50000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!C92","v":"Payroll Parameters"}]
[null,null,{"$f":"DefaultData!C54","v":" Water"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D54,ProjectData!B68)","v":427050},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G54,ProjectData!T68),ProjectData!E68)","v":1},null,{"$f":"D77*E77","v":427050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor (average wage per hour for all plant workers)",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!E93,ProjectData!B99)","v":23.799857725510488},null,{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!G93,ProjectData!D99)","v":0.37606110248282032}]
[null,null,{"$f":"DefaultData!C55","v":" Catalysts & chemicals"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D55,ProjectData!B69)","v":854100},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G55,ProjectData!T69),ProjectData!E69)","v":0.85},null,{"$f":"D78*E78","v":725985}]
[null,null,{"$f":"DefaultData!C56","v":" Variable Subtotal"},{"$f":"SUM(D76:D78)","v":8256300.0000000009},null,null,{"$f":"SUM(G76:G78)","v":1501792.5}]
[null,null,{"$f":"DefaultData!C57","v":"Fuel Cost"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D57,ProjectData!B71)","v":64769250},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G57,ProjectData!T71),ProjectData!E71)","v":0},null,{"$f":"D80*E80","v":0}]
[null,null,{"$f":"DefaultData!C58","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D58,ProjectData!B72)","v":61245.6875},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G58,ProjectData!T72),ProjectData!E72)","v":1},null,{"$f":"D81*E81","v":61245.6875}]
[null,null,{"$f":"DefaultData!C59","v":"Other Taxes/Payments"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D59,ProjectData!B73)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",IF(ProjectData!T$12=0,DefaultData!G59,ProjectData!T73),ProjectData!E73)","v":1},null,{"$f":"D82*E82","v":0}]
[null,null,{"$f":"DefaultData!C60","v":"Total (with Sales Tax and Other Taxes/Payments"},{"$f":"SUM(D79:D82)+D73","v":77211795.6875},null,null,{"$f":"SUM(G79:G82)+G73","v":4529320.5186344478}]
[null,null,{"$f":"DefaultData!C62","v":"Financing (avg ann debt payment)"},{"$f":"IF(ProjectData!$B$26=\"y\",F199,Calculations!F235)","v":48750000},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!G62,ProjectData!D79)","v":0},null,0,{"$f":"IF(ProjectData!$B$26=\"y\",Calculations!D199,D235)*E84","v":0},"Debt Pmt - Local share Avg Ann Interest"]
[null,null,{"$f":"DefaultData!C63","v":"Equity Payment - Individuals (avg ann payment)"},{"$f":"IF(ProjectData!$B$26=\"y\",K199,Calculations!K235)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F77,ProjectData!D84)","v":1},null,0,{"$f":"IF(ProjectData!$B$26=\"y\",Calculations!I199,I235)*E85","v":0},"Equity Pmt - Individual Share Avg Ann Interest"]
[null,null,{"$f":"DefaultData!C64","v":"Equity Payment - Corporations (avg ann payment)"},{"$f":"IF(ProjectData!$B$26=\"y\",P199,Calculations!P235)","v":21500000},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F78,ProjectData!D85)","v":0},null,0,{"$f":"IF(ProjectData!$B$26=\"y\",Calculations!N199,N235)*E86","v":0},"Equity Pmt - Corporate Share Avg Ann Interest",null,null,"Default Land Lease (below)",null,null,"User Land Lease (below)"]
[null,null,"Property Tax",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D86,ProjectData!B93)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F86,ProjectData!D93)","v":1},null,0,null,"Y",null,"Y","F",0,null,"F","O"]
[null,null,{"$f":"DefaultData!C65","v":"Land Lease"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D89,ProjectData!B96)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F90,ProjectData!D97)","v":1},null,0,{"$f":"IF(ProjectData!B26=\"Y\",Calculations!L88,O88)","v":0},"To House",{"$f":"IF(ProjectData!B26=\"Y\",Calculations!M88,P88)","v":0},"To FIRE",0,{"$f":"DefaultData!D89*DefaultData!F90","v":0},null,{"$f":"IF(ProjectData!B26=\"N\",IF(ProjectData!B97=\"F\",Calculations!G88,0),0)","v":0},{"$f":"IF(ProjectData!B26=\"N\",IF(ProjectData!B97=\"O\",Calculations!G88,0),0)","v":0}]
[null,null,{"$f":"DefaultData!C66","v":"Total (with financing)"},{"$f":"SUM(D83:D88)","v":147461795.6875},null,null,{"$f":"G73+SUM(G79:G88)","v":9058641.0372688957}]
[null,null,"Total (without debt, equity,taxes, lease payments)",{"$f":"D80+D79+D73","v":77150550},{"$f":"D89-D90","v":70311245.6875},null,{"$f":"G80+G79+G73","v":4468074.8311344478},{"$f":"G89-G90","v":4590566.2061344478}]
[null,null,"Total cost per KW",{"$f":"D90/DefaultData!D5","v":154.30109999999999}]
[]
[]
[]
[]
[null,null,null,"Local Adj",0.85,0.5,null,null,0.5,null,null,"Without Plant Employees"]
[null,null,"Annual Operations and Maintenance Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M43","v":2014},{"$f":"N43","v":"Dollars"}]
[null,null,null,"Demand","PCE-Land Lease","PCE -Equity","Total","Adj Demand - Million","Multiplier Yr Fuel Price Impact Adj.",null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,null,null,"To Farm/House","To Individuals","w/o Plant Empl",{"$f":"M43","v":2014},{"$f":"N43","v":"Dollars"},null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Agriculture",{"$f":"$D$143*DefaultData!D100+$D$144*DefaultData!D101+$D$145*DefaultData!D102+$D$146*DefaultData!D103+$D$147*DefaultData!D104+$D$148*DefaultData!D105+$D$149*DefaultData!D106+$D$150*DefaultData!D107+$D$151*DefaultData!D108+$D$152*DefaultData!D109+$D$153*DefaultData!D110+$D$154*DefaultData!D111+$D$155*DefaultData!D112+$D$156*DefaultData!D113","v":0},{"$f":"(H$88*Multipliers!U213)*E$96","v":0},{"$f":"H$85*Multipliers!U213*F$96","v":0},{"$f":"F100+E100+D100","v":0},{"$f":"G100*G$42/10^6","v":0},{"$f":"((G100*G$42)+(I143*I$96))/10^6","v":0},null,null,{"$f":"$H100*Multipliers!D213","v":0},{"$f":"$H100*Multipliers!E213","v":0},{"$f":"$I100*Multipliers!F213","v":0},{"$f":"+N100+M100+L100","v":0},{"$f":"$H100*Multipliers!H213","v":0},{"$f":"$H100*Multipliers!I213","v":0},{"$f":"$I100*Multipliers!J213","v":0},{"$f":"+R100+Q100+P100","v":0},{"$f":"$I100*Multipliers!L213","v":0},{"$f":"$I100*Multipliers!M213","v":0},{"$f":"$I100*Multipliers!N213","v":0},{"$f":"+V100+U100+T100","v":0},{"$f":"$I100*Multipliers!P213","v":0},{"$f":"$I100*Multipliers!Q213","v":0},{"$f":"$I100*Multipliers!R213","v":0},{"$f":"+Z100+Y100+X100","v":0}]
[null,null,"Mining",{"$f":"$D$143*DefaultData!E100+$D$144*DefaultData!E101+$D$145*DefaultData!E102+$D$146*DefaultData!E103+$D$147*DefaultData!E104+$D$148*DefaultData!E105+$D$149*DefaultData!E106+$D$150*DefaultData!E107+$D$151*DefaultData!E108+$D$152*DefaultData!E109+$D$153*DefaultData!E110+$D$154*DefaultData!E111+$D$155*DefaultData!E112+$D$156*DefaultData!E113","v":0},{"$f":"(H$88*Multipliers!U214)*E$96","v":0},{"$f":"H$85*Multipliers!U214*F$96","v":0},{"$f":"F101+E101+D101","v":0},0,0,null,null,{"$f":"$H101*Multipliers!D214","v":0},{"$f":"$H101*Multipliers!E214","v":0},{"$f":"$I101*Multipliers!F214","v":0},{"$f":"+N101+M101+L101","v":0},{"$f":"$H101*Multipliers!H214","v":0},{"$f":"$H101*Multipliers!I214","v":0},{"$f":"$I101*Multipliers!J214","v":0},{"$f":"+R101+Q101+P101","v":0},{"$f":"$I101*Multipliers!L214","v":0},{"$f":"$I101*Multipliers!M214","v":0},{"$f":"$I101*Multipliers!N214","v":0},{"$f":"+V101+U101+T101","v":0},{"$f":"$I101*Multipliers!P214","v":0},{"$f":"$I101*Multipliers!Q214","v":0},{"$f":"$I101*Multipliers!R214","v":0},{"$f":"+Z101+Y101+X101","v":0}]
[null,null,"Construction",{"$f":"$D$143*DefaultData!F100+$D$144*DefaultData!F101+$D$145*DefaultData!F102+$D$146*DefaultData!F103+$D$147*DefaultData!F104+$D$148*DefaultData!F105+$D$149*DefaultData!F106+$D$150*DefaultData!F107+$D$151*DefaultData!F108+$D$152*DefaultData!F109+$D$153*DefaultData!F110+$D$154*DefaultData!F111+$D$155*DefaultData!F112+$D$156*DefaultData!F113","v":0},{"$f":"(H$88*Multipliers!U215)*E$96","v":0},{"$f":"H$85*Multipliers!U215*F$96","v":0},0,0,0,null,null,{"$f":"$H102*Multipliers!D215","v":0},{"$f":"$H102*Multipliers!E215","v":0},{"$f":"$I102*Multipliers!F215","v":0},0,{"$f":"$H102*Multipliers!H215","v":0},{"$f":"$H102*Multipliers!I215","v":0},{"$f":"$I102*Multipliers!J215","v":0},0,{"$f":"$I102*Multipliers!L215","v":0},{"$f":"$I102*Multipliers!M215","v":0},{"$f":"$I102*Multipliers!N215","v":0},0,{"$f":"$I102*Multipliers!P215","v":0},{"$f":"$I102*Multipliers!Q215","v":0},{"$f":"$I102*Multipliers!R215","v":0},0]
[null,null,"Manufacturing",{"$f":"$D$143*DefaultData!G100+$D$144*DefaultData!G101+$D$145*DefaultData!G102+$D$146*DefaultData!G103+$D$147*DefaultData!G104+$D$148*DefaultData!G105+$D$149*DefaultData!G106+$D$150*DefaultData!G107+$D$151*DefaultData!G108+$D$152*DefaultData!G109+$D$153*DefaultData!G110+$D$154*DefaultData!G111+$D$155*DefaultData!G112+$D$156*DefaultData!G113","v":405398.73582},{"$f":"(H$88*Multipliers!U216)*E$96","v":0},{"$f":"H$85*Multipliers!U216*F$96","v":0},405398.73582,0.43573934303095369,0.43573934303095369,null,null,{"$f":"$H103*Multipliers!D216","v":0.30501754012166754},{"$f":"$H103*Multipliers!E216","v":0.68628946527375201},{"$f":"$I103*Multipliers!F216","v":0.19564696502089821},1.1869539704163177,{"$f":"$H103*Multipliers!H216","v":2.2658445837609592E-2},{"$f":"$H103*Multipliers!I216","v":3.9216540872785831E-2},{"$f":"$I103*Multipliers!J216","v":7.8433081745571658E-3},6.9718294884952597E-2,{"$f":"$I103*Multipliers!L216","v":0.43573934303095369},{"$f":"$I103*Multipliers!M216","v":0.17080982246813387},{"$f":"$I103*Multipliers!N216","v":2.6144360581857221E-2},0.63269352608094476,{"$f":"$I103*Multipliers!P216","v":5.664611459402398E-2},{"$f":"$I103*Multipliers!Q216","v":9.194100137953122E-2},{"$f":"$I103*Multipliers!R216","v":1.4815137663052426E-2},0.16340225363660763]
[null,null,"Fabricated Metals",{"$f":"$D$143*DefaultData!H100+$D$144*DefaultData!H101+$D$145*DefaultData!H102+$D$146*DefaultData!H103+$D$147*DefaultData!H104+$D$148*DefaultData!H105+$D$149*DefaultData!H106+$D$150*DefaultData!H107+$D$151*DefaultData!H108+$D$152*DefaultData!H109+$D$153*DefaultData!H110+$D$154*DefaultData!H111+$D$155*DefaultData!H112+$D$156*DefaultData!H113","v":0},{"$f":"(H$88*Multipliers!U217)*E$96","v":0},{"$f":"H$85*Multipliers!U217*F$96","v":0},0,0,0,null,null,{"$f":"$H104*Multipliers!D217","v":0},{"$f":"$H104*Multipliers!E217","v":0},{"$f":"$I104*Multipliers!F217","v":0},0,{"$f":"$H104*Multipliers!H217","v":0},{"$f":"$H104*Multipliers!I217","v":0},{"$f":"$I104*Multipliers!J217","v":0},0,{"$f":"$I104*Multipliers!L217","v":0},{"$f":"$I104*Multipliers!M217","v":0},{"$f":"$I104*Multipliers!N217","v":0},0,{"$f":"$I104*Multipliers!P217","v":0},{"$f":"$I104*Multipliers!Q217","v":0},{"$f":"$I104*Multipliers!R217","v":0},0]
[null,null,"Machinery",{"$f":"$D$143*DefaultData!I100+$D$144*DefaultData!I101+$D$145*DefaultData!I102+$D$146*DefaultData!I103+$D$147*DefaultData!I104+$D$148*DefaultData!I105+$D$149*DefaultData!I106+$D$150*DefaultData!I107+$D$151*DefaultData!I108+$D$152*DefaultData!I109+$D$153*DefaultData!I110+$D$154*DefaultData!I111+$D$155*DefaultData!I112+$D$156*DefaultData!I113","v":39451.954587890614},{"$f":"(H$88*Multipliers!U218)*E$96","v":0},{"$f":"H$85*Multipliers!U218*F$96","v":0},39451.954587890614,4.2404593933039053E-2,4.2404593933039053E-2,null,null,{"$f":"$H105*Multipliers!D218","v":9.8929917645780116E-2},{"$f":"$H105*Multipliers!E218","v":5.8475935033660852E-2},{"$f":"$I105*Multipliers!F218","v":2.5018710420493039E-2},0.18242456309993399,{"$f":"$H105*Multipliers!H218","v":4.7917191144334131E-3},{"$f":"$H105*Multipliers!I218","v":3.0107261692457724E-3},{"$f":"$I105*Multipliers!J218","v":9.7530566045989824E-4},8.7777509441390837E-3,{"$f":"$I105*Multipliers!L218","v":4.2404593933039053E-2},{"$f":"$I105*Multipliers!M218","v":1.1873286301250936E-2},{"$f":"$I105*Multipliers!N218","v":3.3075583267770463E-3},5.7585438561067036E-2,{"$f":"$I105*Multipliers!P218","v":5.5125972112950771E-3},{"$f":"$I105*Multipliers!Q218","v":5.936643150625468E-3},{"$f":"$I105*Multipliers!R218","v":1.8658021330537182E-3},1.3315042494974262E-2]
[null,null,"Electrical Equipment",{"$f":"$D$143*DefaultData!J100+$D$144*DefaultData!J101+$D$145*DefaultData!J102+$D$146*DefaultData!J103+$D$147*DefaultData!J104+$D$148*DefaultData!J105+$D$149*DefaultData!J106+$D$150*DefaultData!J107+$D$151*DefaultData!J108+$D$152*DefaultData!J109+$D$153*DefaultData!J110+$D$154*DefaultData!J111+$D$155*DefaultData!J112+$D$156*DefaultData!J113","v":0},{"$f":"(H$88*Multipliers!U219)*E$96","v":0},{"$f":"H$85*Multipliers!U219*F$96","v":0},0,0,0,null,null,{"$f":"$H106*Multipliers!D219","v":0},{"$f":"$H106*Multipliers!E219","v":0},{"$f":"$I106*Multipliers!F219","v":0},0,{"$f":"$H106*Multipliers!H219","v":0},{"$f":"$H106*Multipliers!I219","v":0},{"$f":"$I106*Multipliers!J219","v":0},0,{"$f":"$I106*Multipliers!L219","v":0},{"$f":"$I106*Multipliers!M219","v":0},{"$f":"$I106*Multipliers!N219","v":0},0,{"$f":"$I106*Multipliers!P219","v":0},{"$f":"$I106*Multipliers!Q219","v":0},{"$f":"$I106*Multipliers!R219","v":0},0]
[null,null,"TCPU",{"$f":"$D$143*DefaultData!K100+$D$144*DefaultData!K101+$D$145*DefaultData!K102+$D$146*DefaultData!K103+$D$147*DefaultData!K104+$D$148*DefaultData!K105+$D$149*DefaultData!K106+$D$150*DefaultData!K107+$D$151*DefaultData!K108+$D$152*DefaultData!K109+$D$153*DefaultData!K110+$D$154*DefaultData!K111+$D$155*DefaultData!K112+$D$156*DefaultData!K113","v":458610.46276367188},{"$f":"(H$88*Multipliers!U220)*E$96","v":0},{"$f":"H$85*Multipliers!U220*F$96","v":0},458610.46276367188,0.49293350988763829,0.49293350988763829,null,null,{"$f":"$H107*Multipliers!D220","v":1.0405826393728046},{"$f":"$H107*Multipliers!E220","v":0.8439021689276367},{"$f":"$I107*Multipliers!F220","v":0.48258190617999785},2.3670667144804391,{"$f":"$H107*Multipliers!H220","v":0.10154430303685348},{"$f":"$H107*Multipliers!I220","v":5.0279218008539101E-2},{"$f":"$I107*Multipliers!J220","v":1.9224406885617894E-2},0.17104792793101048,{"$f":"$I107*Multipliers!L220","v":0.49293350988763829},{"$f":"$I107*Multipliers!M220","v":0.20259567256381933},{"$f":"$I107*Multipliers!N220","v":6.4081356285392979E-2},0.75961053873685058,{"$f":"$I107*Multipliers!P220","v":0.22329887997910014},{"$f":"$I107*Multipliers!Q220","v":0.11041710621483097},{"$f":"$I107*Multipliers!R220","v":3.6970013241572869E-2},0.37068599943550395]
[null,null,"Wholesale Trade",{"$f":"$D$143*DefaultData!L100+$D$144*DefaultData!L101+$D$145*DefaultData!L102+$D$146*DefaultData!L103+$D$147*DefaultData!L104+$D$148*DefaultData!L105+$D$149*DefaultData!L106+$D$150*DefaultData!L107+$D$151*DefaultData!L108+$D$152*DefaultData!L109+$D$153*DefaultData!L110+$D$154*DefaultData!L111+$D$155*DefaultData!L112+$D$156*DefaultData!L113","v":358982.82530289062},{"$f":"(H$88*Multipliers!U221)*E$96","v":0},{"$f":"H$85*Multipliers!U221*F$96","v":0},358982.82530289062,0.38584960098723664,0.38584960098723664,null,null,{"$f":"$H108*Multipliers!D221","v":1.3593481442780346},{"$f":"$H108*Multipliers!E221","v":0.58263289749072733},{"$f":"$I108*Multipliers!F221","v":0.42482041068694754},2.3668014524557095,{"$f":"$H108*Multipliers!H221","v":0.12154262431097955},{"$f":"$H108*Multipliers!I221","v":2.8552870473055509E-2},{"$f":"$I108*Multipliers!J221","v":1.8906630448374595E-2},0.16900212523240965,{"$f":"$I108*Multipliers!L221","v":0.38584960098723664},{"$f":"$I108*Multipliers!M221","v":9.4147302640885736E-2},{"$f":"$I108*Multipliers!N221","v":6.3665184162894045E-2},0.54366208779101644,{"$f":"$I108*Multipliers!P221","v":0.24964469183874211},{"$f":"$I108*Multipliers!Q221","v":5.4404793739200361E-2},{"$f":"$I108*Multipliers!R221","v":3.6269862492800245E-2},0.34031934807074271]
[null,null,"Retail Trade",{"$f":"$D$143*DefaultData!M100+$D$144*DefaultData!M101+$D$145*DefaultData!M102+$D$146*DefaultData!M103+$D$147*DefaultData!M104+$D$148*DefaultData!M105+$D$149*DefaultData!M106+$D$150*DefaultData!M107+$D$151*DefaultData!M108+$D$152*DefaultData!M109+$D$153*DefaultData!M110+$D$154*DefaultData!M111+$D$155*DefaultData!M112+$D$156*DefaultData!M113","v":125935.28697750001},{"$f":"(H$88*Multipliers!U222)*E$96","v":0},{"$f":"H$85*Multipliers!U222*F$96","v":0},125935.28697750001,0.13536045962500326,0.13536045962500326,null,null,{"$f":"$H109*Multipliers!D222","v":1.6771160947537904},{"$f":"$H109*Multipliers!E222","v":0.23146638595875557},{"$f":"$I109*Multipliers!F222","v":0.19843843381025478},2.1070209145228009,{"$f":"$H109*Multipliers!H222","v":5.4144183850001304E-2},{"$f":"$H109*Multipliers!I222","v":1.001667401225024E-2},{"$f":"$I109*Multipliers!J222","v":8.1216275775001946E-3},7.2282485439751742E-2,{"$f":"$I109*Multipliers!L222","v":0.13536045962500326},{"$f":"$I109*Multipliers!M222","v":3.5870521800625867E-2},{"$f":"$I109*Multipliers!N222","v":2.7072091925000652E-2},0.19830307335062977,{"$f":"$I109*Multipliers!P222","v":8.6766054619627095E-2},{"$f":"$I109*Multipliers!Q222","v":2.0168708484125483E-2},{"$f":"$I109*Multipliers!R222","v":1.5566452856875376E-2},0.12250121596062796]
[null,null,"FIRE",{"$f":"$D$143*DefaultData!N100+$D$144*DefaultData!N101+$D$145*DefaultData!N102+$D$146*DefaultData!N103+$D$147*DefaultData!N104+$D$148*DefaultData!N105+$D$149*DefaultData!N106+$D$150*DefaultData!N107+$D$151*DefaultData!N108+$D$152*DefaultData!N109+$D$153*DefaultData!N110+$D$154*DefaultData!N111+$D$155*DefaultData!N112+$D$156*DefaultData!N113","v":525930.78633278771},{"$f":"(H$88*Multipliers!U223)*E$96","v":0},{"$f":"H$85*Multipliers!U223*F$96","v":0},525930.78633278771,0.56529218043283291,0.56529218043283291,null,null,{"$f":"($H110-(($H84+$H86)*$G42/10^6))*Multipliers!D223","v":3.2199042597454159},{"$f":"$H110*Multipliers!E223","v":1.2962149697324858},{"$f":"$I110*Multipliers!F223","v":0.48389010645050495},5.0000093359284072,{"$f":"($H110-(($H84+$H86)*$G42/10^6))*Multipliers!H223","v":0.10175259247790992},{"$f":"$H110*Multipliers!I223","v":5.2006880599820629E-2},{"$f":"$I110*Multipliers!J223","v":1.9219934134716319E-2},0.17297940721244687,{"$f":"$I110*Multipliers!L223","v":0.56529218043283291},{"$f":"$I110*Multipliers!M223","v":0.20915810676014818},{"$f":"$I110*Multipliers!N223","v":6.5008600749775783E-2},0.83945888794275692,{"$f":"$I110*Multipliers!P223","v":0.30469248525329695},{"$f":"$I110*Multipliers!Q223","v":0.11475431262786509},{"$f":"$I110*Multipliers!R223","v":3.7309283908566977E-2},0.45675608178972904]
[null,null,"Misc. Services",{"$f":"$D$143*DefaultData!O100+$D$144*DefaultData!O101+$D$145*DefaultData!O102+$D$146*DefaultData!O103+$D$147*DefaultData!O104+$D$148*DefaultData!O105+$D$149*DefaultData!O106+$D$150*DefaultData!O107+$D$151*DefaultData!O108+$D$152*DefaultData!O109+$D$153*DefaultData!O110+$D$154*DefaultData!O111+$D$155*DefaultData!O112+$D$156*DefaultData!O113","v":175910.49294000003},{"$f":"(H$88*Multipliers!U224)*E$96","v":0},{"$f":"H$85*Multipliers!U224*F$96","v":0},175910.49294000003,0.18907587975301554,0.18907587975301554,null,null,{"$f":"$H111*Multipliers!D224","v":1.2664302425856981},{"$f":"$H111*Multipliers!E224","v":0.34846684638480763},{"$f":"$I111*Multipliers!F224","v":0.30233233172507185},1.9172294206955776,{"$f":"$H111*Multipliers!H224","v":8.8487511724411272E-2},{"$f":"$H111*Multipliers!I224","v":1.7205905057524413E-2},{"$f":"$I111*Multipliers!J224","v":1.3424387462464103E-2},0.11911780424439979,{"$f":"$I111*Multipliers!L224","v":0.18907587975301554},{"$f":"$I111*Multipliers!M224","v":5.6344612166398626E-2},{"$f":"$I111*Multipliers!N224","v":4.4621907621711664E-2},0.29004239954112582,{"$f":"$I111*Multipliers!P224","v":0.10399173386415855},{"$f":"$I111*Multipliers!Q224","v":3.1575671918753601E-2},{"$f":"$I111*Multipliers!R224","v":2.5525243766657098E-2},0.16109264954956926]
[null,null,"Professional Services",{"$f":"$D$143*DefaultData!P100+$D$144*DefaultData!P101+$D$145*DefaultData!P102+$D$146*DefaultData!P103+$D$147*DefaultData!P104+$D$148*DefaultData!P105+$D$149*DefaultData!P106+$D$150*DefaultData!P107+$D$151*DefaultData!P108+$D$152*DefaultData!P109+$D$153*DefaultData!P110+$D$154*DefaultData!P111+$D$155*DefaultData!P112+$D$156*DefaultData!P113","v":1827442.8906249991},{"$f":"(H$88*Multipliers!U225)*E$96","v":0},{"$f":"H$85*Multipliers!U225*F$96","v":0},1827442.8906249991,1.964211267153734,1.964211267153734,null,null,{"$f":"$H112*Multipliers!D225","v":16.389378813130755},{"$f":"$H112*Multipliers!E225","v":3.3823718020387297},{"$f":"$I112*Multipliers!F225","v":2.4415146050720917},22.213265220241574,{"$f":"$H112*Multipliers!H225","v":0.63836866182496355},{"$f":"$H112*Multipliers!I225","v":0.14535163376937629},{"$f":"$I112*Multipliers!J225","v":0.10017477462484042},0.88389507021918023,{"$f":"$I112*Multipliers!L225","v":1.964211267153734},{"$f":"$I112*Multipliers!M225","v":0.5126591407271246},{"$f":"$I112*Multipliers!N225","v":0.33195170414898106},2.8088221120298398,{"$f":"$I112*Multipliers!P225","v":1.1745983377579328},{"$f":"$I112*Multipliers!Q225","v":0.28481063373729143},{"$f":"$I112*Multipliers!R225","v":0.19052849291391219},1.6499374644091365]
[null,null,"Government",{"$f":"$D$143*DefaultData!Q100+$D$144*DefaultData!Q101+$D$145*DefaultData!Q102+$D$146*DefaultData!Q103+$D$147*DefaultData!Q104+$D$148*DefaultData!Q105+$D$149*DefaultData!Q106+$D$150*DefaultData!Q107+$D$151*DefaultData!Q108+$D$152*DefaultData!Q109+$D$153*DefaultData!Q110+$D$154*DefaultData!Q111+$D$155*DefaultData!Q112+$D$156*DefaultData!Q113","v":184048.50753276391},{"$f":"(H$88*Multipliers!U226)*E$96","v":0},{"$f":"H$85*Multipliers!U226*F$96","v":0},184048.50753276391,0.19782295471627273,0.19782295471627273,null,null,0,{"$f":"$H113*Multipliers!E226","v":8.0711765524239268E-2},{"$f":"$I113*Multipliers!F226","v":0.43402356264750236},0.51473532817174161,0,{"$f":"$H113*Multipliers!I226","v":4.5499279584742727E-3},{"$f":"$I113*Multipliers!J226","v":1.9980118426343545E-2},2.4530046384817816E-2,{"$f":"$I113*Multipliers!L226","v":0.19782295471627273},{"$f":"$I113*Multipliers!M226","v":1.6221482286734364E-2},{"$f":"$I113*Multipliers!N226","v":6.6468512784667644E-2},0.28051294978767471,{"$f":"$I113*Multipliers!P226","v":0.17804065924464546},{"$f":"$I113*Multipliers!Q226","v":8.7042100075160004E-3},{"$f":"$I113*Multipliers!R226","v":3.8179830260240639E-2},0.2249246995124021]
[null,null,"Total",{"$f":"SUM(D100:D113)","v":4101711.9428825038},{"$f":"SUM(E100:E113)","v":0},{"$f":"SUM(F100:F113)","v":0},4101711.9428825038,{"$f":"SUM(H100:H113)","v":4.4086897895197268},{"$f":"SUM(I100:I113)","v":4.4086897895197268},null,"Total",{"$f":"SUM(L100:L113)","v":25.356707651633947},{"$f":"SUM(M100:M113)","v":7.5105322363647948},4.9882670320137619,37.855506920012502,1.1332900421771621,0.35019037692107208,0.20787049339487412,1.6913509124931081,4.4086897895197268,1.3096799477151215,0.69232127658705811,6.4106910138219062,{"$f":"SUM(X100:X113)","v":2.3831915543628219},0.72271308125973965,0.39703011923673154,3.5029347548592931]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg earning/job",{"$f":"P114*10^6/L114","v":44693.895506743153}]
[null,null,"Plant Employees",null,"Earnings - Gross ",null,{"$f":"K70","v":1725075.0000000009},{"$f":"G116*G42/10^6","v":1.8541820207176856}]
[null,null,"Plant Employees",null,"Employee - (SSI, Medicare, etc.)",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!M91,DefaultData!R91)","v":7.1186945514116112E-2},{"$f":"F117*G116","v":122802.82003276392},0,null,null,null,null,null,null,"Inflate to ",{"$f":"D42","v":2010},"Dollars",null,null,{"$f":"P117","v":2010},"Dollars",null,null,{"$f":"T117","v":2010},"Dollars"]
[null,null,"  Plant Operators",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!H93,DefaultData!I93)","v":25.324015276627946},"Other benefits",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!M92,DefaultData!R92)","v":0.30487415696870424},{"$f":"F118*G116","v":525930.78633278771},{"$f":"IF(ProjectData!B13=\"MyCounty\",0,IF(ProjectData!B13=\"MyRegion\",0,1))","v":1},null,"Without Plant Employees",null,{"$f":"L114","v":25.356707651633947},{"$f":"M114","v":7.5105322363647948},{"$f":"N114","v":4.9882670320137619},{"$f":"O114","v":37.855506920012502},{"$f":"P114*$G63","v":1.0543788569107453},{"$f":"Q114*$G63","v":0.32580655928984364},{"$f":"R114*$G63","v":0.1933964343232952},{"$f":"+R118+Q118+P118","v":1.5735818505238841},{"$f":"T114*$G63","v":4.1017119428825053},{"$f":"U114*$G63","v":1.2184867022549244},{"$f":"V114*$G63","v":0.64411482414555399},{"$f":"+V118+U118+T118","v":5.9643134692829838},{"$f":"X114*$G63","v":2.2172495066321263},{"$f":"Y114*$G63","v":0.67239044210534471},{"$f":"Z114*$G63","v":0.36938484209721917},{"$f":"+Z118+Y118+X118","v":3.2590247908346903}]
[null,null,"  Maintenance",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!H94,DefaultData!I94)","v":0},"Earnings (minus taxes, benefits, etc)",null,{"$f":"G116-G117-G118","v":1076341.3936344492},null,null,"With Plant Employees",null,{"$f":"L118+L139","v":50.680722928261893},{"$f":"M118+M139","v":10.931572884306432},{"$f":"N118+N139","v":7.0768812151229223},{"$f":"O118+O139","v":68.689177027691244},{"$f":"(P114+P139)*$G63","v":2.6566510368779821},{"$f":"(Q114+Q139)*$G63","v":0.46891327116993264},{"$f":"(R114+R139)*$G63","v":0.27603925249401345},{"$f":"+R119+Q119+P119","v":3.4016035605419281},{"$f":"(T114+T139)*$G63","v":5.7039841228497421},{"$f":"(U114+U139)*$G63","v":1.7449012420221512},{"$f":"(V114+V139)*$G63","v":0.92033966667905021},{"$f":"+V119+U119+T119","v":8.3692250315509433},{"$f":"(X114+X139)*$G63","v":3.8195216865993631},{"$f":"(Y114+Y139)*$G63","v":0.96394470094449458},{"$f":"(Z114+Z139)*$G63","v":0.52763069888029379},{"$f":"+Z119+Y119+X119","v":5.3110970864241516}]
[null,null,"  Manangement & Administration",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!H95,DefaultData!I95)","v":0}]
[null,null,"  Total",{"$f":"+D120+D119+D118","v":25.324015276627946}]
[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,"Output"]
[null,null,null,null,null,"Plant Emp",null,{"$f":"H99","v":2014},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Agriculture",null,null,{"$f":"G$119*Multipliers!U213","v":4293.6609855220322},null,{"$f":"F125*G$42/10^6","v":4.6150045664170702E-3},null,null,null,null,{"$f":"$H125*Multipliers!E213","v":4.1904241463067001E-3},{"$f":"$H125*Multipliers!F213","v":3.08743805493302E-3},{"$f":"N125+M125","v":7.2778622012397206E-3},null,{"$f":"$H125*Multipliers!I213","v":1.9844519635593401E-4},{"$f":"$H125*Multipliers!J213","v":1.3845013699251209E-4},{"$f":"R125+Q125","v":3.368953333484461E-4},{"$f":"$H125*Multipliers!L213","v":4.6150045664170702E-3},{"$f":"$H125*Multipliers!M213","v":9.1377090415057998E-4},{"$f":"$H125*Multipliers!N213","v":4.6150045664170703E-4},{"$f":"V125+U125","v":1.3752713607922871E-3},null,{"$f":"$H125*Multipliers!Q213","v":4.6611546120812412E-4},{"$f":"$H125*Multipliers!R213","v":2.6305526028577302E-4},{"$f":"Z125+Y125","v":7.2917072149389708E-4}]
[null,null,"Mining",null,null,{"$f":"G$119*Multipliers!U214","v":29.140274188882881},null,{"$f":"F126*G$42/10^6","v":3.1321172980774894E-5},null,null,null,null,{"$f":"$H126*Multipliers!E214","v":2.7813201606928105E-5},{"$f":"$H126*Multipliers!F214","v":2.4837690173754491E-5},{"$f":"N126+M126","v":5.2650891780682596E-5},null,{"$f":"$H126*Multipliers!I214","v":1.816628032884944E-6},{"$f":"$H126*Multipliers!J214","v":9.7095636240402179E-7},{"$f":"R126+Q126","v":2.7875843952889658E-6},{"$f":"$H126*Multipliers!L214","v":3.1321172980774894E-5},{"$f":"$H126*Multipliers!M214","v":7.9555779371168232E-6},{"$f":"$H126*Multipliers!N214","v":3.2260808170198139E-6},{"$f":"V126+U126","v":1.1181658754136637E-5},null,{"$f":"$H126*Multipliers!Q214","v":4.7294971200970089E-6},{"$f":"$H126*Multipliers!R214","v":1.8479492058657187E-6},{"$f":"Z126+Y126","v":6.5774463259627276E-6}]
[null,null,"Construction",null,null,{"$f":"G$119*Multipliers!U215","v":0},null,0,null,null,null,null,{"$f":"$H127*Multipliers!E215","v":0},{"$f":"$H127*Multipliers!F215","v":0},0,null,{"$f":"$H127*Multipliers!I215","v":0},{"$f":"$H127*Multipliers!J215","v":0},0,{"$f":"$H127*Multipliers!L215","v":0},{"$f":"$H127*Multipliers!M215","v":0},{"$f":"$H127*Multipliers!N215","v":0},0,null,{"$f":"$H127*Multipliers!Q215","v":0},{"$f":"$H127*Multipliers!R215","v":0},0]
[null,null,"Manufacturing",null,null,{"$f":"G$119*Multipliers!U216","v":39998.509149726866},null,4.2992053401119001E-2,null,null,null,null,{"$f":"$H128*Multipliers!E216","v":6.7712484106762422E-2},{"$f":"$H128*Multipliers!F216","v":1.9303431977102433E-2},8.7015916083864858E-2,null,{"$f":"$H128*Multipliers!I216","v":3.8692848061007098E-3},{"$f":"$H128*Multipliers!J216","v":7.7385696122014196E-4},4.6431417673208518E-3,{"$f":"$H128*Multipliers!L216","v":4.2992053401119001E-2},{"$f":"$H128*Multipliers!M216","v":1.6852884933238648E-2},{"$f":"$H128*Multipliers!N216","v":2.5795232040671402E-3},1.943240813730579E-2,null,{"$f":"$H128*Multipliers!Q216","v":9.0713232676361086E-3},{"$f":"$H128*Multipliers!R216","v":1.4617298156380462E-3},1.0533053083274155E-2]
[null,null,"Fabricated Metals",null,null,{"$f":"G$119*Multipliers!U217","v":0.10887986337818223},null,1.1702858431895619E-7,null,null,null,null,{"$f":"$H129*Multipliers!E217","v":1.2966767142540347E-7},{"$f":"$H129*Multipliers!F217","v":1.0228298269476771E-7},2.3195065412017118E-7,null,{"$f":"$H129*Multipliers!I217","v":6.4365721375425906E-9},{"$f":"$H129*Multipliers!J217","v":4.0960004511634668E-9},1.0532572588706058E-8,{"$f":"$H129*Multipliers!L217","v":1.1702858431895619E-7},{"$f":"$H129*Multipliers!M217","v":2.6565488640403058E-8},{"$f":"$H129*Multipliers!N217","v":1.3458287196679963E-8},4.0023775837083023E-8,null,{"$f":"$H129*Multipliers!Q217","v":1.2873144275085181E-8},{"$f":"$H129*Multipliers!R217","v":7.7238865650511084E-9},2.0597030840136291E-8]
[null,null,"Machinery",null,null,{"$f":"G$119*Multipliers!U218","v":2.5095796789387292},null,2.6974001247752425E-6,null,null,null,null,{"$f":"$H130*Multipliers!E218","v":3.7197147720650593E-6},{"$f":"$H130*Multipliers!F218","v":1.591466073617393E-6},5.3111808456824527E-6,null,{"$f":"$H130*Multipliers!I218","v":1.9151540885904221E-7},{"$f":"$H130*Multipliers!J218","v":6.2040202869830571E-8},2.5355561172887277E-7,{"$f":"$H130*Multipliers!L218","v":2.6974001247752425E-6},{"$f":"$H130*Multipliers!M218","v":7.5527203493706798E-7},{"$f":"$H130*Multipliers!N218","v":2.103972097324689E-7},9.6566924466953693E-7,null,{"$f":"$H130*Multipliers!Q218","v":3.7763601746853399E-7},{"$f":"$H130*Multipliers!R218","v":1.1868560549011066E-7},4.9632162295864467E-7]
[null,null,"Electrical Equipment",null,null,{"$f":"G$119*Multipliers!U219","v":3.3512531510208892E-3},null,3.6020656142465809E-9,null,null,null,null,{"$f":"$H131*Multipliers!E219","v":5.7200801954235703E-9},{"$f":"$H131*Multipliers!F219","v":2.6259058327857573E-9},8.3459860282093268E-9,null,{"$f":"$H131*Multipliers!I219","v":2.9176731475397307E-10},{"$f":"$H131*Multipliers!J219","v":1.0445990281315086E-10},3.962272175671239E-10,{"$f":"$H131*Multipliers!L219","v":3.6020656142465809E-9},{"$f":"$H131*Multipliers!M219","v":1.0482010937457549E-9},{"$f":"$H131*Multipliers!N219","v":3.4579829896767178E-10},1.3939993927134267E-9,null,{"$f":"$H131*Multipliers!Q219","v":5.5471810459397349E-10},{"$f":"$H131*Multipliers!R219","v":1.9811360878356195E-10},7.5283171337753544E-10]
[null,null,"TCPU",null,null,{"$f":"G$119*Multipliers!U220","v":59193.503493398704},null,6.3623627912264308E-2,null,null,null,null,{"$f":"$H132*Multipliers!E220","v":0.1089236509857965},{"$f":"$H132*Multipliers!F220","v":6.2287531726106758E-2},0.17121118271190325,null,{"$f":"$H132*Multipliers!I220","v":6.4896100470509593E-3},{"$f":"$H132*Multipliers!J220","v":2.4813214885783079E-3},8.9709315356292681E-3,{"$f":"$H132*Multipliers!L220","v":6.3623627912264308E-2},{"$f":"$H132*Multipliers!M220","v":2.6149311071940629E-2},{"$f":"$H132*Multipliers!N220","v":8.2710716285943602E-3},3.442038270053499E-2,null,{"$f":"$H132*Multipliers!Q220","v":1.4251692652347206E-2},{"$f":"$H132*Multipliers!R220","v":4.7717720934198227E-3},1.9023464745767028E-2]
[null,null,"Wholesale Trade",null,null,{"$f":"G$119*Multipliers!U221","v":45521.537579452022},null,4.8928432987113239E-2,null,null,null,null,{"$f":"$H133*Multipliers!E221","v":7.3881933810540992E-2},{"$f":"$H133*Multipliers!F221","v":5.3870204718811675E-2},0.12775213852935266,null,{"$f":"$H133*Multipliers!I221","v":3.6207040410463796E-3},{"$f":"$H133*Multipliers!J221","v":2.3974932163685486E-3},6.0181972574149282E-3,{"$f":"$H133*Multipliers!L221","v":4.8928432987113239E-2},{"$f":"$H133*Multipliers!M221","v":1.193853764885563E-2},{"$f":"$H133*Multipliers!N221","v":8.0731914428736843E-3},2.0011729091729314E-2,null,{"$f":"$H133*Multipliers!Q221","v":6.8989090511829658E-3},{"$f":"$H133*Multipliers!R221","v":4.5992727007886447E-3},1.149818175197161E-2]
[null,null,"Retail Trade",null,null,{"$f":"G$119*Multipliers!U222","v":124176.07969021457},null,0.13346959080898066,null,null,null,null,{"$f":"$H134*Multipliers!E222","v":0.22823300028335691},{"$f":"$H134*Multipliers!F222","v":0.19566642012596563},0.42389942040932255,null,{"$f":"$H134*Multipliers!I222","v":9.8767497198645679E-3},{"$f":"$H134*Multipliers!J222","v":8.0081754485388391E-3},1.7884925168403405E-2,{"$f":"$H134*Multipliers!L222","v":0.13346959080898066},{"$f":"$H134*Multipliers!M222","v":3.5369441564379878E-2},{"$f":"$H134*Multipliers!N222","v":2.6693918161796133E-2},6.2063359726176007E-2,null,{"$f":"$H134*Multipliers!Q222","v":1.9886969030538118E-2},{"$f":"$H134*Multipliers!R222","v":1.5349002943032777E-2},3.5235971973570895E-2]
[null,null,"FIRE",null,null,{"$f":"(G$119*Multipliers!U223)+(G118*H118)","v":669130.95090616145},null,0.71920964518988006,null,null,null,null,{"$f":"$H135*Multipliers!E223","v":1.6491477164203951},{"$f":"$H135*Multipliers!F223","v":0.61564345628253736},2.2647911727029326,null,{"$f":"$H135*Multipliers!I223","v":6.6167287357468962E-2},{"$f":"$H135*Multipliers!J223","v":2.4453127936455925E-2},9.0620415293924894E-2,{"$f":"$H135*Multipliers!L223","v":0.71920964518988006},{"$f":"$H135*Multipliers!M223","v":0.26610756872025559},{"$f":"$H135*Multipliers!N223","v":8.2709109196836217E-2},0.34881667791709181,null,{"$f":"$H135*Multipliers!Q223","v":0.14599955797354566},{"$f":"$H135*Multipliers!R223","v":4.7467836582532084E-2},0.19346739455607775]
[null,null,"Misc. Services",null,null,{"$f":"G$119*Multipliers!U224","v":641578.84928723902},null,0.68959550583084195,null,null,null,null,{"$f":"$H136*Multipliers!E224","v":1.2709245172462418},{"$f":"$H136*Multipliers!F224","v":1.1026632138235162},2.3735877310697582,null,{"$f":"$H136*Multipliers!I224","v":6.2753191030606614E-2},{"$f":"$H136*Multipliers!J224","v":4.8961280913989776E-2},0.11171447194459638,{"$f":"$H136*Multipliers!L224","v":0.68959550583084195},{"$f":"$H136*Multipliers!M224","v":0.2054994607375909},{"$f":"$H136*Multipliers!N224","v":0.16274453937607869},0.36824400011366959,null,{"$f":"$H136*Multipliers!Q224","v":0.11516244947375061},{"$f":"$H136*Multipliers!R224","v":9.3095393287163666E-2},0.20825784276091427]
[null,null,"Professional Services",null,null,{"$f":"G$119*Multipliers!U225","v":7044.5439090580803},null,7.571767407406501E-3,null,null,null,null,{"$f":"$H137*Multipliers!E225","v":1.3038583475553995E-2},{"$f":"$H137*Multipliers!F225","v":9.411706887406281E-3},2.2450290362960278E-2,null,{"$f":"$H137*Multipliers!I225","v":5.6031078814808104E-4},{"$f":"$H137*Multipliers!J225","v":3.8616013777773153E-4},9.4647092592581262E-4,{"$f":"$H137*Multipliers!L225","v":7.571767407406501E-3},{"$f":"$H137*Multipliers!M225","v":1.9762312933330967E-3},{"$f":"$H137*Multipliers!N225","v":1.2796286918516986E-3},3.2558599851847956E-3,null,{"$f":"$H137*Multipliers!Q225","v":1.0979062740739426E-3},{"$f":"$H137*Multipliers!R225","v":7.3446143851843061E-4},1.8323677125923732E-3]
[null,null,"Government",null,null,{"$f":"(G$119*Multipliers!U226)+(G117*H117)","v":11302.782881479803},null,1.2148698927823703E-2,null,null,null,null,{"$f":"$H138*Multipliers!E226","v":4.9566691625520702E-3},{"$f":"$H138*Multipliers!F226","v":2.6654245447645202E-2},3.1610914610197272E-2,null,{"$f":"$H138*Multipliers!I226","v":2.7942007533994517E-4},{"$f":"$H138*Multipliers!J226","v":1.2270185917101942E-3},1.5064386670501392E-3,{"$f":"$H138*Multipliers!L226","v":1.2148698927823703E-2},{"$f":"$H138*Multipliers!M226","v":9.9619331208154359E-4},{"$f":"$H138*Multipliers!N226","v":4.0819628397487642E-3},5.0781561518303073E-3,null,{"$f":"$H138*Multipliers!Q226","v":5.3454275282424288E-4},{"$f":"$H138*Multipliers!R226","v":2.3446988930699748E-3},2.8792416458942177E-3]
[null,null,"Total",null,null,{"$f":"SUM(F125:F138)","v":1602272.1799672367},null,{"$f":"SUM(H125:H138)","v":1.722188466235602},null,null,null,{"$f":"IF(L141=0,0,D121)","v":25.324015276627946},{"$f":"SUM(M125:M138)","v":3.4210406479416369},{"$f":"SUM(N125:N138)","v":2.0886141831091605},{"$f":"N139+M139+L139","v":30.833670107678742},{"$f":"H139","v":1.722188466235602},{"$f":"SUM(Q125:Q138)","v":0.15381701793376337},{"$f":"SUM(R125:R138)","v":8.8827922028657594E-2},{"$f":"R139+Q139+P139","v":1.9648334061980228},{"$f":"SUM(T125:T138)","v":1.722188466235602},{"$f":"SUM(U125:U138)","v":0.56581213864948843},{"$f":"SUM(V125:V138)","v":0.29689789528060068},{"$f":"V139+U139+T139","v":2.584898500165691},{"$f":"P139","v":1.722188466235602},{"$f":"SUM(Y125:Y138)","v":0.3133745864981069},{"$f":"SUM(Z125:Z138)","v":0.17008919757126076},{"$f":"Z139+Y139+X139","v":2.2056522503049694}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P117","v":2010},"Dollars"]
[null,null,"Annual O&M Costs Local Demand",null,"Construction Costs Local Demand",null,"Fuel","Fuel Cost ","Fuel Cost Impact Adj",null,null,{"$f":"SUM(M146:M159)","v":10.931572884306432},null,null,null,{"$f":"P139*$G63","v":1.602272179967237},0.14310671188008897,8.2642818170718224E-2,1.8280217100180443,1.602272179967237,0.52641453976722663,0.27622484253349622,2.40491156226796,{"$f":"X139*$G63","v":1.602272179967237},0.29155425883914987,0.15824585678307465,2.0520722955894612]
[null,null,null,"Demand","Demand",null,"Demand","Price Adj","Demand",null,null,null,null,null,"Avg earning/job",{"$f":"P139*10^6/L139","v":68006.137550589978}]
[null,null,"Agriculture",0,0,null,null,null,null,null,null,"With Plant Employees"]
[null,null,"Mining",{"$f":"G80*D241","v":0},0,null,{"$f":"$G80","v":0},{"$f":"$G$80*DefaultData!$E$101*Calculations!D$241","v":0},{"$f":"(G144-H157)","v":0},null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Output"]
[null,null,"Construction",0,{"$f":"G9+G13+G23","v":98345588.235294104},null,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Manufacturing",{"$f":"G78","v":725985},0,null,null,null,null,"Agriculture",null,{"$f":"L100+L125","v":0},{"$f":"M100+M125","v":4.1904241463067001E-3},3.08743805493302E-3,{"$f":"N146+M146+L146","v":7.2778622012397206E-3},0,1.9844519635593401E-4,1.3845013699251209E-4,{"$f":"R146+Q146+P146","v":3.368953333484461E-4},4.6150045664170702E-3,9.1377090415057998E-4,4.6150045664170703E-4,{"$f":"V146+U146+T146","v":5.9902759272093577E-3},{"$f":"X100+X125","v":0},4.6611546120812412E-4,2.6305526028577302E-4,{"$f":"Z146+Y146+X146","v":7.2917072149389708E-4}]
[null,null,"Fabricated Metals",0,0,null,null,null,null,"Mining",null,{"$f":"L101+L126","v":0},2.7813201606928105E-5,2.4837690173754491E-5,{"$f":"N147+M147+L147","v":5.2650891780682596E-5},0,1.816628032884944E-6,9.7095636240402179E-7,{"$f":"R147+Q147+P147","v":2.7875843952889658E-6},3.1321172980774894E-5,7.9555779371168232E-6,3.2260808170198139E-6,{"$f":"V147+U147+T147","v":4.2502831734911529E-5},{"$f":"X101+X126","v":0},4.7294971200970089E-6,1.8479492058657187E-6,{"$f":"Z147+Y147+X147","v":6.5774463259627276E-6}]
[null,null,"Machinery",{"$f":"G71","v":62498.046874999978},{"$f":"G8+G10+G24","v":5147058.823529412},null,null,null,null,"Construction",null,{"$f":"L102+L127","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X102+X127","v":0},0,0,0]
[null,null,"Electrical Equipment",0,0,null,null,null,null,"Manufacturing",null,{"$f":"L103+L128","v":0.30501754012166754},0.75400194938051446,0.21495039699800064,1.2739698865001827,2.2658445837609592E-2,4.3085825678886538E-2,8.6171651357773073E-3,7.4361436652273433E-2,0.47873139643207269,0.1876627074013725,2.8723883785924359E-2,0.6951179876193696,{"$f":"X103+X128","v":5.664611459402398E-2},0.10101232464716733,1.6276867478690473E-2,0.17393530671988178]
[null,null,"TCPU",{"$f":"+G77","v":427050},{"$f":"G15","v":3676470.588235294},null,null,{"$f":"$G$80*DefaultData!$K$101*Calculations!D$241","v":0},null,"Fabricated Metals",null,{"$f":"L104+L129","v":0},1.2966767142540347E-7,1.0228298269476771E-7,2.3195065412017118E-7,0,6.4365721375425906E-9,4.0960004511634668E-9,1.0532572588706058E-8,1.1702858431895619E-7,2.6565488640403058E-8,1.3458287196679963E-8,1.5705236015603922E-7,{"$f":"X104+X129","v":0},1.2873144275085181E-8,7.7238865650511084E-9,2.0597030840136291E-8]
[null,null,"Wholesale Trade",0,0,null,null,{"$f":"$G$80*DefaultData!$L$101*Calculations!D$241","v":0},null,"Machinery",null,{"$f":"L105+L130","v":9.8929917645780116E-2},5.8479654748432919E-2,2.5020301886566655E-2,0.18242987428077967,4.7917191144334131E-3,3.0109176846546313E-3,9.7536770066276803E-4,8.7780044997508126E-3,4.240729133316383E-2,1.1874041573285874E-2,3.3077687239867789E-3,5.7589101630436484E-2,{"$f":"X105+X130","v":5.5125972112950771E-3},5.9370207866429369E-3,1.8659208186592082E-3,1.3315538816597222E-2]
[null,null,"Retail Trade",0,0,null,null,null,null,"Electrical Equipment",null,{"$f":"L106+L131","v":0},5.7200801954235703E-9,2.6259058327857573E-9,8.3459860282093268E-9,0,2.9176731475397307E-10,1.0445990281315086E-10,3.962272175671239E-10,3.6020656142465809E-9,1.0482010937457549E-9,3.4579829896767178E-10,4.9960650069600074E-9,{"$f":"X106+X131","v":0},5.5471810459397349E-10,1.9811360878356195E-10,7.5283171337753544E-10]
[null,null,"FIRE",{"$f":"H84+H85+H86+J88+IF(E1=\"MYCOUNTY\",0,(D67*E67*DefaultData!M92)+(D68*E68*DefaultData!M92)+(D69*E69*DefaultData!M92))","v":525930.78633278771},{"$f":"G20+G21","v":29411764.705882352},null,null,null,null,"TCPU",null,{"$f":"L107+L132","v":1.0405826393728046},0.95282581991343318,0.54486943790610465,2.5382778971923425,0.10154430303685348,5.6768828055590061E-2,2.1705728374196202E-2,0.18001885946663976,0.55655713779990257,0.22874498363575996,7.2352427913987341E-2,0.85765454934964991,{"$f":"X107+X132","v":0.22329887997910014},0.12466879886717817,4.174178533499269E-2,0.389709464181271]
[null,null,"Misc. Services",{"$f":"G76","v":348757.50000000006},0,null,null,null,null,"Wholesale Trade",null,{"$f":"L108+L133","v":1.3593481442780346},0.65651483130126831,0.47869061540575919,2.494553590985062,0.12154262431097955,3.2173574514101889E-2,2.1304123664743144E-2,0.17502032248982458,0.43477803397434989,0.10608584028974137,7.1738375605767735E-2,0.61260224986985901,{"$f":"X108+X133","v":0.24964469183874211},6.130370279038333E-2,4.0869135193588889E-2,0.3518175298227143]
[null,null,"Professional Services",{"$f":"G72","v":1827442.8906249991},{"$f":"G19+G14","v":0},null,null,null,null,"Retail Trade",null,{"$f":"L109+L134","v":1.6771160947537904},0.45969938624211248,0.39410485393622041,2.5309203349321234,5.4144183850001304E-2,1.9893423732114807E-2,1.6129803026039034E-2,9.0167410608155141E-2,0.26883005043398389,7.1239963365005737E-2,5.3766010086796781E-2,0.39383602388578642,{"$f":"X109+X134","v":8.6766054619627095E-2},4.0055677514663601E-2,3.0915455799908155E-2,0.15773718793419883]
[null,null,"Government",{"$f":"G81+G82+G87+IF(E1=\"MYCOUNTY\",0,(D67*E67*DefaultData!M91)+(D68*E68*DefaultData!M91)+(D69*E69*DefaultData!M91))","v":184048.50753276391},{"$f":"G22+G27","v":29852941.176470589},null,null,null,null,"FIRE",null,{"$f":"L110+L135","v":3.2199042597454159},2.945362686152881,1.0995335627330423,7.264800508631339,0.10175259247790992,0.11817416795728959,4.3673062071172247E-2,0.26359982250637176,1.284501825622713,0.47526567548040377,0.14771770994661199,1.9074852110497287,{"$f":"X110+X135","v":0.30469248525329695},0.26075387060141075,8.4777120491099062E-2,0.65022347634580679]
[null,null,"Total",{"$f":"SUM(D143:D156)","v":4101712.7313655508},{"$f":"SUM(E143:E156)","v":166433823.52941173},null,{"$f":"SUM(G143:G156)","v":0},{"$f":"SUM(H143:H156)","v":0},{"$f":"SUM(I143:I156)","v":0},"Misc. Services",null,{"$f":"L111+L136","v":1.2664302425856981},1.6193913636310495,1.4049955455485881,4.290817151765336,8.8487511724411272E-2,7.9959096088131024E-2,6.238566837645388E-2,0.23083227618899618,0.87867138558385749,0.26184407290398953,0.20736644699779036,1.3478819054856372,{"$f":"X111+X136","v":0.10399173386415855},0.14673812139250419,0.11862063705382077,0.3693504923104835]
[null,null,null,null,null,null,null,null,null,"Professional Services",null,{"$f":"L112+L137","v":16.389378813130755},3.3954103855142836,2.4509263119594982,22.235715510604535,0.63836866182496355,0.14591194455752438,0.10056093476261815,0.88484154114510605,1.9717830345611405,0.51463537202045773,0.33323133284083278,2.8196497394224309,{"$f":"X112+X137","v":1.1745983377579328},0.2859085400113654,0.19126295435243063,1.6517698321217287]
[null,null,null,null,null,null,null,null,null,"Government",null,{"$f":"L113+L138","v":0},8.5668434686791334E-2,0.46067780809514758,0.54634624278193888,0,4.8293480338142177E-3,2.120713701805374E-2,2.6036485051867959E-2,0.20997165364409642,1.7217675598815908E-2,7.0550475624416409E-2,0.29773980486732876,{"$f":"X113+X138","v":0.17804065924464546},9.2387527603402433E-3,4.0524529153310618E-2,0.22780394115829633]
[null,null,null,null,null,null,null,null,null,"Plant Employees",null,{"$f":"L139","v":25.324015276627946},null,null,25.324015276627946,{"$f":"P139","v":1.722188466235602},null,null,1.722188466235602,null,null,null,0,{"$f":"X139","v":1.722188466235602},null,null,1.722188466235602]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L146:L160)","v":50.680722928261893},{"$f":"SUM(M146:M160)","v":10.931572884306432},7.0768812151229232,68.689177027691244,2.8554785084127641,0.50400739485483537,0.29669841542353181,3.6561843186911314,6.1308782557553281,1.8754920863646096,0.98921917186765884,8.9955895139875963,{"$f":"SUM(X146:X160)","v":4.1053800205984237},1.0360876677578463,0.56711931680799232,5.7085870051642624]
[null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P140","v":2010},"Dollars",null,null,null,{"$f":"P161*$G63","v":2.6566510368779821},0.46891327116993259,0.27603925249401351,3.4016035605419286,5.7039841228497412,1.7449012420221508,0.92033966667905021,8.3692250315509416,{"$f":"X161*$G63","v":3.8195216865993631},0.96394470094449447,0.52763069888029379,5.3110970864241516]
[]
[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(C168<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C168,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":47500000},{"$f":"IF(C168<=DefaultData!D$72,-PPMT(DefaultData!D$73,C168,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":8729812.3862728961},{"$f":"E168+D168","v":56229812.386272892},null,1,{"$f":"IF(H168<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H168,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H168<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H168,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},{"$f":"J168+I168","v":0},null,1,{"$f":"IF(M168<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M168,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":17999999.999999996},{"$f":"IF(M168<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M168,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":5862635.383322333},{"$f":"O168+N168","v":23862635.383322328}]
[null,null,2,{"$f":"IF(C169<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C169,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":45000000},{"$f":"IF(C169<=DefaultData!D$72,-PPMT(DefaultData!D$73,C169,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":9602793.6249001864},54602793.624900185,null,2,{"$f":"IF(H169<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H169,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H169<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H169,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,2,{"$f":"IF(M169<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M169,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":15999999.999999996},{"$f":"IF(M169<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M169,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":6800657.0446539056},22800657.0446539]
[null,null,3,{"$f":"IF(C170<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C170,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":42500000},{"$f":"IF(C170<=DefaultData!D$72,-PPMT(DefaultData!D$73,C170,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":10563072.987390205},53063072.987390205,null,3,{"$f":"IF(H170<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H170,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H170<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H170,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,3,{"$f":"IF(M170<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M170,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":13999999.999999996},{"$f":"IF(M170<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M170,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":7888762.171798531},21888762.171798527]
[null,null,4,{"$f":"IF(C171<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C171,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":40000000},{"$f":"IF(C171<=DefaultData!D$72,-PPMT(DefaultData!D$73,C171,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":11619380.286129227},51619380.286129229,null,4,{"$f":"IF(H171<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H171,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H171<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H171,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,4,{"$f":"IF(M171<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M171,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":11999999.999999996},{"$f":"IF(M171<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M171,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":9150964.119286295},21150964.119286291]
[null,null,5,{"$f":"IF(C172<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C172,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":37500000},{"$f":"IF(C172<=DefaultData!D$72,-PPMT(DefaultData!D$73,C172,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":12781318.314742148},50281318.314742148,null,5,{"$f":"IF(H172<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H172,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H172<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H172,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,5,{"$f":"IF(M172<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M172,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":9999999.9999999981},{"$f":"IF(M172<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M172,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":10615118.378372101},20615118.378372099]
[null,null,6,{"$f":"IF(C173<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C173,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":35000000},{"$f":"IF(C173<=DefaultData!D$72,-PPMT(DefaultData!D$73,C173,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":14059450.146216361},49059450.146216363,null,6,{"$f":"IF(H173<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H173,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H173<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H173,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,6,{"$f":"IF(M173<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M173,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":7999999.9999999981},{"$f":"IF(M173<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M173,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":12313537.318911638},20313537.318911634]
[null,null,7,{"$f":"IF(C174<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C174,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":32500000},{"$f":"IF(C174<=DefaultData!D$72,-PPMT(DefaultData!D$73,C174,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":15465395.160838},47965395.160838,null,7,{"$f":"IF(H174<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H174,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H174<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H174,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,7,{"$f":"IF(M174<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M174,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":5999999.9999999981},{"$f":"IF(M174<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M174,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":14283703.289937502},20283703.2899375]
[null,null,8,{"$f":"IF(C175<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C175,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":30000000},{"$f":"IF(C175<=DefaultData!D$72,-PPMT(DefaultData!D$73,C175,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":17011934.676921796},47011934.6769218,null,8,{"$f":"IF(H175<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H175,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H175<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H175,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,8,{"$f":"IF(M175<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M175,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":3999999.9999999991},{"$f":"IF(M175<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M175,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":16569095.816327501},20569095.816327501]
[null,null,9,{"$f":"IF(C176<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C176,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":27500000},{"$f":"IF(C176<=DefaultData!D$72,-PPMT(DefaultData!D$73,C176,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":18713128.144613978},46213128.144613981,null,9,{"$f":"IF(H176<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H176,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H176<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H176,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,9,{"$f":"IF(M176<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M176,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":1999999.9999999995},{"$f":"IF(M176<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M176,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":19220151.1469399},21220151.1469399]
[null,null,10,{"$f":"IF(C177<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C177,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":25000000},{"$f":"IF(C177<=DefaultData!D$72,-PPMT(DefaultData!D$73,C177,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":20584440.959075376},45584440.959075376,null,10,{"$f":"IF(H177<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H177,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H177<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H177,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,10,{"$f":"IF(M177<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M177,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M177<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M177,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":22295375.330450289},22295375.330450289]
[null,null,11,{"$f":"IF(C178<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C178,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":22500000},{"$f":"IF(C178<=DefaultData!D$72,-PPMT(DefaultData!D$73,C178,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":22642885.054982912},45142885.054982916,null,11,{"$f":"IF(H178<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H178,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H178<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H178,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,11,{"$f":"IF(M178<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M178,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M178<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M178,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,12,{"$f":"IF(C179<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C179,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":20000000},{"$f":"IF(C179<=DefaultData!D$72,-PPMT(DefaultData!D$73,C179,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":24907173.560481206},44907173.560481206,null,12,{"$f":"IF(H179<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H179,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H179<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H179,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,12,{"$f":"IF(M179<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M179,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M179<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M179,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,13,{"$f":"IF(C180<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C180,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":17500000},{"$f":"IF(C180<=DefaultData!D$72,-PPMT(DefaultData!D$73,C180,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":27397890.916529324},44897890.916529328,null,13,{"$f":"IF(H180<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H180,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H180<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H180,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,13,{"$f":"IF(M180<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M180,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M180<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M180,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,14,{"$f":"IF(C181<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C181,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":15000000},{"$f":"IF(C181<=DefaultData!D$72,-PPMT(DefaultData!D$73,C181,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":30137680.008182254},45137680.008182257,null,14,{"$f":"IF(H181<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H181,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H181<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H181,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,14,{"$f":"IF(M181<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M181,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M181<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M181,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,15,{"$f":"IF(C182<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C182,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":12500000},{"$f":"IF(C182<=DefaultData!D$72,-PPMT(DefaultData!D$73,C182,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":33151448.00900048},45651448.00900048,null,15,{"$f":"IF(H182<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H182,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H182<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H182,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,15,{"$f":"IF(M182<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M182,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M182<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M182,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,16,{"$f":"IF(C183<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C183,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":10000000},{"$f":"IF(C183<=DefaultData!D$72,-PPMT(DefaultData!D$73,C183,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":36466592.809900522},46466592.809900522,null,16,{"$f":"IF(H183<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H183,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H183<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H183,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,16,{"$f":"IF(M183<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M183,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M183<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M183,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,17,{"$f":"IF(C184<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C184,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":7500000},{"$f":"IF(C184<=DefaultData!D$72,-PPMT(DefaultData!D$73,C184,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":40113252.090890579},47613252.090890579,null,17,{"$f":"IF(H184<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H184,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H184<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H184,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,17,{"$f":"IF(M184<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M184,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M184<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M184,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,18,{"$f":"IF(C185<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C185,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":5000000},{"$f":"IF(C185<=DefaultData!D$72,-PPMT(DefaultData!D$73,C185,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":44124577.299979635},49124577.299979635,null,18,{"$f":"IF(H185<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H185,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H185<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H185,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,18,{"$f":"IF(M185<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M185,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M185<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M185,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,19,{"$f":"IF(C186<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C186,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":2500000},{"$f":"IF(C186<=DefaultData!D$72,-PPMT(DefaultData!D$73,C186,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":48537035.029977605},51037035.029977605,null,19,{"$f":"IF(H186<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H186,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H186<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H186,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,19,{"$f":"IF(M186<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M186,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M186<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M186,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,20,{"$f":"IF(C187<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C187,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C187<=DefaultData!D$72,-PPMT(DefaultData!D$73,C187,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":53390738.532975361},53390738.532975361,null,20,{"$f":"IF(H187<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H187,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H187<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H187,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,20,{"$f":"IF(M187<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M187,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M187<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M187,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,21,{"$f":"IF(C188<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C188,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C188<=DefaultData!D$72,-PPMT(DefaultData!D$73,C188,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,21,{"$f":"IF(H188<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H188,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H188<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H188,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,21,{"$f":"IF(M188<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M188,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M188<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M188,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,22,{"$f":"IF(C189<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C189,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C189<=DefaultData!D$72,-PPMT(DefaultData!D$73,C189,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,22,{"$f":"IF(H189<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H189,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H189<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H189,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,22,{"$f":"IF(M189<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M189,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M189<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M189,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,23,{"$f":"IF(C190<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C190,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C190<=DefaultData!D$72,-PPMT(DefaultData!D$73,C190,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,23,{"$f":"IF(H190<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H190,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H190<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H190,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,23,{"$f":"IF(M190<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M190,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M190<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M190,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,24,{"$f":"IF(C191<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C191,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C191<=DefaultData!D$72,-PPMT(DefaultData!D$73,C191,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,24,{"$f":"IF(H191<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H191,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H191<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H191,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,24,{"$f":"IF(M191<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M191,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M191<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M191,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,25,{"$f":"IF(C192<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C192,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C192<=DefaultData!D$72,-PPMT(DefaultData!D$73,C192,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,25,{"$f":"IF(H192<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H192,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H192<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H192,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,25,{"$f":"IF(M192<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M192,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M192<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M192,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,26,{"$f":"IF(C193<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C193,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C193<=DefaultData!D$72,-PPMT(DefaultData!D$73,C193,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,26,{"$f":"IF(H193<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H193,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H193<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H193,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,26,{"$f":"IF(M193<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M193,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M193<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M193,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,27,{"$f":"IF(C194<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C194,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C194<=DefaultData!D$72,-PPMT(DefaultData!D$73,C194,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,27,{"$f":"IF(H194<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H194,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H194<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H194,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,27,{"$f":"IF(M194<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M194,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M194<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M194,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,28,{"$f":"IF(C195<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C195,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C195<=DefaultData!D$72,-PPMT(DefaultData!D$73,C195,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,28,{"$f":"IF(H195<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H195,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H195<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H195,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,28,{"$f":"IF(M195<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M195,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M195<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M195,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,29,{"$f":"IF(C196<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C196,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C196<=DefaultData!D$72,-PPMT(DefaultData!D$73,C196,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,29,{"$f":"IF(H196<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H196,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H196<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H196,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,29,{"$f":"IF(M196<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M196,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M196<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M196,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,30,{"$f":"IF(C197<=DefaultData!D$72,-ISPMT(DefaultData!D$73,C197,DefaultData!D$72,DefaultData!D$34*DefaultData!D$71),0)","v":0},{"$f":"IF(C197<=DefaultData!D$72,-PPMT(DefaultData!D$73,C197,DefaultData!D$72,DefaultData!D$71*DefaultData!D$34),0)","v":0},0,null,30,{"$f":"IF(H197<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,H197,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$77),0)","v":0},{"$f":"IF(H197<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,H197,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$77),0)","v":0},0,null,30,{"$f":"IF(M197<=DefaultData!$D$80,-ISPMT(DefaultData!$D$79,M197,DefaultData!$D$80,DefaultData!$D$34*DefaultData!$D$76*DefaultData!$D$78),0)","v":0},{"$f":"IF(M197<=DefaultData!$D$80,-PPMT(DefaultData!$D$79,M197,DefaultData!$D$80,DefaultData!$D$76*DefaultData!$D$34*DefaultData!$D$78),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D168:D197)","v":475000000},{"$f":"SUM(E168:E197)","v":500000000.00000006},975000000,null,"Total",{"$f":"SUM(I168:I197)","v":0},{"$f":"SUM(J168:J197)","v":0},0,null,"Total",{"$f":"SUM(N168:N197)","v":89999999.999999985},{"$f":"SUM(O168:O197)","v":125000000},215000000]
[null,null,"AvgAnn",{"$f":"D198/DefaultData!$D72","v":23750000},{"$f":"E198/DefaultData!$D72","v":25000000.000000004},48750000,null,"AvgAnn",{"$f":"I198/DefaultData!$D80","v":0},{"$f":"J198/DefaultData!$D80","v":0},0,null,"AvgAnn",{"$f":"N198/DefaultData!$D80","v":8999999.9999999981},{"$f":"O198/DefaultData!$D80","v":12500000},21500000]
[]
[null,null,"User Modified (from Project Data worksheet - based on loan parameters)",null,null,null,null,"User Modified (from Project Data worksheet - based on equity investment parameters)",null,null,null,null,"User Modified (from Project Data worksheet - based on equity investment parameters)"]
[null,null,"Loan Repayment Schedule",null,null,null,null,"Equity - Individual Investment Repayment Schedule",null,null,null,null,"Equity - Corporate Investment Repayment Schedule"]
[null,null,null,"Interest Pmt","Principal Pmt","Total Pmt",null,null,"Interest Pmt","Principal Pmt","Total Pmt",null,null,"Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C204<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C204,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":47500000},{"$f":"IF(C204<=ProjectData!B$80,-PPMT(ProjectData!B$81,C204,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":8729812.3862728961},{"$f":"E204+D204","v":56229812.386272892},null,1,{"$f":"IF(H204<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H204,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H204<=ProjectData!B$87,-PPMT(ProjectData!B$86,H204,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},{"$f":"J204+I204","v":0},null,1,{"$f":"IF(M204<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M204,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":17999999.999999996},{"$f":"IF(M204<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M204,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":5862635.383322333},{"$f":"O204+N204","v":23862635.383322328}]
[null,null,2,{"$f":"IF(C205<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C205,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":45000000},{"$f":"IF(C205<=ProjectData!B$80,-PPMT(ProjectData!B$81,C205,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":9602793.6249001864},54602793.624900185,null,2,{"$f":"IF(H205<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H205,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H205<=ProjectData!B$87,-PPMT(ProjectData!B$86,H205,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,2,{"$f":"IF(M205<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M205,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":15999999.999999996},{"$f":"IF(M205<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M205,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":6800657.0446539056},22800657.0446539]
[null,null,3,{"$f":"IF(C206<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C206,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":42500000},{"$f":"IF(C206<=ProjectData!B$80,-PPMT(ProjectData!B$81,C206,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":10563072.987390205},53063072.987390205,null,3,{"$f":"IF(H206<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H206,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H206<=ProjectData!B$87,-PPMT(ProjectData!B$86,H206,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,3,{"$f":"IF(M206<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M206,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":13999999.999999996},{"$f":"IF(M206<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M206,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":7888762.171798531},21888762.171798527]
[null,null,4,{"$f":"IF(C207<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C207,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":40000000},{"$f":"IF(C207<=ProjectData!B$80,-PPMT(ProjectData!B$81,C207,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":11619380.286129227},51619380.286129229,null,4,{"$f":"IF(H207<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H207,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H207<=ProjectData!B$87,-PPMT(ProjectData!B$86,H207,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,4,{"$f":"IF(M207<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M207,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":11999999.999999996},{"$f":"IF(M207<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M207,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":9150964.119286295},21150964.119286291]
[null,null,5,{"$f":"IF(C208<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C208,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":37500000},{"$f":"IF(C208<=ProjectData!B$80,-PPMT(ProjectData!B$81,C208,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":12781318.314742148},50281318.314742148,null,5,{"$f":"IF(H208<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H208,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H208<=ProjectData!B$87,-PPMT(ProjectData!B$86,H208,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,5,{"$f":"IF(M208<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M208,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":9999999.9999999981},{"$f":"IF(M208<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M208,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":10615118.378372101},20615118.378372099]
[null,null,6,{"$f":"IF(C209<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C209,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":35000000},{"$f":"IF(C209<=ProjectData!B$80,-PPMT(ProjectData!B$81,C209,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":14059450.146216361},49059450.146216363,null,6,{"$f":"IF(H209<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H209,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H209<=ProjectData!B$87,-PPMT(ProjectData!B$86,H209,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,6,{"$f":"IF(M209<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M209,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":7999999.9999999981},{"$f":"IF(M209<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M209,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":12313537.318911638},20313537.318911634]
[null,null,7,{"$f":"IF(C210<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C210,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":32500000},{"$f":"IF(C210<=ProjectData!B$80,-PPMT(ProjectData!B$81,C210,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":15465395.160838},47965395.160838,null,7,{"$f":"IF(H210<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H210,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H210<=ProjectData!B$87,-PPMT(ProjectData!B$86,H210,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,7,{"$f":"IF(M210<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M210,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":5999999.9999999981},{"$f":"IF(M210<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M210,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":14283703.289937502},20283703.2899375]
[null,null,8,{"$f":"IF(C211<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C211,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":30000000},{"$f":"IF(C211<=ProjectData!B$80,-PPMT(ProjectData!B$81,C211,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":17011934.676921796},47011934.6769218,null,8,{"$f":"IF(H211<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H211,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H211<=ProjectData!B$87,-PPMT(ProjectData!B$86,H211,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,8,{"$f":"IF(M211<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M211,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":3999999.9999999991},{"$f":"IF(M211<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M211,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":16569095.816327501},20569095.816327501]
[null,null,9,{"$f":"IF(C212<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C212,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":27500000},{"$f":"IF(C212<=ProjectData!B$80,-PPMT(ProjectData!B$81,C212,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":18713128.144613978},46213128.144613981,null,9,{"$f":"IF(H212<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H212,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H212<=ProjectData!B$87,-PPMT(ProjectData!B$86,H212,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,9,{"$f":"IF(M212<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M212,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":1999999.9999999995},{"$f":"IF(M212<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M212,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":19220151.1469399},21220151.1469399]
[null,null,10,{"$f":"IF(C213<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C213,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":25000000},{"$f":"IF(C213<=ProjectData!B$80,-PPMT(ProjectData!B$81,C213,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":20584440.959075376},45584440.959075376,null,10,{"$f":"IF(H213<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H213,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H213<=ProjectData!B$87,-PPMT(ProjectData!B$86,H213,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,10,{"$f":"IF(M213<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M213,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M213<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M213,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":22295375.330450289},22295375.330450289]
[null,null,11,{"$f":"IF(C214<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C214,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":22500000},{"$f":"IF(C214<=ProjectData!B$80,-PPMT(ProjectData!B$81,C214,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":22642885.054982912},45142885.054982916,null,11,{"$f":"IF(H214<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H214,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H214<=ProjectData!B$87,-PPMT(ProjectData!B$86,H214,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,11,{"$f":"IF(M214<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M214,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M214<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M214,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,12,{"$f":"IF(C215<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C215,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":20000000},{"$f":"IF(C215<=ProjectData!B$80,-PPMT(ProjectData!B$81,C215,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":24907173.560481206},44907173.560481206,null,12,{"$f":"IF(H215<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H215,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H215<=ProjectData!B$87,-PPMT(ProjectData!B$86,H215,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,12,{"$f":"IF(M215<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M215,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M215<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M215,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,13,{"$f":"IF(C216<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C216,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":17500000},{"$f":"IF(C216<=ProjectData!B$80,-PPMT(ProjectData!B$81,C216,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":27397890.916529324},44897890.916529328,null,13,{"$f":"IF(H216<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H216,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H216<=ProjectData!B$87,-PPMT(ProjectData!B$86,H216,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,13,{"$f":"IF(M216<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M216,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M216<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M216,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,14,{"$f":"IF(C217<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C217,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":15000000},{"$f":"IF(C217<=ProjectData!B$80,-PPMT(ProjectData!B$81,C217,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":30137680.008182254},45137680.008182257,null,14,{"$f":"IF(H217<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H217,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H217<=ProjectData!B$87,-PPMT(ProjectData!B$86,H217,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,14,{"$f":"IF(M217<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M217,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M217<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M217,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,15,{"$f":"IF(C218<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C218,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":12500000},{"$f":"IF(C218<=ProjectData!B$80,-PPMT(ProjectData!B$81,C218,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":33151448.00900048},45651448.00900048,null,15,{"$f":"IF(H218<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H218,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H218<=ProjectData!B$87,-PPMT(ProjectData!B$86,H218,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,15,{"$f":"IF(M218<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M218,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M218<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M218,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,16,{"$f":"IF(C219<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C219,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":10000000},{"$f":"IF(C219<=ProjectData!B$80,-PPMT(ProjectData!B$81,C219,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":36466592.809900522},46466592.809900522,null,16,{"$f":"IF(H219<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H219,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H219<=ProjectData!B$87,-PPMT(ProjectData!B$86,H219,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,16,{"$f":"IF(M219<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M219,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M219<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M219,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,17,{"$f":"IF(C220<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C220,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":7500000},{"$f":"IF(C220<=ProjectData!B$80,-PPMT(ProjectData!B$81,C220,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":40113252.090890579},47613252.090890579,null,17,{"$f":"IF(H220<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H220,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H220<=ProjectData!B$87,-PPMT(ProjectData!B$86,H220,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,17,{"$f":"IF(M220<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M220,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M220<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M220,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,18,{"$f":"IF(C221<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C221,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":5000000},{"$f":"IF(C221<=ProjectData!B$80,-PPMT(ProjectData!B$81,C221,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":44124577.299979635},49124577.299979635,null,18,{"$f":"IF(H221<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H221,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H221<=ProjectData!B$87,-PPMT(ProjectData!B$86,H221,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,18,{"$f":"IF(M221<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M221,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M221<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M221,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,19,{"$f":"IF(C222<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C222,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":2500000},{"$f":"IF(C222<=ProjectData!B$80,-PPMT(ProjectData!B$81,C222,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":48537035.029977605},51037035.029977605,null,19,{"$f":"IF(H222<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H222,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H222<=ProjectData!B$87,-PPMT(ProjectData!B$86,H222,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,19,{"$f":"IF(M222<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M222,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M222<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M222,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,20,{"$f":"IF(C223<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C223,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C223<=ProjectData!B$80,-PPMT(ProjectData!B$81,C223,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":53390738.532975361},53390738.532975361,null,20,{"$f":"IF(H223<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H223,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H223<=ProjectData!B$87,-PPMT(ProjectData!B$86,H223,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,20,{"$f":"IF(M223<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M223,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M223<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M223,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,21,{"$f":"IF(C224<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C224,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C224<=ProjectData!B$80,-PPMT(ProjectData!B$81,C224,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,21,{"$f":"IF(H224<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H224,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H224<=ProjectData!B$87,-PPMT(ProjectData!B$86,H224,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,21,{"$f":"IF(M224<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M224,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M224<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M224,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,22,{"$f":"IF(C225<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C225,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C225<=ProjectData!B$80,-PPMT(ProjectData!B$81,C225,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,22,{"$f":"IF(H225<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H225,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H225<=ProjectData!B$87,-PPMT(ProjectData!B$86,H225,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,22,{"$f":"IF(M225<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M225,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M225<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M225,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,23,{"$f":"IF(C226<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C226,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C226<=ProjectData!B$80,-PPMT(ProjectData!B$81,C226,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,23,{"$f":"IF(H226<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H226,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H226<=ProjectData!B$87,-PPMT(ProjectData!B$86,H226,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,23,{"$f":"IF(M226<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M226,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M226<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M226,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,24,{"$f":"IF(C227<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C227,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C227<=ProjectData!B$80,-PPMT(ProjectData!B$81,C227,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,24,{"$f":"IF(H227<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H227,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H227<=ProjectData!B$87,-PPMT(ProjectData!B$86,H227,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,24,{"$f":"IF(M227<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M227,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M227<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M227,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,25,{"$f":"IF(C228<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C228,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C228<=ProjectData!B$80,-PPMT(ProjectData!B$81,C228,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,25,{"$f":"IF(H228<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H228,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H228<=ProjectData!B$87,-PPMT(ProjectData!B$86,H228,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,25,{"$f":"IF(M228<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M228,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M228<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M228,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,26,{"$f":"IF(C229<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C229,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C229<=ProjectData!B$80,-PPMT(ProjectData!B$81,C229,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,26,{"$f":"IF(H229<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H229,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H229<=ProjectData!B$87,-PPMT(ProjectData!B$86,H229,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,26,{"$f":"IF(M229<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M229,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M229<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M229,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,27,{"$f":"IF(C230<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C230,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C230<=ProjectData!B$80,-PPMT(ProjectData!B$81,C230,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,27,{"$f":"IF(H230<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H230,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H230<=ProjectData!B$87,-PPMT(ProjectData!B$86,H230,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,27,{"$f":"IF(M230<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M230,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M230<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M230,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,28,{"$f":"IF(C231<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C231,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C231<=ProjectData!B$80,-PPMT(ProjectData!B$81,C231,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,28,{"$f":"IF(H231<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H231,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H231<=ProjectData!B$87,-PPMT(ProjectData!B$86,H231,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,28,{"$f":"IF(M231<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M231,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M231<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M231,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,29,{"$f":"IF(C232<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C232,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C232<=ProjectData!B$80,-PPMT(ProjectData!B$81,C232,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,29,{"$f":"IF(H232<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H232,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H232<=ProjectData!B$87,-PPMT(ProjectData!B$86,H232,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,29,{"$f":"IF(M232<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M232,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M232<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M232,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,30,{"$f":"IF(C233<=ProjectData!B$80,-ISPMT(ProjectData!B$81,C233,ProjectData!B$80,ProjectData!B$79*ProjectData!B$52),0)","v":0},{"$f":"IF(C233<=ProjectData!B$80,-PPMT(ProjectData!B$81,C233,ProjectData!B$80,ProjectData!B$52*ProjectData!B$79),0)","v":0},0,null,30,{"$f":"IF(H233<=ProjectData!B$87,-ISPMT(ProjectData!B$86,H233,ProjectData!B$87,ProjectData!B$52*ProjectData!B$83*ProjectData!B$84),0)","v":0},{"$f":"IF(H233<=ProjectData!B$87,-PPMT(ProjectData!B$86,H233,ProjectData!B$87,ProjectData!B$83*ProjectData!B$52*ProjectData!B$84),0)","v":0},0,null,30,{"$f":"IF(M233<=ProjectData!$B$87,-ISPMT(ProjectData!$B$86,M233,ProjectData!$B$87,ProjectData!$B$52*ProjectData!$B$83*ProjectData!$B$85),0)","v":0},{"$f":"IF(M233<=ProjectData!$B$87,-PPMT(ProjectData!$B$86,M233,ProjectData!$B$87,ProjectData!$B$83*ProjectData!$B$52*ProjectData!$B$85),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D204:D233)","v":475000000},{"$f":"SUM(E204:E233)","v":500000000.00000006},975000000,null,"Total",{"$f":"SUM(I204:I233)","v":0},{"$f":"SUM(J204:J233)","v":0},0,null,"Total",{"$f":"SUM(N204:N233)","v":89999999.999999985},{"$f":"SUM(O204:O233)","v":125000000},215000000]
[null,null,"AvgAnn",{"$f":"D234/ProjectData!B80","v":23750000},{"$f":"E234/ProjectData!B80","v":25000000.000000004},48750000,null,"AvgAnn",{"$f":"I234/ProjectData!B87","v":0},{"$f":"J234/ProjectData!B87","v":0},0,null,"AvgAnn",{"$f":"N234/ProjectData!B87","v":8999999.9999999981},{"$f":"O234/ProjectData!B87","v":12500000},21500000]
[]
[]
[null,null,null,"Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Electric Utility Natural Gas price in 2009 (dollars per mmbtu)",4.2023346303501947,5,4.027237354085603,4.027237354085603,4.2315175097276256,4.0661478599221788,4.7762645914396886,4.2704280155642023,0,7.5875486381322954,4.4747081712062249,0,3.9295381492133306,4.4163424124513622,4.5330739299610894,5.1750972762645917,3.9785992217898829,7.091439688715953,4.2023346303501947,5.1850000318416569,5.3696498054474704,4.7957198443579765,4.4552529182879379,4.6984435797665371,4.2023346303501947,4.1731517509727629,5.9533073929961091,{"$f":"'User Add-in Location'!B5","v":0},{"$f":"'User Add-in Location'!B5","v":0},5.8754863813229568,5.2431906614785984,5.2738538318389443,5.1848249027237356,4.9027237354085607,5.0972762645914393,3.6089494163424125,6.108949416342413,4.309338521400778,3.82295719844358,4.1342412451361863,4.4747081712062249,4.8443579766536971,3.9883268482490268,4.6595330739299614,4.1622081712062249,3.8618677042801557,4.7568093385214008,5.7779722128235482,5.5058365758754864,4.5719844357976651,5.2431906614785984,6.1478599221789887,4.6692607003891045,3.2517031959904257]
[null,null,"User defined price (adj. to multiplier year) - dollars per mmbtu",{"$f":"DefaultData!D9*Deflators!F7","v":3.4932345360824746}]
[null,null,"Adjustment factor for fuel price impact consistency",{"$f":"IF(D240<D243,1,D243/D240)","v":0.93036982384948808}]
[]
[null,null,"State Natural Gas Price",{"$f":"ROUND(HLOOKUP(Calculations!$E$1,Calculations!$D$238:$BE$239,2),2)","v":3.25}]

{"sheet":"Multipliers","index":10,"n_rows":226,"n_cols":57,"rows_kept":226,"cut":false,"hidden":true,"merged":[[206,2,206,7]]}
[null,null," Multipliers For Economic Input-Output Analysis"]
[null,null,"Year of Data",2014]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
["Warning",null,"Agriculture",6.5663015045558328,15.007987862510836,7.0846371347429953,4.826203119125676,6.4064739508622397,5.3327562463783602,10.92911050768118,2.1427253941237847,32.548691043673088,9.8466682201793301,5.3003107956201037,15.700155296893501,4.3942043294119415,3.9758007039236603,4.9259886709375857,2.8565842192292377,3.3648775995019649,11.000360246278921,8.0091573924269834,12.25358869064806,6.7707329622302233,14.203249702918191,7.4627809434201628,4.1832733089772223,5.943993733603512,8.0674112781942782,5.8716795525144336,{"$f":"'User Add-in Location'!B9","v":0},{"$f":"'User Add-in Location'!C9","v":0},1.94,5.0579999999999998,14.271000000000001,14.398999999999999,7.2009999999999996,7.8479999999999999,4.6719999999999997,3.677,7.3890000000000002,9.5559999999999992,10.974,7.9619999999999997,12.478,8.89,2.8740000000000001,14.212999999999999,9.0690000000000008,6.1849999999999996,6.9829999999999997,8.7579999999999991,10.058999999999999,8.5530000000000008,18.068000000000001,6.0720000000000001,6.0869999999999997]
[null,null,"Mining",2.1217253173606982,1.1545064345650051,2.2579208180524302,3.3815852731898213,1.9009331827578337,2.4706544185030288,4.560099781423375,4.3441267428190811,5.4270365894704629,3.8621602818585825,4.1706590237824814,5.1325576339942822,3.9741334224092788,2.9996732076009116,2.5167932095734971,4.7575558372165849,4.8576760222946387,2.209793768067291,2.3092231612274614,7.2698137863822607,3.0838668795599453,3.9605628856714223,4.1434676681739697,2.3585410048996196,3.5617445102636367,3.0183302285014721,2.7152476241623149,{"$f":"'User Add-in Location'!B10","v":0},{"$f":"'User Add-in Location'!C10","v":0},4.3630000000000004,2.3149999999999999,5.0670000000000002,3.7330000000000001,2.5870000000000002,5.274,3.4129999999999998,2.54,3.12,3.0840000000000001,5.2889999999999997,2.2829999999999999,5.234,4.8479999999999999,4.9180000000000001,3.4889999999999999,1.8759999999999999,2.3010000000000002,2.6859999999999999,4.407,2.472,4.319,2.09,3.8079999999999998,1.6919999999999999]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Construction",5.658464877060176,4.6057365049848489,5.4247639321272834,5.8646477205794563,5.2907700337789363,5.6488630133970359,5.1653000162932292,5.7520762308525164,5.1720714934127292,5.6790833431967247,5.6240884963707005,4.7463855382954749,6.1614920079593549,5.0767309134163812,5.7371185378032488,5.5983909679329757,5.8302036251187861,5.636659357350732,5.4590925943538364,6.0965794466917975,5.3545600750139322,5.2317409317589663,5.6501982214357671,5.1408827060464866,5.6826704082238528,5.8122124012122924,5.7962149001328624,{"$f":"'User Add-in Location'!B11","v":0},{"$f":"'User Add-in Location'!C11","v":0},5.4740000000000002,5.32,5.7919999999999998,4.9640000000000004,5.827,4.9779999999999998,5.8339999999999996,5.4089999999999998,5.69,5.7649999999999997,5.6260000000000003,5.5750000000000002,5.0350000000000001,5.7249999999999996,6.0140000000000002,5.7830000000000004,5.1769999999999996,5.44,5.5940000000000003,6.1529999999999996,5.649,5.2869999999999999,5.3819999999999997,5.6660000000000004,5.1479999999999997]
[null,null,"Manufacturing",1.722263429314655,2.0265835353912882,2.3565202617840009,2.108720255723294,1.7752462288891619,2.0857658144441165,2.1699844529286261,1.5283380989668185,3.0894862979584099,2.4512487914785415,1.9932190474384643,1.9979140202041468,1.9073630041483662,1.7154571321289029,1.6580469796191133,1.754338828561423,1.6337242350759036,1.5472413139888725,0.66667775536000462,2.4137295854432095,2.1407379822127441,2.0905524253459324,1.7349949754370158,2.0609765588422073,1.7664804256879791,1.8184218102751089,1.1422024619457718,{"$f":"'User Add-in Location'!B12","v":0},{"$f":"'User Add-in Location'!C12","v":0},1.716,2.669,2.702,1.6180000000000001,1.639,2.23,1.823,1.7130000000000001,1.8109999999999999,1.82,2.5510000000000002,1.988,2.6749999999999998,1.88,2.2549999999999999,1.861,1.046,1.74,1.8839999999999999,2.516,2.0699999999999998,1.575,1.3879999999999999,2.2999999999999998,0.7]
["Although the data and formulas are available for review they must not be changed.",null,"Fabricated Metals",3.7209835041586947,4.0383095675852241,4.4303622921792476,3.5856534108156111,4.1632234207013763,3.7081430896026335,3.9175717489021582,4.1447204256930004,0,4.1780925851042676,4.0961077547654874,4.5605125100147434,4.6311624558960522,3.9622681431654025,3.9737127648621073,3.8672072178706891,3.9537980025861321,3.9979355240740428,3.4716445222133543,3.9164822479573691,4.1121969935370659,3.7849325330519097,4.0699657514327914,4.1142319942392955,4.1043371216553011,4.0671098050547814,4.133525838212269,{"$f":"'User Add-in Location'!B13","v":0},{"$f":"'User Add-in Location'!C13","v":0},3.6859999999999999,4.0609999999999999,3.8239999999999998,3.9950000000000001,4.4720000000000004,3.9129999999999998,3.9159999999999999,3.8690000000000002,3.8650000000000002,3.3620000000000001,3.91,3.9809999999999999,4.5380000000000003,3.6469999999999998,3.73,3.714,3.6779999999999999,3.8690000000000002,3.8159999999999998,4.4850000000000003,3.6160000000000001,4.0250000000000004,4.1470000000000002,3.9790000000000001,3.6240000000000001]
[null,null,"Machinery",1.8864531527506188,2.3926352998241782,2.1335161605384201,2.3739389120601118,2.1136263813823462,1.6717336979927495,2.0251345874276012,2.9814345564227551,2.4821015845518559,2.2962201391346753,1.9004839163972065,1.8958374431822449,2.0214689886197448,1.7386777088977396,1.3715894953347743,1.5399549449793994,2.0114459865726531,2.3507561061996967,2.1373806966003031,2.4430518497247249,1.4634235280100256,2.4849712022114545,2.2930842658970505,2.2346510321367532,1.4996395095949993,1.6720305950148031,2.0740051371976733,{"$f":"'User Add-in Location'!B14","v":0},{"$f":"'User Add-in Location'!C14","v":0},1.5409999999999999,2.1930000000000001,2.734,2.7669999999999999,2.1070000000000002,1.9550000000000001,1.7949999999999999,1.548,2.3849999999999998,1.964,2.48,2.2490000000000001,3.2650000000000001,1.841,1.887,1.798,2.0510000000000002,1.905,1.8660000000000001,3.1970000000000001,2.8279999999999998,2.504,3.165,1.7290000000000001,2.3330000000000002]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Electrical Equipment",3.7477549455499135,0,1.1708865742529593,3.0169146650580951,1.3193218951584191,1.5137559611310241,2.4553771454800843,3.5709360056026007,0.67579817323274516,1.6767637063098211,2.5358411804322274,1.1498477817863546,1.1241177346116753,3.009896796236756,3.2620947207173994,2.5015151654520342,2.6689459969920497,3.7028671336430374,2.838088486784248,1.522556991987331,3.0526045009654057,1.3693274182658042,2.9302084548498994,2.3110433188817834,2.7555427935815628,1.9274731156646565,1.756795569132733,{"$f":"'User Add-in Location'!B15","v":0},{"$f":"'User Add-in Location'!C15","v":0},4.0640000000000001,3.33,2.7229999999999999,2.3420000000000001,0.98399999999999999,1.835,1.3260000000000001,3.2210000000000001,2.3130000000000002,3.1869999999999998,0.56299999999999994,2.427,1.843,3.6829999999999998,3.0630000000000002,3.0150000000000001,1.2410000000000001,1.359,1.4570000000000001,1.46,1.696,1.8360000000000001,2.4769999999999999,3.44,5.032]
[null,null,"TCPU",2.2836088857715215,1.6459864953453962,2.4596742636281288,3.2843342756979066,3.2027370950922087,2.7108330084564249,3.0112611205923052,2.707828263547742,4.1665950662849722,2.7107788234026735,2.8044262089283172,2.2415998564713027,3.4143175613154977,3.4526498132819001,3.190412520938223,3.2651392204063465,2.5789943439432075,2.8545912368066029,2.4305787265449177,3.315745535035949,2.8147679774712855,3.112142899586865,2.6751604160775666,3.0420095314126301,2.789842393550106,3.1442156298565127,2.6050812329570832,{"$f":"'User Add-in Location'!B16","v":0},{"$f":"'User Add-in Location'!C16","v":0},2.7440000000000002,0,2.7850000000000001,3.5179999999999998,2.673,3.5640000000000001,3.0510000000000002,2.75,3.0110000000000001,2.13,2.9449999999999998,3.4609999999999999,3.39,2.4590000000000001,3.1440000000000001,3.1829999999999998,2.6259999999999999,2.97,3.5670000000000002,2.6150000000000002,3.2679999999999998,2.9609999999999999,2.5009999999999999,3.306,2.1110000000000002]
[null,null,"Wholesale Trade",3.9408817359787265,3.5149118446304413,3.6856528305008029,3.4811726079015677,3.3753966756923472,3.6626469629253458,3.0256775576197459,3.3663703110403644,3.1378673473518055,3.5768389707553889,3.4624823621647089,4.3872869565815273,4.2342134058832412,3.3890594676583117,3.879410329693092,3.9997207767235308,3.713357157336024,3.6677167949562302,3.7160030347858362,3.9159248306365786,3.5362717160207784,3.3808728886221697,3.5648932148596484,3.6579341728530248,4.0494564758803318,3.8527005612493279,4.0830311129906933,{"$f":"'User Add-in Location'!B17","v":0},{"$f":"'User Add-in Location'!C17","v":0},3.9710000000000001,3.827,3.677,3.13,4.3849999999999998,3.206,3.827,3.5579999999999998,3.7669999999999999,3.8140000000000001,3.8620000000000001,3.4569999999999999,3.7130000000000001,3.7210000000000001,3.9340000000000002,3.702,3.2610000000000001,3.524,4.0380000000000003,4.1879999999999997,3.64,3.456,3.9260000000000002,3.9729999999999999,3.5230000000000001]
[null,null,"Retail Trade",11.956310142203314,12.349292427551084,11.119490757845597,12.828276082203757,10.244031208122585,12.190173326333969,11.054522692294677,13.111782376855182,11.228455379366965,11.930670038035872,12.374458776388291,10.963848250564146,12.605020897858759,11.981935021719313,12.716494900165218,13.698202814478414,12.329884579230699,13.613723014750194,11.971938694694618,12.812100337828195,11.814157571669126,12.584338656655724,11.826136685652489,12.215539386775415,12.634674936601067,12.997162245106171,14.285715844734698,{"$f":"'User Add-in Location'!B18","v":0},{"$f":"'User Add-in Location'!C18","v":0},13.051,7.7919999999999998,12.737,10.862,12.952,10.887,13.452999999999999,12.231999999999999,12.205,12.484999999999999,13.786,13.023,12.023999999999999,12.666,12.827999999999999,12.02,11.103,11.765000000000001,11.811999999999999,12.468999999999999,12.34,9.5760000000000005,12.811,12.845000000000001,12.39]
[null,null,"FIRE",5.57680297969842,4.5384933120094288,5.6283418839469297,5.5530656750971517,4.4063292678624038,5.4248188372230057,3.4375406761614546,2.9675155417541839,3.2697747735613119,5.7807741234895973,4.7101040149539006,4.5565237543679951,5.7070093314754029,4.1292172070388782,4.8554445719474462,4.0853478666182967,5.3158939084581691,5.1917177409947728,5.7430369732190503,4.5612570073324576,4.3723836381019696,3.631232682706111,5.0829858947060691,4.4720119188708942,5.5064103002685858,4.9592969872649917,5.9117140975992477,{"$f":"'User Add-in Location'!B19","v":0},{"$f":"'User Add-in Location'!C19","v":0},4.468,0,4.22,4.3070000000000004,5.01,2.8279999999999998,4.2519999999999998,4.9550000000000001,4.0599999999999996,5.57,5.1120000000000001,4.319,4.0460000000000003,5.5629999999999997,3.9820000000000002,5.0209999999999999,5.5129999999999999,4.47,5.2350000000000003,4.6550000000000002,4.5979999999999999,4.492,5.0650000000000004,4.3230000000000004,5.6959999999999997]
[null,null,"Misc. Services",5.9663844575048257,5.4210609965518959,6.1861656314031972,7.0145385293628246,5.0334249768802533,5.6137216449755138,5.238210304806092,4.0748806725010693,3.3009842280444959,6.2545018756730961,6.0543704024481988,5.9029378842021618,5.9261765429635256,4.8994076967563718,5.3456796378982894,6.2794392389772691,6.4586095421179017,6.6314483853649255,6.1841715359583995,6.4635894024641756,5.0080656265732388,4.342149864165247,5.64989379166121,5.6061709736138923,6.9544674383701421,5.7116292490386282,7.079556797394698,{"$f":"'User Add-in Location'!B20","v":0},{"$f":"'User Add-in Location'!C20","v":0},6.0659999999999998,6.2450000000000001,5.7789999999999999,4.9240000000000004,4.8680000000000003,4.5739999999999998,5.484,5.984,5.9260000000000002,6.7110000000000003,5.5919999999999996,5.1230000000000002,5.923,6.2949999999999999,6.718,5.79,5.4770000000000003,5.3289999999999997,6.319,6.5140000000000002,5.0190000000000001,5.3170000000000002,6.07,5.9470000000000001,6.6980000000000004]
[null,null,"Professional Services",8.6761030893874125,7.0509573724388508,7.8739005379187015,7.7249277735744055,6.730931977633321,7.010025719784573,6.6360153563914706,7.5659203035763118,6.2559808361161515,8.2157760583184789,7.3991403963654943,8.0554225791403908,9.1265080327058286,7.4002404480447268,8.5660456667570823,8.7196366660790545,7.7231574201348554,8.4843075925569735,8.1813393053821244,8.69431565670574,7.1026512424021098,6.9174420910270564,8.3323085599157558,7.5726062032581964,8.9733134484033972,7.5152390937993401,9.2923086146297287,{"$f":"'User Add-in Location'!B21","v":0},{"$f":"'User Add-in Location'!C21","v":0},8.2769999999999992,7.9059999999999997,7.5510000000000002,6.694,7.923,6.5709999999999997,8.2040000000000006,7.8490000000000002,8.0749999999999993,8.15,8.0609999999999999,7.4359999999999999,7.5190000000000001,8.4649999999999999,8.5459999999999994,7.9969999999999999,7.5039999999999996,7.4450000000000003,7.9420000000000002,8.7270000000000003,7.0369999999999999,5.968,8.532,8.0660000000000007,8.3439999999999994]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Government",8.6573833358453012,7.8686304794968169,8.1818339482091105,11.918219563562795,6.7706171727197866,9.7113620165401269,6.5802548402943462,8.5829000236516801,4.369121567860387,8.6896008749585523,10.183667310218059,8.098019677126695,11.166429910583274,9.2436109010013325,11.812686777567011,10.931989468769988,11.405731706181031,10.062863506425654,10.2648566257858,10.414893976708209,5.8156384100103624,6.4684425064632265,9.650036194131463,9.5888723370630657,11.859017641330443,10.395275426206581,10.626711929566142,{"$f":"'User Add-in Location'!B22","v":0},{"$f":"'User Add-in Location'!C22","v":0},11.164999999999999,7.31,8.1820000000000004,8.0009999999999994,6.3710000000000004,6.6440000000000001,10.441000000000001,10.324999999999999,9.0619999999999994,9.0410000000000004,8.7449999999999992,8.4220000000000006,6.8559999999999999,10.175000000000001,10.57,9.9890000000000008,9.5399999999999991,8.3699999999999992,10.32,10.728999999999999,7.0940000000000003,7.4050000000000002,10.044,9.2140000000000004,10.039]
[]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",1.3195139210020899,0.57032354145798536,1.1653534394962377,1.8343318182980095,0.78346690047577694,2.0262411450500903,0.47801404134830378,0.90705697817150732,0.50293721365509236,0.95650180460474332,1.3053112636561,1.1653477122883675,1.6603899698941409,1.1687189922926391,0.90446848475723374,1.2108440379812528,1.7428415134569306,1.2219709801577103,0.72523960531645115,1.4573191331752422,0.86596692076232662,0.43859285140392423,1.0059357902516533,1.4369928633569864,1.3585006613208734,1.4740024897016595,1.8244932933492493,{"$f":"'User Add-in Location'!B26","v":0},{"$f":"'User Add-in Location'!C26","v":0},1.3660000000000001,0.504,0.86699999999999999,0.42599999999999999,1.484,0.97499999999999998,1.0089999999999999,1.2509999999999999,1.0620000000000001,1.7230000000000001,1.6779999999999999,1.163,0.48299999999999998,0.96,1.4910000000000001,1.286,1.528,2.516,1.2350000000000001,2.1779999999999999,1.274,0.88800000000000001,1.3049999999999999,1.9359999999999999,0.90800000000000003]
[null,null,"Mining",1.3467413722604946,0.3854762229366579,1.7609998868859333,1.5724012402520664,1.0656654247339221,1.4428833947665449,1.6201880634694861,1.4929582899895268,1.2472158791362375,2.8130057238150337,1.640434375707654,1.7586293427840525,1.9186764316282412,1.8142766261446304,1.6917733731477158,1.5867198999377266,2.8907508297242983,1.5826005244600601,0.98603520877119433,2.762200092923814,2.0980579403863437,2.13432945030323,2.2772228130395864,1.5445205025050952,1.6091708722321885,1.8243297632189766,1.8873560670493306,{"$f":"'User Add-in Location'!B27","v":0},{"$f":"'User Add-in Location'!C27","v":0},1.635,1.026,1.802,1.8420000000000001,1.413,1.9019999999999999,1.5920000000000001,0.98599999999999999,1.9650000000000001,1.8759999999999999,2.2589999999999999,1.355,1.925,1.754,1.96,1.6839999999999999,1.091,2.0569999999999999,1.7170000000000001,1.5069999999999999,1.589,1.71,1.5489999999999999,1.401,0.88800000000000001]
[null,null,"Construction",2.8524229298181676,1.9416188101673797,2.870700918963748,3.0196375131301587,2.9360729408600177,3.169258980854897,2.5532904285257403,2.6944461864664491,1.2707790245542459,3.4065510809688826,3.2325781999223895,2.2205186831806043,3.4000618244729539,2.773124388133311,2.9611464935873348,2.9131867115807641,3.0551804966227052,2.8845992621361329,2.3965543652100108,3.5977053354368387,2.3654046615372093,2.6301875953717082,3.1454679186263195,2.9770112918936849,2.7897154159991882,3.2617896250774279,3.2151159692620102,{"$f":"'User Add-in Location'!B28","v":0},{"$f":"'User Add-in Location'!C28","v":0},2.9169999999999998,1.0289999999999999,3.3180000000000001,2.4580000000000002,2.6970000000000001,2.234,3.3719999999999999,2.46,3.2869999999999999,3.0710000000000002,3.1259999999999999,3.1120000000000001,2.4860000000000002,2.9830000000000001,3.0950000000000002,3.2810000000000001,2.8820000000000001,4.5359999999999996,3.2040000000000002,3.23,2.726,2.3130000000000002,2.2879999999999998,3.1680000000000001,1.91]
[null,null,"Manufacturing",1.7196063792779104,1.5137740180773516,1.9070028343595831,1.9438472919298528,2.1425552439571613,2.2069593010806581,1.2877870797942794,1.3818146461340681,0.66783594058428331,2.2369546058194216,1.8277816656722212,2.2081797751623955,2.1859821463507876,1.8437573613825995,1.579410516949618,1.722338654650287,2.181515129147626,1.7093222780525565,1.6226980245167626,2.0997135034925263,1.2603738277121912,1.4176902925636234,1.8602474388198063,2.0701627121006787,1.8425147756112974,1.9205750805965209,2.1731459686252301,{"$f":"'User Add-in Location'!B29","v":0},{"$f":"'User Add-in Location'!C29","v":0},1.758,1.097,1.504,1.5389999999999999,2.085,1.5369999999999999,1.6870000000000001,1.827,1.9710000000000001,2.327,2.21,1.9359999999999999,1.4750000000000001,1.6040000000000001,1.8280000000000001,1.8380000000000001,2.3479999999999999,4.069,2.2869999999999999,2.1960000000000002,1.44,1.6559999999999999,1.633,2.0630000000000002,1.575]
[null,null,"Fabricated Metals",1.5350727987725561,1.3472167675088091,1.931791671165606,1.4335709457717292,2.2314757370367282,1.9140012736727552,1.3534657708028468,1.2335007430576697,0,2.166902548656231,1.7705566439686753,1.722141222255986,1.8684941203129002,1.8004963892262158,1.6032953291404539,1.5209898530710035,1.5880798210458058,1.4774118988979155,1.2971914032610452,1.732763509197933,1.3936610861522396,1.4765990561828382,1.8303083392178141,1.9155843606809291,1.5029968815605816,1.6822440958604581,1.6965238277505084,{"$f":"'User Add-in Location'!B30","v":0},{"$f":"'User Add-in Location'!C30","v":0},1.484,1.157,1.4790000000000001,1.5029999999999999,1.5780000000000001,1.4690000000000001,1.873,1.391,1.865,1.538,1.8320000000000001,1.8169999999999999,1.68,1.476,1.4750000000000001,1.6619999999999999,1.994,3.919,2.2050000000000001,1.5920000000000001,1.3320000000000001,1.54,1.2969999999999999,1.7809999999999999,1.1080000000000001]
[null,null,"Machinery",1.782071680878289,1.3724407239351422,1.8208202242385596,1.7626156406477094,2.1732648452743888,2.2188616353087127,1.4587514041922987,1.2291525106411427,1.0605147699825466,2.3882860718294978,1.8684619824634865,2.103107777191326,2.0572034120559692,1.7693511871621013,1.8066850011236966,1.529336059698835,1.8906857343390584,1.6992855791468173,1.5099613817874342,1.8850409768056124,1.6448956232052296,1.5923566890414804,1.8781136891338974,2.2405931509565562,1.6511377728311345,2.1562412017956376,2.0803293455392122,{"$f":"'User Add-in Location'!B31","v":0},{"$f":"'User Add-in Location'!C31","v":0},1.5880000000000001,1.2290000000000001,1.2350000000000001,1.5169999999999999,1.679,1.51,1.73,1.6020000000000001,1.994,1.59,2.004,1.881,1.4370000000000001,1.5760000000000001,1.776,1.849,1.9990000000000001,4.1369999999999996,2.258,1.444,1.51,1.7010000000000001,1.246,2.0099999999999998,1.379]
[null,null,"Electrical Equipment",2.0019834400505148,0,2.4190030661962365,1.9636231186569377,2.4681934695090018,2.4386219311785955,1.7857004775795886,1.4769086504495272,0.66183697215972415,2.7434737015795965,2.2515174112012311,1.9519902813819148,2.2755275182826544,2.0878442025953725,1.7846105406361241,1.8882310698109288,1.7679703389444659,1.9887523240940546,1.5611928304036458,2.0580461384147726,1.7869455532361103,2.1120938998396679,2.3712453047434487,2.7171017533989361,2.0425831246119674,1.6765104686060259,2.4242581859711678,{"$f":"'User Add-in Location'!B32","v":0},{"$f":"'User Add-in Location'!C32","v":0},1.851,1.1000000000000001,2.056,1.97,1.4379999999999999,2.0640000000000001,2.2669999999999999,2.0339999999999998,2.34,2.0249999999999999,1.1020000000000001,2.0720000000000001,2.1739999999999999,1.6759999999999999,2.1389999999999998,1.94,2.238,3.585,2.7959999999999998,2.5630000000000002,1.962,1.905,1.792,2.3069999999999999,1.5880000000000001]
[null,null,"TCPU",2.423218054349038,1.2342512621145068,2.4174778826166325,2.3862633884949687,2.3183814552236561,2.5179594728455599,1.8577201032248394,1.9645218289394641,1.2280234248983355,2.761678793471888,2.462624134690004,2.0061166640152415,2.5991948074990852,2.5640599328994069,2.4222971380329437,2.2455372271780356,2.3143201017668136,2.3146077876666058,2.2749381291828135,2.3370009091179464,1.9731850088045546,2.0891658203833385,2.470016261768782,2.7437910674009318,2.4216232688263273,2.4284108651994769,2.5005747953032902,{"$f":"'User Add-in Location'!B33","v":0},{"$f":"'User Add-in Location'!C33","v":0},1.5780000000000001,0,2.0710000000000002,1.946,2.1840000000000002,2.214,2.306,2.11,2.294,2.3239999999999998,2.254,2.3450000000000002,2.036,2.2629999999999999,2.3969999999999998,2.59,2.4470000000000001,3.7250000000000001,2.9209999999999998,2.5110000000000001,2.0529999999999999,1.9279999999999999,2.1989999999999998,2.3570000000000002,1.712]
[null,null,"Wholesale Trade",2.1567287382251488,1.5377772588215903,2.4744670102696218,1.8527234791281695,2.0756591268642222,2.3889636502294485,1.6162892295928772,1.6304765292984285,1.2026884672884457,2.6623472385063858,2.1436852420875412,2.3754275835916667,2.60957299763571,2.100241179095057,2.1693799795504818,2.1390981537139346,2.0936273043741012,1.9905105567977814,1.9160468358479574,2.4326763135944298,1.8865818663271603,1.9212755351723312,2.191256579096446,2.3142219115160185,2.1145777239770949,2.3605951925951563,2.4139131854394238,{"$f":"'User Add-in Location'!B34","v":0},{"$f":"'User Add-in Location'!C34","v":0},2.2989999999999999,1.7490000000000001,2.1040000000000001,1.7729999999999999,2.1589999999999998,1.65,2.3420000000000001,1.79,2.3149999999999999,2.1869999999999998,2.3530000000000002,2.04,2.2250000000000001,2.113,2.1240000000000001,2.2469999999999999,2.0270000000000001,2.7370000000000001,2.782,2.4689999999999999,1.911,1.7370000000000001,1.857,2.34,1.51]
[null,null,"Retail Trade",2.0260876585124379,1.6484070434337887,2.3893890380859375,2.0948806938467732,1.916296427974425,2.5153631775413681,1.8060475623253549,1.9619050058624896,1.3182962995763055,2.7943701399071745,2.3761489647359042,1.8191524049478547,2.5091927158678207,2.308811226966085,2.2328223049050511,2.3169770135465506,2.1737336415147746,2.2698047743983971,1.8928513603181396,2.4582375986196574,1.9474335268809426,2.1405304678505099,2.2323216825428576,2.456390937956253,2.0450620520505303,2.5019054812324564,2.6541591602159835,{"$f":"'User Add-in Location'!B35","v":0},{"$f":"'User Add-in Location'!C35","v":0},2.3969999999999998,1.7170000000000001,2.2360000000000002,1.901,1.95,1.6930000000000001,2.5089999999999999,1.992,2.3370000000000002,2.238,2.6190000000000002,2.39,2.1909999999999998,2.194,2.1709999999999998,2.2469999999999999,2.1840000000000002,2.8519999999999999,2.6909999999999998,2.2480000000000002,2.0510000000000002,1.5189999999999999,1.8480000000000001,2.4129999999999998,1.71]
[null,null,"FIRE",2.672926329158182,1.515002522887648,3.4035654464931229,2.4859414340515751,2.1522716907496626,3.3813058603707535,1.8894723238527358,1.1910611308537575,1.021411763344916,3.8782614463666718,2.5206457322205904,1.9102455392154354,3.4774914441595612,2.3360898510943997,2.3221651436528621,2.1954857347477059,2.7300851174584939,2.498029581053852,2.4292389397160883,2.4981425160870621,1.9629087845808639,1.9163497232987663,2.6916940369150035,2.743977492692943,2.6416492449405373,2.6072714565247948,2.8128259676969072,{"$f":"'User Add-in Location'!B36","v":0},{"$f":"'User Add-in Location'!C36","v":0},2.5270000000000001,0,2.2709999999999999,2.254,2.0640000000000001,1.1870000000000001,2.0489999999999999,2.2719999999999998,2.2650000000000001,2.9820000000000002,2.5910000000000002,2.4780000000000002,2.1970000000000001,2.6920000000000002,1.758,2.5299999999999998,3.319,3.0310000000000001,3.25,2.3559999999999999,2.0670000000000002,1.962,1.8580000000000001,2.4729999999999999,2.2930000000000001]
[null,null,"Misc. Services",2.3910457932758997,1.6872993097759461,2.8167665536667048,2.4472002656843692,2.129539620189739,2.6459747610962085,2.0079742663516553,1.6015925083606635,0.9365368547555214,2.9490561693554245,2.3509603377079729,2.1721938182092746,2.8476026333302009,2.0516714342086049,2.1106139168250611,2.326551285582847,2.5336463717801196,2.364222313554126,2.0196868879569845,2.8377173809322729,2.0633253086037349,2.0242493121406437,2.5871981772916537,2.5074699387960355,2.3919638218634534,2.4531672446470925,2.7195597789985051,{"$f":"'User Add-in Location'!B37","v":0},{"$f":"'User Add-in Location'!C37","v":0},2.42,1.8,2.3980000000000001,1.95,2.2170000000000001,1.5860000000000001,2.4289999999999998,1.998,2.5510000000000002,2.4300000000000002,2.214,2.2509999999999999,2.5590000000000002,2.484,2.5289999999999999,2.323,2.2410000000000001,2.8959999999999999,3.198,2.7490000000000001,1.8320000000000001,2.0190000000000001,2.0030000000000001,2.5270000000000001,1.843]
[null,null,"Professional Services",2.2485344625336445,1.6940804869606547,2.786096653557967,2.0681908550518697,2.2641617732642918,2.5583183852149558,1.8679940626367952,1.7764663393404252,1.2540107138619863,3.0291206831753157,2.6050512113029556,2.0911396809105098,2.7547447302282393,2.3779036032183081,2.2654415631171574,2.2164816053739065,2.3124545825485163,2.2762393676835759,2.0546406689293053,2.600950117737137,2.0279425678346907,2.0759849149020226,2.4961478969454305,2.4734324153823848,2.2973736938845803,2.561215368158912,2.6549661688660153,{"$f":"'User Add-in Location'!B38","v":0},{"$f":"'User Add-in Location'!C38","v":0},2.4140000000000001,1.615,2.1459999999999999,2.0139999999999998,2.323,1.8180000000000001,2.5129999999999999,1.919,2.4350000000000001,2.3759999999999999,2.5049999999999999,2.2130000000000001,2.294,2.4329999999999998,2.2559999999999998,2.3740000000000001,2.468,3.1509999999999998,2.923,2.48,2.004,1.8939999999999999,1.9039999999999999,2.3250000000000002,1.722]
[null,null,"Government",0.53413935215433173,0.17361487688416552,0.83888631524351021,0.4782421611504864,0.48384951293077194,0.38169486117484708,0.74524362029862345,9.2231681623396261E-2,3.4680529287659627E-2,0.50946477031638204,9.0149270105674958E-2,0.27260681628137501,0.70450853936260061,0.23166070168771333,0.3189855515739502,0.42979218436365663,0.50659168070898186,0.48332452182783686,0.62630162006047063,0.5674986272376441,0.12214300982018268,0.16498842733259361,0.38246958208814491,0.76995929186575429,0.40165649096866668,0.47691213049912956,0.58833550815596192,{"$f":"'User Add-in Location'!B39","v":0},{"$f":"'User Add-in Location'!C39","v":0},0.435,0.76400000000000001,0.32400000000000001,0.249,0.58499999999999996,0.44400000000000001,0.26300000000000001,1.0880000000000001,0.35099999999999998,1.141,0.59199999999999997,0.47,0.21299999999999999,0.495,1.216,0.65400000000000003,0.438,0.61099999999999999,0.36699999999999999,0.24199999999999999,0.36099999999999999,0.71899999999999997,0.443,0.59799999999999998,0.40799999999999997]
[]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",1.7947073124742314,1.6491502221769507,2.02684945634318,1.6601505521508451,2.3698010044588287,1.697127758408109,1.2502609325197296,1.0384184678610671,0.49342820770201729,2.7813724800440229,2.7812697993886326,2.351654959950944,2.4720465965942053,3.2094080419114541,2.22321986894001,1.6693300391082351,1.631726010403872,1.7397758209011713,1.9559177823253833,2.486824429244892,1.3239496434976994,1.9815114470392829,1.9281983007758816,1.9249339968329031,1.9874802203559101,1.8448929941541288,1.4061278151562475,{"$f":"'User Add-in Location'!B43","v":0},{"$f":"'User Add-in Location'!C43","v":0},1.7629999999999999,0.97499999999999998,1.651,2.2999999999999998,2.149,1.3859999999999999,1.88,0.91400000000000003,1.86,1.016,2.528,1.4650000000000001,1.6930000000000001,1.8120000000000001,1.915,1.534,1.4059999999999999,3.6339999999999999,1.2549999999999999,1.589,1.0589999999999999,2.06,0.41399999999999998,1.986,0.66900000000000004]
[null,null,"Mining",1.0996796428293423,0.68857304255167651,1.7076393832331118,1.4410644268644031,1.5157225857610288,2.7193033246026523,1.4962161727573562,2.4153802567634033,0.51360191124072974,1.6920703666797583,1.992067903712176,1.2556379014167234,1.6592180417931599,1.5999781705331113,1.7354963896931082,1.2912213214929553,2.1900451079658843,1.2247926325037861,1.431481098783189,1.4599095358364824,1.3134437920390696,2.1135309744572295,2.1388470884682476,1.8233520811882573,1.9010893158290698,1.5815147593401482,1.9660557111104331,{"$f":"'User Add-in Location'!B44","v":0},{"$f":"'User Add-in Location'!C44","v":0},1.6120000000000001,1.022,1.4890000000000001,2.5550000000000002,1.4710000000000001,2.1419999999999999,1.1180000000000001,1.393,2.0750000000000002,2.4980000000000002,1.7,1.8280000000000001,1.802,1.1759999999999999,1.2789999999999999,1.4419999999999999,2.1520000000000001,3.4710000000000001,2.0670000000000002,1.196,1.694,1.0149999999999999,1.252,1.5509999999999999,0.79300000000000004]
[null,null,"Construction",2.2048804339577495,1.8046295557321455,2.8358066793361738,1.9048106057150558,2.6419363354048158,2.8614471728491675,2.3583991367186132,2.0671083694998078,0.61886739214401376,2.8695018221597346,2.5988470178472163,2.2064078792328257,2.2220004550697405,2.7923303877673495,2.4260598269889631,2.2481988001373776,2.2255427556340317,2.0898346283128824,2.0664937102512089,2.5934882344610029,2.3806282145941893,2.5295973027615419,2.7353245485752993,2.8111339616974069,1.8571133888699471,2.7539172523453934,2.1852724630812816,{"$f":"'User Add-in Location'!B45","v":0},{"$f":"'User Add-in Location'!C45","v":0},2.327,1.3859999999999999,2.8839999999999999,2.569,1.8089999999999999,1.92,2.597,1.88,2.8969999999999998,2.335,2.7440000000000002,2.9039999999999999,2.3650000000000002,2.1459999999999999,2.0430000000000001,2.9569999999999999,2.6930000000000001,4.8570000000000002,2.9140000000000001,2.419,2.214,2.0590000000000002,1.9239999999999999,2.6459999999999999,1.2090000000000001]
[null,null,"Manufacturing",1.1088404815041355,0.76150424895753865,1.9623782555183102,1.1091717009364783,1.7716435052012987,1.9077254534927746,1.528411842591294,0.95629375884289247,0.378119351709433,2.0152550557562448,1.5830523350164534,1.0273935547043185,1.2956194049669387,1.6813500789311666,1.2081934317177583,1.23059667644676,1.3086447858093888,1.0525418403171982,0.75060341395778429,1.6493957240880974,1.2946345229590666,1.601032443988079,1.5835129192305271,1.8974720122905797,0.97887195946612904,1.45923280029967,0.92641636411884276,{"$f":"'User Add-in Location'!B46","v":0},{"$f":"'User Add-in Location'!C46","v":0},1.1910000000000001,0.91500000000000004,1.7889999999999999,1.4430000000000001,0.95499999999999996,1.157,1.3959999999999999,0.85299999999999998,1.6060000000000001,1.4019999999999999,1.6839999999999999,1.6339999999999999,1.6,1.2050000000000001,1.218,1.4430000000000001,1.448,3.5459999999999998,1.63,1.4430000000000001,1.1930000000000001,1.1659999999999999,0.89500000000000002,1.6639999999999999,0.44900000000000001]
[null,null,"Fabricated Metals",1.6437198425211559,1.3288223521738518,2.4894425200253001,1.500710110293656,2.3662379285911235,2.2368130414951137,1.9218265343366601,1.6197452654198903,0,2.6262772174143212,2.1214620710873024,1.7352446357651454,1.8352835570893637,2.4698655354540522,1.8387563702900236,1.709404988623247,1.6812722036024419,1.8325310970951871,1.5936080081070343,2.1079528150035114,1.8493391842376896,2.1241568843039071,2.4403520059294816,2.6784836671701293,1.5088254569507227,2.2156967259034879,1.8013796119428263,{"$f":"'User Add-in Location'!B47","v":0},{"$f":"'User Add-in Location'!C47","v":0},1.7070000000000001,1.1739999999999999,2.1309999999999998,2.2010000000000001,1.3109999999999999,1.62,2.113,1.296,2.427,1.85,2.2360000000000002,2.339,2.125,1.897,1.4339999999999999,2.3580000000000001,2.2170000000000001,4.5570000000000004,2.3330000000000002,2.0379999999999998,1.952,1.65,1.3759999999999999,2.2970000000000002,0.874]
[null,null,"Machinery",1.1510360953398049,0.86079482437344268,1.7713277924340218,1.1323204406071454,1.9580052189994603,1.7370202853344381,1.588572934968397,1.4268733921926469,0.40388319076737389,2.0795252397656441,1.5946922866860405,1.1556519271107391,1.2284438111819327,1.7007534668082371,1.3153618652140722,1.1229881477775052,1.2342653373489156,1.3156063003698364,1.1562821659026667,1.8823842243291438,1.208707935642451,1.907682218356058,2.0054597626440227,2.0363881220109761,0.85538759606424719,1.4168194005033001,1.0192193887196481,{"$f":"'User Add-in Location'!B48","v":0},{"$f":"'User Add-in Location'!C48","v":0},1.0569999999999999,0.91100000000000003,2.694,1.9470000000000001,0.95,1.268,1.63,0.81799999999999995,2.0070000000000001,1.4850000000000001,1.778,1.8580000000000001,1.879,1.5189999999999999,1.032,1.5469999999999999,1.7270000000000001,3.8119999999999998,1.6850000000000001,2.024,1.508,1.407,1.425,1.5409999999999999,0.59]
[null,null,"Electrical Equipment",1.756674490949159,0,2.2296862448415449,1.4229424243332238,2.2608492964057514,1.8897166687955138,1.6516310015032369,1.658727256200647,0.24626022352967211,2.2981213138949488,1.7332359475474204,0.89446088191001649,1.7480628926266906,2.2122596181848997,1.7919482518267889,1.5008316232312111,1.5840467458130212,1.7172549104177823,1.4939852235137776,1.5339036974855649,1.597986250795344,1.773177400712044,2.3083224424751858,2.2058128464606499,1.1370414892832439,1.8449779300279514,1.1143464452476912,{"$f":"'User Add-in Location'!B49","v":0},{"$f":"'User Add-in Location'!C49","v":0},1.7989999999999999,1.0329999999999999,2.097,1.8640000000000001,1.008,1.373,1.631,1.155,2.036,1.7050000000000001,0.98699999999999999,2.0009999999999999,1.401,1.948,1.3280000000000001,2.0110000000000001,1.8049999999999999,3.5979999999999999,1.8420000000000001,1.679,1.5489999999999999,1.2190000000000001,1.032,2.1059999999999999,0.72899999999999998]
[null,null,"TCPU",1.67756099863775,0.84060138116227223,2.2971328782339784,1.775493824961176,2.3315642655256252,2.5533948908154116,1.7296537286825597,1.6247557121763361,0.62921016083116499,2.35161847535591,2.259518119034416,1.4673861294444113,1.9551792695233083,2.5697486747502856,1.9570725320370244,1.7367337177080515,1.7460002802903436,1.7295680887459095,1.5931463100358032,2.0503178920155527,1.6709094388931935,1.9768004835563722,2.2596689647137165,2.4447327350560815,1.5040203917285209,2.1750195124784595,1.9062874756093466,{"$f":"'User Add-in Location'!B50","v":0},{"$f":"'User Add-in Location'!C50","v":0},1.964,0,1.903,2.044,1.5049999999999999,1.7490000000000001,2.0990000000000002,1.5309999999999999,2.2290000000000001,2.234,2.0419999999999998,2.4980000000000002,1.93,1.643,1.64,2.3220000000000001,2.5009999999999999,4.1550000000000002,2.69,2.0019999999999998,1.905,1.593,1.62,2.153,0.97899999999999998]
[null,null,"Wholesale Trade",2.0576285079567733,1.2240348267698002,2.9906137443588166,1.7330859661102296,2.3488607138216855,2.9266895171411025,2.072876697243331,2.0119316412303263,0.62792103262004739,3.0513665627576634,2.6361155050243448,2.0063843884153996,2.2548413707824526,2.7575533775512331,2.2406313465027039,2.1345081991778163,2.0752246985178511,1.9185811376857187,1.8198262799999672,2.5610674963739819,2.142257688430969,2.547726942964657,2.6715158876544702,3.0528401797403122,1.7291853236581038,2.6404872217578088,2.144447846041468,{"$f":"'User Add-in Location'!B51","v":0},{"$f":"'User Add-in Location'!C51","v":0},2.153,1.4730000000000001,2.827,2.3260000000000001,1.6419999999999999,1.819,2.7080000000000002,1.5609999999999999,2.7290000000000001,1.966,2.617,2.633,2.536,2.1120000000000001,1.944,2.5430000000000001,2.371,4.0659999999999998,2.819,2.2869999999999999,2.2570000000000001,1.8360000000000001,1.712,2.5579999999999998,1.101]
[null,null,"Retail Trade",2.4479159566163111,2.060249313541886,3.5433871682509155,2.4234300153634973,2.8755052180482701,3.3354338780669703,2.7275932514295267,2.5431145826370227,0.69731982128364112,3.8255183186498383,3.249956639777225,2.3745917963418721,2.9015539249934408,3.2624426450969062,2.7183489774077882,2.6139351833166282,2.4065816996211962,2.7609558361500888,2.2569435261990036,3.241743835890829,2.6146030529527744,3.1266786069790098,3.0659790411307806,3.3523583170664919,2.2901173700200448,3.2166128619790348,3.1442221071732837,{"$f":"'User Add-in Location'!B52","v":0},{"$f":"'User Add-in Location'!C52","v":0},2.581,1.1719999999999999,3.5350000000000001,2.931,2.2999999999999998,2.3279999999999998,3.4660000000000002,1.9610000000000001,3.246,2.7280000000000002,3.5550000000000002,3.33,3.1869999999999998,2.722,2.452,3.2919999999999998,2.8410000000000002,4.9249999999999998,3.4729999999999999,3.0390000000000001,2.6139999999999999,2.169,2.2509999999999999,2.9849999999999999,1.466]
[null,null,"FIRE",1.8621149505155619,1.1781465771921333,2.7196502391581103,1.509702090149543,2.0670464974722242,2.4412476223502395,2.1965538360396195,1.3050174747322283,0.49829344491000049,2.8160195700674842,2.2239105263019958,1.5429361836624329,1.77054296775583,2.391852889891529,1.7247229934047812,1.7639738374269038,1.8368439153019869,1.8580905014994527,1.5594144523891569,2.0970225518919596,1.7074567978989768,2.4177698861720747,2.2257140714593704,2.8697056060965824,1.5250150332714891,2.1710660384235925,1.6844482202609927,{"$f":"'User Add-in Location'!B53","v":0},{"$f":"'User Add-in Location'!C53","v":0},1.8109999999999999,0,2.2210000000000001,2.0369999999999999,1.1639999999999999,1.871,2.5539999999999998,1.365,2.177,1.8260000000000001,1.905,2.3620000000000001,2.2709999999999999,2.1419999999999999,1.504,2.38,2.3879999999999999,3.7309999999999999,2.0960000000000001,1.847,1.7629999999999999,1.423,1.389,1.9830000000000001,0.85599999999999998]
[null,null,"Misc. Services",2.9555047099566845,2.2104293572250402,4.1357597444903682,2.5691342375808173,3.5036120439901226,3.9176570032101599,3.0016256139471098,2.6701175890680715,0.86150156681551948,4.3548235404839097,3.7903530398461842,2.7323037864843083,2.9285405679006304,3.8574100842996271,2.6421555718641221,2.7025278457372637,2.8930396701483745,2.8849029746793757,2.7021108232873972,3.5256918933446642,2.9761115350723872,3.2900595223675109,3.8362859113926961,3.8969548173060704,2.4444192885930964,3.5105119451993234,2.9631135079593838,{"$f":"'User Add-in Location'!B54","v":0},{"$f":"'User Add-in Location'!C54","v":0},2.77,2.153,3.4039999999999999,3.3029999999999999,2.37,2.6059999999999999,3.4180000000000001,2.1739999999999999,3.7360000000000002,2.8660000000000001,3.0449999999999999,3.5790000000000002,3.3090000000000002,3.1320000000000001,2.4420000000000002,3.6070000000000002,3.4620000000000002,5.6360000000000001,3.7759999999999998,3.1120000000000001,3.262,2.5379999999999998,2.4169999999999998,3.3039999999999998,1.599]
[null,null,"Professional Services",2.3601020912469508,1.7588513226168985,3.4485602078080575,2.0632541366437187,2.891375248080545,3.1283694899205141,2.550723208581994,2.399505293717922,0.79212144723876232,3.6067451166405995,3.0031223897316788,2.4020862708252766,2.5922024094820149,3.1899498603768555,2.6116452147757645,2.3208666894518664,2.3500642322918615,2.4868407029468171,2.1268400067216575,3.1166777244378645,2.5088649358195347,2.9452656176293637,3.1413320358237669,3.3590186138539209,2.039285443052981,2.9887904101245497,2.5181881215604136,{"$f":"'User Add-in Location'!B55","v":0},{"$f":"'User Add-in Location'!C55","v":0},2.5110000000000001,1.671,3.0310000000000001,2.8079999999999998,1.911,2.2469999999999999,3.09,1.75,3.2429999999999999,2.3279999999999998,3.0790000000000002,3.214,2.968,2.4729999999999999,2.278,3.2309999999999999,2.7759999999999998,4.8639999999999999,3.0859999999999999,2.7509999999999999,2.6360000000000001,2.0960000000000001,2.1589999999999998,2.8639999999999999,1.2430000000000001]
[null,null,"Government",3.1878123987686191,2.7832528984868379,4.2843179518423486,3.4685033200693165,3.7169836835214292,4.3067369867988434,2.9042487867899309,2.9235543771697863,0.75406474740204366,4.820780668877755,4.4803295236360761,3.5229228765402807,3.8683865698126438,4.4886655525775137,3.9973313260652303,3.578899055567212,3.6314436438134079,3.6933921950303406,3.3567911175199878,4.5381308047115843,2.9283253734430024,2.8794060562058665,4.4402582612375028,4.2252971435619218,3.4012298590940424,4.2869265512512342,3.7990067615550771,{"$f":"'User Add-in Location'!B56","v":0},{"$f":"'User Add-in Location'!C56","v":0},3.855,2.4489999999999998,3.3149999999999999,3.7759999999999998,2.2730000000000001,2.8130000000000002,4.5090000000000003,2.6480000000000001,4.3360000000000003,3.2410000000000001,4.1529999999999996,4.0869999999999997,3.4359999999999999,3.8879999999999999,3.2629999999999999,4.1159999999999997,3.7690000000000001,5.891,4.3150000000000004,4.149,3.181,2.8340000000000001,3.0339999999999998,4.0309999999999997,2.194]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"Earnings Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.31032046675682068,0.45057016611099243,0.27041628956794739,0.26651883125305176,0.43417537212371826,0.20264269411563873,0.26130279898643494,0.1723911315202713,0.19533370435237885,0.38660275936126709,0.40934967994689941,0.47207099199295044,0.36470335721969604,0.50389683246612549,0.38238194584846497,0.2701869010925293,0.24202048778533936,0.30583181977272034,0.42874276638031006,0.3682408332824707,0.24517486989498138,0.40936082601547241,0.28662571310997009,0.24508363008499146,0.36351531744003296,0.26675727963447571,0.2006334513425827,{"$f":"'User Add-in Location'!B60","v":0},{"$f":"'User Add-in Location'!C60","v":0},0.25800000000000001,0.26400000000000001,0.27600000000000002,0.47499999999999998,0.42,0.30599999999999999,0.27100000000000002,0.185,0.26800000000000002,0.158,0.38700000000000001,0.217,0.30199999999999999,0.31,0.313,0.22800000000000001,0.20899999999999999,0.313,0.16,0.23200000000000001,0.17699999999999999,0.46200000000000002,6.5000000000000002E-2,0.27100000000000002,0.19500000000000001]
[null,null,"Mining",0.13383303582668304,0.15009030699729919,0.14707055687904358,0.20257328450679779,0.19753266870975494,0.33065205812454224,0.20116519927978516,0.39228817820549011,0.14347924292087555,9.5506131649017334E-2,0.22085162997245789,0.14957243204116821,0.1952044665813446,0.14429479837417603,0.2131534218788147,0.16391342878341675,0.2662663459777832,0.14395907521247864,0.23087531328201294,9.4611369073390961E-2,0.12728747725486755,0.25049674510955811,0.20748674869537354,0.18858632445335388,0.2901008129119873,0.1536700427532196,0.2437688410282135,{"$f":"'User Add-in Location'!B61","v":0},{"$f":"'User Add-in Location'!C61","v":0},0.214,0.20499999999999999,0.14799999999999999,0.36099999999999999,0.217,0.35799999999999998,0.09,0.28399999999999997,0.20799999999999999,0.34200000000000003,0.155,0.215,0.19700000000000001,0.12,0.16,0.13700000000000001,0.29599999999999999,0.253,0.216,0.13100000000000001,0.222,0.115,0.16700000000000001,0.17899999999999999,0.186]
[null,null,"Construction",0.29887735843658447,0.38731285929679871,0.27832630276679993,0.25795885920524597,0.31438863277435303,0.30604159832000732,0.35746568441390991,0.31822109222412109,0.3712247908115387,0.2458796352148056,0.26645529270172119,0.33890807628631592,0.25086641311645508,0.31914177536964417,0.30834564566612244,0.31963843107223511,0.30468523502349854,0.27313140034675598,0.33333873748779297,0.25475150346755981,0.36102104187011719,0.34734481573104858,0.28968995809555054,0.29822328686714172,0.26657211780548096,0.30688920617103577,0.26475456357002258,{"$f":"'User Add-in Location'!B62","v":0},{"$f":"'User Add-in Location'!C62","v":0},0.32500000000000001,0.31900000000000001,0.33600000000000002,0.36,0.27200000000000002,0.33300000000000002,0.26200000000000001,0.376,0.30399999999999999,0.314,0.31,0.33900000000000002,0.29399999999999998,0.25900000000000001,0.28899999999999998,0.33200000000000002,0.33900000000000002,0.311,0.30499999999999999,0.28499999999999998,0.3,0.33300000000000002,0.311,0.307,0.30599999999999999]
[null,null,"Manufacturing",0.12141793966293335,0.10937891900539398,0.18053582310676575,0.12119415402412415,0.17018918693065643,0.16759763658046722,0.23083196580410004,0.11795216798782349,0.23142236471176147,0.16458460688591003,0.14315502345561981,9.9472008645534515E-2,0.11277534067630768,0.15231293439865112,0.12832170724868774,0.1415296196937561,0.1311449408531189,0.11370889842510223,6.1380598694086075E-2,0.15788930654525757,0.18075554072856903,0.21350954473018646,0.14570987224578857,0.17007237672805786,0.10618958622217178,0.1353948712348938,6.1702501028776169E-2,{"$f":"'User Add-in Location'!B63","v":0},{"$f":"'User Add-in Location'!C63","v":0},0.121,0.18099999999999999,0.219,0.17,8.8999999999999996E-2,0.17499999999999999,0.128,0.105,0.13900000000000001,0.13800000000000001,0.16400000000000001,0.154,0.193,0.13500000000000001,0.14299999999999999,0.13700000000000001,9.8000000000000004E-2,0.14099999999999999,0.13,0.155,0.14699999999999999,0.152,0.112,0.16800000000000001,5.1999999999999998E-2]
[null,null,"Fabricated Metals",0.22857089340686798,0.26860252022743225,0.25054216384887695,0.22339411079883575,0.26940628886222839,0.23841705918312073,0.30066516995429993,0.27229538559913635,0,0.24520599842071533,0.23155659437179565,0.24878846108913422,0.22860912978649139,0.28470349311828613,0.23789939284324646,0.24674992263317108,0.23504690825939178,0.26390531659126282,0.26002040505409241,0.23564253747463226,0.2778027355670929,0.3058469295501709,0.2780953049659729,0.29868057370185852,0.23041102290153503,0.26329627633094788,0.24119752645492554,{"$f":"'User Add-in Location'!B64","v":0},{"$f":"'User Add-in Location'!C64","v":0},0.23899999999999999,0.246,0.27100000000000002,0.314,0.19600000000000001,0.28299999999999997,0.22700000000000001,0.253,0.26800000000000002,0.26700000000000002,0.26100000000000001,0.27400000000000002,0.26800000000000002,0.25700000000000001,0.21,0.28499999999999998,0.26700000000000002,0.26400000000000001,0.23899999999999999,0.27200000000000002,0.28899999999999998,0.26,0.218,0.28100000000000003,0.217]
[null,null,"Machinery",0.1224844679236412,0.1463325172662735,0.1503881961107254,0.13356387615203857,0.19695518910884857,0.13693612813949585,0.22152166068553925,0.23028689622879028,0.23828785121440887,0.15605390071868896,0.14117145538330078,0.11619918048381805,0.11316985636949539,0.15898142755031586,0.13374185562133789,0.13246311247348785,0.13206146657466888,0.15609352290630341,0.15743634104728699,0.19218486547470093,0.13344083726406097,0.25277942419052124,0.20460909605026245,0.17483216524124146,9.4050146639347076E-2,0.10728654265403748,8.3291441202163696E-2,{"$f":"'User Add-in Location'!B65","v":0},{"$f":"'User Add-in Location'!C65","v":0},0.111,0.16900000000000001,0.38100000000000001,0.26200000000000001,0.11600000000000001,0.193,0.157,0.114,0.19400000000000001,0.19400000000000001,0.17599999999999999,0.188,0.23799999999999999,0.185,0.114,0.14199999999999999,0.17599999999999999,0.161,0.13600000000000001,0.27500000000000002,0.193,0.19400000000000001,0.23,0.14199999999999999,0.113]
[null,null,"Electrical Equipment",0.22420395910739899,0,0.17434805631637573,0.18022027611732483,0.21880748867988586,0.14553667604923248,0.21224196255207062,0.26271429657936096,0.14159795641899109,0.16420318186283112,0.14199367165565491,7.1117490530014038E-2,0.18280212581157684,0.2226409912109375,0.21950729191303253,0.18800307810306549,0.20522738993167877,0.21593540906906128,0.22374297678470612,0.13140697777271271,0.19986888766288757,0.18131053447723389,0.22550582885742188,0.17253698408603668,0.13318224251270294,0.20079287886619568,8.4557108581066132E-2,{"$f":"'User Add-in Location'!B66","v":0},{"$f":"'User Add-in Location'!C66","v":0},0.23499999999999999,0.21199999999999999,0.22600000000000001,0.21299999999999999,0.13400000000000001,0.17699999999999999,0.129,0.17499999999999999,0.18,0.21299999999999999,9.5000000000000001E-2,0.19800000000000001,0.111,0.255,0.155,0.21099999999999999,0.17,0.16900000000000001,0.13100000000000001,0.156,0.16800000000000001,0.13900000000000001,0.12,0.22,0.14399999999999999]
[null,null,"TCPU",0.1874801367521286,0.14063429832458496,0.19784347712993622,0.22897033393383026,0.26693859696388245,0.24854268133640289,0.23382778465747833,0.22597356140613556,0.40799301862716675,0.18348942697048187,0.21699698269367218,0.176984503865242,0.21687650680541992,0.26058167219161987,0.21917217969894409,0.21783080697059631,0.21201843023300171,0.2018236368894577,0.20148399472236633,0.20032788813114166,0.20874010026454926,0.24061532318592072,0.21784885227680206,0.21906717121601105,0.18341492116451263,0.21896794438362122,0.21107512712478638,{"$f":"'User Add-in Location'!B67","v":0},{"$f":"'User Add-in Location'!C67","v":0},0.27900000000000003,0,0.20499999999999999,0.26300000000000001,0.19700000000000001,0.26200000000000001,0.20499999999999999,0.25900000000000001,0.216,0.27700000000000002,0.21,0.27100000000000002,0.217,0.17699999999999999,0.20799999999999999,0.23,0.28000000000000003,0.23599999999999999,0.255,0.214,0.23799999999999999,0.22900000000000001,0.215,0.23,0.20599999999999999]
[null,null,"Wholesale Trade",0.3224702775478363,0.26406127214431763,0.34569883346557617,0.2906990647315979,0.33129799365997314,0.38002398610115051,0.36164253950119019,0.37827348709106445,0.45635443925857544,0.32845714688301086,0.34146007895469666,0.30526614189147949,0.31574463844299316,0.36682388186454773,0.32941713929176331,0.34679678082466125,0.33372014760971069,0.29570505023002625,0.3241221010684967,0.31389516592025757,0.35238823294639587,0.41025626659393311,0.34875506162643433,0.39022019505500793,0.2890285849571228,0.34349259734153748,0.31589311361312866,{"$f":"'User Add-in Location'!B68","v":0},{"$f":"'User Add-in Location'!C68","v":0},0.32800000000000001,0.33900000000000002,0.40899999999999997,0.373,0.27700000000000002,0.35599999999999998,0.34100000000000003,0.34899999999999998,0.33900000000000002,0.307,0.34499999999999997,0.35899999999999999,0.35199999999999998,0.308,0.32500000000000001,0.32700000000000001,0.35499999999999998,0.34599999999999997,0.33800000000000002,0.314,0.35899999999999999,0.33900000000000002,0.3,0.34499999999999997,0.315]
[null,null,"Retail Trade",0.37944304943084717,0.46526563167572021,0.40752050280570984,0.39769983291625977,0.41805332899093628,0.41608908772468567,0.46118521690368652,0.4470197856426239,0.45631298422813416,0.40913689136505127,0.40394529700279236,0.38391238451004028,0.41140064597129822,0.41250461339950562,0.38771769404411316,0.40387466549873352,0.37072217464447021,0.42007178068161011,0.39543461799621582,0.39584654569625854,0.42065641283988953,0.47962033748626709,0.38560748100280762,0.39991405606269836,0.38243976235389709,0.40752106904983521,0.46421024203300476,{"$f":"'User Add-in Location'!B69","v":0},{"$f":"'User Add-in Location'!C69","v":0},0.38,0.23899999999999999,0.497,0.46,0.40600000000000003,0.44900000000000001,0.42599999999999999,0.41699999999999998,0.39500000000000002,0.43099999999999999,0.46400000000000002,0.434,0.443,0.39100000000000001,0.4,0.42899999999999999,0.40699999999999997,0.41599999999999998,0.42199999999999999,0.434,0.39700000000000002,0.40400000000000003,0.39200000000000002,0.38900000000000001,0.4]
[null,null,"FIRE",0.2322181910276413,0.22575655579566956,0.23608078062534332,0.19704622030258179,0.24990385770797729,0.22576451301574707,0.32256314158439636,0.21032735705375671,0.30168464779853821,0.21979019045829773,0.22719098627567291,0.20921501517295837,0.17657671868801117,0.25487881898880005,0.20100900530815125,0.23126329481601715,0.22884531319141388,0.23255693912506104,0.21932804584503174,0.2095508873462677,0.22995549440383911,0.33427801728248596,0.2235332727432251,0.29283174872398376,0.20007571578025818,0.22566471993923187,0.19251000881195068,{"$f":"'User Add-in Location'!B70","v":0},{"$f":"'User Add-in Location'!C70","v":0},0.219,0,0.255,0.254,0.16,0.35499999999999998,0.29099999999999998,0.23899999999999999,0.222,0.218,0.193,0.254,0.26800000000000002,0.25600000000000001,0.219,0.25700000000000001,0.25900000000000001,0.25700000000000001,0.184,0.21299999999999999,0.22700000000000001,0.20899999999999999,0.20499999999999999,0.21,0.18]
[null,null,"Misc. Services",0.48457735776901245,0.53140950202941895,0.50042271614074707,0.44019806385040283,0.54672825336456299,0.52916699647903442,0.5375397801399231,0.52072644233703613,0.59385061264038086,0.50060200691223145,0.52079415321350098,0.46675455570220947,0.42362824082374573,0.55443489551544189,0.40206480026245117,0.4488164484500885,0.47570061683654785,0.46718162298202515,0.51445901393890381,0.44743168354034424,0.51174962520599365,0.54390037059783936,0.51481425762176514,0.51240211725234985,0.42664092779159546,0.48356983065605164,0.45594486594200134,{"$f":"'User Add-in Location'!B71","v":0},{"$f":"'User Add-in Location'!C71","v":0},0.443,0.52800000000000002,0.49099999999999999,0.55700000000000005,0.42699999999999999,0.55400000000000005,0.44600000000000001,0.50600000000000001,0.48899999999999999,0.47799999999999998,0.42299999999999999,0.51,0.47099999999999997,0.47599999999999998,0.40899999999999997,0.505,0.54800000000000004,0.52100000000000002,0.46800000000000003,0.44800000000000001,0.56399999999999995,0.48499999999999999,0.44500000000000001,0.46300000000000002,0.46800000000000003]
[null,null,"Professional Services",0.34884911775588989,0.37580659985542297,0.36924928426742554,0.3238660991191864,0.39246702194213867,0.37408500909805298,0.41532045602798462,0.42001637816429138,0.51547634601593018,0.36311072111129761,0.34852632880210876,0.3729102611541748,0.34283560514450073,0.39119225740432739,0.36346358060836792,0.34891137480735779,0.34938055276870728,0.3651278018951416,0.35610795021057129,0.36709079146385193,0.38978970050811768,0.44276914000511169,0.37963777780532837,0.39642995595932007,0.31934157013893127,0.36273297667503357,0.34770816564559937,{"$f":"'User Add-in Location'!B72","v":0},{"$f":"'User Add-in Location'!C72","v":0},0.36399999999999999,0.371,0.40899999999999997,0.42199999999999999,0.30399999999999999,0.41599999999999998,0.36299999999999999,0.36199999999999999,0.38600000000000001,0.34300000000000003,0.38600000000000001,0.42,0.39500000000000002,0.33200000000000002,0.35899999999999999,0.40899999999999997,0.374,0.38500000000000001,0.34499999999999997,0.36899999999999999,0.39900000000000002,0.36,0.36699999999999999,0.36899999999999999,0.32500000000000001]
[null,null,"Government",0.65951740741729736,0.84008699655532837,0.66445237398147583,0.76184660196304321,0.74246829748153687,0.77465736865997314,0.6432267427444458,0.73890697956085205,0.74078977108001709,0.73332470655441284,0.80894267559051514,0.77255445718765259,0.73272198438644409,0.83481884002685547,0.79214948415756226,0.76589369773864746,0.77444332838058472,0.76782339811325073,0.76607662439346313,0.77143138647079468,0.66403418779373169,0.64978581666946411,0.78698962926864624,0.72022783756256104,0.75427591800689697,0.77256596088409424,0.74814766645431519,{"$f":"'User Add-in Location'!B73","v":0},{"$f":"'User Add-in Location'!C73","v":0},0.80900000000000005,0.69899999999999995,0.63800000000000001,0.82499999999999996,0.51,0.75800000000000001,0.80200000000000005,0.72,0.75700000000000001,0.64400000000000002,0.74299999999999999,0.76300000000000001,0.67800000000000005,0.76,0.68500000000000005,0.73,0.753,0.73899999999999999,0.73699999999999999,0.81299999999999994,0.68200000000000005,0.67500000000000004,0.69799999999999995,0.73699999999999999,0.77]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"  Earnings Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",7.1475125849246979E-2,2.9256105422973633E-2,5.9685982763767242E-2,0.10290594398975372,5.9046462178230286E-2,0.10989853739738464,3.6577768623828888E-2,7.3237016797065735E-2,5.4880071431398392E-2,4.7513276338577271E-2,9.3869201838970184E-2,4.5586034655570984E-2,0.1140865758061409,0.10706116259098053,6.0020998120307922E-2,9.551490843296051E-2,0.11804729700088501,5.2609808743000031E-2,4.3605498969554901E-2,5.9952333569526672E-2,5.4205253720283508E-2,3.4785941243171692E-2,5.7785026729106903E-2,0.10003787279129028,7.790866494178772E-2,7.1644321084022522E-2,7.9692885279655457E-2,{"$f":"'User Add-in Location'!B77","v":0},{"$f":"'User Add-in Location'!C77","v":0},0.124,0.03,4.7E-2,3.2000000000000001E-2,8.4000000000000005E-2,6.7000000000000004E-2,6.5000000000000002E-2,0.08,6.2E-2,6.3E-2,7.3999999999999996E-2,6.5000000000000002E-2,3.1E-2,4.7E-2,0.126,5.5E-2,8.2000000000000003E-2,0.16600000000000001,5.6000000000000001E-2,7.8E-2,5.3999999999999999E-2,5.7000000000000002E-2,3.1E-2,0.10299999999999999,4.2999999999999997E-2]
[null,null,"Mining",6.8435132503509521E-2,2.8919186443090439E-2,9.4760596752166748E-2,7.5667232275009155E-2,7.5320951640605927E-2,0.10453084111213684,0.11509822309017181,9.8009772598743439E-2,0.11222494393587112,0.13341248035430908,8.9229747653007507E-2,9.0254127979278564E-2,8.3986923098564148E-2,0.11576959490776062,8.6441926658153534E-2,7.9151064157485962E-2,0.15168082714080811,7.8394785523414612E-2,6.3943371176719666E-2,0.12410250306129456,0.13044579327106476,0.15937015414237976,0.12461639195680618,9.5216765999794006E-2,7.7338047325611115E-2,9.7779318690299988E-2,9.7569778561592102E-2,{"$f":"'User Add-in Location'!B78","v":0},{"$f":"'User Add-in Location'!C78","v":0},8.6999999999999994E-2,6.0999999999999999E-2,0.105,0.13200000000000001,8.1000000000000003E-2,0.14199999999999999,8.3000000000000004E-2,7.0999999999999994E-2,0.111,0.13200000000000001,0.114,0.09,0.111,8.2000000000000003E-2,9.1999999999999998E-2,9.4E-2,9.0999999999999998E-2,0.14199999999999999,9.4E-2,7.1999999999999995E-2,0.1,0.107,8.5999999999999993E-2,7.3999999999999996E-2,5.8000000000000003E-2]
[null,null,"Construction",0.12155184149742126,9.3869648873806E-2,0.13714815676212311,0.12220568954944611,0.17574077844619751,0.16414204239845276,0.15497986972332001,0.13608837127685547,8.731483668088913E-2,0.15383884310722351,0.15120598673820496,9.7113050520420074E-2,0.13584995269775391,0.14951097965240479,0.12412342429161072,0.11916922777891159,0.13089054822921753,0.11853006482124329,0.10615894198417664,0.14712733030319214,0.12162084877490997,0.16212105751037598,0.14914636313915253,0.15415588021278381,0.10449788719415665,0.14591744542121887,0.12755966186523438,{"$f":"'User Add-in Location'!B79","v":0},{"$f":"'User Add-in Location'!C79","v":0},0.122,5.3999999999999999E-2,0.17299999999999999,0.14899999999999999,0.107,0.13900000000000001,0.153,0.11700000000000001,0.155,0.14099999999999999,0.14000000000000001,0.161,0.126,0.122,0.127,0.158,0.159,0.25900000000000001,0.14699999999999999,0.13900000000000001,0.13400000000000001,0.13300000000000001,9.1999999999999998E-2,0.14000000000000001,7.9000000000000001E-2]
[null,null,"Manufacturing",8.8650085031986237E-2,9.4196833670139313E-2,0.10553905367851257,9.8887175321578979E-2,0.15556126832962036,0.14359860122203827,9.5079600811004639E-2,9.3742504715919495E-2,6.1569318175315857E-2,0.114292211830616,0.10924142599105835,0.10245998203754425,0.11180654168128967,0.12775731086730957,8.6024090647697449E-2,9.7358763217926025E-2,0.12365885078907013,8.3864584565162659E-2,9.6944011747837067E-2,9.6773058176040649E-2,7.9777412116527557E-2,0.10921596735715866,0.10713927447795868,0.1340128630399704,8.8676288723945618E-2,0.10335975140333176,0.10407392680644989,{"$f":"'User Add-in Location'!B80","v":0},{"$f":"'User Add-in Location'!C80","v":0},0.106,6.4000000000000001E-2,9.2999999999999999E-2,0.114,0.11,0.111,9.4E-2,0.11899999999999999,0.114,0.13300000000000001,0.111,0.125,8.8999999999999996E-2,7.8E-2,0.10299999999999999,0.1,0.16700000000000001,0.27300000000000002,0.121,9.7000000000000003E-2,8.5000000000000006E-2,0.11,7.4999999999999997E-2,0.111,0.09]
[null,null,"Fabricated Metals",7.7903188765048981E-2,7.9276613891124725E-2,0.10682260990142822,6.9658324122428894E-2,0.15849040448665619,0.12005691230297089,0.10252566635608673,8.2358211278915405E-2,0,0.11235198378562927,0.1009477898478508,8.67934450507164E-2,8.4558106958866119E-2,0.11974798142910004,8.3313815295696259E-2,7.9005330801010132E-2,8.5858084261417389E-2,7.4793800711631775E-2,6.9478981196880341E-2,8.4860518574714661E-2,8.8795319199562073E-2,0.1158885657787323,0.10559935867786407,0.1238543689250946,6.537078320980072E-2,9.3535766005516052E-2,7.6311282813549042E-2,{"$f":"'User Add-in Location'!B81","v":0},{"$f":"'User Add-in Location'!C81","v":0},0.08,6.3E-2,9.4E-2,0.111,7.2999999999999995E-2,0.112,0.104,8.1000000000000003E-2,0.108,8.3000000000000004E-2,9.9000000000000005E-2,0.11899999999999999,0.10100000000000001,7.2999999999999995E-2,7.3999999999999996E-2,9.6000000000000002E-2,0.13200000000000001,0.25800000000000001,0.115,7.8E-2,8.5000000000000006E-2,0.105,6.5000000000000002E-2,9.9000000000000005E-2,5.5E-2]
[null,null,"Machinery",9.1563522815704346E-2,7.9801343381404877E-2,0.10321354120969772,8.6965121328830719E-2,0.15607982873916626,0.14072944223880768,0.11067423969507217,8.1310831010341644E-2,9.6530504524707794E-2,0.12643055617809296,0.10826064646244049,0.10664207488298416,9.5895290374755859E-2,0.11868971586227417,9.5345579087734222E-2,8.0984979867935181E-2,0.10293855518102646,8.6717233061790466E-2,8.1272155046463013E-2,9.3245342373847961E-2,0.10539355874061584,0.12495527416467667,0.10982595384120941,0.14555691182613373,7.3171183466911316E-2,0.12028893083333969,9.5842510461807251E-2,{"$f":"'User Add-in Location'!B82","v":0},{"$f":"'User Add-in Location'!C82","v":0},8.5999999999999993E-2,7.0000000000000007E-2,0.08,0.112,7.8E-2,0.115,9.7000000000000003E-2,9.6000000000000002E-2,0.11600000000000001,8.6999999999999994E-2,0.11,0.123,8.7999999999999995E-2,7.9000000000000001E-2,9.0999999999999998E-2,0.107,0.13400000000000001,0.27500000000000002,0.11799999999999999,7.1999999999999995E-2,9.5000000000000001E-2,0.11600000000000001,6.2E-2,0.112,7.0999999999999994E-2]
[null,null,"Electrical Equipment",0.10079137980937958,0,0.14319026470184326,9.5496527850627899E-2,0.18668937683105469,0.15501230955123901,0.13150760531425476,9.7824215888977051E-2,6.0731519013643265E-2,0.14623446762561798,0.12767399847507477,0.10051543265581131,0.1131548210978508,0.13667087256908417,9.1000139713287354E-2,9.5797903835773468E-2,9.469711035490036E-2,9.9468186497688293E-2,8.2757167518138885E-2,9.999578446149826E-2,0.11426862329244614,0.16792561113834381,0.13457515835762024,0.17274360358715057,8.7973669171333313E-2,9.402158111333847E-2,0.11030490696430206,{"$f":"'User Add-in Location'!B83","v":0},{"$f":"'User Add-in Location'!C83","v":0},9.9000000000000005E-2,5.8000000000000003E-2,0.13200000000000001,0.14499999999999999,7.0999999999999994E-2,0.155,0.124,0.121,0.13300000000000001,0.108,6.3E-2,0.13500000000000001,0.13,8.1000000000000003E-2,0.107,0.111,0.152,0.24,0.14599999999999999,0.13,0.126,0.128,0.09,0.125,8.1000000000000003E-2]
[null,null,"TCPU",0.12827518582344055,8.2434341311454773E-2,0.13471275568008423,0.12086257338523865,0.16031894087791443,0.16642020642757416,0.13360138237476349,0.12985116243362427,0.11569172143936157,0.13988804817199707,0.14058580994606018,0.10918384790420532,0.11965075880289078,0.16447374224662781,0.12558209896087646,0.11648903787136078,0.12519086897373199,0.12026705592870712,0.13244558870792389,0.11396555602550507,0.12549519538879395,0.15439207851886749,0.14049398899078369,0.1698901355266571,0.11384116113185883,0.13443396985530853,0.12761697173118591,{"$f":"'User Add-in Location'!B84","v":0},{"$f":"'User Add-in Location'!C84","v":0},9.2999999999999999E-2,0,0.126,0.13600000000000001,0.115,0.16600000000000001,0.126,0.13900000000000001,0.13200000000000001,0.154,0.121,0.154,0.121,0.112,0.122,0.14899999999999999,0.17699999999999999,0.245,0.156,0.13200000000000001,0.13,0.126,0.12,0.129,0.10199999999999999]
[null,null,"Wholesale Trade",0.11166476458311081,0.10028589516878128,0.1399729996919632,9.2180497944355011E-2,0.14982107281684875,0.15098834037780762,0.13124832510948181,0.11739148199558258,0.12332293391227722,0.14211134612560272,0.1264350563287735,0.13368478417396545,0.11949293315410614,0.14436843991279602,0.11323650181293488,0.11388175189495087,0.1148410364985466,0.1054169237613678,0.10283297300338745,0.12648563086986542,0.12776303291320801,0.16123943030834198,0.12642979621887207,0.15456253290176392,9.4344809651374817E-2,0.13762500882148743,0.11149919033050537,{"$f":"'User Add-in Location'!B85","v":0},{"$f":"'User Add-in Location'!C85","v":0},0.127,9.9000000000000005E-2,0.14099999999999999,0.13600000000000001,0.104,0.14399999999999999,0.13800000000000001,0.106,0.13900000000000001,0.115,0.13200000000000001,0.14199999999999999,0.14599999999999999,0.108,0.113,0.13800000000000001,0.128,0.182,0.14499999999999999,0.13,0.13,0.121,9.7000000000000003E-2,0.13300000000000001,7.3999999999999996E-2]
[null,null,"Retail Trade",9.3119144439697266E-2,9.5111101865768433E-2,0.1189127117395401,9.2304140329360962E-2,0.12177841365337372,0.13820217549800873,0.13346719741821289,0.12489917874336243,0.12007161974906921,0.13023604452610016,0.12387368828058243,9.1361813247203827E-2,0.1008361428976059,0.14068745076656342,0.10353030264377594,0.11211446672677994,0.10555128753185272,0.10707594454288483,8.9543245732784271E-2,0.11388467252254486,0.11576870083808899,0.16142274439334869,0.11310205608606339,0.14721772074699402,8.1887990236282349E-2,0.1285540908575058,0.1087879091501236,{"$f":"'User Add-in Location'!B86","v":0},{"$f":"'User Add-in Location'!C86","v":0},0.12,8.1000000000000003E-2,0.13300000000000001,0.127,8.2000000000000003E-2,0.13600000000000001,0.13500000000000001,0.105,0.125,0.106,0.129,0.14699999999999999,0.13,0.1,0.105,0.122,0.122,0.16900000000000001,0.123,0.106,0.121,9.1999999999999998E-2,8.5999999999999993E-2,0.122,7.3999999999999996E-2]
[null,null,"FIRE",0.1212228536605835,8.7370581924915314E-2,0.16134850680828094,0.1030617356300354,0.13312092423439026,0.17303526401519775,0.14823374152183533,7.8486517071723938E-2,9.4597257673740387E-2,0.17084799706935883,0.12836536765098572,9.5793403685092926E-2,0.13083672523498535,0.14385113120079041,0.10545159876346588,0.11123842000961304,0.12853929400444031,0.11624178290367126,0.11114140599966049,0.11467360705137253,0.1146174743771553,0.15253040194511414,0.13255152106285095,0.16770584881305695,0.10396099090576172,0.13008168339729309,0.10930600017309189,{"$f":"'User Add-in Location'!B87","v":0},{"$f":"'User Add-in Location'!C87","v":0},0.126,0,0.13400000000000001,0.14699999999999999,8.3000000000000004E-2,0.107,0.11700000000000001,0.11799999999999999,0.122,0.13600000000000001,0.11899999999999999,0.151,0.13400000000000001,0.123,8.6999999999999994E-2,0.13600000000000001,0.17899999999999999,0.17799999999999999,0.14000000000000001,0.11,0.11700000000000001,0.112,8.5000000000000006E-2,0.124,9.1999999999999998E-2]
[null,null,"Misc. Services",0.13294753432273865,0.11684668064117432,0.16460400819778442,0.12205473333597183,0.16490788757801056,0.17533794045448303,0.17225322127342224,0.13065977394580841,0.10560835897922516,0.16435229778289795,0.14623983204364777,0.12569120526313782,0.13589277863502502,0.15474283695220947,0.11497385799884796,0.12907625734806061,0.14362156391143799,0.12865158915519714,0.11516796797513962,0.15263557434082031,0.14916887879371643,0.18570937216281891,0.16055971384048462,0.17605225741863251,0.10979850590229034,0.14981094002723694,0.12853869795799255,{"$f":"'User Add-in Location'!B88","v":0},{"$f":"'User Add-in Location'!C88","v":0},0.13800000000000001,0.108,0.16500000000000001,0.159,0.11700000000000001,0.152,0.153,0.121,0.161,0.13200000000000001,0.126,0.16500000000000001,0.17299999999999999,0.13500000000000001,0.13500000000000001,0.15,0.151,0.20399999999999999,0.17299999999999999,0.15,0.13600000000000001,0.14499999999999999,0.11,0.14899999999999999,9.0999999999999998E-2]
[null,null,"Professional Services",0.104117751121521,9.8827287554740906E-2,0.13996531069278717,9.0614117681980133E-2,0.14683559536933899,0.14268884062767029,0.13705037534236908,0.11443687975406647,0.11486014723777771,0.14281739294528961,0.13639524579048157,0.10503537207841873,0.11203065514564514,0.14681880176067352,0.10567130893468857,0.10642609000205994,0.11278153955936432,0.10687348246574402,9.8583467304706573E-2,0.12001891434192657,0.12207952886819839,0.15742072463035583,0.12826637923717499,0.14842784404754639,9.162449836730957E-2,0.13235506415367126,0.10844896733760834,{"$f":"'User Add-in Location'!B89","v":0},{"$f":"'User Add-in Location'!C89","v":0},0.11899999999999999,8.1000000000000003E-2,0.127,0.13700000000000001,0.1,0.14399999999999999,0.13400000000000001,0.10100000000000001,0.13100000000000001,0.112,0.124,0.13700000000000001,0.13500000000000001,0.111,0.107,0.13,0.14000000000000001,0.19,0.13600000000000001,0.11600000000000001,0.12,0.11700000000000001,8.8999999999999996E-2,0.11799999999999999,7.3999999999999996E-2]
[null,null,"Government",3.0096344649791718E-2,1.3247617520391941E-2,4.9050662666559219E-2,2.4140562862157822E-2,3.6047250032424927E-2,2.4891838431358337E-2,6.2673158943653107E-2,6.703048013150692E-3,3.579186275601387E-3,2.7407893911004066E-2,5.3729335777461529E-3,1.7382422462105751E-2,3.3285051584243774E-2,1.6908090561628342E-2,1.7933908849954605E-2,2.5150233879685402E-2,2.9020193964242935E-2,2.6450889185070992E-2,3.8226228207349777E-2,2.9472479596734047E-2,8.7959356606006622E-3,1.4215687289834023E-2,2.3091617971658707E-2,5.3328033536672592E-2,1.9650779664516449E-2,2.8532272204756737E-2,2.9148992151021957E-2,{"$f":"'User Add-in Location'!B90","v":0},{"$f":"'User Add-in Location'!C90","v":0},2.5999999999999999E-2,4.8000000000000001E-2,2.1999999999999999E-2,0.02,3.1E-2,0.04,1.6E-2,7.2999999999999995E-2,2.1999999999999999E-2,6.7000000000000004E-2,3.4000000000000002E-2,3.4000000000000002E-2,1.4E-2,2.5999999999999999E-2,6.6000000000000003E-2,4.2000000000000003E-2,3.1E-2,4.2999999999999997E-2,2.1000000000000001E-2,1.2999999999999999E-2,2.4E-2,5.0999999999999997E-2,2.5999999999999999E-2,3.5999999999999997E-2,2.3E-2]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"  Earnings Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",8.3892978727817535E-2,9.62686687707901E-2,0.10661719739437103,7.6751045882701874E-2,0.15616044402122498,9.8296791315078735E-2,9.0038023889064789E-2,6.4138822257518768E-2,4.4611047953367233E-2,0.13741646707057953,0.14855280518531799,0.12125083059072495,0.10600273311138153,0.1958870142698288,0.10601475089788437,7.924063503742218E-2,8.1539712846279144E-2,8.3630830049514771E-2,9.5777988433837891E-2,0.11782822012901306,8.0300197005271912E-2,0.14542645215988159,0.10039496421813965,0.11544457823038101,8.2040153443813324E-2,9.7378179430961609E-2,6.0367252677679062E-2,{"$f":"'User Add-in Location'!B94","v":0},{"$f":"'User Add-in Location'!C94","v":0},8.7999999999999995E-2,5.0999999999999997E-2,0.1,0.159,9.4E-2,0.104,9.9000000000000005E-2,4.9000000000000002E-2,0.10100000000000001,0.05,0.13,9.0999999999999998E-2,0.10100000000000001,8.3000000000000004E-2,9.2999999999999999E-2,8.5999999999999993E-2,8.1000000000000003E-2,0.222,6.0999999999999999E-2,7.6999999999999999E-2,6.4000000000000001E-2,0.13400000000000001,0.02,0.10199999999999999,0.03]
[null,null,"Mining",4.4755861163139343E-2,3.50041463971138E-2,7.8195624053478241E-2,5.7996105402708054E-2,8.6955055594444275E-2,0.13710924983024597,9.3757420778274536E-2,0.1298501193523407,4.0428776293992996E-2,7.2773553431034088E-2,9.2639632523059845E-2,5.6360609829425812E-2,6.1931557953357697E-2,8.5046350955963135E-2,7.2052724659442902E-2,5.3391110152006149E-2,9.5279909670352936E-2,5.1262006163597107E-2,6.1023060232400894E-2,6.022363156080246E-2,6.9353707134723663E-2,0.1349848210811615,9.6948757767677307E-2,9.5228970050811768E-2,6.8318605422973633E-2,7.2678081691265106E-2,7.3473773896694183E-2,{"$f":"'User Add-in Location'!B95","v":0},{"$f":"'User Add-in Location'!C95","v":0},7.0000000000000007E-2,4.7E-2,7.8E-2,0.154,5.6000000000000001E-2,0.14000000000000001,5.0999999999999997E-2,6.5000000000000002E-2,9.8000000000000004E-2,0.107,7.5999999999999998E-2,9.8000000000000004E-2,9.4E-2,4.7E-2,5.3999999999999999E-2,7.0000000000000007E-2,0.109,0.185,8.7999999999999995E-2,0.05,8.8999999999999996E-2,5.7000000000000002E-2,5.0999999999999997E-2,6.9000000000000006E-2,3.1E-2]
[null,null,"Construction",9.2784799635410309E-2,9.4850577414035797E-2,0.13427571952342987,7.9268254339694977E-2,0.15672792494297028,0.14918476343154907,0.15283538401126862,0.11497493088245392,5.0399500876665115E-2,0.12760995328426361,0.12497276067733765,0.10240647941827774,8.5760995745658875E-2,0.15348105132579803,0.10415621101856232,9.6112310886383057E-2,0.1001310721039772,9.0441331267356873E-2,9.109111875295639E-2,0.11062056571245193,0.12998422980308533,0.16709764301776886,0.1282079815864563,0.15181812644004822,6.9012656807899475E-2,0.13086193799972534,8.4445223212242126E-2,{"$f":"'User Add-in Location'!B96","v":0},{"$f":"'User Add-in Location'!C96","v":0},0.105,6.6000000000000003E-2,0.157,0.16,7.0999999999999994E-2,0.13,0.123,0.09,0.14199999999999999,0.10299999999999999,0.127,0.16200000000000001,0.127,8.7999999999999995E-2,8.8999999999999996E-2,0.14899999999999999,0.14000000000000001,0.26800000000000002,0.128,0.105,0.12,0.12,8.2000000000000003E-2,0.122,4.9000000000000002E-2]
[null,null,"Manufacturing",4.6516589820384979E-2,3.9900500327348709E-2,9.2621862888336182E-2,4.6010673046112061E-2,0.10477171093225479,9.9144786596298218E-2,9.8769955337047577E-2,5.3028371185064316E-2,3.0698131769895554E-2,8.9334174990653992E-2,7.588813453912735E-2,4.7534074634313583E-2,4.9845762550830841E-2,9.2129886150360107E-2,5.1708217710256577E-2,5.2446924149990082E-2,5.8692503720521927E-2,4.5409068465232849E-2,3.2981563359498978E-2,7.0134282112121582E-2,7.046934962272644E-2,0.10544927418231964,7.3988087475299835E-2,0.1021595373749733,3.626222163438797E-2,6.9123134016990662E-2,3.5684484988451004E-2,{"$f":"'User Add-in Location'!B97","v":0},{"$f":"'User Add-in Location'!C97","v":0},5.2999999999999999E-2,4.2999999999999997E-2,9.7000000000000003E-2,8.8999999999999996E-2,3.6999999999999998E-2,7.8E-2,6.6000000000000003E-2,4.1000000000000002E-2,7.8E-2,6.2E-2,7.8E-2,9.0999999999999998E-2,8.5999999999999993E-2,0.05,5.2999999999999999E-2,7.2999999999999995E-2,7.4999999999999997E-2,0.19500000000000001,7.1999999999999995E-2,6.2E-2,6.4000000000000001E-2,6.8000000000000005E-2,3.7999999999999999E-2,7.6999999999999999E-2,1.7999999999999999E-2]
[null,null,"Fabricated Metals",6.7896567285060883E-2,6.8550817668437958E-2,0.11569300293922424,6.1295654624700546E-2,0.13778650760650635,0.11446092277765274,0.1222875714302063,8.8442690670490265E-2,0,0.11463059484958649,0.10013797879219055,7.905106246471405E-2,6.9521725177764893E-2,0.13326191902160645,7.7486306428909302E-2,7.1745075285434723E-2,7.4250966310501099E-2,7.7844396233558655E-2,6.8947523832321167E-2,8.8256746530532837E-2,9.9115386605262756E-2,0.13775575160980225,0.11227146536111832,0.14200146496295929,5.5036850273609161E-2,0.10334532707929611,6.8319648504257202E-2,{"$f":"'User Add-in Location'!B98","v":0},{"$f":"'User Add-in Location'!C98","v":0},7.4999999999999997E-2,5.5E-2,0.114,0.13400000000000001,5.0999999999999997E-2,0.108,9.8000000000000004E-2,6.0999999999999999E-2,0.11700000000000001,0.08,0.10199999999999999,0.128,0.112,7.6999999999999999E-2,6.2E-2,0.11700000000000001,0.113,0.246,0.10100000000000001,8.6999999999999994E-2,0.104,9.5000000000000001E-2,5.7000000000000002E-2,0.104,3.5000000000000003E-2]
[null,null,"Machinery",4.7418523579835892E-2,4.4291868805885315E-2,8.2100264728069305E-2,4.6125687658786774E-2,0.11371129751205444,8.8648810982704163E-2,0.1008140817284584,7.7703632414340973E-2,3.2205134630203247E-2,9.0524405241012573E-2,7.5071796774864197E-2,5.2506759762763977E-2,4.6410400420427322E-2,9.1520197689533234E-2,5.5282894521951675E-2,4.7006674110889435E-2,5.4363980889320374E-2,5.5737897753715515E-2,4.9893148243427277E-2,7.8602440655231476E-2,6.4608655869960785E-2,0.12338709831237793,9.2017874121665955E-2,0.1076713502407074,3.1118249520659447E-2,6.5907254815101624E-2,3.8552518934011459E-2,{"$f":"'User Add-in Location'!B99","v":0},{"$f":"'User Add-in Location'!C99","v":0},4.7E-2,4.2000000000000003E-2,0.14399999999999999,0.11899999999999999,3.6999999999999998E-2,8.4000000000000005E-2,7.5999999999999998E-2,3.7999999999999999E-2,9.6000000000000002E-2,6.4000000000000001E-2,8.1000000000000003E-2,0.10100000000000001,9.9000000000000005E-2,6.0999999999999999E-2,4.3999999999999997E-2,7.5999999999999998E-2,8.7999999999999995E-2,0.20599999999999999,7.2999999999999995E-2,8.5999999999999993E-2,0.08,0.08,5.8999999999999997E-2,7.0000000000000007E-2,2.3E-2]
[null,null,"Electrical Equipment",7.200930267572403E-2,0,0.10283124446868896,5.7676307857036591E-2,0.13064694404602051,9.5962464809417725E-2,0.10429424792528152,8.9881390333175659E-2,1.9538760185241699E-2,9.9542848765850067E-2,8.1188693642616272E-2,4.0437594056129456E-2,6.5712854266166687E-2,0.11845402419567108,7.4939228594303131E-2,6.2510795891284943E-2,6.9424204528331757E-2,7.2393126785755157E-2,6.4144663512706757E-2,6.3732437789440155E-2,8.4992431104183197E-2,0.11411610990762711,0.10538811236619949,0.11605006456375122,4.1159048676490784E-2,8.5398361086845398E-2,4.1941165924072266E-2,{"$f":"'User Add-in Location'!B100","v":0},{"$f":"'User Add-in Location'!C100","v":0},7.9000000000000001E-2,4.8000000000000001E-2,0.111,0.113,3.9E-2,9.0999999999999998E-2,7.4999999999999997E-2,5.3999999999999999E-2,9.7000000000000003E-2,7.2999999999999995E-2,4.4999999999999998E-2,0.109,7.2999999999999995E-2,7.8E-2,5.7000000000000002E-2,9.9000000000000005E-2,9.1999999999999998E-2,0.193,7.9000000000000001E-2,7.0999999999999994E-2,8.2000000000000003E-2,6.9000000000000006E-2,4.2999999999999997E-2,9.5000000000000001E-2,2.9000000000000001E-2]
[null,null,"TCPU",6.9870226085186005E-2,4.3729815632104874E-2,0.10764679312705994,7.3124341666698456E-2,0.1368924081325531,0.13175167143344879,0.11096601933240891,8.9447416365146637E-2,5.0725556910037994E-2,0.10349979251623154,0.10754202306270599,6.7405954003334045E-2,7.4683241546154022E-2,0.13980218768119812,8.3159118890762329E-2,7.3492825031280518E-2,7.7748760581016541E-2,7.4083134531974792E-2,6.9502241909503937E-2,8.6556389927864075E-2,9.0297892689704895E-2,0.12925657629966736,0.10482442378997803,0.13068179786205292,5.531754344701767E-2,0.10229189693927765,7.2903141379356384E-2,{"$f":"'User Add-in Location'!B101","v":0},{"$f":"'User Add-in Location'!C101","v":0},8.6999999999999994E-2,0,0.10299999999999999,0.126,5.8999999999999997E-2,0.11700000000000001,9.8000000000000004E-2,7.2999999999999995E-2,0.108,9.7000000000000003E-2,9.4E-2,0.13800000000000001,0.10299999999999999,6.7000000000000004E-2,7.0999999999999994E-2,0.11600000000000001,0.129,0.22600000000000001,0.11700000000000001,8.5999999999999993E-2,0.10199999999999999,9.1999999999999998E-2,6.8000000000000005E-2,9.9000000000000005E-2,3.9E-2]
[null,null,"Wholesale Trade",9.6113309264183044E-2,7.1412771940231323E-2,0.15717005729675293,8.004915714263916E-2,0.15466809272766113,0.1693587601184845,0.14914938807487488,0.1242232471704483,5.6770317256450653E-2,0.15061250329017639,0.14070925116539001,0.1033623069524765,9.6592143177986145E-2,0.16824810206890106,0.10677599906921387,0.10130161792039871,0.10363905131816864,9.2163905501365662E-2,8.9036591351032257E-2,0.12125540524721146,0.12983763217926025,0.18683366477489471,0.13898655772209167,0.18301759660243988,7.1326516568660736E-2,0.13927119970321655,9.1974146664142609E-2,{"$f":"'User Add-in Location'!B102","v":0},{"$f":"'User Add-in Location'!C102","v":0},0.108,7.8E-2,0.17100000000000001,0.161,7.1999999999999995E-2,0.13700000000000001,0.14199999999999999,8.3000000000000004E-2,0.14799999999999999,9.6000000000000002E-2,0.13500000000000001,0.16300000000000001,0.151,9.7000000000000003E-2,9.4E-2,0.14199999999999999,0.13700000000000001,0.249,0.13800000000000001,0.11,0.13600000000000001,0.11899999999999999,8.1000000000000003E-2,0.13100000000000001,4.9000000000000002E-2]
[null,null,"Retail Trade",0.10455426573753357,0.10990859568119049,0.17028030753135681,0.10235363245010376,0.17313344776630402,0.17648924887180328,0.17944620549678802,0.14357545971870422,5.7645343244075775E-2,0.17265963554382324,0.1586230993270874,0.1118585467338562,0.11365650594234467,0.18201228976249695,0.11845048516988754,0.11343388259410858,0.10989685356616974,0.12127362191677094,0.10097016394138336,0.14034298062324524,0.14489711821079254,0.20965638756752014,0.14585377275943756,0.18376505374908447,8.6376287043094635E-2,0.15513399243354797,0.12331060320138931,{"$f":"'User Add-in Location'!B103","v":0},{"$f":"'User Add-in Location'!C103","v":0},0.11799999999999999,5.7000000000000002E-2,0.19500000000000001,0.185,9.1999999999999998E-2,0.16,0.16600000000000001,9.6000000000000002E-2,0.161,0.122,0.16700000000000001,0.188,0.17399999999999999,0.114,0.109,0.16800000000000001,0.15,0.27500000000000002,0.155,0.13400000000000001,0.14399999999999999,0.129,9.7000000000000003E-2,0.14000000000000001,0.06]
[null,null,"FIRE",7.8206546604633331E-2,6.1796572059392929E-2,0.12851446866989136,6.2698222696781158E-2,0.1223742663860321,0.12701913714408875,0.14209847152233124,7.2448059916496277E-2,4.0503397583961487E-2,0.124976746737957,0.10673096030950546,7.1465767920017242E-2,6.8197377026081085E-2,0.1312154233455658,7.3899537324905396E-2,7.5270257890224457E-2,8.2480072975158691E-2,8.025369793176651E-2,6.8600006401538849E-2,8.9268207550048828E-2,9.3044735491275787E-2,0.1594042032957077,0.1041128933429718,0.15468142926692963,5.6557916104793549E-2,0.10296107828617096,6.4958781003952026E-2,{"$f":"'User Add-in Location'!B104","v":0},{"$f":"'User Add-in Location'!C104","v":0},8.1000000000000003E-2,0,0.121,0.126,4.5999999999999999E-2,0.126,0.121,6.5000000000000002E-2,0.106,0.08,8.7999999999999995E-2,0.13100000000000001,0.122,8.7999999999999995E-2,6.6000000000000003E-2,0.12,0.124,0.20499999999999999,9.1999999999999998E-2,0.08,9.5000000000000001E-2,8.3000000000000004E-2,5.8999999999999997E-2,9.1999999999999998E-2,3.4000000000000002E-2]
[null,null,"Misc. Services",0.13663017749786377,0.12762466073036194,0.21511486172676086,0.11744352430105209,0.22832545638084412,0.22436848282814026,0.2137267142534256,0.16316482424736023,7.7069252729415894E-2,0.21273645758628845,0.20023106038570404,0.13930746912956238,0.12416022270917892,0.23292049765586853,0.12460972368717194,0.12693169713020325,0.14299222826957703,0.13715261220932007,0.13084115087985992,0.16520318388938904,0.17851395905017853,0.23877060413360596,0.1975284218788147,0.23120814561843872,9.9788494408130646E-2,0.18325063586235046,0.12577755749225616,{"$f":"'User Add-in Location'!B105","v":0},{"$f":"'User Add-in Location'!C105","v":0},0.13700000000000001,0.112,0.20399999999999999,0.22600000000000001,0.10199999999999999,0.19400000000000001,0.17799999999999999,0.115,0.20100000000000001,0.13900000000000001,0.155,0.219,0.19600000000000001,0.14199999999999999,0.11700000000000001,0.2,0.19800000000000001,0.34100000000000003,0.183,0.14799999999999999,0.19400000000000001,0.16300000000000001,0.113,0.16800000000000001,7.0999999999999994E-2]
[null,null,"Professional Services",0.10020158439874649,9.3267567455768585E-2,0.16473440825939178,8.6621470749378204E-2,0.1730511337518692,0.16454513370990753,0.1668114960193634,0.13465327024459839,6.5087750554084778E-2,0.16181512176990509,0.14570055902004242,0.11247842758893967,0.10093313455581665,0.17690357565879822,0.11312173306941986,0.10011539608240128,0.10667608678340912,0.10858170688152313,9.4581872224807739E-2,0.1341235339641571,0.13820642232894897,0.19631309807300568,0.14854660630226135,0.18303413689136505,7.6456882059574127E-2,0.14328640699386597,9.8169103264808655E-2,{"$f":"'User Add-in Location'!B106","v":0},{"$f":"'User Add-in Location'!C106","v":0},0.114,0.08,0.16600000000000001,0.17599999999999999,7.5999999999999998E-2,0.153,0.14799999999999999,8.5000000000000006E-2,0.16,0.104,0.14399999999999999,0.18099999999999999,0.161,0.10299999999999999,0.1,0.16400000000000001,0.14599999999999999,0.27,0.13700000000000001,0.121,0.14399999999999999,0.123,9.1999999999999998E-2,0.13400000000000001,5.0999999999999997E-2]
[null,null,"Government",0.15283650159835815,0.16667214035987854,0.2310967743396759,0.1644311398267746,0.25122275948524475,0.25579068064689636,0.21450182795524597,0.18529145419597626,6.9978967308998108E-2,0.24422141909599304,0.24546471238136292,0.1862795352935791,0.17007939517498016,0.28110933303833008,0.19551986455917358,0.17435047030448914,0.18614935874938965,0.18210659921169281,0.16856668889522552,0.22053593397140503,0.18216545879840851,0.21674627065658569,0.23710443079471588,0.26000472903251648,0.14400050044059753,0.23208171129226685,0.16723074018955231,{"$f":"'User Add-in Location'!B107","v":0},{"$f":"'User Add-in Location'!C107","v":0},0.19800000000000001,0.13300000000000001,0.20599999999999999,0.26800000000000002,0.10199999999999999,0.217,0.24299999999999999,0.14499999999999999,0.24199999999999999,0.16300000000000001,0.219,0.26,0.21099999999999999,0.183,0.16200000000000001,0.23599999999999999,0.224,0.37,0.217,0.20499999999999999,0.19600000000000001,0.188,0.14699999999999999,0.21299999999999999,0.10100000000000001]
[]
[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",0.26157271862030029,0.10876667499542236,0.21263396739959717,0.40233433246612549,0.18266880512237549,0.43537545204162598,0.10988247394561768,0.31075286865234375,0.13212990760803223,0.15501177310943604,0.29092717170715332,0.13808989524841309,0.36452841758728027,0.30969762802124023,0.21295523643493652,0.35397875308990479,0.46925270557403564,0.19515490531921387,0.16306221485137939,0.19720542430877686,0.18589794635772705,9.7021937370300293E-2,0.21246445178985596,0.36046338081359863,0.26462638378143311,0.26113200187683105,0.36063647270202637,{"$f":"'User Add-in Location'!B128","v":0},{"$f":"'User Add-in Location'!C128","v":0},0.46600000000000003,0.1,0.14499999999999999,9.7000000000000003E-2,0.26,0.20399999999999999,0.23699999999999999,0.32500000000000001,0.23599999999999999,0.27800000000000002,0.22600000000000001,0.23599999999999999,9.9000000000000005E-2,0.17199999999999999,0.42399999999999999,0.2,0.33500000000000002,0.63800000000000001,0.248,0.31,0.21,0.17599999999999999,0.152,0.38,0.19800000000000001]
[null,null,"Mining",0.24988961219787598,0.12598335742950439,0.32482612133026123,0.28941166400909424,0.24997413158416748,0.31567716598510742,0.31345880031585693,0.28373849391937256,0.24335992336273193,0.47727441787719727,0.29525887966156006,0.31390416622161865,0.3093874454498291,0.35704004764556885,0.30276119709014893,0.2687833309173584,0.52029287815093994,0.28278148174285889,0.24060678482055664,0.42488527297973633,0.39102184772491455,0.41548383235931396,0.4090193510055542,0.29601788520812988,0.28491306304931641,0.32036685943603516,0.36254918575286865,{"$f":"'User Add-in Location'!B129","v":0},{"$f":"'User Add-in Location'!C129","v":0},0.28299999999999997,0.19600000000000001,0.30399999999999999,0.36,0.33200000000000002,0.379,0.27900000000000003,0.22900000000000001,0.377,0.40799999999999997,0.38,0.28399999999999997,0.32700000000000001,0.28599999999999998,0.32400000000000001,0.28999999999999998,0.30099999999999999,0.51400000000000001,0.34,0.23899999999999999,0.30199999999999999,0.35699999999999998,0.33,0.24399999999999999,0.254]
[null,null,"Construction",0.38916492462158203,0.28123247623443604,0.39715981483459473,0.39712762832641602,0.52964448928833008,0.47307956218719482,0.3889995813369751,0.36489951610565186,0.18371069431304932,0.4605940580368042,0.45488548278808594,0.31091737747192383,0.42445194721221924,0.42869234085083008,0.40114152431488037,0.36245036125183105,0.41443502902984619,0.36311328411102295,0.34797549247741699,0.4450608491897583,0.33105885982513428,0.39448988437652588,0.458640456199646,0.44953835010528564,0.34779047966003418,0.431740403175354,0.39101612567901611,{"$f":"'User Add-in Location'!B130","v":0},{"$f":"'User Add-in Location'!C130","v":0},0.372,0.16200000000000001,0.42699999999999999,0.38600000000000001,0.35099999999999998,0.35499999999999998,0.46,0.34100000000000003,0.48499999999999999,0.42599999999999999,0.4,0.45300000000000001,0.33200000000000002,0.376,0.38100000000000001,0.44700000000000001,0.51700000000000002,0.91500000000000004,0.46600000000000003,0.39600000000000002,0.375,0.41199999999999998,0.27500000000000002,0.432,0.26300000000000001]
[null,null,"Manufacturing",0.3344123363494873,0.39449608325958252,0.35610771179199219,0.38265585899353027,0.53448808193206787,0.47489321231842041,0.26870274543762207,0.3025895357131958,0.12852728366851807,0.39389646053314209,0.36730241775512695,0.36630380153656006,0.39698696136474609,0.4058384895324707,0.31643342971801758,0.34504532814025879,0.45289885997772217,0.31033265590667725,0.38727796077728271,0.32791328430175781,0.24533963203430176,0.29886627197265625,0.37695908546447754,0.44561517238616943,0.33668303489685059,0.35196983814239502,0.41470348834991455,{"$f":"'User Add-in Location'!B131","v":0},{"$f":"'User Add-in Location'!C131","v":0},0.36699999999999999,0.19600000000000001,0.26100000000000001,0.33200000000000002,0.42899999999999999,0.31900000000000001,0.33700000000000002,0.41,0.41199999999999998,0.46400000000000002,0.36899999999999999,0.40899999999999997,0.26100000000000001,0.28399999999999997,0.34799999999999998,0.33,0.63200000000000001,1.0920000000000001,0.46300000000000002,0.33800000000000002,0.27100000000000002,0.38300000000000001,0.28199999999999997,0.38600000000000001,0.39200000000000002]
[null,null,"Fabricated Metals",0.29140353202819824,0.2995305061340332,0.34711205959320068,0.26948642730712891,0.54984128475189209,0.39103841781616211,0.28394925594329834,0.25335240364074707,0,0.38344454765319824,0.35021018981933594,0.32520675659179688,0.31689167022705078,0.3877178430557251,0.3140714168548584,0.27789509296417236,0.30912435054779053,0.27358067035675049,0.279610276222229,0.2907860279083252,0.26515316963195801,0.31354010105133057,0.36986827850341797,0.40151429176330566,0.2642066478729248,0.31392371654510498,0.30038559436798096,{"$f":"'User Add-in Location'!B132","v":0},{"$f":"'User Add-in Location'!C132","v":0},0.26900000000000002,0.18,0.26400000000000001,0.32600000000000001,0.29899999999999999,0.318,0.36899999999999999,0.27200000000000002,0.38700000000000001,0.29799999999999999,0.33700000000000002,0.379,0.29299999999999998,0.26300000000000001,0.249,0.312,0.51200000000000001,1.05,0.434,0.25800000000000001,0.26200000000000001,0.378,0.218,0.34,0.22700000000000001]
[null,null,"Machinery",0.34155237674713135,0.29713833332061768,0.33325469493865967,0.33336055278778076,0.54007112979888916,0.45226085186004639,0.30527234077453613,0.24576699733734131,0.20273840427398682,0.42598855495452881,0.37166249752044678,0.39293575286865234,0.36100435256958008,0.38464975357055664,0.35881149768829346,0.28663027286529541,0.37257266044616699,0.31368649005889893,0.32164263725280762,0.3141629695892334,0.31235218048095703,0.33630239963531494,0.37974274158477783,0.47189652919769287,0.29356229305267334,0.3990706205368042,0.36462676525115967,{"$f":"'User Add-in Location'!B133","v":0},{"$f":"'User Add-in Location'!C133","v":0},0.29799999999999999,0.2,0.218,0.32600000000000001,0.316,0.32700000000000001,0.34,0.32900000000000001,0.41299999999999998,0.30499999999999999,0.375,0.39,0.252,0.27800000000000002,0.314,0.34499999999999997,0.51200000000000001,1.131,0.436,0.23400000000000001,0.29199999999999998,0.41299999999999998,0.20699999999999999,0.39,0.28000000000000003]
[null,null,"Electrical Equipment",0.33950340747833252,0,0.47571718692779541,0.33786857128143311,0.62066030502319336,0.48079788684844971,0.35082650184631348,0.27194023132324219,0.12318634986877441,0.48749637603759766,0.40869343280792236,0.33306431770324707,0.4153292179107666,0.40182149410247803,0.30553388595581055,0.30883336067199707,0.3095853328704834,0.33051657676696777,0.28489696979522705,0.32363748550415039,0.32188832759857178,0.47055280208587646,0.42393946647644043,0.5301671028137207,0.322487473487854,0.29522383213043213,0.3837273120880127,{"$f":"'User Add-in Location'!B134","v":0},{"$f":"'User Add-in Location'!C134","v":0},0.30599999999999999,0.16600000000000001,0.35699999999999998,0.39500000000000002,0.29199999999999998,0.43,0.42099999999999999,0.36899999999999999,0.42799999999999999,0.35299999999999998,0.23200000000000001,0.39200000000000002,0.36599999999999999,0.27200000000000002,0.33900000000000002,0.32900000000000001,0.54300000000000004,0.91900000000000004,0.50700000000000001,0.435,0.36599999999999999,0.42199999999999999,0.28199999999999997,0.39600000000000002,0.29099999999999998]
[null,null,"TCPU",0.47965860366821289,0.33448517322540283,0.46461653709411621,0.44298136234283447,0.50138568878173828,0.5193641185760498,0.38134801387786865,0.39891564846038818,0.2434389591217041,0.49805128574371338,0.47961187362670898,0.38816666603088379,0.43269073963165283,0.50674223899841309,0.44379830360412598,0.40597403049468994,0.43143630027770996,0.42356026172637939,0.48765528202056885,0.38985288143157959,0.39249503612518311,0.42316508293151855,0.47121632099151611,0.54934000968933105,0.43946874141693115,0.45268237590789795,0.47140562534332275,{"$f":"'User Add-in Location'!B135","v":0},{"$f":"'User Add-in Location'!C135","v":0},0.29699999999999999,0,0.38,0.38800000000000001,0.45600000000000002,0.45900000000000002,0.42,0.45400000000000001,0.45200000000000001,0.49299999999999999,0.41,0.46600000000000003,0.36599999999999999,0.40200000000000002,0.42799999999999999,0.47,0.57899999999999996,0.871,0.54200000000000004,0.44500000000000001,0.39900000000000002,0.42399999999999999,0.42799999999999999,0.434,0.41099999999999998]
[null,null,"Wholesale Trade",0.34100556373596191,0.28620302677154541,0.41215777397155762,0.3005603551864624,0.41196525096893311,0.42914581298828125,0.33092212677001953,0.32071232795715332,0.26084721088409424,0.42724728584289551,0.3789360523223877,0.39804303646087646,0.38926589488983154,0.39240849018096924,0.34674942493438721,0.34936332702636719,0.34553408622741699,0.31257331371307373,0.30721151828765869,0.38037741184234619,0.35277366638183594,0.38669013977050781,0.36094081401824951,0.41762697696685791,0.31226801872253418,0.40475344657897949,0.35264754295349121,{"$f":"'User Add-in Location'!B136","v":0},{"$f":"'User Add-in Location'!C136","v":0},0.379,0.26100000000000001,0.375,0.34799999999999998,0.36699999999999999,0.35199999999999998,0.39500000000000002,0.308,0.40400000000000003,0.35499999999999998,0.39,0.373,0.40100000000000002,0.32800000000000001,0.34699999999999998,0.371,0.36699999999999999,0.53800000000000003,0.46300000000000002,0.38200000000000001,0.35299999999999998,0.36099999999999999,0.28699999999999998,0.39800000000000002,0.24399999999999999]
[null,null,"Retail Trade",0.30420947074890137,0.29237914085388184,0.37288343906402588,0.32004356384277344,0.35289716720581055,0.42052328586578369,0.35092651844024658,0.3723137378692627,0.26917016506195068,0.41910779476165771,0.39616644382476807,0.2910609245300293,0.35305249691009521,0.40739941596984863,0.33877623081207275,0.36667037010192871,0.33840250968933105,0.33695137500762939,0.28668725490570068,0.3665999174118042,0.34122598171234131,0.40427279472351074,0.34669768810272217,0.42026102542877197,0.2898719310760498,0.40307724475860596,0.36958932876586914,{"$f":"'User Add-in Location'!B137","v":0},{"$f":"'User Add-in Location'!C137","v":0},0.38,0.23200000000000001,0.376,0.34899999999999998,0.31,0.34499999999999997,0.40200000000000002,0.32500000000000001,0.39,0.34499999999999997,0.40600000000000003,0.41,0.375,0.32100000000000001,0.34300000000000003,0.34899999999999998,0.36899999999999999,0.52600000000000002,0.42099999999999999,0.33500000000000002,0.35299999999999998,0.29399999999999998,0.27200000000000002,0.39,0.26500000000000001]
[null,null,"FIRE",0.4217524528503418,0.28640508651733398,0.54892396926879883,0.39244258403778076,0.41450536251068115,0.57490444183349609,0.40700268745422363,0.26879394054412842,0.23886871337890625,0.60147881507873535,0.44477427005767822,0.33747649192810059,0.51972544193267822,0.44915759563446045,0.38313353061676025,0.3941795825958252,0.44372892379760742,0.39694356918334961,0.38217341899871826,0.41181826591491699,0.37012684345245361,0.40160965919494629,0.44398784637451172,0.50293397903442383,0.40033698081970215,0.44375431537628174,0.41365110874176025,{"$f":"'User Add-in Location'!B138","v":0},{"$f":"'User Add-in Location'!C138","v":0},0.441,0,0.41799999999999998,0.44,0.35,0.28000000000000003,0.36299999999999999,0.39300000000000002,0.41699999999999998,0.47599999999999998,0.42699999999999999,0.45900000000000002,0.41799999999999998,0.41599999999999998,0.316,0.41799999999999998,0.56699999999999995,0.57799999999999996,0.53500000000000003,0.38600000000000001,0.378,0.38800000000000001,0.29699999999999999,0.44,0.37]
[null,null,"Misc. Services",0.38628816604614258,0.31786978244781494,0.46608376502990723,0.39165616035461426,0.42437958717346191,0.47445487976074219,0.41380620002746582,0.34579896926879883,0.22174918651580811,0.47167015075683594,0.41486966609954834,0.37187433242797852,0.43909263610839844,0.39735829830169678,0.35587632656097412,0.39507818222045898,0.41916477680206299,0.37393879890441895,0.32879519462585449,0.45334279537200928,0.39430892467498779,0.42665541172027588,0.43686187267303467,0.45918095111846924,0.35947632789611816,0.42736959457397461,0.39946639537811279,{"$f":"'User Add-in Location'!B139","v":0},{"$f":"'User Add-in Location'!C139","v":0},0.41099999999999998,0.26500000000000001,0.432,0.38900000000000001,0.39400000000000002,0.35099999999999998,0.42599999999999999,0.34599999999999997,0.45400000000000001,0.39100000000000001,0.375,0.42299999999999999,0.46500000000000002,0.39100000000000001,0.42199999999999999,0.39100000000000001,0.40699999999999997,0.57099999999999995,0.53400000000000003,0.435,0.34599999999999997,0.41199999999999998,0.31900000000000001,0.44,0.29799999999999999]
[null,null,"Professional Services",0.33093249797821045,0.29368448257446289,0.42724990844726563,0.30985057353973389,0.42177236080169678,0.42338454723358154,0.35158705711364746,0.32870841026306152,0.2519991397857666,0.44656896591186523,0.42517244815826416,0.32880425453186035,0.38498187065124512,0.41537249088287354,0.3415524959564209,0.34148228168487549,0.35515546798706055,0.33152151107788086,0.30995571613311768,0.37833380699157715,0.34729206562042236,0.38737916946411133,0.38440096378326416,0.41745758056640625,0.31873667240142822,0.40501070022583008,0.36160266399383545,{"$f":"'User Add-in Location'!B140","v":0},{"$f":"'User Add-in Location'!C140","v":0},0.373,0.22,0.35,0.36499999999999999,0.36599999999999999,0.36099999999999999,0.39800000000000002,0.30599999999999999,0.39900000000000002,0.35699999999999998,0.38400000000000001,0.375,0.38100000000000001,0.34899999999999998,0.34399999999999997,0.36299999999999999,0.42399999999999999,0.59799999999999998,0.45500000000000002,0.35799999999999998,0.33900000000000002,0.36399999999999999,0.27300000000000002,0.36899999999999999,0.26100000000000001]
[null,null,"Government",9.7743868827819824E-2,3.9212584495544434E-2,0.15586042404174805,8.5851907730102539E-2,0.10636031627655029,7.4970722198486328E-2,0.16365969181060791,1.9808411598205566E-2,8.2895755767822266E-3,9.08050537109375E-2,1.7363071441650391E-2,5.4685354232788086E-2,0.11917173862457275,4.8960328102111816E-2,5.913841724395752E-2,8.0619096755981445E-2,9.2899799346923828E-2,8.6897373199462891E-2,0.1208881139755249,9.8780512809753418E-2,2.4924397468566895E-2,3.6141276359558105E-2,7.1975111961364746E-2,0.15694725513458252,7.0223331451416016E-2,8.8896274566650391E-2,0.10127687454223633,{"$f":"'User Add-in Location'!B141","v":0},{"$f":"'User Add-in Location'!C141","v":0},8.2000000000000003E-2,0.13600000000000001,6.2E-2,5.3999999999999999E-2,0.114,0.104,0.05,0.216,6.9000000000000006E-2,0.21299999999999999,0.109,9.5000000000000001E-2,4.2999999999999997E-2,8.6999999999999994E-2,0.221,0.12,9.4E-2,0.13900000000000001,6.9000000000000006E-2,4.2000000000000003E-2,7.1999999999999995E-2,0.158,8.2000000000000003E-2,0.114,8.2000000000000003E-2]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.26173236966133118,0.27686005830764771,0.31367236375808716,0.25133934617042542,0.43952274322509766,0.28453448414802551,0.22752030193805695,0.17364136874675751,9.3155868351459503E-2,0.41402333974838257,0.45233330130577087,0.36244013905525208,0.34008705615997314,0.54503720998764038,0.32598143815994263,0.24405182898044586,0.25150087475776672,0.24901650846004486,0.29502525925636292,0.35311135649681091,0.2215668261051178,0.35018879175186157,0.29447469115257263,0.31973034143447876,0.2733285129070282,0.2891729474067688,0.18940055370330811,{"$f":"'User Add-in Location'!B145","v":0},{"$f":"'User Add-in Location'!C145","v":0},0.26400000000000001,0.14199999999999999,0.26,0.41,0.32600000000000001,0.26,0.28699999999999998,0.14299999999999999,0.29699999999999999,0.153,0.375,0.24199999999999999,0.27400000000000002,0.25800000000000001,0.28199999999999997,0.23300000000000001,0.24299999999999999,0.69099999999999995,0.19700000000000001,0.224,0.17499999999999999,0.40500000000000003,5.8000000000000003E-2,0.307,0.1]
[null,null,"Mining",0.13973802328109741,0.10078389942646027,0.23008304834365845,0.19001428782939911,0.24479267001152039,0.39691060781478882,0.23684783279895782,0.35142144560813904,8.4437936544418335E-2,0.21929895877838135,0.28224337100982666,0.16851222515106201,0.19884210824966431,0.23681208491325378,0.22168746590614319,0.16458545625209808,0.29396969079971313,0.15273422002792358,0.18811434507369995,0.18056108057498932,0.19139815866947174,0.32496050000190735,0.28443676233291626,0.26385140419006348,0.22770310938358307,0.21596157550811768,0.23064503073692322,{"$f":"'User Add-in Location'!B146","v":0},{"$f":"'User Add-in Location'!C146","v":0},0.21099999999999999,0.13,0.20399999999999999,0.39700000000000002,0.19400000000000001,0.35,0.14899999999999999,0.19,0.28899999999999998,0.32800000000000001,0.22,0.26200000000000001,0.254,0.14599999999999999,0.16400000000000001,0.191,0.32400000000000001,0.57399999999999995,0.28199999999999997,0.14699999999999999,0.24399999999999999,0.17299999999999999,0.152,0.20899999999999999,0.10299999999999999]
[null,null,"Construction",0.28961315751075745,0.27299535274505615,0.3950732946395874,0.25972375273704529,0.44126397371292114,0.43198758363723755,0.38612577319145203,0.3115060031414032,0.10533727705478668,0.38461726903915405,0.38078084588050842,0.30617249011993408,0.27532663941383362,0.42739376425743103,0.32054296135902405,0.29622548818588257,0.30905419588088989,0.26944345235824585,0.28081837296485901,0.33159610629081726,0.35874131321907043,0.40234270691871643,0.37620684504508972,0.42065536975860596,0.23008561134338379,0.38885143399238586,0.26508522033691406,{"$f":"'User Add-in Location'!B147","v":0},{"$f":"'User Add-in Location'!C147","v":0},0.314,0.182,0.40899999999999997,0.41299999999999998,0.247,0.32500000000000001,0.35699999999999998,0.26600000000000001,0.41699999999999998,0.317,0.36599999999999999,0.43099999999999999,0.34499999999999997,0.27500000000000002,0.27100000000000002,0.40400000000000003,0.41899999999999998,0.83099999999999996,0.41099999999999998,0.308,0.32900000000000001,0.36399999999999999,0.24099999999999999,0.36899999999999999,0.16300000000000001]
[null,null,"Manufacturing",0.14524440467357635,0.11487080901861191,0.27256962656974792,0.15080870687961578,0.29503726959228516,0.28713375329971313,0.2495947927236557,0.14370977878570557,6.4167790114879608E-2,0.26929089426994324,0.23127566277980804,0.14213776588439941,0.16006304323673248,0.25659230351448059,0.1591709703207016,0.16166782379150391,0.18116879463195801,0.13531927764415741,0.10169459134340286,0.21030201017856598,0.19453442096710205,0.25394982099533081,0.21715985238552094,0.28309562802314758,0.12093354761600494,0.20544338226318359,0.11205016076564789,{"$f":"'User Add-in Location'!B148","v":0},{"$f":"'User Add-in Location'!C148","v":0},0.161,0.12,0.253,0.23100000000000001,0.13,0.19500000000000001,0.191,0.12,0.23100000000000001,0.19,0.224,0.24199999999999999,0.23300000000000001,0.154,0.161,0.19700000000000001,0.22500000000000001,0.60499999999999998,0.22900000000000001,0.183,0.17699999999999999,0.20599999999999999,0.112,0.23100000000000001,0.06]
[null,null,"Fabricated Metals",0.21201802790164948,0.19730366766452789,0.34046578407287598,0.20092999935150146,0.38802319765090942,0.33152100443840027,0.30902880430221558,0.23970939218997955,0,0.34555906057357788,0.30520522594451904,0.23639655113220215,0.22328154742717743,0.37117499113082886,0.23853029310703278,0.22120319306850433,0.229241743683815,0.23197324573993683,0.21262802183628082,0.26465922594070435,0.27360779047012329,0.33175531029701233,0.3295343816280365,0.39352908730506897,0.18357641994953156,0.30718165636062622,0.21455872058868408,{"$f":"'User Add-in Location'!B149","v":0},{"$f":"'User Add-in Location'!C149","v":0},0.22700000000000001,0.151,0.29699999999999999,0.34699999999999998,0.17599999999999999,0.26900000000000002,0.28499999999999998,0.18,0.34300000000000003,0.247,0.29299999999999998,0.34100000000000003,0.30399999999999999,0.23899999999999999,0.187,0.316,0.33900000000000002,0.76600000000000001,0.32300000000000001,0.254,0.28499999999999998,0.28599999999999998,0.16900000000000001,0.314,0.115]
[null,null,"Machinery",0.14806976914405823,0.12751619517803192,0.24160581827163696,0.15119948983192444,0.3202269971370697,0.25675800442695618,0.25476604700088501,0.21060322225093842,6.7332535982131958E-2,0.27288421988487244,0.22879977524280548,0.15701974928379059,0.14904852211475372,0.25491419434547424,0.17018818855285645,0.14492864906787872,0.16784065961837769,0.16610845923423767,0.15385930240154266,0.23570933938026428,0.17835727334022522,0.29715156555175781,0.27009093761444092,0.29838624596595764,0.10379146039485931,0.19589650630950928,0.1210637241601944,{"$f":"'User Add-in Location'!B150","v":0},{"$f":"'User Add-in Location'!C150","v":0},0.14000000000000001,0.11700000000000001,0.374,0.30599999999999999,0.127,0.21,0.219,0.113,0.28299999999999997,0.19800000000000001,0.23300000000000001,0.27,0.26800000000000002,0.191,0.13400000000000001,0.20699999999999999,0.26300000000000001,0.63900000000000001,0.23300000000000001,0.252,0.22,0.24399999999999999,0.17499999999999999,0.21,7.8E-2]
[null,null,"Electrical Equipment",0.22486096620559692,0,0.30262142419815063,0.18906368315219879,0.36792311072349548,0.2779407799243927,0.26355940103530884,0.24361139535903931,4.0850032120943069E-2,0.30007690191268921,0.24744506180286407,0.12092538177967072,0.21105378866195679,0.32993590831756592,0.23070371150970459,0.19273146986961365,0.21434234082698822,0.21574610471725464,0.19781693816184998,0.19111433625221252,0.23462995886802673,0.27482175827026367,0.30933618545532227,0.32160621881484985,0.13728156685829163,0.25383901596069336,0.13170920312404633,{"$f":"'User Add-in Location'!B151","v":0},{"$f":"'User Add-in Location'!C151","v":0},0.23699999999999999,0.13200000000000001,0.28999999999999998,0.29199999999999998,0.13400000000000001,0.22600000000000001,0.219,0.159,0.28599999999999998,0.22600000000000001,0.128,0.28899999999999998,0.19900000000000001,0.24299999999999999,0.17199999999999999,0.26800000000000002,0.27400000000000002,0.6,0.253,0.20799999999999999,0.224,0.21,0.126,0.28599999999999998,9.6000000000000002E-2]
[null,null,"TCPU",0.21814499795436859,0.12589395046234131,0.31677177548408508,0.23967145383358002,0.38544002175331116,0.38151445984840393,0.28039926290512085,0.24238617718219757,0.1060519814491272,0.31197890639305115,0.32774639129638672,0.20156840980052948,0.23980547487735748,0.38936224579811096,0.25597718358039856,0.22655998170375824,0.24000035226345062,0.22076013684272766,0.2142951637506485,0.25952154397964478,0.24925422668457031,0.31126514077186584,0.3076438307762146,0.36213159561157227,0.1844770759344101,0.30401322245597839,0.22890777885913849,{"$f":"'User Add-in Location'!B152","v":0},{"$f":"'User Add-in Location'!C152","v":0},0.26300000000000001,0,0.26700000000000002,0.32500000000000001,0.20300000000000001,0.29299999999999998,0.28599999999999998,0.214,0.318,0.30099999999999999,0.27,0.36699999999999999,0.27900000000000003,0.20899999999999999,0.215,0.314,0.38600000000000001,0.70399999999999996,0.375,0.252,0.28000000000000003,0.27900000000000003,0.20100000000000001,0.29699999999999999,0.13]
[null,null,"Wholesale Trade",0.30010741949081421,0.20559020340442657,0.46250593662261963,0.26238840818405151,0.43554052710533142,0.49050381779670715,0.37689727544784546,0.33664458990097046,0.11868631839752197,0.45399650931358337,0.42883136868476868,0.30908921360969543,0.31018823385238647,0.46860319375991821,0.3286927342414856,0.3122996985912323,0.31995391845703125,0.27464905381202698,0.27454671263694763,0.3635827898979187,0.35842007398605347,0.44993102550506592,0.4079192578792572,0.50717294216156006,0.23788389563560486,0.41393741965293884,0.28880330920219421,{"$f":"'User Add-in Location'!B153","v":0},{"$f":"'User Add-in Location'!C153","v":0},0.32300000000000001,0.215,0.44500000000000001,0.41499999999999998,0.249,0.34200000000000003,0.41299999999999998,0.245,0.436,0.29699999999999999,0.38800000000000001,0.434,0.41,0.30099999999999999,0.28599999999999998,0.38600000000000001,0.41,0.77300000000000002,0.441,0.32300000000000001,0.373,0.36,0.23799999999999999,0.39600000000000002,0.16500000000000001]
[null,null,"Retail Trade",0.32644197344779968,0.31640574336051941,0.50105923414230347,0.33545529842376709,0.4875011146068573,0.51112246513366699,0.4534376859664917,0.38907244801521301,0.12050914764404297,0.52045780420303345,0.48341134190559387,0.3344840407371521,0.36496180295944214,0.50693321228027344,0.36460772156715393,0.34969639778137207,0.33925330638885498,0.36137092113494873,0.31132549047470093,0.42080795764923096,0.39996746182441711,0.50488245487213135,0.42806908488273621,0.50922989845275879,0.28804808855056763,0.46106606721878052,0.38718026876449585,{"$f":"'User Add-in Location'!B154","v":0},{"$f":"'User Add-in Location'!C154","v":0},0.35399999999999998,0.156,0.50900000000000001,0.47799999999999998,0.31900000000000001,0.4,0.48399999999999999,0.28100000000000003,0.47499999999999998,0.376,0.48199999999999998,0.502,0.47199999999999998,0.35399999999999998,0.33,0.45700000000000002,0.44900000000000001,0.85599999999999998,0.497,0.39200000000000002,0.39400000000000002,0.38900000000000001,0.28699999999999998,0.42199999999999999,0.2]
[null,null,"FIRE",0.24417872726917267,0.17785170674324036,0.378143310546875,0.20548941195011139,0.34453186392784119,0.3678576648235321,0.35906553268432617,0.19632977247238159,8.4668770432472229E-2,0.37671378254890442,0.3252485990524292,0.21362781524658203,0.21896086633205414,0.36545756459236145,0.22747209668159485,0.23203863203525543,0.25461852550506592,0.23913957178592682,0.21149379014968872,0.26764139533042908,0.25683110952377319,0.38384771347045898,0.30554211139678955,0.42863300442695618,0.18858569860458374,0.30600708723068237,0.20395570993423462,{"$f":"'User Add-in Location'!B155","v":0},{"$f":"'User Add-in Location'!C155","v":0},0.24399999999999999,0,0.315,0.32700000000000001,0.159,0.316,0.35,0.192,0.313,0.248,0.254,0.35,0.33100000000000002,0.27400000000000002,0.19900000000000001,0.32500000000000001,0.371,0.63700000000000001,0.29499999999999998,0.23400000000000001,0.26200000000000001,0.251,0.17399999999999999,0.27600000000000002,0.115]
[null,null,"Misc. Services",0.4265916645526886,0.36734485626220703,0.63298994302749634,0.38491037487983704,0.64291673898696899,0.64978939294815063,0.54004228115081787,0.44218140840530396,0.16107729077339172,0.64124822616577148,0.61018061637878418,0.41653454303741455,0.39870598912239075,0.64867764711380005,0.38353589177131653,0.39128562808036804,0.44143161177635193,0.40867459774017334,0.40340036153793335,0.49531745910644531,0.49276021122932434,0.57497686147689819,0.57973545789718628,0.64069193601608276,0.33276793360710144,0.54461270570755005,0.39494231343269348,{"$f":"'User Add-in Location'!B156","v":0},{"$f":"'User Add-in Location'!C156","v":0},0.41099999999999998,0.311,0.53100000000000003,0.58299999999999996,0.35599999999999998,0.48399999999999999,0.51600000000000001,0.33800000000000002,0.59099999999999997,0.42799999999999999,0.44700000000000001,0.58399999999999996,0.53,0.441,0.35599999999999998,0.54200000000000004,0.59299999999999997,1.06,0.58499999999999996,0.435,0.53300000000000003,0.49299999999999999,0.33300000000000002,0.50600000000000001,0.23599999999999999]
[null,null,"Professional Services",0.31284359097480774,0.26847732067108154,0.48474431037902832,0.28391236066818237,0.4872765839099884,0.47653096914291382,0.42151585221290588,0.36486226320266724,0.13605676591396332,0.48774948716163635,0.44402337074279785,0.33633455634117126,0.32410436868667603,0.49269163608551025,0.34820252656936646,0.3086395263671875,0.3293147087097168,0.32355380058288574,0.29161834716796875,0.40215960144996643,0.3814888596534729,0.47274905443191528,0.43596893548965454,0.50721275806427002,0.25497165322303772,0.42585626244544983,0.30824905633926392,{"$f":"'User Add-in Location'!B157","v":0},{"$f":"'User Add-in Location'!C157","v":0},0.34200000000000003,0.221,0.434,0.45500000000000002,0.26300000000000001,0.38400000000000001,0.42899999999999999,0.249,0.47099999999999997,0.31900000000000001,0.41499999999999998,0.48099999999999998,0.437,0.32,0.30499999999999999,0.44600000000000001,0.436,0.84,0.439,0.35299999999999998,0.39500000000000002,0.374,0.27300000000000002,0.40300000000000002,0.16900000000000001]
[null,null,"Government",0.47728139162063599,0.47990638017654419,0.68012440204620361,0.53903692960739136,0.7075238823890686,0.74092209339141846,0.54207617044448853,0.50224471092224121,0.14631675183773041,0.73626220226287842,0.74817466735839844,0.5571027398109436,0.54629707336425781,0.7830275297164917,0.60194504261016846,0.53758335113525391,0.57475167512893677,0.54273867607116699,0.51987588405609131,0.66136395931243896,0.50290948152542114,0.52200126647949219,0.6959877610206604,0.72057229280471802,0.48034310340881348,0.68987315893173218,0.52523499727249146,{"$f":"'User Add-in Location'!B158","v":0},{"$f":"'User Add-in Location'!C158","v":0},0.59399999999999997,0.36599999999999999,0.53600000000000003,0.69099999999999995,0.35399999999999998,0.54200000000000004,0.70699999999999996,0.42599999999999999,0.71199999999999997,0.502,0.63200000000000001,0.69099999999999995,0.57099999999999995,0.56799999999999995,0.49299999999999999,0.64100000000000001,0.66900000000000004,1.149,0.69399999999999995,0.60099999999999998,0.53900000000000003,0.57099999999999995,0.434,0.64,0.33600000000000002]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"      Value Added Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.50424414873123169,0.67526787519454956,0.64396822452545166,0.47738602757453918,0.75849121809005737,0.51432442665100098,0.69389969110488892,0.45536899566650391,0.19533370435237885,0.73229837417602539,0.54175657033920288,0.73451226949691772,0.56518316268920898,0.47667232155799866,0.52342331409454346,0.56665945053100586,0.46271547675132751,0.5524059534072876,0.55842339992523193,0.61361747980117798,0.49721989035606384,0.74297785758972168,0.5746530294418335,0.55140715837478638,0.53215336799621582,0.53555643558502197,0.43729567527770996,{"$f":"'User Add-in Location'!B162","v":0},{"$f":"'User Add-in Location'!C162","v":0},0.46100000000000002,0.58899999999999997,0.60099999999999998,0.749,0.56799999999999995,0.59099999999999997,0.61699999999999999,0.46899999999999997,0.54500000000000004,0.53900000000000003,0.66800000000000004,0.56999999999999995,0.68600000000000005,0.56200000000000006,0.48399999999999999,0.54700000000000004,0.52700000000000002,0.57599999999999996,0.59499999999999997,0.57599999999999996,0.55200000000000005,0.70799999999999996,0.52400000000000002,0.53800000000000003,0.53]
[null,null,"Mining",0.48979771137237549,0.84158658981323242,0.43124273419380188,0.4699055552482605,0.67735278606414795,0.62411272525787354,0.34601148962974548,0.31959393620491028,0.14347924292087555,0.22117097675800323,0.4328123927116394,0.29262754321098328,0.37038236856460571,0.38636079430580139,0.35808819532394409,0.36369422078132629,0.25686752796173096,0.38286441564559937,0.69897764921188354,6.6726192831993103E-2,0.14967849850654602,0.18429121375083923,0.24203479290008545,0.48182868957519531,0.43047848343849182,0.35874274373054504,0.44427981972694397,{"$f":"'User Add-in Location'!B163","v":0},{"$f":"'User Add-in Location'!C163","v":0},0.376,0.53500000000000003,0.33300000000000002,0.29499999999999998,0.60199999999999998,0.25,0.442,0.69099999999999995,0.38900000000000001,0.55100000000000005,0.24299999999999999,0.57499999999999996,0.25600000000000001,0.31900000000000001,0.28100000000000003,0.40500000000000003,0.72699999999999998,0.62,0.55700000000000005,0.46400000000000002,0.38300000000000001,0.32700000000000001,0.42399999999999999,0.495,0.67800000000000005]
[null,null,"Construction",0.37553167343139648,0.51874905824661255,0.43433481454849243,0.34442335367202759,0.43802809715270996,0.39802560210227966,0.414131760597229,0.39379024505615234,0.48728728294372559,0.40639245510101318,0.37469714879989624,0.51016062498092651,0.32925111055374146,0.45214009284973145,0.38561004400253296,0.39774155616760254,0.37633466720581055,0.38281214237213135,0.43005487322807312,0.30468118190765381,0.43645495176315308,0.42516887187957764,0.37805160880088806,0.4466434121131897,0.36894333362579346,0.363197922706604,0.36367535591125488,{"$f":"'User Add-in Location'!B164","v":0},{"$f":"'User Add-in Location'!C164","v":0},0.41599999999999998,0.46899999999999997,0.33,0.46,0.39500000000000002,0.47299999999999998,0.35899999999999999,0.45200000000000001,0.378,0.36899999999999999,0.40799999999999997,0.39700000000000002,0.44600000000000001,0.378,0.35299999999999998,0.35,0.443,0.41499999999999998,0.42699999999999999,0.30099999999999999,0.39800000000000002,0.45300000000000001,0.44800000000000001,0.38600000000000001,0.48]
[null,null,"Manufacturing",0.23354128003120422,0.17091809213161469,0.2828947901725769,0.22446076571941376,0.31304657459259033,0.29479125142097473,0.34335905313491821,0.21175193786621094,0.36138606071472168,0.27029836177825928,0.28081220388412476,0.16664054989814758,0.19283029437065125,0.27503806352615356,0.28206318616867065,0.22692137956619263,0.19458138942718506,0.23546051979064941,0.22349625825881958,0.21713751554489136,0.34444081783294678,0.34954386949539185,0.26227807998657227,0.27622225880622864,0.18817761540412903,0.24424803256988525,0.16402070224285126,{"$f":"'User Add-in Location'!B165","v":0},{"$f":"'User Add-in Location'!C165","v":0},0.216,0.309,0.307,0.27400000000000002,0.17899999999999999,0.308,0.34200000000000003,0.20799999999999999,0.26100000000000001,0.214,0.26700000000000002,0.26300000000000001,0.27400000000000002,0.24399999999999999,0.20899999999999999,0.26400000000000001,0.246,0.27,0.251,0.19900000000000001,0.35,0.30499999999999999,0.20100000000000001,0.26600000000000001,0.13]
[null,null,"Fabricated    Metals",0.3334154486656189,0.25926744937896729,0.28524085879325867,0.36087986826896667,0.33153721690177917,0.34243497252464294,0.37593764066696167,0.33703377842903137,0,0.30748486518859863,0.32897704839706421,0.27156558632850647,0.25842329859733582,0.35272407531738281,0.33492976427078247,0.30193632841110229,0.32146477699279785,0.32885268330574036,0.36938807368278503,0.31709447503089905,0.32458120584487915,0.39276406168937683,0.33672195672988892,0.36668401956558228,0.28141385316848755,0.3292711079120636,0.27791374921798706,{"$f":"'User Add-in Location'!B166","v":0},{"$f":"'User Add-in Location'!C166","v":0},0.35,0.32,0.34899999999999998,0.36199999999999999,0.216,0.34399999999999997,0.313,0.32500000000000001,0.34899999999999998,0.38400000000000001,0.32100000000000001,0.33300000000000002,0.26,0.35199999999999998,0.309,0.35199999999999998,0.36299999999999999,0.34499999999999997,0.308,0.30399999999999999,0.38900000000000001,0.36899999999999999,0.26300000000000001,0.34300000000000003,0.30599999999999999]
[null,null,"Machinery",0.19938060641288757,0.19998127222061157,0.29544246196746826,0.21752795577049255,0.30251145362854004,0.20516471564769745,0.29549726843833923,0.32128521800041199,5.68656325340271E-2,0.19282262027263641,0.27193588018417358,7.9796187579631805E-2,0.19599002599716187,0.34180209040641785,0.2316608726978302,0.31102955341339111,0.19322606921195984,0.21472352743148804,0.2232418954372406,0.23029355704784393,0.16788119077682495,0.31367993354797363,0.27787035703659058,0.24121341109275818,0.19489863514900208,0.1262073814868927,9.4265803694725037E-2,{"$f":"'User Add-in Location'!B167","v":0},{"$f":"'User Add-in Location'!C167","v":0},0.316,0.20799999999999999,0.44800000000000001,0.32800000000000001,0.152,0.30099999999999999,0.34300000000000003,0.27400000000000002,0.27800000000000002,0.33300000000000002,0.248,0.27400000000000002,0.34499999999999997,0.27700000000000002,0.215,0.253,0.307,0.27500000000000002,0.23100000000000001,0.34200000000000003,0.28000000000000003,0.26500000000000001,0.28000000000000003,0.246,0.13]
[null,null,"Electrical    Equipment",0.25491926074028015,0,0.32142481207847595,0.26802176237106323,0.40665298700332642,0.29897242784500122,0.3350600004196167,0.36432507634162903,0.57924866676330566,0.29529684782028198,0.28016254305839539,0.28410571813583374,0.32563406229019165,0.35180968046188354,0.36607074737548828,0.2859666645526886,0.35914629697799683,0.2519567608833313,0.35354095697402954,0.34028452634811401,0.30916747450828552,0.36091846227645874,0.24647538363933563,0.24076443910598755,0.18719156086444855,0.46239680051803589,0.1483234167098999,{"$f":"'User Add-in Location'!B168","v":0},{"$f":"'User Add-in Location'!C168","v":0},0.33400000000000002,0.48199999999999998,0.30399999999999999,0.315,0.46,0.28100000000000003,0.32500000000000001,0.19800000000000001,0.28599999999999998,0.29199999999999998,0.67200000000000004,0.33800000000000002,0.24399999999999999,0.38500000000000001,0.216,0.36599999999999999,0.38200000000000001,0.41599999999999998,0.23100000000000001,0.18,0.27100000000000002,0.314,0.20300000000000001,0.25800000000000001,0.185]
[null,null,"TCPU",0.34620967507362366,0.57495343685150146,0.4291648268699646,0.40221738815307617,0.43628072738647461,0.44417107105255127,0.45947578549385071,0.36396294832229614,0.45344072580337524,0.42526578903198242,0.40202033519744873,0.40491282939910889,0.38838851451873779,0.40960180759429932,0.37640875577926636,0.40584754943847656,0.41855990886688232,0.36861002445220947,0.37222772836685181,0.44010582566261292,0.41409224271774292,0.41887730360031128,0.39136433601379395,0.39623647928237915,0.36346107721328735,0.4237702488899231,0.40728014707565308,{"$f":"'User Add-in Location'!B169","v":0},{"$f":"'User Add-in Location'!C169","v":0},0.56999999999999995,0,0.41499999999999998,0.48699999999999999,0.39700000000000002,0.40300000000000002,0.42499999999999999,0.45,0.46,0.46200000000000002,0.46100000000000002,0.436,0.433,0.36499999999999999,0.373,0.36799999999999999,0.47199999999999998,0.42599999999999999,0.39900000000000002,0.36099999999999999,0.439,0.45200000000000001,0.32900000000000001,0.41699999999999998,0.45300000000000001]
[null,null,"Wholesale    Trade",0.60554563999176025,0.64818215370178223,0.63109225034713745,0.65155929327011108,0.66214662790298462,0.63339495658874512,0.69715112447738647,0.66305011510848999,0.68592172861099243,0.6419837474822998,0.65342998504638672,0.56086361408233643,0.57618522644042969,0.66077917814254761,0.61169850826263428,0.59965634346008301,0.62831920385360718,0.63288748264312744,0.62805438041687012,0.60804367065429688,0.64604425430297852,0.6615985631942749,0.64317941665649414,0.63386666774749756,0.59467810392379761,0.6143718957901001,0.59131753444671631,{"$f":"'User Add-in Location'!B170","v":0},{"$f":"'User Add-in Location'!C170","v":0},0.60299999999999998,0.61699999999999999,0.63200000000000001,0.68700000000000006,0.56100000000000005,0.67900000000000005,0.61699999999999999,0.64400000000000002,0.623,0.61799999999999999,0.61299999999999999,0.65400000000000003,0.628,0.628,0.60599999999999998,0.63,0.67400000000000004,0.64700000000000002,0.59599999999999997,0.58099999999999996,0.63600000000000001,0.65400000000000003,0.60699999999999998,0.60199999999999998,0.64700000000000002]
[null,null,"Retail    Trade",0.65963315963745117,0.65112537145614624,0.67559123039245605,0.63756126165390015,0.70588147640228271,0.64711141586303711,0.68139100074768066,0.62154793739318848,0.68365055322647095,0.65668529272079468,0.64390319585800171,0.68666952848434448,0.62846821546554565,0.65417653322219849,0.62773513793945313,0.60197991132736206,0.64278435707092285,0.61176472902297974,0.65951991081237793,0.63072043657302856,0.65969967842102051,0.64436084032058716,0.65985262393951416,0.6408926248550415,0.63962066173553467,0.62164402008056641,0.58811318874359131,{"$f":"'User Add-in Location'!B171","v":0},{"$f":"'User Add-in Location'!C171","v":0},0.61499999999999999,0.56200000000000006,0.63400000000000001,0.68899999999999995,0.63400000000000001,0.68700000000000006,0.61299999999999999,0.63800000000000001,0.64300000000000002,0.64100000000000001,0.60299999999999998,0.624,0.65700000000000003,0.64100000000000001,0.624,0.65500000000000003,0.68100000000000005,0.66,0.64100000000000001,0.64300000000000002,0.64100000000000001,0.71799999999999997,0.63100000000000001,0.61899999999999999,0.64100000000000001]
[null,null,"FIRE",0.5524289608001709,0.66240429878234863,0.55867129564285278,0.55785298347473145,0.66003161668777466,0.54839754104614258,0.6571662425994873,0.75532293319702148,0.74543642997741699,0.54067468643188477,0.61434733867645264,0.64917272329330444,0.49399596452713013,0.64017629623413086,0.58951836824417114,0.60733747482299805,0.55207067728042603,0.55288171768188477,0.55375254154205322,0.60872584581375122,0.65005290508270264,0.67042583227157593,0.5780491828918457,0.59144353866577148,0.51632797718048096,0.59554684162139893,0.55739229917526245,{"$f":"'User Add-in Location'!B172","v":0},{"$f":"'User Add-in Location'!C172","v":0},0.58099999999999996,0,0.627,0.63400000000000001,0.59699999999999998,0.75800000000000001,0.66300000000000003,0.58299999999999996,0.63500000000000001,0.51900000000000002,0.59599999999999997,0.6,0.65100000000000002,0.55300000000000005,0.67100000000000004,0.59499999999999997,0.53500000000000003,0.627,0.57599999999999996,0.61099999999999999,0.63300000000000001,0.63500000000000001,0.59799999999999998,0.59199999999999997,0.53900000000000003]
[null,null,"Misc.    Services",0.56248891353607178,0.60041522979736328,0.58261537551879883,0.51675105094909668,0.65775865316390991,0.60806566476821899,0.63449722528457642,0.66232842206954956,0.74176013469696045,0.60848498344421387,0.61695432662963867,0.56003010272979736,0.52298444509506226,0.66569489240646362,0.60293805599212646,0.53541797399520874,0.55154669284820557,0.54209136962890625,0.59781807661056519,0.53335440158843994,0.61722815036773682,0.64806461334228516,0.58203023672103882,0.60039722919464111,0.51142978668212891,0.58948755264282227,0.52499055862426758,{"$f":"'User Add-in Location'!B173","v":0},{"$f":"'User Add-in Location'!C173","v":0},0.56200000000000006,0.59399999999999997,0.58699999999999997,0.66500000000000004,0.53400000000000003,0.68799999999999994,0.59,0.56599999999999995,0.57999999999999996,0.56499999999999995,0.628,0.621,0.57799999999999996,0.55800000000000005,0.48899999999999999,0.60499999999999998,0.63800000000000001,0.628,0.54800000000000004,0.54100000000000004,0.64900000000000002,0.61599999999999999,0.56399999999999995,0.55800000000000005,0.55000000000000004]
[null,null,"Professional    Services",0.58900558948516846,0.61158984899520874,0.5849534273147583,0.6072009801864624,0.63465964794158936,0.61080169677734375,0.6466483473777771,0.63064742088317871,0.66495978832244873,0.59424269199371338,0.57594192028045654,0.60612893104553223,0.55207169055938721,0.61239373683929443,0.58848822116851807,0.58032345771789551,0.58923542499542236,0.57461416721343994,0.59736025333404541,0.57678580284118652,0.61641955375671387,0.63125813007354736,0.59102755784988403,0.60653942823410034,0.55466282367706299,0.57633596658706665,0.54766762256622314,{"$f":"'User Add-in Location'!B174","v":0},{"$f":"'User Add-in Location'!C174","v":0},0.57599999999999996,0.61799999999999999,0.622,0.64300000000000002,0.52800000000000002,0.63900000000000001,0.58299999999999996,0.61099999999999999,0.6,0.58399999999999996,0.58799999999999997,0.624,0.61,0.56799999999999995,0.56899999999999995,0.60299999999999998,0.60899999999999999,0.61,0.57599999999999996,0.57599999999999996,0.61799999999999999,0.624,0.58799999999999997,0.60199999999999998,0.59799999999999998]
[null,null,"Government",0.8935016393661499,0.95501232147216797,0.8529740571975708,0.90414166450500488,0.90993893146514893,0.93557310104370117,0.83973228931427002,0.97945666313171387,0.98790526390075684,0.92020022869110107,0.98344099521636963,0.93834024667739868,0.87505125999450684,0.95574885606765747,0.93621790409088135,0.91048687696456909,0.90349507331848145,0.89974486827850342,0.8674207329750061,0.899169921875,0.97398090362548828,0.96640551090240479,0.92947220802307129,0.85768967866897583,0.91625720262527466,0.91209298372268677,0.89070838689804077,{"$f":"'User Add-in Location'!B175","v":0},{"$f":"'User Add-in Location'!C175","v":0},0.91300000000000003,0.79400000000000004,0.93899999999999995,0.95,0.872,0.89800000000000002,0.95099999999999996,0.76200000000000001,0.93500000000000005,0.78100000000000003,0.89,0.91200000000000003,0.95699999999999996,0.90400000000000003,0.748,0.878,0.92200000000000004,0.91400000000000003,0.94,0.95499999999999996,0.92500000000000004,0.84499999999999997,0.89500000000000002,0.88500000000000001,0.9]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"      Value Added Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.12529993057250977,6.1280615627765656E-2,0.12165544927120209,0.19459228217601776,0.10777950286865234,0.22438506782054901,6.6406965255737305E-2,0.16234435141086578,9.108985960483551E-2,8.9950293302536011E-2,0.15354025363922119,7.9533442854881287E-2,0.18824398517608643,0.1585298478603363,0.10419490933418274,0.19012102484703064,0.21858732402324677,9.7805216908454895E-2,7.9013392329216003E-2,0.10745741426944733,0.10377562046051025,5.7200402021408081E-2,0.10667949914932251,0.18672230839729309,0.12819354236125946,0.1356099396944046,0.16156961023807526,{"$f":"'User Add-in Location'!B179","v":0},{"$f":"'User Add-in Location'!C179","v":0},0.22800000000000001,5.7000000000000002E-2,8.3000000000000004E-2,5.6000000000000001E-2,0.13600000000000001,0.122,0.13300000000000001,0.16400000000000001,0.12,0.14000000000000001,0.13200000000000001,0.125,5.8000000000000003E-2,8.6999999999999994E-2,0.214,0.10299999999999999,0.16400000000000001,0.30599999999999999,0.127,0.16800000000000001,0.11700000000000001,0.10199999999999999,7.8E-2,0.19600000000000001,0.10100000000000001]
[null,null,"Mining",0.11971667408943176,8.8257752358913422E-2,0.16698610782623291,0.14048314094543457,0.14340338110923767,0.17628131806850433,0.17867431044578552,0.15854030847549438,0.15825290977954865,0.2325768768787384,0.15135356783866882,0.15762925148010254,0.13933141529560089,0.18906167149543762,0.14626699686050415,0.13198380172252655,0.21764013171195984,0.13318341970443726,0.14091426134109497,0.20329767465591431,0.20893244445323944,0.2310350239276886,0.194703608751297,0.15170380473136902,0.12800323963165283,0.16042943298816681,0.16646042466163635,{"$f":"'User Add-in Location'!B180","v":0},{"$f":"'User Add-in Location'!C180","v":0},0.14699999999999999,0.109,0.161,0.20300000000000001,0.18,0.216,0.14499999999999999,0.13600000000000001,0.187,0.21199999999999999,0.192,0.153,0.182,0.13800000000000001,0.154,0.14499999999999999,0.18,0.26300000000000001,0.17499999999999999,0.11600000000000001,0.16200000000000001,0.189,0.157,0.123,0.151]
[null,null,"Construction",0.209515780210495,0.16446016728878021,0.23003126680850983,0.21740399301052094,0.30273362994194031,0.2657584547996521,0.2439885288476944,0.21843089163303375,0.1274152547121048,0.26043140888214111,0.25643602013587952,0.17278382182121277,0.22170333564281464,0.2434602677822113,0.21517151594161987,0.19501769542694092,0.22136944532394409,0.19285719096660614,0.18896618485450745,0.24593695998191833,0.20135469734668732,0.23766238987445831,0.24840095639228821,0.24422764778137207,0.18091046810150146,0.23871999979019165,0.19751918315887451,{"$f":"'User Add-in Location'!B181","v":0},{"$f":"'User Add-in Location'!C181","v":0},0.20699999999999999,9.2999999999999999E-2,0.254,0.23599999999999999,0.189,0.222,0.25600000000000001,0.19600000000000001,0.26400000000000001,0.22900000000000001,0.221,0.252,0.20200000000000001,0.20699999999999999,0.215,0.251,0.27800000000000002,0.44600000000000001,0.246,0.22,0.223,0.23899999999999999,0.154,0.23300000000000001,0.14599999999999999]
[null,null,"Manufacturing",0.15711915493011475,0.23617777228355408,0.188335120677948,0.18802979588508606,0.28333532810211182,0.2511482834815979,0.15777528285980225,0.16222496330738068,8.5650153458118439E-2,0.2035176157951355,0.18845073878765106,0.17803499102592468,0.1869751363992691,0.20701080560684204,0.15080952644348145,0.17275282740592957,0.20364852249622345,0.14888766407966614,0.19976693391799927,0.16431517899036407,0.1367565393447876,0.16731113195419312,0.17979305982589722,0.22092628479003906,0.15257513523101807,0.17814874649047852,0.18645100295543671,{"$f":"'User Add-in Location'!B182","v":0},{"$f":"'User Add-in Location'!C182","v":0},0.186,0.112,0.14699999999999999,0.185,0.217,0.182,0.17599999999999999,0.22500000000000001,0.2,0.23300000000000001,0.19500000000000001,0.21199999999999999,0.14899999999999999,0.13900000000000001,0.17499999999999999,0.16600000000000001,0.32500000000000001,0.498,0.224,0.17,0.14899999999999999,0.2,0.13900000000000001,0.192,0.21099999999999999]
[null,null,"Fabricated    Metals",0.13513416051864624,0.15444029867649078,0.17968370020389557,0.13234859704971313,0.27560609579086304,0.19985449314117432,0.16647052764892578,0.14137738943099976,0,0.19509020447731018,0.17801186442375183,0.15269026160240173,0.14351001381874084,0.19831377267837524,0.14921486377716064,0.13546192646026611,0.14443939924240112,0.1301218718290329,0.12999376654624939,0.14396063983440399,0.15175212919712067,0.17683336138725281,0.17473462224006653,0.19580461084842682,0.11650402098894119,0.15841972827911377,0.13425734639167786,{"$f":"'User Add-in Location'!B183","v":0},{"$f":"'User Add-in Location'!C183","v":0},0.13800000000000001,0.10299999999999999,0.14899999999999999,0.18,0.13900000000000001,0.183,0.189,0.14299999999999999,0.187,0.14199999999999999,0.17199999999999999,0.191,0.16900000000000001,0.127,0.129,0.156,0.23799999999999999,0.45600000000000002,0.20100000000000001,0.128,0.14399999999999999,0.191,0.111,0.16500000000000001,0.11]
[null,null,"Machinery",0.16017754375934601,0.15769201517105103,0.17651599645614624,0.16514924168586731,0.27557191252708435,0.23408955335617065,0.1829649806022644,0.13901194930076599,0.13880264759063721,0.22230798006057739,0.19227908551692963,0.1881902813911438,0.16323372721672058,0.19954471290111542,0.17061801254749298,0.13990610837936401,0.17396353185176849,0.15235278010368347,0.1522543728351593,0.15952354669570923,0.18169468641281128,0.19260653853416443,0.18410713970661163,0.2312847375869751,0.13136805593967438,0.20405347645282745,0.16726472973823547,{"$f":"'User Add-in Location'!B184","v":0},{"$f":"'User Add-in Location'!C184","v":0},0.152,0.11600000000000001,0.125,0.185,0.15,0.191,0.17699999999999999,0.17,0.20200000000000001,0.14899999999999999,0.193,0.2,0.14699999999999999,0.13900000000000001,0.159,0.17699999999999999,0.24399999999999999,0.49099999999999999,0.20799999999999999,0.11799999999999999,0.16300000000000001,0.21299999999999999,0.108,0.189,0.14000000000000001]
[null,null,"Electrical    Equipment",0.1697705090045929,0,0.24081572890281677,0.17750978469848633,0.32177439332008362,0.25316494703292847,0.2114054411649704,0.15752430260181427,8.2649126648902893E-2,0.25240850448608398,0.21883107721805573,0.17174312472343445,0.18901222944259644,0.2205522358417511,0.15597036480903625,0.1591520756483078,0.15739887952804565,0.16860276460647583,0.1449589729309082,0.16717119514942169,0.18787631392478943,0.25802320241928101,0.21685802936553955,0.26878020167350769,0.153851717710495,0.15598148107528687,0.18541741371154785,{"$f":"'User Add-in Location'!B185","v":0},{"$f":"'User Add-in Location'!C185","v":0},0.16600000000000001,9.8000000000000004E-2,0.2,0.23,0.14199999999999999,0.248,0.218,0.20399999999999999,0.222,0.182,0.13200000000000001,0.21199999999999999,0.21199999999999999,0.14000000000000001,0.17899999999999999,0.17599999999999999,0.26900000000000002,0.42899999999999999,0.247,0.20200000000000001,0.20499999999999999,0.22800000000000001,0.15,0.20599999999999999,0.154]
[null,null,"TCPU",0.22548338770866394,0.21171824634075165,0.24186450242996216,0.21986421942710876,0.28118002414703369,0.28144851326942444,0.22144277393817902,0.22130909562110901,0.16121602058410645,0.25559812784194946,0.24639934301376343,0.20086468756198883,0.20305162668228149,0.26781195402145386,0.21608081459999084,0.20311632752418518,0.20680850744247437,0.20326444506645203,0.25417023897171021,0.20167230069637299,0.21824470162391663,0.23942092061042786,0.23238304257392883,0.27686053514480591,0.20085591077804565,0.23177595436573029,0.22302693128585815,{"$f":"'User Add-in Location'!B186","v":0},{"$f":"'User Add-in Location'!C186","v":0},0.16700000000000001,0,0.21,0.223,0.23499999999999999,0.26,0.224,0.248,0.23699999999999999,0.254,0.217,0.25,0.20799999999999999,0.19600000000000001,0.21,0.23499999999999999,0.318,0.436,0.27400000000000002,0.218,0.221,0.23,0.20399999999999999,0.222,0.224]
[null,null,"Wholesale    Trade",0.19202694296836853,0.17898157238960266,0.23678073287010193,0.17400640249252319,0.25772756338119507,0.25189575552940369,0.21281921863555908,0.21176314353942871,0.18339213728904724,0.24641311168670654,0.22207619249820709,0.23972237110137939,0.20535020530223846,0.24087324738502502,0.19975537061691284,0.20113497972488403,0.19620352983474731,0.17530076205730438,0.17622648179531097,0.21899870038032532,0.22055304050445557,0.24636274576187134,0.20784488320350647,0.24453306198120117,0.16729669272899628,0.23327142000198364,0.19102095067501068,{"$f":"'User Add-in Location'!B187","v":0},{"$f":"'User Add-in Location'!C187","v":0},0.219,0.16,0.23,0.222,0.20100000000000001,0.23400000000000001,0.23599999999999999,0.182,0.24,0.19800000000000001,0.23,0.22600000000000001,0.248,0.184,0.20200000000000001,0.218,0.21299999999999999,0.31,0.26100000000000001,0.219,0.219,0.221,0.16700000000000001,0.23200000000000001,0.14099999999999999]
[null,null,"Retail    Trade",0.1669919341802597,0.18272820115089417,0.21099153161048889,0.18056252598762512,0.21953915059566498,0.24153411388397217,0.22341424226760864,0.24554291367530823,0.18916831910610199,0.2364039272069931,0.22877907752990723,0.17498186230659485,0.18207019567489624,0.24642518162727356,0.1912805587053299,0.20876212418079376,0.18851840496063232,0.18463899195194244,0.1606820821762085,0.20959071815013885,0.21124051511287689,0.25553134083747864,0.19593606889247894,0.24184471368789673,0.15135607123374939,0.22908708453178406,0.19680874049663544,{"$f":"'User Add-in Location'!B188","v":0},{"$f":"'User Add-in Location'!C188","v":0},0.218,0.13700000000000001,0.22800000000000001,0.219,0.16900000000000001,0.23,0.23899999999999999,0.189,0.23,0.188,0.23499999999999999,0.24399999999999999,0.23100000000000001,0.17599999999999999,0.2,0.20100000000000001,0.20899999999999999,0.3,0.23499999999999999,0.189,0.216,0.17899999999999999,0.155,0.224,0.14899999999999999]
[null,null,"FIRE",0.22816082835197449,0.18154752254486084,0.30609267950057983,0.21507048606872559,0.26054501533508301,0.32182192802429199,0.25811272859573364,0.18416544795036316,0.17148098349571228,0.33111861348152161,0.2584957480430603,0.207275390625,0.25939595699310303,0.27489173412322998,0.2158944308757782,0.22601008415222168,0.24231785535812378,0.21419093012809753,0.21075364947319031,0.23498961329460144,0.23016895353794098,0.25607272982597351,0.2487027496099472,0.28927809000015259,0.2044176459312439,0.25204992294311523,0.21980856359004974,{"$f":"'User Add-in Location'!B189","v":0},{"$f":"'User Add-in Location'!C189","v":0},0.252,0,0.252,0.27400000000000002,0.19500000000000001,0.19400000000000001,0.22,0.22600000000000001,0.248,0.252,0.247,0.27,0.26,0.22500000000000001,0.189,0.23899999999999999,0.313,0.33800000000000002,0.29899999999999999,0.218,0.23100000000000001,0.23699999999999999,0.16900000000000001,0.251,0.20300000000000001]
[null,null,"Misc.    Services",0.2142905592918396,0.19729313254356384,0.2654564380645752,0.21852518618106842,0.2679065465927124,0.27639561891555786,0.26412650942802429,0.23093149065971375,0.15840770304203033,0.27046093344688416,0.24379062652587891,0.22266747057437897,0.22714880108833313,0.2467280775308609,0.20452739298343658,0.22367793321609497,0.2326761782169342,0.20486548542976379,0.18695299327373505,0.25680744647979736,0.24536210298538208,0.27282211184501648,0.24896757304668427,0.2677304744720459,0.18731436133384705,0.24563288688659668,0.2130391001701355,{"$f":"'User Add-in Location'!B190","v":0},{"$f":"'User Add-in Location'!C190","v":0},0.23400000000000001,0.16,0.26200000000000001,0.248,0.215,0.23799999999999999,0.255,0.20100000000000001,0.26800000000000002,0.215,0.222,0.255,0.28399999999999997,0.216,0.24199999999999999,0.22900000000000001,0.23499999999999999,0.33300000000000002,0.29699999999999999,0.246,0.216,0.252,0.182,0.252,0.16700000000000001]
[null,null,"Professional    Services",0.1805867999792099,0.17992712557315826,0.24057823419570923,0.17264634370803833,0.25660115480422974,0.24153983592987061,0.22237907350063324,0.21411827206611633,0.17656992375850677,0.25095078349113464,0.24367813766002655,0.19432860612869263,0.19628050923347473,0.24955534934997559,0.19110897183418274,0.19200527667999268,0.19482740759849548,0.1798931360244751,0.17230935394763947,0.2124573290348053,0.21377110481262207,0.24239002168178558,0.21453279256820679,0.23820848762989044,0.16474077105522156,0.22831250727176666,0.18978454172611237,{"$f":"'User Add-in Location'!B191","v":0},{"$f":"'User Add-in Location'!C191","v":0},0.21099999999999999,0.13100000000000001,0.21099999999999999,0.22800000000000001,0.19700000000000001,0.23799999999999999,0.23300000000000001,0.17699999999999999,0.23100000000000001,0.193,0.221,0.221,0.23300000000000001,0.19,0.19800000000000001,0.20799999999999999,0.23599999999999999,0.33,0.25,0.2,0.20599999999999999,0.218,0.155,0.20899999999999999,0.14499999999999999]
[null,null,"Government",4.8029236495494843E-2,2.3375576362013817E-2,8.26534703373909E-2,4.1748635470867157E-2,6.0573060065507889E-2,3.9708215743303299E-2,9.4589978456497192E-2,1.1564560234546661E-2,5.4864408448338509E-3,4.7353431582450867E-2,9.1010583564639091E-3,3.0645154416561127E-2,5.4562788456678391E-2,2.7573063969612122E-2,2.9885940253734589E-2,4.1161928325891495E-2,4.5549303293228149E-2,4.2536981403827667E-2,6.2863484025001526E-2,4.8443496227264404E-2,1.4101957902312279E-2,2.0891739055514336E-2,3.644871711730957E-2,8.4017202258110046E-2,3.262045606970787E-2,4.5423842966556549E-2,4.7970116138458252E-2,{"$f":"'User Add-in Location'!B192","v":0},{"$f":"'User Add-in Location'!C192","v":0},4.2999999999999997E-2,7.3999999999999996E-2,3.3000000000000002E-2,3.1E-2,5.7000000000000002E-2,6.4000000000000001E-2,2.5999999999999999E-2,0.11700000000000001,3.5999999999999997E-2,0.105,5.8000000000000003E-2,5.0999999999999997E-2,2.4E-2,4.2999999999999997E-2,0.113,6.0999999999999999E-2,0.05,7.1999999999999995E-2,3.5999999999999997E-2,0.02,3.9E-2,8.7999999999999995E-2,4.2999999999999997E-2,5.8999999999999997E-2,4.3999999999999997E-2]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"      Value Added Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.14695435762405396,0.16943886876106262,0.18105100095272064,0.14487454295158386,0.26994284987449646,0.16603229939937592,0.14563965797424316,0.11072543263435364,6.4209051430225372E-2,0.23831698298454285,0.26043608784675598,0.2157314121723175,0.18045321106910706,0.32660102844238281,0.18473188579082489,0.13851013779640198,0.14179308712482452,0.13814008235931396,0.16786813735961914,0.20191450417041779,0.13715046644210815,0.21960234642028809,0.16758643090724945,0.18470826745033264,0.14631187915802002,0.16454800963401794,0.10081103444099426,{"$f":"'User Add-in Location'!B196","v":0},{"$f":"'User Add-in Location'!C196","v":0},0.151,8.5999999999999993E-2,0.159,0.25900000000000001,0.17599999999999999,0.16900000000000001,0.16800000000000001,8.4000000000000005E-2,0.17299999999999999,8.5000000000000006E-2,0.217,0.14399999999999999,0.16900000000000001,0.14399999999999999,0.16200000000000001,0.13600000000000001,0.13800000000000001,0.38200000000000001,0.11,0.128,0.107,0.246,3.3000000000000002E-2,0.17699999999999999,5.7000000000000002E-2]
[null,null,"Mining",7.8433960676193237E-2,6.1663798987865448E-2,0.1327979564666748,0.1095079630613327,0.15033340454101563,0.23160001635551453,0.15162217617034912,0.22407770156860352,5.8202415704727173E-2,0.12622272968292236,0.16248878836631775,0.10029493272304535,0.10548043251037598,0.14187967777252197,0.1256122887134552,9.3402981758117676E-2,0.1657136082649231,8.4711678326129913E-2,0.10700459778308868,0.1032421737909317,0.11847352981567383,0.20378664135932922,0.16185945272445679,0.15239980816841125,0.12186983227729797,0.12287691235542297,0.12275309860706329,{"$f":"'User Add-in Location'!B197","v":0},{"$f":"'User Add-in Location'!C197","v":0},0.12,7.9000000000000001E-2,0.125,0.25,0.105,0.22800000000000001,8.6999999999999994E-2,0.112,0.16900000000000001,0.183,0.127,0.156,0.156,8.1000000000000003E-2,9.5000000000000001E-2,0.111,0.185,0.317,0.157,8.4000000000000005E-2,0.14899999999999999,0.106,8.7999999999999995E-2,0.12,5.8999999999999997E-2]
[null,null,"Construction",0.16257657110691071,0.16704371571540833,0.22802995145320892,0.14967960119247437,0.27098053693771362,0.25204044580459595,0.24717892706394196,0.19866189360618591,7.2618894279003143E-2,0.2213599681854248,0.21921439468860626,0.18222944438457489,0.14605782926082611,0.2560582160949707,0.18161551654338837,0.16811162233352661,0.17418672144412994,0.14944685995578766,0.15973417460918427,0.18960605561733246,0.22205621004104614,0.25230973958969116,0.2140694260597229,0.24296630918979645,0.12313041090965271,0.22124725580215454,0.14108279347419739,{"$f":"'User Add-in Location'!B198","v":0},{"$f":"'User Add-in Location'!C198","v":0},0.18,0.111,0.251,0.26,0.13400000000000001,0.21099999999999999,0.20899999999999999,0.156,0.24299999999999999,0.17699999999999999,0.21199999999999999,0.25700000000000001,0.21199999999999999,0.154,0.156,0.23599999999999999,0.23899999999999999,0.45900000000000002,0.22900000000000001,0.17499999999999999,0.20100000000000001,0.221,0.13900000000000001,0.21199999999999999,9.2999999999999999E-2]
[null,null,"Manufacturing",8.1522606313228607E-2,7.0284187793731689E-2,0.15731252729892731,8.6900874972343445E-2,0.18117055296897888,0.16751626133918762,0.15976837277412415,9.1654360294342041E-2,4.4238001108169556E-2,0.15497776865959167,0.13313961029052734,8.4594748914241791E-2,8.4904685616493225E-2,0.15372282266616821,9.0179532766342163E-2,9.1747552156448364E-2,0.10210518538951874,7.5048789381980896E-2,5.7841651141643524E-2,0.1202458068728447,0.12041112780570984,0.1592496931552887,0.12355758249759674,0.16350483894348145,6.471000611782074E-2,0.11688853800296783,5.9632215648889542E-2,{"$f":"'User Add-in Location'!B199","v":0},{"$f":"'User Add-in Location'!C199","v":0},9.1999999999999998E-2,7.2999999999999995E-2,0.155,0.14599999999999999,7.0000000000000007E-2,0.127,0.112,7.0999999999999994E-2,0.13500000000000001,0.106,0.13,0.14399999999999999,0.14299999999999999,8.5999999999999993E-2,9.2999999999999999E-2,0.115,0.128,0.33400000000000002,0.128,0.104,0.108,0.125,6.5000000000000002E-2,0.13300000000000001,3.4000000000000002E-2]
[null,null,"Fabricated    Metals",0.1189974844455719,0.12072815001010895,0.19649821519851685,0.11577810347080231,0.23826588690280914,0.19340534508228302,0.19781205058097839,0.15288297832012177,0,0.19886726140975952,0.17569643259048462,0.14069116115570068,0.11843212693929672,0.22236503660678864,0.13514021039009094,0.12553201615810394,0.12918630242347717,0.1286541223526001,0.12093009054660797,0.15132486820220947,0.16935563087463379,0.20804065465927124,0.18749329447746277,0.2272801399230957,9.8223000764846802E-2,0.17477104067802429,0.11418352276086807,{"$f":"'User Add-in Location'!B200","v":0},{"$f":"'User Add-in Location'!C200","v":0},0.13,9.1999999999999998E-2,0.182,0.219,9.5000000000000001E-2,0.17499999999999999,0.16700000000000001,0.106,0.2,0.13800000000000001,0.16900000000000001,0.20300000000000001,0.187,0.13300000000000001,0.108,0.185,0.193,0.42299999999999999,0.18,0.14499999999999999,0.17399999999999999,0.17399999999999999,9.8000000000000004E-2,0.18099999999999999,6.6000000000000003E-2]
[null,null,"Machinery",8.3106324076652527E-2,7.8020989894866943E-2,0.13944205641746521,8.7123341858386993E-2,0.19663506746292114,0.14978982508182526,0.16307759284973145,0.13431957364082336,4.6421945095062256E-2,0.15704450011253357,0.13171309232711792,9.3449778854846954E-2,7.9058989882469177E-2,0.15271472930908203,9.6419759094715118E-2,8.2246601581573486E-2,9.4585120677947998E-2,9.2123046517372131E-2,8.7507441639900208E-2,0.13477215170860291,0.1103978157043457,0.18634095788002014,0.15367132425308228,0.17233195900917053,5.5534705519676208E-2,0.11145585030317307,6.4428478479385376E-2,{"$f":"'User Add-in Location'!B201","v":0},{"$f":"'User Add-in Location'!C201","v":0},0.08,7.0999999999999994E-2,0.22900000000000001,0.193,6.9000000000000006E-2,0.13700000000000001,0.128,6.7000000000000004E-2,0.16500000000000001,0.11,0.13400000000000001,0.161,0.16500000000000001,0.106,7.6999999999999999E-2,0.121,0.15,0.35299999999999998,0.13,0.14399999999999999,0.13400000000000001,0.14799999999999999,0.10100000000000001,0.121,4.3999999999999997E-2]
[null,null,"Electrical    Equipment",0.1262056827545166,0,0.17465542256832123,0.10894099622964859,0.22592216730117798,0.16214773058891296,0.16870647668838501,0.15537196397781372,2.8163693845272064E-2,0.17269238829612732,0.14244638383388519,7.1968674659729004E-2,0.11194542795419693,0.19765865802764893,0.13070425391197205,0.10937447845935822,0.1207892894744873,0.11965151131153107,0.11250635236501694,0.10927410423755646,0.14522884786128998,0.17233827710151672,0.1760002076625824,0.18574249744415283,7.345397025346756E-2,0.14442156255245209,7.0093460381031036E-2,{"$f":"'User Add-in Location'!B202","v":0},{"$f":"'User Add-in Location'!C202","v":0},0.13600000000000001,0.08,0.17799999999999999,0.184,7.2999999999999995E-2,0.14699999999999999,0.128,9.4E-2,0.16700000000000001,0.126,7.3999999999999996E-2,0.17199999999999999,0.122,0.13600000000000001,9.9000000000000005E-2,0.156,0.156,0.33100000000000002,0.14099999999999999,0.11899999999999999,0.13700000000000001,0.128,7.2999999999999995E-2,0.16500000000000001,5.5E-2]
[null,null,"TCPU",0.12244455516338348,7.7028974890708923E-2,0.18282629549503326,0.13810797035694122,0.2366940975189209,0.22259064018726349,0.17948919534683228,0.15458545088768005,7.3116473853588104E-2,0.17954769730567932,0.18867510557174683,0.11996394395828247,0.12720641493797302,0.23326484858989716,0.14502677321434021,0.12857341766357422,0.13525965809822083,0.1224360466003418,0.12188777327537537,0.14838993549346924,0.15428227186203003,0.19519272446632385,0.17504501342773438,0.20915353298187256,9.871239960193634E-2,0.17297154664993286,0.12182376533746719,{"$f":"'User Add-in Location'!B203","v":0},{"$f":"'User Add-in Location'!C203","v":0},0.15,0,0.16400000000000001,0.20499999999999999,0.11,0.19,0.16700000000000001,0.126,0.185,0.16700000000000001,0.156,0.219,0.17100000000000001,0.11600000000000001,0.124,0.183,0.219,0.38900000000000001,0.21,0.14399999999999999,0.17199999999999999,0.17,0.11600000000000001,0.17100000000000001,7.4999999999999997E-2]
[null,null,"Wholesale    Trade",0.16844363510608673,0.12579163908958435,0.2669370174407959,0.15119434893131256,0.26744905114173889,0.28615888953208923,0.2412574291229248,0.21470242738723755,8.1826590001583099E-2,0.26127925515174866,0.24686667323112488,0.18395550549030304,0.16453522443771362,0.28073534369468689,0.18622224032878876,0.1772303581237793,0.18031129240989685,0.15232174098491669,0.15615320205688477,0.20788873732089996,0.22185179591178894,0.28214854001998901,0.23209723830223083,0.29292041063308716,0.12728601694107056,0.23551227152347565,0.15369859337806702,{"$f":"'User Add-in Location'!B204","v":0},{"$f":"'User Add-in Location'!C204","v":0},0.185,0.13,0.27300000000000002,0.26200000000000001,0.13500000000000001,0.222,0.24199999999999999,0.14399999999999999,0.255,0.16500000000000001,0.224,0.25800000000000001,0.253,0.16800000000000001,0.16500000000000001,0.22500000000000001,0.23300000000000001,0.42699999999999999,0.246,0.184,0.22800000000000001,0.219,0.13800000000000001,0.22800000000000001,9.4E-2]
[null,null,"Retail    Trade",0.18322959542274475,0.1935962438583374,0.28919330239295959,0.19330579042434692,0.29936426877975464,0.29819521307945251,0.29025518894195557,0.2481377124786377,8.308236300945282E-2,0.29952752590179443,0.27828839421272278,0.19907131791114807,0.19359377026557922,0.30369925498962402,0.20657289028167725,0.19845327734947205,0.19119261205196381,0.20042237639427185,0.17707586288452148,0.24060943722724915,0.24757009744644165,0.31660875678062439,0.24356311559677124,0.29411202669143677,0.15413376688957214,0.26232796907424927,0.20605580508708954,{"$f":"'User Add-in Location'!B205","v":0},{"$f":"'User Add-in Location'!C205","v":0},0.20300000000000001,9.5000000000000001E-2,0.312,0.30099999999999999,0.17299999999999999,0.26,0.28299999999999997,0.16600000000000001,0.27700000000000002,0.21,0.27900000000000003,0.29899999999999999,0.28999999999999998,0.19800000000000001,0.19,0.26600000000000001,0.25600000000000001,0.47299999999999998,0.27700000000000002,0.224,0.24099999999999999,0.23699999999999999,0.16500000000000001,0.24299999999999999,0.115]
[null,null,"FIRE",0.13705578446388245,0.10882732272148132,0.21825411915779114,0.11841282248497009,0.21157951653003693,0.21461197733879089,0.22984540462493896,0.1252131462097168,5.8372329920530319E-2,0.21680405735969543,0.18723976612091064,0.12715476751327515,0.11615265905857086,0.21894222497940063,0.12887722253799438,0.13168257474899292,0.14349478483200073,0.132630854845047,0.12029866874217987,0.15303343534469604,0.15897254645824432,0.24070978164672852,0.1738518625497818,0.24756315350532532,0.10091674327850342,0.17410552501678467,0.10854503512382507,{"$f":"'User Add-in Location'!B206","v":0},{"$f":"'User Add-in Location'!C206","v":0},0.14000000000000001,0,0.193,0.20599999999999999,8.5999999999999993E-2,0.20499999999999999,0.20499999999999999,0.113,0.183,0.13800000000000001,0.14699999999999999,0.20799999999999999,0.20300000000000001,0.153,0.115,0.189,0.21099999999999999,0.35199999999999998,0.16500000000000001,0.13400000000000001,0.16,0.153,0.1,0.159,6.6000000000000003E-2]
[null,null,"Misc.    Services",0.23944258689880371,0.22477257251739502,0.36533847451210022,0.22180438041687012,0.39479988813400269,0.37909385561943054,0.34569558501243591,0.28201135993003845,0.11104565858840942,0.36904668807983398,0.35126972198486328,0.24790924787521362,0.21149048209190369,0.38862302899360657,0.21730071306228638,0.22205619513988495,0.24877393245697021,0.22665989398956299,0.22945226728916168,0.28321459889411926,0.30500665307044983,0.36056554317474365,0.32985728979110718,0.37004131078720093,0.1780647486448288,0.30986407399177551,0.21018531918525696,{"$f":"'User Add-in Location'!B207","v":0},{"$f":"'User Add-in Location'!C207","v":0},0.23499999999999999,0.189,0.32500000000000001,0.36799999999999999,0.193,0.315,0.30199999999999999,0.19900000000000001,0.34499999999999997,0.23899999999999999,0.25800000000000001,0.34699999999999998,0.32600000000000001,0.246,0.20499999999999999,0.316,0.33700000000000002,0.58499999999999996,0.32600000000000001,0.248,0.32600000000000001,0.3,0.192,0.29099999999999998,0.13500000000000001]
[null,null,"Professional    Services",0.17559882998466492,0.16427381336688995,0.27977609634399414,0.16360071301460266,0.29922479391098022,0.27801424264907837,0.26982057094573975,0.23269391059875488,9.3799740076065063E-2,0.28070777654647827,0.25561428070068359,0.20017318427562714,0.1719212532043457,0.29516905546188354,0.19727863371372223,0.17515335977077484,0.18559050559997559,0.17944799363613129,0.16586896777153015,0.22994667291641235,0.23613294959068298,0.29645818471908569,0.24805867671966553,0.29294490814208984,0.13643406331539154,0.24229484796524048,0.16404804587364197,{"$f":"'User Add-in Location'!B208","v":0},{"$f":"'User Add-in Location'!C208","v":0},0.19600000000000001,0.13500000000000001,0.26600000000000001,0.28699999999999998,0.14299999999999999,0.249,0.251,0.14699999999999999,0.27500000000000002,0.17799999999999999,0.24,0.28699999999999998,0.26900000000000002,0.17899999999999999,0.17599999999999999,0.26,0.248,0.46400000000000002,0.245,0.20100000000000001,0.24199999999999999,0.22700000000000001,0.158,0.23200000000000001,9.7000000000000003E-2]
[null,null,"Government",0.26787382364273071,0.29362332820892334,0.39252197742462158,0.31059432029724121,0.43444430828094482,0.4322318434715271,0.34698507189750671,0.32032841444015503,0.10087834298610687,0.42370465397834778,0.43069547414779663,0.33155107498168945,0.28975456953048706,0.46909219026565552,0.34102591872215271,0.30507534742355347,0.32388490438461304,0.30099552869796753,0.29566746950149536,0.37814748287200928,0.31128406524658203,0.32734116911888123,0.39598220586776733,0.41615670919418335,0.2570030689239502,0.39250025153160095,0.27951464056968689,{"$f":"'User Add-in Location'!B209","v":0},{"$f":"'User Add-in Location'!C209","v":0},0.34,0.223,0.32800000000000001,0.436,0.192,0.35299999999999998,0.41299999999999998,0.251,0.41499999999999998,0.28000000000000003,0.36499999999999999,0.41199999999999998,0.35099999999999998,0.317,0.28399999999999997,0.374,0.38100000000000001,0.63500000000000001,0.38700000000000001,0.34300000000000003,0.33,0.34699999999999998,0.25,0.36899999999999999,0.193]
[]
[null,null,{"$f":"CONCATENATE(\"Source:  IMPLAN™, using \",D2,\" state data.\")","v":"Source:  IMPLAN™, using 2014 state data."}]
[]
[]
[null,null,"State Specific Multipliers"]
[null,null,null,"Jobs Per Million Dollars Change in Final Demand",null,null,null,"Earnings Per Million Dollars Change in Final Demand",null,null,null,"Output Per Million Dollars Change in Final Demand",null,null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,"PCE"]
[null,2,"Agriculture",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B213)","v":6.0869999999999997},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B213)","v":0.90800000000000003},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B213)","v":0.66900000000000004},{"$f":"SUM(D213:F213)","v":7.6639999999999997},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B213)","v":0.19500000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B213)","v":4.2999999999999997E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B213)","v":0.03},{"$f":"SUM(H213:J213)","v":0.26800000000000002},{"$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":0.19800000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B213)","v":0.1},{"$f":"SUM(L213:N213)","v":1.298},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B213)","v":0.53},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B213)","v":0.10100000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B213)","v":5.7000000000000002E-2},{"$f":"SUM(P213:R213)","v":0.68800000000000006},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B213)","v":3.9891255794072527E-3}]
[null,3,"Mining",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B214)","v":1.6919999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B214)","v":0.88800000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B214)","v":0.79300000000000004},3.3730000000000002,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B214)","v":0.186},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B214)","v":5.8000000000000003E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B214)","v":3.1E-2},0.27500000000000002,{"$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":0.254},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B214)","v":0.10299999999999999},1.357,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B214)","v":0.67800000000000005},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B214)","v":0.151},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B214)","v":5.8999999999999997E-2},{"$f":"SUM(P214:R214)","v":0.88800000000000012},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B214)","v":2.7073449336075241E-5}]
[null,4,"Construction",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B215)","v":5.1479999999999997},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B215)","v":1.91},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B215)","v":1.2090000000000001},8.2669999999999995,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B215)","v":0.30599999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B215)","v":7.9000000000000001E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B215)","v":4.9000000000000002E-2},0.434,{"$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":0.26300000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B215)","v":0.16300000000000001},1.4259999999999999,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B215)","v":0.48},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B215)","v":0.14599999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B215)","v":9.2999999999999999E-2},0.71899999999999997,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B215)","v":0}]
[null,5,"Manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B216)","v":0.7},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B216)","v":1.575},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B216)","v":0.44900000000000001},2.7239999999999998,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B216)","v":5.1999999999999998E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B216)","v":0.09},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B216)","v":1.7999999999999999E-2},0.15999999999999998,{"$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":0.39200000000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B216)","v":0.06},1.452,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B216)","v":0.13},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B216)","v":0.21099999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B216)","v":3.4000000000000002E-2},0.375,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B216)","v":3.7161545013766603E-2}]
[null,6,"Fabricated Metals",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B217)","v":3.6240000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B217)","v":1.1080000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B217)","v":0.874},5.6059999999999999,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B217)","v":0.217},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B217)","v":5.5E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B217)","v":3.5000000000000003E-2},0.30700000000000005,{"$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":0.22700000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B217)","v":0.115},1.3420000000000001,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B217)","v":0.30599999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B217)","v":0.11},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B217)","v":6.6000000000000003E-2},0.48199999999999998,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B217)","v":1.0115736886280189E-7}]
[null,7,"Machinery",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B218)","v":2.3330000000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B218)","v":1.379},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B218)","v":0.59},4.3020000000000005,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B218)","v":0.113},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B218)","v":7.0999999999999994E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B218)","v":2.3E-2},0.20699999999999999,{"$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":0.28000000000000003},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B218)","v":7.8E-2},1.3580000000000001,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B218)","v":0.13},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B218)","v":0.14000000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B218)","v":4.3999999999999997E-2},0.314,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B218)","v":2.3315833561549723E-6}]
[null,8,"Electrical Equipment",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B219)","v":5.032},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B219)","v":1.5880000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B219)","v":0.72899999999999998},7.3490000000000002,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B219)","v":0.14399999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B219)","v":8.1000000000000003E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B219)","v":2.9000000000000001E-2},0.254,{"$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":0.29099999999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B219)","v":9.6000000000000002E-2},1.387,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B219)","v":0.185},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B219)","v":0.154},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B219)","v":5.5E-2},0.39399999999999996,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B219)","v":3.1135596668867438E-9}]
[null,9,"TCPU",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B220)","v":2.1110000000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B220)","v":1.712},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B220)","v":0.97899999999999998},4.8020000000000005,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B220)","v":0.20599999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B220)","v":0.10199999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B220)","v":3.9E-2},0.34699999999999998,{"$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":0.41099999999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B220)","v":0.13},1.5409999999999999,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B220)","v":0.45300000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B220)","v":0.224},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B220)","v":7.4999999999999997E-2},0.752,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B220)","v":5.4995100851340302E-2}]
[null,10,"Wholesale Trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B221)","v":3.5230000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B221)","v":1.51},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B221)","v":1.101},6.1340000000000003,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B221)","v":0.315},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B221)","v":7.3999999999999996E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B221)","v":4.9000000000000002E-2},0.438,{"$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":0.24399999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B221)","v":0.16500000000000001},1.409,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B221)","v":0.64700000000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B221)","v":0.14099999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B221)","v":9.4E-2},0.88200000000000001,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B221)","v":4.2292843003780459E-2}]
[null,11,"Retail Trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B222)","v":12.39},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B222)","v":1.71},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B222)","v":1.466},15.566000000000001,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B222)","v":0.4},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B222)","v":7.3999999999999996E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B222)","v":0.06},0.53400000000000003,{"$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":0.26500000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B222)","v":0.2},1.4650000000000001,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B222)","v":0.64100000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B222)","v":0.14899999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B222)","v":0.115},0.90500000000000003,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B222)","v":0.11536867431151465}]
[null,12,"FIRE",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B223)","v":5.6959999999999997},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B223)","v":2.2930000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B223)","v":0.85599999999999998},8.8450000000000006,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B223)","v":0.18},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B223)","v":9.1999999999999998E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B223)","v":3.4000000000000002E-2},0.30600000000000005,{"$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":0.37},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B223)","v":0.115},1.4850000000000001,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B223)","v":0.53900000000000003},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B223)","v":0.20300000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B223)","v":6.6000000000000003E-2},0.80800000000000005,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B223)","v":0.13304344274062907}]
[null,13,"Misc. Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B224)","v":6.6980000000000004},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B224)","v":1.843},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B224)","v":1.599},10.14,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B224)","v":0.46800000000000003},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B224)","v":9.0999999999999998E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B224)","v":7.0999999999999994E-2},0.63,{"$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":0.29799999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B224)","v":0.23599999999999999},1.534,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B224)","v":0.55000000000000004},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B224)","v":0.16700000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B224)","v":0.13500000000000001},0.85200000000000009,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B224)","v":0.59607374860948092}]
[null,14,"Professional Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B225)","v":8.3439999999999994},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B225)","v":1.722},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B225)","v":1.2430000000000001},11.308999999999999,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B225)","v":0.32500000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B225)","v":7.3999999999999996E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B225)","v":5.0999999999999997E-2},0.45,{"$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":0.26100000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B225)","v":0.16900000000000001},1.4300000000000002,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B225)","v":0.59799999999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B225)","v":0.14499999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B225)","v":9.7000000000000003E-2},0.84,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B225)","v":6.5448973259970827E-3}]
[null,15,"Government",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B226)","v":10.039},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B226)","v":0.40799999999999997},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B226)","v":2.194},12.640999999999998,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B226)","v":0.77},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B226)","v":2.3E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B226)","v":0.10100000000000001},0.89400000000000002,{"$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":8.2000000000000003E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B226)","v":0.33600000000000002},1.4180000000000001,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B226)","v":0.9},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B226)","v":4.3999999999999997E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B226)","v":0.193},1.137,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B226)","v":1.0501113260462873E-2}]