{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["About JEDI","Start","FAQ","ProjectData","SummaryResults","User Add-in Location","DefaultData","Calculations","Deflators","Household Exp","Multipliers","Line Config Data","Transformer Data","Terrain and Pop Multipliers","Wage Data"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":32,"comments":4,"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 - TRANSMISSION LINE"]
[]
[null,"Jobs and Economic Development Impact Model (JEDI)"]
[]
[]
[]
[null,"Release Number: TL12.23.16"]
[]
[]
[null,"     The Jobs and Economic Development Impact Model (JEDI) was developed in 2013 to demonstrate the economic benefits associated with transmission"]
[null,"lines in the United States.  The primary goal in developing the state level model was to provide a tool for system developers, renewable energy advocates, "]
[null,"government officials, decision makers and other potential users, to easily identify the local economic impacts associated with constructing and maintaining"]
[null,"these lines. 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"]
[null," different levels of project specific information and user skill. This insures the greatest flexibility, for inexperienced spreadsheet users, those unfamiliar with"]
[null,"economic impact 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 (NREL) in analyzing "]
[null,"transmission lines and other energy technologies should contact NREL at:"]
[]
[null,"National Renewable Energy Laboratory"]
[null,"15013 Denver West Parkway"]
[null,"Golden, CO. 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 IMPLANTM 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":"Start","index":1,"n_rows":4,"n_cols":30,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]
["JEDI - TRANSMISSION LINE"]
["Jobs and Economic Development Impact Model"]

{"sheet":"FAQ","index":2,"n_rows":57,"n_cols":2,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"JEDI - TRANSMISSION"]
[]
[null,"Jobs and Economic Development Model (JEDI)"]
[]
[null,"Frequently Asked Questions (FAQ)"]
[]
[]
[null,"How can I determine which version of the JEDI model I have?"]
[null,"The version (release number) of the model you are currently using is listed in the \"About JEDI\" worksheet contained in this model.  "]
[]
[null,"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,"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).  For example, if $1 million"]
[null,"is going to be spent on construction materials and half ($500,000) of this total will be purchased from local suppliers, we say the \"local share\" is 50 percent."]
[]
[null,"I want to make my analysis as accurate as possible, where can I get information to adjust the default \"local share\" values (in the ProjectData worksheet) "]
[null,"for my state or county?"]
[null,"Since the \"local share\" is directly related to the availability of local businesses and services and their ability to meet the construction and annual operating demands"]
[null,"of the project, it is important to have an accurate picture of these local resources.  This can be obtained in a number of ways: contacting experienced and knowlegeable "]
[null,"persons in the area, contacting local business and contractor organizations and/or the local chamber of commerce, among others."]
[]
[null,"I want to make my property tax estimates as accurate as possible, where can I get information to modify the tax rates in the ProjectData worksheet. "]
[null,"for my state or county?"]
[null,"Calculating annual property taxes is different in every state and typically a complex formula.  The default methodology used in the model incorporates a generic formula"]
[null," that derives the taxes from the product of the assessed value (percentage of construction cost), the taxable value (percentage of assessed value) and the tax rate "]
[null,"(percentage of taxable value).  Alternately, users may input a know tax payment.  Information of tax rates and formulas for calculating property taxes can often be found"]
[null,"by contacting the state Dept. of Revenue or Taxation, or the local taxation authority."]
[]
[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 by contacting the National Renewable Energy Laboratory.  NREL can be reached by emailing jedisupport@nrel.gov."]

{"sheet":"ProjectData","index":3,"n_rows":880,"n_cols":31,"rows_kept":880,"cut":false,"hidden":false,"merged":[[51,25,51,31],[51,1,51,7],[51,8,51,10],[3,0,3,7],[10,0,11,7],[4,0,4,7],[26,0,26,5],[5,0,5,6],[8,0,8,6]]}
["Transmission Line Project Data"]
["Please read instructions before getting started"]
[]
["INSTRUCTIONS:   "]
["1. Begin by entering Project Location (from pull-down list) and other Project Descriptive Data relevant to your particular project.  After inputting Descriptive Data press enter (or cursor to the next cell) to continue."]
["2. Once initial Project parameters are entered (lines 16-22), you may choose to perform a \"Simple\" analysis or an \"Advanced\" analysis."]
["    Choosing \"Simple\" Analysis indicates use of Model defaults, no editing of detailed cost data and other inputs."]
["    Choosing \"Advanced\"  Analysis allows user to review and edit additional project descriptive data, detailed cost data and other inputs."]
["    If Simple Analysis is chosen, go directly to Summary Results; if Advanced Analysis  is choosen, review/edit additional project descriptive data, detailed cost data and other inputs."]
["3. Press 'Go To Summary Impacts' Button"]
["NOTE:  Additional information is available by pointing to the red triangles located in cell corners. Only those cells with a white background can be changed (i.e., accept edits)."]
[]
[]
[]
["Project Descriptive Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B16=\"MYCOUNTY\",IF(B17=\"\",2,1),IF(B16=\"MYREGION\",IF(B17=\"\",2,1),0))","v":0}]
["  Project Location","Texas",{"$f":"IF(B16=\"MYREGION\",IF('User Add-in Location'!F24=0,\"    Error - No Regional multiplier data in User Add-in Location\",\"\"),IF(B16=\"MYCOUNTY\",IF('User Add-in Location'!E24=0,\"    Error - No County multiplier data in User Add-in Location\",\"\"),\"\"))","v":""}]
["  Population (only required for County/Region analysis)",null,{"$f":"IF(B16=\"MYREGION\",IF('User Add-in Location'!F24=0,\"\",IF(B16=\"MYREGION\",\"Enter Region Population\",\"\")),IF(B16=\"MYCOUNTY\",IF('User Add-in Location'!E24=0,\"\",IF(B16=\"MYCOUNTY\",\"Enter County Population\",\"\")),\"\"))","v":""}]
["  Year of Construction/Installation",2014,{"$f":"IF(C17=\"\",\"\",IF(B17<1,\"**Error - Population Data Missing**\",\"\"))","v":""}]
["  Transmission Line Type","230 kV AC",{"$f":"IF(B19=\"500 kV HVDC\",\"   Please note: HVDC is a Bi-Pole line.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B19=DefaultData!AN11,1,0)","v":0}]
["  Transmission Line Length (Miles)",20]
["  Terrain Classification","Flat w/access"]
["  Population Density Classification (Right of Way access)","Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple"]
["Select Model Analysis Type (Simple or Advanced)","Advanced",{"$f":"IF(U$24=\"y\",\"    Press 'Go To Summary Impacts' Button\",IF(U$24=\"N\",\"    Review and or Edit default data below\",\"Error - Choose 'Simple' or 'Advanced'\"))","v":"    Review and or Edit default data below"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24=\"Simple\",\"Y\",\"N\")","v":"N"},"Advanced"]
[]
[]
["If desired, after editing, default values (in cells below) may be restored by pressing the 'Restore Default Values' button located at the buttom of the worksheet below all data.  Note: it is not necessary to restore defaults to incorporate default Project Descriptive and Cost Data in system analysis. Choosing \"Simple\" analysis in cell B24 above will direct model to utilize default cost data in the analysis.  "]
[]
["Project Descriptive Data (cont.)"]
["  Development and Preconstruction Activities Period (Years)",{"$f":"'Line Config Data'!$E12","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Line Config Data'!$E12","v":4}]
["  Construction Period (Months)",{"$f":"$B20/'Line Config Data'!$E13","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B20/'Line Config Data'!$E13","v":5}]
[]
["  Circuits",1,{"$f":"IF(B$33=0,\"    Error - choose 1 for a Bi-Pole line with two poles -\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(Z$33=0,\"    Error - choose 1 for a Bi-Pole line with two poles -\",\"\")","v":""}]
["  New Substations Required",1,{"$f":"IF(B$33=0,\"    please revise. Model does not allow two Bi-Pole\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(Z$33=0,\"    please revise. Model does not allow two Bi-Pole\",\"\")","v":""}]
["  Positions Required for New Substations",{"$f":"IF(B33=1,2,3)","v":2},{"$f":"IF(B$33=0,\"    lines on the same structure.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z33=1,2,3)","v":2},{"$f":"IF(Z$33=0,\"    lines on the same structure.\",\"\")","v":""}]
["  Substation Upgrades Required",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["  New Positions Added to Existing Substations (at line voltage)",{"$f":"B33","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,{"$f":"Z33","v":1}]
["  New Converter Stations Required",{"$f":"DefaultData!$E5","v":0},{"$f":"IF(B19=\"500 kV HVDC\",IF(B38=2,\"\",\"  Error, Transmission Line Type entered above\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$E5","v":0},{"$f":"IF(Z19=\"500 kV HVDC\",IF(Z38=2,\"\",\"  Error, Transmission Line Type entered above\"),\"\")","v":""}]
["  Grid System Voltage - existing grid side of transformer (kV)",115,{"$f":"IF(B19=\"500 kV HVDC\",IF(B38=2,\"\",\"  requires two converter stations, please revise.\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,{"$f":"IF(Z19=\"500 kV HVDC\",IF(Z38=2,\"\",\"  requires two converter stations, please revise.\"),\"\")","v":""}]
["  Right of Way (ROW)","Public Land","Private Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Land","Private Land"]
["    Share of Total Line Length (Percentage)",0.5,{"$f":"1-B41","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,0.5,{"$f":"1-Z41","v":0.5}]
["         Line Length (Miles)",{"$f":"B41*$B20","v":10},{"$f":"C41*$B20","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z41*$B20","v":10},{"$f":"AA41*$B20","v":10}]
["    Width (feet)",{"$f":"'Line Config Data'!$E10","v":150},{"$f":"'Line Config Data'!$E10","v":150},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Line Config Data'!$E10","v":150},{"$f":"'Line Config Data'!$E10","v":150}]
["    Area (acres)",{"$f":"B43*5280/43560*$B20*B41","v":181.81818181818184},{"$f":"((C43*5280*$B20)/43560)*C41","v":181.81818181818181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z43*5280/43560*$B20*Z41","v":181.81818181818184},{"$f":"((AA43*5280*$B20)/43560)*AA41","v":181.81818181818181}]
["    Cost ($/acre)",{"$f":"'Line Config Data'!$D42","v":100},{"$f":"'Line Config Data'!$E42","v":2000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Line Config Data'!$D42","v":100},{"$f":"'Line Config Data'!$E42","v":2000}]
[]
["  Project represents a Federal Nexus (triggers NEPA)","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y","Yes",null,null,null,null,null,null,"Yes"]
["  Project Cost ($Million/Mile)",{"$f":"DefaultData!$C65/DefaultData!$D5/10^6","v":1.492971827174624},{"$f":"IF(U$24=\"N\",\" User Revised Project Cost ($Million/Mile)\",\"\")","v":" User Revised Project Cost ($Million/Mile)"},null,null,null,{"$f":"IF(U24=\"N\",B107/B20/10^6,\"\")","v":1.492971827174624},null,null,null,null,null,null,null,null,null,null,"N","No",null,null,null,null,null,null,{"$f":"DefaultData!$C65/DefaultData!$D5/10^6","v":1.492971827174624},{"$f":"IF(AS$24=\"N\",\" User Revised Project Cost ($Million/Mile)\",\"\")","v":""},null,null,null,{"$f":"IF(AS24=\"N\",Z107/Z20/10^6,\"\")","v":""}]
["  Annual Direct O&M Cost (% of Total Cost)",{"$f":"DefaultData!$E83","v":8.0062587467713258E-3},{"$f":"IF(U$24=\"N\",\" User Revised Annual Direct O&M Cost (% of Cap Cost)\",\"\")","v":" User Revised Annual Direct O&M Cost (% of Cap Cost)"},null,null,null,{"$f":"IF(U24=\"N\",(B125-B124)/B107,\"\")","v":8.0062587467713258E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$E83","v":8.0062587467713258E-3},{"$f":"IF(AS$24=\"N\",\" User Revised Annual Direct O&M Cost (% of Cap Cost)\",\"\")","v":""},null,null,null,{"$f":"IF(AS24=\"N\",(Z125-Z124)/Z107,\"\")","v":""}]
["  Money Value (Dollar Year) ",2012,{"$f":"IF(B50>2030, \"    Dollar Year exceeds 2030, please revise.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"IF(Z50>2030, \"    Dollar Year exceeds 2030, please revise.\",\"\")","v":""}]
[]
["Project Cost Data"]
[{"$f":"DefaultData!B13","v":"Transmission Line Costs"},"Cost","Percent of Default P&C","Cost Per Mile","Percent of Total Cost","Local Share (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Default P&C",null,null,"Local Share (%)"]
[{"$f":"DefaultData!B14","v":"  Development and Preconstruction Activites"}]
[{"$f":"DefaultData!B15","v":"     Land Acquisition Services"},{"$f":"C55*DefaultData!AH$13","v":375000},{"$f":"DefaultData!$D15","v":2.5000000000000001E-2},{"$f":"B55/B$20","v":18750},{"$f":"B55/(B$107)","v":1.2558843816553094E-2},{"$f":"$U55","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F15,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G15,IF($B$17<DefaultData!$H$12,DefaultData!$N15,IF($B$17<DefaultData!$I$12,DefaultData!$Q15,DefaultData!$T15)))))","v":0.5},null,null,null,null,null,{"$f":"DefaultData!$D15","v":2.5000000000000001E-2},null,null,{"$f":"$U55","v":0.5}]
[{"$f":"DefaultData!B16","v":"     Private Land Acquisition Payment"},{"$f":"C56*DefaultData!AH$13","v":363636.36363636365},{"$f":"DefaultData!$D16","v":2.4242424242424242E-2},{"$f":"B56/B$20","v":18181.818181818184},{"$f":"B56/(B$107)","v":1.2178272791809061E-2},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F16,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G16,IF($B$17<DefaultData!$H$12,DefaultData!$N16,IF($B$17<DefaultData!$I$12,DefaultData!$Q16,DefaultData!$T16)))))","v":1},null,null,null,null,null,{"$f":"DefaultData!$D16","v":2.4242424242424242E-2},null,null,1]
[{"$f":"DefaultData!B17","v":"     Engineering/Surveying/Geotechnical Consulting Services"},{"$f":"C57*DefaultData!AH$13","v":900000},{"$f":"DefaultData!$D17","v":0.06},45000,{"$f":"B57/(B$107)","v":3.0141225159727426E-2},0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F17,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G17,IF($B$17<DefaultData!$H$12,DefaultData!$N17,IF($B$17<DefaultData!$I$12,DefaultData!$Q17,DefaultData!$T17)))))","v":0.2},null,null,null,null,null,{"$f":"DefaultData!$D17","v":0.06},null,null,0.2]
[{"$f":"DefaultData!B18","v":"     Environmental & Permitting Services"},{"$f":"C58*DefaultData!AH$13","v":675000},{"$f":"DefaultData!$D18","v":4.4999999999999998E-2},33750,{"$f":"B58/(B$107)","v":2.2605918869795572E-2},0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F18,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G18,IF($B$17<DefaultData!$H$12,DefaultData!$N18,IF($B$17<DefaultData!$I$12,DefaultData!$Q18,DefaultData!$T18)))))","v":0.15},null,null,null,null,null,{"$f":"DefaultData!$D18","v":4.4999999999999998E-2},null,null,0.15]
[{"$f":"DefaultData!B19","v":"  Subtotal Development and Preconstruction"},{"$f":"SUM(B55:B58)","v":2313636.3636363638},{"$f":"SUM(C55:C58)","v":0.15424242424242424},{"$f":"SUM(D55:D58)","v":115681.81818181818},{"$f":"SUM(E55:E58)","v":7.7484260637885161E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA55:AA58)","v":0.15424242424242424}]
[{"$f":"DefaultData!B20","v":" Construction Activities"}]
[{"$f":"DefaultData!B21","v":"  Materials & Equipment"}]
[{"$f":"DefaultData!B22","v":"    Concrete, gravel, asphalt"},{"$f":"C62*DefaultData!AH$13","v":600000},{"$f":"DefaultData!$D22","v":0.04},{"$f":"B62/B$20","v":30000},{"$f":"B62/(B$107)","v":2.0094150106484951E-2},{"$f":"$U62","v":1},null,null,null,null,null,null,null,null,null,{"$f":"F62*B62","v":600000},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F22,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G22,IF($B$17<DefaultData!$H$12,DefaultData!$N22,IF($B$17<DefaultData!$I$12,DefaultData!$Q22,DefaultData!$T22)))))","v":1},null,null,null,null,null,{"$f":"DefaultData!$D22","v":0.04},null,null,{"$f":"$U62","v":1}]
[{"$f":"DefaultData!B23","v":"    Steel structures and poles"},{"$f":"C63*DefaultData!AH$13","v":4950000},{"$f":"DefaultData!$D23","v":0.33},247500,{"$f":"B63/(B$107)","v":0.16577673837850085},{"$f":"$U63","v":0},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F23,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G23,IF($B$17<DefaultData!$H$12,DefaultData!$N23,IF($B$17<DefaultData!$I$12,DefaultData!$Q23,DefaultData!$T23)))))","v":0},null,null,null,null,null,{"$f":"DefaultData!$D23","v":0.33},null,null,{"$f":"$U63","v":0}]
[{"$f":"DefaultData!B24","v":"    Overhead wires (conductor and insulators and shield wire)"},{"$f":"C64*DefaultData!AH$13","v":3300000},{"$f":"DefaultData!$D24","v":0.22},165000,{"$f":"B64/(B$107)","v":0.11051782558566724},{"$f":"$U64","v":0},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F24,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G24,IF($B$17<DefaultData!$H$12,DefaultData!$N24,IF($B$17<DefaultData!$I$12,DefaultData!$Q24,DefaultData!$T24)))))","v":0},null,null,null,null,null,{"$f":"DefaultData!$D24","v":0.22},null,null,{"$f":"$U64","v":0}]
[{"$f":"DefaultData!B25","v":"  Subtotal Materials & Equipment"},{"$f":"SUM(B62:B64)","v":8850000},{"$f":"SUM(C62:C64)","v":0.59},{"$f":"SUM(D62:D64)","v":442500},{"$f":"SUM(E62:E64)","v":0.29638871407065304},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P62:P64)","v":600000},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA62:AA64)","v":0.59}]
[{"$f":"DefaultData!B26","v":"  Labor/Installation"}]
[{"$f":"DefaultData!B27","v":"    Civil (grading, roads, site prep, foundations, fencing)"},{"$f":"C67*DefaultData!AH$13","v":1765400.1798561153},{"$f":"DefaultData!$D27","v":0.11769334532374101},{"$f":"B67/B$20","v":88270.008992805757},{"$f":"B67/(B$107)","v":5.9123693686740517E-2},{"$f":"$U67","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F27,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G27,IF($B$17<DefaultData!$H$12,DefaultData!$N27,IF($B$17<DefaultData!$I$12,DefaultData!$Q27,DefaultData!$T27)))))","v":0.8},null,null,null,null,null,{"$f":"DefaultData!$D27","v":0.11769334532374101},null,null,{"$f":"$U67","v":0.8}]
[{"$f":"DefaultData!B28","v":"    Heavy Construction (Tower erection, Conductor stringing)"},{"$f":"C68*DefaultData!AH$13","v":3276000},{"$f":"DefaultData!$D28","v":0.21840000000000001},163800,{"$f":"B68/(B$107)","v":0.10971405958140783},{"$f":"$U68","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F28,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G28,IF($B$17<DefaultData!$H$12,DefaultData!$N28,IF($B$17<DefaultData!$I$12,DefaultData!$Q28,DefaultData!$T28)))))","v":0.5},null,null,null,null,null,{"$f":"DefaultData!$D28","v":0.21840000000000001},null,null,{"$f":"$U68","v":0.5}]
[{"$f":"DefaultData!B29","v":"  Subtotal Labor/Installation"},{"$f":"SUM(B67:B68)","v":5041400.179856115},{"$f":"SUM(C67:C68)","v":0.33609334532374102},{"$f":"SUM(D67:D68)","v":252070.00899280576},{"$f":"SUM(E67:E68)","v":0.16883775326814834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA67:AA68)","v":0.33609334532374102}]
[{"$f":"DefaultData!B30","v":"  Total Transmission Line Cost"},{"$f":"B69+B65+B59","v":16205036.543492477},{"$f":"C69+C65+C59","v":1.0803357695661653},{"$f":"D69+D65+D59","v":810251.82717462396},{"$f":"E69+E65+E59","v":0.54271072797668651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA69+AA65+AA59","v":1.0803357695661653}]
[]
[{"$f":"DefaultData!B31","v":" Infrastructure Costs"},"Cost","Cost Per Unit","Cost Per Mile","Percent of Total Cost","Local Share (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Per Unit",null,null,"Local Share (%)"]
[{"$f":"DefaultData!B32","v":"  Materials & Equipment"}]
[{"$f":"DefaultData!B33","v":"    Positions (new bays/circuits)"},{"$f":"C74*(B$35+B$37)","v":1800000},{"$f":"DefaultData!$D33","v":600000},{"$f":"B74/B$20","v":90000},{"$f":"B74/(B$107)","v":6.0282450319454853E-2},{"$f":"$U74","v":0.05},null,null,null,null,null,null,null,null,null,{"$f":"F74*B74","v":90000},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F33,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G33,IF($B$17<DefaultData!$H$12,DefaultData!$N33,IF($B$17<DefaultData!$I$12,DefaultData!$Q33,DefaultData!$T33)))))","v":0.05},null,null,null,null,null,{"$f":"DefaultData!$D33","v":600000},null,null,{"$f":"$U74","v":0.05}]
[{"$f":"DefaultData!B34","v":"    New Substation Facilities"},{"$f":"C75*B$34","v":650000},{"$f":"DefaultData!$D34","v":650000},32500,{"$f":"B75/(B$107)","v":2.1768662615358696E-2},0.1,null,null,null,null,null,null,null,null,null,65000,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F34,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G34,IF($B$17<DefaultData!$H$12,DefaultData!$N34,IF($B$17<DefaultData!$I$12,DefaultData!$Q34,DefaultData!$T34)))))","v":0.1},null,null,null,null,null,{"$f":"DefaultData!$D34","v":650000},null,null,0.1]
[{"$f":"DefaultData!B35","v":"    Existing Substation Facilities (upgrades)"},{"$f":"C76*B$36","v":20000},{"$f":"DefaultData!$D35","v":20000},1000,{"$f":"B76/(B$107)","v":6.6980500354949836E-4},0.1,null,null,null,null,null,null,null,null,null,2000,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F35,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G35,IF($B$17<DefaultData!$H$12,DefaultData!$N35,IF($B$17<DefaultData!$I$12,DefaultData!$Q35,DefaultData!$T35)))))","v":0.1},null,null,null,null,null,{"$f":"DefaultData!$D35","v":20000},null,null,0.1]
[{"$f":"DefaultData!B36","v":"    Transformers, Series Compensation, etc."},{"$f":"C77","v":4800000},{"$f":"DefaultData!$D36","v":4800000},240000,{"$f":"B77/(B$107)","v":0.16075320085187961},{"$f":"$U77","v":0},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F36,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G36,IF($B$17<DefaultData!$H$12,DefaultData!$N36,IF($B$17<DefaultData!$I$12,DefaultData!$Q36,DefaultData!$T36)))))","v":0},null,null,null,null,null,{"$f":"DefaultData!$D36","v":4800000},null,null,{"$f":"$U77","v":0}]
[{"$f":"DefaultData!B37","v":"    Converter Station (includes ground electrode)"},{"$f":"C78*DefaultData!E$5","v":0},{"$f":"DefaultData!$D37","v":0},0,{"$f":"B78/(B$107)","v":0},{"$f":"$U78","v":0},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F37,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G37,IF($B$17<DefaultData!$H$12,DefaultData!$N37,IF($B$17<DefaultData!$I$12,DefaultData!$Q37,DefaultData!$T37)))))","v":0},null,null,null,null,null,{"$f":"DefaultData!$D37","v":0},null,null,{"$f":"$U78","v":0}]
[{"$f":"DefaultData!B38","v":"  Subtotal Materials & Equipment"},{"$f":"SUM(B74:B78)","v":7270000},{"$f":"SUM(C74:C78)","v":6070000},363500,{"$f":"SUM(E74:E78)","v":0.24347411879024267},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P74:P78)","v":157000},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA74:AA78)","v":6070000}]
[{"$f":"DefaultData!B39","v":"  Labor"}]
[{"$f":"DefaultData!B40","v":"    Positions (new bays/circuits)"},{"$f":"C81*(B$35+B$37)","v":2092500},{"$f":"DefaultData!$D40","v":697500},{"$f":"B81/B$20","v":104625},{"$f":"B81/(B$107)","v":7.0078348496366266E-2},{"$f":"$U81","v":0.2},null,null,null,null,null,null,null,null,null,{"$f":"F81*B81","v":418500},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F40,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G40,IF($B$17<DefaultData!$H$12,DefaultData!$N40,IF($B$17<DefaultData!$I$12,DefaultData!$Q40,DefaultData!$T40)))))","v":0.2},null,null,null,null,null,{"$f":"DefaultData!$D40","v":697500},null,null,{"$f":"$U81","v":0.2}]
[{"$f":"DefaultData!B41","v":"    New Substation"},{"$f":"C82*B$34","v":744000},{"$f":"DefaultData!$D41","v":744000},37200,{"$f":"B82/(B$107)","v":2.491674613204134E-2},{"$f":"$U82","v":0.3},null,null,null,null,null,null,null,null,null,223200,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F41,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G41,IF($B$17<DefaultData!$H$12,DefaultData!$N41,IF($B$17<DefaultData!$I$12,DefaultData!$Q41,DefaultData!$T41)))))","v":0.3},null,null,null,null,null,{"$f":"DefaultData!$D41","v":744000},null,null,{"$f":"$U82","v":0.3}]
[{"$f":"DefaultData!B42","v":"    Existing Substation Facilities (upgrades)"},{"$f":"C83*B$36","v":27900},{"$f":"DefaultData!$D42","v":27900},1395,{"$f":"B83/(B$107)","v":9.3437797995155026E-4},{"$f":"$U83","v":0.2},null,null,null,null,null,null,null,null,null,5580,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F42,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G42,IF($B$17<DefaultData!$H$12,DefaultData!$N42,IF($B$17<DefaultData!$I$12,DefaultData!$Q42,DefaultData!$T42)))))","v":0.2},null,null,null,null,null,{"$f":"DefaultData!$D42","v":27900},null,null,{"$f":"$U83","v":0.2}]
[{"$f":"DefaultData!B43","v":"    Transformers, Series Compensation, etc."},{"$f":"C84","v":0},{"$f":"DefaultData!$D43","v":0},0,{"$f":"B84/(B$107)","v":0},{"$f":"$U84","v":0.2},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F43,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G43,IF($B$17<DefaultData!$H$12,DefaultData!$N43,IF($B$17<DefaultData!$I$12,DefaultData!$Q43,DefaultData!$T43)))))","v":0.2},null,null,null,null,null,{"$f":"DefaultData!$D43","v":0},null,null,{"$f":"$U84","v":0.2}]
[{"$f":"DefaultData!B44","v":"    Converter Station"},{"$f":"C85*DefaultData!E$5","v":0},{"$f":"DefaultData!$D44","v":0},0,{"$f":"B85/(B$107)","v":0},{"$f":"$U85","v":0.05},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F44,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G44,IF($B$17<DefaultData!$H$12,DefaultData!$N44,IF($B$17<DefaultData!$I$12,DefaultData!$Q44,DefaultData!$T44)))))","v":0.05},null,null,null,null,null,{"$f":"DefaultData!$D44","v":0},null,null,{"$f":"$U85","v":0.05}]
[{"$f":"DefaultData!B45","v":"  Subtotal Labor"},{"$f":"SUM(B81:B85)","v":2864400},{"$f":"SUM(C81:C85)","v":1469400},{"$f":"SUM(D81:D85)","v":143220},{"$f":"SUM(E81:E85)","v":9.5929472608359156E-2},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA81:AA85)","v":1469400}]
[{"$f":"DefaultData!B46","v":"  Total Infrastructure Costs"},{"$f":"B86+B79","v":10134400},{"$f":"C86+C79","v":7539400},{"$f":"D86+D79","v":506720},{"$f":"E86+E79","v":0.33940359139860182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA86+AA79","v":7539400}]
[]
[{"$f":"DefaultData!B47","v":"Services/Other Costs"},"Cost","Percent of Default P&C","Cost Per Mile","Percent of Total Cost","Local Share (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Default P&C",null,null,"Local Share (%)"]
[{"$f":"DefaultData!B48","v":" Transmission Line Services"}]
[{"$f":"DefaultData!B49","v":"  T-Line Management Services (Site mgmt, legal, lands, ins, PR, etc.)"},{"$f":"C91*DefaultData!AH$13","v":375000},{"$f":"DefaultData!$D49","v":2.5000000000000001E-2},{"$f":"B91/B$20","v":18750},{"$f":"B91/(B$107)","v":1.2558843816553094E-2},{"$f":"$U91","v":0.6},null,null,null,null,null,null,null,null,null,{"$f":"F91*B91","v":225000},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F49,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G49,IF($B$17<DefaultData!$H$12,DefaultData!$N49,IF($B$17<DefaultData!$I$12,DefaultData!$Q49,DefaultData!$T49)))))","v":0.6},null,null,null,null,null,{"$f":"DefaultData!$D49","v":2.5000000000000001E-2},null,null,{"$f":"$U91","v":0.6}]
[{"$f":"DefaultData!B50","v":"  T-Line Engineering, Const Mgmt, & Environmental Monitoring"},{"$f":"C92*DefaultData!AH$13","v":750000},{"$f":"DefaultData!$D50","v":0.05},{"$f":"B92/B$20","v":37500},{"$f":"B92/(B$107)","v":2.5117687633106189E-2},{"$f":"$U92","v":0.6},null,null,null,null,null,null,null,null,null,450000,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F50,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G50,IF($B$17<DefaultData!$H$12,DefaultData!$N50,IF($B$17<DefaultData!$I$12,DefaultData!$Q50,DefaultData!$T50)))))","v":0.6},null,null,null,null,null,{"$f":"DefaultData!$D50","v":0.05},null,null,{"$f":"$U92","v":0.6}]
[{"$f":"DefaultData!B51","v":" Subtotal"},{"$f":"SUM(B91:B92)","v":1125000},{"$f":"SUM(C91:C92)","v":7.5000000000000011E-2},{"$f":"SUM(D91:D92)","v":56250},{"$f":"SUM(E91:E92)","v":3.7676531449659281E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA91:AA92)","v":7.5000000000000011E-2}]
[{"$f":"DefaultData!B52","v":" Infrastructure Services"},null,"Percent of Default Subtation P&C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Default Subtation P&C"]
[{"$f":"DefaultData!B53","v":"  Substation Management Services (Site mgmt, legal, lands, PR, etc.)"},{"$f":"C95*DefaultData!AH$14","v":222000},{"$f":"DefaultData!$D53","v":0.04},11100,{"$f":"B95/(B$107)","v":7.4348355393994321E-3},{"$f":"$U95","v":0.5},null,null,null,null,null,null,null,null,null,{"$f":"F95*B95","v":111000},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F53,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G53,IF($B$17<DefaultData!$H$12,DefaultData!$N53,IF($B$17<DefaultData!$I$12,DefaultData!$Q53,DefaultData!$T53)))))","v":0.5},null,null,null,null,null,{"$f":"DefaultData!$D53","v":0.04},null,null,0.5]
[{"$f":"DefaultData!B54","v":"  Substation Engineering, Const Mgmt, & Environmental Monitoring"},{"$f":"C96*DefaultData!AH$14","v":1110000},{"$f":"DefaultData!$D54","v":0.2},55500,{"$f":"B96/(B$107)","v":3.7174177696997157E-2},0.2,null,null,null,null,null,null,null,null,null,222000,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F54,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G54,IF($B$17<DefaultData!$H$12,DefaultData!$N54,IF($B$17<DefaultData!$I$12,DefaultData!$Q54,DefaultData!$T54)))))","v":0.2},null,null,null,null,null,{"$f":"DefaultData!$D54","v":0.2},null,null,0.2]
[{"$f":"DefaultData!B55","v":" Subtotal"},{"$f":"SUM(B95:B96)","v":1332000},{"$f":"SUM(C95:C96)","v":0.24000000000000002},{"$f":"SUM(D95:D96)","v":66600},{"$f":"SUM(E95:E96)","v":4.4609013236396586E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA95:AA96)","v":0.24000000000000002}]
[{"$f":"DefaultData!B56","v":" Other Costs"}]
[{"$f":"DefaultData!B57","v":"  Environmental Mitigation"},{"$f":"DefaultData!C57","v":0},null,0,{"$f":"B99/(B$107)","v":0},{"$f":"$U99","v":0.7},null,null,null,null,null,null,null,null,null,{"$f":"F99*B99","v":0},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F57,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G57,IF($B$17<DefaultData!$H$12,DefaultData!$N57,IF($B$17<DefaultData!$I$12,DefaultData!$Q57,DefaultData!$T57)))))","v":0.7},null,null,null,null,{"$f":"DefaultData!AA57","v":0},null,null,null,0.7]
[{"$f":"DefaultData!B58","v":"  System Operator and Regulator Fees"},{"$f":"DefaultData!C58","v":0},null,0,{"$f":"B100/(B$107)","v":0},0.1,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F58,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G58,IF($B$17<DefaultData!$H$12,DefaultData!$N58,IF($B$17<DefaultData!$I$12,DefaultData!$Q58,DefaultData!$T58)))))","v":0.1},null,null,null,null,{"$f":"DefaultData!AA58","v":0},null,null,null,0.1]
[{"$f":"DefaultData!B59","v":"  Miscellanous Business Services and Utilities"},{"$f":"DefaultData!C59","v":0},null,0,{"$f":"B101/(B$107)","v":0},0.2,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F59,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G59,IF($B$17<DefaultData!$H$12,DefaultData!$N59,IF($B$17<DefaultData!$I$12,DefaultData!$Q59,DefaultData!$T59)))))","v":0.2},null,null,null,null,{"$f":"DefaultData!AA59","v":0},null,null,null,0.2]
[{"$f":"DefaultData!B60","v":"  Construction Insurance (Substation)"},{"$f":"C102*DefaultData!AH$14","v":55500},{"$f":"DefaultData!$D60","v":0.01},2775,{"$f":"B102/(B$107)","v":1.858708884849858E-3},0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F60,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G60,IF($B$17<DefaultData!$H$12,DefaultData!$N60,IF($B$17<DefaultData!$I$12,DefaultData!$Q60,DefaultData!$T60)))))","v":0},null,null,null,null,null,{"$f":"DefaultData!$D60","v":0.01},null,null,0]
[{"$f":"DefaultData!B61","v":" Subtotal Other Costs"},{"$f":"SUM(B99:B102)","v":55500},null,{"$f":"SUM(D96:D102)","v":124875},{"$f":"SUM(E99:E102)","v":1.858708884849858E-3}]
[{"$f":"DefaultData!B62","v":" Total Services/Other Costs"},{"$f":"B103+B97+B93","v":2512500},null,{"$f":"D103+D97+D93","v":247725},{"$f":"E103+E97+E93","v":8.4144253570905728E-2}]
[{"$f":"DefaultData!B63","v":"Subtotal All Costs (without sales tax)"},{"$f":"B104+B87+B70","v":28851936.543492477},null,{"$f":"D104+D87+D70","v":1564696.827174624},{"$f":"E104+E87+E70","v":0.96625857294619411}]
["Sales Tax ",{"$f":"(B79+B65)*B$146","v":1007500},null,{"$f":"B106/B$20","v":50375},{"$f":"B106/(B$107)","v":3.3741427053805978E-2},{"$f":"$E$146","v":1},null,null,null,null,null,null,null,null,null,{"$f":"P79+P65","v":757000},null,null,null,null,{"$f":"DefaultData!E105","v":1},null,null,null,null,{"$f":"(Z79+Z65)*Z$146","v":0},null,null,null,{"$f":"$E$146","v":1}]
["Total Capital Cost",{"$f":"B106+B105","v":29859436.543492477},null,{"$f":"D106+D105","v":1615071.827174624},{"$f":"E106+E105","v":1}]
[]
[{"$f":"DefaultData!B68","v":"Annual Operating and Maintenance Costs"}]
[null,"Cost",null,"Cost","Percent of","Local ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",null,"Local "]
[{"$f":"DefaultData!B69","v":"  Transmission Line and ROW"},null,null,"Per Mile","O&M Cost","Share (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per Mile",null,"Share (%)"]
[{"$f":"DefaultData!B70","v":"    T-Line/ROW Labor"},{"$f":"D112*B$20","v":139104},null,{"$f":"DefaultData!D70","v":6955.2},{"$f":"B112/B$125","v":0.54074689997640646},{"$f":"$U112","v":0.6},null,null,null,null,null,null,null,null,null,{"$f":"F112*B112","v":83462.399999999994},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F70,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G70,IF($B$17<DefaultData!$H$12,DefaultData!$N70,IF($B$17<DefaultData!$I$12,DefaultData!$Q70,DefaultData!$T70)))))","v":0.6},null,null,null,null,null,null,{"$f":"DefaultData!AB70","v":0},null,{"$f":"$U112","v":0.6}]
[{"$f":"DefaultData!B71","v":"    T-Line/ROW Maintenance Materials"},{"$f":"D113*B$20","v":34400},null,{"$f":"DefaultData!D71","v":1720},{"$f":"B113/B$125","v":0.13372507878413548},{"$f":"$U113","v":0.1},null,null,null,null,null,null,null,null,null,3440,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F71,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G71,IF($B$17<DefaultData!$H$12,DefaultData!$N71,IF($B$17<DefaultData!$I$12,DefaultData!$Q71,DefaultData!$T71)))))","v":0.1},null,null,null,null,null,null,{"$f":"DefaultData!AB71","v":0},null,{"$f":"$U113","v":0.1}]
[{"$f":"DefaultData!B72","v":"    Insurance"},{"$f":"D114*B$20","v":20000},null,{"$f":"DefaultData!D72","v":1000},{"$f":"B114/B$125","v":7.7747138827985743E-2},0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F72,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G72,IF($B$17<DefaultData!$H$12,DefaultData!$N72,IF($B$17<DefaultData!$I$12,DefaultData!$Q72,DefaultData!$T72)))))","v":0},null,null,null,null,null,null,{"$f":"DefaultData!AB72","v":0},null,0]
[{"$f":"DefaultData!B73","v":"    Replacement Parts/Equipment/ Spare Parts Inventory"},{"$f":"D115*B$20","v":20000},null,{"$f":"DefaultData!D73","v":1000},{"$f":"B115/B$125","v":7.7747138827985743E-2},0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F73,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G73,IF($B$17<DefaultData!$H$12,DefaultData!$N73,IF($B$17<DefaultData!$I$12,DefaultData!$Q73,DefaultData!$T73)))))","v":0},null,null,null,null,null,null,{"$f":"DefaultData!AB73","v":0},null,0]
[{"$f":"DefaultData!B74","v":"    Subtotal"},{"$f":"SUM(B112:B115)","v":213504},null,{"$f":"SUM(D112:D115)","v":10675.2},{"$f":"B116/B$125","v":0.82996625641651334},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F74,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G74,IF($B$17<DefaultData!$H$12,DefaultData!$N74,IF($B$17<DefaultData!$I$12,DefaultData!$Q74,DefaultData!$T74)))))","v":0},null,null,null,null,null,null,{"$f":"SUM(AB112:AB115)","v":0}]
[{"$f":"DefaultData!B75","v":"  Substation/Converter Station"},null,"Percent of Default Subtation P&C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Default Subtation P&C"]
[{"$f":"DefaultData!B76","v":"    Labor/Personnel"},{"$f":"C118*DefaultData!AH$14","v":5161.5},{"$f":"DefaultData!D76","v":9.3000000000000005E-4},{"$f":"B118/B$20","v":258.07499999999999},{"$f":"B118/B$125","v":2.0064592853032418E-2},{"$f":"$U118","v":0.5},null,null,null,null,null,null,null,null,null,{"$f":"F118*B118","v":2580.75},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F76,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G76,IF($B$17<DefaultData!$H$12,DefaultData!$N76,IF($B$17<DefaultData!$I$12,DefaultData!$Q76,DefaultData!$T76)))))","v":0.5},null,null,null,null,null,{"$f":"DefaultData!AB76","v":0},null,null,{"$f":"$U118","v":0.5}]
[{"$f":"DefaultData!B77","v":"    Insurance"},{"$f":"C119*DefaultData!AH$14","v":11100},{"$f":"DefaultData!D77","v":2E-3},555,{"$f":"B119/B$125","v":4.3149662049532085E-2},{"$f":"$U119","v":0},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F77,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G77,IF($B$17<DefaultData!$H$12,DefaultData!$N77,IF($B$17<DefaultData!$I$12,DefaultData!$Q77,DefaultData!$T77)))))","v":0},null,null,null,null,null,{"$f":"DefaultData!AB77","v":0},null,null,{"$f":"$U119","v":0}]
[{"$f":"DefaultData!B78","v":"    Replacement Parts/Equipment/ Spare Parts Inventory"},{"$f":"C120*DefaultData!AH$14","v":5550},{"$f":"DefaultData!D78","v":1E-3},277.5,{"$f":"B120/B$125","v":2.1574831024766043E-2},{"$f":"$U120","v":0},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F78,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G78,IF($B$17<DefaultData!$H$12,DefaultData!$N78,IF($B$17<DefaultData!$I$12,DefaultData!$Q78,DefaultData!$T78)))))","v":0},null,null,null,null,null,{"$f":"DefaultData!AB78","v":0},null,null,{"$f":"$U120","v":0}]
[{"$f":"DefaultData!B79","v":"    Subtotal"},{"$f":"SUM(B118:B120)","v":21811.5},{"$f":"SUM(C118:C120)","v":3.9300000000000003E-3},1090.575,{"$f":"SUM(E118:E120)","v":8.4789085927330546E-2},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F79,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G79,IF($B$17<DefaultData!$H$12,DefaultData!$N79,IF($B$17<DefaultData!$I$12,DefaultData!$Q79,DefaultData!$T79)))))","v":0},null,null,null,null,null,{"$f":"SUM(AA118:AA120)","v":0}]
[{"$f":"DefaultData!B80","v":"  Subtotal All O&M Costs (without sales tax)"},{"$f":"B121+B116","v":235315.5},{"$f":"SUM(C118:C121)","v":7.8600000000000007E-3},{"$f":"SUM(D118:D121)","v":2181.15},{"$f":"E121+E116","v":0.91475534234384392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA118:AA121)","v":0}]
["  Sales Tax ",{"$f":"(B120+B115+B113)*B$146","v":3746.875},null,187.34375,{"$f":"B123/B$125","v":1.4565440539805453E-2},{"$f":"$E$146","v":1},null,null,null,null,null,null,null,null,null,{"$f":"(P113+P115+P120)","v":3440},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F81,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G81,IF($B$17<DefaultData!$H$12,DefaultData!$N81,IF($B$17<DefaultData!$I$12,DefaultData!$Q81,DefaultData!$T81)))))","v":1},null,null,null,null,{"$f":"(Z120+Z115+Z113)*Z$146","v":0},null,null,null,{"$f":"$E$146","v":1}]
[{"$f":"DefaultData!B82","v":"  Right of Way/Royalty Payments - Public land"},{"$f":"DefaultData!C82","v":18181.818181818184},null,909.09090909090924,{"$f":"B124/B$125","v":7.0679217116350682E-2},{"$f":"$U124","v":1},null,null,null,null,null,null,null,null,null,{"$f":"F124*B124","v":18181.818181818184},null,null,null,null,{"$f":"IF(U$15=0,DefaultData!$F82,IF(U$15=2,\"Pop. Data Missing\",IF($B$17<DefaultData!$G$12,DefaultData!$G82,IF($B$17<DefaultData!$H$12,DefaultData!$N82,IF($B$17<DefaultData!$I$12,DefaultData!$Q82,DefaultData!$T82)))))","v":1},null,null,null,null,{"$f":"DefaultData!AA82","v":0},null,null,null,{"$f":"$U124","v":1}]
[{"$f":"DefaultData!B83","v":"  Total with Payments"},{"$f":"B124+B123+B122","v":257244.19318181818},{"$f":"C124+C123+C122","v":7.8600000000000007E-3},{"$f":"D124+D123+D122","v":3277.5846590909096},{"$f":"E124+E123+E122","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA124+AA123+AA122","v":0}]
[]
[{"$f":"DefaultData!B85","v":"Other Parameters"}]
[{"$f":"DefaultData!B86","v":"Financial Parameters"},null,null,null,"Local Share (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Share"]
[{"$f":"DefaultData!B87","v":"Debt Financing"}]
[{"$f":"DefaultData!B88","v":"  Percentage financed"},{"$f":"DefaultData!$C88","v":0.48},null,null,{"$f":"DefaultData!$E88","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"F130*B130","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C88","v":0.48},null,null,{"$f":"DefaultData!$E88","v":0}]
[{"$f":"DefaultData!B89","v":"  Years financed (term)"},{"$f":"DefaultData!$C89","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C89","v":40}]
[{"$f":"DefaultData!B90","v":"  Interest rate"},{"$f":"DefaultData!$C90","v":6.3E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C90","v":6.3E-2}]
[{"$f":"DefaultData!B92","v":"Equity Financing/Repayment"}]
[{"$f":"DefaultData!B93","v":"  Percentage equity"},{"$f":"1-B130","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Z130","v":0.52}]
[{"$f":"DefaultData!B94","v":"  Individual Investors (percent of equity)"},{"$f":"DefaultData!$C94","v":0},null,null,{"$f":"DefaultData!$E94","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"F135*B135","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C94","v":0},null,null,{"$f":"DefaultData!$E94","v":0}]
[{"$f":"DefaultData!B95","v":"  Corporate Investors (percent of equity)"},{"$f":"1-B135","v":1},null,null,{"$f":"DefaultData!$E95","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"1-Z135","v":1},null,null,{"$f":"DefaultData!$E95","v":0}]
[{"$f":"DefaultData!B96","v":"  Return on equity"},{"$f":"DefaultData!$C96","v":0.114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C96","v":0.114}]
[{"$f":"DefaultData!B97","v":"  Repayment term (years)"},{"$f":"DefaultData!$C97","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C97","v":10}]
[{"$f":"DefaultData!B98","v":"Tax Parameters"}]
["  Local Property/Other Tax Rate (percent of taxable value)",{"$f":"DefaultData!$C99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C99","v":0}]
[{"$f":"DefaultData!B100","v":"  Assessed Value (percent of construction cost)"},{"$f":"DefaultData!$C100","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,{"$f":"DefaultData!$C100","v":1}]
[{"$f":"DefaultData!B101","v":"  Taxable Value (percent of assessed value)"},{"$f":"DefaultData!$C101","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C101","v":1}]
[{"$f":"DefaultData!B102","v":"  Taxable Value"},{"$f":"+B142*B141*B107","v":29859436.543492477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z142*Z141*Z107","v":0}]
["  Property Tax Exemption (percent of local taxes)",{"$f":"DefaultData!$C103","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,{"$f":"DefaultData!$C103","v":0}]
["  Local Property Taxes",{"$f":"B143*B140*(1-B144)","v":0},null,null,{"$f":"DefaultData!$E104","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"F145*B145","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Z143*Z140*(1-Z144)","v":0},null,null,{"$f":"DefaultData!$E104","v":1}]
["  Local Sales Tax Rate",{"$f":"DefaultData!$C105","v":6.25E-2},null,null,{"$f":"DefaultData!$E105","v":1},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C105","v":6.25E-2},null,null,{"$f":"DefaultData!$E105","v":1}]
["Payroll Parameters"]
["  Construction and Installation Labor","Wage per hour",null,null,"Employer Payroll Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage per hour",null,null,"Employer Payroll Overhead"]
["    Civil (grading, roads, site prep, foundations, fencing)",{"$f":"Calculations!$E68","v":17.45},null,null,{"$f":"Calculations!$K$62","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!$E68","v":17.45},null,null,{"$f":"Calculations!$K$62","v":0.37606110248282032}]
["    Heavy Construction (Tower erection, Conductor stringing)",{"$f":"Calculations!$E69","v":25.27},null,null,{"$f":"Calculations!$K$62","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!$E69","v":25.27},null,null,{"$f":"Calculations!$K$62","v":0.37606110248282032}]
["    Commerical/Industrial Construction (Substation, Converter)",{"$f":"Calculations!$E70","v":29.98},null,null,{"$f":"Calculations!$K$62","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!$E70","v":29.98},null,null,{"$f":"Calculations!$K$62","v":0.37606110248282032}]
["  O&M Labor"]
["    Transmission and ROW Labor/Personnel",{"$f":"Calculations!$E78","v":23.16},null,null,{"$f":"Calculations!$K62","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!$E78","v":23.16},null,null,{"$f":"Calculations!$K62","v":0.37606110248282032}]
["    Substation and Converter Station Labor/Personnel",{"$f":"Calculations!$E79","v":23.16},null,null,{"$f":"Calculations!$K62","v":0.37606110248282032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!$E79","v":23.16},null,null,{"$f":"Calculations!$K62","v":0.37606110248282032}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MyCounty","69 kV AC",1995,2007,69,"115 kV AC",115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MyRegion","115 kV AC",{"$f":"R827+1","v":1996},{"$f":"S827+1","v":2008},115,"230 kV AC",230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alabama","230 kV AC",{"$f":"R828+1","v":1997},2009,230,"345 kV AC",345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alaska","345 kV AC",1998,2010,345,"500 kV AC",500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arizona","500 kV AC",1999,2011,500,"500 kV HVDC",500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arkansas","765 kV AC",2000,2012,765,"69 kV AC",69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"California","500 kV HVDC",2001,2013,null,"765 kV AC",765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colorado",null,2002,2014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Connecticut",null,2003,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delaware",null,2004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District of Columbia",null,2005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Florida",null,2006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",null,2007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hawaii",null,2008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Idaho",null,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Illinois",null,2010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indiana",null,2011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iowa",null,2012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kansas",null,2013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kentucky",null,2014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Louisiana",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maine",null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maryland",null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Massachussets",null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Michigan",null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minnesota",null,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mississippi",null,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Missouri",null,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montana",null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nebraska",null,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nevada",null,2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Hampshire",null,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Jersey",null,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Mexico",null,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New York",null,2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Carolina",null,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Dakota"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ohio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oklahoma"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oregon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pennsylvania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rhode Island"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Carolina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Dakota"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tennessee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Texas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United States"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermont"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Virginia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washington"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Virginia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wisconsin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wyoming"]

{"sheet":"SummaryResults","index":4,"n_rows":152,"n_cols":63,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE(\"Transmission Line - Project Data Summary based on \",$AE$45, \" values\")","v":"Transmission Line - Project Data Summary based on User modifications to default values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary_Results","v":"Transmission Line - Project Data Summary based on User modifications to default values"},null,null,null,null,null,"Project Descriptive Data"]
["Project Location",null,{"$f":"IF(ProjectData!B16=\"MyCounty\",'User Add-in Location'!B3,IF(ProjectData!B16=\"MyRegion\",'User Add-in Location'!B4,ProjectData!B16))","v":"Texas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"Project Location"},null,{"$f":"C2","v":"Texas"},null,null,null,{"$f":"ProjectData!A16","v":"  Project Location"},{"$f":"ProjectData!B16","v":"Texas"},null,{"$f":"IF(BI2=\"MYREGION\",IF('User Add-in Location'!BL13=0,\"Error - No Regional multiplier data in User Add-in Location\",\"\"),IF(BI2=\"MYCOUNTY\",IF('User Add-in Location'!BK13=0,\"Error - No County multiplier data in User Add-in Location\",\"\"),\"\"))","v":""}]
["Year of Construction or Installation",null,{"$f":"ProjectData!B18","v":2014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"Year of Construction or Installation"},null,2014,null,null,null,{"$f":"ProjectData!A17","v":"  Population (only required for County/Region analysis)"},{"$f":"ProjectData!B17","v":0},null,{"$f":"IF(BI2=\"MYREGION\",IF('User Add-in Location'!BL13=0,\"\",IF(BI2=\"MYREGION\",\"Enter Region Population\",\"\")),IF(BI2=\"MYCOUNTY\",IF('User Add-in Location'!BK13=0,\"\",IF(BI2=\"MYCOUNTY\",\"Enter County Population\",\"\")),\"\"))","v":""}]
["Transmission Line Type",null,{"$f":"ProjectData!B19","v":"230 kV AC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"Transmission Line Type"},null,{"$f":"C4","v":"230 kV AC"},null,null,null,{"$f":"ProjectData!A18","v":"  Year of Construction/Installation"},{"$f":"ProjectData!B18","v":2014}]
["Transmission Line Length (Miles)",null,{"$f":"ProjectData!B20","v":20},{"$f":"ProjectData!C16","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,"Transmission Line Length (Miles)",null,20,null,null,null,{"$f":"ProjectData!A19","v":"  Transmission Line Type"},{"$f":"ProjectData!B19","v":"230 kV AC"}]
["Terrain Classification",null,{"$f":"ProjectData!B21","v":"Flat w/access"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Classification",null,"Flat w/access",null,null,null,{"$f":"ProjectData!A20","v":"  Transmission Line Length (Miles)"},{"$f":"ProjectData!B20","v":20}]
["Population Density Classification (Right of Way access)",null,{"$f":"ProjectData!B22","v":"Rural"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density Classification (Right of Way access)",null,"Rural",null,null,null,{"$f":"ProjectData!A47","v":"  Project represents a Federal Nexus (triggers NEPA)"},{"$f":"IF(ProjectData!B24=\"Advanced\",ProjectData!B36,ProjectData!Z36)","v":1}]
["Project Represents a Federal Nexus (triggers NEPA)",null,{"$f":"IF(ProjectData!B24=\"Advanced\",ProjectData!B47,ProjectData!Z47)","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Represents a Federal Nexus (triggers NEPA)",null,"Yes",null,null,null,{"$f":"ProjectData!A48","v":"  Project Cost ($Million/Mile)"},{"$f":"BJ68/10^6","v":0}]
["Development and Preconstruction Activities Period (Years)",null,{"$f":"IF(ProjectData!B$24=\"Advanced\",ProjectData!B30,ProjectData!Z30)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development and Preconstruction Activities Period (Years)",null,4,null,null,null,{"$f":"ProjectData!A49","v":"  Annual Direct O&M Cost (% of Total Cost)"},{"$f":"BJ86","v":0}]
["Construction Period (Months)",null,{"$f":"IF(ProjectData!B$24=\"Advanced\",ProjectData!B31,ProjectData!Z31)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period (Months)",null,5,null,null,null,{"$f":"ProjectData!A50","v":"  Money Value (Dollar Year) "},{"$f":"ProjectData!B50","v":2012}]
["Transmission Line Type",null,{"$f":"ProjectData!B19","v":"230 kV AC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Type",null,"230 kV AC"]
["Total Project Cost ($Million/Mile)",null,{"$f":"C15/C5/10^6","v":1.492971827174624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Cost ($Million/Mile)",null,{"$f":"C12","v":1.492971827174624},null,null,null,{"$f":"A51","v":"Detailed Transmission Line Project Costs"}]
["Annual Direct Operations and Maintenance Cost (Percent of Project Cost)",null,{"$f":"C18/C15","v":8.0062587467713258E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Direct Operations and Maintenance Cost (Percent of Project Cost)",null,8.0062587467713258E-3]
["Money Value (Dollar Year) ",null,{"$f":"IF(ProjectData!B24=\"Advanced\",ProjectData!B50,ProjectData!Z50)","v":2012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money Value (Dollar Year) ",null,2012,null,null,null,{"$f":"A53","v":"Transmission Line Costs"},{"$f":"B53","v":"Cost"},{"$f":"C53","v":"Local Share"}]
["Project Construction and Installation Cost",null,{"$f":"Calculations!D57","v":29859436.543492477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Construction and Installation Cost",null,29859436.543492477,null,null,null,"  Development and Preconstruction Activites"]
["  Local Spending",null,{"$f":"+Calculations!F104","v":6938849.5438848929},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,6938849.5438848929,null,null,null,{"$f":"A55","v":"     Land Acquisition Services"},{"$f":"B55","v":375000},{"$f":"C55","v":0.5}]
["Total Annual Operational Expenses",null,{"$f":"C18+C20","v":3926920.3067509434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,3926920.3067509434,null,null,null,{"$f":"A56","v":"     Private Land Acquisition Payment"},{"$f":"B56","v":363636.36363636365},1]
["  Direct Operating and Maintenance Costs",null,{"$f":"Calculations!D135","v":239062.375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Direct Operating and Maintenance Costs",null,239062.375,null,null,null,"     Engineering/Surveying/Geotechnical Consulting Services",{"$f":"B57","v":900000},0.2]
["    Local Spending",null,{"$f":"Calculations!G135","v":93230.024999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Local Spending",null,93230.024999999994,null,null,null,"     Environmental & Permitting Services",{"$f":"B58","v":675000},0.15]
["  Other Annual Costs",null,{"$f":"Calculations!E135","v":3687857.9317509434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other Annual Costs",null,3687857.9317509434,null,null,null,"  Subtotal Development and Preconstruction",{"$f":"B59","v":2313636.3636363638}]
["    Local Spending",null,{"$f":"Calculations!H135","v":18181.818181818184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Local Spending",null,18181.818181818184,null,null,null," Materials & Equipment"]
["      ROW Payments",null,{"$f":"+Calculations!G128","v":18181.818181818184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      ROW Payments",null,18181.818181818184,null,null,null,"    Concrete, gravel, asphalt",{"$f":"B61","v":600000},1]
["      Debt Payments ",null,{"$f":"Calculations!G130","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 Payments ",null,0,null,null,null,"    Steel structures and poles",{"$f":"B62","v":4950000},0]
["      Equity Payments",null,{"$f":"Calculations!G131+Calculations!G132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Equity Payments",null,0,null,null,null,"    Overhead wires (conductor and insulators and shield wire)",{"$f":"B63","v":3300000},0]
["      Property Taxes",null,{"$f":"Calculations!G133","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,null,null,null,"  Subtotal Materials & Equipment",{"$f":"B64","v":8850000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor/Installation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Civil (grading, roads, site prep, foundations, fencing)",{"$f":"B66","v":1765400.1798561153},0.8]
["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,null,null,null,null,"    Heavy Construction (Tower erection, Conductor stringing)",{"$f":"B67","v":3276000},0.5]
[null,"Jobs","Earnings","Output","Value Added",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobs","Earnings","Output","Value Added",null,"  Subtotal Labor/Installation",{"$f":"B68","v":5041400.179856115},0]
["During Construction and Installation Period",null,{"$f":"CONCATENATE(\"$MM (\",$C$14,\")\")","v":"$MM (2012)"},{"$f":"CONCATENATE(\"$MM (\",$C$14,\")\")","v":"$MM (2012)"},{"$f":"CONCATENATE(\"$MM (\",$C$14,\")\")","v":"$MM (2012)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 and installation period",null,{"$f":"C30","v":"$MM (2012)"},"$MM (2012)","$MM (2012)",null,"  Total Line Cost",{"$f":"B69","v":16205036.543492477}]
["   Project Development and Onsite Labor Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Project Development and Onsite Labor Impacts",null,null,null,null,null,"Infrastructure Costs"]
["     Construction and Installation Labor",{"$f":"Calculations!AH89","v":58.467324182200748},{"$f":"Calculations!AI89","v":3.7477290031628669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":"     Construction and Installation Labor"},{"$f":"B32","v":58.467324182200748},3.7477290031628669,null,null,null,"  Materials & Equipment"]
["     Construction and Installation Related Services",{"$f":"Calculations!AH90","v":10.687258167463524},{"$f":"Calculations!AI90","v":0.54165677828645231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C10<12,B37*(C10/12),B37/(C10/12))","v":45.460002901469309},null,null,null,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 Installation Related Services",10.687258167463524,{"$f":"C33","v":0.54165677828645231},null,null,null,"    Positions (new bays/circuits)",{"$f":"B72","v":1800000},0.05]
["   Subtotal",{"$f":"Calculations!AH91","v":69.154582349664267},{"$f":"Calculations!AI91","v":4.2893857814493188},{"$f":"Calculations!AJ91","v":5.1503131832790707},{"$f":"Calculations!AK91","v":4.6040515980043057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Subtotal",{"$f":"B34","v":69.154582349664267},{"$f":"C34","v":4.2893857814493188},{"$f":"D34","v":5.1503131832790707},{"$f":"E34","v":4.6040515980043057},null,"    New Substation Facilities",{"$f":"B73","v":650000},0.1]
["   Equipment and Supply Chain Impacts",{"$f":"Calculations!AH92","v":19.653597281380616},{"$f":"Calculations!AI92","v":1.1562646763538111},{"$f":"Calculations!AJ92","v":3.9137567219845319},{"$f":"Calculations!AK92","v":2.0574051462366549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Z33,)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Equipment and Supply Chain Impacts",19.653597281380616,1.1562646763538111,3.9137567219845319,2.0574051462366549,null,"    Existing Substation Facilities (upgrades)",{"$f":"B74","v":20000},0.1]
["   Induced Impacts",{"$f":"Calculations!AH93","v":20.295827332481466},{"$f":"Calculations!AI93","v":1.058671252995937},{"$f":"Calculations!AJ93","v":3.1633957116713152},{"$f":"Calculations!AK93","v":1.8008074339806712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Induced Impacts",20.295827332481466,1.058671252995937,3.1633957116713152,1.8008074339806712,null,"    Transformers, Series Compensation, etc.",{"$f":"B75","v":4800000},0]
["  Total Impacts",{"$f":"Calculations!AH94","v":109.10400696352634},{"$f":"Calculations!AI94","v":6.5043217107990667},{"$f":"Calculations!AJ94","v":12.227465616934918},{"$f":"Calculations!AK94","v":8.4622641782216323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",109.10400696352634,6.5043217107990667,12.227465616934918,8.4622641782216323,null,"    Converter Station (includes ground electrode)",{"$f":"B76","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Materials & Equipment",{"$f":"B77","v":7270000}]
[null,null,"Annual","Annual","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,{"$f":"C39","v":"Annual"},"Annual","Annual",null,"  Labor"]
[null,"Annual","Earnings","Output","Value Added",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B40","v":"Annual"},"Earnings","Output","Value Added",null,"    Positions (new bays/circuits)",{"$f":"B79","v":2092500},0.2]
["During Operating Years","Jobs",{"$f":"CONCATENATE(\"$MM (\",$C$14,\")\")","v":"$MM (2012)"},{"$f":"CONCATENATE(\"$MM (\",$C$14,\")\")","v":"$MM (2012)"},{"$f":"CONCATENATE(\"$MM (\",$C$14,\")\")","v":"$MM (2012)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B41","v":"Jobs"},"$MM (2012)","$MM (2012)","$MM (2012)",null,"    New Substation",{"$f":"B80","v":744000},0.3]
["   Onsite Labor Impacts",{"$f":"Calculations!AH97","v":1.2980059779640924},{"$f":"Calculations!AI97","v":9.7000240304098775E-2},{"$f":"Calculations!AJ97","v":9.7000240304098775E-2},{"$f":"Calculations!AK97","v":9.7000240304098775E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Onsite Labor Impacts",{"$f":"B42","v":1.2980059779640924},9.7000240304098775E-2,9.7000240304098775E-2,9.7000240304098775E-2,null,"    Existing Substation Facilities (upgrades)",{"$f":"B81","v":27900},0.2]
["   Local Revenue and Supply Chain Impacts",{"$f":"Calculations!AH98","v":0.52381636398798959},{"$f":"Calculations!AI98","v":2.8657499597476918E-2},{"$f":"Calculations!AJ98","v":9.4251068517963679E-2},{"$f":"Calculations!AK98","v":5.1414418906012491E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Local Revenue and Supply Chain Impacts",{"$f":"B43","v":0.52381636398798959},2.8657499597476918E-2,9.4251068517963679E-2,5.1414418906012491E-2,null,"    Converter Station",{"$f":"B82","v":0},0.05]
["   Induced Impacts",{"$f":"Calculations!AH99","v":0.44071571295146278},{"$f":"Calculations!AI99","v":2.3622124086459115E-2},{"$f":"Calculations!AJ99","v":7.0592635291935948E-2},{"$f":"Calculations!AK99","v":4.0183198614266828E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Induced Impacts",{"$f":"B44","v":0.44071571295146278},2.3622124086459115E-2,7.0592635291935948E-2,4.0183198614266828E-2,null,"  Subtotal Labor",{"$f":"B83","v":2864400}]
["  Total Impacts",{"$f":"Calculations!AH100","v":2.262538054903545},{"$f":"Calculations!AI100","v":0.14927986398803481},{"$f":"Calculations!AJ100","v":0.26184394411399842},{"$f":"Calculations!AK100","v":0.1885978578243781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjectData!U24=\"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,"  Total Impacts",2.262538054903545,0.14927986398803481,0.26184394411399842,0.1885978578243781,null,"  Total Infrastructure Costs",{"$f":"B84","v":10134400}]
[{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are millions of dollars in year \",C14, \" dollars.  Construction period related jobs are full time\")","v":"Notes:  Earnings and Output values are millions of dollars in year 2012 dollars.  Construction period related jobs are full time"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are millions of dollars in year \",BD14, \" dollars.  Construction period related jobs are full time\")","v":"Notes:  Earnings and Output values are millions of dollars in year 2012 dollars.  Construction period related jobs are full time"},null,null,null,null,null,"Services/Other Costs"]
["equivalent jobs for one year.  \"During operating years\" represent impacts that occur from maintenance and",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"equivalent jobs for one year.  \"During operating years\" represent impacts that occur from maintenance and",null,null,null,null,null,"  Substation Management Services (Site mgmt, legal, lands, PR, etc.)",{"$f":"B86","v":222000},0.5]
["repair operations/expenditures. 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,"repair operations/expenditures. Totals may not add up due to independent rounding.",null,null,null,null,null,"  Substation Engineering, Const Mgmt, & Environmental Monitoring",{"$f":"B87","v":1110000},0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Subtotal",{"$f":"B88","v":1332000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Environmental Mitigation",{"$f":"B89","v":0},0.7]
["Detailed Transmission Line Project Costs",{"$f":"Calculations!AC3","v":"Texas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  System Operator and Regulator Fees",{"$f":"B90","v":0},0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Miscellanous Business Services and Utilities",{"$f":"B91","v":0},0.2]
[{"$f":"DefaultData!B13","v":"Transmission Line Costs"},{"$f":"Calculations!AC5","v":"Cost"},"Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Construction Insurance (Substation)",{"$f":"B92","v":55500},0]
[{"$f":"DefaultData!B14","v":"  Development and Preconstruction Activites"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Subtotal Other Costs",{"$f":"B93","v":55500}]
[{"$f":"DefaultData!B15","v":"     Land Acquisition Services"},{"$f":"Calculations!AC7","v":375000},{"$f":"Calculations!AD7","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,null,null,null,null,null,null,null," Total Services/Other Costs",{"$f":"B94","v":1387500}]
[{"$f":"DefaultData!B16","v":"     Private Land Acquisition Payment"},{"$f":"Calculations!AC8","v":363636.36363636365},{"$f":"Calculations!AD8","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,null,null,null,null,null,null,"Subtotal All Costs (without sales tax)",{"$f":"B95","v":30040572.907128841}]
[{"$f":"DefaultData!B17","v":"     Engineering/Surveying/Geotechnical Consulting Services"},{"$f":"Calculations!AC9","v":900000},{"$f":"Calculations!AD9","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"B96","v":1007500},1]
[{"$f":"DefaultData!B18","v":"     Environmental & Permitting Services"},{"$f":"Calculations!AC10","v":675000},{"$f":"Calculations!AD10","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Cost",{"$f":"B97","v":29859436.543492477}]
[{"$f":"DefaultData!B19","v":"  Subtotal Development and Preconstruction"},{"$f":"Calculations!AC11","v":2313636.3636363638}]
[" Materials & Equipment"]
[{"$f":"Calculations!AB14","v":"    Concrete, gravel, asphalt"},{"$f":"Calculations!AC14","v":600000},{"$f":"Calculations!AD14","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,null,null,null,null,null,null,"Annual Operating and Maintenance Costs"]
[{"$f":"Calculations!AB15","v":"    Steel structures and poles"},{"$f":"Calculations!AC15","v":4950000},{"$f":"Calculations!AD15","v":0}]
[{"$f":"Calculations!AB16","v":"    Overhead wires (conductor and insulators and shield wire)"},{"$f":"Calculations!AC16","v":3300000},{"$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,null,null,null,null,null,null,null,"Transmission Line and ROW",{"$f":"B102","v":"Cost"},"Local Share"]
[{"$f":"Calculations!AB17","v":"  Subtotal Materials & Equipment"},{"$f":"Calculations!AC17","v":8850000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    T-Line/ROW Labor",{"$f":"B103","v":139104},0.6]
[{"$f":"Calculations!AB18","v":"  Labor/Installation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    T-Line/ROW Maintenance Materials",{"$f":"B104","v":34400},0.1]
[{"$f":"Calculations!AB19","v":"    Civil (grading, roads, site prep, foundations, fencing)"},{"$f":"Calculations!AC19","v":1765400.1798561153},{"$f":"Calculations!AD19","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Insurance",{"$f":"B105","v":20000},0]
[{"$f":"Calculations!AB20","v":"    Heavy Construction (Tower erection, Conductor stringing)"},{"$f":"Calculations!AC20","v":3276000},{"$f":"Calculations!AD20","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Replacement Parts/Equipment/ Spare Parts Inventory",{"$f":"B106","v":20000},0]
[{"$f":"Calculations!AB21","v":"  Subtotal Labor/Installation"},{"$f":"Calculations!AC21","v":5041400.179856115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B107","v":213504}]
["  Total Line Cost",{"$f":"Calculations!AC22","v":16205036.543492477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substation/Converter Station"]
["Infrastructure 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,null,null,null,null,null,null,"    Labor/Personnel",{"$f":"B109","v":5161.5},0.5]
[{"$f":"Calculations!AB24","v":"  Materials & 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,null,null,null,null,null,null,"    Insurance",{"$f":"B110","v":11100},0]
[{"$f":"Calculations!AB25","v":"    Positions (new bays/circuits)"},{"$f":"Calculations!AC25","v":1800000},{"$f":"Calculations!AD25","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,null,null,null,null,null,null,null,"    Replacement Parts/Equipment/ Spare Parts Inventory",{"$f":"B111","v":5550},0]
[{"$f":"Calculations!AB26","v":"    New Substation Facilities"},{"$f":"Calculations!AC26","v":650000},{"$f":"Calculations!AD26","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B112","v":21811.5}]
[{"$f":"Calculations!AB27","v":"    Existing Substation Facilities (upgrades)"},{"$f":"Calculations!AC27","v":20000},{"$f":"Calculations!AD27","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal All O&M Costs (without sales tax)",{"$f":"B113","v":235315.5}]
[{"$f":"Calculations!AB28","v":"    Transformers, Series Compensation, etc."},{"$f":"Calculations!AC28","v":4800000},{"$f":"Calculations!AD28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"B114","v":3746.875},1]
[{"$f":"Calculations!AB29","v":"    Converter Station (includes ground electrode)"},{"$f":"Calculations!AC29","v":0},{"$f":"Calculations!AD29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Right of Way/Royalty Payments - Public land",{"$f":"B115","v":18181.818181818184},1]
[{"$f":"Calculations!AB30","v":"  Subtotal Materials & Equipment"},{"$f":"Calculations!AC30","v":7270000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total with Payments",{"$f":"B116","v":257244.19318181818},0]
[{"$f":"Calculations!AB31","v":"  Labor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Debt Payment (Interest and Principal)",{"$f":"B117","v":988807.4351593625},0]
[{"$f":"Calculations!AB32","v":"    Positions (new bays/circuits)"},{"$f":"Calculations!AC32","v":2092500},{"$f":"Calculations!AD32","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Equity Payment Individual (Interest and Principal)",{"$f":"B118","v":0},0]
[{"$f":"Calculations!AB33","v":"    New Substation"},{"$f":"Calculations!AC33","v":744000},{"$f":"Calculations!AD33","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Equity Payment Corporate (Interest and Principal)",{"$f":"B119","v":2680868.6784097627},0]
[{"$f":"Calculations!AB34","v":"    Existing Substation Facilities (upgrades)"},{"$f":"Calculations!AC34","v":27900},{"$f":"Calculations!AD34","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A120","v":"Property Taxes"},{"$f":"B120","v":0},1]
[{"$f":"Calculations!AB36","v":"    Converter Station"},{"$f":"Calculations!AC36","v":0},{"$f":"Calculations!AD36","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,null,null,null,null,null,null,null,"Total",{"$f":"B121","v":3926920.3067509434}]
[{"$f":"Calculations!AB37","v":"  Subtotal Labor"},{"$f":"Calculations!AC37","v":2864400}]
["  Total Infrastructure Costs",{"$f":"Calculations!AC38","v":10134400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
["Services/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,null,null,null,null,null,null,null,null,{"$f":"C124","v":"Local Share"}]
[{"$f":"Calculations!AB45","v":"  Substation Management Services (Site mgmt, legal, lands, PR, etc.)"},{"$f":"Calculations!AC45","v":222000},{"$f":"Calculations!AD45","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,null,null,null,null,null,null,null,"Financial Parameters"]
[{"$f":"Calculations!AB46","v":"  Substation Engineering, Const Mgmt, & Environmental Monitoring"},{"$f":"Calculations!AC46","v":1110000},{"$f":"Calculations!AD46","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Financing"]
[{"$f":"Calculations!AB47","v":" Subtotal"},{"$f":"Calculations!AC47","v":1332000},{"$f":"Calculations!AD47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage financed",{"$f":"B127","v":0.48},{"$f":"IF(C127=\"\",\"\",C127)","v":0}]
[{"$f":"Calculations!AB49","v":"  Environmental Mitigation"},{"$f":"Calculations!AC49","v":0},{"$f":"Calculations!AD49","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Years financed (term)",{"$f":"B128","v":40},{"$f":"IF(C128=\"\",\"\",C128)","v":""}]
[{"$f":"Calculations!AB50","v":"  System Operator and Regulator Fees"},{"$f":"Calculations!AC50","v":0},{"$f":"Calculations!AD50","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Interest rate",{"$f":"B129","v":6.3E-2},""]
[{"$f":"Calculations!AB51","v":"  Miscellanous Business Services and Utilities"},{"$f":"Calculations!AC51","v":0},{"$f":"Calculations!AD51","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Average Annual Payment (Interest and Principal)",{"$f":"B130","v":988807.4351593625},""]
[{"$f":"Calculations!AB52","v":"  Construction Insurance (Substation)"},{"$f":"Calculations!AC52","v":55500},{"$f":"Calculations!AD52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Financing/Repayment"]
[{"$f":"Calculations!AB53","v":" Subtotal Other Costs"},{"$f":"Calculations!AC53","v":55500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B132","v":0.52},{"$f":"IF(C132=\"\",\"\",C132)","v":""}]
[{"$f":"Calculations!AB54","v":" Total Services/Other Costs"},{"$f":"Calculations!AC54","v":1387500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)",{"$f":"B133","v":0},0]
[{"$f":"Calculations!AB55","v":"Subtotal All Costs (without sales tax)"},{"$f":"Calculations!AC55","v":30040572.907128841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Corporate Investors (percent of equity)",{"$f":"B134","v":1},0]
[{"$f":"Calculations!AB56","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"Calculations!AC56","v":1007500},{"$f":"Calculations!AD56","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Return on equity",{"$f":"B135","v":0.114},""]
[{"$f":"Calculations!AB57","v":"Total Project Cost"},{"$f":"Calculations!AC57","v":29859436.543492477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)",{"$f":"B136","v":10},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Parameters",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Property Tax (percent of taxable value)",{"$f":"B138","v":0},""]
[{"$f":"Calculations!AB60","v":"Annual Operating and Maintenance Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed Value (percent of construction cost)",{"$f":"B139","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,null,null,null,null,null,null,null,null,null,"  Taxable Value (percent of assessed value)",{"$f":"B140","v":1},""]
["Transmission Line and ROW",{"$f":"Calculations!AC62","v":"Cost"},{"$f":"Calculations!AD62","v":"Local Share"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",{"$f":"B141","v":29859436.543492477},""]
[{"$f":"Calculations!AB63","v":"    T-Line/ROW Labor"},{"$f":"Calculations!AC63","v":139104},{"$f":"Calculations!AD63","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Property Tax Exemption (percent of local taxes)",{"$f":"B142","v":0},""]
[{"$f":"Calculations!AB64","v":"    T-Line/ROW Maintenance Materials"},{"$f":"Calculations!AC64","v":34400},{"$f":"Calculations!AD64","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Property Taxes",{"$f":"B143","v":0},1]
[{"$f":"Calculations!AB65","v":"    Insurance"},{"$f":"Calculations!AC65","v":20000},{"$f":"Calculations!AD65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Sales Tax Rate",{"$f":"B144","v":6.25E-2},1]
[{"$f":"Calculations!AB66","v":"    Replacement Parts/Equipment/ Spare Parts Inventory"},{"$f":"Calculations!AC66","v":20000},{"$f":"Calculations!AD66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters",{"$f":"B145","v":"Wage per hour"},"Employer Payroll Overhead"]
[{"$f":"Calculations!AB67","v":"    Subtotal"},{"$f":"Calculations!AC67","v":213504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Installation Labor"]
["Substation/Converter Station",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Civil (grading, roads, site prep, foundations, fencing)",{"$f":"B147","v":17.45},0.37606110248282032]
[{"$f":"Calculations!AB69","v":"    Labor/Personnel"},{"$f":"Calculations!AC69","v":5161.5},{"$f":"Calculations!AD69","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,null,null,null,null,null,null,null,"    Heavy Construction (Tower erection, Conductor stringing)",{"$f":"B148","v":25.27},0.37606110248282032]
[{"$f":"Calculations!AB70","v":"    Insurance"},{"$f":"Calculations!AC70","v":11100},{"$f":"Calculations!AD70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Commerical/Industrial Construction (Substation, Converter)",{"$f":"B149","v":29.98},0.37606110248282032]
[{"$f":"Calculations!AB71","v":"    Replacement Parts/Equipment/ Spare Parts Inventory"},{"$f":"Calculations!AC71","v":5550},{"$f":"Calculations!AD71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  O&M Labor"]
[{"$f":"Calculations!AB72","v":"    Subtotal"},{"$f":"Calculations!AC72","v":21811.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Transmission and ROW Labor/Personnel",{"$f":"B151","v":23.16},0.37606110248282032]
[{"$f":"Calculations!AB73","v":"  Subtotal All O&M Costs (without sales tax)"},{"$f":"Calculations!AC73","v":235315.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Substation and Converter Station Labor/Personnel",{"$f":"B152","v":23.16},0.37606110248282032]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"Calculations!AC74","v":3746.875},{"$f":"Calculations!AD74","v":1}]
["Right of Way/Royalty Payments - Public land",{"$f":"Calculations!AC75","v":18181.818181818184},{"$f":"Calculations!AD75","v":1}]
["Total with Payments",{"$f":"Calculations!AC76","v":257244.19318181818}]
[{"$f":"Calculations!AB77","v":"Average Annual Debt Payment (Interest and Principal)"},{"$f":"Calculations!AC77","v":988807.4351593625},{"$f":"Calculations!AD77","v":0}]
[{"$f":"Calculations!AB78","v":"Average Annual Equity Payment Individual (Interest and Principal)"},{"$f":"Calculations!AC78","v":0},{"$f":"Calculations!AD78","v":0}]
[{"$f":"Calculations!AB79","v":"Average Annual Equity Payment Corporate (Interest and Principal)"},{"$f":"Calculations!AC79","v":2680868.6784097627},{"$f":"Calculations!AD79","v":0}]
[{"$f":"Calculations!AB80","v":"Property Taxes"},{"$f":"Calculations!AC80","v":0},{"$f":"Calculations!AD80","v":1}]
[{"$f":"Calculations!AB81","v":"Total"},{"$f":"Calculations!AC81","v":3926920.3067509434}]
[]
[{"$f":"Calculations!AB82","v":"Other Parameters"}]
[null,null,{"$f":"Calculations!AD83","v":"Local Share"}]
[{"$f":"Calculations!AB84","v":"Financial Parameters"}]
[{"$f":"Calculations!AB85","v":"Debt Financing"}]
[{"$f":"Calculations!AB86","v":"  Percentage financed"},{"$f":"Calculations!AC86","v":0.48},{"$f":"Calculations!AD86","v":0}]
[{"$f":"Calculations!AB87","v":"  Years financed (term)"},{"$f":"Calculations!AC87","v":40}]
[{"$f":"Calculations!AB88","v":"  Interest rate"},{"$f":"Calculations!AC88","v":6.3E-2}]
[{"$f":"Calculations!AB89","v":"  Average Annual Payment (Interest and Principal)"},{"$f":"Calculations!AC89","v":988807.4351593625}]
[{"$f":"Calculations!AB90","v":"Equity Financing/Repayment"}]
[{"$f":"Calculations!AB91","v":"  Percentage equity"},{"$f":"Calculations!AC91","v":0.52}]
[{"$f":"Calculations!AB92","v":"  Individual Investors (percent of equity)"},{"$f":"Calculations!AC92","v":0},{"$f":"Calculations!AD92","v":0}]
[{"$f":"Calculations!AB93","v":"  Corporate Investors (percent of equity)"},{"$f":"Calculations!AC93","v":1},{"$f":"Calculations!AD93","v":0}]
[{"$f":"Calculations!AB94","v":"  Return on equity"},{"$f":"Calculations!AC94","v":0.114}]
[{"$f":"Calculations!AB95","v":"  Repayment term (years)"},{"$f":"Calculations!AC95","v":10}]
[{"$f":"Calculations!AB96","v":"Tax Parameters"}]
[{"$f":"Calculations!AB97","v":"  Local Property Tax (percent of taxable value)"},{"$f":"Calculations!AC97","v":0}]
[{"$f":"Calculations!AB98","v":"  Assessed Value (percent of construction cost)"},{"$f":"Calculations!AC98","v":1}]
[{"$f":"Calculations!AB99","v":"  Taxable Value (percent of assessed value)"},{"$f":"Calculations!AC99","v":1}]
[{"$f":"Calculations!AB100","v":"  Taxable Value"},{"$f":"Calculations!AC100","v":29859436.543492477}]
[{"$f":"Calculations!AB101","v":"  Property Tax Exemption (percent of local taxes)"},{"$f":"Calculations!AC101","v":0}]
[{"$f":"Calculations!AB102","v":"  Local Property Taxes"},{"$f":"Calculations!AC102","v":0},{"$f":"Calculations!AD102","v":1}]
[{"$f":"Calculations!AB103","v":"  Local Sales Tax Rate"},{"$f":"Calculations!AC103","v":6.25E-2},{"$f":"Calculations!AD103","v":1}]
[{"$f":"Calculations!AB104","v":"Payroll Parameters"},{"$f":"Calculations!AC105","v":"Wage per hour"},{"$f":"Calculations!AD105","v":"Employer Payroll Overhead"}]
[{"$f":"Calculations!AB105","v":"  Construction and Installation Labor"}]
[{"$f":"Calculations!AB106","v":"    Civil (grading, roads, site prep, foundations, fencing)"},{"$f":"Calculations!AC106","v":17.45},{"$f":"Calculations!AD106","v":0.37606110248282032}]
[{"$f":"Calculations!AB107","v":"    Heavy Construction (Tower erection, Conductor stringing)"},{"$f":"Calculations!AC107","v":25.27},{"$f":"Calculations!AD107","v":0.37606110248282032}]
[{"$f":"Calculations!AB108","v":"    Commerical/Industrial Construction (Substation, Converter)"},{"$f":"Calculations!AC108","v":29.98},{"$f":"Calculations!AD108","v":0.37606110248282032}]
[{"$f":"Calculations!AB109","v":"  O&M Labor"}]
[{"$f":"Calculations!AB110","v":"    Transmission and ROW Labor/Personnel"},{"$f":"Calculations!AC110","v":23.16},{"$f":"Calculations!AD110","v":0.37606110248282032}]
[{"$f":"Calculations!AB111","v":"    Substation and Converter Station Labor/Personnel"},{"$f":"Calculations!AC111","v":23.16},{"$f":"Calculations!AD111","v":0.37606110248282032}]

{"sheet":"User Add-in Location","index":5,"n_rows":210,"n_cols":6,"rows_kept":210,"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":""}]
["Sales Tax Rate (%)",null,{"$f":"IF(B$5=\"\",\"     To incorporate Sales Tax in analysis Enter Sales Tax Rate\",\"\")","v":"     To incorporate Sales Tax in analysis Enter Sales Tax Rate"}]
["Property Tax Exemption (%)",null,{"$f":"IF(B$6=\"\",\"     To incorporate Property Tax Exemption (if applicable) in analysis Enter Percentage\",\"\")","v":"     To incorporate Property Tax Exemption (if applicable) in analysis Enter Percentage"}]
[]
["Jobs Per Million Dollars Change in Final Demand",null,null,"Personal Consumption Expenditures (PCE)"]
["  Jobs Direct Multipliers","MyCounty","MyRegion",null,{"$f":"B9","v":"MyCounty"},{"$f":"C9","v":"MyRegion"}]
["Agriculture",0,0,null,0,0]
["Mining",0,0,null,0,0]
["Construction",0,0,null,0,0]
["Manufacturing",0,0,null,0,0]
["Fabricated Metals",0,0,null,0,0]
["Machinery",0,0,null,0,0]
["Electrical Equipment",0,0,null,0,0]
["TCPU",0,0,null,0,0]
["Wholesale Trade",0,0,null,0,0]
["Retail Trade",0,0,null,0,0]
["FIRE",0,0,null,0,0]
["Misc. Services",0,0,null,0,0]
["Professional Services",0,0,null,0,0]
["Government",0,0,null,0,0]
[null,null,null,"Total",{"$f":"SUM(E10:E23)","v":0},{"$f":"SUM(F10:F23)","v":0}]
["Jobs Per Million Dollars Change in Final Demand"]
["  Jobs Indirect Multipliers",{"$f":"B9","v":"MyCounty"},{"$f":"C9","v":"MyRegion"}]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Jobs Per Million Dollars Change in Final Demand"]
["  Jobs Induced Multipliers",{"$f":"B26","v":"MyCounty"},{"$f":"C26","v":"MyRegion"}]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["Earnings Direct Multipliers",{"$f":"B43","v":"MyCounty"},{"$f":"C43","v":"MyRegion"}]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Indirect Multipliers",{"$f":"B60","v":"MyCounty"},{"$f":"C60","v":"MyRegion"}]
["Agriculture",8.7303593754768372E-2,0]
["Mining",4.3994605541229248E-2,0]
["Construction",7.391008734703064E-2,0]
["Manufacturing",5.0878465175628662E-2,0]
["Fabricated Metals",4.215984046459198E-2,0]
["Machinery",8.1251397728919983E-2,0]
["Electrical Equipment",0,0]
["TCPU",7.9643756151199341E-2,0]
["Wholesale Trade",4.4560521841049194E-2,0]
["Retail Trade",4.4064939022064209E-2,0]
["FIRE",6.0611814260482788E-2,0]
["Misc. Services",7.365792989730835E-2,0]
["Professional Services",5.7048916816711426E-2,0]
["Government",1.8258035182952881E-2,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Induced Multipliers",{"$f":"B77","v":"MyCounty"},{"$f":"C77","v":"MyRegion"}]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Direct Multipliers",{"$f":"B94","v":"MyCounty"},{"$f":"C94","v":"MyRegion"}]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Indirect Multipliers",{"$f":"B111","v":"MyCounty"},{"$f":"C111","v":"MyRegion"}]
["Agriculture",0,0]
["Mining",0,0]
["Construction",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equipment",0,0]
["TCPU",0,0]
["Wholesale Trade",0,0]
["Retail Trade",0,0]
["FIRE",0,0]
["Misc. Services",0,0]
["Professional Services",0,0]
["Government",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Induced Multipliers",{"$f":"B128","v":"MyCounty"},{"$f":"C128","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":6,"n_rows":122,"n_cols":88,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
[null,null,"System Type"]
[null,null,{"$f":"ProjectData!B19","v":"230 kV AC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,"Number of Substations Installed","Miles of Line","Number of Converter Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain",{"$f":"ProjectData!B21","v":"Flat w/access"},{"$f":"VLOOKUP($AH4,'Terrain and Pop Multipliers'!B9:C13,2)","v":1}]
["Warning",null,{"$f":"ProjectData!B36","v":1},{"$f":"ProjectData!B20","v":20},{"$f":"IF(ProjectData!B19=\"500 kV HVDC\",2,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pop. Density",{"$f":"ProjectData!B22","v":"Rural"},{"$f":"VLOOKUP($AH5,'Terrain and Pop Multipliers'!B18:D20,2)","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,"Line length",{"$f":"ProjectData!B20","v":20},{"$f":"'Terrain and Pop Multipliers'!C25","v":1}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Construction","Total","T-Line ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Circuits",{"$f":"IF(ProjectData!B$24=\"Advanced\",ProjectData!B33,ProjectData!Z33)","v":1}]
[null,null,"Cost $M/Mile","Project Cost","Voltage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substations",{"$f":"IF(ProjectData!B$24=\"Advanced\",ProjectData!B34,ProjectData!Z34)","v":1}]
["Although the data and formulas are available for review they must not be changed.",null,{"$f":"ProjectData!B48","v":1.492971827174624},{"$f":"+C9*D5","v":29.859436543492478},{"$f":"VLOOKUP(ProjectData!B19,ProjectData!U827:V833,2)","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Positions",{"$f":"IF(ProjectData!B$24=\"Advanced\",ProjectData!B35+ProjectData!B37,ProjectData!Z35+ProjectData!Z37)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Upgrades",{"$f":"IF(ProjectData!B$24=\"Advanced\",ProjectData!B36,ProjectData!Z36)","v":1},null,{"$f":"AJ33+AJ34+AJ35+AJ40+AJ41+AJ42","v":2000000}]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","Project Data",null,null,null,null,"Very Small","Small","Medium","Large",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!B$19","v":"230 kV AC"},null,"115 kV AC","230 kV AC","345 kV AC","500 kV AC","500 kV HVDC","69 kV AC","765 kV AC","Share (%)","US Share (%)"]
[null,null,null,null,null,null,30000,100000,300000,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,3,4,5,6,1,7]
[null,"Transmission Line Costs",null,null,null,"State","County","County","County","County",null,{"$f":"ProjectData!B17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-Line P&C",{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI13)*AH6*AI$4*AI$5*AI$6","v":15000000},{"$f":"AI12+1","v":3},500000,750000,1100000,1650000,1300000,350000,2100000,null,null,"Project Procurement & Construction (PC) Cost $/mile - Rural/flat"]
[null,"  Development and Preconstruction Activites","Cost","Percent of P&C",null,"Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,30000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub P&C",{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI14)","v":5550000},{"$f":"AI13+1","v":4},{"$f":"(AJ33+AJ40)*$AH9+(AJ34+AJ41)*$AH8+(AJ35+AJ42)*$AH10","v":3800000},{"$f":"(AK33+AK40)*$AH9+(AK34+AK41)*$AH8+(AK35+AK42)*$AH10","v":5550000},10520000,12970000,0,{"$f":"(AO33+AO40)*$AH9+(AO34+AO41)*$AH8+(AO35+AO42)*$AH10","v":3050000},{"$f":"(AP33+AP40)*$AH9+(AP34+AP41)*$AH8+(AP35+AP42)*$AH10","v":17120000},null,null,"Substation Procurement & Construction (PC) Cost $/unit - Rural"]
[null,"     Land Acquisition Services",{"$f":"AH$13*D15","v":375000},{"$f":"AH15","v":2.5000000000000001E-2},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR15,AQ15)","v":0.5},0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI15)","v":2.5000000000000001E-2},{"$f":"AI14+1","v":5},0.04,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,5.5E-2,0.01,0.5,1,"  Right of Way Access Acquisition Services"]
[null,"     Private Land Acquisition Payment",{"$f":"ProjectData!C44*ProjectData!C45","v":363636.36363636365},{"$f":"C16/AH13","v":2.4242424242424242E-2},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR16,AQ16)","v":1},1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI16)","v":0.05},6,0.06,0.05,3.5000000000000003E-2,0.03,0.04,7.0000000000000007E-2,2.5000000000000001E-2,1,1,"  Right of Way Payments - Private Land"]
[null,"     Engineering/Surveying/Geotechnical Consulting Services",{"$f":"AH$13*D17","v":900000},0.06,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR17,AQ17)","v":0.2},0,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI17)","v":0.06},7,0.08,0.06,0.04,0.03,0.05,0.1,2.5000000000000001E-2,0.2,1,"  Engineering/Surveying/Geotechnical Consulting Services"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","     Environmental & Permitting Services",{"$f":"AH$13*D18","v":675000},4.4999999999999998E-2,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR18,AQ18)","v":0.15},0,0.15,0.15,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI18)*'Line Config Data'!D45","v":4.4999999999999998E-2},8,0.06,4.4999999999999998E-2,0.03,2.5000000000000001E-2,2.5000000000000001E-2,7.0000000000000007E-2,0.02,0.15,1,"  Environmental & Permitting Services"]
[null,"  Subtotal Development and Preconstruction",{"$f":"SUM(C15:C18)","v":2313636.3636363638},{"$f":"SUM(D15:D18)","v":0.15424242424242424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI19)","v":0},9,null,null,null,null,null,null,null,null,null,"  Subtotal"]
[null," Construction Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI20)","v":0},10,null,null,null,null,null,null,null,null,null,"Construction Activities -Line Costs"]
[null,"  Materials & Equipment",null,null,null,null,null,null,null,null,null,null,null,100000,null,null,300000,null,null,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI21)","v":0},11,null,null,null,null,null,null,null,null,null,"  Materials & Equipment"]
[null,"    Concrete, gravel, asphalt",{"$f":"AH$13*D22","v":600000},{"$f":"AH22","v":0.04},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR22,AQ22)","v":1},0,1,1,{"$f":"F22","v":1},null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H22-G22","v":1},{"$f":"G22+(M22*L22)","v":-0.42857142857142855},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I22-H22","v":0},{"$f":"H22+(O22*P22)","v":1},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J22-I22","v":0},{"$f":"I22+(R22*S22)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$7=2,HLOOKUP(AH$11,AJ$11:AQ$81,AI22)*'Line Config Data'!D$33,HLOOKUP(AH$11,AJ$11:AQ$81,AI22))","v":0.04},12,0.04,0.04,0.03,0.03,0.03,0.04,0.03,1,1,"    Concrete, gravel, asphalt"]
[null,"    Steel structures and poles",{"$f":"AH$13*D23","v":4950000},{"$f":"AH23","v":0.33},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR23,AQ23)","v":0},0,0,0,{"$f":"F23","v":0},null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H23-G23","v":0},{"$f":"G23+(M23*L23)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I23-H23","v":0},{"$f":"H23+(O23*P23)","v":0},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J23-I23","v":0},{"$f":"I23+(R23*S23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$7=2,HLOOKUP(AH$11,AJ$11:AQ$81,AI23)*'Line Config Data'!D$33,HLOOKUP(AH$11,AJ$11:AQ$81,AI23))","v":0.33},13,0.33,0.33,0.2,0.2,0.2,0.33,0.2,0,1,"    Steel structures and poles"]
[null,"    Overhead wires (conductor and insulators and shield wire)",3300000,{"$f":"AH24","v":0.22},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR24,AQ24)","v":0},0,0,0,0,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H24-G24","v":0},{"$f":"G24+(M24*L24)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I24-H24","v":0},{"$f":"H24+(O24*P24)","v":0},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J24-I24","v":0},{"$f":"I24+(R24*S24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$7=2,HLOOKUP(AH$11,AJ$11:AQ$81,AI24)*'Line Config Data'!D$29,HLOOKUP(AH$11,AJ$11:AQ$81,AI24))","v":0.22},14,0.22,0.22,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.22,0.3,0,1,"    Overhead wires (conductor + insulators and shield wire)"]
[null,"  Subtotal Materials & Equipment",{"$f":"SUM(C22:C24)","v":8850000},{"$f":"SUM(D22:D24)","v":0.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI25)","v":0},15,null,null,null,null,null,null,null,null,null,"    Subtotal"]
[null,"  Labor/Installation",null,null,null,null,null,null,null,null,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H26-G26","v":0},{"$f":"G26+(M26*L26)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I26-H26","v":0},{"$f":"H26+(O26*P26)","v":0},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J26-I26","v":0},{"$f":"I26+(R26*S26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI26)","v":0},16,null,null,null,null,null,null,null,null,null,"  Labor/Installation"]
[null,"    Civil (grading, roads, site prep, foundations, fencing)",{"$f":"AH$13*D27","v":1765400.1798561153},{"$f":"AH27","v":0.11769334532374101},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR27,AQ27)","v":0.8},0,0.8,0.8,0.8,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H27-G27","v":0.8},{"$f":"G27+(M27*L27)","v":-0.34285714285714286},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I27-H27","v":0},{"$f":"H27+(O27*P27)","v":0.8},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J27-I27","v":0},{"$f":"I27+(R27*S27)","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$7=2,HLOOKUP(AH$11,AJ$11:AQ$81,AI27)*'Line Config Data'!D$33*'Wage Data'!G36,HLOOKUP(AH$11,AJ$11:AQ$81,AI27)*'Wage Data'!G36)","v":0.11769334532374101},17,0.15,0.15,0.24,0.24,0.24,0.15,0.23,0.8,1,"    Civil (grading, roads, site prep, foundations, fencing)"]
[null,"    Heavy Construction (Tower erection, Conductor stringing)",3276000,{"$f":"AH28","v":0.21840000000000001},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR28,AQ28)","v":0.5},0,0,0.5,0.5,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H28-G28","v":0},{"$f":"G28+(M28*L28)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I28-H28","v":0.5},{"$f":"H28+(O28*P28)","v":-0.25},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J28-I28","v":0},{"$f":"I28+(R28*S28)","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$7=2,HLOOKUP(AH$11,AJ$11:AQ$81,AI28)*'Line Config Data'!D$33*'Wage Data'!G32,HLOOKUP(AH$11,AJ$11:AQ$81,AI28)*'Wage Data'!G32)","v":0.21840000000000001},18,0.26,0.26,0.25,0.25,0.25,0.26,0.24,0.5,1,"    Heavy Construction (Tower erection, Conductor stringing)"]
[null,"  Subtotal Labor/Installation",{"$f":"SUM(C27:C28)","v":5041400.179856115},{"$f":"SUM(D27:D28)","v":0.33609334532374102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI29)","v":0},19,null,null,null,null,null,null,null,null,null,"    Subtotal"]
[null,"  Total Transmission Line Cost",{"$f":"+C29+C25+C19","v":16205036.543492477},{"$f":"+D29+D25+D19","v":1.0803357695661653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20,null,null,null,null,null,null,null,null,null,"  Total Line Cost"]
[null," Infrastructure Costs",null,"Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,21,"positions (based on transformer voltage)",null,null,null,null,1,null,null,null,"Infrastructure Costs"]
[null,"  Materials & Equipment",null,"Per Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,22,null,null,null,null,null,null,null,null,null,"  Materials & Equipment - $ per position or per each"]
[null,"    Positions (new bays/circuits)",{"$f":"D33*IF(ProjectData!B$24=\"Advanced\",(ProjectData!B$35+ProjectData!B$37),(ProjectData!Z$35+ProjectData!Z$37))","v":1800000},{"$f":"AH33","v":600000},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR33,AQ33)","v":0.05},0,0,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600000,23,400000,600000,1300000,1600000,0,300000,2150000,0.05,1,"     Positions (new Bays and Circuits)"]
[null,"    New Substation Facilities",{"$f":"D34*IF(ProjectData!B$24=\"Advanced\",ProjectData!B$34,ProjectData!Z$34)","v":650000},{"$f":"AH34","v":650000},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR34,AQ34)","v":0.1},0,0,0.1,0.1,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H34-G34","v":0},{"$f":"G34+(M34*L34)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I34-H34","v":0.1},{"$f":"H34+(O34*P34)","v":-0.05},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J34-I34","v":0},{"$f":"I34+(R34*S34)","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,650000,24,450000,650000,800000,950000,0,400000,1200000,0.1,1,"     Substation Facilities"]
[null,"    Existing Substation Facilities (upgrades)",{"$f":"D35*IF(ProjectData!B$24=\"Advanced\",ProjectData!B$36,ProjectData!Z$36)","v":20000},{"$f":"AH35","v":20000},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR35,AQ35)","v":0.1},0,0,0.1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000,25,20000,20000,30000,30000,0,20000,30000,0.1,1,"     Substation Facilities (upgrades to existing)"]
[null,"    Transformers, Series Compensation, etc.",{"$f":"D36","v":4800000},{"$f":"'Transformer Data'!P12","v":4800000},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR36,AQ36)","v":0},0,0,0,0,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H36-G36","v":0},{"$f":"G36+(M36*L36)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I36-H36","v":0},{"$f":"H36+(O36*P36)","v":0},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J36-I36","v":0},{"$f":"I36+(R36*S36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,26,0,0,0,0,0,0,0,0,1,"     Transformers, Series Compensation, etc."]
[null,"    Converter Station (includes ground electrode)",{"$f":"D37*E5","v":0},{"$f":"AH37","v":0},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR37,AQ37)","v":0},0,0,0,0,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H37-G37","v":0},{"$f":"G37+(M37*L37)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I37-H37","v":0},{"$f":"H37+(O37*P37)","v":0},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J37-I37","v":0},{"$f":"I37+(R37*S37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,27,0,0,0,0,275000000,0,0,0,1,"     Converter Station (includes ground electrode)"]
[null,"  Subtotal Materials & Equipment",{"$f":"SUM(C33:C37)","v":7270000},{"$f":"SUM(D33:D37)","v":6070000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,28]
[null,"  Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,29,null,null,null,null,null,null,null,null,null,"  Labor"]
[null,"    Positions (new bays/circuits)",{"$f":"D40*IF(ProjectData!B$24=\"Advanced\",(ProjectData!B$35+ProjectData!B$37),(ProjectData!Z$35+ProjectData!Z$37))","v":2092500},{"$f":"AH40","v":697500},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR40,AQ40)","v":0.2},0,0.2,0.2,0.2,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H40-G40","v":0.2},{"$f":"G40+(M40*L40)","v":-8.5714285714285715E-2},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I40-H40","v":0},{"$f":"H40+(O40*P40)","v":0.2},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J40-I40","v":0},{"$f":"I40+(R40*S40)","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI40)*'Wage Data'!G$34","v":697500},30,500000,750000,1600000,2000000,0,400000,2650000,0.2,1,"     Positions (new Bays and Circuits)"]
[null,"    New Substation",{"$f":"D41*IF(ProjectData!B$24=\"Advanced\",ProjectData!B$34,ProjectData!Z$34)","v":744000},{"$f":"AH41","v":744000},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR41,AQ41)","v":0.3},0,0.3,0.3,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI41)*'Wage Data'!G$34","v":744000},31,600000,800000,950000,1150000,0,500000,1450000,0.3,1,"     Substation Facilities"]
[null,"    Existing Substation Facilities (upgrades)",{"$f":"D42*IF(ProjectData!B$24=\"Advanced\",ProjectData!B$36,ProjectData!Z$36)","v":27900},27900,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR42,AQ42)","v":0.2},0,0.2,0.2,0.2,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H42-G42","v":0.2},{"$f":"G42+(M42*L42)","v":-8.5714285714285715E-2},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I42-H42","v":0},{"$f":"H42+(O42*P42)","v":0.2},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J42-I42","v":0},{"$f":"I42+(R42*S42)","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI42)*'Wage Data'!G$34","v":27900},32,30000,30000,40000,40000,0,30000,40000,0.2,1,"     Substation Facilities (upgrades to existing)"]
[null,"    Transformers, Series Compensation, etc.",{"$f":"D43","v":0},0,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR43,AQ43)","v":0.2},0,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI43)*'Wage Data'!G$34","v":0},33,0,0,0,0,0,0,0,0.2,1,"     Transformers, Series Compensation, etc."]
[null,"    Converter Station",{"$f":"D44*E5","v":0},0,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR44,AQ44)","v":0.05},0,0.05,0.05,0.05,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H44-G44","v":0.05},{"$f":"G44+(M44*L44)","v":-2.1428571428571429E-2},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I44-H44","v":0},{"$f":"H44+(O44*P44)","v":0.05},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J44-I44","v":0},{"$f":"I44+(R44*S44)","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI44)*'Wage Data'!G$34","v":0},34,0,0,0,0,75000000,0,0,0.05,1,"     Converter Station (includes ground electrode)"]
[null,"  Subtotal Labor",{"$f":"SUM(C40:C44)","v":2864400},{"$f":"SUM(D40:D44)","v":1469400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI45)","v":0},35,null,null,null,null,null,null,null,null,null,"     Subtotal"]
[null,"  Total Infrastructure Costs",{"$f":"C45+C38","v":10134400},{"$f":"D45+D38","v":7539400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI46)","v":0},36,null,null,null,null,null,null,null,null,null,"  Total Infrastructure Cost"]
[null,"Services/Other Costs","Cost","Percent of P&C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI47)","v":0},37,null,null,null,null,null,"(percent of PC for T-Line and Substation costs)",null,null,null," Other Costs"]
[null," Transmission Line Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,"  T-Line Management Services (Site mgmt, legal, lands, ins, PR, etc.)",{"$f":"AH$13*D49","v":375000},{"$f":"AH49","v":2.5000000000000001E-2},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR49,AQ49)","v":0.6},0,0,0.6,0.6,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H49-G49","v":0},{"$f":"G49+(M49*L49)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I49-H49","v":0.6},{"$f":"H49+(O49*P49)","v":-0.3},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J49-I49","v":0},{"$f":"I49+(R49*S49)","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$7=2,HLOOKUP(AH$11,AJ$11:AQ$81,AI49)*'Line Config Data'!D$30,HLOOKUP(AH$11,AJ$11:AQ$81,AI49))","v":2.5000000000000001E-2},39,3.5000000000000003E-2,2.5000000000000001E-2,0.02,1.4999999999999999E-2,0.02,4.4999999999999998E-2,1.4999999999999999E-2,0.6,1,"  T-Line Management Services (Site mgmt, legal, lands, PR, etc.)"]
[null,"  T-Line Engineering, Const Mgmt, & Environmental Monitoring",{"$f":"AH$13*D50","v":750000},{"$f":"AH50","v":0.05},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR50,AQ50)","v":0.6},0,0,0.6,0.6,null,-0.42857142857142855,0,0,-0.5,0.6,-0.3,-3,0,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$7=2,HLOOKUP(AH$11,AJ$11:AQ$81,AI50)*'Line Config Data'!D$30,HLOOKUP(AH$11,AJ$11:AQ$81,AI50))","v":0.05},40,7.0000000000000007E-2,0.05,0.04,0.03,0.04,0.09,2.5000000000000001E-2,0.6,1,"  T-Line Engineering, Const Mgmt, & Environmental Monitoring"]
[null," Subtotal",{"$f":"SUM(C49:C50)","v":1125000},{"$f":"SUM(D49:D50)","v":7.5000000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null," Infrastructure Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"  Substation Management Services (Site mgmt, legal, lands, PR, etc.)",{"$f":"AH$14*D53","v":222000},{"$f":"AH53","v":0.04},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR53,AQ53)","v":0.5},0,0,0.5,0.5,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H53-G53","v":0},{"$f":"G53+(M53*L53)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I53-H53","v":0.5},{"$f":"H53+(O53*P53)","v":-0.25},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J53-I53","v":0},{"$f":"I53+(R53*S53)","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI53)","v":0.04},43,0.04,0.04,0.04,0.04,2E-3,0.04,0.04,0.5,1,"  Substation Management Services (Site mgmt, legal, lands, PR, etc.)"]
[null,"  Substation Engineering, Const Mgmt, & Environmental Monitoring",{"$f":"AH$14*D54","v":1110000},0.2,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR54,AQ54)","v":0.2},0,0,0.2,0.2,null,-0.42857142857142855,0,0,-0.5,0.2,-0.1,-3,0,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI54)","v":0.2},44,0.2,0.2,0.2,0.2,0.01,0.2,0.2,0.2,1,"  Substation Engineering, Const Mgmt, & Environmental Monitoring"]
[null," Subtotal",{"$f":"SUM(C53:C54)","v":1332000},{"$f":"SUM(D53:D54)","v":0.24000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null," Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[null,"  Environmental Mitigation",{"$f":"(AH$13+AH$14)*D57","v":0},{"$f":"AH57","v":0},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR57,AQ57)","v":0.7},0,0,0.7,0.7,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H57-G57","v":0},{"$f":"G57+(M57*L57)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I57-H57","v":0.7},{"$f":"H57+(O57*P57)","v":-0.35},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J57-I57","v":0},{"$f":"I57+(R57*S57)","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI57)","v":0},47,null,null,null,null,null,null,null,0.7,1,"  Environmental Mitigation"]
[null,"  System Operator and Regulator Fees",{"$f":"(AH$13+AH$14)*D58","v":0},{"$f":"AH58","v":0},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR58,AQ58)","v":0.1},0,0,0.1,0.1,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},{"$f":"+H58-G58","v":0},{"$f":"G58+(M58*L58)","v":0},{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},{"$f":"I58-H58","v":0.1},{"$f":"H58+(O58*P58)","v":-0.05},{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},{"$f":"J58-I58","v":0},{"$f":"I58+(R58*S58)","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI58)","v":0},48,null,null,null,null,null,null,null,0.1,1,"  System Operator and Regulator Fees"]
[null,"  Miscellanous Business Services and Utilities",0,0,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR59,AQ59)","v":0.2},0,0,0.2,0.2,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},0,0,{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},0.2,-0.1,{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},0,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI59)","v":0},49,null,null,null,null,null,null,null,0.2,1,"  Miscellanous Business Services and Utilities"]
[null,"  Construction Insurance (Substation)",{"$f":"AH$14*C$5*D60","v":55500},0.01,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR60,AQ60)","v":0},0,0,0,0,null,{"$f":"(L$13-G$12)/(H$12-G$12)","v":-0.42857142857142855},0,0,{"$f":"(L$13-H$12)/(I$12-H$12)","v":-0.5},0,0,{"$f":"IF((L$13-I$12)/(J$12-I$12)>1,1,(L$13-I$12)/(J$12-I$12))","v":-3},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI60)","v":0.01},50,0.01,0.01,0.01,0.01,2E-3,0.01,0.01,0,1,"  Insurance"]
[null," Subtotal Other Costs",{"$f":"SUM(C57:C60)","v":55500},{"$f":"SUM(D49:D60)","v":0.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI61)","v":0},51,null,null,null,null,null,null,null,null,null,"  Subtotal"]
[null," Total Services/Other Costs",{"$f":"C61+C55+C51","v":2512500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,"Subtotal All Costs (without sales tax)",{"$f":"C62+C46+C30","v":28851936.543492477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI63)","v":0},53,null,null,null,null,null,null,null,null,null,"Subtotal All Costs (without sales tax)"]
[null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"(C25+C38)*C105","v":1007500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,54,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)"]
[null,"Total Project Cost",{"$f":"C64+C63","v":29859436.543492477},{"$f":"C65/D5","v":1492971.827174624},null,null,"Very Small","Small","Medium","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,55,null,null,null,null,null,null,null,null,null,"Total Capital Cost"]
[null,null,null,null,null,null,30000,100000,300000,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,56]
[null,null,null,null,null,null,"County","County","County","County",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,57]
[null,"Annual Operating and Maintenance Costs","Cost","Cost",null,"Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,58,null,null,null,null,null,null,null,null,null,"Annual Operating and Maintenance Costs"]
[null,"  Transmission Line and ROW",null,"Per MIle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,59,null,null,null,null,null,"per mile",null,null,null,"  Transmission Line and ROW"]
[null,"    T-Line/ROW Labor",{"$f":"D70*D$5","v":139104},{"$f":"AH70","v":6955.2},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR70,AQ70)","v":0.6},0,0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI70)*AI$6*'Wage Data'!G32","v":6955.2},60,8280,8280,8280,8280,8280,8280,8280,0.6,1,"    T-Line/ROW Labor (breakout from labor and materials)"]
[null,"    T-Line/ROW Maintenance Materials",{"$f":"D71*D$5","v":34400},{"$f":"AH71","v":1720},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR71,AQ71)","v":0.1},0,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI71)*AI$6","v":1720},61,1720,1720,1720,1720,1720,1720,1720,0.1,1,"    T-Line/ROW Maintenance Materials"]
[null,"    Insurance",20000,1000,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR72,AQ72)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI72)","v":1000},62,1000,1000,1000,1000,1000,1000,1000,0,1,"    Insurance"]
[null,"    Replacement Parts/Equipment/ Spare Parts Inventory",20000,1000,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR73,AQ73)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI73)*AI$6","v":1000},63,1000,1000,1000,1000,1000,1000,1000,0,1,"    Replacement Parts/Equipment/ Spare Parts Inventory"]
[null,"    Subtotal",{"$f":"SUM(C70:C73)","v":213504},{"$f":"SUM(D70:D73)","v":10675.2},null,null,0,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI74)","v":0},64,null,null,null,null,null,null,null,null,null,"    Subtotal"]
[null,"  Substation/Converter Station",null,"Percent of P&C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI75)","v":0},65,null,null,null,null,null,"% of PC",null,null,null,"  Substation/Converter Station"]
[null,"    Labor/Personnel",{"$f":"D76*AH$14","v":5161.5},{"$f":"AH76","v":9.3000000000000005E-4},null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR76,AQ76)","v":0.5},0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI76)*'Wage Data'!G34","v":9.3000000000000005E-4},66,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,0.5,1,"    Labor/Personnel"]
[null,"    Insurance",{"$f":"D77*AH$14","v":11100},2E-3,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR77,AQ77)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI77)","v":2E-3},67,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,0,1,"    Insurance"]
[null,"    Replacement Parts/Equipment/ Spare Parts Inventory",5550,1E-3,null,{"$f":"IF(ProjectData!$B$16=\"United States\",DefaultData!AR78,AQ78)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$11,AJ$11:AQ$81,AI78)","v":1E-3},68,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,0,1,"    Replacement Parts/Equipment/ Spare Parts Inventory"]
[null,"    Subtotal",{"$f":"SUM(C76:C78)","v":21811.5},{"$f":"SUM(D76:D78)","v":3.9300000000000003E-3}]
[null,"  Subtotal All O&M Costs (without sales tax)",{"$f":"C79+C74","v":235315.5}]
[null,"  Sales Tax (Materials & Equipment Purchases)",{"$f":"(C71+C73+C78)*C105","v":3746.875},null,null,1,1,1,1,1]
[null,"  Right of Way/Royalty Payments - Public land",{"$f":"IF(ProjectData!B24=\"Advanced\",ProjectData!B45*ProjectData!B44,ProjectData!Z45*ProjectData!Z44)","v":18181.818181818184},null,null,1,1,1,1,1]
[null,"  Total with Payments",{"$f":"C82+C81+C80","v":257244.19318181818},null,{"$f":"(C83-C82)/C65","v":8.0062587467713258E-3}]
[]
[null,"Other Parameters"]
[null,"Financial Parameters",null,null,"Local Share"]
[null,"Debt Financing"]
[null,"  Percentage financed",0.48,null,{"$f":"IF(ProjectData!$B$16=\"United States\",1,0)","v":0}]
[null,"  Years financed (term)",40]
[null,"  Interest rate",6.3E-2]
[null,"  Average Annual Payment (Interest and Principal)",{"$f":"Calculations!F252","v":988807.4351593625}]
[null,"Equity Financing/Repayment",null,null,"Local Share"]
[null,"  Percentage equity",{"$f":"1-C88","v":0.52}]
[null,"  Individual Investors (percent of equity)",0,null,{"$f":"IF(ProjectData!$B$16=\"United States\",1,0)","v":0}]
[null,"  Corporate Investors (percent of equity)",{"$f":"1-C94","v":1},null,{"$f":"IF(ProjectData!$B$16=\"United States\",1,0)","v":0}]
[null,"  Return on equity",0.114]
[null,"  Repayment term (years)",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,"Tax Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"  Local Property Tax (percent of taxable value)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG98+1","v":3}]
[null,"  Assessed Value (percent of construction cost)",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,{"$f":"AG99+1","v":4}]
[null,"  Taxable Value (percent of assessed value)",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,"  Taxable Value",{"$f":"+C65*C100*C101","v":29859436.543492477},null,null,null,null,null,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,"  Property Tax Exemption (percent of local taxes)",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,7]
[null,"  Local Property Taxes",{"$f":"+C99*C102*(1-C103)","v":0},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"State",{"$f":"ProjectData!B16","v":"Texas"}]
[null,"  Local Sales Tax Rate",{"$f":"AI119","v":6.25E-2},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Miles",{"$f":"ProjectData!B20","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,10]
[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,11]
[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,12]
[null,"Agriculture",0.58366899999999999,0,0,0,0,0,0,5.1572E-2,7.2450000000000001E-2,0.29230899999999999,0,0,0,0,{"$f":"SUM(C109:P109)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,"Mining",0,0.36205100000000001,0,0,0,0,0,{"$f":"0.284423+0.346126","v":0.63054900000000003},7.4000000000000003E-3,0,0,0,0,0,{"$f":"SUM(C110:P110)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,"Construction",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Sales Tax Rate",0.04,0,5.6000000000000001E-2,6.5000000000000002E-2,7.4999999999999997E-2,2.9000000000000001E-2,6.3500000000000001E-2,0,5.7500000000000002E-2,0.06,0.04,0.04,0.06,6.25E-2,7.0000000000000007E-2,0.06,6.5000000000000002E-2,0.06,0.05,5.5E-2,0.06,6.25E-2,0.06,6.8750000000000006E-2,7.0000000000000007E-2,4.2250000000000003E-2,0,{"$f":"'User Add-in Location'!$B$5","v":0},{"$f":"'User Add-in Location'!$B$5","v":0},5.5E-2,6.8500000000000005E-2,0,7.0000000000000007E-2,5.1249999999999997E-2,0.04,4.7500000000000001E-2,0.05,5.7500000000000002E-2,4.4999999999999998E-2,0,0.06,7.0000000000000007E-2,0.06,4.4999999999999998E-2,7.0000000000000007E-2,6.25E-2,4.7E-2,0.06,4.2999999999999997E-2,6.5000000000000002E-2,0.06,0.05,0.04,5.1499999999999997E-2]
[null,"Manufacturing",0,0,0,0.55841200000000002,0,0,0,2.3014E-2,{"$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,16]
[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,17,"PropertyTax Exemption"]
[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,18]
[null,"Electrical Equipment",0,0,0,0,0,0,0.51277399999999995,1.2135999999999999E-2,{"$f":"0.075345+0.399745","v":0.47509000000000001},0,0,0,0,0,1]
[null,"TCPU",0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prop Tax Exemption",{"$f":"HLOOKUP(AI$104,AI$97:CK$114,AI117)","v":0},"Tax Rate",{"$f":"1-AI116","v":1}]
[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,null,"Offset",{"$f":"AG113","v":17}]
[null,"Retail Trade",0,0,0,0,0,0,0,0,{"$f":"1-L118","v":0.68871400000000005},0.31128600000000001,0,0,0,0,1]
[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,"Sales Tax Rate",{"$f":"HLOOKUP(AI$104,AI$97:CK$114,AI120)","v":6.25E-2}]
[null,"Misc. Services",0,0,0,0,0,0,0,4.2428E-2,9.2082999999999998E-2,0.361097,0,0.50439199999999995,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Offset",{"$f":"AG111","v":15}]
[null,"Professional Services",0,0,0,0,0,0,0,0,0,0,0,0,1,0,1]
[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 updated December 2012"]

{"sheet":"Calculations","index":7,"n_rows":298,"n_cols":37,"rows_kept":298,"cut":false,"hidden":false,"merged":[]}
[null,null,"Economic Impact Analysis for ",null,{"$f":"ProjectData!B16","v":"Texas"},{"$f":"Project_Data","v":"Transmission Line Project Data"}]
[]
[null,null,null,null,null,null,null,null,"Manufactured",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detailed PV Project Data Costs",{"$f":"IF(ProjectData!B$16=\"MyCounty\",'User Add-in Location'!B$3,IF(ProjectData!B$16=\"MyRegion\",'User Add-in Location'!B4,ProjectData!B$16))","v":"Texas"},{"$f":"ProjectData!_xlnm.Print_Area","v":2014}]
[null,null,"Project Construction Costs "]
["Warning",null,{"$f":"DefaultData!B13","v":"Transmission Line Costs"},"Cost","Local Share",null,"Local $ Spending",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5","v":"Transmission Line Costs"},"Cost","Local Share"]
[null,null,{"$f":"DefaultData!B14","v":"  Development and Preconstruction Activites"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Development and Preconstruction Activites"]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,{"$f":"DefaultData!B15","v":"     Land Acquisition Services"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C15,ProjectData!B55)","v":375000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F15,ProjectData!U55),ProjectData!F55)","v":0.5},null,{"$f":"E7*D7","v":187500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Land Acquisition Services",{"$f":"D7","v":375000},{"$f":"E7","v":0.5}]
[null,null,{"$f":"DefaultData!B16","v":"     Private Land Acquisition Payment"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C16,ProjectData!B56)","v":363636.36363636365},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F16,ProjectData!U56),ProjectData!F56)","v":1},null,363636.36363636365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Private Land Acquisition Payment",363636.36363636365,1]
["Although the data and formulas are available for review they must not be changed.",null,{"$f":"DefaultData!B17","v":"     Engineering/Surveying/Geotechnical Consulting Services"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C17,ProjectData!B57)","v":900000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F17,ProjectData!U57),ProjectData!F57)","v":0.2},null,180000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Engineering/Surveying/Geotechnical Consulting Services",900000,0.2]
[null,null,{"$f":"DefaultData!B18","v":"     Environmental & Permitting Services"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C18,ProjectData!B58)","v":675000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F18,ProjectData!U58),ProjectData!F58)","v":0.15},null,101250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Environmental & Permitting Services",675000,0.15]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,{"$f":"DefaultData!B19","v":"  Subtotal Development and Preconstruction"},{"$f":"SUM(D7:D10)","v":2313636.3636363638},null,null,{"$f":"SUM(G7:G10)","v":832386.36363636365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Development and Preconstruction",2313636.3636363638,0]
[null,null,{"$f":"DefaultData!B20","v":" Construction Activities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Construction Activities"]
[null,null,{"$f":"DefaultData!B21","v":"  Materials & 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,{"$f":"C13","v":"  Materials & Equipment"}]
[null,null,{"$f":"DefaultData!B22","v":"    Concrete, gravel, asphalt"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C22,ProjectData!B62)","v":600000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F22,ProjectData!U62),ProjectData!F62)","v":1},null,{"$f":"E14*D14","v":600000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C14","v":"    Concrete, gravel, asphalt"},{"$f":"D14","v":600000},{"$f":"E14","v":1}]
[null,null,{"$f":"DefaultData!B23","v":"    Steel structures and poles"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C23,ProjectData!B63)","v":4950000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F23,ProjectData!U63),ProjectData!F63)","v":0},null,{"$f":"E15*D15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C15","v":"    Steel structures and poles"},{"$f":"D15","v":4950000},{"$f":"E15","v":0}]
[null,null,{"$f":"DefaultData!B24","v":"    Overhead wires (conductor and insulators and shield wire)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C24,ProjectData!B64)","v":3300000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F24,ProjectData!U64),ProjectData!F64)","v":0},null,{"$f":"E16*D16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Overhead wires (conductor and insulators and shield wire)",3300000,0]
[null,null,{"$f":"DefaultData!B25","v":"  Subtotal Materials & Equipment"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C25,ProjectData!B65)","v":8850000},null,null,{"$f":"SUM(G14:G16)","v":600000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Materials & Equipment",8850000]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,{"$f":"DefaultData!B26","v":"  Labor/Installation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor/Installation"]
[null,null,{"$f":"DefaultData!B27","v":"    Civil (grading, roads, site prep, foundations, fencing)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C27,ProjectData!B67)","v":1765400.1798561153},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F27,ProjectData!U67),ProjectData!F67)","v":0.8},null,{"$f":"E19*D19","v":1412320.1438848923},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Civil (grading, roads, site prep, foundations, fencing)",1765400.1798561153,0.8]
[null,null,{"$f":"DefaultData!B28","v":"    Heavy Construction (Tower erection, Conductor stringing)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C28,ProjectData!B68)","v":3276000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F28,ProjectData!U68),ProjectData!F68)","v":0.5},null,{"$f":"E20*D20","v":1638000},{"$f":"SUM(G19:G20)","v":3050320.1438848926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Heavy Construction (Tower erection, Conductor stringing)",3276000,0.5]
[null,null,{"$f":"DefaultData!B29","v":"  Subtotal Labor/Installation"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C29,ProjectData!B69)","v":5041400.179856115},null,null,{"$f":"SUM(G19:G20)","v":3050320.1438848926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Labor/Installation",5041400.179856115]
[null,null,{"$f":"DefaultData!B30","v":"  Total Transmission Line Cost"},{"$f":"D21+D17+D11","v":16205036.543492477},null,null,{"$f":"G21+G17+G11","v":4482706.5075212559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total Transmission Line Cost",16205036.543492477]
[null,null,{"$f":"DefaultData!B31","v":" Infrastructure 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," Infrastructure Costs"]
[null,null,{"$f":"DefaultData!B32","v":"  Materials & Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Materials & Equipment"]
[null,null,{"$f":"DefaultData!B33","v":"    Positions (new bays/circuits)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C33,ProjectData!B74)","v":1800000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F33,ProjectData!U74),ProjectData!F74)","v":0.05},null,{"$f":"E25*D25","v":90000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C25","v":"    Positions (new bays/circuits)"},{"$f":"D25","v":1800000},{"$f":"E25","v":0.05}]
[null,null,{"$f":"DefaultData!B34","v":"    New Substation Facilities"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C34,ProjectData!B75)","v":650000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F34,ProjectData!U75),ProjectData!F75)","v":0.1},null,65000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    New Substation Facilities",650000,0.1]
[null,null,{"$f":"DefaultData!B35","v":"    Existing Substation Facilities (upgrades)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C35,ProjectData!B76)","v":20000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F35,ProjectData!U76),ProjectData!F76)","v":0.1},null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Existing Substation Facilities (upgrades)",20000,0.1]
[null,null,{"$f":"DefaultData!B36","v":"    Transformers, Series Compensation, etc."},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C36,ProjectData!B77)","v":4800000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F36,ProjectData!U77),ProjectData!F77)","v":0},null,{"$f":"E28*D28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Transformers, Series Compensation, etc.",4800000,0]
[null,null,{"$f":"DefaultData!B37","v":"    Converter Station (includes ground electrode)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C37,ProjectData!B78)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F37,ProjectData!U78),ProjectData!F78)","v":0},null,{"$f":"E29*D29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Converter Station (includes ground electrode)",0,0]
[null,null,{"$f":"DefaultData!B38","v":"  Subtotal Materials & Equipment"},{"$f":"SUM(D25:D29)","v":7270000},null,null,{"$f":"SUM(G25:G29)","v":157000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Materials & Equipment",7270000]
[null,null,{"$f":"DefaultData!B39","v":"  Labor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor"]
[null,null,{"$f":"DefaultData!B40","v":"    Positions (new bays/circuits)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C40,ProjectData!B81)","v":2092500},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F40,ProjectData!U81),ProjectData!F81)","v":0.2},null,{"$f":"E32*D32","v":418500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Positions (new bays/circuits)",2092500,0.2]
[null,null,{"$f":"DefaultData!B41","v":"    New Substation"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C41,ProjectData!B82)","v":744000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F41,ProjectData!U82),ProjectData!F82)","v":0.3},null,{"$f":"E33*D33","v":223200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C33","v":"    New Substation"},{"$f":"D33","v":744000},{"$f":"E33","v":0.3}]
[null,null,{"$f":"DefaultData!B42","v":"    Existing Substation Facilities (upgrades)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C42,ProjectData!B83)","v":27900},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F42,ProjectData!U83),ProjectData!F83)","v":0.2},null,{"$f":"E34*D34","v":5580},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C34","v":"    Existing Substation Facilities (upgrades)"},{"$f":"D34","v":27900},{"$f":"E34","v":0.2}]
[null,null,{"$f":"DefaultData!B43","v":"    Transformers, Series Compensation, etc."},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C43,ProjectData!B84)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F43,ProjectData!U84),ProjectData!F84)","v":0.2},null,{"$f":"E35*D35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C35","v":"    Transformers, Series Compensation, etc."},{"$f":"D35","v":0},{"$f":"E35","v":0.2}]
[null,null,{"$f":"DefaultData!B44","v":"    Converter Station"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C44,ProjectData!B85)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F44,ProjectData!U85),ProjectData!F85)","v":0.05},null,{"$f":"E36*D36","v":0},{"$f":"SUM(G32:G36)","v":647280},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Converter Station",0,0.05]
[null,null,{"$f":"DefaultData!B45","v":"  Subtotal Labor"},{"$f":"SUM(D32:D36)","v":2864400},null,null,{"$f":"SUM(G32:G36)","v":647280},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal Labor",2864400]
[null,null,{"$f":"DefaultData!B46","v":"  Total Infrastructure Costs"},{"$f":"D37+D30","v":10134400},null,null,{"$f":"G37+G30","v":804280},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total Infrastructure Costs",10134400]
[null,null,{"$f":"DefaultData!B47","v":"Services/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,"Services/Other Costs"]
[null,null,{"$f":"DefaultData!B48","v":" Transmission Line Services"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C40","v":" Transmission Line Services"}]
[null,null,{"$f":"DefaultData!B49","v":"  T-Line Management Services (Site mgmt, legal, lands, ins, PR, etc.)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C49,ProjectData!B91)","v":375000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F49,ProjectData!U91),ProjectData!F91)","v":0.6},null,{"$f":"E41*D41","v":225000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C41","v":"  T-Line Management Services (Site mgmt, legal, lands, ins, PR, etc.)"},{"$f":"D41","v":375000},{"$f":"E41","v":0.6}]
[null,null,{"$f":"DefaultData!B50","v":"  T-Line Engineering, Const Mgmt, & Environmental Monitoring"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C50,ProjectData!B92)","v":750000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F50,ProjectData!U92),ProjectData!F92)","v":0.6},null,{"$f":"E42*D42","v":450000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  T-Line Engineering, Const Mgmt, & Environmental Monitoring",750000,0.6]
[null,null,{"$f":"DefaultData!B51","v":" Subtotal"},{"$f":"SUM(D41:D42)","v":1125000},null,null,{"$f":"SUM(G41:G42)","v":675000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Subtotal",1125000]
[null,null,{"$f":"DefaultData!B52","v":" Infrastructure Services"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Infrastructure Services"]
[null,null,{"$f":"DefaultData!B53","v":"  Substation Management Services (Site mgmt, legal, lands, PR, etc.)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C53,ProjectData!B95)","v":222000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F53,ProjectData!U95),ProjectData!F95)","v":0.5},null,{"$f":"E45*D45","v":111000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Substation Management Services (Site mgmt, legal, lands, PR, etc.)",222000,0.5]
[null,null,{"$f":"DefaultData!B54","v":"  Substation Engineering, Const Mgmt, & Environmental Monitoring"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C54,ProjectData!B96)","v":1110000},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F54,ProjectData!U96),ProjectData!F96)","v":0.2},null,222000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Substation Engineering, Const Mgmt, & Environmental Monitoring",1110000,0.2]
[null,null,{"$f":"DefaultData!B55","v":" Subtotal"},{"$f":"SUM(D44:D46)","v":1332000},null,null,{"$f":"SUM(G45:G46)","v":333000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C47","v":" Subtotal"},{"$f":"D47","v":1332000},{"$f":"E47","v":0}]
[null,null,{"$f":"DefaultData!B56","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",0,0]
[null,null,{"$f":"DefaultData!B57","v":"  Environmental Mitigation"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C57,ProjectData!B99)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F57,ProjectData!U99),ProjectData!F99)","v":0.7},null,{"$f":"E49*D49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Environmental Mitigation",0,0.7]
[null,null,{"$f":"DefaultData!B58","v":"  System Operator and Regulator Fees"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C58,ProjectData!B100)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F58,ProjectData!U100),ProjectData!F100)","v":0.1},null,{"$f":"E50*D50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  System Operator and Regulator Fees",0,0.1]
[null,null,{"$f":"DefaultData!B59","v":"  Miscellanous Business Services and Utilities"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C59,ProjectData!B101)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F59,ProjectData!U101),ProjectData!F101)","v":0.2},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Miscellanous Business Services and Utilities",0,0.2]
[null,null,{"$f":"DefaultData!B60","v":"  Construction Insurance (Substation)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C60,ProjectData!B102)","v":55500},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!F60,ProjectData!U102),ProjectData!F102)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Construction Insurance (Substation)",55500,0]
[null,null,{"$f":"DefaultData!B61","v":" Subtotal Other Costs"},{"$f":"SUM(D49:D52)","v":55500},null,null,{"$f":"SUM(G49:G52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Subtotal Other Costs",55500,0]
[null,null,{"$f":"DefaultData!B62","v":" Total Services/Other Costs"},{"$f":"D53+D47","v":1387500},null,null,{"$f":"G53+G47+G43","v":1008000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C54","v":" Total Services/Other Costs"},{"$f":"D54","v":1387500},{"$f":"E54","v":0}]
[null,null,{"$f":"DefaultData!B63","v":"Subtotal All Costs (without sales tax)"},{"$f":"D54+D38+D22+D11","v":30040572.907128841},null,null,{"$f":"G54+G38+G22","v":6294986.5075212559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal All Costs (without sales tax)",30040572.907128841,0]
[null,null,{"$f":"DefaultData!B64","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C64,ProjectData!B106)","v":1007500},{"$f":"IF(ProjectData!$U$24=\"y\",IF(ProjectData!U$15=0,DefaultData!E105,ProjectData!E146),ProjectData!E146)","v":1},null,{"$f":"E56*D56","v":1007500},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)",1007500,1]
[null,null,{"$f":"DefaultData!B65","v":"Total Project Cost"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C65,ProjectData!B107)","v":29859436.543492477},null,null,{"$f":"G56+G55","v":7302486.5075212559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Cost",29859436.543492477,0]
[]
[null,null,null,null,null,null,null,null,null,"Payroll expense",null,"User Revised"]
[null,null,null,null,null,null,null,null,null,"Govt",7.1186945514116112E-2,{"$f":"(K60/K$62)*ProjectData!E149","v":7.1186945514116112E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C109","v":"Annual Operating and Maintenance Costs"}]
[null,null,null,null,null,null,null,null,null,"Health/Ins/Misc",0.30487415696870424,{"$f":"(K61/K$62)*ProjectData!E149","v":0.30487415696870424},null,"User"]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"K61+K60","v":0.37606110248282032},{"$f":"L61+L60","v":0.37606110248282032},null,"Revised Data",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C110","v":"  Transmission Line and ROW"},"Cost","Local Share"]
[null,null,"Payroll Parameters"," Payroll Cost","wage/hour","Payroll expense","Payroll expense","Default","User Revised",null,"Employer Cost",null,null," Payroll Cost","wage/hour","Payroll expense","Payroll expense","Annual Employer Cost",null,null,null,null,null,null,null,null,null,"    T-Line/ROW Labor",139104,0.6]
[null,null,"  Construction Labor",null,null,null,null,null,null,null,"Default","Modeled",null,null,null,null,null,"User",null,null,null,null,null,null,null,null,null,{"$f":"C117","v":"    T-Line/ROW Maintenance Materials"},{"$f":"D117","v":34400},{"$f":"E117","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C118","v":"    Insurance"},{"$f":"D118","v":20000},{"$f":"E118","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,"    Replacement Parts/Equipment/ Spare Parts Inventory",20000,{"$f":"E119","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",213504]
[null,null,"    Civil (grading, roads, site prep, foundations, fencing)",{"$f":"(E68+F68)","v":24.012266238325214},{"$f":"'Wage Data'!G35","v":17.45},{"$f":"+E68*G68","v":6.5622662383252139},{"$f":"K$62","v":0.37606110248282032},{"$f":"(G19)/(D68*(52*40))","v":28.277217253725873},{"$f":"(ProjectData!B67*ProjectData!F67)/(N68*40*52)","v":28.277217253725876},null,{"$f":"D68*52*40","v":49945.513775716448},{"$f":"IF(ProjectData!U$24=\"Y\",Calculations!H68,Calculations!I68)","v":28.277217253725876},null,{"$f":"(O68+P68)","v":24.012266238325214},{"$f":"ProjectData!B149","v":17.45},{"$f":"+O68*Q68","v":6.5622662383252139},{"$f":"ProjectData!E149","v":0.37606110248282032},{"$f":"N68*52*40","v":49945.513775716448},null,null,null,null,null,null,null,null,null,{"$f":"C121","v":"  Substation/Converter Station"}]
[null,null,"    Heavy Construction (Tower erection, Conductor stringing)",{"$f":"(E69+F69)","v":34.773064059740868},{"$f":"'Wage Data'!$G31","v":25.27},{"$f":"+E69*G69","v":9.5030640597408702},{"$f":"K$62","v":0.37606110248282032},{"$f":"(G20)/(D69*(52*40))","v":22.646839480324715},{"$f":"(ProjectData!B68*ProjectData!F68)/(N69*40*52)","v":22.646839480324715},null,{"$f":"D69*52*40","v":72327.973244260997},{"$f":"IF(ProjectData!U$24=\"Y\",Calculations!H69,Calculations!I69)","v":22.646839480324715},null,{"$f":"(O69+P69)","v":34.773064059740868},{"$f":"ProjectData!B$150","v":25.27},{"$f":"+O69*Q69","v":9.5030640597408702},{"$f":"ProjectData!E$150","v":0.37606110248282032},{"$f":"N69*52*40","v":72327.973244260997},null,null,null,null,null,null,null,null,null,"    Labor/Personnel",{"$f":"D122","v":5161.5},0.5]
[null,null,"    Positions (new bays/circuits)",{"$f":"(E70+F70)","v":41.254311852434952},{"$f":"'Wage Data'!$G33","v":29.98},{"$f":"+E70*G70","v":11.274311852434954},{"$f":"K$62","v":0.37606110248282032},{"$f":"(G32)/(D70*(52*40))","v":4.8771125742350137},{"$f":"(ProjectData!B81*ProjectData!F81)/(N70*40*52)","v":4.8771125742350137},null,{"$f":"D70*52*40","v":85808.968653064687},{"$f":"IF(ProjectData!U$24=\"Y\",Calculations!H70,Calculations!I70)","v":4.8771125742350137},null,{"$f":"(O70+P70)","v":41.254311852434952},{"$f":"ProjectData!B$151","v":29.98},{"$f":"+O70*Q70","v":11.274311852434954},{"$f":"ProjectData!E$150","v":0.37606110248282032},{"$f":"N70*52*40","v":85808.968653064687},null,null,null,null,null,null,null,null,null,"    Insurance",11100,0]
[null,null,"    New Substation",41.254311852434952,{"$f":"E70","v":29.98},11.274311852434954,0.37606110248282032,{"$f":"(G33)/(D71*(52*40))","v":2.601126706258674},{"$f":"(ProjectData!B82*ProjectData!F82)/(N71*40*52)","v":2.601126706258674},null,85808.968653064687,{"$f":"IF(ProjectData!U$24=\"Y\",Calculations!H71,Calculations!I71)","v":2.601126706258674},null,41.254311852434952,{"$f":"ProjectData!B$151","v":29.98},11.274311852434954,{"$f":"ProjectData!E$150","v":0.37606110248282032},85808.968653064687,null,null,null,null,null,null,null,null,null,"    Replacement Parts/Equipment/ Spare Parts Inventory",5550,0]
[null,null,"    Existing Substation Facilities (upgrades)",41.254311852434952,29.98,11.274311852434954,0.37606110248282032,{"$f":"(G34)/(D72*(52*40))","v":6.5028167656466851E-2},{"$f":"(ProjectData!B83*ProjectData!F83)/(N72*40*52)","v":6.5028167656466851E-2},null,85808.968653064687,{"$f":"IF(ProjectData!U$24=\"Y\",Calculations!H72,Calculations!I72)","v":6.5028167656466851E-2},null,41.254311852434952,{"$f":"ProjectData!B$151","v":29.98},11.274311852434954,{"$f":"ProjectData!E$150","v":0.37606110248282032},85808.968653064687,null,null,null,null,null,null,null,null,null,"    Subtotal",21811.5,0]
[null,null,"    Transformers, Series Compensation, etc.",41.254311852434952,29.98,11.274311852434954,0.37606110248282032,{"$f":"(G35)/(D73*(52*40))","v":0},{"$f":"(ProjectData!B84*ProjectData!F84)/(N73*40*52)","v":0},null,85808.968653064687,{"$f":"IF(ProjectData!U$24=\"Y\",Calculations!H73,Calculations!I73)","v":0},null,41.254311852434952,{"$f":"ProjectData!B$151","v":29.98},11.274311852434954,{"$f":"ProjectData!E$150","v":0.37606110248282032},85808.968653064687,null,null,null,null,null,null,null,null,null,"  Subtotal All O&M Costs (without sales tax)",{"$f":"D126","v":235315.5}]
[null,null,"    Converter Station",41.254311852434952,29.98,11.274311852434954,0.37606110248282032,{"$f":"(G36)/(D74*(52*40))","v":0},{"$f":"(ProjectData!B85*ProjectData!F85)/(N74*40*52)","v":0},null,85808.968653064687,{"$f":"IF(ProjectData!U$24=\"Y\",Calculations!H74,Calculations!I74)","v":0},null,41.254311852434952,{"$f":"ProjectData!B$151","v":29.98},11.274311852434954,{"$f":"ProjectData!E$150","v":0.37606110248282032},85808.968653064687,null,null,null,null,null,null,null,null,null,"  Sales Tax (Materials & Equipment Purchases)",3746.875,{"$f":"E127","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,"  Right of Way/Royalty Payments - Public land",18181.818181818184,{"$f":"E128","v":1}]
[null,null,null,null,null,null,null,{"$f":"SUM(H68:H75)","v":58.467324182200741},{"$f":"SUM(I68:I75)","v":58.467324182200748},null,null,{"$f":"SUM(L68:L75)","v":58.467324182200748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total with Payments",257244.19318181818]
[null,null,"  O&M Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Debt Payment (Interest and Principal)",988807.4351593625,{"$f":"E130","v":0}]
[null,null,"    Transmission and ROW Labor/Personnel",{"$f":"(E78+F78)","v":31.869575133502117},23.16,{"$f":"+E78*G78","v":8.7095751335021188},{"$f":"K$62","v":0.37606110248282032},{"$f":"(G111)/(D78*(52*40))","v":1.2590740126928206},{"$f":"(ProjectData!B112*ProjectData!F112)/(N78*40*52)","v":1.2590740126928206},null,{"$f":"D78*52*40","v":66288.716277684405},{"$f":"IF(ProjectData!U$24=\"Y\",Calculations!H78,Calculations!I78)","v":1.2590740126928206},null,{"$f":"(O78+P78)","v":31.869575133502117},{"$f":"ProjectData!B$153","v":23.16},{"$f":"+O78*Q78","v":8.7095751335021188},{"$f":"ProjectData!E$153","v":0.37606110248282032},{"$f":"N78*52*40","v":66288.716277684405},null,null,null,null,null,null,null,null,null,"Average Annual Equity Payment Individual (Interest and Principal)",0,{"$f":"E131","v":0}]
[null,null,"    Substation and Converter Station Labor/Personnel",{"$f":"(E79+F79)","v":31.869575133502117},23.16,{"$f":"+E79*G79","v":8.7095751335021188},{"$f":"K$62","v":0.37606110248282032},{"$f":"(G122)/(D79*(52*40))","v":3.8931965271271816E-2},{"$f":"(ProjectData!B118*ProjectData!F118)/(N79*40*52)","v":3.8931965271271816E-2},null,{"$f":"D79*52*40","v":66288.716277684405},{"$f":"IF(ProjectData!U$24=\"Y\",Calculations!H79,Calculations!I79)","v":3.8931965271271816E-2},null,{"$f":"(O79+P79)","v":31.869575133502117},{"$f":"ProjectData!B$154","v":23.16},{"$f":"+O79*Q79","v":8.7095751335021188},{"$f":"ProjectData!E$154","v":0.37606110248282032},{"$f":"N79*52*40","v":66288.716277684405},null,null,null,null,null,null,null,null,null,"Average Annual Equity Payment Corporate (Interest and Principal)",2680868.6784097627,{"$f":"E132","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H78:H79)","v":1.2980059779640924},{"$f":"SUM(I78:I79)","v":1.2980059779640924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Taxes",0,{"$f":"E133","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,"Total",{"$f":"SUM(AC76:AC80)","v":3926920.3067509434}]
[null,null,null,null,null,null,null,"Eng., Prof., & Misc. Svcs.",{"$f":"I102+I101","v":10.687258167463524},null,null,"Eng. & Prof. Svcs.",{"$f":"(M102+M101)*$G107","v":0.54165677828645231},{"$f":"M92-H92","v":0},null,"Eng. & Prof. Svcs.",{"$f":"(Q102+Q101)*$G107","v":1.402584180116204},{"$f":"(Q104-Q82-Q92)*G107","v":0.90827456554478092},null,null,{"$f":"(U102+U101)*$G107","v":0.85632259484143847},{"$f":"(U104-U82-U92)*G107","v":0.43558900713019894},null,null,null,null,null,"Other Parameters"]
[null,null,null,null,null,null,null,"Other Sectors (not Construction)",{"$f":"I104-I92-I84-I82","v":2.026395485232058},null,null,"Other Sectors (not Construction)",{"$f":"((M104-M92)*G107)-M84-M82","v":0.1579996724240661},null,null,"Other Sectors (not Construction)",{"$f":"((Q104-Q92)*G107)-Q84-Q82","v":0.44026203727566093},null,null,null,{"$f":"((U104-U92)*G107)-U84-U82","v":0.29224300446672158},null,null,null,null,null,null,null,null,"Local Share"]
[null,null,null,null,null,null,null,"Manufacturing Jobs",{"$f":"I93+I94+I95+I96","v":0.47211623105394085},null,null,"Mfg W&S Earnings",{"$f":"(M93+M94+M95+M96)*$G107","v":4.7261015770574018E-2},{"$f":"(N93+N94+N95+N96)*$G107","v":6.9135251825815813E-2},null,"Mfg Output",{"$f":"(Q93+Q94+Q95+Q96)*$G107","v":0.42118642173014842},{"$f":"(R93+R94+R95+R96)*$G107","v":0.25892566606977657},null,null,{"$f":"(U93+U94+U95+U96)*$G107","v":0.11475716384280076},{"$f":"(V93+V94+V95+V96)*$G107","v":0.13226485898773088},null,null,null,null,null,"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,{"$f":"DefaultData!B87","v":"Debt Financing"},null,null,null,null,"Local Economic Impacts - Summary Results"]
[null,null,"Year",{"$f":"+ProjectData!B50","v":2012},null,{"$f":"CONCATENATE(\"Convert to \",Deflators!E4, \" dollars\")","v":"Convert to 2014 dollars"},{"$f":"Deflators!F7","v":1.048564068314092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!B88","v":"  Percentage financed"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C88,ProjectData!B130)","v":0.48},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!E88,ProjectData!E130)","v":0},null,null,null,"Jobs","Earnings","Output","Value Added"]
[null,null,"Installation Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,{"$f":"Deflators!E4","v":2014},"Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!B89","v":"  Years financed (term)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C89,ProjectData!B131)","v":40},null,null,null,"During construction and installation period"]
[null,null,null,"Demand",null,"Total","Adj Demand",null,"Jobs","Jobs","Jobs","Jobs","Earnings",null,null,null,"Output",null,null,null,"Value Added",null,null,null,null,null,null,{"$f":"DefaultData!B90","v":"  Interest rate"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C90,ProjectData!B132)","v":6.3E-2},null,null,null,"     Project Development and Onsite Labor Impacts"]
[null,null,null,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,null,null,{"$f":"DefaultData!B91","v":"  Average Annual Payment (Interest and Principal)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C91,F298)","v":988807.4351593625},null,null,null,"       Construction and Installation Labor",{"$f":"I92","v":58.467324182200748},{"$f":"M92*G107","v":3.7477290031628669},{"$f":"Q92*$G107","v":3.7477290031628669},{"$f":"U92*$G107","v":3.7477290031628669}]
[null,null,"Agriculture",{"$f":"$E$186*DefaultData!C109+$E$187*DefaultData!C110+$E$188*DefaultData!C111+$E$189*DefaultData!C112+$E$190*DefaultData!C113+$E$191*DefaultData!C114+$E$192*DefaultData!C115+$E$193*DefaultData!C116+$E$194*DefaultData!C117+$E$195*DefaultData!C118+$E$196*DefaultData!C119+$E$197*DefaultData!C120+$E$198*DefaultData!C121+$E$199*DefaultData!C122","v":0},null,{"$f":"D90","v":0},{"$f":"F90*G$86/10^6","v":0},null,{"$f":"+G90*Multipliers!D213","v":0},{"$f":"+$G90*Multipliers!E213","v":0},{"$f":"+$G90*Multipliers!F213","v":0},{"$f":"+K90+J90+I90","v":0},{"$f":"+$G90*Multipliers!H213","v":0},{"$f":"+$G90*Multipliers!I213","v":0},{"$f":"+$G90*Multipliers!J213","v":0},{"$f":"+O90+N90+M90","v":0},{"$f":"+$G90*Multipliers!L213","v":0},{"$f":"+$G90*Multipliers!M213","v":0},{"$f":"+$G90*Multipliers!N213","v":0},{"$f":"+S90+R90+Q90","v":0},{"$f":"+$G90*Multipliers!P213","v":0},{"$f":"+$G90*Multipliers!Q213","v":0},{"$f":"+$G90*Multipliers!R213","v":0},{"$f":"+W90+V90+U90","v":0},null,null,null,{"$f":"DefaultData!B92","v":"Equity Financing/Repayment"},null,null,null,null,"       Construction and Installation Related Services",{"$f":"I82","v":10.687258167463524},{"$f":"M82","v":0.54165677828645231},{"$f":"Q82","v":1.402584180116204},{"$f":"U82","v":0.85632259484143847}]
[null,null,"Mining",{"$f":"$E$186*DefaultData!D109+$E$187*DefaultData!D110+$E$188*DefaultData!D111+$E$189*DefaultData!D112+$E$190*DefaultData!D113+$E$191*DefaultData!D114+$E$192*DefaultData!D115+$E$193*DefaultData!D116+$E$194*DefaultData!D117+$E$195*DefaultData!D118+$E$196*DefaultData!D119+$E$197*DefaultData!D120+$E$198*DefaultData!D121+$E$199*DefaultData!D122","v":0},null,{"$f":"D91","v":0},0,null,{"$f":"+G91*Multipliers!D214","v":0},{"$f":"+$G91*Multipliers!E214","v":0},{"$f":"+$G91*Multipliers!F214","v":0},{"$f":"+K91+J91+I91","v":0},{"$f":"+$G91*Multipliers!H214","v":0},{"$f":"+$G91*Multipliers!I214","v":0},{"$f":"+$G91*Multipliers!J214","v":0},{"$f":"+O91+N91+M91","v":0},{"$f":"+$G91*Multipliers!L214","v":0},{"$f":"+$G91*Multipliers!M214","v":0},{"$f":"+$G91*Multipliers!N214","v":0},{"$f":"+S91+R91+Q91","v":0},{"$f":"+$G91*Multipliers!P214","v":0},{"$f":"+$G91*Multipliers!Q214","v":0},{"$f":"+$G91*Multipliers!R214","v":0},{"$f":"+W91+V91+U91","v":0},null,null,null,{"$f":"DefaultData!B93","v":"  Percentage equity"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C93,ProjectData!B134)","v":0.52},null,null,null,"     Subtotal",{"$f":"AH89+AH90","v":69.154582349664267},{"$f":"AI89+AI90","v":4.2893857814493188},{"$f":"AJ89+AJ90","v":5.1503131832790707},{"$f":"AK89+AK90","v":4.6040515980043057}]
[null,null,"Construction",{"$f":"$E$186*DefaultData!E109+$E$187*DefaultData!E110+$E$188*DefaultData!E111+$E$189*DefaultData!E112+$E$190*DefaultData!E113+$E$191*DefaultData!E114+$E$192*DefaultData!E115+$E$193*DefaultData!E116+$E$194*DefaultData!E117+$E$195*DefaultData!E118+$E$196*DefaultData!E119+$E$197*DefaultData!E120+$E$198*DefaultData!E121+$E$199*DefaultData!E122","v":3697600.1438848926},null,3697600.1438848926,3.877170649870715,{"$f":"(H20+H36)*G86/10^6","v":3.877170649870715},{"$f":"(H93*Multipliers!D$215)+L76","v":58.467324182200748},{"$f":"+$G92*Multipliers!E215","v":11.175079648096439},{"$f":"+$G92*Multipliers!F215","v":10.441280817156752},80.083684647453936,{"$f":"H92 +($H93*Multipliers!H215)","v":3.877170649870715},{"$f":"+$G92*Multipliers!I215","v":0.615888728374268},{"$f":"+$G92*Multipliers!J215","v":0.54434646829982902},5.0374058465448126,{"$f":"+$G92*Multipliers!L215","v":3.877170649870715},{"$f":"+$G92*Multipliers!M215","v":2.0050161153996715},{"$f":"+$G92*Multipliers!N215","v":1.6262676161676437},7.50845438143803,{"$f":"+$H92+H93*Multipliers!P215","v":3.877170649870715},{"$f":"+$G92*Multipliers!Q215","v":1.0766554207569943},{"$f":"+$G92*Multipliers!R215","v":0.92587200696478966},5.879698077592499,null,null,null,{"$f":"DefaultData!B94","v":"  Individual Investors (percent of equity)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C94,ProjectData!B135)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!D94,ProjectData!E135)","v":0},null,null,"     Equipment and Supply Chain Impacts",{"$f":"I83+I84+J104","v":19.653597281380616},{"$f":"((M83+M84+N107))","v":1.1562646763538111},{"$f":"+((Q83+Q84+R107))","v":3.9137567219845319},{"$f":"+((U83+U84+V107))","v":2.0574051462366549}]
[null,null,"Manufacturing",{"$f":"$E$186*DefaultData!F109+$E$187*DefaultData!F110+$E$188*DefaultData!F111+$E$189*DefaultData!F112+$E$190*DefaultData!F113+$E$191*DefaultData!F114+$E$192*DefaultData!F115+$E$193*DefaultData!F116+$E$194*DefaultData!F117+$E$195*DefaultData!F118+$E$196*DefaultData!F119+$E$197*DefaultData!F120+$E$198*DefaultData!F121+$E$199*DefaultData!F122","v":335047.2},null,335047.2,0.35131845510924525,{"$f":"G92-H92","v":0},{"$f":"+G93*Multipliers!D216","v":0.3673946444328513},{"$f":"+$G93*Multipliers!E216","v":0.82481139140506354},{"$f":"+$G93*Multipliers!F216","v":0.50864511682589353},1.7008511526638084,{"$f":"+$G93*Multipliers!H216","v":3.4544378864735971E-2},{"$f":"+$G93*Multipliers!I216","v":5.8701705984292911E-2},{"$f":"+$G93*Multipliers!J216","v":2.643403855116265E-2},0.11968012340019152,{"$f":"+$G93*Multipliers!L216","v":0.35131845510924525},{"$f":"+$G93*Multipliers!M216","v":0.22200117250329982},{"$f":"+$G93*Multipliers!N216","v":7.8988588333512869E-2},0.65230821594605792,{"$f":"+$G93*Multipliers!P216","v":8.644194782706191E-2},{"$f":"+$G93*Multipliers!Q216","v":0.11408546683189703},{"$f":"+$G93*Multipliers!R216","v":4.4964843335240451E-2},0.24549225799419941,null,null,null,{"$f":"DefaultData!B95","v":"  Corporate Investors (percent of equity)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C95,ProjectData!B136)","v":1},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!D95,ProjectData!E136)","v":0},null,null,"     Induced Impacts",{"$f":"K104","v":20.295827332481466},{"$f":"O107","v":1.058671252995937},{"$f":"S107","v":3.1633957116713152},{"$f":"W107","v":1.8008074339806712}]
[null,null,"Fabricated Metals",{"$f":"$E$186*DefaultData!G109+$E$187*DefaultData!G110+$E$188*DefaultData!G111+$E$189*DefaultData!G112+$E$190*DefaultData!G113+$E$191*DefaultData!G114+$E$192*DefaultData!G115+$E$193*DefaultData!G116+$E$194*DefaultData!G117+$E$195*DefaultData!G118+$E$196*DefaultData!G119+$E$197*DefaultData!G120+$E$198*DefaultData!G121+$E$199*DefaultData!G122","v":0},null,0,0,null,{"$f":"+G94*Multipliers!D217","v":0},{"$f":"+$G94*Multipliers!E217","v":0},{"$f":"+$G94*Multipliers!F217","v":0},0,{"$f":"+$G94*Multipliers!H217","v":0},{"$f":"+$G94*Multipliers!I217","v":0},{"$f":"+$G94*Multipliers!J217","v":0},0,{"$f":"+$G94*Multipliers!L217","v":0},{"$f":"+$G94*Multipliers!M217","v":0},{"$f":"+$G94*Multipliers!N217","v":0},0,{"$f":"+$G94*Multipliers!P217","v":0},{"$f":"+$G94*Multipliers!Q217","v":0},{"$f":"+$G94*Multipliers!R217","v":0},0,null,null,null,{"$f":"DefaultData!B96","v":"  Return on equity"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C96,ProjectData!B137)","v":0.114},null,null,null,"     Total Impacts",{"$f":"AH93+AH92+AH91","v":109.10400696352634},{"$f":"AI93+AI92+AI91","v":6.5043217107990667},{"$f":"AJ93+AJ92+AJ91","v":12.227465616934918},{"$f":"AK93+AK92+AK91","v":8.4622641782216323}]
[null,null,"Machinery",{"$f":"$E$186*DefaultData!H109+$E$187*DefaultData!H110+$E$188*DefaultData!H111+$E$189*DefaultData!H112+$E$190*DefaultData!H113+$E$191*DefaultData!H114+$E$192*DefaultData!H115+$E$193*DefaultData!H116+$E$194*DefaultData!H117+$E$195*DefaultData!H118+$E$196*DefaultData!H119+$E$197*DefaultData!H120+$E$198*DefaultData!H121+$E$199*DefaultData!H122","v":0},null,0,0,null,{"$f":"+G95*Multipliers!D218","v":0},{"$f":"+$G95*Multipliers!E218","v":0},{"$f":"+$G95*Multipliers!F218","v":0},0,{"$f":"+$G95*Multipliers!H218","v":0},{"$f":"+$G95*Multipliers!I218","v":0},{"$f":"+$G95*Multipliers!J218","v":0},0,{"$f":"+$G95*Multipliers!L218","v":0},{"$f":"+$G95*Multipliers!M218","v":0},{"$f":"+$G95*Multipliers!N218","v":0},0,{"$f":"+$G95*Multipliers!P218","v":0},{"$f":"+$G95*Multipliers!Q218","v":0},{"$f":"+$G95*Multipliers!R218","v":0},0,null,null,null,{"$f":"DefaultData!B97","v":"  Repayment term (years)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C97,ProjectData!B138)","v":10}]
[null,null,"Electrical Equipment",{"$f":"$E$186*DefaultData!I109+$E$187*DefaultData!I110+$E$188*DefaultData!I111+$E$189*DefaultData!I112+$E$190*DefaultData!I113+$E$191*DefaultData!I114+$E$192*DefaultData!I115+$E$193*DefaultData!I116+$E$194*DefaultData!I117+$E$195*DefaultData!I118+$E$196*DefaultData!I119+$E$197*DefaultData!I120+$E$198*DefaultData!I121+$E$199*DefaultData!I122","v":80505.517999999996},null,80505.517999999996,8.441519347581336E-2,null,{"$f":"+G96*Multipliers!D219","v":0.10472158662108953},{"$f":"+$G96*Multipliers!E219","v":0.18894586300059987},{"$f":"+$G96*Multipliers!F219","v":0.15235556716148171},0.44602301678317113,{"$f":"+$G96*Multipliers!H219","v":1.4348970434026942E-2},{"$f":"+$G96*Multipliers!I219","v":1.2821386807169809E-2},{"$f":"+$G96*Multipliers!J219","v":7.7369224421651841E-3},3.4907279683361936E-2,{"$f":"+$G96*Multipliers!L219","v":8.441519347581336E-2},{"$f":"+$G96*Multipliers!M219","v":4.586744663557886E-2},{"$f":"+$G96*Multipliers!N219","v":2.3123289013420815E-2},0.15340592912481305,{"$f":"+$G96*Multipliers!P219","v":3.2278778014698278E-2},{"$f":"+$G96*Multipliers!Q219","v":2.2747646993498051E-2},{"$f":"+$G96*Multipliers!R219","v":1.3161649570312118E-2},6.8188074578508451E-2,null,null,null,{"$f":"DefaultData!B98","v":"Tax Parameters"},null,null,null,null,"  During operating years (annual)"]
[null,null,"TCPU",{"$f":"$E$186*DefaultData!J109+$E$187*DefaultData!J110+$E$188*DefaultData!J111+$E$189*DefaultData!J112+$E$190*DefaultData!J113+$E$191*DefaultData!J114+$E$192*DefaultData!J115+$E$193*DefaultData!J116+$E$194*DefaultData!J117+$E$195*DefaultData!J118+$E$196*DefaultData!J119+$E$197*DefaultData!J120+$E$198*DefaultData!J121+$E$199*DefaultData!J122","v":23669.002},null,23669.002,2.481846503005438E-2,null,{"$f":"+G97*Multipliers!D220","v":6.5162037773441928E-2},{"$f":"+$G97*Multipliers!E220","v":6.0719627034068538E-2},{"$f":"+$G97*Multipliers!F220","v":6.2069152151584699E-2},0.18795081695909516,{"$f":"+$G97*Multipliers!H220","v":6.9368647159554998E-3},{"$f":"+$G97*Multipliers!I220","v":4.4042921987005679E-3},{"$f":"+$G97*Multipliers!J220","v":3.2025714691221339E-3},1.4543728383778202E-2,{"$f":"+$G97*Multipliers!L220","v":2.481846503005438E-2},{"$f":"+$G97*Multipliers!M220","v":1.437661011921376E-2},{"$f":"+$G97*Multipliers!N220","v":9.5682072244737577E-3},4.8763282373741897E-2,{"$f":"+$G97*Multipliers!P220","v":1.1707713468072228E-2},{"$f":"+$G97*Multipliers!Q220","v":7.9006939720413609E-3},{"$f":"+$G97*Multipliers!R220","v":5.4472904069819816E-3},2.5055697847095569E-2,null,null,null,{"$f":"DefaultData!B99","v":"  Local Property Tax (percent of taxable value)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C99,ProjectData!B140)","v":0},null,null,null,"   Onsite Labor/Personnel Impacts",{"$f":"L182","v":1.2980059779640924},{"$f":"P184","v":9.7000240304098775E-2},{"$f":"T184","v":9.7000240304098775E-2},{"$f":"X184","v":9.7000240304098775E-2}]
[null,null,"Wholesale Trade",{"$f":"$E$186*DefaultData!K109+$E$187*DefaultData!K110+$E$188*DefaultData!K111+$E$189*DefaultData!K112+$E$190*DefaultData!K113+$E$191*DefaultData!K114+$E$192*DefaultData!K115+$E$193*DefaultData!K116+$E$194*DefaultData!K117+$E$195*DefaultData!K118+$E$196*DefaultData!K119+$E$197*DefaultData!K120+$E$198*DefaultData!K121+$E$199*DefaultData!K122","v":342998.49249999999},null,342998.49249999999,0.35965589472140058,null,{"$f":"+G98*Multipliers!D221","v":1.1729843768445696},{"$f":"+$G98*Multipliers!E221","v":0.72890346667394657},{"$f":"+$G98*Multipliers!F221","v":0.85290971383724801},2.7547975573557641,{"$f":"+$G98*Multipliers!H221","v":0.12759066454876034},{"$f":"+$G98*Multipliers!I221","v":4.6100852359128829E-2},{"$f":"+$G98*Multipliers!J221","v":4.9355377959140107E-2},0.22304689486702928,{"$f":"+$G98*Multipliers!L221","v":0.35965589472140058},{"$f":"+$G98*Multipliers!M221","v":0.1321660194387661},{"$f":"+$G98*Multipliers!N221","v":0.14749604471386221},0.63931795887402887,{"$f":"+$G98*Multipliers!P221","v":0.24224846085297619},{"$f":"+$G98*Multipliers!Q221","v":7.6460884469992413E-2},{"$f":"+$G98*Multipliers!R221","v":8.3958022693122539E-2},0.40266736801609115,null,null,null,{"$f":"DefaultData!B100","v":"  Assessed Value (percent of construction cost)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C100,ProjectData!B141)","v":1},null,null,null,"   Local Revenue and Supply Chain Impacts",{"$f":"(L204-AH97)+M204","v":0.52381636398798959},{"$f":"((P205+Q205))-AI97","v":2.8657499597476918E-2},{"$f":"((T205+U205))-AJ97","v":9.4251068517963679E-2},{"$f":"((X205+Y205))-AK97","v":5.1414418906012491E-2}]
[null,null,"Retail Trade",{"$f":"$E$186*DefaultData!L109+$E$187*DefaultData!L110+$E$188*DefaultData!L111+$E$189*DefaultData!L112+$E$190*DefaultData!L113+$E$191*DefaultData!L114+$E$192*DefaultData!L115+$E$193*DefaultData!L116+$E$194*DefaultData!L117+$E$195*DefaultData!L118+$E$196*DefaultData!L119+$E$197*DefaultData!L120+$E$198*DefaultData!L121+$E$199*DefaultData!L122","v":67705.6875},null,67705.6875,7.0993751133002561E-2,null,{"$f":"+G99*Multipliers!D222","v":0.78824907061404748},{"$f":"+$G99*Multipliers!E222","v":0.15503200846443546},{"$f":"+$G99*Multipliers!F222","v":0.20168266895433806},1.144963748032821,{"$f":"+$G99*Multipliers!H222","v":2.8929244716216707E-2},{"$f":"+$G99*Multipliers!I222","v":8.6842452416323428E-3},{"$f":"+$G99*Multipliers!J222","v":1.0671640567173931E-2},4.8285130525022979E-2,{"$f":"+$G99*Multipliers!L222","v":7.0993751133002561E-2},{"$f":"+$G99*Multipliers!M222","v":2.6221631987891264E-2},{"$f":"+$G99*Multipliers!N222","v":3.1889661257586188E-2},0.12910504437848003,{"$f":"+$G99*Multipliers!P222","v":4.8380520405853965E-2},{"$f":"+$G99*Multipliers!Q222","v":1.4830558971815884E-2},{"$f":"+$G99*Multipliers!R222","v":1.8152983125923543E-2},8.136406250359339E-2,null,null,null,{"$f":"DefaultData!B101","v":"  Taxable Value (percent of assessed value)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C101,ProjectData!B142)","v":1},null,null,null,"     Induced Impacts",{"$f":"N204","v":0.44071571295146278},{"$f":"R205","v":2.3622124086459115E-2},{"$f":"V205","v":7.0592635291935948E-2},{"$f":"Z205","v":4.0183198614266828E-2}]
[null,null,"FIRE",{"$f":"$E$186*DefaultData!M109+$E$187*DefaultData!M110+$E$188*DefaultData!M111+$E$189*DefaultData!M112+$E$190*DefaultData!M113+$E$191*DefaultData!M114+$E$192*DefaultData!M115+$E$193*DefaultData!M116+$E$194*DefaultData!M117+$E$195*DefaultData!M118+$E$196*DefaultData!M119+$E$197*DefaultData!M120+$E$198*DefaultData!M121+$E$199*DefaultData!M122","v":0},null,0,0,null,{"$f":"+G100*Multipliers!D223","v":0},{"$f":"+$G100*Multipliers!E223","v":0},{"$f":"+$G100*Multipliers!F223","v":0},0,{"$f":"+$G100*Multipliers!H223","v":0},{"$f":"+$G100*Multipliers!I223","v":0},{"$f":"+$G100*Multipliers!J223","v":0},0,{"$f":"+$G100*Multipliers!L223","v":0},{"$f":"+$G100*Multipliers!M223","v":0},{"$f":"+$G100*Multipliers!N223","v":0},0,{"$f":"+$G100*Multipliers!P223","v":0},{"$f":"+$G100*Multipliers!Q223","v":0},{"$f":"+$G100*Multipliers!R223","v":0},0,null,null,null,{"$f":"DefaultData!B102","v":"  Taxable Value"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C102,ProjectData!B143)","v":29859436.543492477},null,null,null,"     Total Impacts",{"$f":"SUM(AH97:AH99)","v":2.262538054903545},{"$f":"SUM(AI97:AI99)","v":0.14927986398803481},{"$f":"SUM(AJ97:AJ99)","v":0.26184394411399842},{"$f":"SUM(AK97:AK99)","v":0.1885978578243781}]
[null,null,"Misc. Services",{"$f":"$E$186*DefaultData!N109+$E$187*DefaultData!N110+$E$188*DefaultData!N111+$E$189*DefaultData!N112+$E$190*DefaultData!N113+$E$191*DefaultData!N114+$E$192*DefaultData!N115+$E$193*DefaultData!N116+$E$194*DefaultData!N117+$E$195*DefaultData!N118+$E$196*DefaultData!N119+$E$197*DefaultData!N120+$E$198*DefaultData!N121+$E$199*DefaultData!N122","v":94573.499999999985},null,94573.499999999985,9.916637391470276E-2,null,{"$f":"+G101*Multipliers!D224","v":0.54313414040275254},{"$f":"+$G101*Multipliers!E224","v":0.22221707842394872},{"$f":"+$G101*Multipliers!F224","v":0.34333981145506104},1.1086910302817623,{"$f":"+$G101*Multipliers!H224","v":5.4388896497024573E-2},{"$f":"+$G101*Multipliers!I224","v":1.4935104739853947E-2},{"$f":"+$G101*Multipliers!J224","v":1.9663269325049564E-2},8.8987270561928095E-2,{"$f":"+$G101*Multipliers!L224","v":9.916637391470276E-2},{"$f":"+$G101*Multipliers!M224","v":4.0336273642642695E-2},{"$f":"+$G101*Multipliers!N224","v":5.8758390731673084E-2},0.19826103828901853,{"$f":"+$G101*Multipliers!P224","v":6.328339749579584E-2},{"$f":"+$G101*Multipliers!Q224","v":2.3287668807591068E-2},{"$f":"+$G101*Multipliers!R224","v":3.344803795427799E-2},0.1200191042576649,null,null,null,{"$f":"DefaultData!B103","v":"  Property Tax Exemption (percent of local taxes)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C103,ProjectData!B144)","v":0}]
[null,null,"Professional Services",{"$f":"$E$186*DefaultData!O109+$E$187*DefaultData!O110+$E$188*DefaultData!O111+$E$189*DefaultData!O112+$E$190*DefaultData!O113+$E$191*DefaultData!O114+$E$192*DefaultData!O115+$E$193*DefaultData!O116+$E$194*DefaultData!O117+$E$195*DefaultData!O118+$E$196*DefaultData!O119+$E$197*DefaultData!O120+$E$198*DefaultData!O121+$E$199*DefaultData!O122","v":1289250},null,1289250,1.3518612250739432,null,{"$f":"+G102*Multipliers!D225","v":10.144124027060771},{"$f":"+$G102*Multipliers!E225","v":3.3369418219799916},{"$f":"+$G102*Multipliers!F225","v":3.7522719794234565},17.233337828464219,{"$f":"+$G102*Multipliers!H225","v":0.5059759968299482},{"$f":"+$G102*Multipliers!I225","v":0.18962881015716926},{"$f":"+$G102*Multipliers!J225","v":0.19735940764717597},0.89296421463429343,{"$f":"+$G102*Multipliers!L225","v":1.3518612250739432},{"$f":"+$G102*Multipliers!M225","v":0.57273264249034106},{"$f":"+$G102*Multipliers!N225","v":0.58976094330220707},2.5143548108664913,{"$f":"+$G102*Multipliers!P225","v":0.82261545718083018},{"$f":"+$G102*Multipliers!Q225","v":0.31862178053610563},{"$f":"+$G102*Multipliers!R225","v":0.33571782663568683},1.4769550643526226,null,null,null,{"$f":"DefaultData!B104","v":"  Local Property Taxes"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C104,ProjectData!B145)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!E104,ProjectData!E145)","v":1}]
[null,null,"Government",{"$f":"$E$186*DefaultData!P109+$E$187*DefaultData!P110+$E$188*DefaultData!P111+$E$189*DefaultData!P112+$E$190*DefaultData!P113+$E$191*DefaultData!P114+$E$192*DefaultData!P115+$E$193*DefaultData!P116+$E$194*DefaultData!P117+$E$195*DefaultData!P118+$E$196*DefaultData!P119+$E$197*DefaultData!P120+$E$198*DefaultData!P121+$E$199*DefaultData!P122","v":1007500},null,1007500,1.0564282988264477,null,0,{"$f":"+$G103*Multipliers!E226","v":0.46243466001612471},{"$f":"+$G103*Multipliers!F226","v":3.981272505515649},4.4437071655317739,0,{"$f":"+$G103*Multipliers!I226","v":3.2685293335369472E-2},{"$f":"+$G103*Multipliers!J226","v":0.23646667395528148},0.26915196729065094,0,{"$f":"+$G103*Multipliers!M226","v":9.9013076760582117E-2},{"$f":"+$G103*Multipliers!N226","v":0.70680251177466102},0.80581558853524315,0,{"$f":"+$G103*Multipliers!Q226","v":5.2817680936936888E-2},{"$f":"+$G103*Multipliers!R226","v":0.40228230130702591},0.45509998224396281,null,null,null,{"$f":"DefaultData!B105","v":"  Local Sales Tax Rate"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C105,ProjectData!B146)","v":6.25E-2},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!E105,ProjectData!E146)","v":1}]
[null,null,"Total",{"$f":"SUM(D90:D103)","v":6938849.5438848929},null,{"$f":"SUM(F90:F103)","v":6938849.5438848929},{"$f":"SUM(G90:G103)","v":7.275828307155324},null,{"$f":"SUM(I90:I103)","v":71.65309406595027},17.155085565094616,20.295827332481466,109.10400696352634,4.6498856664773829,0.9838504191975852,1.0952363702161001,6.7289724558910686,6.2194000083288765,3.1577309889779874,3.2726552525190411,12.649786249825905,{"$f":"SUM(U90:U103)","v":5.1841269251160034},1.7074078022768726,1.8630049619933611,8.7545396893862382,null,null,null,"Payroll Parameters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Construction and Installation Labor","Wage per hour","Employer Payroll Overhead"]
[null,null,null,null,null,"Inflator to",{"$f":"D86","v":2012},"Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!C68","v":"    Civil (grading, roads, site prep, foundations, fencing)"},{"$f":"IF(ProjectData!$U$24=\"y\",E68,O68)","v":17.45},{"$f":"IF(ProjectData!$U$24=\"y\",G68,Q68)","v":0.37606110248282032}]
[null,null,null,null,null,null,{"$f":"Deflators!F8","v":0.96661440560730427},null,null,null,null,null,{"$f":"M104*$G107","v":4.4946464696439596},0.95100398815917098,1.058671252995937,6.5043217107990676,6.0117616422848803,3.0523082629787224,3.1633957116713152,12.227465616934918,{"$f":"U104*$G107","v":5.0110517663138276},1.6504049779271328,1.8008074339806712,8.4622641782216323,null,null,null,{"$f":"Calculations!C69","v":"    Heavy Construction (Tower erection, Conductor stringing)"},{"$f":"IF(ProjectData!$U$24=\"y\",E69,O69)","v":25.27},{"$f":"IF(ProjectData!$U$24=\"y\",G69,Q69)","v":0.37606110248282032}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Commerical/Industrial Construction (Substation, Converter)",{"$f":"IF(ProjectData!$U$24=\"y\",E70,O70)","v":29.98},{"$f":"IF(ProjectData!$U$24=\"y\",G70,Q70)","v":0.37606110248282032}]
[null,null,{"$f":"DefaultData!B68","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,{"$f":"Calculations!C77","v":"  O&M Labor"}]
[null,null,{"$f":"DefaultData!B69","v":"  Transmission Line and ROW"},"Cost","Local Share",null,"Local $ Spending",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!C78","v":"    Transmission and ROW Labor/Personnel"},{"$f":"IF(ProjectData!$U$24=\"y\",E78,O78)","v":23.16},{"$f":"IF(ProjectData!$U$24=\"y\",G78,Q78)","v":0.37606110248282032}]
[null,null,{"$f":"DefaultData!B70","v":"    T-Line/ROW Labor"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C70,ProjectData!B112)","v":139104},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F70,ProjectData!F112)","v":0.6},null,{"$f":"D111*E111","v":83462.399999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!C79","v":"    Substation and Converter Station Labor/Personnel"},{"$f":"IF(ProjectData!$U$24=\"y\",E79,O79)","v":23.16},{"$f":"IF(ProjectData!$U$24=\"y\",G79,Q79)","v":0.37606110248282032}]
[]
[]
[]
[]
[]
[null,null,{"$f":"DefaultData!B71","v":"    T-Line/ROW Maintenance Materials"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C71,ProjectData!B113)","v":34400},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F71,ProjectData!F113)","v":0.1},null,{"$f":"D117*E117","v":3440}]
[null,null,{"$f":"DefaultData!B72","v":"    Insurance"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C72,ProjectData!B114)","v":20000},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F72,ProjectData!F114)","v":0},null,0]
[null,null,{"$f":"DefaultData!B73","v":"    Replacement Parts/Equipment/ Spare Parts Inventory"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C73,ProjectData!B115)","v":20000},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F73,ProjectData!F115)","v":0},null,0]
[null,null,{"$f":"DefaultData!B74","v":"    Subtotal"},{"$f":"SUM(D111:D119)","v":213504},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F74,ProjectData!F116)","v":0},null,{"$f":"SUM(G111:G119)","v":86902.399999999994}]
[null,null,{"$f":"DefaultData!B75","v":"  Substation/Converter Station"}]
[null,null,{"$f":"DefaultData!B76","v":"    Labor/Personnel"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C76,ProjectData!B118)","v":5161.5},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F76,ProjectData!F118)","v":0.5},null,{"$f":"D122*E122","v":2580.75}]
[null,null,{"$f":"DefaultData!B77","v":"    Insurance"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C77,ProjectData!B119)","v":11100},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F77,ProjectData!F119)","v":0},null,{"$f":"D123*E123","v":0}]
[null,null,{"$f":"DefaultData!B78","v":"    Replacement Parts/Equipment/ Spare Parts Inventory"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C78,ProjectData!B120)","v":5550},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F78,ProjectData!F120)","v":0},null,{"$f":"D124*E124","v":0}]
[null,null,{"$f":"DefaultData!B79","v":"    Subtotal"},{"$f":"SUM(D122:D124)","v":21811.5},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F79,ProjectData!F121)","v":0},null,{"$f":"SUM(G122:G124)","v":2580.75}]
[null,null,{"$f":"DefaultData!B80","v":"  Subtotal All O&M Costs (without sales tax)"},{"$f":"D125+D120","v":235315.5},null,null,{"$f":"G125+G120","v":89483.15}]
[null,null,{"$f":"DefaultData!B81","v":"  Sales Tax (Materials & Equipment Purchases)"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C81,ProjectData!B123)","v":3746.875},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F81,ProjectData!F123)","v":1},null,{"$f":"D127*E127","v":3746.875}]
[null,null,{"$f":"DefaultData!B82","v":"  Right of Way/Royalty Payments - Public land"},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C82,ProjectData!B124)","v":18181.818181818184},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!F82,ProjectData!F124)","v":1},null,{"$f":"D128*E128","v":18181.818181818184}]
[null,null,{"$f":"DefaultData!B83","v":"  Total with Payments"},{"$f":"D128+D127+D126","v":257244.19318181818},null,null,{"$f":"G128+G127+G126","v":111411.84318181817}]
[null,null,"Average Annual Debt Payment (Interest and Principal)",{"$f":"IF(ProjectData!$U$24=\"y\",F252,Calculations!F298)","v":988807.4351593625},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!E88,ProjectData!E130)","v":0},null,{"$f":"D130*E130","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",Calculations!D252,D298)*E130","v":0},"Debt Pmt - Local share Avg Ann Interest"]
[null,null,"Average Annual Equity Payment Individual (Interest and Principal)",{"$f":"IF(ProjectData!$U$24=\"y\",K$252,Calculations!K$298)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!E94,ProjectData!E135)","v":0},null,{"$f":"D131*E131","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",Calculations!I252,I298)*E131","v":0},"Equity Pmt - Local share Avg Ann Interest"]
[null,null,"Average Annual Equity Payment Corporate (Interest and Principal)",{"$f":"IF(ProjectData!$U$24=\"y\",P$252,Calculations!P$298)","v":2680868.6784097627},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!E95,ProjectData!E136)","v":0},null,{"$f":"D132*E132","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",Calculations!N252,N298)*E132","v":0},"Equity Pmt - Local share Avg Ann Interest"]
[null,null,"Property Taxes",{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!C104,ProjectData!B145)","v":0},{"$f":"IF(ProjectData!$U$24=\"y\",DefaultData!E104,ProjectData!E145)","v":1},null,{"$f":"D133*E133","v":0}]
[null,null,"Total",{"$f":"SUM(D129:D133)","v":3926920.3067509434},null,null,{"$f":"SUM(G129:G133)","v":111411.84318181817}]
[null,null,"Total (without debt, equity,taxes, ROW pmts, etc.)",{"$f":"D126+D127","v":239062.375},{"$f":"D134-D135","v":3687857.9317509434},null,{"$f":"G126+G127","v":93230.024999999994},{"$f":"G128+G130+G131+G132+G133","v":18181.818181818184}]
[null,null,"Total cost per mile and percent of Capex",{"$f":"D135/(ProjectData!B20)","v":11953.11875},{"$f":"D135/D57","v":8.0062587467713258E-3}]
[]
[]
[null,null,null,"Local Share",1,0.5,null,null,null,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,{"$f":"M87","v":2014},{"$f":"N87","v":"Dollars"}]
[null,null,null,"Demand",null,null,"Total","Adj Demand - Million",null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,null,null,null,null,null,{"$f":"M87","v":2014},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Agriculture",{"$f":"$D$186*DefaultData!C109+$D$187*DefaultData!C110+$D$188*DefaultData!C111+$D$189*DefaultData!C112+$D$190*DefaultData!C113+$D$191*DefaultData!C114+$D$192*DefaultData!C115+$D$193*DefaultData!C116+$D$194*DefaultData!C117+$D$195*DefaultData!C118+$D$196*DefaultData!C119+$D$197*DefaultData!C120+$D$198*DefaultData!C121+$D$199*DefaultData!C122","v":0},null,null,{"$f":"F143+E143+D143","v":0},{"$f":"G143*G$86/10^6","v":0},null,null,null,{"$f":"$H143*Multipliers!D213","v":0},{"$f":"$H143*Multipliers!E213","v":0},{"$f":"$H143*Multipliers!F213","v":0},{"$f":"+N143+M143+L143","v":0},{"$f":"$H143*Multipliers!H213","v":0},{"$f":"$H143*Multipliers!I213","v":0},{"$f":"$H143*Multipliers!J213","v":0},{"$f":"+R143+Q143+P143","v":0},{"$f":"$H143*Multipliers!L213","v":0},{"$f":"$H143*Multipliers!M213","v":0},{"$f":"$H143*Multipliers!N213","v":0},{"$f":"+V143+U143+T143","v":0},{"$f":"$H143*Multipliers!P213","v":0},{"$f":"$H143*Multipliers!Q213","v":0},{"$f":"$H143*Multipliers!R213","v":0},{"$f":"+Z143+Y143+X143","v":0}]
[null,null,"Mining",{"$f":"$D$186*DefaultData!D109+$D$187*DefaultData!D110+$D$188*DefaultData!D111+$D$189*DefaultData!D112+$D$190*DefaultData!D113+$D$191*DefaultData!D114+$D$192*DefaultData!D115+$D$193*DefaultData!D116+$D$194*DefaultData!D117+$D$195*DefaultData!D118+$D$196*DefaultData!D119+$D$197*DefaultData!D120+$D$198*DefaultData!D121+$D$199*DefaultData!D122","v":0},null,null,{"$f":"F144+E144+D144","v":0},0,null,null,null,{"$f":"$H144*Multipliers!D214","v":0},{"$f":"$H144*Multipliers!E214","v":0},{"$f":"$H144*Multipliers!F214","v":0},{"$f":"+N144+M144+L144","v":0},{"$f":"$H144*Multipliers!H214","v":0},{"$f":"$H144*Multipliers!I214","v":0},{"$f":"$H144*Multipliers!J214","v":0},{"$f":"+R144+Q144+P144","v":0},{"$f":"$H144*Multipliers!L214","v":0},{"$f":"$H144*Multipliers!M214","v":0},{"$f":"$H144*Multipliers!N214","v":0},{"$f":"+V144+U144+T144","v":0},{"$f":"$H144*Multipliers!P214","v":0},{"$f":"$H144*Multipliers!Q214","v":0},{"$f":"$H144*Multipliers!R214","v":0},{"$f":"+Z144+Y144+X144","v":0}]
[null,null,"Construction",{"$f":"$D$186*DefaultData!E109+$D$187*DefaultData!E110+$D$188*DefaultData!E111+$D$189*DefaultData!E112+$D$190*DefaultData!E113+$D$191*DefaultData!E114+$D$192*DefaultData!E115+$D$193*DefaultData!E116+$D$194*DefaultData!E117+$D$195*DefaultData!E118+$D$196*DefaultData!E119+$D$197*DefaultData!E120+$D$198*DefaultData!E121+$D$199*DefaultData!E122","v":0},null,null,0,0,null,null,null,{"$f":"$H145*Multipliers!D215","v":0},{"$f":"$H145*Multipliers!E215","v":0},{"$f":"$H145*Multipliers!F215","v":0},0,{"$f":"$H145*Multipliers!H215","v":0},{"$f":"$H145*Multipliers!I215","v":0},{"$f":"$H145*Multipliers!J215","v":0},0,{"$f":"$H145*Multipliers!L215","v":0},{"$f":"$H145*Multipliers!M215","v":0},{"$f":"$H145*Multipliers!N215","v":0},0,{"$f":"$H145*Multipliers!P215","v":0},{"$f":"$H145*Multipliers!Q215","v":0},{"$f":"$H145*Multipliers!R215","v":0},0]
[null,null,"Manufacturing",{"$f":"$D$186*DefaultData!F109+$D$187*DefaultData!F110+$D$188*DefaultData!F111+$D$189*DefaultData!F112+$D$190*DefaultData!F113+$D$191*DefaultData!F114+$D$192*DefaultData!F115+$D$193*DefaultData!F116+$D$194*DefaultData!F117+$D$195*DefaultData!F118+$D$196*DefaultData!F119+$D$197*DefaultData!F120+$D$198*DefaultData!F121+$D$199*DefaultData!F122","v":1920.9372800000001},null,null,1920.9372800000001,2.0142258092930064E-3,null,null,null,{"$f":"$H146*Multipliers!D216","v":2.1063959614150145E-3},{"$f":"$H146*Multipliers!E216","v":4.728918644055698E-3},{"$f":"$H146*Multipliers!F216","v":2.9162320031351236E-3},9.7515466086058357E-3,{"$f":"$H146*Multipliers!H216","v":1.9805443882448627E-4},{"$f":"$H146*Multipliers!I216","v":3.3655644764327939E-4},{"$f":"$H146*Multipliers!J216","v":1.5155515435999922E-4},6.8616604082776488E-4,{"$f":"$H146*Multipliers!L216","v":2.0142258092930064E-3},{"$f":"$H146*Multipliers!M216","v":1.2728067223522525E-3},{"$f":"$H146*Multipliers!N216","v":4.5286790644547383E-4},3.739900438090733E-3,{"$f":"$H146*Multipliers!P216","v":4.9560050087515506E-4},{"$f":"$H146*Multipliers!Q216","v":6.5409000983620983E-4},{"$f":"$H146*Multipliers!R216","v":2.5779843512204527E-4},1.4074889458334102E-3]
[null,null,"Fabricated Metals",{"$f":"$D$186*DefaultData!G109+$D$187*DefaultData!G110+$D$188*DefaultData!G111+$D$189*DefaultData!G112+$D$190*DefaultData!G113+$D$191*DefaultData!G114+$D$192*DefaultData!G115+$D$193*DefaultData!G116+$D$194*DefaultData!G117+$D$195*DefaultData!G118+$D$196*DefaultData!G119+$D$197*DefaultData!G120+$D$198*DefaultData!G121+$D$199*DefaultData!G122","v":0},null,null,0,0,null,null,null,{"$f":"$H147*Multipliers!D217","v":0},{"$f":"$H147*Multipliers!E217","v":0},{"$f":"$H147*Multipliers!F217","v":0},0,{"$f":"$H147*Multipliers!H217","v":0},{"$f":"$H147*Multipliers!I217","v":0},{"$f":"$H147*Multipliers!J217","v":0},0,{"$f":"$H147*Multipliers!L217","v":0},{"$f":"$H147*Multipliers!M217","v":0},{"$f":"$H147*Multipliers!N217","v":0},0,{"$f":"$H147*Multipliers!P217","v":0},{"$f":"$H147*Multipliers!Q217","v":0},{"$f":"$H147*Multipliers!R217","v":0},0]
[null,null,"Machinery",{"$f":"$D$186*DefaultData!H109+$D$187*DefaultData!H110+$D$188*DefaultData!H111+$D$189*DefaultData!H112+$D$190*DefaultData!H113+$D$191*DefaultData!H114+$D$192*DefaultData!H115+$D$193*DefaultData!H116+$D$194*DefaultData!H117+$D$195*DefaultData!H118+$D$196*DefaultData!H119+$D$197*DefaultData!H120+$D$198*DefaultData!H121+$D$199*DefaultData!H122","v":0},null,null,0,0,null,null,null,{"$f":"$H148*Multipliers!D218","v":0},{"$f":"$H148*Multipliers!E218","v":0},{"$f":"$H148*Multipliers!F218","v":0},0,{"$f":"$H148*Multipliers!H218","v":0},{"$f":"$H148*Multipliers!I218","v":0},{"$f":"$H148*Multipliers!J218","v":0},0,{"$f":"$H148*Multipliers!L218","v":0},{"$f":"$H148*Multipliers!M218","v":0},{"$f":"$H148*Multipliers!N218","v":0},0,{"$f":"$H148*Multipliers!P218","v":0},{"$f":"$H148*Multipliers!Q218","v":0},{"$f":"$H148*Multipliers!R218","v":0},0]
[null,null,"Electrical Equipment",{"$f":"$D$186*DefaultData!I109+$D$187*DefaultData!I110+$D$188*DefaultData!I111+$D$189*DefaultData!I112+$D$190*DefaultData!I113+$D$191*DefaultData!I114+$D$192*DefaultData!I115+$D$193*DefaultData!I116+$D$194*DefaultData!I117+$D$195*DefaultData!I118+$D$196*DefaultData!I119+$D$197*DefaultData!I120+$D$198*DefaultData!I121+$D$199*DefaultData!I122","v":0},null,null,0,0,null,null,null,{"$f":"$H149*Multipliers!D219","v":0},{"$f":"$H149*Multipliers!E219","v":0},{"$f":"$H149*Multipliers!F219","v":0},0,{"$f":"$H149*Multipliers!H219","v":0},{"$f":"$H149*Multipliers!I219","v":0},{"$f":"$H149*Multipliers!J219","v":0},0,{"$f":"$H149*Multipliers!L219","v":0},{"$f":"$H149*Multipliers!M219","v":0},{"$f":"$H149*Multipliers!N219","v":0},0,{"$f":"$H149*Multipliers!P219","v":0},{"$f":"$H149*Multipliers!Q219","v":0},{"$f":"$H149*Multipliers!R219","v":0},0]
[null,null,"TCPU",{"$f":"$D$186*DefaultData!J109+$D$187*DefaultData!J110+$D$188*DefaultData!J111+$D$189*DefaultData!J112+$D$190*DefaultData!J113+$D$191*DefaultData!J114+$D$192*DefaultData!J115+$D$193*DefaultData!J116+$D$194*DefaultData!J117+$D$195*DefaultData!J118+$D$196*DefaultData!J119+$D$197*DefaultData!J120+$D$198*DefaultData!J121+$D$199*DefaultData!J122","v":79.16816},null,null,79.16816,8.3012887930540967E-5,null,null,null,{"$f":"$H150*Multipliers!D220","v":2.1795420999896382E-4},{"$f":"$H150*Multipliers!E220","v":2.0309521914669082E-4},{"$f":"$H150*Multipliers!F220","v":2.0760911544141159E-4},6.2865854458706624E-4,{"$f":"$H150*Multipliers!H220","v":2.3202449166683054E-5},{"$f":"$H150*Multipliers!I220","v":1.4731491825193068E-5},{"$f":"$H150*Multipliers!J220","v":1.0711972159996276E-5},4.8645913151872401E-5,{"$f":"$H150*Multipliers!L220","v":8.3012887930540967E-5},{"$f":"$H150*Multipliers!M220","v":4.8086935400805411E-5},{"$f":"$H150*Multipliers!N220","v":3.2003772717594695E-5},1.6310359604894105E-4,{"$f":"$H150*Multipliers!P220","v":3.9160000623367939E-5},{"$f":"$H150*Multipliers!Q220","v":2.6426268606069913E-5},{"$f":"$H150*Multipliers!R220","v":1.8220115850529509E-5},8.3806385079967361E-5]
[null,null,"Wholesale Trade",{"$f":"$D$186*DefaultData!K109+$D$187*DefaultData!K110+$D$188*DefaultData!K111+$D$189*DefaultData!K112+$D$190*DefaultData!K113+$D$191*DefaultData!K114+$D$192*DefaultData!K115+$D$193*DefaultData!K116+$D$194*DefaultData!K117+$D$195*DefaultData!K118+$D$196*DefaultData!K119+$D$197*DefaultData!K120+$D$198*DefaultData!K121+$D$199*DefaultData!K122","v":1439.89112},null,null,1439.89112,1.5098180907165346E-3,null,null,null,{"$f":"$H151*Multipliers!D221","v":4.9241318112126379E-3},{"$f":"$H151*Multipliers!E221","v":3.0599015795996004E-3},{"$f":"$H151*Multipliers!F221","v":3.5804738212253068E-3},1.1564507212037545E-2,{"$f":"$H151*Multipliers!H221","v":5.3561945284251889E-4},{"$f":"$H151*Multipliers!I221","v":1.9352915359049472E-4},{"$f":"$H151*Multipliers!J221","v":2.0719149501104459E-4},9.3634010144405815E-4,{"$f":"$H151*Multipliers!L221","v":1.5098180907165346E-3},{"$f":"$H151*Multipliers!M221","v":5.5482657188537555E-4},{"$f":"$H151*Multipliers!N221","v":6.1918127823437348E-4},2.6838259408362838E-3,{"$f":"$H151*Multipliers!P221","v":1.0169473488746254E-3},{"$f":"$H151*Multipliers!Q221","v":3.2097910335768601E-4},{"$f":"$H151*Multipliers!R221","v":3.524517278412984E-4},1.6903781800736099E-3]
[null,null,"Retail Trade",{"$f":"$D$186*DefaultData!L109+$D$187*DefaultData!L110+$D$188*DefaultData!L111+$D$189*DefaultData!L112+$D$190*DefaultData!L113+$D$191*DefaultData!L114+$D$192*DefaultData!L115+$D$193*DefaultData!L116+$D$194*DefaultData!L117+$D$195*DefaultData!L118+$D$196*DefaultData!L119+$D$197*DefaultData!L120+$D$198*DefaultData!L121+$D$199*DefaultData!L122","v":0},null,null,0,0,null,null,null,{"$f":"$H152*Multipliers!D222","v":0},{"$f":"$H152*Multipliers!E222","v":0},{"$f":"$H152*Multipliers!F222","v":0},0,{"$f":"$H152*Multipliers!H222","v":0},{"$f":"$H152*Multipliers!I222","v":0},{"$f":"$H152*Multipliers!J222","v":0},0,{"$f":"$H152*Multipliers!L222","v":0},{"$f":"$H152*Multipliers!M222","v":0},{"$f":"$H152*Multipliers!N222","v":0},0,{"$f":"$H152*Multipliers!P222","v":0},{"$f":"$H152*Multipliers!Q222","v":0},{"$f":"$H152*Multipliers!R222","v":0},0]
[null,null,"FIRE",{"$f":"$D$186*DefaultData!M109+$D$187*DefaultData!M110+$D$188*DefaultData!M111+$D$189*DefaultData!M112+$D$190*DefaultData!M113+$D$191*DefaultData!M114+$D$192*DefaultData!M115+$D$193*DefaultData!M116+$D$194*DefaultData!M117+$D$195*DefaultData!M118+$D$196*DefaultData!M119+$D$197*DefaultData!M120+$D$198*DefaultData!M121+$D$199*DefaultData!M122","v":25445.528838584778},null,null,25445.528838584778,2.6681267239390006E-2,null,null,null,{"$f":"$H153*Multipliers!D223","v":0.14710681887183913},{"$f":"$H153*Multipliers!E223","v":8.8545256690090626E-2},{"$f":"$H153*Multipliers!F223","v":6.3706832020681586E-2},0.29935890758261136,{"$f":"$H153*Multipliers!H223","v":6.9081304017932854E-3},{"$f":"$H153*Multipliers!I223","v":4.7716475223417813E-3},{"$f":"$H153*Multipliers!J223","v":3.3146708126813996E-3},1.4994448736816466E-2,{"$f":"$H153*Multipliers!L223","v":2.6681267239390006E-2},{"$f":"$H153*Multipliers!M223","v":1.5139252623873162E-2},{"$f":"$H153*Multipliers!N223","v":9.9051915508895291E-3},5.1725711414152692E-2,{"$f":"$H153*Multipliers!P223","v":1.4261832388887931E-2},{"$f":"$H153*Multipliers!Q223","v":8.3590616804207641E-3},{"$f":"$H153*Multipliers!R223","v":5.6384368158657761E-3},2.8259330885174471E-2]
[null,null,"Misc. Services",{"$f":"$D$186*DefaultData!N109+$D$187*DefaultData!N110+$D$188*DefaultData!N111+$D$189*DefaultData!N112+$D$190*DefaultData!N113+$D$191*DefaultData!N114+$D$192*DefaultData!N115+$D$193*DefaultData!N116+$D$194*DefaultData!N117+$D$195*DefaultData!N118+$D$196*DefaultData!N119+$D$197*DefaultData!N120+$D$198*DefaultData!N121+$D$199*DefaultData!N122","v":0},null,null,0,0,null,null,null,{"$f":"$H154*Multipliers!D224","v":0},{"$f":"$H154*Multipliers!E224","v":0},{"$f":"$H154*Multipliers!F224","v":0},0,{"$f":"$H154*Multipliers!H224","v":0},{"$f":"$H154*Multipliers!I224","v":0},{"$f":"$H154*Multipliers!J224","v":0},0,{"$f":"$H154*Multipliers!L224","v":0},{"$f":"$H154*Multipliers!M224","v":0},{"$f":"$H154*Multipliers!N224","v":0},0,{"$f":"$H154*Multipliers!P224","v":0},{"$f":"$H154*Multipliers!Q224","v":0},{"$f":"$H154*Multipliers!R224","v":0},0]
[null,null,"Professional Services",{"$f":"$D$186*DefaultData!O109+$D$187*DefaultData!O110+$D$188*DefaultData!O111+$D$189*DefaultData!O112+$D$190*DefaultData!O113+$D$191*DefaultData!O114+$D$192*DefaultData!O115+$D$193*DefaultData!O116+$D$194*DefaultData!O117+$D$195*DefaultData!O118+$D$196*DefaultData!O119+$D$197*DefaultData!O120+$D$198*DefaultData!O121+$D$199*DefaultData!O122","v":0},null,null,0,0,null,null,null,{"$f":"$H155*Multipliers!D225","v":0},{"$f":"$H155*Multipliers!E225","v":0},{"$f":"$H155*Multipliers!F225","v":0},0,{"$f":"$H155*Multipliers!H225","v":0},{"$f":"$H155*Multipliers!I225","v":0},{"$f":"$H155*Multipliers!J225","v":0},0,{"$f":"$H155*Multipliers!L225","v":0},{"$f":"$H155*Multipliers!M225","v":0},{"$f":"$H155*Multipliers!N225","v":0},0,{"$f":"$H155*Multipliers!P225","v":0},{"$f":"$H155*Multipliers!Q225","v":0},{"$f":"$H155*Multipliers!R225","v":0},0]
[null,null,"Government",{"$f":"$D$186*DefaultData!P109+$D$187*DefaultData!P110+$D$188*DefaultData!P111+$D$189*DefaultData!P112+$D$190*DefaultData!P113+$D$191*DefaultData!P114+$D$192*DefaultData!P115+$D$193*DefaultData!P116+$D$194*DefaultData!P117+$D$195*DefaultData!P118+$D$196*DefaultData!P119+$D$197*DefaultData!P120+$D$198*DefaultData!P121+$D$199*DefaultData!P122","v":21928.693181818184},null,null,21928.693181818184,2.2993639735538769E-2,null,null,null,0,{"$f":"$H156*Multipliers!E226","v":1.0065099529659558E-2},{"$f":"$H156*Multipliers!F226","v":8.6654196770879627E-2},9.6719296300539187E-2,0,{"$f":"$H156*Multipliers!I226","v":7.1141019266406352E-4},{"$f":"$H156*Multipliers!J226","v":5.1468041100649177E-3},5.8582143027289812E-3,0,{"$f":"$H156*Multipliers!M226","v":2.1550643982834916E-3},{"$f":"$H156*Multipliers!N226","v":1.5383876348233226E-2},1.7538940746516719E-2,0,{"$f":"$H156*Multipliers!Q226","v":1.1496007144826367E-3},{"$f":"$H156*Multipliers!R226","v":8.7558562360670056E-3},9.9054569505496425E-3]
[null,null,"Total",{"$f":"SUM(D143:D156)","v":50814.218580402958},null,null,50814.218580402958,{"$f":"SUM(H143:H156)","v":5.3281963762868853E-2},null,null,"Total",{"$f":"SUM(L143:L156)","v":0.15435530085446575},{"$f":"SUM(M143:M156)","v":0.10660227166255218},0.15706534373136305,0.41802291624838095,7.6650067426269741E-3,6.027874808064812E-3,8.8309335442773584E-3,2.2523815094969143E-2,3.0288324027330088E-2,1.9170037251795086E-2,2.6393120856520198E-2,7.5851482135645368E-2,{"$f":"SUM(X143:X156)","v":1.5813540239261081E-2},1.0510157776703367E-2,1.5022763330746654E-2,4.1346461346711105E-2]
[]
[null,null,"Plant Employees",null,"Earnings - Gross ",null,{"$f":"G111","v":83462.399999999994},{"$f":"G159*G86/10^6","v":8.7515673695258075E-2}]
[null,null,"Plant Employees",null,"Employee - (SSI, Med, Inc Tax)",{"$f":"IF(ProjectData!U$24=\"y\",Calculations!K60,Calculations!L60)","v":7.1186945514116112E-2},{"$f":"G$159*F160","v":5941.4333212773645},0,null,null,null,null,null,null,"Inflate to ",{"$f":"D86","v":2012},"Dollars",null,null,{"$f":"P160","v":2012},"Dollars",null,null,{"$f":"T160","v":2012},"Dollars"]
[null,null,"    Labor",{"$f":"IF(ProjectData!U24=\"y\",Calculations!H80,I80)","v":1.2980059779640924},"Other benefits",{"$f":"IF(ProjectData!U$24=\"y\",Calculations!K61,Calculations!L61)","v":0.30487415696870424},{"$f":"G$159*F161","v":25445.528838584778},{"$f":"IF(ProjectData!B16=\"MyCounty\",0,IF(ProjectData!B16=\"MyRegion\",0,1))","v":1},null,"Without Plant Employees",null,{"$f":"L157","v":0.15435530085446575},{"$f":"M157","v":0.10660227166255218},{"$f":"N157","v":0.15706534373136305},{"$f":"O157","v":0.41802291624838095},{"$f":"P157*$G107","v":7.4091059365003521E-3},{"$f":"Q157*$G107","v":5.8266306246728119E-3},{"$f":"R157*$G107","v":8.5361075788592637E-3},{"$f":"+R161+Q161+P161","v":2.1771844140032429E-2},{"$f":"T157*$G107","v":2.9277130326519105E-2},{"$f":"U157*$G107","v":1.8530034163613786E-2},{"$f":"V157*$G107","v":2.5511970828847017E-2},{"$f":"+V161+U161+T161","v":7.3319135318979906E-2},{"$f":"X157*$G107","v":1.5285595798920538E-2},{"$f":"Y157*$G107","v":1.0159269912167111E-2},{"$f":"Z157*$G107","v":1.4521219447528884E-2},{"$f":"+Z161+Y161+X161","v":3.9966085158616535E-2}]
[null,null,null,null,"Earnings (minus taxes, benefits, etc)",null,{"$f":"G159-G160-G161","v":52075.437840137849},null,null,"With Plant Employees",null,{"$f":"L161+L182","v":1.4523612788185583},{"$f":"M161+M182","v":0.36946106313352378},{"$f":"N161+N182","v":0.44071571295146283},{"$f":"O161+O182","v":2.2625380549035445},{"$f":"(P157+P182)*$G107","v":0.10440934624059914},{"$f":"(Q157+Q182)*$G107","v":2.1248393660976538E-2},{"$f":"(R157+R182)*$G107","v":2.3622124086459119E-2},{"$f":"+R162+Q162+P162","v":0.14927986398803478},{"$f":"(T157+T182)*$G107","v":0.12627737063061789},{"$f":"(U157+U182)*$G107","v":6.4973938191444564E-2},{"$f":"(V157+V182)*$G107","v":7.0592635291935962E-2},{"$f":"+V162+U162+T162","v":0.26184394411399842},{"$f":"(X157+X182)*$G107","v":0.11228583610301932},{"$f":"(Y157+Y182)*$G107","v":3.6128823107091944E-2},{"$f":"(Z157+Z182)*$G107","v":4.0183198614266828E-2},{"$f":"+Z162+Y162+X162","v":0.1885978578243781}]
[]
[null,null,"  Total",{"$f":"SUM(D161:D163)","v":1.2980059779640924}]
[null,null,null,null,null,null,null,null,null,null,null,"Plant Employees Only"]
[null,null,"Plant Employee and Other Pmt Spending","Private","Individual","PCE ",null,"Adj Demand - Million",null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,null,"ROW Pmts","Equity Pmts","Plant Emp",null,{"$f":"H142","v":2014},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Agriculture",{"$f":"G$128*Multipliers!$U213","v":54.815554707246349},{"$f":"H$131*Multipliers!$U213","v":0},{"$f":"G$162*Multipliers!$U213","v":156.99992065064356},null,{"$f":"((D168+E168+F168)*G$86)/10^6","v":2.2210209657315234E-4},null,null,null,null,{"$f":"$H168*Multipliers!E213","v":3.394823600073739E-4},{"$f":"$H168*Multipliers!F213","v":3.1229323715823625E-4},{"$f":"N168+M168","v":6.517755971656102E-4},null,{"$f":"$H168*Multipliers!I213","v":1.8216750995260086E-5},{"$f":"$H168*Multipliers!J213","v":1.8086295659409487E-5},{"$f":"R168+Q168","v":3.630304665466957E-5},{"$f":"$H168*Multipliers!L213","v":2.2210209657315234E-4},{"$f":"$H168*Multipliers!M213","v":7.4385015265501984E-5},{"$f":"$H168*Multipliers!N213","v":5.4016101216701313E-5},{"$f":"V168+U168","v":1.284011164822033E-4},null,{"$f":"$H168*Multipliers!Q213","v":3.6461573840807095E-5},{"$f":"$H168*Multipliers!R213","v":3.0758659303043298E-5},{"$f":"Z168+Y168","v":6.7220233143850387E-5}]
[null,null,"Mining",{"$f":"G$128*Multipliers!$U214","v":0.39014794966823241},{"$f":"H$131*Multipliers!$U214","v":0},{"$f":"G$162*Multipliers!U214","v":1.1174418915772895},null,{"$f":"((D169+E169+F169)*G$86)/10^6","v":1.5808045372854008E-6},null,null,null,null,{"$f":"$H169*Multipliers!E214","v":1.7251506127452783E-6},{"$f":"$H169*Multipliers!F214","v":3.4026046626849752E-6},{"$f":"N169+M169","v":5.1277552754302537E-6},null,{"$f":"$H169*Multipliers!I214","v":1.4389637601811115E-7},{"$f":"$H169*Multipliers!J214","v":1.7154940491281385E-7},{"$f":"R169+Q169","v":3.1544578093092502E-7},{"$f":"$H169*Multipliers!L214","v":1.5808045372854008E-6},{"$f":"$H169*Multipliers!M214","v":4.7512849233297207E-7},{"$f":"$H169*Multipliers!N214","v":5.1240322700588234E-7},{"$f":"V169+U169","v":9.8753171933885452E-7},null,{"$f":"$H169*Multipliers!Q214","v":2.843402692492722E-7},{"$f":"$H169*Multipliers!R214","v":2.9176077757029778E-7},{"$f":"Z169+Y169","v":5.7610104681956998E-7}]
[null,null,"Construction",{"$f":"G$128*Multipliers!$U215","v":0},{"$f":"H$131*Multipliers!$U215","v":0},{"$f":"G$162*Multipliers!U215","v":0},null,0,null,null,null,null,{"$f":"$H170*Multipliers!E215","v":0},{"$f":"$H170*Multipliers!F215","v":0},0,null,{"$f":"$H170*Multipliers!I215","v":0},{"$f":"$H170*Multipliers!J215","v":0},0,{"$f":"$H170*Multipliers!L215","v":0},{"$f":"$H170*Multipliers!M215","v":0},{"$f":"$H170*Multipliers!N215","v":0},0,null,{"$f":"$H170*Multipliers!Q215","v":0},{"$f":"$H170*Multipliers!R215","v":0},0]
[null,null,"Manufacturing",{"$f":"G$128*Multipliers!$U216","v":1606.8337419675031},{"$f":"H$131*Multipliers!$U216","v":0},{"$f":"G$162*Multipliers!U216","v":4602.2113857095646},null,6.5105816194228564E-3,null,null,null,null,{"$f":"$H171*Multipliers!E216","v":1.5285282643926444E-2},{"$f":"$H171*Multipliers!F216","v":9.4261360320114507E-3},2.4711418675937895E-2,null,{"$f":"$H171*Multipliers!I216","v":1.0878513281952682E-3},{"$f":"$H171*Multipliers!J216","v":4.8987169052874997E-4},1.5777230187240181E-3,{"$f":"$H171*Multipliers!L216","v":6.5105816194228564E-3},{"$f":"$H171*Multipliers!M216","v":4.1140928754820512E-3},{"$f":"$H171*Multipliers!N216","v":1.4638048296905261E-3},5.5778977051725775E-3,null,{"$f":"$H171*Multipliers!Q216","v":2.114214988131087E-3},{"$f":"$H171*Multipliers!R216","v":8.3328182246393155E-4},2.9474968105950186E-3]
[null,null,"Fabricated Metals",{"$f":"G$128*Multipliers!$U217","v":4.4081418006975813E-2},{"$f":"H$131*Multipliers!$U217","v":0},{"$f":"G$162*Multipliers!U217","v":0.12625575288300711},null,1.7860943689351322E-7,null,null,null,null,{"$f":"$H172*Multipliers!E217","v":3.5613323224994494E-7},{"$f":"$H172*Multipliers!F217","v":3.9589692764803004E-7},7.5203015989797498E-7,null,{"$f":"$H172*Multipliers!I217","v":2.3517876837046623E-8},{"$f":"$H172*Multipliers!J217","v":2.0258852831077016E-8},4.3776729668123639E-8,{"$f":"$H172*Multipliers!L217","v":1.7860943689351322E-7},{"$f":"$H172*Multipliers!M217","v":9.1409934170677584E-8},{"$f":"$H172*Multipliers!N217","v":6.0547462928315514E-8},1.5195739709899308E-7,null,{"$f":"$H172*Multipliers!Q217","v":4.2432577086583497E-8},{"$f":"$H172*Multipliers!R217","v":3.4463299507490144E-8},7.6895876594073641E-8]
[null,null,"Machinery",{"$f":"G$128*Multipliers!$U218","v":0.20561171418546598},{"$f":"H$131*Multipliers!$U218","v":0},{"$f":"G$162*Multipliers!U218","v":0.58890260226981817},null,8.3309916399614267E-7,null,null,null,null,{"$f":"$H173*Multipliers!E218","v":1.6650455475842262E-6},{"$f":"$H173*Multipliers!F218","v":1.4387551582027594E-6},3.1038007057869857E-6,null,{"$f":"$H173*Multipliers!I218","v":1.1126317676187993E-7},{"$f":"$H173*Multipliers!J218","v":7.3427606531619438E-8},1.8469078329349938E-7,{"$f":"$H173*Multipliers!L218","v":8.3309916399614267E-7},{"$f":"$H173*Multipliers!M218","v":4.2659649846222199E-7},{"$f":"$H173*Multipliers!N218","v":2.1944995461129218E-7},6.4604645307351419E-7,null,{"$f":"$H173*Multipliers!Q218","v":2.0337388520574056E-7},{"$f":"$H173*Multipliers!R218","v":1.2491062975172144E-7},3.28284514957462E-7]
[null,null,"Electrical Equipment",{"$f":"G$128*Multipliers!$U219","v":0.40120860811412246},{"$f":"H$131*Multipliers!$U219","v":0},{"$f":"G$162*Multipliers!U219","v":1.1491212663026364},null,1.6256202003473118E-6,null,null,null,null,{"$f":"$H174*Multipliers!E219","v":3.6386128967866043E-6},{"$f":"$H174*Multipliers!F219","v":2.9339776101329351E-6},6.5725905069195394E-6,null,{"$f":"$H174*Multipliers!I219","v":2.469070380816413E-7},{"$f":"$H174*Multipliers!J219","v":1.4899329010135867E-7},3.95900328183E-7,{"$f":"$H174*Multipliers!L219","v":1.6256202003473118E-6},{"$f":"$H174*Multipliers!M219","v":8.8328942597890448E-7},{"$f":"$H174*Multipliers!N219","v":4.4529526227356381E-7},1.3285846882524683E-6,null,{"$f":"$H174*Multipliers!Q219","v":4.3806136005120283E-7},{"$f":"$H174*Multipliers!R219","v":2.5345962652472311E-7},6.9152098657592594E-7]
[null,null,"TCPU",{"$f":"G$128*Multipliers!$U220","v":818.54120099935335},{"$f":"H$131*Multipliers!$U220","v":0},{"$f":"G$162*Multipliers!U220","v":2344.424028772848},null,3.3165716892659563E-3,null,null,null,null,{"$f":"$H175*Multipliers!E220","v":8.1141599917687688E-3},{"$f":"$H175*Multipliers!F220","v":8.2945013945625104E-3},1.6408661386331277E-2,null,{"$f":"$H175*Multipliers!I220","v":5.8855980012367467E-4},{"$f":"$H175*Multipliers!J220","v":4.2796997535822539E-4},1.0165297754819E-3,{"$f":"$H175*Multipliers!L220","v":3.3165716892659563E-3},{"$f":"$H175*Multipliers!M220","v":1.9211928719708718E-3},{"$f":"$H175*Multipliers!N220","v":1.2786304535470348E-3},3.1998233255179065E-3,null,{"$f":"$H175*Multipliers!Q220","v":1.0557952686233939E-3},{"$f":"$H175*Multipliers!R220","v":7.2793902141525318E-4},1.7837342900386471E-3]
[null,null,"Wholesale Trade",{"$f":"G$128*Multipliers!$U221","v":797.71865918729554},{"$f":"H$131*Multipliers!$U221","v":0},{"$f":"G$162*Multipliers!U221","v":2284.7851647734365},null,3.2322027502460111E-3,null,null,null,null,{"$f":"$H176*Multipliers!E221","v":6.5506052430264671E-3},{"$f":"$H176*Multipliers!F221","v":7.6650408438648484E-3},1.4215646086891316E-2,null,{"$f":"$H176*Multipliers!I221","v":4.1430518440212607E-4},{"$f":"$H176*Multipliers!J221","v":4.4355338177492609E-4},8.5785856617705215E-4,{"$f":"$H176*Multipliers!L221","v":3.2322027502460111E-3},{"$f":"$H176*Multipliers!M221","v":1.1877669121757584E-3},{"$f":"$H176*Multipliers!N221","v":1.3255367932836133E-3},2.5133037054593716E-3,null,{"$f":"$H176*Multipliers!Q221","v":6.8714870157095915E-4},{"$f":"$H176*Multipliers!R221","v":7.5452496632687726E-4},1.4416736678978365E-3]
[null,null,"Retail Trade",{"$f":"G$128*Multipliers!$U222","v":1830.5313781942475},{"$f":"H$131*Multipliers!$U222","v":0},{"$f":"G$162*Multipliers!U222","v":5242.9147649767019},null,7.4169614648839539E-3,null,null,null,null,{"$f":"$H177*Multipliers!E222","v":1.6196727377457133E-2},{"$f":"$H177*Multipliers!F222","v":2.1070482400160045E-2},3.7267209777617175E-2,null,{"$f":"$H177*Multipliers!I222","v":9.0727298221105824E-4},{"$f":"$H177*Multipliers!J222","v":1.1149030103443391E-3},2.0221759925553974E-3,{"$f":"$H177*Multipliers!L222","v":7.4169614648839539E-3},{"$f":"$H177*Multipliers!M222","v":2.7394641203871898E-3},{"$f":"$H177*Multipliers!N222","v":3.331622641443543E-3},6.0710867618307329E-3,null,{"$f":"$H177*Multipliers!Q222","v":1.5493995265945773E-3},{"$f":"$H177*Multipliers!R222","v":1.8965046101793327E-3},3.44590413677391E-3]
[null,null,"FIRE",{"$f":"G$128*Multipliers!$U223","v":2282.9605292805459},{"$f":"H$131*Multipliers!$U223","v":0},{"$f":"(G$162*Multipliers!U223)+(G161*H161)","v":31984.268140956829},null,3.5931384704313396E-2,null,null,null,null,{"$f":"$H178*Multipliers!E223","v":0.11924297498047035},{"$f":"$H178*Multipliers!F223","v":8.5793327171836187E-2},0.20503630215230653,null,{"$f":"$H178*Multipliers!I223","v":6.4259280213470917E-3},{"$f":"$H178*Multipliers!J223","v":4.4638326609458831E-3},1.0889760682292974E-2,{"$f":"$H178*Multipliers!L223","v":3.5931384704313396E-2},{"$f":"$H178*Multipliers!M223","v":2.0387873832360334E-2},{"$f":"$H178*Multipliers!N223","v":1.3339218298428285E-2},3.3727092130788616E-2,null,{"$f":"$H178*Multipliers!Q223","v":1.1257061304901858E-2},{"$f":"$H178*Multipliers!R223","v":7.5932241352742024E-3},1.885028544017606E-2]
[null,null,"Misc. Services",{"$f":"G$128*Multipliers!$U224","v":10494.190013856651},{"$f":"H$131*Multipliers!$U224","v":0},{"$f":"G$162*Multipliers!U224","v":30056.924686205304},null,4.2520441804568342E-2,null,null,null,null,{"$f":"$H179*Multipliers!E224","v":9.5281978942116013E-2},{"$f":"$H179*Multipliers!F224","v":0.14721684272456689},0.24249882166668291,null,{"$f":"$H179*Multipliers!I224","v":6.4038567396073574E-3},{"$f":"$H179*Multipliers!J224","v":8.4311936195477048E-3},1.4835050359155062E-2,{"$f":"$H179*Multipliers!L224","v":4.2520441804568342E-2},{"$f":"$H179*Multipliers!M224","v":1.7295340228033116E-2},{"$f":"$H179*Multipliers!N224","v":2.5194354043692292E-2},4.2489694271725408E-2,null,{"$f":"$H179*Multipliers!Q224","v":9.9852593899314342E-3},{"$f":"$H179*Multipliers!R224","v":1.4341810587278177E-2},2.4327069977209612E-2]
[null,null,"Professional Services",{"$f":"G$128*Multipliers!$U225","v":160.02263272180036},{"$f":"H$131*Multipliers!$U225","v":0},{"$f":"G$162*Multipliers!U225","v":458.32867648256274},null,6.4838096442667204E-4,null,null,null,null,{"$f":"$H180*Multipliers!E225","v":1.600467205243452E-3},{"$f":"$H180*Multipliers!F225","v":1.7996682497322795E-3},3.4001354549757314E-3,null,{"$f":"$H180*Multipliers!I225","v":9.0949949989180718E-5},{"$f":"$H180*Multipliers!J225","v":9.4657706497908745E-5},1.8560765648708948E-4,{"$f":"$H180*Multipliers!L225","v":6.4838096442667204E-4},{"$f":"$H180*Multipliers!M225","v":2.7469457382817668E-4},{"$f":"$H180*Multipliers!N225","v":2.8286170363274758E-4},5.5755627746092431E-4,null,{"$f":"$H180*Multipliers!Q225","v":1.5281768092730358E-4},{"$f":"$H180*Multipliers!R225","v":1.6101730279109589E-4},3.1383498371839947E-4]
[null,null,"Government",{"$f":"G$128*Multipliers!$U226","v":135.16342121356305},{"$f":"H$131*Multipliers!$U226","v":0},{"$f":"(G$162*Multipliers!U226)+(G160*H160)","v":387.1281886816999},null,5.4765621531809364E-4,null,null,null,null,{"$f":"$H181*Multipliers!E226","v":2.3972778466619391E-4},{"$f":"$H181*Multipliers!F226","v":2.0639059318486508E-3},2.3036337165148447E-3,null,{"$f":"$H181*Multipliers!I226","v":1.694417317720003E-5},{"$f":"$H181*Multipliers!J226","v":1.2258517104385332E-4},1.3952934422105335E-4,{"$f":"$H181*Multipliers!L226","v":5.4765621531809364E-4},{"$f":"$H181*Multipliers!M226","v":5.1328733758776856E-5},{"$f":"$H181*Multipliers!N226","v":3.6640895459335307E-4},4.1773768835212991E-4,null,{"$f":"$H181*Multipliers!Q226","v":2.7380875044652218E-5},{"$f":"$H181*Multipliers!R226","v":2.0854458638413679E-4},2.3592546142878901E-4]
[null,null,"Total",{"$f":"SUM(D168:D181)","v":18181.81818181818},{"$f":"SUM(E168:E181)","v":0},{"$f":"SUM(F168:F181)","v":77520.966678722631},null,{"$f":"SUM(H168:H181)","v":0.10035050144235694},null,null,null,{"$f":"IF(L184=0,0,D164)","v":1.2980059779640924},{"$f":"SUM(M168:M181)","v":0.26285879147097158},{"$f":"SUM(N168:N181)","v":0.28365036922009979},{"$f":"N182+M182+L182","v":1.8445151386551637},{"$f":"H182","v":0.10035050144235694},{"$f":"SUM(Q168:Q181)","v":1.5954410514515915E-2},{"$f":"SUM(R168:R181)","v":1.5607067740855378E-2},{"$f":"R182+Q182+P182","v":0.13191197969772822},{"$f":"SUM(T168:T181)","v":0.10035050144235694},{"$f":"SUM(U168:U181)","v":4.8048015587612729E-2},{"$f":"SUM(V168:V181)","v":4.6637691515434919E-2},{"$f":"V182+U182+T182","v":0.1950362085454046},{"$f":"H182","v":0.10035050144235694},{"$f":"SUM(Y168:Y181)","v":2.6866507517657665E-2},{"$f":"SUM(Z168:Z181)","v":2.6548310285749405E-2},{"$f":"Z182+Y182+X182","v":0.153765319245764}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P160","v":2012},"Dollars"]
[null,null,"Annual O&M Costs Local Demand",null,"Construction Costs Local Demand",null,null,null,null,null,null,{"$f":"SUM(L189:L202)","v":0.15435530085446575},null,null,null,{"$f":"P182*$G107","v":9.7000240304098775E-2},1.5421763036303727E-2,1.5086016507599853E-2,0.12750801984800236,9.7000240304098775E-2,4.6443904027830767E-2,4.5080664463088942E-2,0.18852480879501851,{"$f":"X182*$G107","v":9.7000240304098775E-2},2.5969553194924836E-2,2.5661979166737944E-2,0.14863177266576155]
[null,null,null,"Demand","Demand"]
[null,null,"Agriculture",0,0,null,null,null,null,null,null,"With Plant Employees"]
[null,null,"Mining",0,0,null,null,null,null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,"Construction",0,{"$f":"H20+H36","v":3697600.1438848926},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",{"$f":"G117","v":3440},{"$f":"G14","v":600000},null,null,null,null,"Agriculture",null,{"$f":"L143+L168","v":0},{"$f":"M143+M168","v":3.394823600073739E-4},3.1229323715823625E-4,{"$f":"N189+M189+L189","v":6.517755971656102E-4},0,1.8216750995260086E-5,1.8086295659409487E-5,{"$f":"R189+Q189+P189","v":3.630304665466957E-5},2.2210209657315234E-4,7.4385015265501984E-5,5.4016101216701313E-5,{"$f":"V189+U189+T189","v":3.5050321305535564E-4},{"$f":"X143+X168","v":0},3.6461573840807095E-5,3.0758659303043298E-5,{"$f":"Z189+Y189+X189","v":6.7220233143850387E-5}]
[null,null,"Fabricated Metals",0,{"$f":"G15","v":0},null,null,null,null,"Mining",null,{"$f":"L144+L169","v":0},1.7251506127452783E-6,3.4026046626849752E-6,{"$f":"N190+M190+L190","v":5.1277552754302537E-6},0,1.4389637601811115E-7,1.7154940491281385E-7,{"$f":"R190+Q190+P190","v":3.1544578093092502E-7},1.5808045372854008E-6,4.7512849233297207E-7,5.1240322700588234E-7,{"$f":"V190+U190+T190","v":2.5683362566242555E-6},{"$f":"X144+X169","v":0},2.843402692492722E-7,2.9176077757029778E-7,{"$f":"Z190+Y190+X190","v":5.7610104681956998E-7}]
[null,null,"Machinery",0,0,null,null,null,null,"Construction",null,{"$f":"L145+L170","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X145+X170","v":0},0,0,0]
[null,null,"Electrical Equipment",{"$f":"G124","v":0},{"$f":"G25+G26+G27+G28+G29+G16","v":157000},null,null,null,null,"Manufacturing",null,{"$f":"L146+L171","v":2.1063959614150145E-3},2.001420128798214E-2,1.2342368035146574E-2,3.4462965284543727E-2,1.9805443882448627E-4,1.4244077758385476E-3,6.4142684488874919E-4,2.263889059551783E-3,8.5248074287158637E-3,5.3868995978343034E-3,1.9166727361359999E-3,1.5828379762686168E-2,{"$f":"X146+X171","v":4.9560050087515506E-4},2.768304997967297E-3,1.0910802575859768E-3,4.354985756428429E-3]
[null,null,"TCPU",0,null,null,null,null,null,"Fabricated Metals",null,{"$f":"L147+L172","v":0},3.5613323224994494E-7,3.9589692764803004E-7,7.5203015989797498E-7,0,2.3517876837046623E-8,2.0258852831077016E-8,4.3776729668123639E-8,1.7860943689351322E-7,9.1409934170677584E-8,6.0547462928315514E-8,3.3056683399250633E-7,{"$f":"X147+X172","v":0},4.2432577086583497E-8,3.4463299507490144E-8,7.6895876594073641E-8]
[null,null,"Wholesale Trade",0,0,null,null,null,null,"Machinery",null,{"$f":"L148+L173","v":0},1.6650455475842262E-6,1.4387551582027594E-6,3.1038007057869857E-6,0,1.1126317676187993E-7,7.3427606531619438E-8,1.8469078329349938E-7,8.3309916399614267E-7,4.2659649846222199E-7,2.1944995461129218E-7,1.4791456170696567E-6,{"$f":"X148+X173","v":0},2.0337388520574056E-7,1.2491062975172144E-7,3.28284514957462E-7]
[null,null,"Retail Trade",0,0,null,null,null,null,"Electrical Equipment",null,{"$f":"L149+L174","v":0},3.6386128967866043E-6,2.9339776101329351E-6,6.5725905069195394E-6,0,2.469070380816413E-7,1.4899329010135867E-7,3.95900328183E-7,1.6256202003473118E-6,8.8328942597890448E-7,4.4529526227356381E-7,2.9542048885997802E-6,{"$f":"X149+X174","v":0},4.3806136005120283E-7,2.5345962652472311E-7,6.9152098657592594E-7]
[null,null,"FIRE",{"$f":"H130+H132+(G161*H161)+G118","v":25445.528838584778},{"$f":"G52","v":0},null,null,null,null,"TCPU",null,{"$f":"L150+L175","v":2.1795420999896382E-4},8.3172552109154595E-3,8.5021105100039213E-3,1.7037319930918348E-2,2.3202449166683054E-5,6.0329129194886769E-4,4.3868194751822166E-4,1.0651756886337722E-3,3.3995845771964974E-3,1.9692798073716773E-3,1.3106342262646294E-3,6.6794986108328035E-3,{"$f":"X150+X175","v":3.9160000623367939E-5},1.0822215372294638E-3,7.4615913726578265E-4,1.8675406751186144E-3]
[null,null,"Misc. Services",null,{"$f":"G7+G51","v":187500},null,null,null,null,"Wholesale Trade",null,{"$f":"L151+L176","v":4.9241318112126379E-3},9.6105068226260675E-3,1.1245514665090155E-2,2.5780153298928861E-2,5.3561945284251889E-4,6.0783433799262078E-4,6.5074487678597063E-4,1.7941986676211102E-3,4.7420208409625457E-3,1.7425934840611338E-3,1.9447180715179866E-3,8.4293323965416653E-3,{"$f":"X151+X176","v":1.0169473488746254E-3},1.0081278049286452E-3,1.1069766941681756E-3,3.1320518479714459E-3]
[null,null,"Professional Services",0,{"$f":"G9+G10+G41+G42+G45+G46+G49","v":1289250},null,null,null,null,"Retail Trade",null,{"$f":"L152+L177","v":0},1.6196727377457133E-2,2.1070482400160045E-2,3.7267209777617175E-2,0,9.0727298221105824E-4,1.1149030103443391E-3,2.0221759925553974E-3,7.4169614648839539E-3,2.7394641203871898E-3,3.331622641443543E-3,1.3488048226714688E-2,{"$f":"X152+X177","v":0},1.5493995265945773E-3,1.8965046101793327E-3,3.44590413677391E-3]
[null,null,"Government",{"$f":"G133+G128+G127","v":21928.693181818184},{"$f":"G56+G50","v":1007500},null,null,null,null,"FIRE",null,{"$f":"L153+L178","v":0.14710681887183913},0.20778823167056099,0.14950015919251777,0.5043952097349178,6.9081304017932854E-3,1.1197575543688873E-2,7.7785034736272823E-3,2.588420941910944E-2,6.2612651943703398E-2,3.5527126456233495E-2,2.3244409849317815E-2,0.1213841882492547,{"$f":"X153+X178","v":1.4261832388887931E-2},1.9616122985322622E-2,1.3231660951139979E-2,4.7109616325350531E-2]
[null,null,"Total",{"$f":"SUM(D186:D199)","v":50814.222020402958},{"$f":"SUM(E186:E199)","v":6938850.1438848926},null,null,null,null,"Misc. Services",null,{"$f":"L154+L179","v":0},9.5281978942116013E-2,0.14721684272456689,0.24249882166668291,0,6.4038567396073574E-3,8.4311936195477048E-3,1.4835050359155062E-2,4.2520441804568342E-2,1.7295340228033116E-2,2.5194354043692292E-2,8.5010136076293749E-2,{"$f":"X154+X179","v":0},9.9852593899314342E-3,1.4341810587278177E-2,2.4327069977209612E-2]
[null,null,null,null,null,null,null,null,null,"Professional Services",null,{"$f":"L155+L180","v":0},1.600467205243452E-3,1.7996682497322795E-3,3.4001354549757314E-3,0,9.0949949989180718E-5,9.4657706497908745E-5,1.8560765648708948E-4,6.4838096442667204E-4,2.7469457382817668E-4,2.8286170363274758E-4,1.2059372418875963E-3,{"$f":"X155+X180","v":0},1.5281768092730358E-4,1.6101730279109589E-4,3.1383498371839947E-4]
[null,null,null,null,null,null,null,null,null,"Government",null,{"$f":"L156+L181","v":0},1.0304827314325752E-2,8.8718102702728271E-2,9.902293001705402E-2,0,7.283543658412636E-4,5.269389281108771E-3,5.997743646950035E-3,5.4765621531809364E-4,2.2063931320422687E-3,1.5750285302826579E-2,1.850433465018694E-2,{"$f":"X156+X181","v":0},1.1769815895272889E-3,8.9644008224511428E-3,1.0141382411978431E-2]
[null,null,null,null,null,null,null,null,null,"Plant Employees",null,{"$f":"L182","v":1.2980059779640924},null,null,1.2980059779640924,{"$f":"P182","v":0.10035050144235694},null,null,0.10035050144235694,null,null,null,0,{"$f":"X182","v":0.10035050144235694},null,null,0.10035050144235694]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L189:L203)","v":1.4523612788185583},{"$f":"SUM(M189:M203)","v":0.36946106313352373},0.44071571295146278,2.262538054903545,0.10801550818498391,2.198228532258073E-2,2.4438001285132734E-2,0.15443579479269737,0.13063882546968705,6.7218052839407794E-2,7.3030812371955106E-2,0.27088769068104995,{"$f":"SUM(X189:X203)","v":0.11616404168161802},3.7376665294361032E-2,4.1571073616496063E-2,0.19511178059247511]
[null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P183","v":2012},"Dollars",null,null,null,{"$f":"P204*$G107","v":0.10440934624059914},2.1248393660976542E-2,2.3622124086459115E-2,0.14927986398803478,0.12627737063061792,6.4973938191444536E-2,7.0592635291935948E-2,0.26184394411399842,{"$f":"X204*$G107","v":0.11228583610301932},3.6128823107091944E-2,4.0183198614266828E-2,0.1885978578243781]
[]
[null,null,"Default",null,null,null,null,"Default",null,null,null,null,"Default"]
[null,null,"From DefaultData",null,null,null,null,"From DefaultData",null,null,null,null,"From DefaultData"]
[null,null,"Debt - Loan Repayment Schedule",null,null,null,null,"Equity - Individual Investment Repayment Schedule",null,null,null,null,"Equity - Corporate Investment Repayment Schedule"]
[null,null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C211<=DefaultData!C$89,-IPMT(DefaultData!C$90,C211,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":902949.36107521248},{"$f":"IF(C211<=DefaultData!C$89,-PPMT(DefaultData!C$90,C211,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":85858.074084150416},{"$f":"E211+D211","v":988807.43515936285},null,1,{"$f":"IF(H211<=DefaultData!C$97,-IPMT(DefaultData!C$96,H211,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H211<=DefaultData!C$97,-PPMT(DefaultData!C$96,H211,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},{"$f":"J211+I211","v":0},null,1,{"$f":"IF(M211<=DefaultData!C$97,-IPMT(DefaultData!C$96,M211,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":1770067.3982982342},{"$f":"IF(M211<=DefaultData!C$97,-PPMT(DefaultData!C$96,M211,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":910801.28011152847},{"$f":"O211+N211","v":2680868.6784097627}]
[null,null,2,{"$f":"IF(C212<=DefaultData!C$89,-IPMT(DefaultData!C$90,C212,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":897540.30240791105},{"$f":"IF(C212<=DefaultData!C$89,-PPMT(DefaultData!C$90,C212,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":91267.132751451907},988807.43515936297,null,2,{"$f":"IF(H212<=DefaultData!C$97,-IPMT(DefaultData!C$96,H212,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H212<=DefaultData!C$97,-PPMT(DefaultData!C$96,H212,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},{"$f":"J212+I212","v":0},null,2,{"$f":"IF(M212<=DefaultData!C$97,-IPMT(DefaultData!C$96,M212,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":1666236.0523655198},{"$f":"IF(M212<=DefaultData!C$97,-PPMT(DefaultData!C$96,M212,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":1014632.6260442429},{"$f":"O212+N212","v":2680868.6784097627}]
[null,null,3,{"$f":"IF(C213<=DefaultData!C$89,-IPMT(DefaultData!C$90,C213,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":891790.4730445696},{"$f":"IF(C213<=DefaultData!C$89,-PPMT(DefaultData!C$90,C213,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":97016.962114793379},988807.43515936297,null,3,{"$f":"IF(H213<=DefaultData!C$97,-IPMT(DefaultData!C$96,H213,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H213<=DefaultData!C$97,-PPMT(DefaultData!C$96,H213,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,3,{"$f":"IF(M213<=DefaultData!C$97,-IPMT(DefaultData!C$96,M213,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":1550567.9329964758},{"$f":"IF(M213<=DefaultData!C$97,-PPMT(DefaultData!C$96,M213,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":1130300.7454132864},2680868.6784097622]
[null,null,4,{"$f":"IF(C214<=DefaultData!C$89,-IPMT(DefaultData!C$90,C214,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":885678.40443133749},{"$f":"IF(C214<=DefaultData!C$89,-PPMT(DefaultData!C$90,C214,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":103129.03072802538},988807.43515936285,null,4,{"$f":"IF(H214<=DefaultData!C$97,-IPMT(DefaultData!C$96,H214,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H214<=DefaultData!C$97,-PPMT(DefaultData!C$96,H214,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,4,{"$f":"IF(M214<=DefaultData!C$97,-IPMT(DefaultData!C$96,M214,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":1421713.6480193615},{"$f":"IF(M214<=DefaultData!C$97,-PPMT(DefaultData!C$96,M214,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":1259155.0303904011},2680868.6784097627]
[null,null,5,{"$f":"IF(C215<=DefaultData!C$89,-IPMT(DefaultData!C$90,C215,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":879181.27549547201},{"$f":"IF(C215<=DefaultData!C$89,-PPMT(DefaultData!C$90,C215,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":109626.15966389098},988807.43515936297,null,5,{"$f":"IF(H215<=DefaultData!C$97,-IPMT(DefaultData!C$96,H215,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H215<=DefaultData!C$97,-PPMT(DefaultData!C$96,H215,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,5,{"$f":"IF(M215<=DefaultData!C$97,-IPMT(DefaultData!C$96,M215,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":1278169.9745548556},{"$f":"IF(M215<=DefaultData!C$97,-PPMT(DefaultData!C$96,M215,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":1402698.7038549068},2680868.6784097627]
[null,null,6,{"$f":"IF(C216<=DefaultData!C$89,-IPMT(DefaultData!C$90,C216,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":872274.8274366468},{"$f":"IF(C216<=DefaultData!C$89,-PPMT(DefaultData!C$90,C216,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":116532.60772271607},988807.43515936285,null,6,{"$f":"IF(H216<=DefaultData!C$97,-IPMT(DefaultData!C$96,H216,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H216<=DefaultData!C$97,-PPMT(DefaultData!C$96,H216,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,6,{"$f":"IF(M216<=DefaultData!C$97,-IPMT(DefaultData!C$96,M216,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":1118262.3223153963},{"$f":"IF(M216<=DefaultData!C$97,-PPMT(DefaultData!C$96,M216,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":1562606.3560943664},2680868.6784097627]
[null,null,7,{"$f":"IF(C217<=DefaultData!C$89,-IPMT(DefaultData!C$90,C217,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":864933.27315011574},{"$f":"IF(C217<=DefaultData!C$89,-PPMT(DefaultData!C$90,C217,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":123874.16200924719},988807.43515936297,null,7,{"$f":"IF(H217<=DefaultData!C$97,-IPMT(DefaultData!C$96,H217,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H217<=DefaultData!C$97,-PPMT(DefaultData!C$96,H217,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,7,{"$f":"IF(M217<=DefaultData!C$97,-IPMT(DefaultData!C$96,M217,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":940125.19772063859},{"$f":"IF(M217<=DefaultData!C$97,-PPMT(DefaultData!C$96,M217,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":1740743.4806891242},2680868.6784097627]
[null,null,8,{"$f":"IF(C218<=DefaultData!C$89,-IPMT(DefaultData!C$90,C218,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":857129.2009435331},{"$f":"IF(C218<=DefaultData!C$89,-PPMT(DefaultData!C$90,C218,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":131678.23421582978},988807.43515936285,null,8,{"$f":"IF(H218<=DefaultData!C$97,-IPMT(DefaultData!C$96,H218,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H218<=DefaultData!C$97,-PPMT(DefaultData!C$96,H218,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,8,{"$f":"IF(M218<=DefaultData!C$97,-IPMT(DefaultData!C$96,M218,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":741680.44092207844},{"$f":"IF(M218<=DefaultData!C$97,-PPMT(DefaultData!C$96,M218,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":1939188.2374876842},2680868.6784097627]
[null,null,9,{"$f":"IF(C219<=DefaultData!C$89,-IPMT(DefaultData!C$90,C219,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":848833.47218793584},{"$f":"IF(C219<=DefaultData!C$89,-PPMT(DefaultData!C$90,C219,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":139973.96297142704},988807.43515936285,null,9,{"$f":"IF(H219<=DefaultData!C$97,-IPMT(DefaultData!C$96,H219,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H219<=DefaultData!C$97,-PPMT(DefaultData!C$96,H219,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,9,{"$f":"IF(M219<=DefaultData!C$97,-IPMT(DefaultData!C$96,M219,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":520612.98184848239},{"$f":"IF(M219<=DefaultData!C$97,-PPMT(DefaultData!C$96,M219,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":2160255.6965612802},2680868.6784097627]
[null,null,10,{"$f":"IF(C220<=DefaultData!C$89,-IPMT(DefaultData!C$90,C220,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":840015.11252073594},{"$f":"IF(C220<=DefaultData!C$89,-PPMT(DefaultData!C$90,C220,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":148792.322638627},988807.43515936297,null,10,{"$f":"IF(H220<=DefaultData!C$97,-IPMT(DefaultData!C$96,H220,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H220<=DefaultData!C$97,-PPMT(DefaultData!C$96,H220,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,10,{"$f":"IF(M220<=DefaultData!C$97,-IPMT(DefaultData!C$96,M220,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":274343.83244049642},{"$f":"IF(M220<=DefaultData!C$97,-PPMT(DefaultData!C$96,M220,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":2406524.8459692663},2680868.6784097627]
[null,null,11,{"$f":"IF(C221<=DefaultData!C$89,-IPMT(DefaultData!C$90,C221,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":830641.19619450241},{"$f":"IF(C221<=DefaultData!C$89,-PPMT(DefaultData!C$90,C221,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":158166.23896486044},988807.43515936285,null,11,{"$f":"IF(H221<=DefaultData!C$97,-IPMT(DefaultData!C$96,H221,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H221<=DefaultData!C$97,-PPMT(DefaultData!C$96,H221,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,11,{"$f":"IF(M221<=DefaultData!C$97,-IPMT(DefaultData!C$96,M221,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M221<=DefaultData!C$97,-PPMT(DefaultData!C$96,M221,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,12,{"$f":"IF(C222<=DefaultData!C$89,-IPMT(DefaultData!C$90,C222,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":820676.7231397162},{"$f":"IF(C222<=DefaultData!C$89,-PPMT(DefaultData!C$90,C222,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":168130.71201964669},988807.43515936285,null,12,{"$f":"IF(H222<=DefaultData!C$97,-IPMT(DefaultData!C$96,H222,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H222<=DefaultData!C$97,-PPMT(DefaultData!C$96,H222,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,12,{"$f":"IF(M222<=DefaultData!C$97,-IPMT(DefaultData!C$96,M222,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M222<=DefaultData!C$97,-PPMT(DefaultData!C$96,M222,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,13,{"$f":"IF(C223<=DefaultData!C$89,-IPMT(DefaultData!C$90,C223,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":810084.48828247853},{"$f":"IF(C223<=DefaultData!C$89,-PPMT(DefaultData!C$90,C223,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":178722.94687688441},988807.43515936297,null,13,{"$f":"IF(H223<=DefaultData!C$97,-IPMT(DefaultData!C$96,H223,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H223<=DefaultData!C$97,-PPMT(DefaultData!C$96,H223,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,13,{"$f":"IF(M223<=DefaultData!C$97,-IPMT(DefaultData!C$96,M223,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M223<=DefaultData!C$97,-PPMT(DefaultData!C$96,M223,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,14,{"$f":"IF(C224<=DefaultData!C$89,-IPMT(DefaultData!C$90,C224,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":798824.94262923487},{"$f":"IF(C224<=DefaultData!C$89,-PPMT(DefaultData!C$90,C224,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":189982.4925301281},988807.43515936297,null,14,{"$f":"IF(H224<=DefaultData!C$97,-IPMT(DefaultData!C$96,H224,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H224<=DefaultData!C$97,-PPMT(DefaultData!C$96,H224,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,14,{"$f":"IF(M224<=DefaultData!C$97,-IPMT(DefaultData!C$96,M224,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M224<=DefaultData!C$97,-PPMT(DefaultData!C$96,M224,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,15,{"$f":"IF(C225<=DefaultData!C$89,-IPMT(DefaultData!C$90,C225,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":786856.04559983674},{"$f":"IF(C225<=DefaultData!C$89,-PPMT(DefaultData!C$90,C225,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":201951.3895595262},988807.43515936297,null,15,{"$f":"IF(H225<=DefaultData!C$97,-IPMT(DefaultData!C$96,H225,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H225<=DefaultData!C$97,-PPMT(DefaultData!C$96,H225,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,15,{"$f":"IF(M225<=DefaultData!C$97,-IPMT(DefaultData!C$96,M225,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M225<=DefaultData!C$97,-PPMT(DefaultData!C$96,M225,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,16,{"$f":"IF(C226<=DefaultData!C$89,-IPMT(DefaultData!C$90,C226,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":774133.10805758648},{"$f":"IF(C226<=DefaultData!C$89,-PPMT(DefaultData!C$90,C226,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":214674.32710177635},988807.43515936285,null,16,{"$f":"IF(H226<=DefaultData!C$97,-IPMT(DefaultData!C$96,H226,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H226<=DefaultData!C$97,-PPMT(DefaultData!C$96,H226,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,16,{"$f":"IF(M226<=DefaultData!C$97,-IPMT(DefaultData!C$96,M226,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M226<=DefaultData!C$97,-PPMT(DefaultData!C$96,M226,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,17,{"$f":"IF(C227<=DefaultData!C$89,-IPMT(DefaultData!C$90,C227,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":760608.62545017456},{"$f":"IF(C227<=DefaultData!C$89,-PPMT(DefaultData!C$90,C227,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":228198.8097091883},988807.43515936285,null,17,{"$f":"IF(H227<=DefaultData!C$97,-IPMT(DefaultData!C$96,H227,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H227<=DefaultData!C$97,-PPMT(DefaultData!C$96,H227,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,17,{"$f":"IF(M227<=DefaultData!C$97,-IPMT(DefaultData!C$96,M227,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M227<=DefaultData!C$97,-PPMT(DefaultData!C$96,M227,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,18,{"$f":"IF(C228<=DefaultData!C$89,-IPMT(DefaultData!C$90,C228,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":746232.10043849575},{"$f":"IF(C228<=DefaultData!C$89,-PPMT(DefaultData!C$90,C228,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":242575.33472086713},988807.43515936285,null,18,{"$f":"IF(H228<=DefaultData!C$97,-IPMT(DefaultData!C$96,H228,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H228<=DefaultData!C$97,-PPMT(DefaultData!C$96,H228,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,18,{"$f":"IF(M228<=DefaultData!C$97,-IPMT(DefaultData!C$96,M228,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M228<=DefaultData!C$97,-PPMT(DefaultData!C$96,M228,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,19,{"$f":"IF(C229<=DefaultData!C$89,-IPMT(DefaultData!C$90,C229,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":730949.85435108107},{"$f":"IF(C229<=DefaultData!C$89,-PPMT(DefaultData!C$90,C229,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":257857.58080828172},988807.43515936285,null,19,{"$f":"IF(H229<=DefaultData!C$97,-IPMT(DefaultData!C$96,H229,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H229<=DefaultData!C$97,-PPMT(DefaultData!C$96,H229,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,19,{"$f":"IF(M229<=DefaultData!C$97,-IPMT(DefaultData!C$96,M229,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M229<=DefaultData!C$97,-PPMT(DefaultData!C$96,M229,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,20,{"$f":"IF(C230<=DefaultData!C$89,-IPMT(DefaultData!C$90,C230,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":714704.82676015946},{"$f":"IF(C230<=DefaultData!C$89,-PPMT(DefaultData!C$90,C230,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":274102.60839920357},988807.43515936309,null,20,{"$f":"IF(H230<=DefaultData!C$97,-IPMT(DefaultData!C$96,H230,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H230<=DefaultData!C$97,-PPMT(DefaultData!C$96,H230,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,20,{"$f":"IF(M230<=DefaultData!C$97,-IPMT(DefaultData!C$96,M230,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M230<=DefaultData!C$97,-PPMT(DefaultData!C$96,M230,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,21,{"$f":"IF(C231<=DefaultData!C$89,-IPMT(DefaultData!C$90,C231,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":697436.36243100965},{"$f":"IF(C231<=DefaultData!C$89,-PPMT(DefaultData!C$90,C231,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":291371.07272835332},988807.43515936297,null,21,{"$f":"IF(H231<=DefaultData!C$97,-IPMT(DefaultData!C$96,H231,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H231<=DefaultData!C$97,-PPMT(DefaultData!C$96,H231,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,21,{"$f":"IF(M231<=DefaultData!C$97,-IPMT(DefaultData!C$96,M231,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M231<=DefaultData!C$97,-PPMT(DefaultData!C$96,M231,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,22,{"$f":"IF(C232<=DefaultData!C$89,-IPMT(DefaultData!C$90,C232,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":679079.98484912328},{"$f":"IF(C232<=DefaultData!C$89,-PPMT(DefaultData!C$90,C232,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":309727.45031023963},988807.43515936285,null,22,{"$f":"IF(H232<=DefaultData!C$97,-IPMT(DefaultData!C$96,H232,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H232<=DefaultData!C$97,-PPMT(DefaultData!C$96,H232,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,22,{"$f":"IF(M232<=DefaultData!C$97,-IPMT(DefaultData!C$96,M232,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M232<=DefaultData!C$97,-PPMT(DefaultData!C$96,M232,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,23,{"$f":"IF(C233<=DefaultData!C$89,-IPMT(DefaultData!C$90,C233,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":659567.15547957807},{"$f":"IF(C233<=DefaultData!C$89,-PPMT(DefaultData!C$90,C233,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":329240.27967978473},988807.43515936285,null,23,{"$f":"IF(H233<=DefaultData!C$97,-IPMT(DefaultData!C$96,H233,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H233<=DefaultData!C$97,-PPMT(DefaultData!C$96,H233,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,23,{"$f":"IF(M233<=DefaultData!C$97,-IPMT(DefaultData!C$96,M233,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M233<=DefaultData!C$97,-PPMT(DefaultData!C$96,M233,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,24,{"$f":"IF(C234<=DefaultData!C$89,-IPMT(DefaultData!C$90,C234,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":638825.01785975194},{"$f":"IF(C234<=DefaultData!C$89,-PPMT(DefaultData!C$90,C234,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":349982.41729961109},988807.43515936309,null,24,{"$f":"IF(H234<=DefaultData!C$97,-IPMT(DefaultData!C$96,H234,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H234<=DefaultData!C$97,-PPMT(DefaultData!C$96,H234,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,24,{"$f":"IF(M234<=DefaultData!C$97,-IPMT(DefaultData!C$96,M234,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M234<=DefaultData!C$97,-PPMT(DefaultData!C$96,M234,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,25,{"$f":"IF(C235<=DefaultData!C$89,-IPMT(DefaultData!C$90,C235,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":616776.1255698764},{"$f":"IF(C235<=DefaultData!C$89,-PPMT(DefaultData!C$90,C235,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":372031.30958948657},988807.43515936297,null,25,{"$f":"IF(H235<=DefaultData!C$97,-IPMT(DefaultData!C$96,H235,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H235<=DefaultData!C$97,-PPMT(DefaultData!C$96,H235,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,25,{"$f":"IF(M235<=DefaultData!C$97,-IPMT(DefaultData!C$96,M235,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M235<=DefaultData!C$97,-PPMT(DefaultData!C$96,M235,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,26,{"$f":"IF(C236<=DefaultData!C$89,-IPMT(DefaultData!C$90,C236,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":593338.15306573862},{"$f":"IF(C236<=DefaultData!C$89,-PPMT(DefaultData!C$90,C236,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":395469.28209362424},988807.43515936285,null,26,{"$f":"IF(H236<=DefaultData!C$97,-IPMT(DefaultData!C$96,H236,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H236<=DefaultData!C$97,-PPMT(DefaultData!C$96,H236,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,26,{"$f":"IF(M236<=DefaultData!C$97,-IPMT(DefaultData!C$96,M236,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M236<=DefaultData!C$97,-PPMT(DefaultData!C$96,M236,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,27,{"$f":"IF(C237<=DefaultData!C$89,-IPMT(DefaultData!C$90,C237,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":568423.58829384029},{"$f":"IF(C237<=DefaultData!C$89,-PPMT(DefaultData!C$90,C237,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":420383.84686552262},988807.43515936285,null,27,{"$f":"IF(H237<=DefaultData!C$97,-IPMT(DefaultData!C$96,H237,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H237<=DefaultData!C$97,-PPMT(DefaultData!C$96,H237,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,27,{"$f":"IF(M237<=DefaultData!C$97,-IPMT(DefaultData!C$96,M237,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M237<=DefaultData!C$97,-PPMT(DefaultData!C$96,M237,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,28,{"$f":"IF(C238<=DefaultData!C$89,-IPMT(DefaultData!C$90,C238,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":541939.40594131243},{"$f":"IF(C238<=DefaultData!C$89,-PPMT(DefaultData!C$90,C238,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":446868.02921805053},988807.43515936297,null,28,{"$f":"IF(H238<=DefaultData!C$97,-IPMT(DefaultData!C$96,H238,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H238<=DefaultData!C$97,-PPMT(DefaultData!C$96,H238,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,28,{"$f":"IF(M238<=DefaultData!C$97,-IPMT(DefaultData!C$96,M238,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M238<=DefaultData!C$97,-PPMT(DefaultData!C$96,M238,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,29,{"$f":"IF(C239<=DefaultData!C$89,-IPMT(DefaultData!C$90,C239,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":513786.7201005753},{"$f":"IF(C239<=DefaultData!C$89,-PPMT(DefaultData!C$90,C239,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":475020.71505878773},988807.43515936309,null,29,{"$f":"IF(H239<=DefaultData!C$97,-IPMT(DefaultData!C$96,H239,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H239<=DefaultData!C$97,-PPMT(DefaultData!C$96,H239,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,29,{"$f":"IF(M239<=DefaultData!C$97,-IPMT(DefaultData!C$96,M239,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M239<=DefaultData!C$97,-PPMT(DefaultData!C$96,M239,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,{"$f":"C239+1","v":30},{"$f":"IF(C240<=DefaultData!C$89,-IPMT(DefaultData!C$90,C240,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":483860.41505187156},{"$f":"IF(C240<=DefaultData!C$89,-PPMT(DefaultData!C$90,C240,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":504947.02010749129},988807.43515936285,null,{"$f":"H239+1","v":30},{"$f":"IF(H240<=DefaultData!C$97,-IPMT(DefaultData!C$96,H240,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H240<=DefaultData!C$97,-PPMT(DefaultData!C$96,H240,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,{"$f":"M239+1","v":30},{"$f":"IF(M240<=DefaultData!C$97,-IPMT(DefaultData!C$96,M240,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M240<=DefaultData!C$97,-PPMT(DefaultData!C$96,M240,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,{"$f":"C240+1","v":31},{"$f":"IF(C241<=DefaultData!C$89,-IPMT(DefaultData!C$90,C241,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":452048.75278509961},{"$f":"IF(C241<=DefaultData!C$89,-PPMT(DefaultData!C$90,C241,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":536758.68237426318},988807.43515936285,null,{"$f":"H240+1","v":31},{"$f":"IF(H241<=DefaultData!C$97,-IPMT(DefaultData!C$96,H241,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H241<=DefaultData!C$97,-PPMT(DefaultData!C$96,H241,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,{"$f":"M240+1","v":31},{"$f":"IF(M241<=DefaultData!C$97,-IPMT(DefaultData!C$96,M241,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M241<=DefaultData!C$97,-PPMT(DefaultData!C$96,M241,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,32,{"$f":"IF(C242<=DefaultData!C$89,-IPMT(DefaultData!C$90,C242,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":418232.95579552109},{"$f":"IF(C242<=DefaultData!C$89,-PPMT(DefaultData!C$90,C242,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":570574.47936384194},988807.43515936309,null,32,{"$f":"IF(H242<=DefaultData!C$97,-IPMT(DefaultData!C$96,H242,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H242<=DefaultData!C$97,-PPMT(DefaultData!C$96,H242,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,32,{"$f":"IF(M242<=DefaultData!C$97,-IPMT(DefaultData!C$96,M242,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M242<=DefaultData!C$97,-PPMT(DefaultData!C$96,M242,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,33,{"$f":"IF(C243<=DefaultData!C$89,-IPMT(DefaultData!C$90,C243,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":382286.76359559898},{"$f":"IF(C243<=DefaultData!C$89,-PPMT(DefaultData!C$90,C243,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":606520.67156376387},988807.43515936285,null,33,{"$f":"IF(H243<=DefaultData!C$97,-IPMT(DefaultData!C$96,H243,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H243<=DefaultData!C$97,-PPMT(DefaultData!C$96,H243,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,33,{"$f":"IF(M243<=DefaultData!C$97,-IPMT(DefaultData!C$96,M243,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M243<=DefaultData!C$97,-PPMT(DefaultData!C$96,M243,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,34,{"$f":"IF(C244<=DefaultData!C$89,-IPMT(DefaultData!C$90,C244,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":344075.96128708188},{"$f":"IF(C244<=DefaultData!C$89,-PPMT(DefaultData!C$90,C244,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":644731.47387228103},988807.43515936285,null,34,{"$f":"IF(H244<=DefaultData!C$97,-IPMT(DefaultData!C$96,H244,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H244<=DefaultData!C$97,-PPMT(DefaultData!C$96,H244,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,34,{"$f":"IF(M244<=DefaultData!C$97,-IPMT(DefaultData!C$96,M244,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M244<=DefaultData!C$97,-PPMT(DefaultData!C$96,M244,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,35,{"$f":"IF(C245<=DefaultData!C$89,-IPMT(DefaultData!C$90,C245,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":303457.87843312812},{"$f":"IF(C245<=DefaultData!C$89,-PPMT(DefaultData!C$90,C245,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":685349.55672623462},988807.43515936274,null,35,{"$f":"IF(H245<=DefaultData!C$97,-IPMT(DefaultData!C$96,H245,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H245<=DefaultData!C$97,-PPMT(DefaultData!C$96,H245,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,35,{"$f":"IF(M245<=DefaultData!C$97,-IPMT(DefaultData!C$96,M245,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M245<=DefaultData!C$97,-PPMT(DefaultData!C$96,M245,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,36,{"$f":"IF(C246<=DefaultData!C$89,-IPMT(DefaultData!C$90,C246,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":260280.85635937541},{"$f":"IF(C246<=DefaultData!C$89,-PPMT(DefaultData!C$90,C246,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":728526.57879998756},988807.43515936297,null,36,{"$f":"IF(H246<=DefaultData!C$97,-IPMT(DefaultData!C$96,H246,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H246<=DefaultData!C$97,-PPMT(DefaultData!C$96,H246,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,36,{"$f":"IF(M246<=DefaultData!C$97,-IPMT(DefaultData!C$96,M246,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M246<=DefaultData!C$97,-PPMT(DefaultData!C$96,M246,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,37,{"$f":"IF(C247<=DefaultData!C$89,-IPMT(DefaultData!C$90,C247,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":214383.68189497618},{"$f":"IF(C247<=DefaultData!C$89,-PPMT(DefaultData!C$90,C247,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":774423.75326438667},988807.43515936285,null,37,{"$f":"IF(H247<=DefaultData!C$97,-IPMT(DefaultData!C$96,H247,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H247<=DefaultData!C$97,-PPMT(DefaultData!C$96,H247,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,37,{"$f":"IF(M247<=DefaultData!C$97,-IPMT(DefaultData!C$96,M247,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M247<=DefaultData!C$97,-PPMT(DefaultData!C$96,M247,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,38,{"$f":"IF(C248<=DefaultData!C$89,-IPMT(DefaultData!C$90,C248,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":165594.98543931983},{"$f":"IF(C248<=DefaultData!C$89,-PPMT(DefaultData!C$90,C248,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":823212.44972004299},988807.43515936285,null,38,{"$f":"IF(H248<=DefaultData!C$97,-IPMT(DefaultData!C$96,H248,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H248<=DefaultData!C$97,-PPMT(DefaultData!C$96,H248,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,38,{"$f":"IF(M248<=DefaultData!C$97,-IPMT(DefaultData!C$96,M248,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M248<=DefaultData!C$97,-PPMT(DefaultData!C$96,M248,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,39,{"$f":"IF(C249<=DefaultData!C$89,-IPMT(DefaultData!C$90,C249,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":113732.60110695711},{"$f":"IF(C249<=DefaultData!C$89,-PPMT(DefaultData!C$90,C249,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":875074.83405240579},988807.43515936285,null,39,{"$f":"IF(H249<=DefaultData!C$97,-IPMT(DefaultData!C$96,H249,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H249<=DefaultData!C$97,-PPMT(DefaultData!C$96,H249,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,39,{"$f":"IF(M249<=DefaultData!C$97,-IPMT(DefaultData!C$96,M249,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M249<=DefaultData!C$97,-PPMT(DefaultData!C$96,M249,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},0]
[null,null,40,{"$f":"IF(C250<=DefaultData!C$89,-IPMT(DefaultData!C$90,C250,DefaultData!C$89,DefaultData!C$65*DefaultData!C$88),0)","v":58602.886561655563},{"$f":"IF(C250<=DefaultData!C$89,-PPMT(DefaultData!C$90,C250,DefaultData!C$89,DefaultData!C$88*DefaultData!C$65),0)","v":930204.5485977073},988807.43515936285,null,40,{"$f":"IF(H250<=DefaultData!C$97,-IPMT(DefaultData!C$96,H250,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93*DefaultData!C$94),0)","v":0},{"$f":"IF(H250<=DefaultData!C$97,-PPMT(DefaultData!C$96,H250,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$94),0)","v":0},0,null,40,{"$f":"IF(M250<=DefaultData!C$97,-IPMT(DefaultData!C$96,M250,DefaultData!C$97,DefaultData!C$65*DefaultData!C$93),0)","v":0},{"$f":"IF(M250<=DefaultData!C$97,-PPMT(DefaultData!C$96,M250,DefaultData!C$97,DefaultData!C$93*DefaultData!C$65*DefaultData!C$95),0)","v":0},{"$f":"O250+N250","v":0}]
[null,null,"Total",{"$f":"SUM(D211:D250)","v":25219767.865498114},{"$f":"SUM(E211:E250)","v":14332529.540876389},39552297.406374499,null,"Total",{"$f":"SUM(I211:I250)","v":0},{"$f":"SUM(J211:J250)","v":0},{"$f":"J251+I251","v":0},null,"Total",{"$f":"SUM(N211:N250)","v":11281779.781481538},{"$f":"SUM(O211:O250)","v":15526907.002616089},{"$f":"O251+N251","v":26808686.784097627}]
[null,null,"AvgAnn",{"$f":"D251/DefaultData!$C89","v":630494.19663745281},{"$f":"E251/DefaultData!$C89","v":358313.23852190969},988807.4351593625,null,"AvgAnn",{"$f":"I251/DefaultData!$C97","v":0},{"$f":"J251/DefaultData!$C97","v":0},{"$f":"J252+I252","v":0},null,"AvgAnn",{"$f":"N251/DefaultData!$C97","v":1128177.9781481538},{"$f":"O251/DefaultData!$C97","v":1552690.7002616089},{"$f":"O252+N252","v":2680868.6784097627}]
[]
[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(C257<=ProjectData!B$131,-IPMT(ProjectData!B$132,C257,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":902949.36107521248},{"$f":"IF(C257<=ProjectData!B$131,-PPMT(ProjectData!B$132,C257,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":85858.074084150416},{"$f":"E257+D257","v":988807.43515936285},null,1,{"$f":"IF(H257<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H257,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H257<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H257,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"J257+I257","v":0},null,1,{"$f":"IF(M257<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M257,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1770067.3982982342},{"$f":"IF(M257<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M257,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":910801.28011152847},{"$f":"O257+N257","v":2680868.6784097627}]
[null,null,2,{"$f":"IF(C258<=ProjectData!B$131,-IPMT(ProjectData!B$132,C258,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":897540.30240791105},{"$f":"IF(C258<=ProjectData!B$131,-PPMT(ProjectData!B$132,C258,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":91267.132751451907},988807.43515936297,null,2,{"$f":"IF(H258<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H258,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H258<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H258,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"J258+I258","v":0},null,2,{"$f":"IF(M258<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M258,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1666236.0523655198},{"$f":"IF(M258<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M258,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1014632.6260442429},{"$f":"O258+N258","v":2680868.6784097627}]
[null,null,3,{"$f":"IF(C259<=ProjectData!B$131,-IPMT(ProjectData!B$132,C259,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":891790.4730445696},{"$f":"IF(C259<=ProjectData!B$131,-PPMT(ProjectData!B$132,C259,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":97016.962114793379},988807.43515936297,null,3,{"$f":"IF(H259<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H259,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H259<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H259,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,3,{"$f":"IF(M259<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M259,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1550567.9329964758},{"$f":"IF(M259<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M259,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1130300.7454132864},2680868.6784097622]
[null,null,4,{"$f":"IF(C260<=ProjectData!B$131,-IPMT(ProjectData!B$132,C260,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":885678.40443133749},{"$f":"IF(C260<=ProjectData!B$131,-PPMT(ProjectData!B$132,C260,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":103129.03072802538},988807.43515936285,null,4,{"$f":"IF(H260<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H260,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H260<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H260,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,4,{"$f":"IF(M260<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M260,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1421713.6480193615},{"$f":"IF(M260<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M260,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1259155.0303904011},2680868.6784097627]
[null,null,5,{"$f":"IF(C261<=ProjectData!B$131,-IPMT(ProjectData!B$132,C261,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":879181.27549547201},{"$f":"IF(C261<=ProjectData!B$131,-PPMT(ProjectData!B$132,C261,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":109626.15966389098},988807.43515936297,null,5,{"$f":"IF(H261<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H261,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H261<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H261,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,5,{"$f":"IF(M261<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M261,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1278169.9745548556},{"$f":"IF(M261<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M261,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1402698.7038549068},2680868.6784097627]
[null,null,6,{"$f":"IF(C262<=ProjectData!B$131,-IPMT(ProjectData!B$132,C262,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":872274.8274366468},{"$f":"IF(C262<=ProjectData!B$131,-PPMT(ProjectData!B$132,C262,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":116532.60772271607},988807.43515936285,null,6,{"$f":"IF(H262<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H262,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H262<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H262,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,6,{"$f":"IF(M262<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M262,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1118262.3223153963},{"$f":"IF(M262<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M262,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1562606.3560943664},2680868.6784097627]
[null,null,7,{"$f":"IF(C263<=ProjectData!B$131,-IPMT(ProjectData!B$132,C263,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":864933.27315011574},{"$f":"IF(C263<=ProjectData!B$131,-PPMT(ProjectData!B$132,C263,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":123874.16200924719},988807.43515936297,null,7,{"$f":"IF(H263<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H263,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H263<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H263,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,7,{"$f":"IF(M263<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M263,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":940125.19772063859},{"$f":"IF(M263<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M263,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1740743.4806891242},2680868.6784097627]
[null,null,8,{"$f":"IF(C264<=ProjectData!B$131,-IPMT(ProjectData!B$132,C264,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":857129.2009435331},{"$f":"IF(C264<=ProjectData!B$131,-PPMT(ProjectData!B$132,C264,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":131678.23421582978},988807.43515936285,null,8,{"$f":"IF(H264<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H264,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H264<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H264,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,8,{"$f":"IF(M264<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M264,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":741680.44092207844},{"$f":"IF(M264<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M264,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":1939188.2374876842},2680868.6784097627]
[null,null,9,{"$f":"IF(C265<=ProjectData!B$131,-IPMT(ProjectData!B$132,C265,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":848833.47218793584},{"$f":"IF(C265<=ProjectData!B$131,-PPMT(ProjectData!B$132,C265,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":139973.96297142704},988807.43515936285,null,9,{"$f":"IF(H265<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H265,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H265<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H265,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,9,{"$f":"IF(M265<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M265,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":520612.98184848239},{"$f":"IF(M265<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M265,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":2160255.6965612802},2680868.6784097627]
[null,null,10,{"$f":"IF(C266<=ProjectData!B$131,-IPMT(ProjectData!B$132,C266,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":840015.11252073594},{"$f":"IF(C266<=ProjectData!B$131,-PPMT(ProjectData!B$132,C266,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":148792.322638627},988807.43515936297,null,10,{"$f":"IF(H266<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H266,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H266<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H266,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,10,{"$f":"IF(M266<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M266,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":274343.83244049642},{"$f":"IF(M266<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M266,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":2406524.8459692663},2680868.6784097627]
[null,null,11,{"$f":"IF(C267<=ProjectData!B$131,-IPMT(ProjectData!B$132,C267,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":830641.19619450241},{"$f":"IF(C267<=ProjectData!B$131,-PPMT(ProjectData!B$132,C267,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":158166.23896486044},988807.43515936285,null,11,{"$f":"IF(H267<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H267,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H267<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H267,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,11,{"$f":"IF(M267<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M267,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M267<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M267,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,12,{"$f":"IF(C268<=ProjectData!B$131,-IPMT(ProjectData!B$132,C268,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":820676.7231397162},{"$f":"IF(C268<=ProjectData!B$131,-PPMT(ProjectData!B$132,C268,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":168130.71201964669},988807.43515936285,null,12,{"$f":"IF(H268<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H268,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H268<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H268,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,12,{"$f":"IF(M268<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M268,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M268<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M268,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,13,{"$f":"IF(C269<=ProjectData!B$131,-IPMT(ProjectData!B$132,C269,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":810084.48828247853},{"$f":"IF(C269<=ProjectData!B$131,-PPMT(ProjectData!B$132,C269,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":178722.94687688441},988807.43515936297,null,13,{"$f":"IF(H269<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H269,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H269<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H269,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,13,{"$f":"IF(M269<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M269,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M269<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M269,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,14,{"$f":"IF(C270<=ProjectData!B$131,-IPMT(ProjectData!B$132,C270,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":798824.94262923487},{"$f":"IF(C270<=ProjectData!B$131,-PPMT(ProjectData!B$132,C270,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":189982.4925301281},988807.43515936297,null,14,{"$f":"IF(H270<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H270,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H270<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H270,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,14,{"$f":"IF(M270<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M270,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M270<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M270,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,15,{"$f":"IF(C271<=ProjectData!B$131,-IPMT(ProjectData!B$132,C271,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":786856.04559983674},{"$f":"IF(C271<=ProjectData!B$131,-PPMT(ProjectData!B$132,C271,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":201951.3895595262},988807.43515936297,null,15,{"$f":"IF(H271<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H271,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H271<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H271,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,15,{"$f":"IF(M271<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M271,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M271<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M271,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,16,{"$f":"IF(C272<=ProjectData!B$131,-IPMT(ProjectData!B$132,C272,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":774133.10805758648},{"$f":"IF(C272<=ProjectData!B$131,-PPMT(ProjectData!B$132,C272,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":214674.32710177635},988807.43515936285,null,16,{"$f":"IF(H272<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H272,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H272<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H272,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,16,{"$f":"IF(M272<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M272,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M272<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M272,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,17,{"$f":"IF(C273<=ProjectData!B$131,-IPMT(ProjectData!B$132,C273,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":760608.62545017456},{"$f":"IF(C273<=ProjectData!B$131,-PPMT(ProjectData!B$132,C273,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":228198.8097091883},988807.43515936285,null,17,{"$f":"IF(H273<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H273,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H273<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H273,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,17,{"$f":"IF(M273<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M273,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M273<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M273,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,18,{"$f":"IF(C274<=ProjectData!B$131,-IPMT(ProjectData!B$132,C274,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":746232.10043849575},{"$f":"IF(C274<=ProjectData!B$131,-PPMT(ProjectData!B$132,C274,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":242575.33472086713},988807.43515936285,null,18,{"$f":"IF(H274<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H274,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H274<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H274,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,18,{"$f":"IF(M274<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M274,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M274<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M274,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,19,{"$f":"IF(C275<=ProjectData!B$131,-IPMT(ProjectData!B$132,C275,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":730949.85435108107},{"$f":"IF(C275<=ProjectData!B$131,-PPMT(ProjectData!B$132,C275,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":257857.58080828172},988807.43515936285,null,19,{"$f":"IF(H275<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H275,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H275<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H275,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,19,{"$f":"IF(M275<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M275,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M275<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M275,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,20,{"$f":"IF(C276<=ProjectData!B$131,-IPMT(ProjectData!B$132,C276,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":714704.82676015946},{"$f":"IF(C276<=ProjectData!B$131,-PPMT(ProjectData!B$132,C276,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":274102.60839920357},988807.43515936309,null,20,{"$f":"IF(H276<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H276,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H276<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H276,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,20,{"$f":"IF(M276<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M276,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M276<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M276,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,21,{"$f":"IF(C277<=ProjectData!B$131,-IPMT(ProjectData!B$132,C277,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":697436.36243100965},{"$f":"IF(C277<=ProjectData!B$131,-PPMT(ProjectData!B$132,C277,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":291371.07272835332},988807.43515936297,null,21,{"$f":"IF(H277<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H277,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H277<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H277,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,21,{"$f":"IF(M277<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M277,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M277<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M277,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,22,{"$f":"IF(C278<=ProjectData!B$131,-IPMT(ProjectData!B$132,C278,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":679079.98484912328},{"$f":"IF(C278<=ProjectData!B$131,-PPMT(ProjectData!B$132,C278,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":309727.45031023963},988807.43515936285,null,22,{"$f":"IF(H278<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H278,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H278<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H278,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,22,{"$f":"IF(M278<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M278,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M278<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M278,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,23,{"$f":"IF(C279<=ProjectData!B$131,-IPMT(ProjectData!B$132,C279,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":659567.15547957807},{"$f":"IF(C279<=ProjectData!B$131,-PPMT(ProjectData!B$132,C279,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":329240.27967978473},988807.43515936285,null,23,{"$f":"IF(H279<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H279,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H279<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H279,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,23,{"$f":"IF(M279<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M279,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M279<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M279,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,24,{"$f":"IF(C280<=ProjectData!B$131,-IPMT(ProjectData!B$132,C280,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":638825.01785975194},{"$f":"IF(C280<=ProjectData!B$131,-PPMT(ProjectData!B$132,C280,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":349982.41729961109},988807.43515936309,null,24,{"$f":"IF(H280<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H280,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H280<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H280,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,24,{"$f":"IF(M280<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M280,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M280<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M280,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,25,{"$f":"IF(C281<=ProjectData!B$131,-IPMT(ProjectData!B$132,C281,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":616776.1255698764},{"$f":"IF(C281<=ProjectData!B$131,-PPMT(ProjectData!B$132,C281,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":372031.30958948657},988807.43515936297,null,25,{"$f":"IF(H281<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H281,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H281<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H281,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,25,{"$f":"IF(M281<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M281,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M281<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M281,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,26,{"$f":"IF(C282<=ProjectData!B$131,-IPMT(ProjectData!B$132,C282,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":593338.15306573862},{"$f":"IF(C282<=ProjectData!B$131,-PPMT(ProjectData!B$132,C282,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":395469.28209362424},988807.43515936285,null,26,{"$f":"IF(H282<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H282,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H282<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H282,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,26,{"$f":"IF(M282<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M282,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M282<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M282,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,27,{"$f":"IF(C283<=ProjectData!B$131,-IPMT(ProjectData!B$132,C283,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":568423.58829384029},{"$f":"IF(C283<=ProjectData!B$131,-PPMT(ProjectData!B$132,C283,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":420383.84686552262},988807.43515936285,null,27,{"$f":"IF(H283<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H283,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H283<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H283,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,27,{"$f":"IF(M283<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M283,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M283<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M283,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,28,{"$f":"IF(C284<=ProjectData!B$131,-IPMT(ProjectData!B$132,C284,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":541939.40594131243},{"$f":"IF(C284<=ProjectData!B$131,-PPMT(ProjectData!B$132,C284,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":446868.02921805053},988807.43515936297,null,28,{"$f":"IF(H284<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H284,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H284<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H284,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,28,{"$f":"IF(M284<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M284,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M284<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M284,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,29,{"$f":"IF(C285<=ProjectData!B$131,-IPMT(ProjectData!B$132,C285,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":513786.7201005753},{"$f":"IF(C285<=ProjectData!B$131,-PPMT(ProjectData!B$132,C285,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":475020.71505878773},988807.43515936309,null,29,{"$f":"IF(H285<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H285,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H285<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H285,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,29,{"$f":"IF(M285<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M285,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M285<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M285,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,{"$f":"C285+1","v":30},{"$f":"IF(C286<=ProjectData!B$131,-IPMT(ProjectData!B$132,C286,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":483860.41505187156},{"$f":"IF(C286<=ProjectData!B$131,-PPMT(ProjectData!B$132,C286,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":504947.02010749129},{"$f":"E286+D286","v":988807.43515936285},null,{"$f":"H285+1","v":30},{"$f":"IF(H286<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H286,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H286<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H286,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,{"$f":"M285+1","v":30},{"$f":"IF(M286<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M286,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M286<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M286,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,31,{"$f":"IF(C287<=ProjectData!B$131,-IPMT(ProjectData!B$132,C287,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":452048.75278509961},{"$f":"IF(C287<=ProjectData!B$131,-PPMT(ProjectData!B$132,C287,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":536758.68237426318},988807.43515936285,null,{"$f":"H286+1","v":31},{"$f":"IF(H287<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H287,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H287<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H287,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,{"$f":"M286+1","v":31},{"$f":"IF(M287<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M287,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M287<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M287,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,32,{"$f":"IF(C288<=ProjectData!B$131,-IPMT(ProjectData!B$132,C288,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":418232.95579552109},{"$f":"IF(C288<=ProjectData!B$131,-PPMT(ProjectData!B$132,C288,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":570574.47936384194},988807.43515936309,null,32,{"$f":"IF(H288<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H288,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H288<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H288,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,32,{"$f":"IF(M288<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M288,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M288<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M288,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,33,{"$f":"IF(C289<=ProjectData!B$131,-IPMT(ProjectData!B$132,C289,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":382286.76359559898},{"$f":"IF(C289<=ProjectData!B$131,-PPMT(ProjectData!B$132,C289,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":606520.67156376387},988807.43515936285,null,33,{"$f":"IF(H289<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H289,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H289<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H289,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,33,{"$f":"IF(M289<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M289,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M289<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M289,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,34,{"$f":"IF(C290<=ProjectData!B$131,-IPMT(ProjectData!B$132,C290,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":344075.96128708188},{"$f":"IF(C290<=ProjectData!B$131,-PPMT(ProjectData!B$132,C290,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":644731.47387228103},988807.43515936285,null,34,{"$f":"IF(H290<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H290,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H290<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H290,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,34,{"$f":"IF(M290<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M290,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M290<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M290,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,35,{"$f":"IF(C291<=ProjectData!B$131,-IPMT(ProjectData!B$132,C291,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":303457.87843312812},{"$f":"IF(C291<=ProjectData!B$131,-PPMT(ProjectData!B$132,C291,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":685349.55672623462},988807.43515936274,null,35,{"$f":"IF(H291<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H291,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H291<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H291,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,35,{"$f":"IF(M291<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M291,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M291<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M291,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,36,{"$f":"IF(C292<=ProjectData!B$131,-IPMT(ProjectData!B$132,C292,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":260280.85635937541},{"$f":"IF(C292<=ProjectData!B$131,-PPMT(ProjectData!B$132,C292,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":728526.57879998756},988807.43515936297,null,36,{"$f":"IF(H292<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H292,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H292<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H292,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,36,{"$f":"IF(M292<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M292,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M292<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M292,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,37,{"$f":"IF(C293<=ProjectData!B$131,-IPMT(ProjectData!B$132,C293,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":214383.68189497618},{"$f":"IF(C293<=ProjectData!B$131,-PPMT(ProjectData!B$132,C293,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":774423.75326438667},988807.43515936285,null,37,{"$f":"IF(H293<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H293,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H293<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H293,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,37,{"$f":"IF(M293<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M293,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M293<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M293,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,38,{"$f":"IF(C294<=ProjectData!B$131,-IPMT(ProjectData!B$132,C294,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":165594.98543931983},{"$f":"IF(C294<=ProjectData!B$131,-PPMT(ProjectData!B$132,C294,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":823212.44972004299},988807.43515936285,null,38,{"$f":"IF(H294<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H294,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H294<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H294,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,38,{"$f":"IF(M294<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M294,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M294<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M294,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,39,{"$f":"IF(C295<=ProjectData!B$131,-IPMT(ProjectData!B$132,C295,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":113732.60110695711},{"$f":"IF(C295<=ProjectData!B$131,-PPMT(ProjectData!B$132,C295,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":875074.83405240579},988807.43515936285,null,39,{"$f":"IF(H295<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H295,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H295<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H295,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,39,{"$f":"IF(M295<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M295,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M295<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M295,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,40,{"$f":"IF(C296<=ProjectData!B$131,-IPMT(ProjectData!B$132,C296,ProjectData!B$131,ProjectData!B$130*ProjectData!B$107),0)","v":58602.886561655563},{"$f":"IF(C296<=ProjectData!B$131,-PPMT(ProjectData!B$132,C296,ProjectData!B$131,ProjectData!B$107*ProjectData!B$130),0)","v":930204.5485977073},988807.43515936285,null,40,{"$f":"IF(H296<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,H296,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},{"$f":"IF(H296<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,H296,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$135),0)","v":0},0,null,40,{"$f":"IF(M296<=ProjectData!$B$138,-IPMT(ProjectData!$B$137,M296,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},{"$f":"IF(M296<=ProjectData!$B$138,-PPMT(ProjectData!$B$137,M296,ProjectData!$B$138,ProjectData!$B$134*ProjectData!$B$107*ProjectData!$B$136),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D257:D296)","v":25219767.865498114},{"$f":"SUM(E257:E296)","v":14332529.540876389},39552297.406374499,null,"Total",{"$f":"SUM(I257:I296)","v":0},{"$f":"SUM(J257:J296)","v":0},{"$f":"J297+I297","v":0},null,"Total",{"$f":"SUM(N257:N296)","v":11281779.781481538},{"$f":"SUM(O257:O296)","v":15526907.002616089},{"$f":"O297+N297","v":26808686.784097627}]
[null,null,"AvgAnn",{"$f":"D297/ProjectData!B131","v":630494.19663745281},{"$f":"E297/ProjectData!B131","v":358313.23852190969},988807.4351593625,null,"AvgAnn",{"$f":"I297/ProjectData!B138","v":0},{"$f":"J297/ProjectData!B138","v":0},{"$f":"J298+I298","v":0},null,"AvgAnn",{"$f":"N297/ProjectData!B138","v":1128177.9781481538},{"$f":"O297/ProjectData!B138","v":1552690.7002616089},{"$f":"O298+N298","v":2680868.6784097627}]

{"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!B16=\"MYCOUNTY\",'User Add-in Location'!D3,IF(ProjectData!B16=\"MYREGION\",'User Add-in Location'!D4,Multipliers!D2))","v":2014},{"$f":"IF(E4=0,\"ERROR\",\"\")","v":""},"Region of Analysis",null,{"$f":"ProjectData!B16","v":"Texas"}]
["Warning",null,"  Year of Construction $s",null,{"$f":"+ProjectData!B50","v":2012}]
[]
["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$51)","v":1.048564068314092}]
[null,null,null,"Inflator",null,{"$f":"HLOOKUP($E$5,$D$11:$AM$39,$D$52)","v":0.96661440560730427}]
["Although the data and formulas are available for review they must not be changed."]
[]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"2007$",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$53,3)","v":19},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,null,null,{"$f":"HLOOKUP($E$4,E$51:R$53,2)","v":16},2,4,6,8,10,12,14,16,18,20,22,24,26,28]
[null,null,null,null,{"$f":"$F$52+1","v":5},{"$f":"$G$52+1","v":7},{"$f":"$H$52+1","v":9},{"$f":"$I$52+1","v":11},{"$f":"$J$52+1","v":13},{"$f":"$K$52+1","v":15},{"$f":"$L$52+1","v":17},{"$f":"$M$52+1","v":19},{"$f":"$N$52+1","v":21},21,23,25,27,29]
[]
[null,null,{"$f":"C53*100","v":0}]

{"sheet":"Household Exp","index":9,"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",{"$f":"'User Add-in Location'!E9","v":"MyCounty"},{"$f":"'User Add-in Location'!F9","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,{"$f":"'User Add-in Location'!E10","v":0},1,8.8871317877506888E-3,2.5375642195257738E-3,1.3888574975611571E-3,5.5163955170102247E-4,6.9791702369014427E-3,2.8803446526979911E-3,4.6077941083095941E-3,5.6095972719861992E-3,2.0636412707860049E-3,4.9050588826224902E-3,6.3409776607044714E-3,2.9035521794555925E-3,5.1679885725791034E-4,2.462276782699504E-3,9.4962445436134052E-3,2.0966127647710255E-3,3.014855508898549E-3,5.5260114358864042E-3,3.326996211047858E-3,8.7538136649898297E-3,3.7363843893953568E-3,3.8505743532937222E-3,2.7076340157701534E-3,7.5054452682812509E-3,3.9891255794072527E-3]
["Warning",null,"Mining",3.6773337946463026E-6,2.3634816624978557E-5,4.4283297127019233E-6,6.797702789397975E-6,7.6359916951794383E-6,1.2855165380975011E-5,1.4421870222460384E-6,6.185274109112409E-7,4.0821663890116674E-7,3.6201289907853514E-6,1.558401713256141E-6,2.0201369292087284E-6,3.6726986121286635E-6,2.3025902350079342E-6,2.008952670351302E-6,1.2867504950935838E-6,1.1185176603211212E-5,3.426991232403623E-6,2.1146912621011047E-5,1.2332214245915419E-6,1.9918351578770608E-6,1.2748979158907943E-6,2.4440630223929237E-6,1.4453697351436066E-6,6.8153249216265298E-6,1.6836757825805849E-6,1.1670530787507312E-5,{"$f":"'User Add-in Location'!E11","v":0},{"$f":"'User Add-in Location'!F11","v":0},2.0100264979982797E-6,1.1249469601524793E-5,1.717982414294884E-6,1.2543190654021425E-6,2.3480613968216137E-5,1.6327890029108609E-6,1.4217484079774229E-6,1.7772514413667098E-5,4.4978991890939157E-6,2.06275835213656E-5,2.1103497251827175E-6,7.6035986913116547E-6,9.4759943939609369E-7,1.2506144101517982E-6,3.3045540792100384E-6,1.6208048456688673E-6,2.145813723175278E-5,1.1925970050436198E-5,1.0051868482481531E-5,2.1244916594583427E-6,3.0913345668405351E-6,1.6061511540393748E-6,1.3350154124952537E-5,1.1620933271415177E-6,2.7073449336075241E-5]
[null,null,"Construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'User Add-in Location'!E12","v":0},{"$f":"'User Add-in Location'!F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Manufacturing",4.5387699375112708E-2,4.7516154386840946E-2,2.6016019839074693E-2,3.8716140993729095E-2,8.4246952112902174E-2,4.6785312959392457E-2,2.6914433848206319E-2,2.7050818178525653E-2,1.4062697706346782E-3,3.5882941443291544E-2,4.107786659675227E-2,4.7717123505710834E-2,3.4840698576490761E-2,5.3619903155567465E-2,5.4506346594586579E-2,3.4478828789508933E-2,4.3449039277708344E-2,4.175371942135115E-2,5.4442608118617869E-2,3.3381058637137924E-2,2.1717900252005869E-2,3.5008287481424878E-2,5.9737902338166442E-2,5.8561843833059291E-2,3.9646167802461087E-2,3.2299161689997004E-2,4.1316680699936277E-2,{"$f":"'User Add-in Location'!E13","v":0},{"$f":"'User Add-in Location'!F13","v":0},2.7513412540971484E-2,1.636506977312617E-2,1.7462985321525442E-2,3.9476878075801983E-2,3.4499424464728104E-2,3.0294557471942197E-2,5.0989745206259617E-2,3.0932976464933402E-2,6.1055057251266323E-2,4.4021851495473677E-2,3.7839177510743081E-2,5.2782222735749083E-2,1.4264693232087473E-2,3.476185020998087E-2,1.765264397039688E-2,4.0810666863776164E-2,8.8375855808212667E-2,0.14375821218021728,5.7723752495623559E-2,2.2156788222306382E-2,3.0945632266465534E-2,6.5328345450713518E-2,1.9035011726301475E-2,4.8796928866811834E-2,3.7161545013766603E-2]
[null,null,"Fabricated Metals",1.1245767725101089E-6,4.3908459481093148E-7,9.5654334360466661E-7,6.0106692054337144E-7,1.8595744133201937E-6,1.2238997911134965E-6,6.6051046672399318E-7,1.6059720563640184E-7,4.7623793716272886E-10,9.6580916489607057E-7,7.5568602746217035E-7,2.8106899498931216E-7,5.338386940833573E-7,1.0248114403984423E-6,1.0661306510652467E-6,6.0783643642408691E-7,6.5781077466408642E-7,4.9187209606682381E-7,1.1936328290580089E-6,3.5877968328003121E-7,2.3642657287142139E-7,8.7107474526413588E-7,1.320824718223053E-6,1.4389886701171384E-6,4.4389849127930798E-7,4.8815796966744083E-7,2.9681459284705609E-7,{"$f":"'User Add-in Location'!E14","v":0},{"$f":"'User Add-in Location'!F14","v":0},7.8681174581697404E-7,2.8921569468438832E-7,6.2368081634465636E-7,5.2764791654052762E-7,2.4858468717158503E-7,7.205077774564836E-7,1.1742439933612347E-6,2.1986944900010398E-7,1.2126919895068288E-6,1.3499608269439515E-6,1.245413611573794E-6,1.3866436745242893E-6,1.424880067564686E-7,1.0136273402747228E-6,3.3690069088377106E-7,8.387632050348398E-7,2.4244779903836693E-6,3.4100792609034342E-6,1.8117249178098802E-6,2.1507208657988585E-7,9.5525298117678996E-7,1.4135164149488903E-6,2.1434324297738794E-7,1.3015800948452283E-6,1.0115736886280189E-7]
["Although the data and formulas are available for review they must not be changed.",null,"Machinery",1.3079282465618454E-5,2.9005145223010577E-8,5.1036833988482231E-6,1.3919981657112904E-5,1.2102475191582279E-5,8.7065280410150246E-6,1.570700561935739E-6,9.7589029345937529E-7,1.6062957557616704E-8,3.301582381498859E-6,1.0356491925259218E-5,2.5203049125667166E-6,1.8867113762817547E-5,1.4840238928798885E-5,1.8199481943464676E-5,2.2031646787867913E-5,1.8776869279895314E-5,7.5849427841489272E-6,8.1613088054957588E-6,1.7001264500647307E-6,8.1992097480947967E-7,1.4237997768629299E-6,9.1531742831241571E-6,1.6638208653805767E-5,1.1775629233731597E-5,5.4270902014062552E-6,3.251735407602234E-6,{"$f":"'User Add-in Location'!E15","v":0},{"$f":"'User Add-in Location'!F15","v":0},2.3838292852256752E-5,3.121221969163107E-7,1.0117866907657682E-6,1.5461091719664462E-6,3.6169756782592687E-6,5.5919493791430489E-6,9.5478781726621745E-6,2.8355100125996123E-5,1.2528763630068732E-5,6.6227269096065648E-6,1.6341508129297256E-5,8.6590709213007362E-6,3.4108394800579149E-7,4.9365222790733023E-6,2.3631746014167553E-5,4.9394011242504769E-6,1.1308644280200628E-5,4.3739529265498442E-5,2.3724954327781337E-6,6.2962372285864794E-7,3.7592506607050125E-6,8.426869106752937E-6,4.1333555518881655E-7,2.0461873692125201E-5,2.3315833561549723E-6]
[null,null,"Electrical Equipment",2.918616821556281E-7,5.4999581007234955E-9,2.1866212830137327E-5,6.0004746491652945E-7,3.2527970911159849E-5,9.854241955507456E-6,2.4173129341511173E-6,4.7358160861630883E-8,2.7929821387688128E-9,1.2380236243187212E-5,1.4816713039653665E-6,1.8950898337229758E-7,2.4020384171103594E-5,1.9246911008255605E-6,5.2358438391454332E-7,4.1952615044281719E-7,1.6241670574874993E-6,3.0693426688727953E-7,6.2507539269393364E-8,2.9494630100772013E-6,9.7387565636338444E-7,2.2661553365234062E-5,1.5365958972238658E-6,8.8349009489413301E-6,2.7139050084394224E-7,4.1456111690385111E-6,1.167844335979938E-7,{"$f":"'User Add-in Location'!E16","v":0},{"$f":"'User Add-in Location'!F16","v":0},3.7276659993842147E-7,1.6931909100018739E-5,5.5497502341991522E-6,3.3117172940362956E-6,2.2616434570045353E-5,8.1929721900931612E-6,1.0166582105534907E-5,2.4423683635006721E-7,2.1815303755642776E-6,2.8372043509108007E-7,2.9876250353187179E-5,3.1454178923192786E-6,1.2538026119603249E-6,4.7211318748959323E-7,7.0207246172394876E-7,3.4594934201047774E-7,2.2066473446276732E-5,2.9126573963567045E-5,6.8554211960950217E-6,1.5639659988224276E-5,4.791699097821144E-6,4.6796029266254304E-6,8.1597166277325846E-8,1.3442614436633894E-6,3.1135596668867438E-9]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"TCPU",4.9108267687843446E-2,4.8353863978332766E-2,4.2169651625191373E-2,4.7941396563282015E-2,2.8760796666206245E-2,4.0081138596210313E-2,3.4391421386476377E-2,3.4159052289741552E-2,2.6165706359966647E-2,4.0325706402305386E-2,4.1155566212902631E-2,3.535262520771363E-2,4.4941833501004072E-2,4.0447984607668387E-2,4.4015262113313969E-2,4.6360949160304692E-2,3.6018116717605006E-2,4.3888816678292662E-2,4.1922662533520352E-2,4.1428660339457225E-2,3.7386290912187516E-2,3.3181067208681289E-2,4.0594824415167825E-2,4.6204914510652173E-2,5.0423392493861852E-2,4.4886490083744478E-2,5.2372500378547598E-2,{"$f":"'User Add-in Location'!E17","v":0},{"$f":"'User Add-in Location'!F17","v":0},4.3829991865927134E-2,6.0215409611678865E-2,3.3889214645636004E-2,3.7346463173510133E-2,4.1156531291510527E-2,3.8442847176532895E-2,3.7083271999482165E-2,5.2187523189730148E-2,4.1757865613286829E-2,5.0355851749343115E-2,4.470574809680479E-2,3.8952778574465767E-2,3.1284764325861469E-2,3.8623229212291631E-2,4.531526910770476E-2,4.0659080173091375E-2,4.5019766054964432E-2,4.0600375073497799E-2,3.8519293906471561E-2,4.6742747731975939E-2,4.1978151362546706E-2,3.8793078753122177E-2,4.4943974397233501E-2,4.1224864261054761E-2,5.4995100851340302E-2]
[null,null,"Wholesale Trade",4.0789217891998374E-2,2.9516921857557124E-2,4.7548337179930081E-2,4.7462217100922924E-2,4.4468954563178724E-2,4.7565374489379163E-2,4.9473476019660914E-2,3.7008054240315683E-2,2.2732444236118081E-2,4.8186230270342925E-2,4.7454307156817636E-2,3.9174556879363671E-2,4.5875268943279916E-2,4.6768705259648546E-2,3.9653905006067199E-2,4.2036309563794567E-2,4.1173003030443488E-2,4.5101490096088222E-2,3.4326190355494626E-2,4.2701684951149302E-2,4.3975476964365219E-2,4.9231050768007233E-2,4.4249769359217685E-2,4.7842464101760261E-2,3.5137483709684385E-2,4.6260683157529861E-2,4.3122954208677226E-2,{"$f":"'User Add-in Location'!E18","v":0},{"$f":"'User Add-in Location'!F18","v":0},4.3866166787696163E-2,0.10377916008490036,5.3381749074307941E-2,4.9218551552721125E-2,3.771081743245544E-2,4.7389916248578016E-2,4.6953337799466671E-2,5.9249341081823476E-2,4.438023986702043E-2,4.5538082399258668E-2,4.5588809825077278E-2,4.6748399075063431E-2,4.8826213243770115E-2,4.330633857068561E-2,5.3106261016088091E-2,4.711474199144032E-2,4.3874526255301249E-2,3.9213669917617967E-2,4.1780395929407271E-2,3.6299055983328526E-2,4.2188817394474956E-2,4.5008037729078951E-2,4.1512777598108862E-2,4.5314188132871039E-2,4.2292843003780459E-2]
[null,null,"Retail Trade",0.11512955138468219,0.10908478457025693,0.10924158443069416,0.1092664301798124,9.5816556801184019E-2,9.4140979325512714E-2,0.1006055347360858,0.10766098560936324,7.8246001869098844E-2,0.10478424076462656,0.10328837533902777,0.11295579737616786,0.11859991343998641,9.5383257444296501E-2,0.11187054092014342,0.11269379069074566,0.11352842108020005,0.11045116964885283,0.11219743062016159,0.1129882695872482,9.8017242087178796E-2,8.8098324725936344E-2,0.10709016485759248,9.8006820893995164E-2,0.11916908786194964,0.1038885433439352,0.11263787101829217,{"$f":"'User Add-in Location'!E19","v":0},{"$f":"'User Add-in Location'!F19","v":0},0.11299123061726606,0.79457387116115108,0.11032404572613616,0.10044930151097912,0.11783098243661103,9.3943117613783517E-2,0.10032191161999769,0.11537701873687185,0.10352447758349723,0.10837768764557004,0.10112243124052911,9.7630342155112959E-2,9.5377283647999161E-2,0.11660122052461119,0.11909226754882636,0.11108085634468691,0.1006792258006836,8.6679086373705472E-2,0.10184767934515704,0.10874841270823056,0.10396004082964774,0.10084032611033246,0.12363643478575886,0.10400480965367537,0.11536867431151465]
[null,null,"FIRE",0.124946598504607,0.11419767090925331,0.14053773598339764,0.11360691089506729,0.11956311632902673,0.13060907538795952,0.14141326468333529,0.16126981627718651,0.16259977923519314,0.13339664006329841,0.12874459525544826,0.12502498852237837,0.13406431213014702,0.13705164274189624,0.11781616299321936,0.14268801065281014,0.12223405760382047,0.11855389289589481,0.11186768336229745,0.13356888620839644,0.13213331030837444,0.14145931475792473,0.11974371185535072,0.13089168869621326,0.11512138844073534,0.12587528016453714,0.1272501892817906,{"$f":"'User Add-in Location'!E20","v":0},{"$f":"'User Add-in Location'!F20","v":0},0.13455092078923123,1.1089529173528151E-2,0.14292056515746801,0.13536984858064274,0.12377137094789951,0.14327286017042334,0.12996082696419362,0.13111201140605541,0.13116210891481925,0.12053605903943002,0.1252608656762691,0.12919270218538531,0.15129609396292787,0.12015254823379228,0.14191291727078362,0.12067245786853696,0.12556282911043001,0.12007488329742046,0.13521668420353769,0.13140029060733663,0.12854801456166079,0.11928894827637879,0.11139221171352147,0.12993960818743042,0.13304344274062907]
[null,null,"Misc. Services",0.60182383261204198,0.63347370616626142,0.61333256098630873,0.61905001358946254,0.60631993203158663,0.61638705815002037,0.62836124291772277,0.60907440438224447,0.68968654989070377,0.61747790794195312,0.61802868285055512,0.62040236638158419,0.59458089055368835,0.60673665712175229,0.61234094703122033,0.59659635011675205,0.61777944149334074,0.62026736162749019,0.6259100025551747,0.61476019949643401,0.64655924418049848,0.63350442811126295,0.60840094945773759,0.59616628801331961,0.61774721295530943,0.62570689682980596,0.59995103109347514,{"$f":"'User Add-in Location'!E21","v":0},{"$f":"'User Add-in Location'!F21","v":0},0.61238176825025159,1.1410613259496447E-2,0.62244342521879348,0.61953780962825167,0.6191561378701701,0.62569727826191279,0.61320436702233994,0.58998937585568534,0.59959110048534814,0.60990280982928569,0.6216366077861023,0.61376866388496787,0.64130694357328388,0.62628241935782314,0.59779934138507973,0.62041573433234676,0.57718045076211577,0.54908812432295107,0.6049829643032284,0.62756152001318533,0.63045156026050386,0.60902158437810194,0.63715780191157823,0.60655432102896423,0.59607374860948092]
[null,null,"Professional Services",9.3434149200734059E-3,7.5123235120481344E-3,8.757965134280999E-3,6.9072238956950577E-3,9.9138955994110527E-3,1.0088275197969119E-2,1.0324513313785044E-2,1.0920179669275358E-2,9.5693065145463583E-3,9.2597188991578316E-3,8.8176094267502381E-3,6.0651887001167337E-3,8.7008136026926215E-3,1.021379651170138E-2,9.1041801368415103E-3,7.0775337029738792E-3,8.6082871125357924E-3,7.6192011186287361E-3,8.4844772752473863E-3,8.6062860967074661E-3,1.0239035173979958E-2,1.1665730056039565E-2,1.0086504005475193E-2,9.1514650924054662E-3,6.8206210054055465E-3,8.9881976969593321E-3,7.8684770560328125E-3,{"$f":"'User Add-in Location'!E22","v":0},{"$f":"'User Add-in Location'!F22","v":0},7.8324928957640254E-3,0,1.0069163113491044E-2,1.0832012811741719E-2,9.2813099576327523E-3,1.0498061077592666E-2,9.353089704606193E-3,6.4443522772798037E-3,9.0142779931513262E-3,7.6869933729786172E-3,9.2885792016024673E-3,1.033121994312022E-2,9.4938524748284635E-3,8.9938427569026917E-3,6.5692216851106003E-3,9.0288091940249095E-3,8.8012447996990185E-3,8.9053995859226191E-3,9.2330478415333078E-3,9.8661409451946281E-3,9.8053436650236084E-3,1.0079003242846772E-2,9.3463959667232262E-3,8.4636570087165287E-3,6.5448973259970827E-3]
[null,null,"Government",9.0689141877274698E-3,8.9085148707252534E-3,7.7995519765308293E-3,8.8491151039064801E-3,6.8764206454442088E-3,7.2905997711297677E-3,7.749161625198734E-3,7.7034306084110288E-3,9.1642856333505381E-3,7.2079780934586465E-3,6.9107423652695248E-3,8.3593532277888832E-3,8.857424525839307E-3,6.8911998116601807E-3,8.1258133367890593E-3,8.650407802758003E-3,8.387324012818026E-3,9.1765766792621609E-3,9.1787437356844019E-3,8.491052167857633E-3,7.8842920046254799E-3,7.1882882217186366E-3,7.7004809326821459E-3,7.5063519093176633E-3,9.529199642730803E-3,7.9786383096300661E-3,9.2211221330364985E-3,{"$f":"'User Add-in Location'!E23","v":0},{"$f":"'User Add-in Location'!F23","v":0},8.1198765674457638E-3,0,8.1110910449251374E-3,7.2108553212025146E-3,9.5642927531873635E-3,7.5648791081870462E-3,7.5033451226650238E-3,9.0512119948092905E-3,7.4308101356402555E-3,8.6467215943447136E-3,8.1672294803482089E-3,7.6693245355002569E-3,7.6306717079775615E-3,8.8086014739961731E-3,9.027858199150595E-3,8.1132955488085017E-3,7.4339881667459667E-3,6.0660356602406486E-3,7.3480942539642276E-3,8.4526212759951057E-3,8.3734577329749506E-3,7.7739755665293042E-3,1.0253698454914816E-2,8.1719077836368628E-3,1.0501113260462873E-2]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Total",{"$f":"SUM(D4:D17)","v":1},{"$f":"SUM(E4:E17)","v":1},1,1.0000000000000002,1,1,1,1,1,0.99999999999999978,1,1,0.99999999999999989,1,1,1,1,1,1,1,1,1,1,1,0.99999999999999989,1,1.0000000000000002,0,1,1.0000000000000002,0.99999999999999989,1,0.99999999999999989,1,1,1,0.99999999999999989,1,1,1,1,1,1,1,0.99999999999999989,0.99999999999999989,1,1.0000000000000002,1,1,0.99999999999999989,1,1.0000000000000002,0.99999999999999989]
[]
[null,null,{"$f":"CONCATENATE(\"Source:  All values are averages for all income classes and are derived from IMPLAN™ using \", D2,\" state data.\")","v":"Source:  All values are averages for all income classes and are derived from IMPLAN™ using 2014 state data."}]

{"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,{"$f":"'User Add-in Location'!B10","v":0},{"$f":"'User Add-in Location'!C10","v":0},1.9400922797206936,5.0584565344618202,14.270528031944099,14.399031849449479,7.2012529050545702,7.8477384931179763,4.6722488171031573,3.6774966274772511,7.3894743190244023,9.5558103321369678,10.973628912630197,7.9622842868706858,12.478159874798642,8.8901394158803395,2.8738458192074252,14.213445769272573,9.068770211184944,6.1851950930645732,6.9827820154584952,8.7575038269827594,10.059155813895963,8.5532339583875689,18.067995755372415,6.0720271018909671,6.0865226650108992]
[null,null,"Mining",2.1217253173606982,1.1545064345650051,2.2579208180524302,3.3815852731898213,1.9009331827578337,2.4706544185030288,4.560099781423375,4.3441267428190811,5.4270365894704629,3.8621602818585825,4.1706590237824814,5.1325576339942822,3.9741334224092788,2.9996732076009116,2.5167932095734971,4.7575558372165849,4.8576760222946387,2.209793768067291,2.3092231612274614,7.2698137863822607,3.0838668795599453,3.9605628856714223,4.1434676681739697,2.3585410048996196,3.5617445102636367,3.0183302285014721,2.7152476241623149,{"$f":"'User Add-in Location'!B11","v":0},{"$f":"'User Add-in Location'!C11","v":0},4.3627959818079853,2.3153345550315967,5.0670945264291074,3.7325409322545151,2.5869083542754687,5.2739166867905771,3.4134655551633974,2.5400940438975459,3.1204572345899502,3.0839265602222388,5.2888486005257871,2.282537681469019,5.2339062068773359,4.8477577541185468,4.9183961619501533,3.4888015829998515,1.8761954307556152,2.3006834223650503,2.6863234146781592,4.4074662526448574,2.4715547976286518,4.3192093614218896,2.0904075373773989,3.808428888735564,1.6924850767937261]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Construction",5.658464877060176,4.6057365049848489,5.4247639321272834,5.8646477205794563,5.2907700337789363,5.6488630133970359,5.1653000162932292,5.7520762308525164,5.1720714934127292,5.6790833431967247,5.6240884963707005,4.7463855382954749,6.1614920079593549,5.0767309134163812,5.7371185378032488,5.5983909679329757,5.8302036251187861,5.636659357350732,5.4590925943538364,6.0965794466917975,5.3545600750139322,5.2317409317589663,5.6501982214357671,5.1408827060464866,5.6826704082238528,5.8122124012122924,5.7962149001328624,{"$f":"'User Add-in Location'!B12","v":0},{"$f":"'User Add-in Location'!C12","v":0},5.4737035332391999,5.3198732970846834,5.7915189489197223,4.9636517901362556,5.8265824754752842,4.9783949773331466,5.8338465889167663,5.4088768652049035,5.6903053622914763,5.7652501623115811,5.6259622413481294,5.5753756715730551,5.0348454645090879,5.7251580186870754,6.0139692436801093,5.7825696920447438,5.1774277772604078,5.4398943205661761,5.5936627499496687,6.1527195366279654,5.6487443989320569,5.2873420302948837,5.3823949361290406,5.6659916692785082,5.1476637268585703]
[null,null,"Manufacturing",1.722263429314655,2.0265835353912882,2.3565202617840009,2.108720255723294,1.7752462288891619,2.0857658144441165,2.1699844529286261,1.5283380989668185,3.0894862979584099,2.4512487914785415,1.9932190474384643,1.9979140202041468,1.9073630041483662,1.7154571321289029,1.6580469796191133,1.754338828561423,1.6337242350759036,1.5472413139888725,0.66667775536000462,2.4137295854432095,2.1407379822127441,2.0905524253459324,1.7349949754370158,2.0609765588422073,1.7664804256879791,1.8184218102751089,1.1422024619457718,{"$f":"'User Add-in Location'!B13","v":0},{"$f":"'User Add-in Location'!C13","v":0},1.7157333002928972,2.6685376293624996,2.7023379683508639,1.6180798727756496,1.6392135189991905,2.2300188298741577,1.8230912520177891,1.7128117078258467,1.8113317084140179,1.8204848081159239,2.5514420998733982,1.9884483934260246,2.6747747215086366,1.8796633259019702,2.2548386315214444,1.8605223532282065,1.0457595924432921,1.7399416111437216,1.8842022630851072,2.5158190282071158,2.0703209132610683,1.5754586793177539,1.3881082712597104,2.2999526330332887,0.70009900424789651]
["Although the data and formulas are available for review they must not be changed.",null,"Fabricated Metals",3.7209835041586947,4.0383095675852241,4.4303622921792476,3.5856534108156111,4.1632234207013763,3.7081430896026335,3.9175717489021582,4.1447204256930004,0,4.1780925851042676,4.0961077547654874,4.5605125100147434,4.6311624558960522,3.9622681431654025,3.9737127648621073,3.8672072178706891,3.9537980025861321,3.9979355240740428,3.4716445222133543,3.9164822479573691,4.1121969935370659,3.7849325330519097,4.0699657514327914,4.1142319942392955,4.1043371216553011,4.0671098050547814,4.133525838212269,{"$f":"'User Add-in Location'!B14","v":0},{"$f":"'User Add-in Location'!C14","v":0},3.6862968130082621,4.0612594674273232,3.8244231223333176,3.9946684103186541,4.4723972111213497,3.9126039394518224,3.9163701955865071,3.8685335567811641,3.8645038386670554,3.3616171969873152,3.9103008465069098,3.980617413433587,4.538269651372258,3.6473701897917725,3.7302720437689527,3.7144270513842748,3.6779035347990874,3.8694822977228864,3.8157598997761566,4.4849554111317893,3.6164525329339794,4.024883193213765,4.1468128416596395,3.9794223424864978,3.6237282971056497]
[null,null,"Machinery",1.8864531527506188,2.3926352998241782,2.1335161605384201,2.3739389120601118,2.1136263813823462,1.6717336979927495,2.0251345874276012,2.9814345564227551,2.4821015845518559,2.2962201391346753,1.9004839163972065,1.8958374431822449,2.0214689886197448,1.7386777088977396,1.3715894953347743,1.5399549449793994,2.0114459865726531,2.3507561061996967,2.1373806966003031,2.4430518497247249,1.4634235280100256,2.4849712022114545,2.2930842658970505,2.2346510321367532,1.4996395095949993,1.6720305950148031,2.0740051371976733,{"$f":"'User Add-in Location'!B15","v":0},{"$f":"'User Add-in Location'!C15","v":0},1.540550944278948,2.19282685383223,2.7341875839047134,2.7671542956959456,2.1065858132205904,1.9552934512030333,1.7954321629367769,1.5481589594855905,2.384861194062978,1.964364015031606,2.4799304525367916,2.2488301282282919,3.2649322142824531,1.8414999491069466,1.8865631833905354,1.7975220486987382,2.0510711770039052,1.9050298763904721,1.8662967698182911,3.1965908838901669,2.8280915389768779,2.5036218599416316,3.1651613512076437,1.7290629112394527,2.3334209413733333]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Electrical Equipment",3.7477549455499135,0,1.1708865742529593,3.0169146650580951,1.3193218951584191,1.5137559611310241,2.4553771454800843,3.5709360056026007,0.67579817323274516,1.6767637063098211,2.5358411804322274,1.1498477817863546,1.1241177346116753,3.009896796236756,3.2620947207173994,2.5015151654520342,2.6689459969920497,3.7028671336430374,2.838088486784248,1.522556991987331,3.0526045009654057,1.3693274182658042,2.9302084548498994,2.3110433188817834,2.7555427935815628,1.9274731156646565,1.756795569132733,{"$f":"'User Add-in Location'!B16","v":0},{"$f":"'User Add-in Location'!C16","v":0},4.0641686326713975,3.3299479612740139,2.722707276703209,2.3422555949098323,0.98382626297653364,1.835241634358642,1.3262980048374464,3.2208418205220215,2.312894485330069,3.1867271674576627,0.5630010725349508,2.4273488290848273,1.8431395946010467,3.682804548612205,3.0627337758259108,3.0146494065561602,1.2405537712958552,1.3585892531179613,1.4566755294799805,1.4598530736020816,1.6961507963877853,1.8362129426771594,2.4769330281083302,3.4398664223250521,5.0323429158938833]
[null,null,"TCPU",2.2836088857715215,1.6459864953453962,2.4596742636281288,3.2843342756979066,3.2027370950922087,2.7108330084564249,3.0112611205923052,2.707828263547742,4.1665950662849722,2.7107788234026735,2.8044262089283172,2.2415998564713027,3.4143175613154977,3.4526498132819001,3.190412520938223,3.2651392204063465,2.5789943439432075,2.8545912368066029,2.4305787265449177,3.315745535035949,2.8147679774712855,3.112142899586865,2.6751604160775666,3.0420095314126301,2.789842393550106,3.1442156298565127,2.6050812329570832,{"$f":"'User Add-in Location'!B17","v":0},{"$f":"'User Add-in Location'!C17","v":0},2.7440330633613317,0,2.7854164389688658,3.5178034372577374,2.6726474694109861,3.5644827130764498,3.0510917270535547,2.7501171724264495,3.0105004634606121,2.1304996028908287,2.9450954300192742,3.4605247842930509,3.3896560147325152,2.4589884553418724,3.1436790600657587,3.1828022760583257,2.6255466522418995,2.9702788521411452,3.5666303698255768,2.6147911486698612,3.2681811601400628,2.9608058812396885,2.5010163116522928,3.306148810982068,2.1112411786381013]
[null,null,"Wholesale Trade",3.9408817359787265,3.5149118446304413,3.6856528305008029,3.4811726079015677,3.3753966756923472,3.6626469629253458,3.0256775576197459,3.3663703110403644,3.1378673473518055,3.5768389707553889,3.4624823621647089,4.3872869565815273,4.2342134058832412,3.3890594676583117,3.879410329693092,3.9997207767235308,3.713357157336024,3.6677167949562302,3.7160030347858362,3.9159248306365786,3.5362717160207784,3.3808728886221697,3.5648932148596484,3.6579341728530248,4.0494564758803318,3.8527005612493279,4.0830311129906933,{"$f":"'User Add-in Location'!B18","v":0},{"$f":"'User Add-in Location'!C18","v":0},3.9707274956617526,3.8267372234138901,3.677236958463749,3.1302050713293568,4.3849579948151183,3.2056023423543234,3.8267589243586193,3.5577945492224781,3.7673278163293165,3.813662199488657,3.8620458888436509,3.4567885256099133,3.7126799240797581,3.7206224698506429,3.9338207399059915,3.7015583946319399,3.2614073453549142,3.5235430883076377,4.0378796360449876,4.188429735377877,3.6395854099068101,3.4557345967092914,3.9255289317605024,3.9734831061905731,3.5225051280267228]
[null,null,"Retail Trade",11.956310142203314,12.349292427551084,11.119490757845597,12.828276082203757,10.244031208122585,12.190173326333969,11.054522692294677,13.111782376855182,11.228455379366965,11.930670038035872,12.374458776388291,10.963848250564146,12.605020897858759,11.981935021719313,12.716494900165218,13.698202814478414,12.329884579230699,13.613723014750194,11.971938694694618,12.812100337828195,11.814157571669126,12.584338656655724,11.826136685652489,12.215539386775415,12.634674936601067,12.997162245106171,14.285715844734698,{"$f":"'User Add-in Location'!B19","v":0},{"$f":"'User Add-in Location'!C19","v":0},13.050872128697996,7.7923411051916514,12.737382226378884,10.861965778667511,12.952496700039912,10.887379304198754,13.45326683090919,12.232234560435543,12.204906311093263,12.484809736758811,13.785826056945988,13.023422977711895,12.024152084606255,12.666431768378137,12.828053085838487,12.019563195547438,11.103076792453322,11.764659543120944,11.812326135657166,12.469190139944828,12.340154949981388,9.5760415659001659,12.811300595843511,12.844840502975011,12.389821345263188]
[null,null,"FIRE",5.57680297969842,4.5384933120094288,5.6283418839469297,5.5530656750971517,4.4063292678624038,5.4248188372230057,3.4375406761614546,2.9675155417541839,3.2697747735613119,5.7807741234895973,4.7101040149539006,4.5565237543679951,5.7070093314754029,4.1292172070388782,4.8554445719474462,4.0853478666182967,5.3158939084581691,5.1917177409947728,5.7430369732190503,4.5612570073324576,4.3723836381019696,3.631232682706111,5.0829858947060691,4.4720119188708942,5.5064103002685858,4.9592969872649917,5.9117140975992477,{"$f":"'User Add-in Location'!B20","v":0},{"$f":"'User Add-in Location'!C20","v":0},4.4684303300152566,0,4.2202861052101461,4.3068430666513882,5.009788510157116,2.8283993900083542,4.2516533553010794,4.954991794507051,4.0598304690943721,5.5698752351007315,5.1121149363767282,4.3187331219623486,4.0460455642947517,5.5628122416931101,3.9816739615145349,5.0208402049997698,5.5134869551721604,4.4698606886415195,5.2353079315147175,4.6553359884453371,4.5982341230448283,4.4924454183675664,5.0647810405825044,4.3230310285891136,5.6960828670123158]
[null,null,"Misc. Services",5.9663844575048257,5.4210609965518959,6.1861656314031972,7.0145385293628246,5.0334249768802533,5.6137216449755138,5.238210304806092,4.0748806725010693,3.3009842280444959,6.2545018756730961,6.0543704024481988,5.9029378842021618,5.9261765429635256,4.8994076967563718,5.3456796378982894,6.2794392389772691,6.4586095421179017,6.6314483853649255,6.1841715359583995,6.4635894024641756,5.0080656265732388,4.342149864165247,5.64989379166121,5.6061709736138923,6.9544674383701421,5.7116292490386282,7.079556797394698,{"$f":"'User Add-in Location'!B21","v":0},{"$f":"'User Add-in Location'!C21","v":0},6.0657102688676847,6.245225194727305,5.7786999460127513,4.9241055203795208,4.8681872779500921,4.5737785300247582,5.4841041999253735,5.9837715631601256,5.9259750648553062,6.710986315996518,5.5919951063076638,5.1228349211018411,5.9234286628920838,6.2953378061656835,6.7181013478346179,5.7902110895098611,5.4769990971932225,5.328985501095695,6.3194585005055348,6.513734697209637,5.018896626312829,5.3165567427237796,6.0695553151465145,5.947434758800771,6.6981384666109962]
[null,null,"Professional Services",8.6761030893874125,7.0509573724388508,7.8739005379187015,7.7249277735744055,6.730931977633321,7.010025719784573,6.6360153563914706,7.5659203035763118,6.2559808361161515,8.2157760583184789,7.3991403963654943,8.0554225791403908,9.1265080327058286,7.4002404480447268,8.5660456667570823,8.7196366660790545,7.7231574201348554,8.4843075925569735,8.1813393053821244,8.69431565670574,7.1026512424021098,6.9174420910270564,8.3323085599157558,7.5726062032581964,8.9733134484033972,7.5152390937993401,9.2923086146297287,{"$f":"'User Add-in Location'!B22","v":0},{"$f":"'User Add-in Location'!C22","v":0},8.2772212872908852,7.9055101310111322,7.5505011107309246,6.6941554751384365,7.9233361936854045,6.5707528309695089,8.2043953434846877,7.8487056605970595,8.0747577217186066,8.1497098915387163,8.0605840828834872,7.4360024884668716,7.5192604538896362,8.4649391150793889,8.5460690526017888,7.9970738920365525,7.5038205393500457,7.4449772344150045,7.941773095867064,8.7269171882902548,7.037438719329205,5.9680754187407148,8.5315296308168183,8.0656572941904123,8.3444100293305361]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Government",8.6573833358453012,7.8686304794968169,8.1818339482091105,11.918219563562795,6.7706171727197866,9.7113620165401269,6.5802548402943462,8.5829000236516801,4.369121567860387,8.6896008749585523,10.183667310218059,8.098019677126695,11.166429910583274,9.2436109010013325,11.812686777567011,10.931989468769988,11.405731706181031,10.062863506425654,10.2648566257858,10.414893976708209,5.8156384100103624,6.4684425064632265,9.650036194131463,9.5888723370630657,11.859017641330443,10.395275426206581,10.626711929566142,{"$f":"'User Add-in Location'!B23","v":0},{"$f":"'User Add-in Location'!C23","v":0},11.165118230684755,7.3103160051252614,8.1820844758782911,8.0011388721646917,6.3706094570006879,6.6442355379233993,10.440893004185783,10.324770238084744,9.0618881827979774,9.0414318805363472,8.7449818513064734,8.4221817367186436,6.8562026903804938,10.175397503558603,10.569807840732654,9.9890336406048323,9.5401622583012262,8.3704796873853642,10.320112338299129,10.729227213508278,7.0936845700119981,7.405113600710723,10.044000528225666,9.2135571550053452,10.038588651856047]
[]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",1.3195139210020899,0.57032354145798536,1.1653534394962377,1.8343318182980095,0.78346690047577694,2.0262411450500903,0.47801404134830378,0.90705697817150732,0.50293721365509236,0.95650180460474332,1.3053112636561,1.1653477122883675,1.6603899698941409,1.1687189922926391,0.90446848475723374,1.2108440379812528,1.7428415134569306,1.2219709801577103,0.72523960531645115,1.4573191331752422,0.86596692076232662,0.43859285140392423,1.0059357902516533,1.4369928633569864,1.3585006613208734,1.4740024897016595,1.8244932933492493,{"$f":"'User Add-in Location'!B27","v":0},{"$f":"'User Add-in Location'!C27","v":0},1.3663291408502685,0.50364043296431982,0.86689472843732818,0.42555772629093896,1.4835006548684087,0.97451060066687722,1.0091634809728889,1.2513936924192355,1.0615265243592218,1.7231343957180907,1.6779696344522728,1.1627074694601223,0.48272016987265043,0.96002567379013293,1.4909083891624688,1.2864781587469079,1.5284968725883268,2.5160479164897831,1.2349529240547563,2.1778247921005476,1.2737948478316745,0.8879994894396791,1.3052372190400616,1.9357721240981829,0.90768922101176963]
[null,null,"Mining",1.3467413722604946,0.3854762229366579,1.7609998868859333,1.5724012402520664,1.0656654247339221,1.4428833947665449,1.6201880634694861,1.4929582899895268,1.2472158791362375,2.8130057238150337,1.640434375707654,1.7586293427840525,1.9186764316282412,1.8142766261446304,1.6917733731477158,1.5867198999377266,2.8907508297242983,1.5826005244600601,0.98603520877119433,2.762200092923814,2.0980579403863437,2.13432945030323,2.2772228130395864,1.5445205025050952,1.6091708722321885,1.8243297632189766,1.8873560670493306,{"$f":"'User Add-in Location'!B28","v":0},{"$f":"'User Add-in Location'!C28","v":0},1.6351392441901609,1.0256204052247864,1.8015312802964363,1.8419130021247312,1.4133694275565769,1.901746860448865,1.5916983010112375,0.98603121439615893,1.9645499492037124,1.8762169298918352,2.2588303607443105,1.3548967112665591,1.9247521110202956,1.754068706346595,1.9597141708152883,1.6839620203211689,1.0913117795750715,2.0574631069017495,1.717369328374448,1.5065302365068076,1.5890234795169556,1.7095755977907043,1.5491699550462807,1.4011501643968667,0.88815046393353014]
[null,null,"Construction",2.8524229298181676,1.9416188101673797,2.870700918963748,3.0196375131301587,2.9360729408600177,3.169258980854897,2.5532904285257403,2.6944461864664491,1.2707790245542459,3.4065510809688826,3.2325781999223895,2.2205186831806043,3.4000618244729539,2.773124388133311,2.9611464935873348,2.9131867115807641,3.0551804966227052,2.8845992621361329,2.3965543652100108,3.5977053354368387,2.3654046615372093,2.6301875953717082,3.1454679186263195,2.9770112918936849,2.7897154159991882,3.2617896250774279,3.2151159692620102,{"$f":"'User Add-in Location'!B29","v":0},{"$f":"'User Add-in Location'!C29","v":0},2.9174709206281144,1.0288482353826274,3.317632951620372,2.4576953500604719,2.6965448899119422,2.233649440792262,3.3720401796601203,2.4603203199827695,3.2867209313390804,3.0710648367757756,3.1264255251508732,3.1122567773552601,2.4861400985778865,2.9830406332993493,3.0952053799375672,3.2808215659371864,2.882276963607231,4.5359339374215999,3.2038248720114084,3.2296791896844503,2.7259012883019555,2.3126821224694067,2.2884661386900418,3.1684191359074583,1.9101632538703219]
[null,null,"Manufacturing",1.7196063792779104,1.5137740180773516,1.9070028343595831,1.9438472919298528,2.1425552439571613,2.2069593010806581,1.2877870797942794,1.3818146461340681,0.66783594058428331,2.2369546058194216,1.8277816656722212,2.2081797751623955,2.1859821463507876,1.8437573613825995,1.579410516949618,1.722338654650287,2.181515129147626,1.7093222780525565,1.6226980245167626,2.0997135034925263,1.2603738277121912,1.4176902925636234,1.8602474388198063,2.0701627121006787,1.8425147756112974,1.9205750805965209,2.1731459686252301,{"$f":"'User Add-in Location'!B30","v":0},{"$f":"'User Add-in Location'!C30","v":0},1.7578243830901503,1.0973042203738537,1.5038100804395584,1.538768205729967,2.0845118308946882,1.5365315057505109,1.6867017916724723,1.8267692010412842,1.9707020528837647,2.3268712215447063,2.2100139056184394,1.935594616699905,1.4749821361364648,1.6041364009051462,1.8284340744921563,1.8382150777910262,2.3477599295163185,4.0691216806034216,2.2874798164743892,2.1960466123916524,1.4400618514694348,1.6559518400439828,1.6329893063423357,2.0627771798305607,1.5745506183344513]
[null,null,"Fabricated Metals",1.5350727987725561,1.3472167675088091,1.931791671165606,1.4335709457717292,2.2314757370367282,1.9140012736727552,1.3534657708028468,1.2335007430576697,0,2.166902548656231,1.7705566439686753,1.722141222255986,1.8684941203129002,1.8004963892262158,1.6032953291404539,1.5209898530710035,1.5880798210458058,1.4774118988979155,1.2971914032610452,1.732763509197933,1.3936610861522396,1.4765990561828382,1.8303083392178141,1.9155843606809291,1.5029968815605816,1.6822440958604581,1.6965238277505084,{"$f":"'User Add-in Location'!B31","v":0},{"$f":"'User Add-in Location'!C31","v":0},1.4842283409543153,1.1568305288873069,1.4785960887263461,1.5026922102381544,1.5779126889821959,1.4691663260866956,1.8727090489573595,1.3907245731935269,1.8648121349695252,1.5381019169964443,1.8323340793935265,1.8171486680100604,1.679542800275291,1.475785518928272,1.4753792133273149,1.6621813966733654,1.9939217011376125,3.9193400464406829,2.2051672757398793,1.5924609761412551,1.3316338480245777,1.5403302311897278,1.2967117079874364,1.7808918545885783,1.1075969396567926]
[null,null,"Machinery",1.782071680878289,1.3724407239351422,1.8208202242385596,1.7626156406477094,2.1732648452743888,2.2188616353087127,1.4587514041922987,1.2291525106411427,1.0605147699825466,2.3882860718294978,1.8684619824634865,2.103107777191326,2.0572034120559692,1.7693511871621013,1.8066850011236966,1.529336059698835,1.8906857343390584,1.6992855791468173,1.5099613817874342,1.8850409768056124,1.6448956232052296,1.5923566890414804,1.8781136891338974,2.2405931509565562,1.6511377728311345,2.1562412017956376,2.0803293455392122,{"$f":"'User Add-in Location'!B32","v":0},{"$f":"'User Add-in Location'!C32","v":0},1.5884725378127769,1.2288776661735028,1.2354379529133439,1.517498712753877,1.6786485665943474,1.5102791707031429,1.7303462538402528,1.6018982490058988,1.993967364076525,1.5896976152434945,2.0040470063686371,1.8811527632642537,1.436684921849519,1.5757030642125756,1.77649656299036,1.8492206644732505,1.9986162746790797,4.1365373749285936,2.2577574665192515,1.4435093749780208,1.5095256697386503,1.7010848354548216,1.2458342234604061,2.0101678669452667,1.3789334602188319]
[null,null,"Electrical Equipment",2.0019834400505148,0,2.4190030661962365,1.9636231186569377,2.4681934695090018,2.4386219311785955,1.7857004775795886,1.4769086504495272,0.66183697215972415,2.7434737015795965,2.2515174112012311,1.9519902813819148,2.2755275182826544,2.0878442025953725,1.7846105406361241,1.8882310698109288,1.7679703389444659,1.9887523240940546,1.5611928304036458,2.0580461384147726,1.7869455532361103,2.1120938998396679,2.3712453047434487,2.7171017533989361,2.0425831246119674,1.6765104686060259,2.4242581859711678,{"$f":"'User Add-in Location'!B33","v":0},{"$f":"'User Add-in Location'!C33","v":0},1.8507539892709384,1.1000424226125081,2.0561217184989684,1.9696268702066073,1.4379032786174488,2.0641963968994799,2.266683445181898,2.0335874121676207,2.3400579908842682,2.0245016492823118,1.1016717290365567,2.0718441522249611,2.1737614216343051,1.6759982775616389,2.1394741330095517,1.9398917946764218,2.2382921275272163,3.5845567180264379,2.796452522277832,2.5631668234384191,1.9617404578834452,1.9049834846168436,1.7920285040332424,2.3065498951942689,1.5879177483179236]
[null,null,"TCPU",2.423218054349038,1.2342512621145068,2.4174778826166325,2.3862633884949687,2.3183814552236561,2.5179594728455599,1.8577201032248394,1.9645218289394641,1.2280234248983355,2.761678793471888,2.462624134690004,2.0061166640152415,2.5991948074990852,2.5640599328994069,2.4222971380329437,2.2455372271780356,2.3143201017668136,2.3146077876666058,2.2749381291828135,2.3370009091179464,1.9731850088045546,2.0891658203833385,2.470016261768782,2.7437910674009318,2.4216232688263273,2.4284108651994769,2.5005747953032902,{"$f":"'User Add-in Location'!B34","v":0},{"$f":"'User Add-in Location'!C34","v":0},1.5781557623579254,0,2.0714392718875252,1.9463964692641305,2.1838647633080632,2.214101171289971,2.3058488655667082,2.1097568296020626,2.2944220183625927,2.3235311017092415,2.2540041010221183,2.3446589103164048,2.0356201961853886,2.2625905952602889,2.3969038636266271,2.5896155328692934,2.4465504599313044,3.7249664440141457,2.9207918262278127,2.5111654477372198,2.0534900136368845,1.9283872860176035,2.1991013249058349,2.3566935025937443,1.7122121109143138]
[null,null,"Wholesale Trade",2.1567287382251488,1.5377772588215903,2.4744670102696218,1.8527234791281695,2.0756591268642222,2.3889636502294485,1.6162892295928772,1.6304765292984285,1.2026884672884457,2.6623472385063858,2.1436852420875412,2.3754275835916667,2.60957299763571,2.100241179095057,2.1693799795504818,2.1390981537139346,2.0936273043741012,1.9905105567977814,1.9160468358479574,2.4326763135944298,1.8865818663271603,1.9212755351723312,2.191256579096446,2.3142219115160185,2.1145777239770949,2.3605951925951563,2.4139131854394238,{"$f":"'User Add-in Location'!B35","v":0},{"$f":"'User Add-in Location'!C35","v":0},2.2989604150463721,1.7487345992448089,2.1041236009426463,1.7726787255909628,2.1587841861976123,1.6503455867310486,2.3417194651986311,1.7903041919548355,2.3147537893877774,2.1874179685901027,2.3533757386807199,2.0401328378094887,2.224922114503598,2.1134906294816984,2.1240675880523501,2.2467958478870509,2.0266690394121731,2.7373629004655484,2.7819280424517787,2.4686765430930131,1.910644119513963,1.7368695053511751,1.8573490559697865,2.3402429820534714,1.5095844560040685]
[null,null,"Retail Trade",2.0260876585124379,1.6484070434337887,2.3893890380859375,2.0948806938467732,1.916296427974425,2.5153631775413681,1.8060475623253549,1.9619050058624896,1.3182962995763055,2.7943701399071745,2.3761489647359042,1.8191524049478547,2.5091927158678207,2.308811226966085,2.2328223049050511,2.3169770135465506,2.1737336415147746,2.2698047743983971,1.8928513603181396,2.4582375986196574,1.9474335268809426,2.1405304678505099,2.2323216825428576,2.456390937956253,2.0450620520505303,2.5019054812324564,2.6541591602159835,{"$f":"'User Add-in Location'!B36","v":0},{"$f":"'User Add-in Location'!C36","v":0},2.3971410723742146,1.7168158802110915,2.2364314428650509,1.9007825081528187,1.9502115779856373,1.6927752600130197,2.5087306029181033,1.9920292176641041,2.3373744642108067,2.2377031490445045,2.6191173859979031,2.3902093781284584,2.1908560009830707,2.1944687212139979,2.1709090208880157,2.2466122568425386,2.1837416109199843,2.8524127801864636,2.6908460923577664,2.2477218652624988,2.051322070497279,1.519347673141584,1.8483201504116828,2.4125063279523071,1.710030163505653]
[null,null,"FIRE",2.672926329158182,1.515002522887648,3.4035654464931229,2.4859414340515751,2.1522716907496626,3.3813058603707535,1.8894723238527358,1.1910611308537575,1.021411763344916,3.8782614463666718,2.5206457322205904,1.9102455392154354,3.4774914441595612,2.3360898510943997,2.3221651436528621,2.1954857347477059,2.7300851174584939,2.498029581053852,2.4292389397160883,2.4981425160870621,1.9629087845808639,1.9163497232987663,2.6916940369150035,2.743977492692943,2.6416492449405373,2.6072714565247948,2.8128259676969072,{"$f":"'User Add-in Location'!B37","v":0},{"$f":"'User Add-in Location'!C37","v":0},2.5270443215417053,0,2.2711025702299086,2.2535448156313107,2.0640985743371991,1.1866969659716209,2.0492375990396932,2.2722765481154563,2.2647062578247859,2.9818195834000121,2.590588948433576,2.4778246839227909,2.1973099998406096,2.6919936790595695,1.7575095590794156,2.5297829960970524,3.3186301046214837,3.0308916768626357,3.2499555859993192,2.3562123238665453,2.0671701340105977,1.9623932908002433,1.8575954999627611,2.4726620046022103,2.2930242620190442]
[null,null,"Misc. Services",2.3910457932758997,1.6872993097759461,2.8167665536667048,2.4472002656843692,2.129539620189739,2.6459747610962085,2.0079742663516553,1.6015925083606635,0.9365368547555214,2.9490561693554245,2.3509603377079729,2.1721938182092746,2.8476026333302009,2.0516714342086049,2.1106139168250611,2.326551285582847,2.5336463717801196,2.364222313554126,2.0196868879569845,2.8377173809322729,2.0633253086037349,2.0242493121406437,2.5871981772916537,2.5074699387960355,2.3919638218634534,2.4531672446470925,2.7195597789985051,{"$f":"'User Add-in Location'!B38","v":0},{"$f":"'User Add-in Location'!C38","v":0},2.4200230615631551,1.7997112690671078,2.3975191566420326,1.9498563132417308,2.216516933453772,1.5855553474017079,2.4285385110528406,1.9981663782375814,2.5512655702869815,2.4298677701117906,2.2140313472644877,2.2509576922895764,2.5592845644792068,2.4844873682256119,2.529309421044057,2.3233081913521887,2.2408511035715306,2.8962941414795997,3.1976797411852416,2.7487790692432723,1.8316755433940817,2.0190344629535724,2.0028649139152943,2.5271572873295671,1.8427419456872172]
[null,null,"Professional Services",2.2485344625336445,1.6940804869606547,2.786096653557967,2.0681908550518697,2.2641617732642918,2.5583183852149558,1.8679940626367952,1.7764663393404252,1.2540107138619863,3.0291206831753157,2.6050512113029556,2.0911396809105098,2.7547447302282393,2.3779036032183081,2.2654415631171574,2.2164816053739065,2.3124545825485163,2.2762393676835759,2.0546406689293053,2.600950117737137,2.0279425678346907,2.0759849149020226,2.4961478969454305,2.4734324153823848,2.2973736938845803,2.561215368158912,2.6549661688660153,{"$f":"'User Add-in Location'!B39","v":0},{"$f":"'User Add-in Location'!C39","v":0},2.4141143133671177,1.6149578509463047,2.146222899290863,2.0144635562269992,2.3229893116928744,1.8177502607961602,2.5125792995054921,1.9185261663098254,2.4354135121785232,2.375861164924435,2.5052645414516959,2.2132499220214039,2.2941113784623859,2.4325773429023374,2.255512267820829,2.3744448821727948,2.4684056026516106,3.1505160258361928,2.9228301041738702,2.4796083811982212,2.0037824238083783,1.8942858383363781,1.9035416785710964,2.3251632876977779,1.7216079062950178]
[null,null,"Government",0.53413935215433173,0.17361487688416552,0.83888631524351021,0.4782421611504864,0.48384951293077194,0.38169486117484708,0.74524362029862345,9.2231681623396261E-2,3.4680529287659627E-2,0.50946477031638204,9.0149270105674958E-2,0.27260681628137501,0.70450853936260061,0.23166070168771333,0.3189855515739502,0.42979218436365663,0.50659168070898186,0.48332452182783686,0.62630162006047063,0.5674986272376441,0.12214300982018268,0.16498842733259361,0.38246958208814491,0.76995929186575429,0.40165649096866668,0.47691213049912956,0.58833550815596192,{"$f":"'User Add-in Location'!B40","v":0},{"$f":"'User Add-in Location'!C40","v":0},0.43485140713525461,0.76419077260402068,0.3241086030510722,0.24885775067352361,0.58543090312520918,0.44448076522237273,0.26270778191341787,1.0879323605983298,0.35099086024133413,1.1407282743725264,0.59224820780458454,0.46991171722078218,0.21282245711111658,0.49516075740844817,1.2162974724188762,0.6544891742786989,0.43773407104848339,0.61062130068967502,0.36677889055270163,0.24207674857041506,0.36115877303131128,0.71864739549499113,0.44306536367737753,0.59835102991150035,0.40770426081706795]
[]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",1.7947073124742314,1.6491502221769507,2.02684945634318,1.6601505521508451,2.3698010044588287,1.697127758408109,1.2502609325197296,1.0384184678610671,0.49342820770201729,2.7813724800440229,2.7812697993886326,2.351654959950944,2.4720465965942053,3.2094080419114541,2.22321986894001,1.6693300391082351,1.631726010403872,1.7397758209011713,1.9559177823253833,2.486824429244892,1.3239496434976994,1.9815114470392829,1.9281983007758816,1.9249339968329031,1.9874802203559101,1.8448929941541288,1.4061278151562475,{"$f":"'User Add-in Location'!B44","v":0},{"$f":"'User Add-in Location'!C44","v":0},1.7628566731619415,0.97457411131129701,1.6511368474069887,2.2999859314326181,2.1487103263483318,1.3860389176499053,1.8795810558799155,0.91384494675673722,1.8597209398736811,1.0157849514436013,2.5277993288672502,1.4654693590610695,1.6927369331313407,1.8118807543598427,1.9153419463657075,1.5337669265447675,1.4060796452471949,3.6344423423116683,1.2551701723803363,1.5894559436302547,1.059209868775653,2.0604728710344906,0.41430570598545513,1.9861913940419365,0.66903145774614181]
[null,null,"Mining",1.0996796428293423,0.68857304255167651,1.7076393832331118,1.4410644268644031,1.5157225857610288,2.7193033246026523,1.4962161727573562,2.4153802567634033,0.51360191124072974,1.6920703666797583,1.992067903712176,1.2556379014167234,1.6592180417931599,1.5999781705331113,1.7354963896931082,1.2912213214929553,2.1900451079658843,1.2247926325037861,1.431481098783189,1.4599095358364824,1.3134437920390696,2.1135309744572295,2.1388470884682476,1.8233520811882573,1.9010893158290698,1.5815147593401482,1.9660557111104331,{"$f":"'User Add-in Location'!B45","v":0},{"$f":"'User Add-in Location'!C45","v":0},1.6118601439655691,1.0223827292953713,1.4890356962231623,2.5550872830377109,1.4709518681401792,2.1420602107393569,1.1184051555135976,1.3933503247689509,2.0752735552580459,2.4984703063964844,1.700408507084501,1.8275771901227427,1.8017882125965063,1.175511678059896,1.2790713724882707,1.4423165459563767,2.1524512249490488,3.4712566431017891,2.0673195797464121,1.1956712888634724,1.6940641472305078,1.014519214630127,1.2518468870632891,1.551024519878885,0.79348066233206493]
[null,null,"Construction",2.2048804339577495,1.8046295557321455,2.8358066793361738,1.9048106057150558,2.6419363354048158,2.8614471728491675,2.3583991367186132,2.0671083694998078,0.61886739214401376,2.8695018221597346,2.5988470178472163,2.2064078792328257,2.2220004550697405,2.7923303877673495,2.4260598269889631,2.2481988001373776,2.2255427556340317,2.0898346283128824,2.0664937102512089,2.5934882344610029,2.3806282145941893,2.5295973027615419,2.7353245485752993,2.8111339616974069,1.8571133888699471,2.7539172523453934,2.1852724630812816,{"$f":"'User Add-in Location'!B46","v":0},{"$f":"'User Add-in Location'!C46","v":0},2.3270581047325698,1.3857808610439912,2.8844033892073746,2.5688839132857582,1.8088188959305902,1.9202916112410418,2.5972575385703403,1.8803687545445238,2.8968569991070821,2.3345703541812495,2.7443796949918111,2.9037527714609563,2.3651424372219108,2.1455647939294673,2.0434106991200931,2.956966583466087,2.6930155415018731,4.8574795735180185,2.9139170312942562,2.4192474483298154,2.2141768994581845,2.0591280246529342,1.9243731304363589,2.6460780707557259,1.2087551345243277]
[null,null,"Manufacturing",1.1088404815041355,0.76150424895753865,1.9623782555183102,1.1091717009364783,1.7716435052012987,1.9077254534927746,1.528411842591294,0.95629375884289247,0.378119351709433,2.0152550557562448,1.5830523350164534,1.0273935547043185,1.2956194049669387,1.6813500789311666,1.2081934317177583,1.23059667644676,1.3086447858093888,1.0525418403171982,0.75060341395778429,1.6493957240880974,1.2946345229590666,1.601032443988079,1.5835129192305271,1.8974720122905797,0.97887195946612904,1.45923280029967,0.92641636411884276,{"$f":"'User Add-in Location'!B47","v":0},{"$f":"'User Add-in Location'!C47","v":0},1.1913738445149273,0.91516972053074408,1.7886339450982391,1.4432359047219774,0.95484498726529032,1.1571221535127716,1.3963035016879031,0.85309172196721172,1.606435104797608,1.4023150318049256,1.6836936900694452,1.6342970874045188,1.6002881690764479,1.2051862419369812,1.2181175911098916,1.4426062914582942,1.4478178115286495,3.5459857763072837,1.6304778059322607,1.4425241134780054,1.1930241288097982,1.1656871278633731,0.89499736291435417,1.6643279532110358,0.44892631015635548]
[null,null,"Fabricated Metals",1.6437198425211559,1.3288223521738518,2.4894425200253001,1.500710110293656,2.3662379285911235,2.2368130414951137,1.9218265343366601,1.6197452654198903,0,2.6262772174143212,2.1214620710873024,1.7352446357651454,1.8352835570893637,2.4698655354540522,1.8387563702900236,1.709404988623247,1.6812722036024419,1.8325310970951871,1.5936080081070343,2.1079528150035114,1.8493391842376896,2.1241568843039071,2.4403520059294816,2.6784836671701293,1.5088254569507227,2.2156967259034879,1.8013796119428263,{"$f":"'User Add-in Location'!B48","v":0},{"$f":"'User Add-in Location'!C48","v":0},1.7074631719690998,1.174136369330127,2.130581837601778,2.2007060170900532,1.3105100082551562,1.6196422420623826,2.1131461182745492,1.2958810387588129,2.4273439758434527,1.8502824846200827,2.2360064496354362,2.3392265933315928,2.1248704078720837,1.8966728606965484,1.4337668059075752,2.357901139593706,2.2165510094747312,4.5566277191406348,2.3333239337293112,2.0383851931589407,1.9523266572050932,1.6498401244965997,1.3764705392645626,2.2972185299163912,0.87421384490117793]
[null,null,"Machinery",1.1510360953398049,0.86079482437344268,1.7713277924340218,1.1323204406071454,1.9580052189994603,1.7370202853344381,1.588572934968397,1.4268733921926469,0.40388319076737389,2.0795252397656441,1.5946922866860405,1.1556519271107391,1.2284438111819327,1.7007534668082371,1.3153618652140722,1.1229881477775052,1.2342653373489156,1.3156063003698364,1.1562821659026667,1.8823842243291438,1.208707935642451,1.907682218356058,2.0054597626440227,2.0363881220109761,0.85538759606424719,1.4168194005033001,1.0192193887196481,{"$f":"'User Add-in Location'!B49","v":0},{"$f":"'User Add-in Location'!C49","v":0},1.057085481705144,0.91057922039180994,2.6936294543556869,1.9467080435715616,0.94983363774372265,1.2682646890170872,1.6297761597670615,0.81804646993987262,2.006768059451133,1.4854310487862676,1.7784703826764598,1.8583602876169607,1.8785020462237298,1.5191380300093442,1.0323230165522546,1.5468966248445213,1.7269914799835533,3.8123592538759112,1.6853774973424152,2.02433141018264,1.5078659248538315,1.4073958797380328,1.4252929204376414,1.5412844818783924,0.58963934285566211]
[null,null,"Electrical Equipment",1.756674490949159,0,2.2296862448415449,1.4229424243332238,2.2608492964057514,1.8897166687955138,1.6516310015032369,1.658727256200647,0.24626022352967211,2.2981213138949488,1.7332359475474204,0.89446088191001649,1.7480628926266906,2.2122596181848997,1.7919482518267889,1.5008316232312111,1.5840467458130212,1.7172549104177823,1.4939852235137776,1.5339036974855649,1.597986250795344,1.773177400712044,2.3083224424751858,2.2058128464606499,1.1370414892832439,1.8449779300279514,1.1143464452476912,{"$f":"'User Add-in Location'!B50","v":0},{"$f":"'User Add-in Location'!C50","v":0},1.7993165241774693,1.0332094815469557,2.097090469893589,1.8640676903468307,1.0081573788837721,1.3729519485145487,1.6310075841924196,1.1549539450676212,2.0359084272897374,1.7048232837389874,0.98681542437563663,2.0010987994491414,1.4005609238019554,1.9476670436961676,1.3281408894446589,2.0108321789772279,1.8048358463471936,3.5976256965309061,1.8415630120103077,1.6790485612807735,1.5494022882112892,1.2185199914440032,1.0319777034944104,2.1060712516948743,0.72902288295889417]
[null,null,"TCPU",1.67756099863775,0.84060138116227223,2.2971328782339784,1.775493824961176,2.3315642655256252,2.5533948908154116,1.7296537286825597,1.6247557121763361,0.62921016083116499,2.35161847535591,2.259518119034416,1.4673861294444113,1.9551792695233083,2.5697486747502856,1.9570725320370244,1.7367337177080515,1.7460002802903436,1.7295680887459095,1.5931463100358032,2.0503178920155527,1.6709094388931935,1.9768004835563722,2.2596689647137165,2.4447327350560815,1.5040203917285209,2.1750195124784595,1.9062874756093466,{"$f":"'User Add-in Location'!B51","v":0},{"$f":"'User Add-in Location'!C51","v":0},1.9640761798321245,0,1.9034487298271996,2.043650375231862,1.5048338563278534,1.7490435976101724,2.098604351631987,1.5309601213447734,2.2288989717109651,2.2344325055265206,2.0420934733272404,2.498420480221287,1.9304493028300802,1.6429575278809043,1.6401682603999583,2.3215698782806502,2.5009263093596203,4.1547579280170668,2.6895208329078946,2.0023204958850229,1.905419251962049,1.5933210338743842,1.6203621308687359,2.1530568866872226,0.97912529888037725]
[null,null,"Wholesale Trade",2.0576285079567733,1.2240348267698002,2.9906137443588166,1.7330859661102296,2.3488607138216855,2.9266895171411025,2.072876697243331,2.0119316412303263,0.62792103262004739,3.0513665627576634,2.6361155050243448,2.0063843884153996,2.2548413707824526,2.7575533775512331,2.2406313465027039,2.1345081991778163,2.0752246985178511,1.9185811376857187,1.8198262799999672,2.5610674963739819,2.142257688430969,2.547726942964657,2.6715158876544702,3.0528401797403122,1.7291853236581038,2.6404872217578088,2.144447846041468,{"$f":"'User Add-in Location'!B52","v":0},{"$f":"'User Add-in Location'!C52","v":0},2.1532406184487716,1.4726870152764693,2.8268383522947391,2.3262331796977334,1.6420476368087495,1.8192389214110232,2.7076143855820161,1.5606054243213403,2.7286563176594809,1.9661297501204258,2.6172358878358395,2.632539557839582,2.5359887791250997,2.1119111692120218,1.9438807541738727,2.5426524022382178,2.3714604052240977,4.0664958120106229,2.8186184029379291,2.2871516207734981,2.2566429586467631,1.8363693605639979,1.7123921704149532,2.5584654302654153,1.1013043149502693]
[null,null,"Retail Trade",2.4479159566163111,2.060249313541886,3.5433871682509155,2.4234300153634973,2.8755052180482701,3.3354338780669703,2.7275932514295267,2.5431145826370227,0.69731982128364112,3.8255183186498383,3.249956639777225,2.3745917963418721,2.9015539249934408,3.2624426450969062,2.7183489774077882,2.6139351833166282,2.4065816996211962,2.7609558361500888,2.2569435261990036,3.241743835890829,2.6146030529527744,3.1266786069790098,3.0659790411307806,3.3523583170664919,2.2901173700200448,3.2166128619790348,3.1442221071732837,{"$f":"'User Add-in Location'!B53","v":0},{"$f":"'User Add-in Location'!C53","v":0},2.5808105957208474,1.172302639039527,3.5353496717480604,2.9312426669853657,2.3004298324541383,2.3284268470002965,3.4661144498460454,1.9610687694927253,3.2464137738293939,2.7275652649379012,3.5552666503240928,3.3301477895287821,3.1866321649064751,2.7220893160405271,2.4515047204104072,3.292049890425218,2.8408510007662167,4.9252490743098143,3.4725146246428538,3.0393092579634611,2.6135021763182014,2.1691657982976582,2.2514042158845902,2.9846189515970178,1.4664371956965438]
[null,null,"FIRE",1.8621149505155619,1.1781465771921333,2.7196502391581103,1.509702090149543,2.0670464974722242,2.4412476223502395,2.1965538360396195,1.3050174747322283,0.49829344491000049,2.8160195700674842,2.2239105263019958,1.5429361836624329,1.77054296775583,2.391852889891529,1.7247229934047812,1.7639738374269038,1.8368439153019869,1.8580905014994527,1.5594144523891569,2.0970225518919596,1.7074567978989768,2.4177698861720747,2.2257140714593704,2.8697056060965824,1.5250150332714891,2.1710660384235925,1.6844482202609927,{"$f":"'User Add-in Location'!B54","v":0},{"$f":"'User Add-in Location'!C54","v":0},1.8112528595457165,0,2.2210675689942083,2.0370078278627051,1.1637868649502969,1.8710541227007076,2.5544130794588398,1.3648556239262921,2.1771882101432616,1.8264502491810615,1.9048829466707446,2.3619171368848551,2.2714313568991735,2.1423812230630004,1.5042785901020626,2.3804906237075469,2.387698884355467,3.7305057645802622,2.0964772305118418,1.847419051627486,1.7633199071539609,1.4226672040415509,1.3891182130469477,1.9828035657537955,0.8558435969832876]
[null,null,"Misc. Services",2.9555047099566845,2.2104293572250402,4.1357597444903682,2.5691342375808173,3.5036120439901226,3.9176570032101599,3.0016256139471098,2.6701175890680715,0.86150156681551948,4.3548235404839097,3.7903530398461842,2.7323037864843083,2.9285405679006304,3.8574100842996271,2.6421555718641221,2.7025278457372637,2.8930396701483745,2.8849029746793757,2.7021108232873972,3.5256918933446642,2.9761115350723872,3.2900595223675109,3.8362859113926961,3.8969548173060704,2.4444192885930964,3.5105119451993234,2.9631135079593838,{"$f":"'User Add-in Location'!B55","v":0},{"$f":"'User Add-in Location'!C55","v":0},2.7704021797241505,2.1533214837890733,3.4041130938422741,3.3034716759411453,2.3702774133321487,2.6063696260285747,3.4179681269125179,2.1740253245441545,3.7361070243437013,2.8663107237894918,3.0452903053533502,3.5789764404210658,3.3089337184950773,3.1317999163559009,2.4416852678987082,3.6071730327530647,3.462260420557298,5.6359388469623521,3.775688577784706,3.1120800913716606,3.2622015539196543,2.5384688144258232,2.4165815920698863,3.3035440756720251,1.5988519716904963]
[null,null,"Professional Services",2.3601020912469508,1.7588513226168985,3.4485602078080575,2.0632541366437187,2.891375248080545,3.1283694899205141,2.550723208581994,2.399505293717922,0.79212144723876232,3.6067451166405995,3.0031223897316788,2.4020862708252766,2.5922024094820149,3.1899498603768555,2.6116452147757645,2.3208666894518664,2.3500642322918615,2.4868407029468171,2.1268400067216575,3.1166777244378645,2.5088649358195347,2.9452656176293637,3.1413320358237669,3.3590186138539209,2.039285443052981,2.9887904101245497,2.5181881215604136,{"$f":"'User Add-in Location'!B56","v":0},{"$f":"'User Add-in Location'!C56","v":0},2.5108465604456369,1.6709430261140215,3.0306315649657107,2.8083069312069022,1.9108663470003813,2.2469882187216199,3.0903113956863111,1.7495848962992719,3.2431467288772802,2.3277780501761165,3.0790223518257887,3.2141973958961128,2.9676308575132109,2.472816395451447,2.2776707412342554,3.2309098927427593,2.7756339998717081,4.864449697730147,3.0861472360946558,2.7506220140249913,2.6358267562037003,2.0956817861855703,2.1586338427038534,2.8641638345827833,1.2425691853604237]
[null,null,"Government",3.1878123987686191,2.7832528984868379,4.2843179518423486,3.4685033200693165,3.7169836835214292,4.3067369867988434,2.9042487867899309,2.9235543771697863,0.75406474740204366,4.820780668877755,4.4803295236360761,3.5229228765402807,3.8683865698126438,4.4886655525775137,3.9973313260652303,3.578899055567212,3.6314436438134079,3.6933921950303406,3.3567911175199878,4.5381308047115843,2.9283253734430024,2.8794060562058665,4.4402582612375028,4.2252971435619218,3.4012298590940424,4.2869265512512342,3.7990067615550771,{"$f":"'User Add-in Location'!B57","v":0},{"$f":"'User Add-in Location'!C57","v":0},3.8552538136510757,2.4492931325969516,3.3154741980401727,3.7763216406824291,2.27341512917255,2.8129386321025378,4.5085210671483988,2.648063899651659,4.3361117549398189,3.2409727345584169,4.1528619349568014,4.0872927004190194,3.4364764692138183,3.8876053930459276,3.2626505586720138,4.1155995345306948,3.7686159202080414,5.890527433413471,4.3149006782353663,4.1488155939559883,3.181387042234102,2.8340844838485326,3.0344655294647884,4.0313616004153641,2.1940858219767208]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"Earnings Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.31032046675682068,0.45057016611099243,0.27041628956794739,0.26651883125305176,0.43417537212371826,0.20264269411563873,0.26130279898643494,0.1723911315202713,0.19533370435237885,0.38660275936126709,0.40934967994689941,0.47207099199295044,0.36470335721969604,0.50389683246612549,0.38238194584846497,0.2701869010925293,0.24202048778533936,0.30583181977272034,0.42874276638031006,0.3682408332824707,0.24517486989498138,0.40936082601547241,0.28662571310997009,0.24508363008499146,0.36351531744003296,0.26675727963447571,0.2006334513425827,{"$f":"'User Add-in Location'!B61","v":0},{"$f":"'User Add-in Location'!C61","v":0},0.2579934298992157,0.26385286450386047,0.27641800045967102,0.47454649209976196,0.41970589756965637,0.30550473928451538,0.27077579498291016,0.18508340418338776,0.26801368594169617,0.15793138742446899,0.38706052303314209,0.21677544713020325,0.30154457688331604,0.31018808484077454,0.31343108415603638,0.22844129800796509,0.20893400907516479,0.3127923309803009,0.16026535630226135,0.23238518834114075,0.1767638623714447,0.46234482526779175,6.5075986087322235E-2,0.27112287282943726,0.19510716199874878]
[null,null,"Mining",0.13383303582668304,0.15009030699729919,0.14707055687904358,0.20257328450679779,0.19753266870975494,0.33065205812454224,0.20116519927978516,0.39228817820549011,0.14347924292087555,9.5506131649017334E-2,0.22085162997245789,0.14957243204116821,0.1952044665813446,0.14429479837417603,0.2131534218788147,0.16391342878341675,0.2662663459777832,0.14395907521247864,0.23087531328201294,9.4611369073390961E-2,0.12728747725486755,0.25049674510955811,0.20748674869537354,0.18858632445335388,0.2901008129119873,0.1536700427532196,0.2437688410282135,{"$f":"'User Add-in Location'!B62","v":0},{"$f":"'User Add-in Location'!C62","v":0},0.21380917727947235,0.20507539808750153,0.1477106511592865,0.36051160097122192,0.21677447855472565,0.35822781920433044,9.0057864785194397E-2,0.28356510400772095,0.20844560861587524,0.34159326553344727,0.15522894263267517,0.21459084749221802,0.19740894436836243,0.12003126740455627,0.16040363907814026,0.13667060434818268,0.29566863179206848,0.25342559814453125,0.21589186787605286,0.13078249990940094,0.22198532521724701,0.11458542943000793,0.16743282973766327,0.1791878342628479,0.18649187684059143]
[null,null,"Construction",0.29887735843658447,0.38731285929679871,0.27832630276679993,0.25795885920524597,0.31438863277435303,0.30604159832000732,0.35746568441390991,0.31822109222412109,0.3712247908115387,0.2458796352148056,0.26645529270172119,0.33890807628631592,0.25086641311645508,0.31914177536964417,0.30834564566612244,0.31963843107223511,0.30468523502349854,0.27313140034675598,0.33333873748779297,0.25475150346755981,0.36102104187011719,0.34734481573104858,0.28968995809555054,0.29822328686714172,0.26657211780548096,0.30688920617103577,0.26475456357002258,{"$f":"'User Add-in Location'!B63","v":0},{"$f":"'User Add-in Location'!C63","v":0},0.32548287510871887,0.31882080435752869,0.33588981628417969,0.36014914512634277,0.27193677425384521,0.33293142914772034,0.261900395154953,0.37644654512405396,0.30417507886886597,0.31410190463066101,0.31040656566619873,0.33943110704421997,0.29367804527282715,0.2588304877281189,0.28879168629646301,0.33215844631195068,0.33882597088813782,0.31146121025085449,0.30499798059463501,0.28526967763900757,0.29956281185150146,0.33280614018440247,0.31056240200996399,0.30652129650115967,0.3057226836681366]
[null,null,"Manufacturing",0.12141793966293335,0.10937891900539398,0.18053582310676575,0.12119415402412415,0.17018918693065643,0.16759763658046722,0.23083196580410004,0.11795216798782349,0.23142236471176147,0.16458460688591003,0.14315502345561981,9.9472008645534515E-2,0.11277534067630768,0.15231293439865112,0.12832170724868774,0.1415296196937561,0.1311449408531189,0.11370889842510223,6.1380598694086075E-2,0.15788930654525757,0.18075554072856903,0.21350954473018646,0.14570987224578857,0.17007237672805786,0.10618958622217178,0.1353948712348938,6.1702501028776169E-2,{"$f":"'User Add-in Location'!B64","v":0},{"$f":"'User Add-in Location'!C64","v":0},0.12089530378580093,0.18090462684631348,0.21938811242580414,0.16959403455257416,8.9492373168468475E-2,0.17488150298595428,0.12764163315296173,0.10456264764070511,0.13859961926937103,0.13776746392250061,0.16418533027172089,0.15446008741855621,0.19302208721637726,0.13496607542037964,0.14339008927345276,0.13714981079101563,9.8327822983264923E-2,0.14086690545082092,0.13038751482963562,0.15487231314182281,0.14748799800872803,0.15162737667560577,0.11161415278911591,0.16830222308635712,5.2208516746759415E-2]
[null,null,"Fabricated Metals",0.22857089340686798,0.26860252022743225,0.25054216384887695,0.22339411079883575,0.26940628886222839,0.23841705918312073,0.30066516995429993,0.27229538559913635,0,0.24520599842071533,0.23155659437179565,0.24878846108913422,0.22860912978649139,0.28470349311828613,0.23789939284324646,0.24674992263317108,0.23504690825939178,0.26390531659126282,0.26002040505409241,0.23564253747463226,0.2778027355670929,0.3058469295501709,0.2780953049659729,0.29868057370185852,0.23041102290153503,0.26329627633094788,0.24119752645492554,{"$f":"'User Add-in Location'!B65","v":0},{"$f":"'User Add-in Location'!C65","v":0},0.23932714760303497,0.24612338840961456,0.27144956588745117,0.3142554759979248,0.19625486433506012,0.28260201215744019,0.22652335464954376,0.25303912162780762,0.26805374026298523,0.26722967624664307,0.26116475462913513,0.27413663268089294,0.26779976487159729,0.25739759206771851,0.2104467898607254,0.28488034009933472,0.26669672131538391,0.26399978995323181,0.23884277045726776,0.27195316553115845,0.28885412216186523,0.25979405641555786,0.21789389848709106,0.28101184964179993,0.21732021868228912]
[null,null,"Machinery",0.1224844679236412,0.1463325172662735,0.1503881961107254,0.13356387615203857,0.19695518910884857,0.13693612813949585,0.22152166068553925,0.23028689622879028,0.23828785121440887,0.15605390071868896,0.14117145538330078,0.11619918048381805,0.11316985636949539,0.15898142755031586,0.13374185562133789,0.13246311247348785,0.13206146657466888,0.15609352290630341,0.15743634104728699,0.19218486547470093,0.13344083726406097,0.25277942419052124,0.20460909605026245,0.17483216524124146,9.4050146639347076E-2,0.10728654265403748,8.3291441202163696E-2,{"$f":"'User Add-in Location'!B66","v":0},{"$f":"'User Add-in Location'!C66","v":0},0.11121872812509537,0.16919682919979095,0.38091203570365906,0.26239997148513794,0.11636293679475784,0.19314700365066528,0.15694910287857056,0.1144535094499588,0.19367006421089172,0.193722203373909,0.17569735646247864,0.18821409344673157,0.23757345974445343,0.18502353131771088,0.11364121735095978,0.14249758422374725,0.17607462406158447,0.16091690957546234,0.13620190322399139,0.27467292547225952,0.19270995259284973,0.1940343827009201,0.22955283522605896,0.1418120265007019,0.11252248287200928]
[null,null,"Electrical Equipment",0.22420395910739899,0,0.17434805631637573,0.18022027611732483,0.21880748867988586,0.14553667604923248,0.21224196255207062,0.26271429657936096,0.14159795641899109,0.16420318186283112,0.14199367165565491,7.1117490530014038E-2,0.18280212581157684,0.2226409912109375,0.21950729191303253,0.18800307810306549,0.20522738993167877,0.21593540906906128,0.22374297678470612,0.13140697777271271,0.19986888766288757,0.18131053447723389,0.22550582885742188,0.17253698408603668,0.13318224251270294,0.20079287886619568,8.4557108581066132E-2,{"$f":"'User Add-in Location'!B67","v":0},{"$f":"'User Add-in Location'!C67","v":0},0.23483291268348694,0.21154497563838959,0.22557713091373444,0.21263109147548676,0.13398599624633789,0.17705990374088287,0.12872648239135742,0.17491608858108521,0.17991152405738831,0.21250474452972412,9.4808466732501984E-2,0.19842013716697693,0.11130846291780472,0.25532019138336182,0.15517546236515045,0.21109552681446075,0.16998089849948883,0.16918809711933136,0.1307377815246582,0.1557445228099823,0.16821108758449554,0.13916634023189545,0.12027114629745483,0.21979556977748871,0.14448109269142151]
[null,null,"TCPU",0.1874801367521286,0.14063429832458496,0.19784347712993622,0.22897033393383026,0.26693859696388245,0.24854268133640289,0.23382778465747833,0.22597356140613556,0.40799301862716675,0.18348942697048187,0.21699698269367218,0.176984503865242,0.21687650680541992,0.26058167219161987,0.21917217969894409,0.21783080697059631,0.21201843023300171,0.2018236368894577,0.20148399472236633,0.20032788813114166,0.20874010026454926,0.24061532318592072,0.21784885227680206,0.21906717121601105,0.18341492116451263,0.21896794438362122,0.21107512712478638,{"$f":"'User Add-in Location'!B68","v":0},{"$f":"'User Add-in Location'!C68","v":0},0.27945861220359802,0,0.20471429824829102,0.26290154457092285,0.19684125483036041,0.26212731003761292,0.20517422258853912,0.25909033417701721,0.21643264591693878,0.27717852592468262,0.21019773185253143,0.27050328254699707,0.21665641665458679,0.17655658721923828,0.2080770879983902,0.23025767505168915,0.27950417995452881,0.23601624369621277,0.25521314144134521,0.21444277465343475,0.23812630772590637,0.22945369780063629,0.21495343744754791,0.22982357442378998,0.20618286728858948]
[null,null,"Wholesale Trade",0.3224702775478363,0.26406127214431763,0.34569883346557617,0.2906990647315979,0.33129799365997314,0.38002398610115051,0.36164253950119019,0.37827348709106445,0.45635443925857544,0.32845714688301086,0.34146007895469666,0.30526614189147949,0.31574463844299316,0.36682388186454773,0.32941713929176331,0.34679678082466125,0.33372014760971069,0.29570505023002625,0.3241221010684967,0.31389516592025757,0.35238823294639587,0.41025626659393311,0.34875506162643433,0.39022019505500793,0.2890285849571228,0.34349259734153748,0.31589311361312866,{"$f":"'User Add-in Location'!B69","v":0},{"$f":"'User Add-in Location'!C69","v":0},0.32845783233642578,0.33913284540176392,0.40898126363754272,0.37289732694625854,0.27737811207771301,0.35600283741950989,0.34059831500053406,0.34932065010070801,0.33928829431533813,0.30673494935035706,0.34465056657791138,0.35922211408615112,0.35186243057250977,0.30814066529273987,0.32482093572616577,0.3274993896484375,0.35475760698318481,0.34587255120277405,0.3382551372051239,0.31449887156486511,0.3585369884967804,0.33852019906044006,0.30008983612060547,0.34521922469139099,0.31460079550743103]
[null,null,"Retail Trade",0.37944304943084717,0.46526563167572021,0.40752050280570984,0.39769983291625977,0.41805332899093628,0.41608908772468567,0.46118521690368652,0.4470197856426239,0.45631298422813416,0.40913689136505127,0.40394529700279236,0.38391238451004028,0.41140064597129822,0.41250461339950562,0.38771769404411316,0.40387466549873352,0.37072217464447021,0.42007178068161011,0.39543461799621582,0.39584654569625854,0.42065641283988953,0.47962033748626709,0.38560748100280762,0.39991405606269836,0.38243976235389709,0.40752106904983521,0.46421024203300476,{"$f":"'User Add-in Location'!B70","v":0},{"$f":"'User Add-in Location'!C70","v":0},0.37981215119361877,0.23894608020782471,0.49700558185577393,0.45951876044273376,0.40629827976226807,0.44881659746170044,0.42640289664268494,0.41749531030654907,0.3954983651638031,0.43050599098205566,0.4636196494102478,0.43357387185096741,0.4425281286239624,0.39063075184822083,0.40028199553489685,0.42910000681877136,0.40749001502990723,0.41573271155357361,0.42181551456451416,0.4338243305683136,0.39674454927444458,0.40379858016967773,0.39174652099609375,0.38853001594543457,0.39975175261497498]
[null,null,"FIRE",0.2322181910276413,0.22575655579566956,0.23608078062534332,0.19704622030258179,0.24990385770797729,0.22576451301574707,0.32256314158439636,0.21032735705375671,0.30168464779853821,0.21979019045829773,0.22719098627567291,0.20921501517295837,0.17657671868801117,0.25487881898880005,0.20100900530815125,0.23126329481601715,0.22884531319141388,0.23255693912506104,0.21932804584503174,0.2095508873462677,0.22995549440383911,0.33427801728248596,0.2235332727432251,0.29283174872398376,0.20007571578025818,0.22566471993923187,0.19251000881195068,{"$f":"'User Add-in Location'!B71","v":0},{"$f":"'User Add-in Location'!C71","v":0},0.21877670288085938,0,0.25474107265472412,0.25402712821960449,0.15965108573436737,0.35466206073760986,0.29138064384460449,0.2387787252664566,0.22205232083797455,0.21785077452659607,0.19258037209510803,0.2538430392742157,0.2676013708114624,0.25637000799179077,0.21915221214294434,0.25662708282470703,0.25891312956809998,0.25747516751289368,0.18352746963500977,0.21256974339485168,0.22655779123306274,0.20886503159999847,0.20460915565490723,0.20950505137443542,0.17991143465042114]
[null,null,"Misc. Services",0.48457735776901245,0.53140950202941895,0.50042271614074707,0.44019806385040283,0.54672825336456299,0.52916699647903442,0.5375397801399231,0.52072644233703613,0.59385061264038086,0.50060200691223145,0.52079415321350098,0.46675455570220947,0.42362824082374573,0.55443489551544189,0.40206480026245117,0.4488164484500885,0.47570061683654785,0.46718162298202515,0.51445901393890381,0.44743168354034424,0.51174962520599365,0.54390037059783936,0.51481425762176514,0.51240211725234985,0.42664092779159546,0.48356983065605164,0.45594486594200134,{"$f":"'User Add-in Location'!B72","v":0},{"$f":"'User Add-in Location'!C72","v":0},0.44301453232765198,0.52798914909362793,0.49147605895996094,0.55664396286010742,0.42717307806015015,0.55382430553436279,0.44600144028663635,0.50632303953170776,0.48860406875610352,0.47800159454345703,0.422707200050354,0.50964123010635376,0.47090771794319153,0.47564902901649475,0.40908858180046082,0.50465905666351318,0.54846107959747314,0.52073925733566284,0.46831628680229187,0.44835430383682251,0.56426495313644409,0.48456203937530518,0.44500210881233215,0.46265462040901184,0.46769946813583374]
[null,null,"Professional Services",0.34884911775588989,0.37580659985542297,0.36924928426742554,0.3238660991191864,0.39246702194213867,0.37408500909805298,0.41532045602798462,0.42001637816429138,0.51547634601593018,0.36311072111129761,0.34852632880210876,0.3729102611541748,0.34283560514450073,0.39119225740432739,0.36346358060836792,0.34891137480735779,0.34938055276870728,0.3651278018951416,0.35610795021057129,0.36709079146385193,0.38978970050811768,0.44276914000511169,0.37963777780532837,0.39642995595932007,0.31934157013893127,0.36273297667503357,0.34770816564559937,{"$f":"'User Add-in Location'!B73","v":0},{"$f":"'User Add-in Location'!C73","v":0},0.36375501751899719,0.37149909138679504,0.40884390473365784,0.42154374718666077,0.30356350541114807,0.41591024398803711,0.36339178681373596,0.36247563362121582,0.38620597124099731,0.34286326169967651,0.38614818453788757,0.42016333341598511,0.3947855532169342,0.33197855949401855,0.35905203223228455,0.40854665637016296,0.37428101897239685,0.38455450534820557,0.34547340869903564,0.36940035223960876,0.39925998449325562,0.35994070768356323,0.36661419272422791,0.36908605694770813,0.32473477721214294]
[null,null,"Government",0.65951740741729736,0.84008699655532837,0.66445237398147583,0.76184660196304321,0.74246829748153687,0.77465736865997314,0.6432267427444458,0.73890697956085205,0.74078977108001709,0.73332470655441284,0.80894267559051514,0.77255445718765259,0.73272198438644409,0.83481884002685547,0.79214948415756226,0.76589369773864746,0.77444332838058472,0.76782339811325073,0.76607662439346313,0.77143138647079468,0.66403418779373169,0.64978581666946411,0.78698962926864624,0.72022783756256104,0.75427591800689697,0.77256596088409424,0.74814766645431519,{"$f":"'User Add-in Location'!B74","v":0},{"$f":"'User Add-in Location'!C74","v":0},0.80871880054473877,0.69892603158950806,0.63836967945098877,0.82544100284576416,0.51014268398284912,0.7576025128364563,0.80182784795761108,0.71987134218215942,0.75696814060211182,0.64443153142929077,0.74260950088500977,0.76290231943130493,0.67770671844482422,0.75965934991836548,0.68482935428619385,0.72967088222503662,0.75318366289138794,0.73905831575393677,0.7371143102645874,0.8133816123008728,0.6822015643119812,0.67520207166671753,0.69752919673919678,0.7372550368309021,0.76997506618499756]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"  Earnings Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",7.1475125849246979E-2,2.9256105422973633E-2,5.9685982763767242E-2,0.10290594398975372,5.9046462178230286E-2,0.10989853739738464,3.6577768623828888E-2,7.3237016797065735E-2,5.4880071431398392E-2,4.7513276338577271E-2,9.3869201838970184E-2,4.5586034655570984E-2,0.1140865758061409,0.10706116259098053,6.0020998120307922E-2,9.551490843296051E-2,0.11804729700088501,5.2609808743000031E-2,4.3605498969554901E-2,5.9952333569526672E-2,5.4205253720283508E-2,3.4785941243171692E-2,5.7785026729106903E-2,0.10003787279129028,7.790866494178772E-2,7.1644321084022522E-2,7.9692885279655457E-2,{"$f":"'User Add-in Location'!B78","v":8.7303593754768372E-2},{"$f":"'User Add-in Location'!C78","v":0},0.12404529750347137,3.0273757874965668E-2,4.6808250248432159E-2,3.1531915068626404E-2,8.3876818418502808E-2,6.7235067486763E-2,6.481584906578064E-2,7.9523906111717224E-2,6.2163323163986206E-2,6.3348725438117981E-2,7.3605090379714966E-2,6.5034136176109314E-2,3.133026510477066E-2,4.7288194298744202E-2,0.12592822313308716,5.4912187159061432E-2,8.2019716501235962E-2,0.16572409868240356,5.6010287255048752E-2,7.7543504536151886E-2,5.3974252194166183E-2,5.7410672307014465E-2,3.1250335276126862E-2,0.10315808653831482,4.2834348976612091E-2]
[null,null,"Mining",6.8435132503509521E-2,2.8919186443090439E-2,9.4760596752166748E-2,7.5667232275009155E-2,7.5320951640605927E-2,0.10453084111213684,0.11509822309017181,9.8009772598743439E-2,0.11222494393587112,0.13341248035430908,8.9229747653007507E-2,9.0254127979278564E-2,8.3986923098564148E-2,0.11576959490776062,8.6441926658153534E-2,7.9151064157485962E-2,0.15168082714080811,7.8394785523414612E-2,6.3943371176719666E-2,0.12410250306129456,0.13044579327106476,0.15937015414237976,0.12461639195680618,9.5216765999794006E-2,7.7338047325611115E-2,9.7779318690299988E-2,9.7569778561592102E-2,{"$f":"'User Add-in Location'!B79","v":4.3994605541229248E-2},{"$f":"'User Add-in Location'!C79","v":0},8.7245747447013855E-2,6.0665234923362732E-2,0.10547582805156708,0.13210685551166534,8.1110775470733643E-2,0.14236852526664734,8.2671821117401123E-2,7.0508770644664764E-2,0.1106661856174469,0.13182620704174042,0.11433820426464081,9.0128049254417419E-2,0.11111602932214737,8.1748455762863159E-2,9.1595686972141266E-2,9.3861103057861328E-2,9.1027304530143738E-2,0.14197559654712677,9.3604668974876404E-2,7.1563765406608582E-2,0.1000417172908783,0.1070806011557579,8.5700333118438721E-2,7.3906496167182922E-2,5.7955686002969742E-2]
[null,null,"Construction",0.12155184149742126,9.3869648873806E-2,0.13714815676212311,0.12220568954944611,0.17574077844619751,0.16414204239845276,0.15497986972332001,0.13608837127685547,8.731483668088913E-2,0.15383884310722351,0.15120598673820496,9.7113050520420074E-2,0.13584995269775391,0.14951097965240479,0.12412342429161072,0.11916922777891159,0.13089054822921753,0.11853006482124329,0.10615894198417664,0.14712733030319214,0.12162084877490997,0.16212105751037598,0.14914636313915253,0.15415588021278381,0.10449788719415665,0.14591744542121887,0.12755966186523438,{"$f":"'User Add-in Location'!B80","v":7.391008734703064E-2},{"$f":"'User Add-in Location'!C80","v":0},0.12196582555770874,5.4499223828315735E-2,0.17345553636550903,0.14860253036022186,0.10702479630708694,0.13915446400642395,0.15317812561988831,0.11687559634447098,0.15512549877166748,0.1412825882434845,0.13977663218975067,0.16091740131378174,0.12556728720664978,0.12206400185823441,0.12745127081871033,0.15787053108215332,0.1588500440120697,0.25871437788009644,0.14666247367858887,0.13884064555168152,0.13415935635566711,0.13278046250343323,9.1787509620189667E-2,0.14014655351638794,7.9310253262519836E-2]
[null,null,"Manufacturing",8.8650085031986237E-2,9.4196833670139313E-2,0.10553905367851257,9.8887175321578979E-2,0.15556126832962036,0.14359860122203827,9.5079600811004639E-2,9.3742504715919495E-2,6.1569318175315857E-2,0.114292211830616,0.10924142599105835,0.10245998203754425,0.11180654168128967,0.12775731086730957,8.6024090647697449E-2,9.7358763217926025E-2,0.12365885078907013,8.3864584565162659E-2,9.6944011747837067E-2,9.6773058176040649E-2,7.9777412116527557E-2,0.10921596735715866,0.10713927447795868,0.1340128630399704,8.8676288723945618E-2,0.10335975140333176,0.10407392680644989,{"$f":"'User Add-in Location'!B81","v":5.0878465175628662E-2},{"$f":"'User Add-in Location'!C81","v":0},0.10640329867601395,6.3594870269298553E-2,9.2588678002357483E-2,0.11363387107849121,0.10967233031988144,0.11077801883220673,9.4135850667953491E-2,0.118796207010746,0.11425000429153442,0.13345849514007568,0.11126573383808136,0.12469983845949173,8.9070901274681091E-2,7.8198768198490143E-2,0.10316871851682663,9.974256157875061E-2,0.16708973050117493,0.27259361743927002,0.12053241580724716,9.6678897738456726E-2,8.456120640039444E-2,0.1100388765335083,7.491651177406311E-2,0.11115989834070206,9.0059615671634674E-2]
[null,null,"Fabricated Metals",7.7903188765048981E-2,7.9276613891124725E-2,0.10682260990142822,6.9658324122428894E-2,0.15849040448665619,0.12005691230297089,0.10252566635608673,8.2358211278915405E-2,0,0.11235198378562927,0.1009477898478508,8.67934450507164E-2,8.4558106958866119E-2,0.11974798142910004,8.3313815295696259E-2,7.9005330801010132E-2,8.5858084261417389E-2,7.4793800711631775E-2,6.9478981196880341E-2,8.4860518574714661E-2,8.8795319199562073E-2,0.1158885657787323,0.10559935867786407,0.1238543689250946,6.537078320980072E-2,9.3535766005516052E-2,7.6311282813549042E-2,{"$f":"'User Add-in Location'!B82","v":4.215984046459198E-2},{"$f":"'User Add-in Location'!C82","v":0},7.9512029886245728E-2,6.2572486698627472E-2,9.447769820690155E-2,0.11068589240312576,7.265743613243103E-2,0.11207485198974609,0.1037939190864563,8.1302300095558167E-2,0.10805267095565796,8.3406761288642883E-2,9.915720671415329E-2,0.11902008205652237,0.10118520259857178,7.2985053062438965E-2,7.4248418211936951E-2,9.6330761909484863E-2,0.13167208433151245,0.25825643539428711,0.11451167613267899,7.809671014547348E-2,8.4882661700248718E-2,0.1046898141503334,6.4693666994571686E-2,9.8614536225795746E-2,5.51154725253582E-2]
[null,null,"Machinery",9.1563522815704346E-2,7.9801343381404877E-2,0.10321354120969772,8.6965121328830719E-2,0.15607982873916626,0.14072944223880768,0.11067423969507217,8.1310831010341644E-2,9.6530504524707794E-2,0.12643055617809296,0.10826064646244049,0.10664207488298416,9.5895290374755859E-2,0.11868971586227417,9.5345579087734222E-2,8.0984979867935181E-2,0.10293855518102646,8.6717233061790466E-2,8.1272155046463013E-2,9.3245342373847961E-2,0.10539355874061584,0.12495527416467667,0.10982595384120941,0.14555691182613373,7.3171183466911316E-2,0.12028893083333969,9.5842510461807251E-2,{"$f":"'User Add-in Location'!B83","v":8.1251397728919983E-2},{"$f":"'User Add-in Location'!C83","v":0},8.5779234766960144E-2,6.9658964872360229E-2,8.0226629972457886E-2,0.11237877607345581,7.7934913337230682E-2,0.11515666544437408,9.7123026847839355E-2,9.5949538052082062E-2,0.116291344165802,8.697684109210968E-2,0.11011114716529846,0.12323678284883499,8.7618239223957062E-2,7.8876607120037079E-2,9.1022670269012451E-2,0.10688409954309464,0.13355334103107452,0.27491024136543274,0.11835538595914841,7.188965380191803E-2,9.5186337828636169E-2,0.11607250571250916,6.2296554446220398E-2,0.11218935996294022,7.0825651288032532E-2]
[null,null,"Electrical Equipment",0.10079137980937958,0,0.14319026470184326,9.5496527850627899E-2,0.18668937683105469,0.15501230955123901,0.13150760531425476,9.7824215888977051E-2,6.0731519013643265E-2,0.14623446762561798,0.12767399847507477,0.10051543265581131,0.1131548210978508,0.13667087256908417,9.1000139713287354E-2,9.5797903835773468E-2,9.469711035490036E-2,9.9468186497688293E-2,8.2757167518138885E-2,9.999578446149826E-2,0.11426862329244614,0.16792561113834381,0.13457515835762024,0.17274360358715057,8.7973669171333313E-2,9.402158111333847E-2,0.11030490696430206,{"$f":"'User Add-in Location'!B84","v":0},{"$f":"'User Add-in Location'!C84","v":0},9.863927960395813E-2,5.8487296104431152E-2,0.13179592788219452,0.14450488984584808,7.1172356605529785E-2,0.15476050972938538,0.12427230179309845,0.12072880566120148,0.13298231363296509,0.10800883173942566,6.2976017594337463E-2,0.13528718054294586,0.12992596626281738,8.132423460483551E-2,0.10659033805131912,0.1113918125629425,0.15188482403755188,0.23988394439220428,0.1460379958152771,0.13028723001480103,0.12617930769920349,0.12800335884094238,8.9926429092884064E-2,0.12549513578414917,8.0993145704269409E-2]
[null,null,"TCPU",0.12827518582344055,8.2434341311454773E-2,0.13471275568008423,0.12086257338523865,0.16031894087791443,0.16642020642757416,0.13360138237476349,0.12985116243362427,0.11569172143936157,0.13988804817199707,0.14058580994606018,0.10918384790420532,0.11965075880289078,0.16447374224662781,0.12558209896087646,0.11648903787136078,0.12519086897373199,0.12026705592870712,0.13244558870792389,0.11396555602550507,0.12549519538879395,0.15439207851886749,0.14049398899078369,0.1698901355266571,0.11384116113185883,0.13443396985530853,0.12761697173118591,{"$f":"'User Add-in Location'!B85","v":7.9643756151199341E-2},{"$f":"'User Add-in Location'!C85","v":0},9.2955082654953003E-2,0,0.12560957670211792,0.13591885566711426,0.11467255651950836,0.16554474830627441,0.12600119411945343,0.13878814876079559,0.13224172592163086,0.15369461476802826,0.12136144936084747,0.15405112504959106,0.12133406102657318,0.111933633685112,0.12163866311311722,0.1485515832901001,0.17746029794216156,0.24537524580955505,0.15591536462306976,0.13232314586639404,0.13013797998428345,0.12593762576580048,0.12033390253782272,0.12930016219615936,0.1020248606801033]
[null,null,"Wholesale Trade",0.11166476458311081,0.10028589516878128,0.1399729996919632,9.2180497944355011E-2,0.14982107281684875,0.15098834037780762,0.13124832510948181,0.11739148199558258,0.12332293391227722,0.14211134612560272,0.1264350563287735,0.13368478417396545,0.11949293315410614,0.14436843991279602,0.11323650181293488,0.11388175189495087,0.1148410364985466,0.1054169237613678,0.10283297300338745,0.12648563086986542,0.12776303291320801,0.16123943030834198,0.12642979621887207,0.15456253290176392,9.4344809651374817E-2,0.13762500882148743,0.11149919033050537,{"$f":"'User Add-in Location'!B86","v":4.4560521841049194E-2},{"$f":"'User Add-in Location'!C86","v":0},0.12715846300125122,9.9406741559505463E-2,0.14050388336181641,0.13565295934677124,0.1036418229341507,0.14366075396537781,0.13833326101303101,0.10558784008026123,0.13905173540115356,0.11534467339515686,0.13215044140815735,0.14153480529785156,0.14614541828632355,0.10789800435304642,0.11268718540668488,0.13767923414707184,0.12818044424057007,0.18162813782691956,0.14496718347072601,0.12965719401836395,0.13037389516830444,0.12081979215145111,9.7458697855472565E-2,0.133180171251297,7.397635281085968E-2]
[null,null,"Retail Trade",9.3119144439697266E-2,9.5111101865768433E-2,0.1189127117395401,9.2304140329360962E-2,0.12177841365337372,0.13820217549800873,0.13346719741821289,0.12489917874336243,0.12007161974906921,0.13023604452610016,0.12387368828058243,9.1361813247203827E-2,0.1008361428976059,0.14068745076656342,0.10353030264377594,0.11211446672677994,0.10555128753185272,0.10707594454288483,8.9543245732784271E-2,0.11388467252254486,0.11576870083808899,0.16142274439334869,0.11310205608606339,0.14721772074699402,8.1887990236282349E-2,0.1285540908575058,0.1087879091501236,{"$f":"'User Add-in Location'!B87","v":4.4064939022064209E-2},{"$f":"'User Add-in Location'!C87","v":0},0.11985912919044495,8.0730073153972626E-2,0.13268056511878967,0.12726649641990662,8.2080818712711334E-2,0.1357397735118866,0.13467055559158325,0.10515595972537994,0.1253974437713623,0.10646405071020126,0.1285955011844635,0.14656990766525269,0.12989789247512817,9.975026547908783E-2,0.10470087081193924,0.12239081412553787,0.12232407927513123,0.1690814346075058,0.12325340509414673,0.10607906430959702,0.12129335105419159,9.2421069741249084E-2,8.6135149002075195E-2,0.12198145687580109,7.3654584586620331E-2]
[null,null,"FIRE",0.1212228536605835,8.7370581924915314E-2,0.16134850680828094,0.1030617356300354,0.13312092423439026,0.17303526401519775,0.14823374152183533,7.8486517071723938E-2,9.4597257673740387E-2,0.17084799706935883,0.12836536765098572,9.5793403685092926E-2,0.13083672523498535,0.14385113120079041,0.10545159876346588,0.11123842000961304,0.12853929400444031,0.11624178290367126,0.11114140599966049,0.11467360705137253,0.1146174743771553,0.15253040194511414,0.13255152106285095,0.16770584881305695,0.10396099090576172,0.13008168339729309,0.10930600017309189,{"$f":"'User Add-in Location'!B88","v":6.0611814260482788E-2},{"$f":"'User Add-in Location'!C88","v":0},0.12629730999469757,0,0.13429024815559387,0.14660905301570892,8.3259120583534241E-2,0.10734497010707855,0.11650374531745911,0.11834735423326492,0.12204188108444214,0.13605980575084686,0.1194038987159729,0.15069004893302917,0.13361991941928864,0.12318538874387741,8.6799673736095428E-2,0.13582116365432739,0.17883886396884918,0.1784515380859375,0.14015594124794006,0.11031421273946762,0.11745287477970123,0.11155520379543304,8.5201986134052277E-2,0.12391854822635651,9.2471078038215637E-2]
[null,null,"Misc. Services",0.13294753432273865,0.11684668064117432,0.16460400819778442,0.12205473333597183,0.16490788757801056,0.17533794045448303,0.17225322127342224,0.13065977394580841,0.10560835897922516,0.16435229778289795,0.14623983204364777,0.12569120526313782,0.13589277863502502,0.15474283695220947,0.11497385799884796,0.12907625734806061,0.14362156391143799,0.12865158915519714,0.11516796797513962,0.15263557434082031,0.14916887879371643,0.18570937216281891,0.16055971384048462,0.17605225741863251,0.10979850590229034,0.14981094002723694,0.12853869795799255,{"$f":"'User Add-in Location'!B89","v":7.365792989730835E-2},{"$f":"'User Add-in Location'!C89","v":0},0.13792066276073456,0.10840293020009995,0.16480706632137299,0.15885010361671448,0.11719346046447754,0.15187200903892517,0.1527077853679657,0.12100984156131744,0.16075560450553894,0.13161039352416992,0.12627805769443512,0.16527003049850464,0.17271314561367035,0.13503038883209229,0.135196253657341,0.14964015781879425,0.15060654282569885,0.20391257107257843,0.17252928018569946,0.15011647343635559,0.13599684834480286,0.14473418891429901,0.11006361991167068,0.14908924698829651,9.1100290417671204E-2]
[null,null,"Professional Services",0.104117751121521,9.8827287554740906E-2,0.13996531069278717,9.0614117681980133E-2,0.14683559536933899,0.14268884062767029,0.13705037534236908,0.11443687975406647,0.11486014723777771,0.14281739294528961,0.13639524579048157,0.10503537207841873,0.11203065514564514,0.14681880176067352,0.10567130893468857,0.10642609000205994,0.11278153955936432,0.10687348246574402,9.8583467304706573E-2,0.12001891434192657,0.12207952886819839,0.15742072463035583,0.12826637923717499,0.14842784404754639,9.162449836730957E-2,0.13235506415367126,0.10844896733760834,{"$f":"'User Add-in Location'!B90","v":5.7048916816711426E-2},{"$f":"'User Add-in Location'!C90","v":0},0.11947659403085709,8.12673419713974E-2,0.12736451625823975,0.13701529800891876,9.9753141403198242E-2,0.14418499171733856,0.13375160098075867,0.10097779333591461,0.13090091943740845,0.112030029296875,0.12364454567432404,0.13658267259597778,0.13505890965461731,0.11080875247716904,0.10714558511972427,0.12989471852779388,0.14027239382266998,0.18960437178611755,0.13569225370883942,0.11627743393182755,0.12026838958263397,0.11677148938179016,8.8794678449630737E-2,0.11776135861873627,7.4153073132038116E-2]
[null,null,"Government",3.0096344649791718E-2,1.3247617520391941E-2,4.9050662666559219E-2,2.4140562862157822E-2,3.6047250032424927E-2,2.4891838431358337E-2,6.2673158943653107E-2,6.703048013150692E-3,3.579186275601387E-3,2.7407893911004066E-2,5.3729335777461529E-3,1.7382422462105751E-2,3.3285051584243774E-2,1.6908090561628342E-2,1.7933908849954605E-2,2.5150233879685402E-2,2.9020193964242935E-2,2.6450889185070992E-2,3.8226228207349777E-2,2.9472479596734047E-2,8.7959356606006622E-3,1.4215687289834023E-2,2.3091617971658707E-2,5.3328033536672592E-2,1.9650779664516449E-2,2.8532272204756737E-2,2.9148992151021957E-2,{"$f":"'User Add-in Location'!B91","v":1.8258035182952881E-2},{"$f":"'User Add-in Location'!C91","v":0},2.6093777269124985E-2,4.8106711357831955E-2,2.1946821361780167E-2,1.9946228712797165E-2,3.084859810769558E-2,4.0065314620733261E-2,1.5712590888142586E-2,7.3388442397117615E-2,2.1912354975938797E-2,6.7427642643451691E-2,3.4338794648647308E-2,3.3518053591251373E-2,1.4442667365074158E-2,2.6376184076070786E-2,6.6480755805969238E-2,4.1728653013706207E-2,3.0939433723688126E-2,4.2973577976226807E-2,2.0629595965147018E-2,1.3139591552317142E-2,2.4390570819377899E-2,5.1088262349367142E-2,2.5697717443108559E-2,3.5628277808427811E-2,2.3165300488471985E-2]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"  Earnings Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",8.3892978727817535E-2,9.62686687707901E-2,0.10661719739437103,7.6751045882701874E-2,0.15616044402122498,9.8296791315078735E-2,9.0038023889064789E-2,6.4138822257518768E-2,4.4611047953367233E-2,0.13741646707057953,0.14855280518531799,0.12125083059072495,0.10600273311138153,0.1958870142698288,0.10601475089788437,7.924063503742218E-2,8.1539712846279144E-2,8.3630830049514771E-2,9.5777988433837891E-2,0.11782822012901306,8.0300197005271912E-2,0.14542645215988159,0.10039496421813965,0.11544457823038101,8.2040153443813324E-2,9.7378179430961609E-2,6.0367252677679062E-2,{"$f":"'User Add-in Location'!B95","v":0},{"$f":"'User Add-in Location'!C95","v":0},8.811042457818985E-2,5.1456384360790253E-2,9.9828854203224182E-2,0.15892493724822998,9.3780331313610077E-2,0.10416501015424728,9.8764501512050629E-2,4.8734560608863831E-2,0.10106243938207626,4.974750429391861E-2,0.13022449612617493,9.0720333158969879E-2,0.10118097811937332,8.2979187369346619E-2,9.2940472066402435E-2,8.5900619626045227E-2,8.1432349979877472E-2,0.22233742475509644,6.1473764479160309E-2,7.6689191162586212E-2,6.3676603138446808E-2,0.13360850512981415,1.9523279741406441E-2,0.10209265351295471,2.9974052682518959E-2]
[null,null,"Mining",4.4755861163139343E-2,3.50041463971138E-2,7.8195624053478241E-2,5.7996105402708054E-2,8.6955055594444275E-2,0.13710924983024597,9.3757420778274536E-2,0.1298501193523407,4.0428776293992996E-2,7.2773553431034088E-2,9.2639632523059845E-2,5.6360609829425812E-2,6.1931557953357697E-2,8.5046350955963135E-2,7.2052724659442902E-2,5.3391110152006149E-2,9.5279909670352936E-2,5.1262006163597107E-2,6.1023060232400894E-2,6.022363156080246E-2,6.9353707134723663E-2,0.1349848210811615,9.6948757767677307E-2,9.5228970050811768E-2,6.8318605422973633E-2,7.2678081691265106E-2,7.3473773896694183E-2,{"$f":"'User Add-in Location'!B96","v":0},{"$f":"'User Add-in Location'!C96","v":0},7.0147149264812469E-2,4.6980421990156174E-2,7.8375205397605896E-2,0.15368044376373291,5.5886808782815933E-2,0.14013269543647766,5.1182683557271957E-2,6.4697407186031342E-2,9.8188869655132294E-2,0.1065194308757782,7.6259300112724304E-2,9.8497442901134491E-2,9.3752816319465637E-2,4.6873390674591064E-2,5.4051369428634644E-2,7.03272745013237E-2,0.10852031409740448,0.18488441407680511,8.8139727711677551E-2,5.0224408507347107E-2,8.8652357459068298E-2,5.7268839329481125E-2,5.1350880414247513E-2,6.9416292011737823E-2,3.09439767152071E-2]
[null,null,"Construction",9.2784799635410309E-2,9.4850577414035797E-2,0.13427571952342987,7.9268254339694977E-2,0.15672792494297028,0.14918476343154907,0.15283538401126862,0.11497493088245392,5.0399500876665115E-2,0.12760995328426361,0.12497276067733765,0.10240647941827774,8.5760995745658875E-2,0.15348105132579803,0.10415621101856232,9.6112310886383057E-2,0.1001310721039772,9.0441331267356873E-2,9.109111875295639E-2,0.11062056571245193,0.12998422980308533,0.16709764301776886,0.1282079815864563,0.15181812644004822,6.9012656807899475E-2,0.13086193799972534,8.4445223212242126E-2,{"$f":"'User Add-in Location'!B97","v":0},{"$f":"'User Add-in Location'!C97","v":0},0.10472764074802399,6.5849654376506805E-2,0.15697520971298218,0.15978263318538666,7.1062296628952026E-2,0.12997220456600189,0.12290008366107941,9.0279094874858856E-2,0.14173625409603119,0.10291878879070282,0.12726591527462006,0.16182556748390198,0.12724226713180542,8.8463254272937775E-2,8.9289940893650055E-2,0.14908179640769958,0.14039786159992218,0.26753887534141541,0.12846337258815765,0.1050744503736496,0.11982244998216629,0.12019139528274536,8.1623777747154236E-2,0.12245377153158188,4.8742812126874924E-2]
[null,null,"Manufacturing",4.6516589820384979E-2,3.9900500327348709E-2,9.2621862888336182E-2,4.6010673046112061E-2,0.10477171093225479,9.9144786596298218E-2,9.8769955337047577E-2,5.3028371185064316E-2,3.0698131769895554E-2,8.9334174990653992E-2,7.588813453912735E-2,4.7534074634313583E-2,4.9845762550830841E-2,9.2129886150360107E-2,5.1708217710256577E-2,5.2446924149990082E-2,5.8692503720521927E-2,4.5409068465232849E-2,3.2981563359498978E-2,7.0134282112121582E-2,7.046934962272644E-2,0.10544927418231964,7.3988087475299835E-2,0.1021595373749733,3.626222163438797E-2,6.9123134016990662E-2,3.5684484988451004E-2,{"$f":"'User Add-in Location'!B98","v":0},{"$f":"'User Add-in Location'!C98","v":0},5.3451154381036758E-2,4.3343976140022278E-2,9.70463827252388E-2,8.948969841003418E-2,3.7393219769001007E-2,7.8088678419589996E-2,6.587519496679306E-2,4.0829084813594818E-2,7.8357353806495667E-2,6.1624087393283844E-2,7.7829182147979736E-2,9.0799681842327118E-2,8.5836246609687805E-2,4.953736811876297E-2,5.3062833845615387E-2,7.2507306933403015E-2,7.5242385268211365E-2,0.19469669461250305,7.1650281548500061E-2,6.2456518411636353E-2,6.4361624419689178E-2,6.7825600504875183E-2,3.7841841578483582E-2,7.6781377196311951E-2,1.804468035697937E-2]
[null,null,"Fabricated Metals",6.7896567285060883E-2,6.8550817668437958E-2,0.11569300293922424,6.1295654624700546E-2,0.13778650760650635,0.11446092277765274,0.1222875714302063,8.8442690670490265E-2,0,0.11463059484958649,0.10013797879219055,7.905106246471405E-2,6.9521725177764893E-2,0.13326191902160645,7.7486306428909302E-2,7.1745075285434723E-2,7.4250966310501099E-2,7.7844396233558655E-2,6.8947523832321167E-2,8.8256746530532837E-2,9.9115386605262756E-2,0.13775575160980225,0.11227146536111832,0.14200146496295929,5.5036850273609161E-2,0.10334532707929611,6.8319648504257202E-2,{"$f":"'User Add-in Location'!B99","v":0},{"$f":"'User Add-in Location'!C99","v":0},7.5437605381011963E-2,5.4753676056861877E-2,0.1138233095407486,0.13436232507228851,5.0532840192317963E-2,0.10763059556484222,9.8167389631271362E-2,6.1068836599588394E-2,0.11658091098070145,8.0060377717018127E-2,0.10177133232355118,0.12797001004219055,0.11221928894519806,7.6763391494750977E-2,6.1503779143095016E-2,0.11669067293405533,0.11342543363571167,0.24635151028633118,0.10096005350351334,8.6899161338806152E-2,0.10370751470327377,9.4521112740039825E-2,5.7305384427309036E-2,0.10435286909341812,3.4598171710968018E-2]
[null,null,"Machinery",4.7418523579835892E-2,4.4291868805885315E-2,8.2100264728069305E-2,4.6125687658786774E-2,0.11371129751205444,8.8648810982704163E-2,0.1008140817284584,7.7703632414340973E-2,3.2205134630203247E-2,9.0524405241012573E-2,7.5071796774864197E-2,5.2506759762763977E-2,4.6410400420427322E-2,9.1520197689533234E-2,5.5282894521951675E-2,4.7006674110889435E-2,5.4363980889320374E-2,5.5737897753715515E-2,4.9893148243427277E-2,7.8602440655231476E-2,6.4608655869960785E-2,0.12338709831237793,9.2017874121665955E-2,0.1076713502407074,3.1118249520659447E-2,6.5907254815101624E-2,3.8552518934011459E-2,{"$f":"'User Add-in Location'!B100","v":0},{"$f":"'User Add-in Location'!C100","v":0},4.6577975153923035E-2,4.2350370436906815E-2,0.1435210257768631,0.11853820085525513,3.6527581512928009E-2,8.4056459367275238E-2,7.5510188937187195E-2,3.8447603583335876E-2,9.6125535666942596E-2,6.4102143049240112E-2,8.0730848014354706E-2,0.10139284282922745,9.8947018384933472E-2,6.1319403350353241E-2,4.4163614511489868E-2,7.6350666582584381E-2,8.8137894868850708E-2,0.20556285977363586,7.2729811072349548E-2,8.6070813238620758E-2,7.9884029924869537E-2,8.0416180193424225E-2,5.9179950505495071E-2,6.9827280938625336E-2,2.3273779079318047E-2]
[null,null,"Electrical Equipment",7.200930267572403E-2,0,0.10283124446868896,5.7676307857036591E-2,0.13064694404602051,9.5962464809417725E-2,0.10429424792528152,8.9881390333175659E-2,1.9538760185241699E-2,9.9542848765850067E-2,8.1188693642616272E-2,4.0437594056129456E-2,6.5712854266166687E-2,0.11845402419567108,7.4939228594303131E-2,6.2510795891284943E-2,6.9424204528331757E-2,7.2393126785755157E-2,6.4144663512706757E-2,6.3732437789440155E-2,8.4992431104183197E-2,0.11411610990762711,0.10538811236619949,0.11605006456375122,4.1159048676490784E-2,8.5398361086845398E-2,4.1941165924072266E-2,{"$f":"'User Add-in Location'!B101","v":0},{"$f":"'User Add-in Location'!C101","v":0},7.8889533877372742E-2,4.7816663980484009E-2,0.11118020117282867,0.11294171959161758,3.8577862083911896E-2,9.0540610253810883E-2,7.5191020965576172E-2,5.401262640953064E-2,9.7036577761173248E-2,7.3204226791858673E-2,4.4572331011295319E-2,0.10863802582025528,7.3404543101787567E-2,7.8226484358310699E-2,5.6537963449954987E-2,9.8756425082683563E-2,9.1653198003768921E-2,0.19302189350128174,7.9075001180171967E-2,7.1034952998161316E-2,8.1676334142684937E-2,6.9278158247470856E-2,4.2635954916477203E-2,9.4941072165966034E-2,2.8632242232561111E-2]
[null,null,"TCPU",6.9870226085186005E-2,4.3729815632104874E-2,0.10764679312705994,7.3124341666698456E-2,0.1368924081325531,0.13175167143344879,0.11096601933240891,8.9447416365146637E-2,5.0725556910037994E-2,0.10349979251623154,0.10754202306270599,6.7405954003334045E-2,7.4683241546154022E-2,0.13980218768119812,8.3159118890762329E-2,7.3492825031280518E-2,7.7748760581016541E-2,7.4083134531974792E-2,6.9502241909503937E-2,8.6556389927864075E-2,9.0297892689704895E-2,0.12925657629966736,0.10482442378997803,0.13068179786205292,5.531754344701767E-2,0.10229189693927765,7.2903141379356384E-2,{"$f":"'User Add-in Location'!B102","v":0},{"$f":"'User Add-in Location'!C102","v":0},8.7486661970615387E-2,0,0.10253333300352097,0.12581008672714233,5.8510094881057739E-2,0.11718147248029709,9.8294727504253387E-2,7.2747461497783661E-2,0.10793863236904144,9.7488783299922943E-2,9.3721657991409302E-2,0.13781072199344635,0.10280030220746994,6.7046776413917542E-2,7.0936106145381927E-2,0.11584902554750443,0.12903986871242523,0.22648639976978302,0.11734446138143539,8.6073048412799835E-2,0.10205701738595963,9.204421192407608E-2,6.8021401762962341E-2,9.8615512251853943E-2,3.9074938744306564E-2]
[null,null,"Wholesale Trade",9.6113309264183044E-2,7.1412771940231323E-2,0.15717005729675293,8.004915714263916E-2,0.15466809272766113,0.1693587601184845,0.14914938807487488,0.1242232471704483,5.6770317256450653E-2,0.15061250329017639,0.14070925116539001,0.1033623069524765,9.6592143177986145E-2,0.16824810206890106,0.10677599906921387,0.10130161792039871,0.10363905131816864,9.2163905501365662E-2,8.9036591351032257E-2,0.12125540524721146,0.12983763217926025,0.18683366477489471,0.13898655772209167,0.18301759660243988,7.1326516568660736E-2,0.13927119970321655,9.1974146664142609E-2,{"$f":"'User Add-in Location'!B103","v":0},{"$f":"'User Add-in Location'!C103","v":0},0.10757581889629364,7.7664688229560852E-2,0.17077760398387909,0.16060715913772583,7.160148024559021E-2,0.13669773936271667,0.1422354131937027,8.3165243268013E-2,0.14819803833961487,9.6204325556755066E-2,0.13471022248268127,0.16285702586174011,0.15145552158355713,9.6656039357185364E-2,9.4290345907211304E-2,0.14229705929756165,0.13722944259643555,0.24861553311347961,0.13791711628437042,0.11026239395141602,0.13555516302585602,0.1189730316400528,8.0618396401405334E-2,0.13142415881156921,4.9289684742689133E-2]
[null,null,"Retail Trade",0.10455426573753357,0.10990859568119049,0.17028030753135681,0.10235363245010376,0.17313344776630402,0.17648924887180328,0.17944620549678802,0.14357545971870422,5.7645343244075775E-2,0.17265963554382324,0.1586230993270874,0.1118585467338562,0.11365650594234467,0.18201228976249695,0.11845048516988754,0.11343388259410858,0.10989685356616974,0.12127362191677094,0.10097016394138336,0.14034298062324524,0.14489711821079254,0.20965638756752014,0.14585377275943756,0.18376505374908447,8.6376287043094635E-2,0.15513399243354797,0.12331060320138931,{"$f":"'User Add-in Location'!B104","v":0},{"$f":"'User Add-in Location'!C104","v":0},0.11789817363023758,5.6533001363277435E-2,0.19529081881046295,0.18505021929740906,9.1723404824733734E-2,0.1599789559841156,0.16648422181606293,9.5559701323509216E-2,0.16122065484523773,0.12203708291053772,0.16732653975486755,0.18837149441242218,0.17401677370071411,0.11391493678092957,0.10873106122016907,0.1684613972902298,0.15031802654266357,0.2753351628780365,0.15536946058273315,0.13397930562496185,0.14355073869228363,0.12850359082221985,9.6920415759086609E-2,0.14018870890140533,6.0013893991708755E-2]
[null,null,"FIRE",7.8206546604633331E-2,6.1796572059392929E-2,0.12851446866989136,6.2698222696781158E-2,0.1223742663860321,0.12701913714408875,0.14209847152233124,7.2448059916496277E-2,4.0503397583961487E-2,0.124976746737957,0.10673096030950546,7.1465767920017242E-2,6.8197377026081085E-2,0.1312154233455658,7.3899537324905396E-2,7.5270257890224457E-2,8.2480072975158691E-2,8.025369793176651E-2,6.8600006401538849E-2,8.9268207550048828E-2,9.3044735491275787E-2,0.1594042032957077,0.1041128933429718,0.15468142926692963,5.6557916104793549E-2,0.10296107828617096,6.4958781003952026E-2,{"$f":"'User Add-in Location'!B105","v":0},{"$f":"'User Add-in Location'!C105","v":0},8.1360697746276855E-2,0,0.12064278125762939,0.12645217776298523,4.562847688794136E-2,0.12641012668609619,0.12061743438243866,6.5395168960094452E-2,0.10631218552589417,8.0355554819107056E-2,8.8156037032604218E-2,0.13137373328208923,0.12196839600801468,8.8150948286056519E-2,6.5597698092460632E-2,0.11978045105934143,0.12423213571310043,0.20506180822849274,9.2236913740634918E-2,8.0077908933162689E-2,9.5234796404838562E-2,8.287348598241806E-2,5.8801136910915375E-2,9.1579228639602661E-2,3.4442733973264694E-2]
[null,null,"Misc. Services",0.13663017749786377,0.12762466073036194,0.21511486172676086,0.11744352430105209,0.22832545638084412,0.22436848282814026,0.2137267142534256,0.16316482424736023,7.7069252729415894E-2,0.21273645758628845,0.20023106038570404,0.13930746912956238,0.12416022270917892,0.23292049765586853,0.12460972368717194,0.12693169713020325,0.14299222826957703,0.13715261220932007,0.13084115087985992,0.16520318388938904,0.17851395905017853,0.23877060413360596,0.1975284218788147,0.23120814561843872,9.9788494408130646E-2,0.18325063586235046,0.12577755749225616,{"$f":"'User Add-in Location'!B106","v":0},{"$f":"'User Add-in Location'!C106","v":0},0.13698017597198486,0.11239653080701828,0.20352724194526672,0.22572524845600128,0.10229144245386124,0.19380025565624237,0.17769505083560944,0.11466191709041595,0.20081508159637451,0.13880643248558044,0.15512855350971222,0.21911859512329102,0.19556951522827148,0.14185231924057007,0.11721476167440414,0.19978737831115723,0.19828565418720245,0.34100866317749023,0.18284508585929871,0.14848455786705017,0.19393572211265564,0.16276556253433228,0.11259737610816956,0.16794618964195251,7.0822000503540039E-2]
[null,null,"Professional Services",0.10020158439874649,9.3267567455768585E-2,0.16473440825939178,8.6621470749378204E-2,0.1730511337518692,0.16454513370990753,0.1668114960193634,0.13465327024459839,6.5087750554084778E-2,0.16181512176990509,0.14570055902004242,0.11247842758893967,0.10093313455581665,0.17690357565879822,0.11312173306941986,0.10011539608240128,0.10667608678340912,0.10858170688152313,9.4581872224807739E-2,0.1341235339641571,0.13820642232894897,0.19631309807300568,0.14854660630226135,0.18303413689136505,7.6456882059574127E-2,0.14328640699386597,9.8169103264808655E-2,{"$f":"'User Add-in Location'!B107","v":0},{"$f":"'User Add-in Location'!C107","v":0},0.11401751637458801,8.0097906291484833E-2,0.16641329228878021,0.17623239755630493,7.5736060738563538E-2,0.15345685184001923,0.14754973351955414,8.4745608270168304E-2,0.16009850800037384,0.10352835059165955,0.14404773712158203,0.18072670698165894,0.16109126806259155,0.10286487638950348,0.10041923820972443,0.16434414684772491,0.14599087834358215,0.27031335234642029,0.13725756108760834,0.1205299124121666,0.14391189813613892,0.12340943515300751,9.2372149229049683E-2,0.13372926414012909,5.0549108535051346E-2]
[null,null,"Government",0.15283650159835815,0.16667214035987854,0.2310967743396759,0.1644311398267746,0.25122275948524475,0.25579068064689636,0.21450182795524597,0.18529145419597626,6.9978967308998108E-2,0.24422141909599304,0.24546471238136292,0.1862795352935791,0.17007939517498016,0.28110933303833008,0.19551986455917358,0.17435047030448914,0.18614935874938965,0.18210659921169281,0.16856668889522552,0.22053593397140503,0.18216545879840851,0.21674627065658569,0.23710443079471588,0.26000472903251648,0.14400050044059753,0.23208171129226685,0.16723074018955231,{"$f":"'User Add-in Location'!B108","v":0},{"$f":"'User Add-in Location'!C108","v":0},0.19770041108131409,0.13256825506687164,0.20558694005012512,0.26760929822921753,0.10174676775932312,0.21698160469532013,0.24310961365699768,0.14484240114688873,0.24172484874725342,0.16276641190052032,0.21938565373420715,0.25953295826911926,0.21066252887248993,0.18262436985969543,0.16244806349277496,0.23640771210193634,0.22383598983287811,0.36965274810791016,0.21669599413871765,0.20529082417488098,0.19614987075328827,0.18845605850219727,0.14663015305995941,0.2125554084777832,0.10078434646129608]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B112","v":0},{"$f":"'User Add-in Location'!C112","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Mining",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B113","v":0},{"$f":"'User Add-in Location'!C113","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Construction",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B114","v":0},{"$f":"'User Add-in Location'!C114","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Manufacturing",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B115","v":0},{"$f":"'User Add-in Location'!C115","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Fabricated Metals",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B116","v":0},{"$f":"'User Add-in Location'!C116","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Machinery",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B117","v":0},{"$f":"'User Add-in Location'!C117","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Electrical Equipment",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B118","v":0},{"$f":"'User Add-in Location'!C118","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"TCPU",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B119","v":0},{"$f":"'User Add-in Location'!C119","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Wholesale Trade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B120","v":0},{"$f":"'User Add-in Location'!C120","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Retail Trade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B121","v":0},{"$f":"'User Add-in Location'!C121","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"FIRE",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B122","v":0},{"$f":"'User Add-in Location'!C122","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Misc. Services",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B123","v":0},{"$f":"'User Add-in Location'!C123","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Professional Services",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B124","v":0},{"$f":"'User Add-in Location'!C124","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Government",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B125","v":0},{"$f":"'User Add-in Location'!C125","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.26157271862030029,0.10876667499542236,0.21263396739959717,0.40233433246612549,0.18266880512237549,0.43537545204162598,0.10988247394561768,0.31075286865234375,0.13212990760803223,0.15501177310943604,0.29092717170715332,0.13808989524841309,0.36452841758728027,0.30969762802124023,0.21295523643493652,0.35397875308990479,0.46925270557403564,0.19515490531921387,0.16306221485137939,0.19720542430877686,0.18589794635772705,9.7021937370300293E-2,0.21246445178985596,0.36046338081359863,0.26462638378143311,0.26113200187683105,0.36063647270202637,{"$f":"'User Add-in Location'!B129","v":0},{"$f":"'User Add-in Location'!C129","v":0},0.46627557277679443,9.9615693092346191E-2,0.14453685283660889,9.6693277359008789E-2,0.25976324081420898,0.20423352718353271,0.23688197135925293,0.32466840744018555,0.2362443208694458,0.27843630313873291,0.22565579414367676,0.23627805709838867,9.8947048187255859E-2,0.17169868946075439,0.42417252063751221,0.20046448707580566,0.33491361141204834,0.63790655136108398,0.24776935577392578,0.30969727039337158,0.20997607707977295,0.17596614360809326,0.15225315093994141,0.38006722927093506,0.19798374176025391]
[null,null,"Mining",0.24988961219787598,0.12598335742950439,0.32482612133026123,0.28941166400909424,0.24997413158416748,0.31567716598510742,0.31345880031585693,0.28373849391937256,0.24335992336273193,0.47727441787719727,0.29525887966156006,0.31390416622161865,0.3093874454498291,0.35704004764556885,0.30276119709014893,0.2687833309173584,0.52029287815093994,0.28278148174285889,0.24060678482055664,0.42488527297973633,0.39102184772491455,0.41548383235931396,0.4090193510055542,0.29601788520812988,0.28491306304931641,0.32036685943603516,0.36254918575286865,{"$f":"'User Add-in Location'!B130","v":0},{"$f":"'User Add-in Location'!C130","v":0},0.2833627462387085,0.19620883464813232,0.30438148975372314,0.35963523387908936,0.3321077823638916,0.37904763221740723,0.27946710586547852,0.22910046577453613,0.37685668468475342,0.4083627462387085,0.38049781322479248,0.283622145652771,0.32722926139831543,0.28583598136901855,0.32389247417449951,0.29014575481414795,0.30056118965148926,0.51409494876861572,0.34032070636749268,0.23893749713897705,0.30193018913269043,0.35655653476715088,0.33017182350158691,0.2439274787902832,0.25366902351379395]
[null,null,"Construction",0.38916492462158203,0.28123247623443604,0.39715981483459473,0.39712762832641602,0.52964448928833008,0.47307956218719482,0.3889995813369751,0.36489951610565186,0.18371069431304932,0.4605940580368042,0.45488548278808594,0.31091737747192383,0.42445194721221924,0.42869234085083008,0.40114152431488037,0.36245036125183105,0.41443502902984619,0.36311328411102295,0.34797549247741699,0.4450608491897583,0.33105885982513428,0.39448988437652588,0.458640456199646,0.44953835010528564,0.34779047966003418,0.431740403175354,0.39101612567901611,{"$f":"'User Add-in Location'!B131","v":0},{"$f":"'User Add-in Location'!C131","v":0},0.371512770652771,0.16153419017791748,0.42651462554931641,0.38594460487365723,0.35141170024871826,0.35484695434570313,0.45969498157501221,0.34094035625457764,0.484732985496521,0.42571580410003662,0.39993727207183838,0.45307517051696777,0.33240389823913574,0.37586414813995361,0.38148486614227295,0.44695818424224854,0.51713383197784424,0.9154200553894043,0.46621942520141602,0.39622008800506592,0.37509894371032715,0.41225874423980713,0.27503347396850586,0.43158376216888428,0.26344728469848633]
[null,null,"Manufacturing",0.3344123363494873,0.39449608325958252,0.35610771179199219,0.38265585899353027,0.53448808193206787,0.47489321231842041,0.26870274543762207,0.3025895357131958,0.12852728366851807,0.39389646053314209,0.36730241775512695,0.36630380153656006,0.39698696136474609,0.4058384895324707,0.31643342971801758,0.34504532814025879,0.45289885997772217,0.31033265590667725,0.38727796077728271,0.32791328430175781,0.24533963203430176,0.29886627197265625,0.37695908546447754,0.44561517238616943,0.33668303489685059,0.35196983814239502,0.41470348834991455,{"$f":"'User Add-in Location'!B132","v":0},{"$f":"'User Add-in Location'!C132","v":0},0.36661076545715332,0.19642078876495361,0.26139223575592041,0.33242559432983398,0.42901742458343506,0.31921303272247314,0.33699488639831543,0.40972054004669189,0.41225337982177734,0.46427202224731445,0.36918509006500244,0.40912425518035889,0.26079308986663818,0.28367376327514648,0.34844779968261719,0.33032238483428955,0.63190865516662598,1.0921313762664795,0.46310436725616455,0.33806169033050537,0.27148914337158203,0.3828885555267334,0.28209364414215088,0.3858189582824707,0.39157652854919434]
[null,null,"Fabricated Metals",0.29140353202819824,0.2995305061340332,0.34711205959320068,0.26948642730712891,0.54984128475189209,0.39103841781616211,0.28394925594329834,0.25335240364074707,0,0.38344454765319824,0.35021018981933594,0.32520675659179688,0.31689167022705078,0.3877178430557251,0.3140714168548584,0.27789509296417236,0.30912435054779053,0.27358067035675049,0.279610276222229,0.2907860279083252,0.26515316963195801,0.31354010105133057,0.36986827850341797,0.40151429176330566,0.2642066478729248,0.31392371654510498,0.30038559436798096,{"$f":"'User Add-in Location'!B133","v":0},{"$f":"'User Add-in Location'!C133","v":0},0.26926243305206299,0.17982447147369385,0.26360666751861572,0.3257133960723877,0.29929137229919434,0.31788372993469238,0.36931288242340088,0.271728515625,0.38698101043701172,0.29759252071380615,0.33671724796295166,0.37948310375213623,0.29347085952758789,0.26283299922943115,0.24922895431518555,0.31190001964569092,0.51178669929504395,1.0504641532897949,0.4341433048248291,0.25798332691192627,0.26179420948028564,0.37797951698303223,0.21770584583282471,0.3396296501159668,0.22744143009185791]
[null,null,"Machinery",0.34155237674713135,0.29713833332061768,0.33325469493865967,0.33336055278778076,0.54007112979888916,0.45226085186004639,0.30527234077453613,0.24576699733734131,0.20273840427398682,0.42598855495452881,0.37166249752044678,0.39293575286865234,0.36100435256958008,0.38464975357055664,0.35881149768829346,0.28663027286529541,0.37257266044616699,0.31368649005889893,0.32164263725280762,0.3141629695892334,0.31235218048095703,0.33630239963531494,0.37974274158477783,0.47189652919769287,0.29356229305267334,0.3990706205368042,0.36462676525115967,{"$f":"'User Add-in Location'!B134","v":0},{"$f":"'User Add-in Location'!C134","v":0},0.2980039119720459,0.19985246658325195,0.21808755397796631,0.32617533206939697,0.31599628925323486,0.32724881172180176,0.3396761417388916,0.32859981060028076,0.41274642944335938,0.30493450164794922,0.37514305114746094,0.38981366157531738,0.2517850399017334,0.27832889556884766,0.31413912773132324,0.34461784362792969,0.51205968856811523,1.1309583187103271,0.4357222318649292,0.23416042327880859,0.29168474674224854,0.41285824775695801,0.2065126895904541,0.38984131813049316,0.27953863143920898]
[null,null,"Electrical Equipment",0.33950340747833252,0,0.47571718692779541,0.33786857128143311,0.62066030502319336,0.48079788684844971,0.35082650184631348,0.27194023132324219,0.12318634986877441,0.48749637603759766,0.40869343280792236,0.33306431770324707,0.4153292179107666,0.40182149410247803,0.30553388595581055,0.30883336067199707,0.3095853328704834,0.33051657676696777,0.28489696979522705,0.32363748550415039,0.32188832759857178,0.47055280208587646,0.42393946647644043,0.5301671028137207,0.322487473487854,0.29522383213043213,0.3837273120880127,{"$f":"'User Add-in Location'!B135","v":0},{"$f":"'User Add-in Location'!C135","v":0},0.30598700046539307,0.16617631912231445,0.35654592514038086,0.39458239078521729,0.29185390472412109,0.42979168891906738,0.42050635814666748,0.3686295747756958,0.42824101448059082,0.35281014442443848,0.2317739725112915,0.39227879047393799,0.36557590961456299,0.27165794372558594,0.33923649787902832,0.32939398288726807,0.54335534572601318,0.91872119903564453,0.50663936138153076,0.43539762496948242,0.36633503437042236,0.42195022106170654,0.28236496448516846,0.39617645740509033,0.29132616519927979]
[null,null,"TCPU",0.47965860366821289,0.33448517322540283,0.46461653709411621,0.44298136234283447,0.50138568878173828,0.5193641185760498,0.38134801387786865,0.39891564846038818,0.2434389591217041,0.49805128574371338,0.47961187362670898,0.38816666603088379,0.43269073963165283,0.50674223899841309,0.44379830360412598,0.40597403049468994,0.43143630027770996,0.42356026172637939,0.48765528202056885,0.38985288143157959,0.39249503612518311,0.42316508293151855,0.47121632099151611,0.54934000968933105,0.43946874141693115,0.45268237590789795,0.47140562534332275,{"$f":"'User Add-in Location'!B136","v":0},{"$f":"'User Add-in Location'!C136","v":0},0.29682314395904541,0,0.38048946857452393,0.38786447048187256,0.45615172386169434,0.45881927013397217,0.41966378688812256,0.45369160175323486,0.45156514644622803,0.4931032657623291,0.41049325466156006,0.46567809581756592,0.36610221862792969,0.40209317207336426,0.42768526077270508,0.47006213665008545,0.57927072048187256,0.87065482139587402,0.54225242137908936,0.44525671005249023,0.39929664134979248,0.42378878593444824,0.42800605297088623,0.43369638919830322,0.41115915775299072]
[null,null,"Wholesale Trade",0.34100556373596191,0.28620302677154541,0.41215777397155762,0.3005603551864624,0.41196525096893311,0.42914581298828125,0.33092212677001953,0.32071232795715332,0.26084721088409424,0.42724728584289551,0.3789360523223877,0.39804303646087646,0.38926589488983154,0.39240849018096924,0.34674942493438721,0.34936332702636719,0.34553408622741699,0.31257331371307373,0.30721151828765869,0.38037741184234619,0.35277366638183594,0.38669013977050781,0.36094081401824951,0.41762697696685791,0.31226801872253418,0.40475344657897949,0.35264754295349121,{"$f":"'User Add-in Location'!B137","v":0},{"$f":"'User Add-in Location'!C137","v":0},0.37944138050079346,0.26137828826904297,0.3745121955871582,0.34836256504058838,0.36731636524200439,0.35212302207946777,0.39530611038208008,0.30793917179107666,0.40365540981292725,0.35549938678741455,0.39007854461669922,0.37293171882629395,0.40083062648773193,0.32827019691467285,0.34740257263183594,0.37098896503448486,0.36747908592224121,0.53838193416595459,0.46256649494171143,0.38232612609863281,0.3528134822845459,0.36096012592315674,0.28721034526824951,0.39792561531066895,0.24436569213867188]
[null,null,"Retail Trade",0.30420947074890137,0.29237914085388184,0.37288343906402588,0.32004356384277344,0.35289716720581055,0.42052328586578369,0.35092651844024658,0.3723137378692627,0.26917016506195068,0.41910779476165771,0.39616644382476807,0.2910609245300293,0.35305249691009521,0.40739941596984863,0.33877623081207275,0.36667037010192871,0.33840250968933105,0.33695137500762939,0.28668725490570068,0.3665999174118042,0.34122598171234131,0.40427279472351074,0.34669768810272217,0.42026102542877197,0.2898719310760498,0.40307724475860596,0.36958932876586914,{"$f":"'User Add-in Location'!B138","v":0},{"$f":"'User Add-in Location'!C138","v":0},0.38013374805450439,0.23180580139160156,0.37598931789398193,0.34873902797698975,0.30966079235076904,0.34548568725585938,0.40151715278625488,0.32538127899169922,0.38955545425415039,0.34472465515136719,0.40602743625640869,0.4096987247467041,0.37482821941375732,0.32083892822265625,0.34346365928649902,0.34891641139984131,0.36935126781463623,0.52558112144470215,0.42124748229980469,0.33490526676177979,0.35300374031066895,0.29409492015838623,0.27172338962554932,0.39020133018493652,0.26500999927520752]
[null,null,"FIRE",0.4217524528503418,0.28640508651733398,0.54892396926879883,0.39244258403778076,0.41450536251068115,0.57490444183349609,0.40700268745422363,0.26879394054412842,0.23886871337890625,0.60147881507873535,0.44477427005767822,0.33747649192810059,0.51972544193267822,0.44915759563446045,0.38313353061676025,0.3941795825958252,0.44372892379760742,0.39694356918334961,0.38217341899871826,0.41181826591491699,0.37012684345245361,0.40160965919494629,0.44398784637451172,0.50293397903442383,0.40033698081970215,0.44375431537628174,0.41365110874176025,{"$f":"'User Add-in Location'!B139","v":0},{"$f":"'User Add-in Location'!C139","v":0},0.44138622283935547,0,0.41840577125549316,0.43952357769012451,0.35037112236022949,0.28044188022613525,0.3626558780670166,0.39328157901763916,0.41707003116607666,0.47586524486541748,0.42749297618865967,0.45906758308410645,0.41791021823883057,0.41585624217987061,0.3156818151473999,0.41804802417755127,0.56741130352020264,0.57829642295837402,0.53525471687316895,0.38572585582733154,0.37818872928619385,0.38798403739929199,0.29696226119995117,0.43972611427307129,0.3699260950088501]
[null,null,"Misc. Services",0.38628816604614258,0.31786978244781494,0.46608376502990723,0.39165616035461426,0.42437958717346191,0.47445487976074219,0.41380620002746582,0.34579896926879883,0.22174918651580811,0.47167015075683594,0.41486966609954834,0.37187433242797852,0.43909263610839844,0.39735829830169678,0.35587632656097412,0.39507818222045898,0.41916477680206299,0.37393879890441895,0.32879519462585449,0.45334279537200928,0.39430892467498779,0.42665541172027588,0.43686187267303467,0.45918095111846924,0.35947632789611816,0.42736959457397461,0.39946639537811279,{"$f":"'User Add-in Location'!B140","v":0},{"$f":"'User Add-in Location'!C140","v":0},0.4114537239074707,0.26530122756958008,0.43197810649871826,0.38891541957855225,0.39384901523590088,0.351326584815979,0.42596137523651123,0.34562242031097412,0.45413601398468018,0.39112448692321777,0.37450551986694336,0.42296552658081055,0.46507358551025391,0.39091038703918457,0.42247021198272705,0.39108002185821533,0.4067535400390625,0.57062530517578125,0.53364002704620361,0.43545436859130859,0.34614670276641846,0.41244590282440186,0.31863820552825928,0.43985521793365479,0.29783463478088379]
[null,null,"Professional Services",0.33093249797821045,0.29368448257446289,0.42724990844726563,0.30985057353973389,0.42177236080169678,0.42338454723358154,0.35158705711364746,0.32870841026306152,0.2519991397857666,0.44656896591186523,0.42517244815826416,0.32880425453186035,0.38498187065124512,0.41537249088287354,0.3415524959564209,0.34148228168487549,0.35515546798706055,0.33152151107788086,0.30995571613311768,0.37833380699157715,0.34729206562042236,0.38737916946411133,0.38440096378326416,0.41745758056640625,0.31873667240142822,0.40501070022583008,0.36160266399383545,{"$f":"'User Add-in Location'!B141","v":0},{"$f":"'User Add-in Location'!C141","v":0},0.37310409545898438,0.21962976455688477,0.35029399394989014,0.36487197875976563,0.3661952018737793,0.36079156398773193,0.39786779880523682,0.30581104755401611,0.39929306507110596,0.35687518119812012,0.38378989696502686,0.37549149990081787,0.38140726089477539,0.34931778907775879,0.34444880485534668,0.36289370059967041,0.42366230487823486,0.59797477722167969,0.4546583890914917,0.35840213298797607,0.3389592170715332,0.36352157592773438,0.27275323867797852,0.36917376518249512,0.26072967052459717]
[null,null,"Government",9.7743868827819824E-2,3.9212584495544434E-2,0.15586042404174805,8.5851907730102539E-2,0.10636031627655029,7.4970722198486328E-2,0.16365969181060791,1.9808411598205566E-2,8.2895755767822266E-3,9.08050537109375E-2,1.7363071441650391E-2,5.4685354232788086E-2,0.11917173862457275,4.8960328102111816E-2,5.913841724395752E-2,8.0619096755981445E-2,9.2899799346923828E-2,8.6897373199462891E-2,0.1208881139755249,9.8780512809753418E-2,2.4924397468566895E-2,3.6141276359558105E-2,7.1975111961364746E-2,0.15694725513458252,7.0223331451416016E-2,8.8896274566650391E-2,0.10127687454223633,{"$f":"'User Add-in Location'!B142","v":0},{"$f":"'User Add-in Location'!C142","v":0},8.1853747367858887E-2,0.13637864589691162,6.164395809173584E-2,5.3609609603881836E-2,0.11365509033203125,0.1036536693572998,4.9648880958557129E-2,0.215728759765625,6.9166898727416992E-2,0.2131960391998291,0.10886967182159424,9.5174431800842285E-2,4.2770981788635254E-2,8.7129950523376465E-2,0.22138702869415283,0.12035107612609863,9.3724370002746582E-2,0.13899219036102295,6.9188237190246582E-2,4.1929841041564941E-2,7.170403003692627E-2,0.15832269191741943,8.1882357597351074E-2,0.11398184299468994,8.1573486328125E-2]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.26173236966133118,0.27686005830764771,0.31367236375808716,0.25133934617042542,0.43952274322509766,0.28453448414802551,0.22752030193805695,0.17364136874675751,9.3155868351459503E-2,0.41402333974838257,0.45233330130577087,0.36244013905525208,0.34008705615997314,0.54503720998764038,0.32598143815994263,0.24405182898044586,0.25150087475776672,0.24901650846004486,0.29502525925636292,0.35311135649681091,0.2215668261051178,0.35018879175186157,0.29447469115257263,0.31973034143447876,0.2733285129070282,0.2891729474067688,0.18940055370330811,{"$f":"'User Add-in Location'!B146","v":0},{"$f":"'User Add-in Location'!C146","v":0},0.26437512040138245,0.14215020835399628,0.26020064949989319,0.41044670343399048,0.32551264762878418,0.26026785373687744,0.28689175844192505,0.14335881173610687,0.29738238453865051,0.15332901477813721,0.37500998377799988,0.24155701696872711,0.27420118451118469,0.25800341367721558,0.28201338648796082,0.23277275264263153,0.24320392310619354,0.69063180685043335,0.19665001332759857,0.22439698874950409,0.17494046688079834,0.40458777546882629,5.775134265422821E-2,0.30715435743331909,9.9955491721630096E-2]
[null,null,"Mining",0.13973802328109741,0.10078389942646027,0.23008304834365845,0.19001428782939911,0.24479267001152039,0.39691060781478882,0.23684783279895782,0.35142144560813904,8.4437936544418335E-2,0.21929895877838135,0.28224337100982666,0.16851222515106201,0.19884210824966431,0.23681208491325378,0.22168746590614319,0.16458545625209808,0.29396969079971313,0.15273422002792358,0.18811434507369995,0.18056108057498932,0.19139815866947174,0.32496050000190735,0.28443676233291626,0.26385140419006348,0.22770310938358307,0.21596157550811768,0.23064503073692322,{"$f":"'User Add-in Location'!B147","v":0},{"$f":"'User Add-in Location'!C147","v":0},0.21056519448757172,0.1298101395368576,0.20430389046669006,0.39676278829574585,0.19418701529502869,0.35012912750244141,0.14873886108398438,0.19048143923282623,0.2890300452709198,0.32831975817680359,0.21956232190132141,0.26231688261032104,0.25405865907669067,0.14579415321350098,0.16412216424942017,0.19064855575561523,0.32414078712463379,0.57445555925369263,0.28199678659439087,0.147048220038414,0.24351787567138672,0.17347799241542816,0.15182660520076752,0.20896533131599426,0.10325189679861069]
[null,null,"Construction",0.28961315751075745,0.27299535274505615,0.3950732946395874,0.25972375273704529,0.44126397371292114,0.43198758363723755,0.38612577319145203,0.3115060031414032,0.10533727705478668,0.38461726903915405,0.38078084588050842,0.30617249011993408,0.27532663941383362,0.42739376425743103,0.32054296135902405,0.29622548818588257,0.30905419588088989,0.26944345235824585,0.28081837296485901,0.33159610629081726,0.35874131321907043,0.40234270691871643,0.37620684504508972,0.42065536975860596,0.23008561134338379,0.38885143399238586,0.26508522033691406,{"$f":"'User Add-in Location'!B148","v":0},{"$f":"'User Add-in Location'!C148","v":0},0.31442642211914063,0.18193970620632172,0.40910753607749939,0.41266340017318726,0.24689936637878418,0.3248177170753479,0.35713762044906616,0.26575389504432678,0.41730186343193054,0.31728145480155945,0.36649060249328613,0.4309840202331543,0.34476375579833984,0.27514004707336426,0.27112331986427307,0.4040730893611908,0.41944700479507446,0.83140027523040771,0.41096720099449158,0.30752995610237122,0.32921421527862549,0.36406496167182922,0.24132034182548523,0.36860984563827515,0.16264320909976959]
[null,null,"Manufacturing",0.14524440467357635,0.11487080901861191,0.27256962656974792,0.15080870687961578,0.29503726959228516,0.28713375329971313,0.2495947927236557,0.14370977878570557,6.4167790114879608E-2,0.26929089426994324,0.23127566277980804,0.14213776588439941,0.16006304323673248,0.25659230351448059,0.1591709703207016,0.16166782379150391,0.18116879463195801,0.13531927764415741,0.10169459134340286,0.21030201017856598,0.19453442096710205,0.25394982099533081,0.21715985238552094,0.28309562802314758,0.12093354761600494,0.20544338226318359,0.11205016076564789,{"$f":"'User Add-in Location'!B149","v":0},{"$f":"'User Add-in Location'!C149","v":0},0.16050726175308228,0.11976814270019531,0.25303405523300171,0.23119105398654938,0.12993805110454559,0.19517409801483154,0.19146372377872467,0.12020553648471832,0.23076391220092773,0.19001771509647369,0.22418177127838135,0.24188731610774994,0.23264004290103912,0.15410222113132477,0.16114635765552521,0.19659850001335144,0.22483472526073456,0.60512769222259521,0.22928795218467712,0.1828683465719223,0.17687800526618958,0.205501988530159,0.11189594119787216,0.23117527365684509,6.0223385691642761E-2]
[null,null,"Fabricated Metals",0.21201802790164948,0.19730366766452789,0.34046578407287598,0.20092999935150146,0.38802319765090942,0.33152100443840027,0.30902880430221558,0.23970939218997955,0,0.34555906057357788,0.30520522594451904,0.23639655113220215,0.22328154742717743,0.37117499113082886,0.23853029310703278,0.22120319306850433,0.229241743683815,0.23197324573993683,0.21262802183628082,0.26465922594070435,0.27360779047012329,0.33175531029701233,0.3295343816280365,0.39352908730506897,0.18357641994953156,0.30718165636062622,0.21455872058868408,{"$f":"'User Add-in Location'!B150","v":0},{"$f":"'User Add-in Location'!C150","v":0},0.2265879362821579,0.15129725635051727,0.29677847027778625,0.34713295102119446,0.17562295496463776,0.26901945471763611,0.28533273935317993,0.179806187748909,0.34334331750869751,0.24691866338253021,0.29316526651382446,0.34092268347740173,0.30413264036178589,0.23880736529827118,0.18681645393371582,0.316404789686203,0.33899363875389099,0.765735924243927,0.32310119271278381,0.25443536043167114,0.28501886129379272,0.28639814257621765,0.1694628894329071,0.31421074271202087,0.11549053341150284]
[null,null,"Machinery",0.14806976914405823,0.12751619517803192,0.24160581827163696,0.15119948983192444,0.3202269971370697,0.25675800442695618,0.25476604700088501,0.21060322225093842,6.7332535982131958E-2,0.27288421988487244,0.22879977524280548,0.15701974928379059,0.14904852211475372,0.25491419434547424,0.17018818855285645,0.14492864906787872,0.16784065961837769,0.16610845923423767,0.15385930240154266,0.23570933938026428,0.17835727334022522,0.29715156555175781,0.27009093761444092,0.29838624596595764,0.10379146039485931,0.19589650630950928,0.1210637241601944,{"$f":"'User Add-in Location'!B151","v":0},{"$f":"'User Add-in Location'!C151","v":0},0.13989944756031036,0.11702301353216171,0.37422186136245728,0.30625489354133606,0.12695541977882385,0.21009731292724609,0.21947725117206573,0.11319733411073685,0.28310853242874146,0.19770203530788422,0.23255528509616852,0.27012050151824951,0.26817724108695984,0.19076055288314819,0.13413810729980469,0.20702485740184784,0.26341396570205688,0.63894814252853394,0.23275470733642578,0.25203150510787964,0.21954357624053955,0.24365878105163574,0.17501291632652283,0.21025265753269196,7.7684089541435242E-2]
[null,null,"Electrical Equipment",0.22486096620559692,0,0.30262142419815063,0.18906368315219879,0.36792311072349548,0.2779407799243927,0.26355940103530884,0.24361139535903931,4.0850032120943069E-2,0.30007690191268921,0.24744506180286407,0.12092538177967072,0.21105378866195679,0.32993590831756592,0.23070371150970459,0.19273146986961365,0.21434234082698822,0.21574610471725464,0.19781693816184998,0.19111433625221252,0.23462995886802673,0.27482175827026367,0.30933618545532227,0.32160621881484985,0.13728156685829163,0.25383901596069336,0.13170920312404633,{"$f":"'User Add-in Location'!B152","v":0},{"$f":"'User Add-in Location'!C152","v":0},0.23695418238639832,0.13212406635284424,0.28988727927207947,0.2917918860912323,0.13408496975898743,0.22630232572555542,0.21854761242866516,0.15902848541736603,0.28578990697860718,0.22577494382858276,0.12839607894420624,0.2894212007522583,0.19894424080848694,0.24335932731628418,0.17172981798648834,0.26778140664100647,0.27392330765724182,0.59997671842575073,0.25305861234664917,0.20799486339092255,0.22446624934673309,0.20990817248821259,0.12608268857002258,0.2858751118183136,9.5573775470256805E-2]
[null,null,"TCPU",0.21814499795436859,0.12589395046234131,0.31677177548408508,0.23967145383358002,0.38544002175331116,0.38151445984840393,0.28039926290512085,0.24238617718219757,0.1060519814491272,0.31197890639305115,0.32774639129638672,0.20156840980052948,0.23980547487735748,0.38936224579811096,0.25597718358039856,0.22655998170375824,0.24000035226345062,0.22076013684272766,0.2142951637506485,0.25952154397964478,0.24925422668457031,0.31126514077186584,0.3076438307762146,0.36213159561157227,0.1844770759344101,0.30401322245597839,0.22890777885913849,{"$f":"'User Add-in Location'!B153","v":0},{"$f":"'User Add-in Location'!C153","v":0},0.26270142197608948,0,0.26731029152870178,0.3249947726726532,0.20332843065261841,0.29287302494049072,0.28567466139793396,0.2141706794500351,0.31785726547241211,0.30055370926856995,0.26993036270141602,0.36708655953407288,0.2785986065864563,0.20856104791164398,0.21542127430438995,0.31409841775894165,0.38552775979042053,0.70390290021896362,0.37549939751625061,0.25199785828590393,0.28045612573623657,0.27886390686035156,0.20113644003868103,0.29689392447471619,0.13040526211261749]
[null,null,"Wholesale Trade",0.30010741949081421,0.20559020340442657,0.46250593662261963,0.26238840818405151,0.43554052710533142,0.49050381779670715,0.37689727544784546,0.33664458990097046,0.11868631839752197,0.45399650931358337,0.42883136868476868,0.30908921360969543,0.31018823385238647,0.46860319375991821,0.3286927342414856,0.3122996985912323,0.31995391845703125,0.27464905381202698,0.27454671263694763,0.3635827898979187,0.35842007398605347,0.44993102550506592,0.4079192578792572,0.50717294216156006,0.23788389563560486,0.41393741965293884,0.28880330920219421,{"$f":"'User Add-in Location'!B154","v":0},{"$f":"'User Add-in Location'!C154","v":0},0.32309260964393616,0.21459978818893433,0.4452613890171051,0.41491261124610901,0.24884694814682007,0.34165626764297485,0.41340330243110657,0.24484065175056458,0.43644508719444275,0.29668739438056946,0.38800930976867676,0.43384754657745361,0.41046905517578125,0.30067634582519531,0.2863718569278717,0.38581934571266174,0.41010323166847229,0.77274608612060547,0.44133594632148743,0.32284238934516907,0.37252596020698547,0.36045688390731812,0.23840081691741943,0.39569836854934692,0.16450811922550201]
[null,null,"Retail Trade",0.32644197344779968,0.31640574336051941,0.50105923414230347,0.33545529842376709,0.4875011146068573,0.51112246513366699,0.4534376859664917,0.38907244801521301,0.12050914764404297,0.52045780420303345,0.48341134190559387,0.3344840407371521,0.36496180295944214,0.50693321228027344,0.36460772156715393,0.34969639778137207,0.33925330638885498,0.36137092113494873,0.31132549047470093,0.42080795764923096,0.39996746182441711,0.50488245487213135,0.42806908488273621,0.50922989845275879,0.28804808855056763,0.46106606721878052,0.38718026876449585,{"$f":"'User Add-in Location'!B155","v":0},{"$f":"'User Add-in Location'!C155","v":0},0.35408535599708557,0.15620535612106323,0.50912213325500488,0.47802391648292542,0.31875541806221008,0.39984217286109924,0.48385587334632874,0.28132659196853638,0.4747651219367981,0.3763086199760437,0.48194104433059692,0.50177878141403198,0.4715924859046936,0.35434889793395996,0.33021557331085205,0.45671975612640381,0.449189692735672,0.85575693845748901,0.49713212251663208,0.39225631952285767,0.39448526501655579,0.38932830095291138,0.28658530116081238,0.42207026481628418,0.20028650760650635]
[null,null,"FIRE",0.24417872726917267,0.17785170674324036,0.378143310546875,0.20548941195011139,0.34453186392784119,0.3678576648235321,0.35906553268432617,0.19632977247238159,8.4668770432472229E-2,0.37671378254890442,0.3252485990524292,0.21362781524658203,0.21896086633205414,0.36545756459236145,0.22747209668159485,0.23203863203525543,0.25461852550506592,0.23913957178592682,0.21149379014968872,0.26764139533042908,0.25683110952377319,0.38384771347045898,0.30554211139678955,0.42863300442695618,0.18858569860458374,0.30600708723068237,0.20395570993423462,{"$f":"'User Add-in Location'!B156","v":0},{"$f":"'User Add-in Location'!C156","v":0},0.24434372782707214,0,0.3145124614238739,0.32666566967964172,0.15856857597827911,0.31594336032867432,0.35047578811645508,0.19249126315116882,0.31303030252456665,0.24777005612850189,0.25391417741775513,0.34995138645172119,0.33053582906723022,0.27415379881858826,0.19917792081832886,0.32472071051597595,0.37124142050743103,0.6373174786567688,0.29511916637420654,0.23441608250141144,0.26169314980506897,0.25105908513069153,0.17384138703346252,0.27572348713874817,0.11491024494171143]
[null,null,"Misc. Services",0.4265916645526886,0.36734485626220703,0.63298994302749634,0.38491037487983704,0.64291673898696899,0.64978939294815063,0.54004228115081787,0.44218140840530396,0.16107729077339172,0.64124822616577148,0.61018061637878418,0.41653454303741455,0.39870598912239075,0.64867764711380005,0.38353589177131653,0.39128562808036804,0.44143161177635193,0.40867459774017334,0.40340036153793335,0.49531745910644531,0.49276021122932434,0.57497686147689819,0.57973545789718628,0.64069193601608276,0.33276793360710144,0.54461270570755005,0.39494231343269348,{"$f":"'User Add-in Location'!B157","v":0},{"$f":"'User Add-in Location'!C157","v":0},0.41138347983360291,0.31055399775505066,0.53059291839599609,0.58310794830322266,0.35550731420516968,0.48434945940971375,0.51644629240036011,0.33757513761520386,0.59133046865463257,0.4280516505241394,0.44679051637649536,0.5836794376373291,0.52997231483459473,0.44124037027359009,0.35598373413085938,0.54163509607315063,0.59252333641052246,1.059852123260498,0.58509147167205811,0.43470746278762817,0.53292709589004517,0.4930901825428009,0.33290320634841919,0.50562798976898193,0.2363499253988266]
[null,null,"Professional Services",0.31284359097480774,0.26847732067108154,0.48474431037902832,0.28391236066818237,0.4872765839099884,0.47653096914291382,0.42151585221290588,0.36486226320266724,0.13605676591396332,0.48774948716163635,0.44402337074279785,0.33633455634117126,0.32410436868667603,0.49269163608551025,0.34820252656936646,0.3086395263671875,0.3293147087097168,0.32355380058288574,0.29161834716796875,0.40215960144996643,0.3814888596534729,0.47274905443191528,0.43596893548965454,0.50721275806427002,0.25497165322303772,0.42585626244544983,0.30824905633926392,{"$f":"'User Add-in Location'!B158","v":0},{"$f":"'User Add-in Location'!C158","v":0},0.34242957830429077,0.22131867706775665,0.43385159969329834,0.45525550842285156,0.26318809390068054,0.38353544473648071,0.42883086204528809,0.24948796629905701,0.47146886587142944,0.31925368309020996,0.41489356756210327,0.4814075231552124,0.43656671047210693,0.31996974349021912,0.3049776554107666,0.44553279876708984,0.43625849485397339,0.84014588594436646,0.43920516967773438,0.35287997126579285,0.395467609167099,0.37388390302658081,0.27313068509101868,0.40263217687606812,0.16869121789932251]
[null,null,"Government",0.47728139162063599,0.47990638017654419,0.68012440204620361,0.53903692960739136,0.7075238823890686,0.74092209339141846,0.54207617044448853,0.50224471092224121,0.14631675183773041,0.73626220226287842,0.74817466735839844,0.5571027398109436,0.54629707336425781,0.7830275297164917,0.60194504261016846,0.53758335113525391,0.57475167512893677,0.54273867607116699,0.51987588405609131,0.66136395931243896,0.50290948152542114,0.52200126647949219,0.6959877610206604,0.72057229280471802,0.48034310340881348,0.68987315893173218,0.52523499727249146,{"$f":"'User Add-in Location'!B159","v":0},{"$f":"'User Add-in Location'!C159","v":0},0.59384584426879883,0.36632093787193298,0.53606575727462769,0.69142836332321167,0.35365915298461914,0.5423576831817627,0.70665228366851807,0.42647704482078552,0.71197021007537842,0.50202709436416626,0.63200736045837402,0.6914592981338501,0.57098853588104248,0.56815105676651001,0.49345478415489197,0.64106667041778564,0.66904920339584351,1.1491043567657471,0.69354462623596191,0.60115092992782593,0.5390934944152832,0.57104557752609253,0.43364199995994568,0.64005172252655029,0.33644941449165344]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"      Value Added Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.50424414873123169,0.67526787519454956,0.64396822452545166,0.47738602757453918,0.75849121809005737,0.51432442665100098,0.69389969110488892,0.45536899566650391,0.19533370435237885,0.73229837417602539,0.54175657033920288,0.73451226949691772,0.56518316268920898,0.47667232155799866,0.52342331409454346,0.56665945053100586,0.46271547675132751,0.5524059534072876,0.55842339992523193,0.61361747980117798,0.49721989035606384,0.74297785758972168,0.5746530294418335,0.55140715837478638,0.53215336799621582,0.53555643558502197,0.43729567527770996,{"$f":"'User Add-in Location'!B163","v":0},{"$f":"'User Add-in Location'!C163","v":0},0.46103888750076294,0.58860224485397339,0.60075926780700684,0.74894177913665771,0.5681689977645874,0.59071314334869385,0.61706876754760742,0.46927353739738464,0.54528665542602539,0.53898674249649048,0.66797447204589844,0.56956601142883301,0.6860431432723999,0.5615379810333252,0.48392003774642944,0.54671818017959595,0.52713954448699951,0.5759427547454834,0.59457480907440186,0.57605361938476563,0.55227828025817871,0.70770931243896484,0.52408838272094727,0.53803354501724243,0.53014153242111206]
[null,null,"Mining",0.48979771137237549,0.84158658981323242,0.43124273419380188,0.4699055552482605,0.67735278606414795,0.62411272525787354,0.34601148962974548,0.31959393620491028,0.14347924292087555,0.22117097675800323,0.4328123927116394,0.29262754321098328,0.37038236856460571,0.38636079430580139,0.35808819532394409,0.36369422078132629,0.25686752796173096,0.38286441564559937,0.69897764921188354,6.6726192831993103E-2,0.14967849850654602,0.18429121375083923,0.24203479290008545,0.48182868957519531,0.43047848343849182,0.35874274373054504,0.44427981972694397,{"$f":"'User Add-in Location'!B164","v":0},{"$f":"'User Add-in Location'!C164","v":0},0.37596458196640015,0.53514057397842407,0.33316773176193237,0.29466736316680908,0.60246801376342773,0.25011241436004639,0.44154667854309082,0.69057905673980713,0.38874945044517517,0.55141031742095947,0.24252688884735107,0.5751800537109375,0.25648283958435059,0.31850904226303101,0.28108453750610352,0.40460532903671265,0.72671818733215332,0.62030529975891113,0.55717617273330688,0.46396633982658386,0.38282433152198792,0.32673206925392151,0.42423367500305176,0.49484559893608093,0.67814290523529053]
[null,null,"Construction",0.37553167343139648,0.51874905824661255,0.43433481454849243,0.34442335367202759,0.43802809715270996,0.39802560210227966,0.414131760597229,0.39379024505615234,0.48728728294372559,0.40639245510101318,0.37469714879989624,0.51016062498092651,0.32925111055374146,0.45214009284973145,0.38561004400253296,0.39774155616760254,0.37633466720581055,0.38281214237213135,0.43005487322807312,0.30468118190765381,0.43645495176315308,0.42516887187957764,0.37805160880088806,0.4466434121131897,0.36894333362579346,0.363197922706604,0.36367535591125488,{"$f":"'User Add-in Location'!B165","v":0},{"$f":"'User Add-in Location'!C165","v":0},0.41589957475662231,0.46875208616256714,0.33019822835922241,0.46031272411346436,0.39510858058929443,0.47305101156234741,0.35866385698318481,0.45240575075149536,0.37791028618812561,0.36930108070373535,0.4082091748714447,0.39685112237930298,0.44564151763916016,0.37823575735092163,0.35280954837799072,0.3499806821346283,0.44290107488632202,0.41546076536178589,0.42713969945907593,0.30109208822250366,0.39778441190719604,0.45316210389137268,0.44775894284248352,0.38622736930847168,0.47975653409957886]
[null,null,"Manufacturing",0.23354128003120422,0.17091809213161469,0.2828947901725769,0.22446076571941376,0.31304657459259033,0.29479125142097473,0.34335905313491821,0.21175193786621094,0.36138606071472168,0.27029836177825928,0.28081220388412476,0.16664054989814758,0.19283029437065125,0.27503806352615356,0.28206318616867065,0.22692137956619263,0.19458138942718506,0.23546051979064941,0.22349625825881958,0.21713751554489136,0.34444081783294678,0.34954386949539185,0.26227807998657227,0.27622225880622864,0.18817761540412903,0.24424803256988525,0.16402070224285126,{"$f":"'User Add-in Location'!B166","v":0},{"$f":"'User Add-in Location'!C166","v":0},0.21615272760391235,0.30936625599861145,0.30686444044113159,0.27392417192459106,0.17892944812774658,0.30828157067298889,0.34152054786682129,0.20762717723846436,0.26088845729827881,0.2138439416885376,0.26693433523178101,0.26338651776313782,0.27359682321548462,0.24412515759468079,0.20893937349319458,0.26439735293388367,0.24605011940002441,0.269584059715271,0.25126257538795471,0.1985633373260498,0.34967878460884094,0.30482667684555054,0.2011299729347229,0.26586779952049255,0.13027171790599823]
[null,null,"Fabricated    Metals",0.3334154486656189,0.25926744937896729,0.28524085879325867,0.36087986826896667,0.33153721690177917,0.34243497252464294,0.37593764066696167,0.33703377842903137,0,0.30748486518859863,0.32897704839706421,0.27156558632850647,0.25842329859733582,0.35272407531738281,0.33492976427078247,0.30193632841110229,0.32146477699279785,0.32885268330574036,0.36938807368278503,0.31709447503089905,0.32458120584487915,0.39276406168937683,0.33672195672988892,0.36668401956558228,0.28141385316848755,0.3292711079120636,0.27791374921798706,{"$f":"'User Add-in Location'!B167","v":0},{"$f":"'User Add-in Location'!C167","v":0},0.35012215375900269,0.31956231594085693,0.34912237524986267,0.36216112971305847,0.21639516949653625,0.34369349479675293,0.31300029158592224,0.32501274347305298,0.34923505783081055,0.3835720419883728,0.32062080502510071,0.33293095231056213,0.2599814236164093,0.35180163383483887,0.30876505374908447,0.35241228342056274,0.36300253868103027,0.34463921189308167,0.30795034766197205,0.30435237288475037,0.38878336548805237,0.36855486035346985,0.26275160908699036,0.34251651167869568,0.30570399761199951]
[null,null,"Machinery",0.19938060641288757,0.19998127222061157,0.29544246196746826,0.21752795577049255,0.30251145362854004,0.20516471564769745,0.29549726843833923,0.32128521800041199,5.68656325340271E-2,0.19282262027263641,0.27193588018417358,7.9796187579631805E-2,0.19599002599716187,0.34180209040641785,0.2316608726978302,0.31102955341339111,0.19322606921195984,0.21472352743148804,0.2232418954372406,0.23029355704784393,0.16788119077682495,0.31367993354797363,0.27787035703659058,0.24121341109275818,0.19489863514900208,0.1262073814868927,9.4265803694725037E-2,{"$f":"'User Add-in Location'!B168","v":0},{"$f":"'User Add-in Location'!C168","v":0},0.31564843654632568,0.20809844136238098,0.44761037826538086,0.32838395237922668,0.15247949957847595,0.30127441883087158,0.3431171178817749,0.27394726872444153,0.27780348062515259,0.33325099945068359,0.24773679673671722,0.27396887540817261,0.34547042846679688,0.27743840217590332,0.2148195207118988,0.25295570492744446,0.30720329284667969,0.27470982074737549,0.23079165816307068,0.34185546636581421,0.27974194288253784,0.26457270979881287,0.27954354882240295,0.24629314243793488,0.12977989017963409]
[null,null,"Electrical    Equipment",0.25491926074028015,0,0.32142481207847595,0.26802176237106323,0.40665298700332642,0.29897242784500122,0.3350600004196167,0.36432507634162903,0.57924866676330566,0.29529684782028198,0.28016254305839539,0.28410571813583374,0.32563406229019165,0.35180968046188354,0.36607074737548828,0.2859666645526886,0.35914629697799683,0.2519567608833313,0.35354095697402954,0.34028452634811401,0.30916747450828552,0.36091846227645874,0.24647538363933563,0.24076443910598755,0.18719156086444855,0.46239680051803589,0.1483234167098999,{"$f":"'User Add-in Location'!B169","v":0},{"$f":"'User Add-in Location'!C169","v":0},0.33438414335250854,0.48191541433334351,0.30428919196128845,0.31450337171554565,0.46016871929168701,0.28106766939163208,0.32458078861236572,0.19788344204425812,0.28638860583305359,0.29194074869155884,0.67159843444824219,0.33805370330810547,0.24410334229469299,0.38518643379211426,0.21638785302639008,0.36556684970855713,0.3823811411857605,0.41597437858581543,0.231302410364151,0.18012963235378265,0.27051845192909241,0.31392258405685425,0.20322722196578979,0.25829565525054932,0.18523848056793213]
[null,null,"TCPU",0.34620967507362366,0.57495343685150146,0.4291648268699646,0.40221738815307617,0.43628072738647461,0.44417107105255127,0.45947578549385071,0.36396294832229614,0.45344072580337524,0.42526578903198242,0.40202033519744873,0.40491282939910889,0.38838851451873779,0.40960180759429932,0.37640875577926636,0.40584754943847656,0.41855990886688232,0.36861002445220947,0.37222772836685181,0.44010582566261292,0.41409224271774292,0.41887730360031128,0.39136433601379395,0.39623647928237915,0.36346107721328735,0.4237702488899231,0.40728014707565308,{"$f":"'User Add-in Location'!B170","v":0},{"$f":"'User Add-in Location'!C170","v":0},0.57013750076293945,0,0.41467434167861938,0.48684394359588623,0.39722740650177002,0.40347814559936523,0.42536872625350952,0.45035415887832642,0.46037390828132629,0.46225142478942871,0.46134251356124878,0.43631505966186523,0.43269878625869751,0.36477726697921753,0.37344425916671753,0.36836880445480347,0.47173398733139038,0.4262402355670929,0.39853164553642273,0.36080420017242432,0.43853053450584412,0.45247888565063477,0.32941213250160217,0.41677859425544739,0.45289656519889832]
[null,null,"Wholesale    Trade",0.60554563999176025,0.64818215370178223,0.63109225034713745,0.65155929327011108,0.66214662790298462,0.63339495658874512,0.69715112447738647,0.66305011510848999,0.68592172861099243,0.6419837474822998,0.65342998504638672,0.56086361408233643,0.57618522644042969,0.66077917814254761,0.61169850826263428,0.59965634346008301,0.62831920385360718,0.63288748264312744,0.62805438041687012,0.60804367065429688,0.64604425430297852,0.6615985631942749,0.64317941665649414,0.63386666774749756,0.59467810392379761,0.6143718957901001,0.59131753444671631,{"$f":"'User Add-in Location'!B171","v":0},{"$f":"'User Add-in Location'!C171","v":0},0.60255837440490723,0.6169707179069519,0.63193458318710327,0.68668866157531738,0.56109678745269775,0.67914187908172607,0.61696851253509521,0.64388996362686157,0.62291717529296875,0.61827945709228516,0.61343657970428467,0.653999924659729,0.62838709354400635,0.62759196758270264,0.60625237226486206,0.62950026988983154,0.67355620861053467,0.64731824398040771,0.59583687782287598,0.58076786994934082,0.63570326566696167,0.65410542488098145,0.6070823073387146,0.60228252410888672,0.647422194480896]
[null,null,"Retail    Trade",0.65963315963745117,0.65112537145614624,0.67559123039245605,0.63756126165390015,0.70588147640228271,0.64711141586303711,0.68139100074768066,0.62154793739318848,0.68365055322647095,0.65668529272079468,0.64390319585800171,0.68666952848434448,0.62846821546554565,0.65417653322219849,0.62773513793945313,0.60197991132736206,0.64278435707092285,0.61176472902297974,0.65951991081237793,0.63072043657302856,0.65969967842102051,0.64436084032058716,0.65985262393951416,0.6408926248550415,0.63962066173553467,0.62164402008056641,0.58811318874359131,{"$f":"'User Add-in Location'!B172","v":0},{"$f":"'User Add-in Location'!C172","v":0},0.615226149559021,0.56238925457000732,0.63415038585662842,0.6891406774520874,0.63423556089401245,0.68704748153686523,0.61253350973129272,0.6381416916847229,0.64264094829559326,0.64126467704772949,0.60266512632369995,0.62366414070129395,0.65676510334014893,0.64061206579208374,0.62378942966461182,0.6545225977897644,0.68147575855255127,0.66044485569000244,0.6410142183303833,0.64250493049621582,0.64097046852111816,0.71759647130966187,0.63121145963668823,0.61891579627990723,0.64141154289245605]
[null,null,"FIRE",0.5524289608001709,0.66240429878234863,0.55867129564285278,0.55785298347473145,0.66003161668777466,0.54839754104614258,0.6571662425994873,0.75532293319702148,0.74543642997741699,0.54067468643188477,0.61434733867645264,0.64917272329330444,0.49399596452713013,0.64017629623413086,0.58951836824417114,0.60733747482299805,0.55207067728042603,0.55288171768188477,0.55375254154205322,0.60872584581375122,0.65005290508270264,0.67042583227157593,0.5780491828918457,0.59144353866577148,0.51632797718048096,0.59554684162139893,0.55739229917526245,{"$f":"'User Add-in Location'!B173","v":0},{"$f":"'User Add-in Location'!C173","v":0},0.58114933967590332,0,0.6266171932220459,0.63442015647888184,0.59691101312637329,0.75784540176391602,0.66278839111328125,0.58253145217895508,0.63457369804382324,0.51870805025100708,0.59640014171600342,0.59996426105499268,0.65094953775405884,0.55329352617263794,0.671478271484375,0.59549838304519653,0.53452605009078979,0.62653046846389771,0.57602077722549438,0.61078023910522461,0.63324850797653198,0.63547855615615845,0.59812033176422119,0.59235548973083496,0.53896188735961914]
[null,null,"Misc.    Services",0.56248891353607178,0.60041522979736328,0.58261537551879883,0.51675105094909668,0.65775865316390991,0.60806566476821899,0.63449722528457642,0.66232842206954956,0.74176013469696045,0.60848498344421387,0.61695432662963867,0.56003010272979736,0.52298444509506226,0.66569489240646362,0.60293805599212646,0.53541797399520874,0.55154669284820557,0.54209136962890625,0.59781807661056519,0.53335440158843994,0.61722815036773682,0.64806461334228516,0.58203023672103882,0.60039722919464111,0.51142978668212891,0.58948755264282227,0.52499055862426758,{"$f":"'User Add-in Location'!B174","v":0},{"$f":"'User Add-in Location'!C174","v":0},0.56161707639694214,0.59377634525299072,0.58736574649810791,0.6652679443359375,0.53429555892944336,0.68844622373580933,0.59036791324615479,0.56634658575057983,0.57980036735534668,0.56459736824035645,0.62757670879364014,0.62109744548797607,0.57817089557647705,0.55827724933624268,0.48889338970184326,0.6053537130355835,0.6381537914276123,0.62753182649612427,0.54777050018310547,0.54053163528442383,0.64893233776092529,0.61558818817138672,0.5636633038520813,0.55847287178039551,0.55010432004928589]
[null,null,"Professional    Services",0.58900558948516846,0.61158984899520874,0.5849534273147583,0.6072009801864624,0.63465964794158936,0.61080169677734375,0.6466483473777771,0.63064742088317871,0.66495978832244873,0.59424269199371338,0.57594192028045654,0.60612893104553223,0.55207169055938721,0.61239373683929443,0.58848822116851807,0.58032345771789551,0.58923542499542236,0.57461416721343994,0.59736025333404541,0.57678580284118652,0.61641955375671387,0.63125813007354736,0.59102755784988403,0.60653942823410034,0.55466282367706299,0.57633596658706665,0.54766762256622314,{"$f":"'User Add-in Location'!B175","v":0},{"$f":"'User Add-in Location'!C175","v":0},0.57553982734680176,0.61793732643127441,0.62240517139434814,0.64288473129272461,0.52811747789382935,0.63893020153045654,0.58285176753997803,0.61117637157440186,0.59957665205001831,0.58364391326904297,0.58809256553649902,0.62411212921142578,0.60997462272644043,0.56837409734725952,0.56920206546783447,0.60296785831451416,0.60850584506988525,0.61020302772521973,0.57635533809661865,0.5763782262802124,0.61810564994812012,0.62388217449188232,0.58806294202804565,0.60159611701965332,0.59798872470855713]
[null,null,"Government",0.8935016393661499,0.95501232147216797,0.8529740571975708,0.90414166450500488,0.90993893146514893,0.93557310104370117,0.83973228931427002,0.97945666313171387,0.98790526390075684,0.92020022869110107,0.98344099521636963,0.93834024667739868,0.87505125999450684,0.95574885606765747,0.93621790409088135,0.91048687696456909,0.90349507331848145,0.89974486827850342,0.8674207329750061,0.899169921875,0.97398090362548828,0.96640551090240479,0.92947220802307129,0.85768967866897583,0.91625720262527466,0.91209298372268677,0.89070838689804077,{"$f":"'User Add-in Location'!B176","v":0},{"$f":"'User Add-in Location'!C176","v":0},0.91257363557815552,0.79427987337112427,0.93869590759277344,0.94953101873397827,0.87179303169250488,0.8983534574508667,0.95149195194244385,0.76231139898300171,0.93548816442489624,0.78093266487121582,0.89005374908447266,0.91155409812927246,0.9573286771774292,0.90357136726379395,0.74781596660614014,0.87836706638336182,0.921592116355896,0.91350513696670532,0.93953168392181396,0.95538479089736938,0.92513537406921387,0.84455060958862305,0.89500117301940918,0.88529598712921143,0.89971011877059937]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"      Value Added Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.12529993057250977,6.1280615627765656E-2,0.12165544927120209,0.19459228217601776,0.10777950286865234,0.22438506782054901,6.6406965255737305E-2,0.16234435141086578,9.108985960483551E-2,8.9950293302536011E-2,0.15354025363922119,7.9533442854881287E-2,0.18824398517608643,0.1585298478603363,0.10419490933418274,0.19012102484703064,0.21858732402324677,9.7805216908454895E-2,7.9013392329216003E-2,0.10745741426944733,0.10377562046051025,5.7200402021408081E-2,0.10667949914932251,0.18672230839729309,0.12819354236125946,0.1356099396944046,0.16156961023807526,{"$f":"'User Add-in Location'!B180","v":0},{"$f":"'User Add-in Location'!C180","v":0},0.22786480188369751,5.7097218930721283E-2,8.2749441266059875E-2,5.5616818368434906E-2,0.13638772070407867,0.12158794701099396,0.13305750489234924,0.16397032141685486,0.11975497007369995,0.14038047194480896,0.13228452205657959,0.12487547099590302,5.8309171348810196E-2,8.7258972227573395E-2,0.21356800198554993,0.10279904305934906,0.16416582465171814,0.30601376295089722,0.12673084437847137,0.168182373046875,0.11654742062091827,0.10185271501541138,7.7734053134918213E-2,0.19600945711135864,0.10059686005115509]
[null,null,"Mining",0.11971667408943176,8.8257752358913422E-2,0.16698610782623291,0.14048314094543457,0.14340338110923767,0.17628131806850433,0.17867431044578552,0.15854030847549438,0.15825290977954865,0.2325768768787384,0.15135356783866882,0.15762925148010254,0.13933141529560089,0.18906167149543762,0.14626699686050415,0.13198380172252655,0.21764013171195984,0.13318341970443726,0.14091426134109497,0.20329767465591431,0.20893244445323944,0.2310350239276886,0.194703608751297,0.15170380473136902,0.12800323963165283,0.16042943298816681,0.16646042466163635,{"$f":"'User Add-in Location'!B181","v":0},{"$f":"'User Add-in Location'!C181","v":0},0.14701539278030396,0.10882437974214554,0.16147315502166748,0.20273807644844055,0.18011011183261871,0.21644845604896545,0.14502358436584473,0.13607224822044373,0.18663915991783142,0.21225251257419586,0.19243305921554565,0.15306288003921509,0.18157856166362762,0.13787609338760376,0.15361110866069794,0.14528870582580566,0.17987060546875,0.26303458213806152,0.17461501061916351,0.11577729880809784,0.16179277002811432,0.18874022364616394,0.15745416283607483,0.12299942970275879,0.15148112177848816]
[null,null,"Construction",0.209515780210495,0.16446016728878021,0.23003126680850983,0.21740399301052094,0.30273362994194031,0.2657584547996521,0.2439885288476944,0.21843089163303375,0.1274152547121048,0.26043140888214111,0.25643602013587952,0.17278382182121277,0.22170333564281464,0.2434602677822113,0.21517151594161987,0.19501769542694092,0.22136944532394409,0.19285719096660614,0.18896618485450745,0.24593695998191833,0.20135469734668732,0.23766238987445831,0.24840095639228821,0.24422764778137207,0.18091046810150146,0.23871999979019165,0.19751918315887451,{"$f":"'User Add-in Location'!B182","v":0},{"$f":"'User Add-in Location'!C182","v":0},0.20738755166530609,9.3115553259849548E-2,0.25427445769309998,0.23555628955364227,0.18907184898853302,0.22236791253089905,0.25591126084327698,0.19552803039550781,0.26353961229324341,0.22947397828102112,0.22072829306125641,0.25152602791786194,0.20165202021598816,0.2065446674823761,0.21464133262634277,0.25139260292053223,0.27769100666046143,0.44560521841049194,0.24597042798995972,0.22023412585258484,0.22255054116249084,0.23905330896377563,0.15430408716201782,0.23259754478931427,0.1461462527513504]
[null,null,"Manufacturing",0.15711915493011475,0.23617777228355408,0.188335120677948,0.18802979588508606,0.28333532810211182,0.2511482834815979,0.15777528285980225,0.16222496330738068,8.5650153458118439E-2,0.2035176157951355,0.18845073878765106,0.17803499102592468,0.1869751363992691,0.20701080560684204,0.15080952644348145,0.17275282740592957,0.20364852249622345,0.14888766407966614,0.19976693391799927,0.16431517899036407,0.1367565393447876,0.16731113195419312,0.17979305982589722,0.22092628479003906,0.15257513523101807,0.17814874649047852,0.18645100295543671,{"$f":"'User Add-in Location'!B183","v":0},{"$f":"'User Add-in Location'!C183","v":0},0.18629224598407745,0.11249392479658127,0.14657880365848541,0.18509820103645325,0.21727374196052551,0.1815502941608429,0.17574240267276764,0.2246929407119751,0.20030736923217773,0.23280870914459229,0.19535166025161743,0.21201786398887634,0.14870738983154297,0.13922800123691559,0.17463013529777527,0.16625450551509857,0.32473519444465637,0.49789696931838989,0.22442430257797241,0.16955368220806122,0.14856728911399841,0.19969913363456726,0.13939327001571655,0.19181632995605469,0.21145948767662048]
[null,null,"Fabricated    Metals",0.13513416051864624,0.15444029867649078,0.17968370020389557,0.13234859704971313,0.27560609579086304,0.19985449314117432,0.16647052764892578,0.14137738943099976,0,0.19509020447731018,0.17801186442375183,0.15269026160240173,0.14351001381874084,0.19831377267837524,0.14921486377716064,0.13546192646026611,0.14443939924240112,0.1301218718290329,0.12999376654624939,0.14396063983440399,0.15175212919712067,0.17683336138725281,0.17473462224006653,0.19580461084842682,0.11650402098894119,0.15841972827911377,0.13425734639167786,{"$f":"'User Add-in Location'!B184","v":0},{"$f":"'User Add-in Location'!C184","v":0},0.13753992319107056,0.10301053524017334,0.14855688810348511,0.18044182658195496,0.13933996856212616,0.18346472084522247,0.18852800130844116,0.1425916850566864,0.18658849596977234,0.14187562465667725,0.17208831012248993,0.19116696715354919,0.1685260534286499,0.12731453776359558,0.12925954163074493,0.15645202994346619,0.23757186532020569,0.45557519793510437,0.201038658618927,0.1275477260351181,0.14446635544300079,0.19141167402267456,0.11122974753379822,0.16526684165000916,0.11024912446737289]
[null,null,"Machinery",0.16017754375934601,0.15769201517105103,0.17651599645614624,0.16514924168586731,0.27557191252708435,0.23408955335617065,0.1829649806022644,0.13901194930076599,0.13880264759063721,0.22230798006057739,0.19227908551692963,0.1881902813911438,0.16323372721672058,0.19954471290111542,0.17061801254749298,0.13990610837936401,0.17396353185176849,0.15235278010368347,0.1522543728351593,0.15952354669570923,0.18169468641281128,0.19260653853416443,0.18410713970661163,0.2312847375869751,0.13136805593967438,0.20405347645282745,0.16726472973823547,{"$f":"'User Add-in Location'!B185","v":0},{"$f":"'User Add-in Location'!C185","v":0},0.15187670290470123,0.11605951189994812,0.12548036873340607,0.1852584034204483,0.15030305087566376,0.19104599952697754,0.17662429809570313,0.16983030736446381,0.20213940739631653,0.14938546717166901,0.19320882856845856,0.2004593163728714,0.14697229862213135,0.13912910223007202,0.15887404978275299,0.17672914266586304,0.24411725997924805,0.49094027280807495,0.20832312107086182,0.11751081794500351,0.16336706280708313,0.21329720318317413,0.10814015567302704,0.18945980072021484,0.13981756567955017]
[null,null,"Electrical    Equipment",0.1697705090045929,0,0.24081572890281677,0.17750978469848633,0.32177439332008362,0.25316494703292847,0.2114054411649704,0.15752430260181427,8.2649126648902893E-2,0.25240850448608398,0.21883107721805573,0.17174312472343445,0.18901222944259644,0.2205522358417511,0.15597036480903625,0.1591520756483078,0.15739887952804565,0.16860276460647583,0.1449589729309082,0.16717119514942169,0.18787631392478943,0.25802320241928101,0.21685802936553955,0.26878020167350769,0.153851717710495,0.15598148107528687,0.18541741371154785,{"$f":"'User Add-in Location'!B186","v":0},{"$f":"'User Add-in Location'!C186","v":0},0.16558095812797546,9.7940690815448761E-2,0.20037609338760376,0.23022250831127167,0.14211288094520569,0.24826900660991669,0.21846216917037964,0.20425613224506378,0.22221724689006805,0.18170543015003204,0.1324927806854248,0.21243402361869812,0.21210008859634399,0.14020290970802307,0.17874658107757568,0.17559601366519928,0.2694733738899231,0.42931723594665527,0.24733123183250427,0.20201584696769714,0.20509584248065948,0.22796621918678284,0.14996384084224701,0.205778568983078,0.15409936010837555]
[null,null,"TCPU",0.22548338770866394,0.21171824634075165,0.24186450242996216,0.21986421942710876,0.28118002414703369,0.28144851326942444,0.22144277393817902,0.22130909562110901,0.16121602058410645,0.25559812784194946,0.24639934301376343,0.20086468756198883,0.20305162668228149,0.26781195402145386,0.21608081459999084,0.20311632752418518,0.20680850744247437,0.20326444506645203,0.25417023897171021,0.20167230069637299,0.21824470162391663,0.23942092061042786,0.23238304257392883,0.27686053514480591,0.20085591077804565,0.23177595436573029,0.22302693128585815,{"$f":"'User Add-in Location'!B187","v":0},{"$f":"'User Add-in Location'!C187","v":0},0.16682900488376617,0,0.20975956320762634,0.22349090874195099,0.23528151214122772,0.26014289259910583,0.22357645630836487,0.24762856960296631,0.23689532279968262,0.25402775406837463,0.21714858710765839,0.2500496506690979,0.20830778777599335,0.19604070484638214,0.21024137735366821,0.23481419682502747,0.31833934783935547,0.436012864112854,0.27364534139633179,0.21773387491703033,0.22079390287399292,0.23011757433414459,0.20399826765060425,0.22222068905830383,0.22425191104412079]
[null,null,"Wholesale    Trade",0.19202694296836853,0.17898157238960266,0.23678073287010193,0.17400640249252319,0.25772756338119507,0.25189575552940369,0.21281921863555908,0.21176314353942871,0.18339213728904724,0.24641311168670654,0.22207619249820709,0.23972237110137939,0.20535020530223846,0.24087324738502502,0.19975537061691284,0.20113497972488403,0.19620352983474731,0.17530076205730438,0.17622648179531097,0.21899870038032532,0.22055304050445557,0.24636274576187134,0.20784488320350647,0.24453306198120117,0.16729669272899628,0.23327142000198364,0.19102095067501068,{"$f":"'User Add-in Location'!B188","v":0},{"$f":"'User Add-in Location'!C188","v":0},0.21932248771190643,0.15974102914333344,0.23033908009529114,0.22219040989875793,0.2010556161403656,0.23418229818344116,0.23612014949321747,0.18206979334354401,0.23978756368160248,0.19819240272045135,0.22957903146743774,0.22587153315544128,0.24812284111976624,0.18413135409355164,0.20184186100959778,0.21817076206207275,0.21259455382823944,0.31006136536598206,0.26086899638175964,0.21852827072143555,0.21882063150405884,0.22130215167999268,0.16692128777503967,0.23167182505130768,0.14099818468093872]
[null,null,"Retail    Trade",0.1669919341802597,0.18272820115089417,0.21099153161048889,0.18056252598762512,0.21953915059566498,0.24153411388397217,0.22341424226760864,0.24554291367530823,0.18916831910610199,0.2364039272069931,0.22877907752990723,0.17498186230659485,0.18207019567489624,0.24642518162727356,0.1912805587053299,0.20876212418079376,0.18851840496063232,0.18463899195194244,0.1606820821762085,0.20959071815013885,0.21124051511287689,0.25553134083747864,0.19593606889247894,0.24184471368789673,0.15135607123374939,0.22908708453178406,0.19680874049663544,{"$f":"'User Add-in Location'!B189","v":0},{"$f":"'User Add-in Location'!C189","v":0},0.21839508414268494,0.13673722743988037,0.22849801182746887,0.21924318373203278,0.16922442615032196,0.22950339317321777,0.23910386860370636,0.18893119692802429,0.22995424270629883,0.18825694918632507,0.23545731604099274,0.24367576837539673,0.23133306205272675,0.1762644499540329,0.19974407553672791,0.2011813223361969,0.20889949798583984,0.30034208297729492,0.23507612943649292,0.18923595547676086,0.21590763330459595,0.1788727194070816,0.1546071469783783,0.22415585815906525,0.14913037419319153]
[null,null,"FIRE",0.22816082835197449,0.18154752254486084,0.30609267950057983,0.21507048606872559,0.26054501533508301,0.32182192802429199,0.25811272859573364,0.18416544795036316,0.17148098349571228,0.33111861348152161,0.2584957480430603,0.207275390625,0.25939595699310303,0.27489173412322998,0.2158944308757782,0.22601008415222168,0.24231785535812378,0.21419093012809753,0.21075364947319031,0.23498961329460144,0.23016895353794098,0.25607272982597351,0.2487027496099472,0.28927809000015259,0.2044176459312439,0.25204992294311523,0.21980856359004974,{"$f":"'User Add-in Location'!B190","v":0},{"$f":"'User Add-in Location'!C190","v":0},0.25150305032730103,0,0.25160032510757446,0.27445822954177856,0.19502931833267212,0.19369389116764069,0.22027045488357544,0.22550635039806366,0.2484239786863327,0.25190448760986328,0.24736320972442627,0.27011007070541382,0.25975292921066284,0.22499431669712067,0.18944311141967773,0.23897695541381836,0.31329327821731567,0.3381323516368866,0.29881191253662109,0.21846766769886017,0.23096776008605957,0.23672989010810852,0.16922849416732788,0.25122672319412231,0.20317700505256653]
[null,null,"Misc.    Services",0.2142905592918396,0.19729313254356384,0.2654564380645752,0.21852518618106842,0.2679065465927124,0.27639561891555786,0.26412650942802429,0.23093149065971375,0.15840770304203033,0.27046093344688416,0.24379062652587891,0.22266747057437897,0.22714880108833313,0.2467280775308609,0.20452739298343658,0.22367793321609497,0.2326761782169342,0.20486548542976379,0.18695299327373505,0.25680744647979736,0.24536210298538208,0.27282211184501648,0.24896757304668427,0.2677304744720459,0.18731436133384705,0.24563288688659668,0.2130391001701355,{"$f":"'User Add-in Location'!B191","v":0},{"$f":"'User Add-in Location'!C191","v":0},0.23447036743164063,0.1596372127532959,0.26205277442932129,0.24823774397373199,0.2149939239025116,0.23767921328544617,0.25461193919181824,0.20072135329246521,0.26764756441116333,0.21476155519485474,0.22172233462333679,0.25489810109138489,0.28432133793830872,0.21579650044441223,0.24211561679840088,0.22912755608558655,0.23483432829380035,0.33261168003082275,0.29730725288391113,0.24593102931976318,0.21594530344009399,0.25189292430877686,0.18231669068336487,0.25210511684417725,0.16672725975513458]
[null,null,"Professional    Services",0.1805867999792099,0.17992712557315826,0.24057823419570923,0.17264634370803833,0.25660115480422974,0.24153983592987061,0.22237907350063324,0.21411827206611633,0.17656992375850677,0.25095078349113464,0.24367813766002655,0.19432860612869263,0.19628050923347473,0.24955534934997559,0.19110897183418274,0.19200527667999268,0.19482740759849548,0.1798931360244751,0.17230935394763947,0.2124573290348053,0.21377110481262207,0.24239002168178558,0.21453279256820679,0.23820848762989044,0.16474077105522156,0.22831250727176666,0.18978454172611237,{"$f":"'User Add-in Location'!B192","v":0},{"$f":"'User Add-in Location'!C192","v":0},0.21097622811794281,0.13135994970798492,0.21082554757595062,0.22773063182830811,0.19698368012905121,0.23796926438808441,0.23283834755420685,0.17659576237201691,0.23095786571502686,0.19299674034118652,0.22132144868373871,0.2208678275346756,0.23328006267547607,0.19046491384506226,0.19785231351852417,0.20794232189655304,0.23569118976593018,0.32952982187271118,0.25005465745925903,0.19979643821716309,0.20611245930194855,0.21784844994544983,0.15509356558322906,0.20920222997665405,0.14537005126476288]
[null,null,"Government",4.8029236495494843E-2,2.3375576362013817E-2,8.26534703373909E-2,4.1748635470867157E-2,6.0573060065507889E-2,3.9708215743303299E-2,9.4589978456497192E-2,1.1564560234546661E-2,5.4864408448338509E-3,4.7353431582450867E-2,9.1010583564639091E-3,3.0645154416561127E-2,5.4562788456678391E-2,2.7573063969612122E-2,2.9885940253734589E-2,4.1161928325891495E-2,4.5549303293228149E-2,4.2536981403827667E-2,6.2863484025001526E-2,4.8443496227264404E-2,1.4101957902312279E-2,2.0891739055514336E-2,3.644871711730957E-2,8.4017202258110046E-2,3.262045606970787E-2,4.5423842966556549E-2,4.7970116138458252E-2,{"$f":"'User Add-in Location'!B193","v":0},{"$f":"'User Add-in Location'!C193","v":0},4.2933396995067596E-2,7.4300765991210938E-2,3.2624900341033936E-2,3.1202804297208786E-2,5.7368472218513489E-2,6.3761189579963684E-2,2.616201713681221E-2,0.11672781407833099,3.6225751042366028E-2,0.10528822243213654,5.7562779635190964E-2,5.1085822284221649E-2,2.4326996877789497E-2,4.3040547519922256E-2,0.11251601576805115,6.1395797878503799E-2,4.9996465444564819E-2,7.2108082473278046E-2,3.5774998366832733E-2,2.0362261682748795E-2,3.949245810508728E-2,8.8303990662097931E-2,4.272085428237915E-2,5.8546911925077438E-2,4.3598778545856476E-2]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"      Value Added Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Agriculture",0.14695435762405396,0.16943886876106262,0.18105100095272064,0.14487454295158386,0.26994284987449646,0.16603229939937592,0.14563965797424316,0.11072543263435364,6.4209051430225372E-2,0.23831698298454285,0.26043608784675598,0.2157314121723175,0.18045321106910706,0.32660102844238281,0.18473188579082489,0.13851013779640198,0.14179308712482452,0.13814008235931396,0.16786813735961914,0.20191450417041779,0.13715046644210815,0.21960234642028809,0.16758643090724945,0.18470826745033264,0.14631187915802002,0.16454800963401794,0.10081103444099426,{"$f":"'User Add-in Location'!B197","v":0},{"$f":"'User Add-in Location'!C197","v":0},0.15127605199813843,8.6415231227874756E-2,0.15945011377334595,0.25877481698989868,0.17640462517738342,0.16914528608322144,0.16778117418289185,8.4409996867179871E-2,0.17343774437904358,8.5451267659664154E-2,0.21677696704864502,0.14380864799022675,0.16873331367969513,0.14405053853988647,0.16248989105224609,0.13580590486526489,0.13848882913589478,0.3815481960773468,0.10973027348518372,0.12792181968688965,0.10706318914890289,0.24610725045204163,3.3323846757411957E-2,0.17689085006713867,5.7256162166595459E-2]
[null,null,"Mining",7.8433960676193237E-2,6.1663798987865448E-2,0.1327979564666748,0.1095079630613327,0.15033340454101563,0.23160001635551453,0.15162217617034912,0.22407770156860352,5.8202415704727173E-2,0.12622272968292236,0.16248878836631775,0.10029493272304535,0.10548043251037598,0.14187967777252197,0.1256122887134552,9.3402981758117676E-2,0.1657136082649231,8.4711678326129913E-2,0.10700459778308868,0.1032421737909317,0.11847352981567383,0.20378664135932922,0.16185945272445679,0.15239980816841125,0.12186983227729797,0.12287691235542297,0.12275309860706329,{"$f":"'User Add-in Location'!B198","v":0},{"$f":"'User Add-in Location'!C198","v":0},0.12047609686851501,7.8907698392868042E-2,0.12519560754299164,0.25017547607421875,0.10522814095020294,0.22754365205764771,8.6988337337970734E-2,0.11212918162345886,0.16855683922767639,0.1829720139503479,0.12692247331142426,0.15615877509117126,0.15633842349052429,8.1388503313064575E-2,9.4575636088848114E-2,0.11121787130832672,0.1845647394657135,0.31732410192489624,0.15734779834747314,8.3823308348655701E-2,0.14903567731380463,0.10551354289054871,8.7612316012382507E-2,0.12032873928546906,5.9132523834705353E-2]
[null,null,"Construction",0.16257657110691071,0.16704371571540833,0.22802995145320892,0.14967960119247437,0.27098053693771362,0.25204044580459595,0.24717892706394196,0.19866189360618591,7.2618894279003143E-2,0.2213599681854248,0.21921439468860626,0.18222944438457489,0.14605782926082611,0.2560582160949707,0.18161551654338837,0.16811162233352661,0.17418672144412994,0.14944685995578766,0.15973417460918427,0.18960605561733246,0.22205621004104614,0.25230973958969116,0.2140694260597229,0.24296630918979645,0.12313041090965271,0.22124725580215454,0.14108279347419739,{"$f":"'User Add-in Location'!B199","v":0},{"$f":"'User Add-in Location'!C199","v":0},0.17989438772201538,0.11059741675853729,0.2507021427154541,0.26017209887504578,0.13379308581352234,0.21110877394676208,0.20886756479740143,0.15644645690917969,0.24335449934005737,0.17680607736110687,0.21185225248336792,0.2565651535987854,0.21215522289276123,0.15359827876091003,0.15623551607131958,0.23573300242424011,0.23880094289779663,0.45922544598579407,0.2293158620595932,0.17530959844589233,0.20147646963596344,0.22143658995628357,0.13925594091415405,0.21225887537002563,9.3145817518234253E-2]
[null,null,"Manufacturing",8.1522606313228607E-2,7.0284187793731689E-2,0.15731252729892731,8.6900874972343445E-2,0.18117055296897888,0.16751626133918762,0.15976837277412415,9.1654360294342041E-2,4.4238001108169556E-2,0.15497776865959167,0.13313961029052734,8.4594748914241791E-2,8.4904685616493225E-2,0.15372282266616821,9.0179532766342163E-2,9.1747552156448364E-2,0.10210518538951874,7.5048789381980896E-2,5.7841651141643524E-2,0.1202458068728447,0.12041112780570984,0.1592496931552887,0.12355758249759674,0.16350483894348145,6.471000611782074E-2,0.11688853800296783,5.9632215648889542E-2,{"$f":"'User Add-in Location'!B200","v":0},{"$f":"'User Add-in Location'!C200","v":0},9.1828584671020508E-2,7.2802118957042694E-2,0.1550537645816803,0.14574505388736725,7.041187584400177E-2,0.12685345113277435,0.11197657883167267,7.0760868489742279E-2,0.1345667839050293,0.10587819665670395,0.12958580255508423,0.14398464560508728,0.14315801858901978,8.6021214723587036E-2,9.2863574624061584E-2,0.11468271911144257,0.12798884510993958,0.33422034978866577,0.12793120741844177,0.10424187779426575,0.10824432224035263,0.1249823123216629,6.4569368958473206E-2,0.13311314582824707,3.4487508237361908E-2]
[null,null,"Fabricated    Metals",0.1189974844455719,0.12072815001010895,0.19649821519851685,0.11577810347080231,0.23826588690280914,0.19340534508228302,0.19781205058097839,0.15288297832012177,0,0.19886726140975952,0.17569643259048462,0.14069116115570068,0.11843212693929672,0.22236503660678864,0.13514021039009094,0.12553201615810394,0.12918630242347717,0.1286541223526001,0.12093009054660797,0.15132486820220947,0.16935563087463379,0.20804065465927124,0.18749329447746277,0.2272801399230957,9.8223000764846802E-2,0.17477104067802429,0.11418352276086807,{"$f":"'User Add-in Location'!B201","v":0},{"$f":"'User Add-in Location'!C201","v":0},0.12962788343429565,9.1966971755027771E-2,0.18185937404632568,0.21883267164230347,9.5167055726051331E-2,0.17485085129737854,0.16687579452991486,0.10584381222724915,0.20021483302116394,0.13757088780403137,0.16945961117744446,0.20293334126472473,0.1871519535779953,0.13330209255218506,0.10766041278839111,0.18456891179084778,0.19295340776443481,0.42291057109832764,0.18027177453041077,0.14503777027130127,0.17442256212234497,0.17417925596237183,9.7787395119667053E-2,0.18092307448387146,6.6132910549640656E-2]
[null,null,"Machinery",8.3106324076652527E-2,7.8020989894866943E-2,0.13944205641746521,8.7123341858386993E-2,0.19663506746292114,0.14978982508182526,0.16307759284973145,0.13431957364082336,4.6421945095062256E-2,0.15704450011253357,0.13171309232711792,9.3449778854846954E-2,7.9058989882469177E-2,0.15271472930908203,9.6419759094715118E-2,8.2246601581573486E-2,9.4585120677947998E-2,9.2123046517372131E-2,8.7507441639900208E-2,0.13477215170860291,0.1103978157043457,0.18634095788002014,0.15367132425308228,0.17233195900917053,5.5534705519676208E-2,0.11145585030317307,6.4428478479385376E-2,{"$f":"'User Add-in Location'!B202","v":0},{"$f":"'User Add-in Location'!C202","v":0},8.0035075545310974E-2,7.1133419871330261E-2,0.22931438684463501,0.19306221604347229,6.8794697523117065E-2,0.13655433058738708,0.12836045026779175,6.6634923219680786E-2,0.1650892049074173,0.1101495623588562,0.13442492485046387,0.16078823804855347,0.16502627730369568,0.10648268461227417,7.7301532030105591E-2,0.12076391279697418,0.14993488788604736,0.35288766026496887,0.12986388802528381,0.14366638660430908,0.1343538761138916,0.14818671345710754,0.10098955035209656,0.12106388807296753,4.4484950602054596E-2]
[null,null,"Electrical    Equipment",0.1262056827545166,0,0.17465542256832123,0.10894099622964859,0.22592216730117798,0.16214773058891296,0.16870647668838501,0.15537196397781372,2.8163693845272064E-2,0.17269238829612732,0.14244638383388519,7.1968674659729004E-2,0.11194542795419693,0.19765865802764893,0.13070425391197205,0.10937447845935822,0.1207892894744873,0.11965151131153107,0.11250635236501694,0.10927410423755646,0.14522884786128998,0.17233827710151672,0.1760002076625824,0.18574249744415283,7.345397025346756E-2,0.14442156255245209,7.0093460381031036E-2,{"$f":"'User Add-in Location'!B203","v":0},{"$f":"'User Add-in Location'!C203","v":0},0.13555854558944702,8.0313503742218018E-2,0.17763659358024597,0.18394559621810913,7.2657935321331024E-2,0.14708638191223145,0.12781661748886108,9.3613207340240479E-2,0.16665294766426086,0.12579023838043213,7.4217334389686584E-2,0.17227709293365479,0.12242299318313599,0.1358429342508316,9.896579384803772E-2,0.15620464086532593,0.15591564774513245,0.33136153221130371,0.14119255542755127,0.11856444180011749,0.1373666375875473,0.12766106426715851,7.2755143046379089E-2,0.16460694372653961,5.4728493094444275E-2]
[null,null,"TCPU",0.12244455516338348,7.7028974890708923E-2,0.18282629549503326,0.13810797035694122,0.2366940975189209,0.22259064018726349,0.17948919534683228,0.15458545088768005,7.3116473853588104E-2,0.17954769730567932,0.18867510557174683,0.11996394395828247,0.12720641493797302,0.23326484858989716,0.14502677321434021,0.12857341766357422,0.13525965809822083,0.1224360466003418,0.12188777327537537,0.14838993549346924,0.15428227186203003,0.19519272446632385,0.17504501342773438,0.20915353298187256,9.871239960193634E-2,0.17297154664993286,0.12182376533746719,{"$f":"'User Add-in Location'!B204","v":0},{"$f":"'User Add-in Location'!C204","v":0},0.15029652416706085,0,0.1638035923242569,0.20488539338111877,0.11018084734678268,0.19035106897354126,0.1670747697353363,0.12607601284980774,0.18535631895065308,0.16748163104057312,0.15603232383728027,0.21851646900177002,0.17143933475017548,0.11642298102378845,0.12414008378982544,0.18322731554508209,0.21948538720607758,0.3887825608253479,0.20951174199581146,0.14364920556545258,0.1716325581073761,0.16960299015045166,0.1160653829574585,0.17095714807510376,7.4679024517536163E-2]
[null,null,"Wholesale    Trade",0.16844363510608673,0.12579163908958435,0.2669370174407959,0.15119434893131256,0.26744905114173889,0.28615888953208923,0.2412574291229248,0.21470242738723755,8.1826590001583099E-2,0.26127925515174866,0.24686667323112488,0.18395550549030304,0.16453522443771362,0.28073534369468689,0.18622224032878876,0.1772303581237793,0.18031129240989685,0.15232174098491669,0.15615320205688477,0.20788873732089996,0.22185179591178894,0.28214854001998901,0.23209723830223083,0.29292041063308716,0.12728601694107056,0.23551227152347565,0.15369859337806702,{"$f":"'User Add-in Location'!B205","v":0},{"$f":"'User Add-in Location'!C205","v":0},0.18483993411064148,0.13044717907905579,0.27284738421440125,0.26156610250473022,0.1348457932472229,0.22205862402915955,0.24177670478820801,0.14413057267665863,0.25450694561004639,0.1653047502040863,0.2242855578660965,0.25824952125549316,0.25258743762969971,0.1678411066532135,0.16502952575683594,0.22506323456764221,0.2334398627281189,0.42678913474082947,0.24624495208263397,0.18403229117393494,0.22797578573226929,0.21922573447227478,0.13756769895553589,0.2278468906879425,9.4206169247627258E-2]
[null,null,"Retail    Trade",0.18322959542274475,0.1935962438583374,0.28919330239295959,0.19330579042434692,0.29936426877975464,0.29819521307945251,0.29025518894195557,0.2481377124786377,8.308236300945282E-2,0.29952752590179443,0.27828839421272278,0.19907131791114807,0.19359377026557922,0.30369925498962402,0.20657289028167725,0.19845327734947205,0.19119261205196381,0.20042237639427185,0.17707586288452148,0.24060943722724915,0.24757009744644165,0.31660875678062439,0.24356311559677124,0.29411202669143677,0.15413376688957214,0.26232796907424927,0.20605580508708954,{"$f":"'User Add-in Location'!B206","v":0},{"$f":"'User Add-in Location'!C206","v":0},0.20257177948951721,9.4952374696731567E-2,0.31198281049728394,0.30135923624038696,0.17272880673408508,0.25987595319747925,0.28297960758209229,0.16560935974121094,0.27685573697090149,0.20967796444892883,0.27858299016952515,0.29869264364242554,0.29020065069198608,0.19780559837818146,0.19029408693313599,0.26642835140228271,0.25569832324981689,0.4726460874080658,0.27738338708877563,0.22360220551490784,0.24141544103622437,0.23678570985794067,0.16537380218505859,0.24303413927555084,0.11469757556915283]
[null,null,"FIRE",0.13705578446388245,0.10882732272148132,0.21825411915779114,0.11841282248497009,0.21157951653003693,0.21461197733879089,0.22984540462493896,0.1252131462097168,5.8372329920530319E-2,0.21680405735969543,0.18723976612091064,0.12715476751327515,0.11615265905857086,0.21894222497940063,0.12887722253799438,0.13168257474899292,0.14349478483200073,0.132630854845047,0.12029866874217987,0.15303343534469604,0.15897254645824432,0.24070978164672852,0.1738518625497818,0.24756315350532532,0.10091674327850342,0.17410552501678467,0.10854503512382507,{"$f":"'User Add-in Location'!B207","v":0},{"$f":"'User Add-in Location'!C207","v":0},0.13978962600231171,0,0.19272890686988831,0.20593631267547607,8.5925914347171783E-2,0.20534645020961761,0.20497044920921326,0.11331944167613983,0.182545006275177,0.1380593329668045,0.14677324891090393,0.20831441879272461,0.20339956879615784,0.15305124223232269,0.11477618664503098,0.18942934274673462,0.21132567524909973,0.35200566053390503,0.16466799378395081,0.13362830877304077,0.16015130281448364,0.15269632637500763,0.10031692683696747,0.15876516699790955,6.5812379121780396E-2]
[null,null,"Misc.    Services",0.23944258689880371,0.22477257251739502,0.36533847451210022,0.22180438041687012,0.39479988813400269,0.37909385561943054,0.34569558501243591,0.28201135993003845,0.11104565858840942,0.36904668807983398,0.35126972198486328,0.24790924787521362,0.21149048209190369,0.38862302899360657,0.21730071306228638,0.22205619513988495,0.24877393245697021,0.22665989398956299,0.22945226728916168,0.28321459889411926,0.30500665307044983,0.36056554317474365,0.32985728979110718,0.37004131078720093,0.1780647486448288,0.30986407399177551,0.21018531918525696,{"$f":"'User Add-in Location'!B208","v":0},{"$f":"'User Add-in Location'!C208","v":0},0.23535320162773132,0.18877774477005005,0.32513988018035889,0.36760470271110535,0.19264319539070129,0.31479650735855103,0.30204015970230103,0.19871944189071655,0.34483301639556885,0.23850095272064209,0.25826567411422729,0.34744587540626526,0.32612553238868713,0.24631315469741821,0.20514389872550964,0.31596589088439941,0.3372921347618103,0.5853760838508606,0.32645571231842041,0.24780189990997314,0.32614004611968994,0.29990094900131226,0.19210396707057953,0.29114943742752075,0.13535124063491821]
[null,null,"Professional    Services",0.17559882998466492,0.16427381336688995,0.27977609634399414,0.16360071301460266,0.29922479391098022,0.27801424264907837,0.26982057094573975,0.23269391059875488,9.3799740076065063E-2,0.28070777654647827,0.25561428070068359,0.20017318427562714,0.1719212532043457,0.29516905546188354,0.19727863371372223,0.17515335977077484,0.18559050559997559,0.17944799363613129,0.16586896777153015,0.22994667291641235,0.23613294959068298,0.29645818471908569,0.24805867671966553,0.29294490814208984,0.13643406331539154,0.24229484796524048,0.16404804587364197,{"$f":"'User Add-in Location'!B209","v":0},{"$f":"'User Add-in Location'!C209","v":0},0.19590362906455994,0.1345323920249939,0.26585739850997925,0.28700342774391174,0.14261801540851593,0.24927634000778198,0.2507987916469574,0.14686715602874756,0.27493274211883545,0.17788287997245789,0.23982656002044678,0.28656750917434692,0.26864704489707947,0.17861588299274445,0.17575070261955261,0.25990617275238037,0.24833749234676361,0.46402466297149658,0.24505871534347534,0.20115607976913452,0.24201744794845581,0.22739467024803162,0.15761019289493561,0.23184025287628174,9.660552442073822E-2]
[null,null,"Government",0.26787382364273071,0.29362332820892334,0.39252197742462158,0.31059432029724121,0.43444430828094482,0.4322318434715271,0.34698507189750671,0.32032841444015503,0.10087834298610687,0.42370465397834778,0.43069547414779663,0.33155107498168945,0.28975456953048706,0.46909219026565552,0.34102591872215271,0.30507534742355347,0.32388490438461304,0.30099552869796753,0.29566746950149536,0.37814748287200928,0.31128406524658203,0.32734116911888123,0.39598220586776733,0.41615670919418335,0.2570030689239502,0.39250025153160095,0.27951464056968689,{"$f":"'User Add-in Location'!B210","v":0},{"$f":"'User Add-in Location'!C210","v":0},0.33972865343093872,0.22266954183578491,0.32848796248435974,0.43586766719818115,0.19164001941680908,0.35251247882843018,0.41328397393226624,0.25104540586471558,0.41516733169555664,0.27969753742218018,0.36531925201416016,0.41158196330070496,0.3513648509979248,0.3171379566192627,0.28437519073486328,0.37394672632217407,0.3807947039604187,0.63461416959762573,0.38695052266120911,0.34267514944076538,0.32990694046020508,0.34728878736495972,0.25022810697555542,0.36853808164596558,0.19265486299991608]
[]
[null,null,{"$f":"CONCATENATE(\"Source:  IMPLAN™, using \",D2,\" state data.\")","v":"Source:  IMPLAN™, using 2014 state data."}]
[]
[]
[null,null,"State Specific Multipliers"]
[null,null,null,"Jobs Per Million Dollars Change in Final Demand",null,null,null,"Earnings Per Million Dollars Change in Final Demand",null,null,null,"Output Per Million Dollars Change in Final Demand",null,null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,"PCE"]
[null,2,"Agriculture",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B213)","v":9.068770211184944},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B213)","v":1.5284968725883268},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B213)","v":1.4060796452471949},{"$f":"SUM(D213:F213)","v":12.003346729020466},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B213)","v":0.20893400907516479},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B213)","v":8.2019716501235962E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B213)","v":8.1432349979877472E-2},{"$f":"SUM(H213:J213)","v":0.37238607555627823},{"$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":0.33491361141204834},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B213)","v":0.24320392310619354},{"$f":"SUM(L213:N213)","v":1.5781175345182419},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B213)","v":0.52713954448699951},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B213)","v":0.16416582465171814},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B213)","v":0.13848882913589478},{"$f":"SUM(P213:R213)","v":0.82979419827461243},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B213)","v":3.014855508898549E-3}]
[null,3,"Mining",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B214)","v":1.8761954307556152},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B214)","v":1.0913117795750715},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B214)","v":2.1524512249490488},5.1199584352797354,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B214)","v":0.29566863179206848},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B214)","v":9.1027304530143738E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B214)","v":0.10852031409740448},0.4952162504196167,{"$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":0.30056118965148926},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B214)","v":0.32414078712463379},1.624701976776123,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B214)","v":0.72671818733215332},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B214)","v":0.17987060546875},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B214)","v":0.1845647394657135},{"$f":"SUM(P214:R214)","v":1.0911535322666168},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B214)","v":2.145813723175278E-5}]
[null,4,"Construction",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B215)","v":5.1774277772604078},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B215)","v":2.882276963607231},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B215)","v":2.6930155415018731},10.752720282369513,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B215)","v":0.33882597088813782},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B215)","v":0.1588500440120697},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B215)","v":0.14039786159992218},0.6380738765001297,{"$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":0.51713383197784424},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B215)","v":0.41944700479507446},1.9365808367729187,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B215)","v":0.44290107488632202},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B215)","v":0.27769100666046143},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B215)","v":0.23880094289779663},0.95939302444458008,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":1.0457595924432921},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B216)","v":2.3477599295163185},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B216)","v":1.4478178115286495},4.8413373334882603,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B216)","v":9.8327822983264923E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B216)","v":0.16708973050117493},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B216)","v":7.5242385268211365E-2},0.34065993875265121,{"$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":0.63190865516662598},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B216)","v":0.22483472526073456},1.8567433804273605,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B216)","v":0.24605011940002441},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B216)","v":0.32473519444465637},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B216)","v":0.12798884510993958},0.69877415895462036,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B216)","v":8.8375855808212667E-2}]
[null,6,"Fabricated Metals",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B217)","v":3.6779035347990874},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B217)","v":1.9939217011376125},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B217)","v":2.2165510094747312},7.8883762454114308,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B217)","v":0.26669672131538391},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B217)","v":0.13167208433151245},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B217)","v":0.11342543363571167},0.51179423928260803,{"$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":0.51178669929504395},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B217)","v":0.33899363875389099},1.8507803380489349,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B217)","v":0.36300253868103027},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B217)","v":0.23757186532020569},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B217)","v":0.19295340776443481},0.79352781176567078,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B217)","v":2.4244779903836693E-6}]
[null,7,"Machinery",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B218)","v":2.0510711770039052},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B218)","v":1.9986162746790797},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B218)","v":1.7269914799835533},5.7766789316665381,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B218)","v":0.17607462406158447},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B218)","v":0.13355334103107452},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B218)","v":8.8137894868850708E-2},0.3977658599615097,{"$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":0.51205968856811523},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B218)","v":0.26341396570205688},1.7754736542701721,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B218)","v":0.30720329284667969},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B218)","v":0.24411725997924805},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B218)","v":0.14993488788604736},0.7012554407119751,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B218)","v":1.1308644280200628E-5}]
[null,8,"Electrical Equipment",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B219)","v":1.2405537712958552},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B219)","v":2.2382921275272163},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B219)","v":1.8048358463471936},5.2836817451702656,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B219)","v":0.16998089849948883},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B219)","v":0.15188482403755188},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B219)","v":9.1653198003768921E-2},0.41351892054080963,{"$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":0.54335534572601318},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B219)","v":0.27392330765724182},1.817278653383255,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B219)","v":0.3823811411857605},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B219)","v":0.2694733738899231},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B219)","v":0.15591564774513245},0.80777016282081604,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B219)","v":2.2066473446276732E-5}]
[null,9,"TCPU",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B220)","v":2.6255466522418995},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B220)","v":2.4465504599313044},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B220)","v":2.5009263093596203},7.5730234215328238,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B220)","v":0.27950417995452881},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B220)","v":0.17746029794216156},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B220)","v":0.12903986871242523},0.5860043466091156,{"$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":0.57927072048187256},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B220)","v":0.38552775979042053},1.9647984802722931,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B220)","v":0.47173398733139038},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B220)","v":0.31833934783935547},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B220)","v":0.21948538720607758},1.0095587223768234,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B220)","v":4.5019766054964432E-2}]
[null,10,"Wholesale Trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B221)","v":3.2614073453549142},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B221)","v":2.0266690394121731},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B221)","v":2.3714604052240977},7.6595367899911855,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B221)","v":0.35475760698318481},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B221)","v":0.12818044424057007},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B221)","v":0.13722944259643555},0.62016749382019043,{"$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":0.36747908592224121},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B221)","v":0.41010323166847229},1.7775823175907135,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B221)","v":0.67355620861053467},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B221)","v":0.21259455382823944},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B221)","v":0.2334398627281189},1.119590625166893,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B221)","v":4.3874526255301249E-2}]
[null,11,"Retail Trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B222)","v":11.103076792453322},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B222)","v":2.1837416109199843},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B222)","v":2.8408510007662167},16.127669404139525,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B222)","v":0.40749001502990723},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B222)","v":0.12232407927513123},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B222)","v":0.15031802654266357},0.68013212084770203,{"$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":0.36935126781463623},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B222)","v":0.449189692735672},1.8185409605503082,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B222)","v":0.68147575855255127},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B222)","v":0.20889949798583984},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B222)","v":0.25569832324981689},1.146073579788208,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B222)","v":0.1006792258006836}]
[null,12,"FIRE",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B223)","v":5.5134869551721604},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B223)","v":3.3186301046214837},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B223)","v":2.387698884355467},11.219815944149111,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B223)","v":0.25891312956809998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B223)","v":0.17883886396884918},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B223)","v":0.12423213571310043},0.56198412925004959,{"$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":0.56741130352020264},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B223)","v":0.37124142050743103},1.9386527240276337,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B223)","v":0.53452605009078979},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B223)","v":0.31329327821731567},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B223)","v":0.21132567524909973},1.0591450035572052,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B223)","v":0.12556282911043001}]
[null,13,"Misc. Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B224)","v":5.4769990971932225},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B224)","v":2.2408511035715306},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B224)","v":3.462260420557298},11.180110621322051,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B224)","v":0.54846107959747314},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B224)","v":0.15060654282569885},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B224)","v":0.19828565418720245},0.89735327661037445,{"$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":0.4067535400390625},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B224)","v":0.59252333641052246},1.999276876449585,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B224)","v":0.6381537914276123},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B224)","v":0.23483432829380035},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B224)","v":0.3372921347618103},1.210280254483223,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B224)","v":0.57718045076211577}]
[null,14,"Professional Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B225)","v":7.5038205393500457},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B225)","v":2.4684056026516106},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B225)","v":2.7756339998717081},12.747860141873364,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B225)","v":0.37428101897239685},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B225)","v":0.14027239382266998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B225)","v":0.14599087834358215},0.66054429113864899,{"$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":0.42366230487823486},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B225)","v":0.43625849485397339},1.8599207997322083,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B225)","v":0.60850584506988525},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B225)","v":0.23569118976593018},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B225)","v":0.24833749234676361},1.092534527182579,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B225)","v":8.8012447996990185E-3}]
[null,15,"Government",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BE$18,$B226)","v":9.5401622583012262},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$21:$BE$35,B226)","v":0.43773407104848339},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$38:$BE$52,$B226)","v":3.7686159202080414},13.746512249557751,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$55:$BE$69,B226)","v":0.75318366289138794},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$72:$BE$86,$B226)","v":3.0939433723688126E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$89:$BE$103,$B226)","v":0.22383598983287811},1.0079590864479542,{"$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":9.3724370002746582E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$140:$BE$154,$B226)","v":0.66904920339584351},1.7627735733985901,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$157:$BE$171,$B226)","v":0.921592116355896},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$174:$BE$188,$B226)","v":4.9996465444564819E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$191:$BE$205,$B226)","v":0.3807947039604187},1.3523832857608795,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BE$17,$B226)","v":7.4339881667459667E-3}]

{"sheet":"Line Config Data","index":11,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,"Transmission Line Standard Configuration Assumptions"]
[null,null,null,null,null,"AC","AC","AC","AC","HVDC Bipole","AC","AC"]
[null,1,null,"Unit",{"$f":"ProjectData!B19","v":"230 kV AC"},"115 kV AC","230 kV AC","345 kV AC","500 kV AC","500 kV HVDC","69 kV AC","765 kV AC"]
[null,{"$f":"B3+1","v":2}]
["Warning",{"$f":"B4+1","v":3}]
[null,4,"Structure Configuration",null,null,"Steel Pole","Steel Pole","Steel Pole","Lattice Tower","Lattice Tower","Steel Pole","Lattice Tower"]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",5,"Capacity","MW",null,150,400,900,1500,3000,75,3000]
[null,6,"Conductor Size per Phase","kcmil",null,"795 ACSR","1272 ACSR","(2) 795 ACSR","(3) 1590 ACSR","(3) 1780 ACSR","477 ACSR","(6) 954 ACSR"]
["Although the data and formulas are available for review they must not be changed.",7,"Average Span","ft",null,900,1000,1100,1200,1300,800,1300]
[null,8,"ROW Width","ft",{"$f":"HLOOKUP($E$3,$F$3:$L$13,B10)","v":150},120,150,160,180,200,100,200]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",9,"ROW Area","acres/mile",null,14.5,18.2,19.399999999999999,21.8,24.2,12.1,24.2]
[null,10,"Development and Preconstruction Duration","years",{"$f":"HLOOKUP($E$3,$F$3:$L$13,B12)","v":4},3.5,4,4.5,5,5,3,5]
[null,11,"Construction Duration","miles/month",{"$f":"HLOOKUP($E$3,$F$3:$L$13,B13)","v":4},4,4,6,8,8,4,8]
[null,12,"NESC Loading District",null,null,"Heavy","Heavy","Heavy","Heavy","Heavy","Heavy","Heavy"]
[null,13,"% Rural","%",null,1,1,1,1,1,1,1]
[null,14,"Converter Stations",null,null,1,1,1,1,2,1,1]
[]
[]
[]
[]
["To view the data and formulas simply scroll over to the adjacent columns to the right."]
[]
[]
[]
[]
[]
[null,null,"Circuit Multipliers",null,null,"Private Land ROW Multipliers"]
[null,null," For systems with 2 circuits ","Multiplier",null,null,null,"Multiplier"]
[null,null,"    Overhead wire materials",2,null,"Terrain",null,{"$f":"VLOOKUP(DefaultData!$AH4,'Terrain and Pop Multipliers'!B9:D13,3)","v":1}]
[null,null,"    Project Management",1.2,null,"Population Density",null,{"$f":"VLOOKUP(DefaultData!$AH5,'Terrain and Pop Multipliers'!B18:D20,3)","v":1}]
[null,null,"    Right-of-Way",1.2]
[null,null,"    Other materials and labor",1.6]
[null,null,"       Procurement and Construction costs",1.65]
[null,null,"       Soft costs",1.1000000000000001]
[]
[]
[null,null,"Circuit Options",null,"115 kV AC","230 kV AC","345 kV AC","500 kV AC","500 kV HVDC","69 kV AC","765 kV AC"]
[null,null,null,{"$f":"HLOOKUP(ProjectData!B$19,E$37:K$39,2)","v":1},1,1,1,1,1,1,1]
[null,null,null,{"$f":"HLOOKUP(ProjectData!B$19,E$37:K$39,3)","v":2},2,2,2,2,0,2,2]
[]
[null,null,"Right-of-Way Costs","Public","Private"]
[null,null,null,{"$f":"IF(DefaultData!$AH7=2,100*'Line Config Data'!$D31,100)","v":100},{"$f":"IF(DefaultData!$AH7=2,2000*'Line Config Data'!$D31*H29*H30,2000*H29*H30)","v":2000}]
[]
[null,null,"T-Line Nexus",null,"Yes","No"]
[null,null,null,{"$f":"IF(ProjectData!B47=\"Yes\",'Line Config Data'!E45,F45)","v":1},1,0.5]

{"sheet":"Transformer Data","index":12,"n_rows":46,"n_cols":19,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,"Transformer Data",null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!E9","v":230},"Line Voltage"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjectData!B24=\"Advanced\",ProjectData!B39,ProjectData!Z39)","v":115},"Grid Voltage"]
[null,"Line","Grid","MW","MVA","Transformer","Cost","# Grid-Side","Grid-Side","Total"]
[null,"Voltage","Voltage","Capacity","Capacity","Cost","per MVA","Positions*","Sub Cost**","Cost",null,null,"Transformer","# Grid-Side","Grid-Side"]
["Warning",null,null,null,null,null,null,null,null,null,null,null,"Cost","Positions*","Sub Cost**"]
[null,69,115,75,83,1000000,12000,1,800000,1800000,null,69,{"$f":"IF($L1=$L6,VLOOKUP($L2,$C$6:$I$10,4),\"\")","v":""},{"$f":"IF($L1=$L6,VLOOKUP($L2,$C$6:$I$10,6),\"\")","v":""},{"$f":"IF($L1=$L6,VLOOKUP($L2,$C$6:$I$10,7),\"\")","v":""}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",69,230,75,83,1300000,15600,1,1250000,2550000,null,115,{"$f":"IF($L1=$L7,VLOOKUP($L2,$C$12:$I$16,4),\"\")","v":""},{"$f":"IF($L1=$L7,VLOOKUP($L2,$C$12:$I$16,6),\"\")","v":""},{"$f":"IF($L1=$L7,VLOOKUP($L2,$C$12:$I$16,7),\"\")","v":""}]
[null,69,345,75,83,2000000,24000,1,3250000,5250000,null,230,{"$f":"IF($L1=$L8,VLOOKUP($L2,$C$18:$I$22,4),\"\")","v":4000000},{"$f":"IF($L1=$L8,VLOOKUP($L2,$C$18:$I$22,6),\"\")","v":1},{"$f":"IF($L1=$L8,VLOOKUP($L2,$C$18:$I$22,7),\"\")","v":800000}]
["Although the data and formulas are available for review they must not be changed.",69,500,75,83,2700000,32400,1,3800000,6500000,null,345,{"$f":"IF($L1=$L9,VLOOKUP($L2,$C$24:$I$28,4),\"\")","v":""},{"$f":"IF($L1=$L9,VLOOKUP($L2,$C$24:$I$28,6),\"\")","v":""},{"$f":"IF($L1=$L9,VLOOKUP($L2,$C$24:$I$28,7),\"\")","v":""}]
[null,69,765,75,83,4000000,48000,1,4900000,8900000,null,500,{"$f":"IF($L1=$L10,VLOOKUP($L2,$C$30:$I$34,4),\"\")","v":""},{"$f":"IF($L1=$L10,VLOOKUP($L2,$C$30:$I$34,6),\"\")","v":""},{"$f":"IF($L1=$L10,VLOOKUP($L2,$C$30:$I$34,7),\"\")","v":""}]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,null,null,null,null,null,null,null,null,null,765,{"$f":"IF($L1=$L11,VLOOKUP($L2,$C$36:$I$40,4),\"\")","v":""},{"$f":"IF($L1=$L11,VLOOKUP($L2,$C$36:$I$40,6),\"\")","v":""},{"$f":"IF($L1=$L11,VLOOKUP($L2,$C$36:$I$40,7),\"\")","v":""}]
[null,115,69,150,167,1500000,9000,1,650000,2150000,null,null,{"$f":"SUM(M6:M11)","v":4000000},{"$f":"SUM(N6:N11)","v":1},800000,{"$f":"O12+M12","v":4800000}]
[null,115,230,150,167,1500000,9000,1,1250000,2750000]
[null,115,345,150,167,2100000,12600,1,3250000,5350000,null,null,"115 kV AC","230 kV AC","345 kV AC","500 kV AC","500 kV HVDC","69 kV AC","765 kV AC"]
[null,115,500,150,167,2700000,16200,1,3800000,6500000,2,{"$f":"HLOOKUP(ProjectData!B$19,'Transformer Data'!M$14:S$19,'Transformer Data'!K15)","v":69},69,69,69,69,69,115,69]
[null,115,765,150,167,4000000,24000,1,4900000,8900000,{"$f":"K15+1","v":3},{"$f":"HLOOKUP(ProjectData!B$19,'Transformer Data'!M$14:S$19,'Transformer Data'!K16)","v":115},230,115,115,115,115,230,115]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K16+1","v":4},{"$f":"HLOOKUP(ProjectData!B$19,'Transformer Data'!M$14:S$19,'Transformer Data'!K17)","v":345},345,345,230,230,230,345,230]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",230,69,400,444,4200000,9450,2,1300000,5500000,5,{"$f":"HLOOKUP(ProjectData!B$19,'Transformer Data'!M$14:S$19,'Transformer Data'!K18)","v":500},500,500,500,345,345,500,345]
[null,230,115,400,444,4000000,9000,1,800000,4800000,6,{"$f":"HLOOKUP(ProjectData!B$19,'Transformer Data'!M$14:S$19,'Transformer Data'!K19)","v":765},765,765,765,765,765,765,500]
[null,230,345,400,444,5700000,12825,1,3250000,8950000]
[null,230,500,400,444,6600000,14850,1,3800000,10400000]
[null,230,765,400,444,8500000,19125,1,4900000,13400000]
[]
[null,345,69,900,1000,14000000,14000,3,1900000,15900000]
[null,345,115,900,1000,13000000,13000,2,1600000,14600000]
[null,345,230,900,1000,13000000,13000,1,1250000,14250000]
[null,345,500,900,1000,17000000,17000,1,3800000,20800000]
[null,345,765,900,1000,21000000,21000,1,4900000,25900000]
[]
[null,500,69,1500,1667,35000000,21000,5,3200000,38200000]
[null,500,115,1500,1667,32000000,19200,3,2400000,34400000]
[null,500,230,1500,1667,30000000,18000,2,2500000,32500000]
[null,500,345,1500,1667,28000000,16800,1,3250000,31250000]
[null,500,765,1500,1667,33000000,19800,1,4900000,37900000]
[]
[null,765,69,3000,3333,80000000,24000,10,6000000,86000000]
[null,765,115,3000,3333,75000000,22500,5,4000000,79000000]
[null,765,230,3000,3333,70000000,21000,3,3750000,73750000]
[null,765,345,3000,3333,65000000,19500,2,6500000,71500000]
[null,765,500,3000,3333,60000000,18000,2,7600000,67600000]
[]
[]
[null,"*  ","Number of grid-side positions based upon 3000 amp breaker capacity"]
[null,"**  ","Grid-side cost includes the cost of the grid-side substation facilities (breakers, bus, relays, etc)."]
[null,null,"Grid-side bus configuration assumed to be ring bus for ≤ 230 kV and breaker and one-half for ≥ 345 kV."]
[null,null,"Line-side substation costs (breakers, bus, relays, etc) included elsewhere."]

{"sheet":"Terrain and Pop Multipliers","index":13,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,"Terrain and Population Density Multipliers"]
[]
[]
[null,null,"Procurement &","Private"]
["Warning",null,"Construction (PC)","Right-of-Way"]
[null,null,"Cost Multiplier","Cost Multiplier"]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  "]
[null,"Terrain Class"]
["Although the data and formulas are available for review they must not be changed.","Desert/remote",1.05,0.5]
[null,"Farmland",1,2]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","Flat w/access",1,1]
[null,"Mountainous",1.3,1]
[null,"Rolling",1.1000000000000001,1]
[]
[null," "]
[null," "]
[null,"Population Density Class"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","In town",1.3,5]
[null,"Near town",1.1499999999999999,2]
[null,"Rural",1,1]
[]
[null,"Line Length Cost Multiplier","Assumes costs/mile based on lines 20 miles or greater",null,null,{"$f":"ProjectData!B20","v":20}]
[null,"    equal to or greater than 20 miles",1]
[null,"    less than 20 miles",{"$f":"2-(F22/20)","v":1}]
[null,"Multiplier",{"$f":"IF(F22<20,C24,C23)","v":1}]

{"sheet":"Wage Data","index":14,"n_rows":36,"n_cols":57,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Hourly Mean Wage Data"]
[]
[null,null,null,"Occupation: Electrical Power-Line Installers and Repairers (SOC code 499051), May 2012"]
[null,null,1,"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,{"$f":"C4+1","v":2},28.84,35.28,32.75,25.95,42.25,31.81,34.869999999999997,35.04,30.19,25.57,22.98,36.19,34.79,35.01,30.49,27.47,28.2,26.51,24.24,25.42,27.94,35.82,30.27,29.29,25.46,30.84,35.1,{"$f":"AX5","v":29.94},{"$f":"AX5","v":29.94},27.28,33.86,31.76,37.44,26.39,36.18,25.25,28.42,26.88,23.65,37.32,29.65,35.380000000000003,24.89,28.42,28.13,25.27,29.94,29.85,30.5,25.57,38.299999999999997,26.14,33.15,34.630000000000003]
[null,null,{"$f":"C5+1","v":3},"Percent of US"]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,4,0.96,1.18,1.0900000000000001,0.87,1.41,1.06,1.1599999999999999,1.17,1.01,0.85,0.77,1.21,1.1599999999999999,1.17,1.02,0.92,0.94,0.89,0.81,0.85,0.93,1.2,1.01,0.98,0.85,1.03,1.17,0,0,0.91,1.1299999999999999,1.06,1.25,0.88,1.21,0.84,0.95,0.9,0.79,1.25,0.99,1.18,0.83,0.95,0.94,0.84,1,1,1.02,0.85,1.28,0.87,1.1100000000000001,1.1599999999999999]
[null,null,5]
["Although the data and formulas are available for review they must not be changed.",null,6]
[null,null,7,"Occupation: Electrical and Electronics Repairers, Powerhouse, Substation, and Relay (SOC code 492095), May 2012"]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,8]
[null,null,9,"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,10,29.89,37.92,35.316000000000003,31.36,35.81,33.78,36.29,33.21,32.723999999999997,26.66,31.71,36.4,33.520000000000003,34.450000000000003,33.15,31.21,32.93,28.95,28.38,27.54,30.69,31.02,31.01,34.020000000000003,30.85,34.81,39.94,{"$f":"AX13","v":32.4},{"$f":"AX13","v":32.4},33.22,38.69,35.28,37.75,28.512,36.479999999999997,29.24,38.729999999999997,29.59,32.01,36.630000000000003,31.71,36.47,26.891999999999996,35.770000000000003,30.59,29.98,32.4,36.29,33.048000000000002,30.76,40.18,31.71,35.25,37.79]
[null,null,11,"Percent of US"]
[null,null,12,0.92,1.17,1.07,0.97,1.1100000000000001,1.04,1.1200000000000001,1.03,{"$f":"L13/$AX13","v":1.01},0.82,0.98,1.1200000000000001,1.03,1.06,1.02,0.96,1.02,0.89,0.88,0.85,0.95,0.96,0.96,1.05,0.95,1.07,1.23,0,0,1.03,1.19,1.0900000000000001,1.17,null,1.1299999999999999,0.9,1.2,0.91,0.99,1.1299999999999999,0.98,1.1299999999999999,null,1.1000000000000001,0.94,0.93,1,1.1200000000000001,null,0.95,1.24,0.98,1.0900000000000001,1.17]
[null,null,13]
[null,null,14]
[null,null,15,"Occupation: Operating Engineers and Other Construction Equipment Operators (SOC code 472073), May 2012"]
[null,null,16]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,17,"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,18,16.61,29.77,20.85,15.77,31.31,21.3,27.5,18.96,26.43,17.690000000000001,16.149999999999999,32.75,20.32,31.48,25.49,19.920000000000002,17.579999999999998,18.72,18.34,18.23,21.33,29.06,22.84,24.16,16.7,23.64,21.65,{"$f":"AX21","v":22.24},{"$f":"AX21","v":22.24},18.25,25.73,21.5,30.32,19.16,31.77,16.47,23.01,23.36,17.920000000000002,24.52,22.17,24.23,17.510000000000002,17.829999999999998,17.670000000000002,17.45,22.24,21.24,17.71,18.920000000000002,27.89,21.42,25.52,22.74]
[null,null,19,"Percent of US"]
[null,null,20,{"$f":"D21/$AX21","v":0.74685251798561159},{"$f":"E21/$AX21","v":1.3385791366906477},0.93750000000000011,0.70908273381294962,1.4078237410071943,0.95773381294964044,1.2365107913669067,0.85251798561151093,1.1883992805755397,0.79541366906474831,0.72616906474820142,1.4725719424460433,0.91366906474820153,1.4154676258992807,1.1461330935251799,0.89568345323741017,0.79046762589928055,0.84172661870503596,0.82464028776978426,0.81969424460431661,0.95908273381294962,1.3066546762589928,1.0269784172661871,1.0863309352517987,0.75089928057553956,1.0629496402877698,0.97347122302158273,1,1,0.82059352517985618,1.1569244604316549,0.96672661870503607,1.3633093525179858,0.86151079136690656,1.4285071942446044,0.74055755395683454,1.0346223021582734,1.050359712230216,0.80575539568345333,1.1025179856115108,0.9968525179856117,1.0894784172661871,0.78732014388489224,0.80170863309352514,0.79451438848920874,0.78462230215827344,1,0.95503597122302153,0.79631294964028787,0.85071942446043181,1.2540467625899281,0.96312949640287782,1.1474820143884892,1.0224820143884892]
[]
[]
[null,null,null,"Source: Bureau of Labor Statistics"]
[null,null,null,"http://data.bls.gov/oes/areatype.do"]
[]
[]
[null,null,null,"Location",null,null,{"$f":"ProjectData!B16","v":"Texas"}]
[null,null,null,"  Install and Repair",null,null,{"$f":"HLOOKUP(ProjectData!B$16,'Wage Data'!D$4:BE$23,C5)","v":25.27}]
[null,null,null,"   Index to National",null,null,{"$f":"HLOOKUP(ProjectData!B$16,'Wage Data'!D$4:BE$15,C7)","v":0.84}]
[null,null,null,"  Substation",null,null,{"$f":"HLOOKUP(ProjectData!B$16,'Wage Data'!D$4:BE$23,C13)","v":29.98}]
[null,null,null,"   Index to National",null,null,{"$f":"HLOOKUP(ProjectData!B$16,'Wage Data'!D$4:BE$15,C15)","v":0.93}]
[null,null,null,"  Civil Construction",null,null,{"$f":"HLOOKUP(ProjectData!B$16,'Wage Data'!D$4:BE$23,C21)","v":17.45}]
[null,null,null,"   Index to National",null,null,{"$f":"HLOOKUP(ProjectData!B$16,'Wage Data'!D$4:BE$23,C23)","v":0.78462230215827344}]