{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Revision Notes","About JEDI","FAQ","Start","ProjectData","SummaryResults","User Add-in Location","DefaultData","Calculations","Deflators","Household Exp","Multipliers"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":25,"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":"Revision Notes","index":0,"n_rows":102,"n_cols":2,"rows_kept":102,"cut":false,"hidden":true,"merged":[]}
[null,"Revisions made in model since sending initial draft to Enoch."]
[]
[1,"Calculations worksheet, cell H143: formula revised."]
[{"$f":"A3+1","v":2},"ProjectData worksheet, cells Q797 to Y810, added section on Regions - states included in each region.  This is currently not referenced in model but probably will be used a some time for reference."]
[{"$f":"A4+1","v":3},"ProjectData worksheet, cells O809-O816, added region names to state list (this is referenced in th Project location control box drop down list in cell B12."]
[4,"FAQ worksheet, cell A31, revised/corrected the spelling of the word \"consumption.\""]
[5,"ProjectData worksheet, cells P750 and T749, revised/corrected spelling of word \"silicon.\""]
[6,"ProjectData worksheet, cells X753 and X754, revised formula."]
[7,"ProjectData worksheet, cell X757, revise formula."]
[8,"Multipliers worksheet, after column AR (Pennsylvania), add in 8 additional columns for region name and data."]
[9,"Household Exp worksheet, after column AQ (Pennsylvania) add in 8 columns for Region names and data."]
[10,"Calculation worksheet, cell L145, revised formula."]
[11,"DefaultData worksheet, cells AM66-AM68 (California), revised values (property tax exemptions) to 100%."]
[]
[null,"Revisions made in model since sending second draft to Enoch."]
[1,"User Add-in location worksheet inserted complete list of industry sectors (names) into each multiplier type (direct, indirect and induced or jobs, earnings, and output)"]
[2,"DefaultData cell D32 inserted formula"]
[3,"SummaryResults moved formula in cell C1 to D2"]
[4,"SummaryResults inserted formulas in cells AD40, AD41, and AD42"]
[5,"SummaryResults cell A1 inserted formula"]
[6,"SummaryResults deleted formula in cell BC1"]
[7,"SummaryResults inserted formula in cell BA1"]
[8,"SummaryResults inserted formula in cell BG1"]
[9,"ProjectData cell A12 revised comment."]
[10,"FAQ, revised the answer to question on line 30."]
[11,"FAQ, inserted a new question (line 59 - before final question) and 8 additional lines for answer (states in defined regions)."]
[12,"User Add-in location worksheet cells C6 and C7, revised wording in formulas."]
[]
[null,"Revisions made in model since sending third draft (4 25 11) to Enoch."]
[1,"ProjectData worksheet, revised formula in cell T48."]
[{"$f":"A30+1","v":2},"ProjectData worksheet, blued out cell E48 and locked cell (no longer accepts editting/revision). Also added comment to cell."]
[3,"ProjectData worksheet, revised macro for \"Restore Default Values\", no longer restores cell E48 with AB48 (this cut and paste function was deleted)"]
[4,"Calculations worksheet, revised formulas in E152, E160, and G15"]
[5,"Deflator worksheet, inserted (revised) new deflator data, text note below table and table below note (cells B11..AL43).  These updated and expanded deflators have the same format, although more years are added, with a new source and new data in the ref. table below source. "]
[6,"Deflator worksheet, revised formulas in cells E7 and E8."]
[7,"ProjectData worksheet, revised text in A26…A28."]
[8,"ProjectData worksheet, added conditional formating related to cell B26 (Y or N - using default values in analysis). Default data/costs are greyed out if Y is chosen, available for viewing and editting if N is choosen.  To do this I saved the file in Excel 2007 version instead of the previous 2003."]
[]
[null,"Revisions made in model since sending fourth draft (Draft JEDI…..5 25 11) to Enoch."]
[1,"DefaultData worksheet, delete data in cells BE:2:BD8."]
[{"$f":"A40+1","v":2},"DefaultData worksheet, delete data in cells BH:14:BW16."]
[3,"DefaultData worksheet, delete data in cells AH16:BG16"]
[4,"DefaultData worksheet, delete data in cells AH11:AH13."]
[5,"DefaultData worksheet, delete data in cell AH33."]
[6,"DefaultData worksheet, insert new values in cells AE51:CI54."]
[7,"DefaultData worksheet, revise formulas in cells AI59, AI61, and AI62."]
[8,"DefaultData worksheet, insert new values in cells AJ14:BF43"]
[9,"ProjectData worksheet, insert comment in cell A24."]
[10,"ProjectData worksheet, insert and/or revise comments in cells A18, A22, A23, A31, E31, A71, A75, A77, A78.."]
[11,"ProjectData worksheet, revise formulas in cells C26, B22, X753."]
[12,"ProjectData worksheet, insert new value in cell B24."]
[13,"Calculations worksheet, revise formula in cell E27."]
[14,"SummaryResults worksheet, format (center) cell C2."]
[15,"SummaryResults worksheet, revise formula in cell AD42."]
[16,"SummaryResults worksheet, delete cells AD40 and AD41."]
[17,"User Add-in Location worksheet, insert comment in cell C9."]
[18,"FAQ worksheet, revise answer to security settings question, cells C14:C17."]
[]
[null,"Revisions made in model since sending fifth draft (Draft JEDI…..6 28 11) to Enoch."]
[{"$f":"A59+1","v":1},"DefaultData worksheet, insert new values in cells C52, C53, and C54."]
[2,"DefaultData worksheet, insert new values in cells AJ14:BF43"]
[3,"ProjectData worksheet, insert text in cells B82 and D82."]
[4,"ProjectData worksheet, format cells B71:B73 to 1 decimal place."]
[5,"ProjectData worksheet, delete cell T37"]
[6,"Calculations worksheet, insert new formulas (used to be values only) in cells H7:H10."]
[7,"Calculations worksheet, insert new formulas in cells I7:I10."]
[8,"FAQ worksheet, insert an additional question and answer in cells A70:A77."]
[9]
[]
[null,"Revisions made in model since sending sixth draft (Draft JEDI…..7 5 11) to Enoch."]
[{"$f":"A70+1","v":1},"DefaultData worksheet, delete data in cells CR50:CV59."]
[2,"DefaultData worksheet, insert 8 columns after Pennsylvania (BW50) - move Rhode Island to Wyoming (names and data below down to row 76, then add location names (for Regions 1-8) and data into columns (BX50:CE76) in lookup area."]
[3,"DefaultData worksheet, insert new formulas in cells AI61, AI69, AI72, and AI77 (these reference the expanded lookup area)."]
[4]
[]
[null,"Revisions made in model since sending seventh draft (Draft JEDI…..7 7 11) to Enoch."]
[{"$f":"A76+1","v":1},"User Add-in Location worksheet, revise formula in E3 and E4."]
[2,"Calculations worksheet, revise format in cell H27."]
[3,"Calculations worksheet, revise formula in cell E27 and replace value in E29 with formula."]
[4,"Calculations worksheet, insert additional sectors, revise formulas in whole section AG37:AJ57."]
[5,"ProjectData worksheet, revise comment in A45."]
[6,"FAQ worksheet, insert an additional question and answer in cells A79:A83."]
[7,"SummaryResults worksheet, insert additional sectors, revise formulas in whole section A27:D40 and BA27:BD40."]
[]
[]
[null,"New Revisions"]
[{"$f":"A86+1","v":1},"Calculations worksheet, revise value in cell H71"]
[2,"Calculations worksheet, revise values in cells AJ43 and AJ44"]
[3,"DefaultData worksheet, revise formula in cell AI73"]
[4,"DefaultData worksheet, revise values in cells AJ14:BF32"]
[5,"DefaultData worksheet, revise values in cells AI51:CQ54"]
[6,"DefaultData worksheet, delete text/values in cells CR50:CV59"]
[7,"DefaultData worksheet, revise formula in cell AI59"]
[8,"DefaultData worksheet, revise text in cells AH53:AH54"]
[9,"ProjectData worksheet, add comment to cell A43"]
[10,"ProjectData worksheet, added values (for years list) in cells N755-N776"]
[]
[]
[null,"New Revisions 12/23/16"]
[{"$f":"A99+1","v":1},"Multipliers worksheet, all values for states (direct, indirect and induced) through row 302 updated to 2014 values."]
[2,"Household Exp worksheet, all values updated to 2014"]
[3,"Deflators all values updated C11:AL39, added 10 rows at row 30,updated values B12:AL39, updates source B43:B45, updated C51:C52, added M51:Q53."]

{"sheet":"About JEDI","index":1,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
["JEDI - PHOTOVOLTAICS"]
[]
["Jobs and Economic Development Impact Model (JEDI)"]
[]
["Release Number: PV05.20.21"]

{"sheet":"FAQ","index":2,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
["JEDI - PHOTOVOLTAICS"]
[]
["Jobs and Economic Development Impact Model (JEDI)"]
[]
["Frequently Asked Questions (FAQ)"]

{"sheet":"Start","index":3,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
["JEDI - PHOTOVOLTAICS"]
["Jobs and Economic Development Impact Model"]

{"sheet":"ProjectData","index":4,"n_rows":817,"n_cols":29,"rows_kept":817,"cut":false,"hidden":false,"merged":[[29,1,29,6],[29,7,29,9],[25,0,27,0],[3,0,3,6],[5,0,5,6],[7,0,8,6],[4,0,4,6],[28,0,28,5]]}
["Photovoltaic 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 Descriptive Data is complete, you may choose to utilize the detailed model default values for Project Cost (based on your Descriptive Data) by choosing \"Y\" on line 26 OR you may choose to use your own values entered (modified) under Project Cost Data by choosing \"N\" on line 26.  Choose \"Y\" to accept Project Cost default values or \"N\" to over-ride Project Cost default values and use your own inputs."]
["3. Press 'Go To Summary Impacts' Button"]
["NOTES:     Additional information is available by pointing to the red triangles located in cell corners. Only those cells with a white background can accept new values."]
[]
[]
["Project Descriptive Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B12=\"MYCOUNTY\",IF(B13=\"\",2,1),IF(B12=\"MYREGION\",IF(B13=\"\",2,1),0))","v":0}]
["  Project Location","ARIZONA ",null,{"$f":"IF(B12=\"MYREGION\",IF('User Add-in Location'!F33=0,\"Error - No Regional multiplier data in User Add-in Location\",\"\"),IF(B12=\"MYCOUNTY\",IF('User Add-in Location'!E33=0,\"Error - No County multiplier data in User Add-in Location\",\"\"),\"\"))","v":""}]
["  Population (only required for County/Region analysis)",null,null,{"$f":"IF(B12=\"MYREGION\",IF('User Add-in Location'!F33=0,\"\",IF(B12=\"MYREGION\",\"Enter Region Population\",\"\")),IF(B12=\"MYCOUNTY\",IF('User Add-in Location'!E33=0,\"\",IF(B12=\"MYCOUNTY\",\"Enter County Population\",\"\")),\"\"))","v":""}]
["  Year of Construction or Installation",2012,{"$f":"IF(D13=\"\",\"\",IF(B13<1,\"**Error - Population Data Missing**\",\"\"))","v":""}]
["  System Application","Residential"]
["  Solar Cell/Module Material","Crystalline Silicon"]
["  System Tracking (Utility - Defaults always assume fixed mount for commercial and residential)","Fixed Mount"]
["  Average System Size - DC Nameplate Capacity (kW)",{"$f":"DefaultData!AI15","v":5},null,{"$f":"DefaultData!AI14","v":"Typically less than 10 kW"}]
["  Number of Systems Installed",100]
["  Total Project Size - DC Nameplate Capacity (kW)",{"$f":"B18*B19","v":500}]
[]
["  Base Installed System Cost  ($/kWDC)",{"$f":"DefaultData!AJ62","v":2690.0457427931979},{"$f":"IF(B26=\"N\",\"    User Revised System Cost ($/kW)\",\"\")","v":"    User Revised System Cost ($/kW)"},null,null,{"$f":"IF(B26=\"N\",C47,\"\")","v":2690.0457427931983},null,null,null,null,null,null,null,null,null,null,"Y"]
["  Annual Direct Operations and Maintenance Cost ($/kW)",{"$f":"DefaultData!AI43","v":32.799999999999997},{"$f":"IF(B26=\"N\",\"    User Revised O&M Cost ($/kW)\",\"\")","v":"    User Revised O&M Cost ($/kW)"},null,null,{"$f":"IF(B26=\"N\",(C62-C61),\"\")","v":32.799999999999997},null,null,null,null,null,null,null,null,null,null,"N"]
["  Money Value (Dollar Year) ",2010]
[]
["Utilize Project Cost Data default values? Choose \"Y\" to accept model default values or \"N\" to view the default values and utilize new user defined values (entered below).","N",{"$f":"IF(B26=\"y\",\"     Press 'Go To Summary Impacts' Button\",IF(B26=\"N\",\"Modify System Cost Data (below).\",\"Error - Re-enter 'Y' or 'N'\"))","v":"Modify System Cost Data (below)."}]
[]
[]
["If desired, default values (in cells below - based on Project Descriptive Data entered above) may be restored by pressing the 'Restore Default Values' button.  Note: it is not necessary to restore defaults to incorporate default Project Cost Data in system analysis (simply enter a \"Y\" in cell B26 above).  "]
["Project Cost Data"]
[{"$f":"DefaultData!C14","v":"Installation Costs"},"Cost","Cost ","Percent of","Purchased","Manufactured"]
[{"$f":"DefaultData!C15","v":"  Materials & Equipment"},null,"Per kW","Total Cost","Locally (%)","Locally (Y or N)"]
[{"$f":"DefaultData!C16","v":"    Mounting (rails, clamps, fittings, etc.)"},{"$f":"C33*$B$20","v":49153.659752035179},{"$f":"DefaultData!$E16","v":98.307319504070364},{"$f":"B33/(B$49)","v":3.6544850498338867E-2},{"$f":"$T33","v":1},{"$f":"DefaultData!$AH17","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G16,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H16,IF($B$13<DefaultData!$I$13,DefaultData!$O16,IF($B$13<DefaultData!$J$13,DefaultData!$R16,DefaultData!$U16)))))","v":1},null,null,null,null,{"$f":"Z33*$B$20","v":49153.659752035179},{"$f":"DefaultData!$E16","v":98.307319504070364},{"$f":"Y33/(Y$47)","v":3.6544850498338867E-2},{"$f":"$T33","v":1},{"$f":"DefaultData!$AH17","v":"N"}]
[{"$f":"DefaultData!C17","v":"    Modules"},{"$f":"C34*$B$20","v":156398.00830193012},{"$f":"DefaultData!$E17","v":312.79601660386027},{"$f":"B34/(B$49)","v":0.11627906976744186},{"$f":"$T34","v":1},{"$f":"DefaultData!$AH18","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G17,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H17,IF($B$13<DefaultData!$I$13,DefaultData!$O17,IF($B$13<DefaultData!$J$13,DefaultData!$R17,DefaultData!$U17)))))","v":1},null,null,null,null,{"$f":"Z34*$B$20","v":156398.00830193012},{"$f":"DefaultData!$E17","v":312.79601660386027},{"$f":"Y34/(Y$47)","v":0.11627906976744186},{"$f":"$T34","v":1},{"$f":"DefaultData!$AH18","v":"N"}]
[{"$f":"DefaultData!C18","v":"    Electrical (wire, connectors, breakers, etc.)"},{"$f":"C35*$B$20","v":107244.34854989492},{"$f":"DefaultData!$E18","v":214.48869709978982},{"$f":"B35/(B$49)","v":7.9734219269102971E-2},{"$f":"$T35","v":1},{"$f":"DefaultData!$AH19","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G18,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H18,IF($B$13<DefaultData!$I$13,DefaultData!$O18,IF($B$13<DefaultData!$J$13,DefaultData!$R18,DefaultData!$U18)))))","v":1},null,null,null,null,{"$f":"Z35*$B$20","v":107244.34854989492},{"$f":"DefaultData!$E18","v":214.48869709978982},{"$f":"Y35/(Y$47)","v":7.9734219269102971E-2},{"$f":"$T35","v":1},{"$f":"DefaultData!$AH19","v":"N"}]
[{"$f":"DefaultData!C19","v":"    Inverter"},{"$f":"C36*$B$20","v":84901.775935333484},{"$f":"DefaultData!$E19","v":169.80355187066698},{"$f":"B36/(B$49)","v":6.312292358803985E-2},{"$f":"$T36","v":1},{"$f":"DefaultData!$AH20","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G19,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H19,IF($B$13<DefaultData!$I$13,DefaultData!$O19,IF($B$13<DefaultData!$J$13,DefaultData!$R19,DefaultData!$U19)))))","v":1},null,null,null,null,{"$f":"Z36*$B$20","v":84901.775935333484},{"$f":"DefaultData!$E19","v":169.80355187066698},{"$f":"Y36/(Y$47)","v":6.312292358803985E-2},{"$f":"$T36","v":1},{"$f":"DefaultData!$AH20","v":"N"}]
[{"$f":"DefaultData!C20","v":"    Subtotal"},{"$f":"SUM(B33:B36)","v":397697.79253919376},{"$f":"SUM(C33:C36)","v":795.39558507838751},{"$f":"SUM(D33:D36)","v":0.29568106312292353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y33:Y36)","v":397697.79253919376},{"$f":"SUM(Z33:Z36)","v":795.39558507838751},{"$f":"SUM(AA33:AA36)","v":0.29568106312292353}]
[{"$f":"DefaultData!C21","v":"  Labor"}]
[{"$f":"DefaultData!C22","v":"    Installation"},{"$f":"C39*$B$20","v":134055.43568736868},{"$f":"DefaultData!$E22","v":268.11087137473737},{"$f":"B39/(B$49)","v":9.9667774086378738E-2},{"$f":"$T39","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G22,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H22,IF($B$13<DefaultData!$I$13,DefaultData!$O22,IF($B$13<DefaultData!$J$13,DefaultData!$R22,DefaultData!$U22)))))","v":1},null,null,null,null,{"$f":"Z39*$B$20","v":134055.43568736868},{"$f":"DefaultData!$E22","v":268.11087137473737},{"$f":"Y39/(Y$47)","v":9.9667774086378738E-2},{"$f":"$T39","v":1}]
[{"$f":"DefaultData!C23","v":"    Subtotal"},{"$f":"SUM(B39:B39)","v":134055.43568736868},{"$f":"C39","v":268.11087137473737},{"$f":"D39","v":9.9667774086378738E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y39:Y39)","v":134055.43568736868},{"$f":"Z39","v":268.11087137473737},{"$f":"AA39","v":9.9667774086378738E-2}]
[{"$f":"DefaultData!C24","v":"  Total"},{"$f":"+B40+B37","v":531753.2282265625},{"$f":"+C40+C37","v":1063.5064564531249},{"$f":"D40+D37","v":0.39534883720930225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y40+Y37","v":531753.2282265625},{"$f":"+Z40+Z37","v":1063.5064564531249},{"$f":"AA40+AA37","v":0.39534883720930225}]
[{"$f":"DefaultData!C25","v":"Other Costs"}]
[{"$f":"DefaultData!C26","v":"Permitting, Fees, and Taxes"},{"$f":"C43*$B$20","v":178740.58091649157},{"$f":"DefaultData!$E26","v":357.48116183298316},{"$f":"B43/(B$49)","v":0.13289036544850497},{"$f":"$T43","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G26,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H26,IF($B$13<DefaultData!$I$13,DefaultData!$O26,IF($B$13<DefaultData!$J$13,DefaultData!$R26,DefaultData!$U26)))))","v":1},null,null,null,null,{"$f":"Z43*$B$20","v":178740.58091649157},{"$f":"DefaultData!$E26","v":357.48116183298316},{"$f":"Y43/(Y$47)","v":0.13289036544850497},{"$f":"$T43","v":1}]
[{"$f":"DefaultData!C27","v":"  Other Costs"},{"$f":"C44*$B$20","v":339607.10374133394},{"$f":"DefaultData!$E27","v":679.21420748266792},{"$f":"B44/(B$49)","v":0.2524916943521594},{"$f":"$T44","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G27,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H27,IF($B$13<DefaultData!$I$13,DefaultData!$O27,IF($B$13<DefaultData!$J$13,DefaultData!$R27,DefaultData!$U27)))))","v":1},null,null,null,null,{"$f":"Z44*$B$20","v":339607.10374133394},{"$f":"DefaultData!$E27","v":679.21420748266792},0.2524916943521594,{"$f":"$T44","v":1}]
[{"$f":"DefaultData!C28","v":"  Business Overhead"},{"$f":"C45*$B$20","v":294921.9585122111},{"$f":"DefaultData!$E28","v":589.84391702442224},{"$f":"B45/(B$49)","v":0.21926910299003322},{"$f":"$T45","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G28,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H28,IF($B$13<DefaultData!$I$13,DefaultData!$O28,IF($B$13<DefaultData!$J$13,DefaultData!$R28,DefaultData!$U28)))))","v":1},null,null,null,null,{"$f":"Z45*$B$20","v":294921.9585122111},{"$f":"DefaultData!$E28","v":589.84391702442224},0.21926910299003322,{"$f":"$T45","v":1}]
[{"$f":"DefaultData!C29","v":"  Subtotal"},{"$f":"SUM(B43:B45)","v":813269.64317003661},{"$f":"SUM(C43:C45)","v":1626.5392863400734},{"$f":"B46/(B$49)","v":0.60465116279069764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y43:Y45)","v":813269.64317003661},{"$f":"SUM(Z43:Z45)","v":1626.5392863400734},0.60465116279069764]
["Subtotal",{"$f":"B46+B41","v":1345022.8713965991},{"$f":"C46+C41","v":2690.0457427931983},{"$f":"D46+D41","v":0.99999999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y46+Y41","v":1345022.8713965991},{"$f":"Z46+Z41","v":2690.0457427931983},1]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"B37*(B77*(1-B78))","v":0},{"$f":"B48/B$20","v":0},{"$f":"B48/(B$49)","v":0},{"$f":"$T48","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$77","v":1},null,null,null,null,{"$f":"Y37*(Y77*(1-Y78))","v":0},{"$f":"DefaultData!$E31","v":0},0,{"$f":"$T48","v":1}]
["Total",{"$f":"B48+B47","v":1345022.8713965991},{"$f":"B49/B$20","v":2690.0457427931983},{"$f":"D48+D47","v":0.99999999999999989}]
[]
[{"$f":"DefaultData!C33","v":"PV System Annual Operating and Maintenance Costs"}]
[null,"Cost","Cost ","Percent of","Local"]
[{"$f":"DefaultData!C34","v":"Labor"},null,"Per kW","Total Cost","Share (%)"]
[{"$f":"DefaultData!C35","v":"  Technicians"},{"$f":"C54*$B$20","v":8965.3333333333321},{"$f":"DefaultData!$E35","v":17.930666666666664},{"$f":"B54/B$62","v":0.54666666666666663},{"$f":"$T54","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G35,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H35,IF($B$13<DefaultData!$I$13,DefaultData!$O35,IF($B$13<DefaultData!$J$13,DefaultData!$R35,DefaultData!$U35)))))","v":1},null,null,null,null,{"$f":"Z54*$B$20","v":8965.3333333333321},{"$f":"DefaultData!$E35","v":17.930666666666664},{"$f":"Y54/Y$62","v":0.54666666666666663},{"$f":"$T54","v":1}]
[{"$f":"DefaultData!C36","v":"  Subtotal"},{"$f":"SUM(B54:B54)","v":8965.3333333333321},{"$f":"C54","v":17.930666666666664},{"$f":"SUM(D54:D54)","v":0.54666666666666663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y54:Y54)","v":8965.3333333333321},{"$f":"Z54","v":17.930666666666664},{"$f":"SUM(AA54:AA54)","v":0.54666666666666663}]
[null,null,null,null,"Purchased","Manufactured"]
[{"$f":"DefaultData!C37","v":"Materials and Services"},null,null,null,"Locally (%)","Locally (Y or N)"]
[{"$f":"DefaultData!C38","v":"  Materials & Equipment"},{"$f":"C58*$B$20","v":7434.666666666667},{"$f":"DefaultData!$E38","v":14.869333333333334},{"$f":"B58/B$62","v":0.45333333333333337},{"$f":"$T58","v":1},{"$f":"DefaultData!$AH38","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G38,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H38,IF($B$13<DefaultData!$I$13,DefaultData!$O38,IF($B$13<DefaultData!$J$13,DefaultData!$R38,DefaultData!$U38)))))","v":1},null,null,null,null,{"$f":"Z58*$B$20","v":7434.666666666667},{"$f":"DefaultData!$E38","v":14.869333333333334},{"$f":"Y58/Y$62","v":0.45333333333333337},{"$f":"$T58","v":1},{"$f":"DefaultData!$AH38","v":"N"}]
[{"$f":"DefaultData!C39","v":"  Services"},{"$f":"C59*$B$20","v":0},{"$f":"DefaultData!$E39","v":0},{"$f":"B59/B$62","v":0},{"$f":"$T59","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$G39,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$H$13,DefaultData!$H39,IF($B$13<DefaultData!$I$13,DefaultData!$O39,IF($B$13<DefaultData!$J$13,DefaultData!$R39,DefaultData!$U39)))))","v":1},null,null,null,null,{"$f":"Z59*$B$20","v":0},{"$f":"DefaultData!$E39","v":0},{"$f":"Y59/Y$62","v":0},{"$f":"$T59","v":1}]
[{"$f":"DefaultData!C40","v":"  Subtotal"},{"$f":"SUM(B58:B59)","v":7434.666666666667},{"$f":"C59+C58","v":14.869333333333334},{"$f":"SUM(D58:D59)","v":0.45333333333333337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y58:Y59)","v":7434.666666666667},{"$f":"Z59+Z58","v":14.869333333333334},{"$f":"SUM(AA58:AA59)","v":0.45333333333333337}]
["Sales Tax (Materials & Equipment Purchases)",0,{"$f":"B61/B$20","v":0},{"$f":"B61/(B$62)","v":0},{"$f":"$T61","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$77","v":1},null,null,null,null,{"$f":"Y58*(Y$77*(1-Y$78))","v":0}]
["Total",{"$f":"B61+B60+B55","v":16400},{"$f":"C61+C60+C55","v":32.799999999999997},{"$f":"D61+D60+D55","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y60+Y55","v":16400},{"$f":"Z60+Z55","v":32.799999999999997},{"$f":"AA60+AA55","v":1}]
[]
[{"$f":"DefaultData!C44","v":"Other Parameters"}]
[{"$f":"DefaultData!C45","v":"Financial Parameters"},null,null,"Local Share"]
[{"$f":"DefaultData!C46","v":"Debt Financing"}]
[{"$f":"DefaultData!C47","v":"  Percentage financed"},{"$f":"DefaultData!$D47","v":0.8},null,{"$f":"DefaultData!$F47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D47","v":0.8},null,{"$f":"DefaultData!$F47","v":0}]
[{"$f":"DefaultData!C48","v":"  Years financed (term)"},{"$f":"DefaultData!$D48","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D48","v":10}]
[{"$f":"DefaultData!C49","v":"  Interest rate"},{"$f":"DefaultData!$D49","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D49","v":0.1}]
[{"$f":"DefaultData!C51","v":"Tax Parameters"}]
[{"$f":"DefaultData!C52","v":"  Local Property Tax (percent of taxable value)"},{"$f":"DefaultData!$D52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D52","v":0}]
[{"$f":"DefaultData!C53","v":"  Assessed Value (percent of construction cost)"},{"$f":"DefaultData!$D53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D53","v":0}]
[{"$f":"DefaultData!C54","v":"  Taxable Value (percent of assessed value)"},{"$f":"DefaultData!$D54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D54","v":0}]
[{"$f":"DefaultData!C55","v":"  Taxable Value"},{"$f":"+B73*B72*B47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y73*Y72*Y47","v":0}]
["  Property Tax Exemption (percent of local taxes)",{"$f":"DefaultData!$D56","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D56","v":1}]
["  Local Property Taxes",{"$f":"B74*B71*(1-B75)","v":0},null,{"$f":"DefaultData!$F57","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y74*Y71*(1-Y75)","v":0},null,{"$f":"DefaultData!$F57","v":1}]
["  Local Sales Tax Rate",{"$f":"DefaultData!$D58","v":5.6000000000000001E-2},null,{"$f":"DefaultData!$F58","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D58","v":5.6000000000000001E-2},null,{"$f":"DefaultData!$F58","v":1}]
["  Sales Tax Exemption (percent of local taxes)",{"$f":"DefaultData!$D59","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D59","v":1}]
["Payroll Parameters"]
["  Construction and Installation Labor","Wage per hour",null,"Employer Payroll Overhead"]
["  Construction Workers / Installers",{"$f":"Calculations!$E27","v":20.550028013695183},null,{"$f":"Calculations!$K24","v":0.45569999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!$E27","v":20.550028013695183},null,{"$f":"Calculations!$K24","v":0.45569999999999999}]
["  O & M Labor","Wage per hour",null,"Employer Payroll Overhead"]
["  Technicians",{"$f":"Calculations!$E29","v":20.550028013695183},null,{"$f":"Calculations!$K24","v":0.45569999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!$E29","v":20.550028013695183},null,{"$f":"Calculations!$K24","v":0.45569999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential New Construction",null,null,"Large Commercial","Residential New Construction","Residential Retrofit","Small Commercial","Utility"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,"LC","RN","RR","SC","UT",{"$f":"IF(B15=\"Residential\",\"RR\",IF(B15=\"Commercial\",\"CL\",\"UT\"))","v":"RR"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thin Film",null,null,"Crystalline Silicon","Thin Film",null,null,null,{"$f":"B16","v":"Crystalline Silicon"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crystalline Silicon",null,null,"CS","TF",null,null,null,{"$f":"HLOOKUP(B$16,S749:U750,2)","v":"CS"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial","Residential New Construction","Residential Retrofit","Small Commercial","Utility",null,null,{"$f":"B15","v":"Residential"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Mount","Fixed Mount","Fixed Mount","Fixed Mount","Fixed Mount",null,null,{"$f":"HLOOKUP(B15,P$752:T$755,2)","v":"Fixed Mount"},{"$f":"IF(X$750=\"TF\",W753,IF(W753=0,\"\",W753))","v":"Fixed Mount"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Axis","Single Axis","Single Axis","Single Axis","Single Axis",null,null,{"$f":"HLOOKUP(B$15,P$752:T$755,3)","v":"Single Axis"},{"$f":"IF(X$750=\"TF\",\"\",IF(W754=0,\"\",W754))","v":"Single Axis"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Years",null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B$15,P$752:T$755,4)","v":0},{"$f":"IF(W755=0,\"\",W755)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"UPPER('User Add-in Location'!B10)","v":"MYCOUNTY"},null,null,null,"Fixed Mount","Single Axis","Double Axis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N756+1","v":2011},{"$f":"UPPER('User Add-in Location'!C10)","v":"MYREGION"},null,null,null,"FM","SA","DA",null,null,{"$f":"IF(X750=\"TF\",\"FM\",HLOOKUP(B17,S756:U757,2))","v":"FM"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N757+1","v":2012},"ALABAMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2013,"ALASKA",null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(X743,X750,X757)","v":"RRCSFM"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,"ARIZONA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,"ARKANSAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,"CALIFORNIA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,"COLORADO "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,"CONNECTICUT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,"DELAWARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,"DISTRICT OF COLUMBIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2021,"FLORIDA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2022,"GEORGIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,"HAWAII"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,"IDAHO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,"ILLINOIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,"INDIANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,"IOWA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,"KANSAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,"KENTUCKY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N775+1","v":2030},"LOUISIANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARYLAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MASSACHUSETTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MICHIGAN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINNESOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISSISSIPPI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISSOURI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEBRASKA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEVADA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW HAMPSHIRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW JERSEY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW MEXICO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW YORK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH CAROLINA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH DAKOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OHIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OKLAHOMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OREGON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PENNSYLVANIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RHODE ISLAND",null,1,"REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUTH CAROLINA",null,2,"Connecticut","Delaware","District of Columbia","Alabama","Illinois","Arkansas","Alaska","California"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUTH DAKOTA",null,3,"Maine","New Jersy","Maryland","Florida","Indiana","Louisiana","Arizona","Hawaii"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TENNESSEE",null,4,"Massachusetts","Pennsylvania","North Carolina","Georgia","Iowa","Missouri","Colorado"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEXAS",null,5,"New Hampshire","West Virginia","Virginia","Kentucky","Michigan","New Mexico","Idaho"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNITED STATES",null,6,"New York",null,null,"Mississippi","Minnesota","Oklahoma","Kansas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH",null,7,"Rhode Island",null,null,"Tenessee","Ohio","Texan","Montana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERMONT",null,8,"Vermont",null,null,null,"Wisconsin",null,"Nebraska"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIRGINIA ",null,{"$f":"Q804+1","v":9},null,null,null,null,null,null,"Nevada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WASHINGTON",null,{"$f":"Q805+1","v":10},null,null,null,null,null,null,"North Dakota"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WEST VIRGINIA",null,11,null,null,null,null,null,null,"Oregon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WISCONSIN",null,12,null,null,null,null,null,null,"South Dakota"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING",null,13,null,null,null,null,null,null,"Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION1",null,14,null,null,null,null,null,null,"Washington"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION2",null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION8"]

{"sheet":"SummaryResults","index":5,"n_rows":110,"n_cols":65,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE(\"Photovoltaic - Project Data Summary based on \",$AE$48, \" values\")","v":"Photovoltaic - Project Data Summary based on User modifications to default values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary_Results","v":"Photovoltaic - Project Data Summary based on User modifications to default values"},null,null,null,null,null,{"$f":"Summary_Results","v":"Photovoltaic - Project Data Summary based on User modifications to default values"}]
["Project Location",null,{"$f":"IF(ProjectData!B12=\"MyCounty\",'User Add-in Location'!B3,IF(ProjectData!B12=\"MyRegion\",'User Add-in Location'!B4,ProjectData!B12))","v":"ARIZONA "},{"$f":"ProjectData!C14","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Location",null,{"$f":"C2","v":"ARIZONA "},null,null,null,"  Project Location",{"$f":"ProjectData!B12","v":"ARIZONA "},null,{"$f":"IF(BI2=\"MYREGION\",IF('User Add-in Location'!BL14=0,\"Error - No Regional multiplier data in User Add-in Location\",\"\"),IF(BI2=\"MYCOUNTY\",IF('User Add-in Location'!BK14=0,\"Error - No County multiplier data in User Add-in Location\",\"\"),\"\"))","v":""}]
["Year of Construction or Installation",null,{"$f":"ProjectData!B14","v":2012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Construction or Installation",null,2012,null,null,null,{"$f":"IF(ProjectData!$B13>0,\"Population\",\"\")","v":""},{"$f":"IF(ProjectData!$B13>0,ProjectData!B13,\"\")","v":""}]
["Average System Size - DC Nameplate Capacity (KW)",null,{"$f":"ProjectData!B18","v":5},{"$f":"ProjectData!D12","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average System Size - DC Nameplate Capacity (KW)",null,5,null,null,null,"Year of Construction or Installation",{"$f":"ProjectData!B14","v":2012},{"$f":"IF(BK3=\"\",\"\",IF(BI3<1,\"**Error - Population Data Missing**\",\"\"))","v":""}]
["Number of Systems Installed",null,{"$f":"ProjectData!B19","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Systems Installed",null,100,null,null,null,"  System Type",{"$f":"ProjectData!B15","v":"Residential"}]
["Project Size - DC Nameplate Capacity (KW)",null,{"$f":"ProjectData!B20","v":500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Size - DC Nameplate Capacity (KW)",null,500,null,null,null,"System Application",{"$f":"ProjectData!B16","v":"Crystalline Silicon"}]
["System Application",null,{"$f":"ProjectData!B15","v":"Residential"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Application",null,"Residential",null,null,null,"Solar Cell/Module Material",{"$f":"ProjectData!B17","v":"Fixed Mount"}]
["Solar Cell/Module Material",null,{"$f":"ProjectData!B16","v":"Crystalline Silicon"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Cell/Module Material",null,"Crystalline Silicon",null,null,null,"System Tracking",{"$f":"ProjectData!B18","v":5}]
["System Tracking",null,{"$f":"ProjectData!B17","v":"Fixed Mount"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Tracking",null,"Fixed Mount",null,null,null,"  Number of Systems Installed",{"$f":"ProjectData!B19","v":100}]
["Total System Base Cost ($/KWDC)",null,{"$f":"C13/C6","v":2690.0457427931983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Installed System Cost ($/KWDC)",null,{"$f":"C10","v":2690.0457427931983},null,null,null,"  Total Project Size - DC Nameplate Capacity (KW)",{"$f":"ProjectData!B20","v":500}]
["Annual Direct Operations and Maintenance Cost ($/kW)",null,{"$f":"C16/C6","v":32.799999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 ($/kW)",null,32.799999999999997,null,null,null,"  Base Installed System Cost  ($/KWDC)",{"$f":"BD10","v":2690.0457427931983}]
["Money Value - Current or Constant (Dollar Year) ",null,{"$f":"ProjectData!B24","v":2010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money Value - Current or Constant (Dollar Year) ",null,2010,null,null,null,"  Annual Direct Operations and Maintenance Cost ($/kW)",{"$f":"BD11","v":32.799999999999997}]
["Project Construction or Installation Cost",null,{"$f":"Calculations!D23","v":1345022.8713965991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Construction or Installation Cost",null,1345022.8713965991,null,null,null,"  Money Value - Current or Constant (Dollar Year) ",{"$f":"ProjectData!B24","v":2010}]
["  Local Spending",null,{"$f":"+Calculations!F61","v":1026864.637365244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Spending",null,1026864.637365244]
["Total Annual Operational Expenses",null,{"$f":"C16+C18","v":172422.65308200553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,172422.65308200553,null,null,null,"Project Cost Data"]
["  Direct Operating and Maintenance Costs",null,{"$f":"Calculations!D78","v":16400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Direct Operating and Maintenance Costs",null,16400,null,null,null,{"$f":"ProjectData!A31","v":"Installation Costs"},{"$f":"ProjectData!B31","v":"Cost"},{"$f":"ProjectData!C31","v":"Cost "},{"$f":"ProjectData!D31","v":"Percent of"},{"$f":"ProjectData!E31","v":"Purchased"},{"$f":"ProjectData!F31","v":"Manufactured"}]
["    Local Spending",null,{"$f":"Calculations!G78","v":14913.066666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,14913.066666666666,null,null,null,{"$f":"ProjectData!A32","v":"  Materials & Equipment"},null,{"$f":"ProjectData!C32","v":"Per kW"},{"$f":"ProjectData!D32","v":"Total Cost"},{"$f":"ProjectData!E32","v":"Locally (%)"},{"$f":"ProjectData!F32","v":"Locally (Y or N)"}]
["  Other Annual Costs",null,{"$f":"Calculations!E78","v":156022.65308200553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,156022.65308200553,null,null,null,{"$f":"ProjectData!A33","v":"    Mounting (rails, clamps, fittings, etc.)"},{"$f":"BC59","v":49153.659752035179},{"$f":"BI18/BI$10","v":98.307319504070364},{"$f":"BI18/BI$34","v":3.6544850498338867E-2},{"$f":"BD59","v":1},"N"]
["    Local Spending",null,{"$f":"Calculations!H78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Local Spending",null,0,null,null,null,{"$f":"ProjectData!A34","v":"    Modules"},{"$f":"BC60","v":156398.00830193012},{"$f":"BI19/BI$10","v":312.79601660386027},{"$f":"BI19/BI$34","v":0.11627906976744186},1,"N"]
["      Debt Payments ",null,{"$f":"SUM(Calculations!G75:G75)","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,{"$f":"ProjectData!A35","v":"    Electrical (wire, connectors, breakers, etc.)"},{"$f":"BC61","v":107244.34854989492},214.48869709978982,{"$f":"BI20/BI$34","v":7.9734219269102971E-2},1,"N"]
["      Property Taxes",null,{"$f":"Calculations!G76","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,{"$f":"ProjectData!A36","v":"    Inverter"},{"$f":"BC62","v":84901.775935333484},169.80355187066698,{"$f":"BI21/BI$34","v":6.312292358803985E-2},1,"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!A37","v":"    Subtotal"},{"$f":"BC63","v":397697.79253919376},795.39558507838751,{"$f":"BI22/BI$34","v":0.29568106312292358}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!A38","v":"  Labor"}]
["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,{"$f":"ProjectData!A39","v":"    Installation"},{"$f":"BC65","v":134055.43568736868},268.11087137473737,{"$f":"BI24/BI$34","v":9.9667774086378738E-2},{"$f":"BD65","v":1}]
[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,{"$f":"ProjectData!A40","v":"    Subtotal"},{"$f":"BC66","v":134055.43568736868},{"$f":"BI25/BI$10","v":268.11087137473737},{"$f":"BI25/BI$34","v":9.9667774086378738E-2}]
["During construction and installation period",null,{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2010)"},{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2010)"},{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2010)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"During construction and installation period",null,{"$f":"C26","v":"$000 (2010)"},{"$f":"D26","v":"$000 (2010)"},{"$f":"E26","v":"$000 (2010)"},null,{"$f":"ProjectData!A41","v":"  Total"},{"$f":"BC67","v":531753.2282265625},{"$f":"BI26/BI$10","v":1063.5064564531249},{"$f":"BI26/BI$34","v":0.39534883720930236}]
["   Project Development and Onsite Labor Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Project Development and Onsite Labor Impacts",null,null,null,null,null,{"$f":"ProjectData!A42","v":"Other Costs"}]
["     Construction and Installation Labor",{"$f":"Calculations!AH38","v":2.1544518540274091},{"$f":"Calculations!AI38","v":134.06293474844102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B28","v":2.1544518540274091},{"$f":"C28","v":134.06293474844102},null,null,null,{"$f":"ProjectData!A43","v":"Permitting, Fees, and Taxes"},{"$f":"BC69","v":178740.58091649157},{"$f":"BI28/BI$10","v":357.48116183298316},{"$f":"BI28/BI$34","v":0.13289036544850497},{"$f":"BD69","v":1}]
["     Construction and Installation Related Services",{"$f":"Calculations!AH39","v":3.8533409061824653},{"$f":"Calculations!AI39","v":181.67397389477048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",3.8533409061824653,{"$f":"C29","v":181.67397389477048},null,null,null,{"$f":"ProjectData!A44","v":"  Other Costs"},339607.10374133394,679.21420748266792,0.2524916943521594,{"$f":"BD70","v":1}]
["     Subtotal",{"$f":"Calculations!AH40","v":6.007792760209874},{"$f":"Calculations!AI40","v":315.73690864321151},{"$f":"Calculations!AJ40","v":594.34567738475516},{"$f":"Calculations!AK40","v":426.53837355151944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Subtotal",{"$f":"B30","v":6.007792760209874},{"$f":"C30","v":315.73690864321151},{"$f":"D30","v":594.34567738475516},{"$f":"E30","v":426.53837355151944},null,{"$f":"ProjectData!A45","v":"  Business Overhead"},294921.9585122111,{"$f":"BI30/BI$10","v":589.84391702442224},0.21926910299003322,{"$f":"BD71","v":1}]
["   Module and Supply Chain 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,"   Module and Supply Chain Impacts",null,null,null,null,null,{"$f":"ProjectData!A46","v":"  Subtotal"},813269.64317003661,{"$f":"BI31/BI$10","v":1626.5392863400732},0.60465116279069764]
["     Manufacturing Impacts",{"$f":"Calculations!AH42","v":0},{"$f":"Calculations!AI42","v":0},{"$f":"Calculations!AJ42","v":0},{"$f":"Calculations!AK42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Manufacturing",{"$f":"B32","v":0},{"$f":"C32","v":0},{"$f":"D32","v":0},{"$f":"E32","v":0},null,{"$f":"ProjectData!A47","v":"Subtotal"},1345022.8713965991,{"$f":"BI32/BI$10","v":2690.0457427931983},1]
["     Trade (Wholesale and Retail)",{"$f":"Calculations!AH43","v":0.920704715519298},{"$f":"Calculations!AI43","v":52.001313434384009},{"$f":"Calculations!AJ43","v":183.23920591297389},{"$f":"Calculations!AK43","v":103.33826543618453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Trade (Wholesale and Retail)",{"$f":"B33","v":0.920704715519298},{"$f":"C33","v":52.001313434384009},{"$f":"D33","v":183.23920591297389},103.33826543618453,null,{"$f":"ProjectData!A48","v":"Sales Tax (Materials & Equipment Purchases)"},0,{"$f":"BI33/BI$10","v":0},0,{"$f":"BD74","v":1}]
["     Finance, Insurance and Real Estate",{"$f":"Calculations!AH44","v":0},{"$f":"Calculations!AI44","v":0},{"$f":"Calculations!AJ44","v":0},{"$f":"Calculations!AK44","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,"       Finance, Insurance and Real Estate",0,0,0,0,null,{"$f":"ProjectData!A49","v":"Total"},1345022.8713965991,{"$f":"BI34/BI$10","v":2690.0457427931983},1]
["     Professional Services",{"$f":"Calculations!AH45","v":1.1954752512124567},{"$f":"Calculations!AI45","v":51.15472470053502},{"$f":"Calculations!AJ45","v":158.00185587920944},{"$f":"Calculations!AK45","v":89.84121215571875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Professional Services",1.1954752512124567,51.15472470053502,158.00185587920944,89.84121215571875]
["     Other Services",{"$f":"Calculations!AH46","v":1.4679133218550988},{"$f":"Calculations!AI46","v":119.7485380289167},{"$f":"Calculations!AJ46","v":328.49718938123772},{"$f":"Calculations!AK46","v":188.12532923051296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Other Services",1.4679133218550988,119.7485380289167,328.49718938123772,188.12532923051296,null,{"$f":"ProjectData!A51","v":"PV System Annual Operating and Maintenance Costs"}]
["     Other Sectors",{"$f":"Calculations!AH47","v":2.5563189654850724},{"$f":"Calculations!AI47","v":45.692260991948842},{"$f":"Calculations!AJ47","v":125.44140520126871},{"$f":"Calculations!AK47","v":79.003881308128257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Sectors",2.5563189654850724,45.692260991948842,125.44140520126871,79.003881308128257,null,null,{"$f":"ProjectData!B52","v":"Cost"},{"$f":"ProjectData!C52","v":"Cost "},{"$f":"ProjectData!D52","v":"Percent of"},{"$f":"ProjectData!E52","v":"Local"},{"$f":"ProjectData!F56","v":"Manufactured"}]
["     Subtotal",{"$f":"Calculations!AH48","v":6.1404122540719257},{"$f":"Calculations!AI48","v":268.59683715578456},{"$f":"Calculations!AJ48","v":795.17965637468978},{"$f":"Calculations!AK48","v":460.30868813054451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Subtotal",6.1404122540719257,268.59683715578456,795.17965637468978,460.30868813054451,null,{"$f":"ProjectData!A53","v":"Labor"},null,{"$f":"ProjectData!C53","v":"Per kW"},{"$f":"ProjectData!D53","v":"Total Cost"},{"$f":"ProjectData!E53","v":"Share (%)"},{"$f":"ProjectData!F57","v":"Locally (Y or N)"}]
["   Induced Impacts",{"$f":"Calculations!AH49","v":3.2666655687083224},{"$f":"Calculations!AI49","v":123.89928868231223},{"$f":"Calculations!AJ49","v":427.04356862728054},{"$f":"Calculations!AK49","v":241.58205244005089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",3.2666655687083224,{"$f":"C39","v":123.89928868231223},427.04356862728054,241.58205244005089,null,{"$f":"ProjectData!A54","v":"  Technicians"},{"$f":"BC79","v":8965.3333333333321},{"$f":"BI39/BI$10","v":17.930666666666664},{"$f":"BI39/BI$46","v":0.54666666666666663},{"$f":"BD80","v":0}]
["  Total Impacts",{"$f":"Calculations!AH50","v":15.414870582990122},{"$f":"Calculations!AI50","v":708.23303448130832},{"$f":"Calculations!AJ50","v":1816.5689023867255},{"$f":"Calculations!AK50","v":1128.4291141221149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",15.414870582990122,708.23303448130832,1816.5689023867255,1128.4291141221149,null,{"$f":"ProjectData!A55","v":"  Subtotal"},{"$f":"BC80","v":8965.3333333333321},{"$f":"BI40/BI$10","v":17.930666666666664},{"$f":"BI40/BI$46","v":0.54666666666666663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!A57","v":"Materials and Services"}]
[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,{"$f":"C42","v":"Annual"},"Annual","Annual",null,{"$f":"ProjectData!A58","v":"  Materials & Equipment"},{"$f":"BC82","v":7434.666666666667},{"$f":"BI42/BI$10","v":14.869333333333334},{"$f":"BI42/BI$46","v":0.45333333333333337},{"$f":"BD83","v":1},{"$f":"ProjectData!F58","v":"N"}]
[null,"Annual","Earnings","Output","Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B43","v":"Annual"},"Earnings","Output","Output",null,{"$f":"ProjectData!A59","v":"  Services"},{"$f":"BC83","v":0},{"$f":"BI43/BI$10","v":0},{"$f":"BI43/BI$46","v":0},{"$f":"BD84","v":0}]
["During operating years","Jobs",{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2010)"},{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2010)"},{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2010)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"During operating years",{"$f":"B44","v":"Jobs"},"$000 (2010)","$000 (2010)","$000 (2010)",null,{"$f":"ProjectData!A60","v":"  Subtotal"},{"$f":"BC84","v":7434.666666666667},{"$f":"BI44/BI$10","v":14.869333333333334},{"$f":"BI44/BI$46","v":0.45333333333333337}]
["   Onsite Labor Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Onsite Labor Impacts",null,null,null,null,null,{"$f":"ProjectData!A61","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"BC85","v":0},{"$f":"BI45/BI$10","v":0},{"$f":"BI45/BI$46","v":0}]
["     PV Project Labor Only",{"$f":"Calculations!AH54","v":0.14408501171872817},{"$f":"Calculations!AI54","v":8.3275844568340425},{"$f":"Calculations!AJ54","v":8.3275844568340425},{"$f":"Calculations!AK54","v":8.3275844568340425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     PV Project Labor Only",{"$f":"B46","v":0.14408501171872817},8.3275844568340425,8.3275844568340425,8.3275844568340425,null,{"$f":"ProjectData!A62","v":"Total"},{"$f":"BI45+BI44+BI40","v":16400},{"$f":"BJ45+BJ44+BJ40","v":32.799999999999997},{"$f":"BK45+BK44+BK40","v":1}]
["   Local Revenue and Supply Chain Impacts",{"$f":"Calculations!AH55","v":5.4685416753637008E-2},{"$f":"Calculations!AI55","v":2.8355566732919186},{"$f":"Calculations!AJ55","v":10.266292763169822},{"$f":"Calculations!AK55","v":5.717336213521838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",5.4685416753637008E-2,2.8355566732919186,10.266292763169822,5.717336213521838]
["   Induced Impacts",{"$f":"Calculations!AH56","v":3.23815802328963E-2},{"$f":"Calculations!AI56","v":1.2281546008429329},{"$f":"Calculations!AJ56","v":4.2333288714285233},{"$f":"Calculations!AK56","v":2.3948431594225066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjectData!B26=\"Y\",\"model default\",\"User modifications to default\")","v":"User modifications to default"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Induced Impacts",3.23815802328963E-2,1.2281546008429329,4.2333288714285233,2.3948431594225066,null,{"$f":"ProjectData!A64","v":"Other Parameters"}]
["  Total Impacts",{"$f":"Calculations!AH57","v":0.23115200870526148},{"$f":"Calculations!AI57","v":12.391295730968894},{"$f":"Calculations!AJ57","v":22.827206091432387},{"$f":"Calculations!AK57","v":16.439763829778386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",0.23115200870526148,12.391295730968894,22.827206091432387,16.439763829778386,null,{"$f":"ProjectData!A65","v":"Financial Parameters"},null,null,{"$f":"ProjectData!D65","v":"Local Share"}]
[{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are thousands of dollars in year \",C12, \" dollars.  Construction and\")","v":"Notes:  Earnings and Output values are thousands of dollars in year 2010 dollars.  Construction and"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are thousands of dollars in year \",BD12, \" dollars.  Construction and\")","v":"Notes:  Earnings and Output values are thousands of dollars in year 2010 dollars.  Construction and"},null,null,null,null,null,{"$f":"ProjectData!A66","v":"Debt Financing"}]
["operating period jobs are full-time equivalent for one year (1 FTE = 2,080 hours).  Economic impacts \"During ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"operating period jobs are full-time equivalent for one year (1 FTE = 2,080 hours).  Economic impacts \"During ",null,null,null,null,null,{"$f":"ProjectData!A67","v":"  Percentage financed"},{"$f":"BC93","v":0.8},null,{"$f":"BD93","v":0}]
["operating years\" represent impacts that occur from system/plant operations/expenditures.  Totals may not  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"operating years\" represent impacts that occur from system/plant operations/expenditures.  Totals may not  ",null,null,null,null,null,{"$f":"ProjectData!A68","v":"  Years financed (term)"},{"$f":"BC94","v":10}]
["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,"add up due to independent rounding.",null,null,null,null,null,{"$f":"ProjectData!A69","v":"  Interest rate"},{"$f":"BC95","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,null,null,null,{"$f":"ProjectData!A70","v":"Tax Parameters"}]
["Detailed PV Project Data Costs",{"$f":"Calculations!AC3","v":"ARIZONA "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detailed PV Project Data Costs",null,null,null,null,null,{"$f":"ProjectData!A71","v":"  Local Property Tax (percent of taxable value)"},{"$f":"BC97","v":0}]
[null,null,"Purchased","Manufactured",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchased","Manufactured",null,null,{"$f":"ProjectData!A72","v":"  Assessed Value (percent of construction cost)"},0]
["Installation Costs",{"$f":"Calculations!AC5","v":"Cost"},"Locally (%)","Locally (Y or N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Costs ","Cost","Locally (%)","Locally (Y or N)",null,null,{"$f":"ProjectData!A73","v":"  Taxable Value (percent of assessed value)"},0]
["Materials & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials & Equipment",null,null,null,null,null,{"$f":"ProjectData!A74","v":"  Taxable Value"},0]
["    Mounting (rails, clamps, fittings, etc.)",{"$f":"Calculations!AC7","v":49153.659752035179},{"$f":"Calculations!AD7","v":1},{"$f":"Calculations!AE7","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Mounting (rails, clamps, fittings, etc.)",{"$f":"B59","v":49153.659752035179},1,"N",null,null,"  Property Tax Exemption (percent of local taxes)",1]
["    Modules",{"$f":"Calculations!AC8","v":156398.00830193012},{"$f":"Calculations!AD8","v":1},{"$f":"Calculations!AE8","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Modules",156398.00830193012,1,"N",null,null,{"$f":"ProjectData!A76","v":"  Local Property Taxes"},0,null,{"$f":"BD102","v":1}]
["    Electrical (wire, connectors, breakers, etc.)",{"$f":"Calculations!AC9","v":107244.34854989492},{"$f":"Calculations!AD9","v":1},{"$f":"Calculations!AE9","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (wire, connectors, breakers, etc.)",107244.34854989492,1,"N",null,null,{"$f":"ProjectData!A77","v":"  Local Sales Tax Rate"},5.6000000000000001E-2,null,{"$f":"BD103","v":1}]
["    Inverter",{"$f":"Calculations!AC10","v":84901.775935333484},{"$f":"Calculations!AD10","v":1},{"$f":"Calculations!AE10","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Inverter",84901.775935333484,1,"N",null,null,"  Sales Tax Exemption (percent of local taxes)"]
["    Subtotal",{"$f":"Calculations!AC11","v":397697.79253919376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B63","v":397697.79253919376},null,null,null,null,{"$f":"ProjectData!A79","v":"Payroll Parameters"}]
["Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor",null,null,null,null,null,{"$f":"ProjectData!A80","v":"  Construction and Installation Labor"},{"$f":"ProjectData!B80","v":"Wage per hour"},null,{"$f":"ProjectData!D80","v":"Employer Payroll Overhead"}]
["    Installation",{"$f":"Calculations!AC13","v":134055.43568736868},{"$f":"Calculations!AD13","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Installation",{"$f":"B65","v":134055.43568736868},{"$f":"C65","v":1},null,null,null,{"$f":"ProjectData!A81","v":"  Construction Workers / Installers"},{"$f":"BC107","v":20.550028013695183},null,{"$f":"BD107","v":0.45569999999999999}]
["    Subtotal",{"$f":"Calculations!AC14","v":134055.43568736868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B66","v":134055.43568736868},null,null,null,null,{"$f":"ProjectData!A82","v":"  O & M Labor"}]
["Subtotal",{"$f":"Calculations!AC15","v":531753.2282265625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B67","v":531753.2282265625},null,null,null,null,{"$f":"ProjectData!A83","v":"  Technicians"},{"$f":"BC109","v":20.550028013695183},null,{"$f":"BD109","v":0.45569999999999999}]
["Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["    Permitting",{"$f":"Calculations!AC17","v":178740.58091649157},{"$f":"Calculations!AD17","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,"    Permitting",{"$f":"B69","v":178740.58091649157},1]
["    Other Costs",{"$f":"Calculations!AC18","v":339607.10374133394},{"$f":"Calculations!AD18","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Other Costs",339607.10374133394,1]
["    Business Overhead",{"$f":"Calculations!AC19","v":294921.9585122111},{"$f":"Calculations!AD19","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Business Overhead",294921.9585122111,1]
["    Subtotal",{"$f":"Calculations!AC20","v":813269.64317003661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B72","v":813269.64317003661}]
["Subtotal",{"$f":"Calculations!AC21","v":1345022.8713965991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B73","v":1345022.8713965991}]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"Calculations!AC22","v":0},{"$f":"Calculations!AD22","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"B74","v":0},{"$f":"C74","v":1}]
["Total",{"$f":"Calculations!AC23","v":1345022.8713965991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B75","v":1345022.8713965991}]
[]
["PV System Annual Operating and Maintenance Costs",null,null,{"$f":"D56","v":"Manufactured"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV System Annual Operating and Maintenance Costs","Cost","Local Share"]
[null,{"$f":"Calculations!AC26","v":"Cost"},{"$f":"Calculations!AD26","v":"Local Share"},{"$f":"D57","v":"Locally (Y or N)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
["Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Technicians",{"$f":"B80","v":8965.3333333333321},{"$f":"C80","v":1}]
["    Technicians",{"$f":"Calculations!AC28","v":8965.3333333333321},{"$f":"Calculations!AD28","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B81","v":8965.3333333333321}]
["    Subtotal",{"$f":"Calculations!AC29","v":8965.3333333333321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials and Services"]
["Materials and Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Materials & Equipment",{"$f":"B83","v":7434.666666666667},{"$f":"C83","v":1}]
["    Materials & Equipment",{"$f":"Calculations!AC31","v":7434.666666666667},{"$f":"Calculations!AD31","v":1},{"$f":"Calculations!AE31","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"B84","v":0},{"$f":"C84","v":1}]
["    Services",{"$f":"Calculations!AC32","v":0},{"$f":"Calculations!AD32","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B85","v":7434.666666666667}]
["    Subtotal",{"$f":"Calculations!AC33","v":7434.666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)",{"$f":"B86","v":0},{"$f":"C86","v":1}]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"Calculations!AC34","v":0},{"$f":"Calculations!AD34","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,"Average Annual Payment (Interest and Principal)",{"$f":"B87","v":156022.65308200553},{"$f":"C87","v":0}]
["Average Annual Payment (Interest and Principal)",{"$f":"Calculations!AC35","v":156022.65308200553},{"$f":"Calculations!AD35","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",{"$f":"B88","v":0},{"$f":"C88","v":1}]
["Property Taxes",{"$f":"Calculations!AC36","v":0},{"$f":"Calculations!AD36","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"B89","v":172422.65308200553}]
["Total",{"$f":"Calculations!AC37","v":172422.65308200553}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
["Other Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Parameters"]
["Financial Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Financing"]
["Debt Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage financed",{"$f":"B94","v":0.8},{"$f":"C94","v":0}]
["  Percentage financed",{"$f":"Calculations!AC43","v":0.8},{"$f":"Calculations!AD43","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,"  Years financed (term)",{"$f":"B95","v":10}]
["  Years financed (term)",{"$f":"Calculations!AC44","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,"  Interest rate",{"$f":"B96","v":0.1}]
["  Interest rate",{"$f":"Calculations!AC45","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,"Tax Parameters"]
["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,"  Local Property Tax (percent of taxable value)",{"$f":"B98","v":0}]
["  Local Property Tax (percent of taxable value)",{"$f":"Calculations!AC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed Value (percent of construction cost)",0]
["  Assessed Value (percent of construction cost)",{"$f":"Calculations!AC48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value (percent of assessed value)",0]
["  Taxable Value (percent of assessed value)",{"$f":"Calculations!AC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",0]
["  Taxable Value",{"$f":"Calculations!AC50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Property Tax Exemption (percent of local taxes)",1]
["  Property Tax Exemption (percent of local taxes)",{"$f":"Calculations!AC51","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,"  Local Property Taxes",0,{"$f":"C103","v":1}]
["  Local Property Taxes",{"$f":"Calculations!AC52","v":0},{"$f":"Calculations!AD52","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Sales Tax Rate",5.6000000000000001E-2,{"$f":"C104","v":1}]
["  Local Sales Tax Rate",{"$f":"Calculations!AC53","v":5.6000000000000001E-2},{"$f":"Calculations!AD53","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Sales Tax Exemption (percent of local taxes)",1]
["  Sales Tax Exemption (percent of local taxes)",{"$f":"Calculations!AC54","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters","Wage per hour","Employer Payroll Overhead"]
["Payroll Parameters","Wage per hour","Employer Payroll Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Construction and Installation Labor"]
["  Construction and Installation Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Construction Workers / Installers",{"$f":"B108","v":20.550028013695183},{"$f":"C108","v":0.45569999999999999}]
["   Construction Workers / Installers",{"$f":"Calculations!E27","v":20.550028013695183},{"$f":"Calculations!G27","v":0.45569999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  O&M Labor"]
["  O&M Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Technicians",{"$f":"B110","v":20.550028013695183},{"$f":"C110","v":0.45569999999999999}]
["   Technicians",{"$f":"Calculations!E29","v":20.550028013695183},{"$f":"Calculations!G29","v":0.45569999999999999}]

{"sheet":"User Add-in Location","index":6,"n_rows":307,"n_cols":6,"rows_kept":307,"cut":false,"hidden":false,"merged":[]}
[" Multipliers For Economic Input-Output Analysis"]
[]
["MyCounty (name)",null,"Year of Data",null,{"$f":"IF(B3=\"\",\"\",IF(D3=\"\",\"     Enter Year of Data\",IF(D3>2007,IF(D3<2016,\"\",\"     ERROR - Deflators Data Not Current\"),\"     ERROR - Deflators Data Not Current\")))","v":""}]
["MyRegion (includes)",null,"Year of Data",null,{"$f":"IF(B4=\"\",\"\",IF(D4=\"\",\"     Enter Year of Data\",IF(D4>2007,IF(D4<2016,\"\",\"     ERROR - Deflators Data Not Current\"),\"     ERROR - Deflators Data Not Current\")))","v":""}]
["Sales Tax Rate (%)",null,{"$f":"IF(B$5=\"\",\"     To incorporate Sales Tax in analysis Enter Sales Tax Rate\",\"\")","v":"     To incorporate Sales Tax in analysis Enter Sales Tax Rate"}]
["Sales Tax Exemption (%)",null,{"$f":"IF(B$5=\"\",\"     To incorporate Sales Tax Exemption in analysis Enter Exemption as percent of total\",\"\")","v":"     To incorporate Sales Tax Exemption in analysis Enter Exemption as percent of total"}]
["Property Tax Exemption (%)",null,{"$f":"IF(B$7=\"\",\"     To incorporate Property Tax Exemption in analysis Enter Exemption as percent of total\",\"\")","v":"     To incorporate Property Tax Exemption in analysis Enter Exemption as percent of total"}]
[]
["Jobs Per Million Dollars Change in Final Demand",null,null,"Personal Consumption Expenditures (PCE)"]
["  Jobs Direct Multipliers","MyCounty","MyRegion",null,{"$f":"B10","v":"MyCounty"},{"$f":"C10","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0,null,0,0]
["Mining",0,0,null,0,0]
["Construction",0,0,null,0,0]
["Construction/Installations - Non Residential",0,0,null,0,0]
["Construction/Installation Residential",0,0,null,0,0]
["Manufacturing",0,0,null,0,0]
["Fabricated Metals",0,0,null,0,0]
["Machinery",0,0,null,0,0]
["Electrical Equip",0,0,null,0,0]
["Battery Manufacturing",0,0,null,0,0]
["Energy Wire Manufacturing",0,0,null,0,0]
["Wholesale Trade",0,0,null,0,0]
["Retail trade",0,0,null,0,0]
["TCPU",0,0,null,0,0]
["Insurance and Real Estate",0,0,null,0,0]
["Finance",0,0,null,0,0]
["Other Professional Services",0,0,null,0,0]
["Office Services",0,0,null,0,0]
["Architectural and Engineering Services",0,0,null,0,0]
["Other services",0,0,null,0,0]
["Government",0,0,null,0,0]
["Semiconductor (solar cell/module) manufacturing",0,0,null,0,0]
[null,null,null,"Total",{"$f":"SUM(E11:E32)","v":0},{"$f":"SUM(F11:F32)","v":0}]
["Jobs Per Million Dollars Change in Final Demand"]
["  Jobs Indirect Multipliers",{"$f":"B10","v":"MyCounty"},{"$f":"C10","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Jobs Per Million Dollars Change in Final Demand"]
["  Jobs Induced Multipliers",{"$f":"B35","v":"MyCounty"},{"$f":"C35","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["Earnings Direct Multipliers",{"$f":"B60","v":"MyCounty"},{"$f":"C60","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Indirect Multipliers",{"$f":"B85","v":"MyCounty"},{"$f":"C85","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Induced Multipliers",{"$f":"B110","v":"MyCounty"},{"$f":"C110","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Direct Multipliers",{"$f":"B135","v":"MyCounty"},{"$f":"C135","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Indirect Multipliers",{"$f":"B160","v":"MyCounty"},{"$f":"C160","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Induced Multipliers",{"$f":"B185","v":"MyCounty"},{"$f":"C185","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Value Added Per Million Dollars Change in Final Demand"]
["  Value Added Direct Multipliers",{"$f":"B210","v":"MyCounty"},{"$f":"C210","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Value Added Per Million Dollars Change in Final Demand"]
["  Value Added Indirect Multipliers",{"$f":"B235","v":"MyCounty"},{"$f":"C235","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Value Added Per Million Dollars Change in Final Demand"]
["  Value Added Induced Multipliers",{"$f":"B260","v":"MyCounty"},{"$f":"C260","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]

{"sheet":"DefaultData","index":7,"n_rows":83,"n_cols":96,"rows_kept":83,"cut":false,"hidden":false,"merged":[[84,24,84,27]]}
[null,null,null,"System Type"]
[null,null,null,{"$f":"ProjectData!B15","v":"Residential"},null,{"$f":"IF(D2=\"Residential New Construction\",1,IF(D2=\"Residential Retrofit\",1,2))","v":2},null,null,null,null,null,null,null,null,1,2,3,4,5,6,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,null,null,null,null,null,null,null,null,null,null,null,null,"Residential New Construction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,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,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed"]
[null,null,null,"Number of Systems Installed","KW","Total KW Installed"]
["Warning",null,null,{"$f":"ProjectData!B19","v":100},{"$f":"ProjectData!B18","v":5},{"$f":"E5*D5","v":500}]
[]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,null,"Construction",null,"O&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Commercial",null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility"]
[null,null,null,"Cost Per KW","Project Cost","Cost Per KW"]
["Although the data and formulas are available for review they must not be changed.",null,null,{"$f":"ProjectData!B22","v":2690.0457427931979},{"$f":"+D9*F5","v":1345022.8713965989},{"$f":"ProjectData!B23","v":32.799999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!X759","v":"RRCSFM"},null,"LCCSFM","LCCSSA","LCTFFM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fixed","tracker","fixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"CLCSFM","CLCSSA","CLTFFM","LCTFSA",null,null,"RNCSFM","RNCSSA","RNTFFM","RNTFSA","RRCSFM","RRCSSA","RRTFFM","RRTFSA","SCCSFM","SCCSSA","SCTFFM","SCTFSA",null,null,"UTCSFM","UTCSSA","UTTFFM","UTTFSA"]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Project Data","Default Values - Based on Cost Per KW from Project Data sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufactured",null,{"$f":"AJ10+1","v":2}]
[null,null,null,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,null,3]
[null,null,null,null,null,null,null,30000,100000,300000,400000,null,{"$f":"ProjectData!B13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,"Installation Costs","Cost","Cost ","Percent","State","County","County","County","County",null,null,null,30000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Locally",{"$f":"HLOOKUP(AI$9,AK$10:BP$43,AJ14)","v":"Typically less than 10 kW"},5,"Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 1 MW or larger","Typically 1 MW or larger","Typically 1 MW or larger","Typically 100 KW - 2 MW"]
[null,null,"  Materials & Equipment",null,"Per KW","of Cost","Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,100000,null,null,300000,null,null,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,5,6,150,150,150,150,null,null,3.5,3.5,3.5,3.5,5,5,5,5,20,20,20,20,null,null,1000,1000,1000,1000]
[null,null,"    Mounting (rails, clamps, fittings, etc.)",{"$f":"E$9*F16","v":49153.659752035179},{"$f":"D16/F$5","v":98.307319504070364},{"$f":"AI17","v":3.6544850498338874E-2},1,0,1,1,{"$f":"G16","v":1},null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I16-H16","v":1},{"$f":"H16+(N16*M16)","v":-0.42857142857142855},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J16-I16","v":0},{"$f":"I16+(P16*Q16)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K16-J16","v":0},{"$f":"J16+(S16*T16)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials and Services"]
[null,null,"    Modules",{"$f":"E$9*F17","v":156398.00830193012},{"$f":"D17/F$5","v":312.79601660386027},{"$f":"AI18","v":0.11627906976744187},1,0,1,1,{"$f":"G17","v":1},null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I17-H17","v":1},{"$f":"H17+(N17*M17)","v":-0.42857142857142855},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J17-I17","v":0},{"$f":"I17+(P17*Q17)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K17-J17","v":0},{"$f":"J17+(S17*T17)","v":1},null,null,null,null,null,null,null,null,null,null,"    Mounting (rails, clamps, fittings, etc.)",null,"N",3.6544850498338874E-2,8,8.1081081081081058E-2,{"$f":"AK17","v":8.1081081081081058E-2},{"$f":"AK17","v":8.1081081081081058E-2},null,null,null,3.6544850498338874E-2,{"$f":"AQ17","v":3.6544850498338874E-2},{"$f":"AQ17","v":3.6544850498338874E-2},null,{"$f":"AQ17","v":3.6544850498338874E-2},{"$f":"AQ17","v":3.6544850498338874E-2},{"$f":"AQ17","v":3.6544850498338874E-2},null,{"$f":"AK17","v":8.1081081081081058E-2},{"$f":"AK17","v":8.1081081081081058E-2},{"$f":"AK17","v":8.1081081081081058E-2},null,null,null,0.10526315789473682,0.15624999999999997,{"$f":"BE17","v":0.10526315789473682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Mounting (rails, clamps, fittings, etc.)"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"    Electrical (wire, connectors, breakers, etc.)",{"$f":"E$9*F18","v":107244.34854989492},{"$f":"D18/F$5","v":214.48869709978982},{"$f":"AI19","v":7.9734219269102985E-2},1,0,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I18-H18","v":1},{"$f":"H18+(N18*M18)","v":-0.42857142857142855},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J18-I18","v":0},{"$f":"I18+(P18*Q18)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K18-J18","v":0},{"$f":"J18+(S18*T18)","v":1},null,null,null,null,null,null,null,null,null,null,"    Modules",null,"N",0.11627906976744187,{"$f":"AJ17+1","v":9},0.18918918918918914,{"$f":"AK18","v":0.18918918918918914},{"$f":"AK18","v":0.18918918918918914},null,null,null,0.11627906976744187,{"$f":"AQ18","v":0.11627906976744187},{"$f":"AQ18","v":0.11627906976744187},null,{"$f":"AQ18","v":0.11627906976744187},{"$f":"AQ18","v":0.11627906976744187},{"$f":"AQ18","v":0.11627906976744187},null,{"$f":"AK18","v":0.18918918918918914},{"$f":"AK18","v":0.18918918918918914},{"$f":"AK18","v":0.18918918918918914},null,null,null,0.36842105263157887,0.36458333333333326,{"$f":"BE18","v":0.36842105263157887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Modules"]
[null,null,"    Inverter",{"$f":"E$9*F19","v":84901.775935333484},{"$f":"D19/F$5","v":169.80355187066698},{"$f":"AI20","v":6.3122923588039864E-2},1,0,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I19-H19","v":1},{"$f":"H19+(N19*M19)","v":-0.42857142857142855},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J19-I19","v":0},{"$f":"I19+(P19*Q19)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K19-J19","v":0},{"$f":"J19+(S19*T19)","v":1},null,null,null,null,null,null,null,null,null,null,"    Electrical (wire, connectors, breakers, etc.)",null,"N",7.9734219269102985E-2,10,7.5675675675675666E-2,7.5675675675675666E-2,7.5675675675675666E-2,null,null,null,7.9734219269102985E-2,7.9734219269102985E-2,7.9734219269102985E-2,null,7.9734219269102985E-2,7.9734219269102985E-2,7.9734219269102985E-2,null,7.5675675675675666E-2,7.5675675675675666E-2,7.5675675675675666E-2,null,null,null,0.10526315789473682,0.10416666666666666,0.10526315789473682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (wire, connectors, breakers, etc.)"]
[null,null,"    Subtotal",{"$f":"SUM(D16:D19)","v":397697.79253919376},{"$f":"SUM(E16:E19)","v":795.39558507838751},{"$f":"SUM(F16:F19)","v":0.29568106312292358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Inverter",null,"N",6.3122923588039864E-2,11,5.405405405405405E-2,5.405405405405405E-2,5.405405405405405E-2,null,null,null,6.3122923588039864E-2,6.3122923588039864E-2,6.3122923588039864E-2,null,6.3122923588039864E-2,6.3122923588039864E-2,6.3122923588039864E-2,null,5.405405405405405E-2,5.405405405405405E-2,5.405405405405405E-2,null,null,null,6.3157894736842093E-2,6.2499999999999993E-2,6.3157894736842093E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Inverter"]
[null,null,"  Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29568106312292358,12,{"$f":"SUM(AK17:AK20)","v":0.39999999999999991},0.39999999999999991,0.39999999999999991,null,null,null,{"$f":"SUM(AQ17:AQ20)","v":0.29568106312292358},0.29568106312292358,0.29568106312292358,null,0.29568106312292358,0.29568106312292358,0.29568106312292358,null,0.39999999999999991,0.39999999999999991,0.39999999999999991,null,null,null,{"$f":"SUM(BE17:BE20)","v":0.64210526315789462},{"$f":"SUM(BF17:BF20)","v":0.68749999999999989},0.64210526315789462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal"]
[null,null,"    Installation",{"$f":"E$9*F22","v":134055.43568736868},{"$f":"D22/F$5","v":268.11087137473737},{"$f":"AI23","v":9.9667774086378752E-2},1,0.1,0.1,0.5,0.5,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I22-H22","v":0},{"$f":"H22+(N22*M22)","v":0.1},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J22-I22","v":0.4},{"$f":"I22+(P22*Q22)","v":-0.1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K22-J22","v":0},{"$f":"J22+(S22*T22)","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,0,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor"]
[null,null,"    Subtotal",{"$f":"SUM(D22:D22)","v":134055.43568736868},{"$f":"SUM(E22:E22)","v":268.11087137473737},{"$f":"F22","v":9.9667774086378752E-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," Labor",null,null,{"$f":"HLOOKUP(AI$9,AK$10:BP$43,AJ23)","v":9.9667774086378752E-2},14,7.027027027027026E-2,7.027027027027026E-2,7.027027027027026E-2,null,null,null,9.9667774086378752E-2,9.9667774086378752E-2,9.9667774086378752E-2,null,9.9667774086378752E-2,9.9667774086378752E-2,9.9667774086378752E-2,null,7.027027027027026E-2,7.027027027027026E-2,7.027027027027026E-2,null,null,null,0.13684210526315788,0.14583333333333334,0.13684210526315788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Installation"]
[null,null,"  Total",{"$f":"+D23+D20","v":531753.2282265625},{"$f":"+E23+E20","v":1063.5064564531249},{"$f":"+F23+F20","v":0.39534883720930236},null,null,null,null,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(AI$9,AK$10:BP$43,AJ24)","v":9.9667774086378752E-2},15,{"$f":"AK23","v":7.027027027027026E-2},7.027027027027026E-2,7.027027027027026E-2,null,null,null,{"$f":"AQ23","v":9.9667774086378752E-2},9.9667774086378752E-2,9.9667774086378752E-2,null,9.9667774086378752E-2,9.9667774086378752E-2,9.9667774086378752E-2,null,7.027027027027026E-2,7.027027027027026E-2,7.027027027027026E-2,null,null,null,{"$f":"BE23","v":0.13684210526315788},{"$f":"BF23","v":0.14583333333333334},0.13684210526315788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal"]
[null,null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AI$9,AK$10:BP$43,AJ25)","v":0.39534883720930236},16,{"$f":"AK24+AK21","v":0.47027027027027019},0.47027027027027019,0.47027027027027019,null,null,null,{"$f":"AQ24+AQ21","v":0.39534883720930236},0.39534883720930236,0.39534883720930236,null,0.39534883720930236,0.39534883720930236,0.39534883720930236,null,0.47027027027027019,0.47027027027027019,0.47027027027027019,null,null,null,{"$f":"BE24+BE21","v":0.7789473684210525},{"$f":"BF24+BF21","v":0.83333333333333326},0.7789473684210525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total"]
[null,null,"Permitting, Fees, and Taxes",{"$f":"E$9*F26","v":178740.58091649157},{"$f":"D26/F$5","v":357.48116183298316},{"$f":"AI27","v":0.13289036544850499},1,1,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I26-H26","v":0},{"$f":"H26+(N26*M26)","v":1},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J26-I26","v":0},{"$f":"I26+(P26*Q26)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K26-J26","v":0},{"$f":"J26+(S26*T26)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
[null,null,"  Other Costs",{"$f":"E$9*F27","v":339607.10374133394},{"$f":"D27/F$5","v":679.21420748266792},{"$f":"AI28","v":0.25249169435215946},1,0,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I27-H27","v":1},{"$f":"H27+(N27*M27)","v":-0.42857142857142855},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J27-I27","v":0},{"$f":"I27+(P27*Q27)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K27-J27","v":0},{"$f":"J27+(S27*T27)","v":1},null,null,null,null,null,null,null,null,null,null,"  Permitting",null,null,{"$f":"HLOOKUP(AI$9,AK$10:BP$43,AJ27)","v":0.13289036544850499},18,8.1081081081081072E-2,8.1081081081081072E-2,8.1081081081081072E-2,null,null,null,0.13289036544850499,0.13289036544850499,0.13289036544850499,null,0.13289036544850499,0.13289036544850499,0.13289036544850499,null,8.1081081081081072E-2,8.1081081081081072E-2,8.1081081081081072E-2,null,null,null,6.3157894736842093E-2,5.2083333333333329E-2,6.3157894736842093E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Permitting"]
[null,null,"  Business Overhead",{"$f":"E$9*F28","v":294921.9585122111},{"$f":"D28/F$5","v":589.84391702442224},{"$f":"AI29","v":0.21926910299003324},1,0,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"+I28-H28","v":1},{"$f":"H28+(N28*M28)","v":-0.42857142857142855},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J28-I28","v":0},{"$f":"I28+(P28*Q28)","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K28-J28","v":0},{"$f":"J28+(S28*T28)","v":1},null,null,null,null,null,null,null,null,null,null,"  Other Costs",null,null,0.25249169435215946,19,8.1081081081081058E-2,8.1081081081081058E-2,8.1081081081081058E-2,null,null,null,0.25249169435215946,0.25249169435215946,0.25249169435215946,null,0.25249169435215946,0.25249169435215946,0.25249169435215946,null,8.1081081081081058E-2,8.1081081081081058E-2,8.1081081081081058E-2,null,null,null,4.2105263157894729E-2,3.1249999999999997E-2,4.2105263157894729E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other Costs"]
[null,null,"  Subtotal",{"$f":"SUM(D26:D28)","v":813269.64317003661},{"$f":"SUM(E26:E28)","v":1626.5392863400734},{"$f":"SUM(F26:F28)","v":0.60465116279069764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Business Overhead",null,null,0.21926910299003324,20,0.36756756756756753,0.36756756756756753,0.36756756756756753,null,null,null,0.21926910299003324,0.21926910299003324,0.21926910299003324,null,0.21926910299003324,0.21926910299003324,0.21926910299003324,null,0.36756756756756753,0.36756756756756753,0.36756756756756753,null,null,null,0.1157894736842105,8.3333333333333329E-2,0.1157894736842105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Business Overhead"]
[null,null,"Subtotal",{"$f":"D29+D24","v":1345022.8713965991},{"$f":"E29+E24","v":2690.0457427931983},{"$f":"F29+F24","v":1},null,"Very Small","Small","Medium","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60465116279069764,21,{"$f":"SUM(AK27:AK29)","v":0.52972972972972965},0.52972972972972965,0.52972972972972965,null,null,null,{"$f":"SUM(AQ27:AQ29)","v":0.60465116279069764},0.60465116279069764,0.60465116279069764,null,0.60465116279069764,0.60465116279069764,0.60465116279069764,null,0.52972972972972965,0.52972972972972965,0.52972972972972965,null,null,null,{"$f":"SUM(BE27:BE29)","v":0.22105263157894733},{"$f":"SUM(BF27:BF29)","v":0.16666666666666666},0.22105263157894733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal"]
[null,null,"Used to be taxes - no longer used",0,{"$f":"D31/F$5","v":0},null,null,30000,100000,300000,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,22,{"$f":"AK30+AK25","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,null,null,null,{"$f":"AQ30+AQ25","v":1},1,1,null,1,1,1,null,0.99999999999999978,0.99999999999999978,0.99999999999999978,null,null,null,{"$f":"BE30+BE25","v":0.99999999999999978},{"$f":"BF30+BF25","v":0.99999999999999989},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,"Total",{"$f":"D31+D30","v":1345022.8713965991},{"$f":"E31+E30","v":2690.0457427931983},null,null,"County","County","County","County",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8,23,1.85,1.85,1.85,null,null,null,2.8,2.8,2.8,null,2.8,2.8,2.8,null,1.85,1.85,1.85,null,null,null,1.03,1.1100000000000001,1.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base system cost"]
[null,null,"PV System Annual Operating and Maintenance Costs","Cost","Cost ","Percent","Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations and Maintenance "]
[null,null,"Labor",null,"Per KW","of Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
[null,null,"  Technicians",{"$f":"+E35*(ProjectData!B$20)","v":8965.3333333333321},{"$f":"F35*F$9","v":17.930666666666664},{"$f":"AI35","v":0.54666666666666663},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(AI$9,AK$10:BP$43,AJ35)","v":0.54666666666666663},26,0.6,0.6,0.6,null,null,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,null,null,0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Technicians"]
[null,null,"  Subtotal",{"$f":"SUM(D35:D35)","v":8965.3333333333321},{"$f":"SUM(E35:E35)","v":17.930666666666664},{"$f":"SUM(F35:F35)","v":0.54666666666666663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH11","v":"Manufactured"},{"$f":"HLOOKUP(AI$9,AK$10:BP$43,AJ36)","v":0.54666666666666663},27,0.6,0.6,0.6,null,null,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,null,null,0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal"]
[null,null,"Materials and Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14","v":"Locally"},null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials and Services"]
[null,null,"  Materials & Equipment",{"$f":"+E38*(ProjectData!B$20)","v":7434.666666666667},{"$f":"F38*F$9","v":14.869333333333334},{"$f":"AI38","v":0.45333333333333337},1,0,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",{"$f":"HLOOKUP(AI$9,AK$10:BP$43,AJ38)","v":0.45333333333333337},29,0.4,0.4,0.4,null,null,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,null,null,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Materials & Equipment"]
[null,null,"  Services",{"$f":"+E39*(ProjectData!B$20)","v":0},{"$f":"F39*F$9","v":0},{"$f":"AI39","v":0},1,0,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0,0,0,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Services"]
[null,null,"  Subtotal",{"$f":"SUM(D38:D39)","v":7434.666666666667},{"$f":"SUM(E38:E39)","v":14.869333333333334},{"$f":"SUM(F38:F39)","v":0.45333333333333337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AI$9,AK$10:BP$43,AJ40)","v":0.45333333333333337},31,0.4,0.4,0.4,null,null,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,null,null,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal"]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"D38*(D$58*(1-D$59))","v":0},{"$f":"F41*F$9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,"Total",{"$f":"D40+D41+D36","v":16400},{"$f":"E40+E41+E36","v":32.799999999999997},{"$f":"F40+F36","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,{"$f":"HLOOKUP(AI$9,AK$10:BP$43,AJ42)","v":1},33,1,1,1,null,null,null,1,1,1,null,1,1,1,null,1,1,1,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AI$9,AK$10:BP$43,AJ43)","v":32.799999999999997},34,19.93,19.93,19.93,null,null,null,32.799999999999997,32.799999999999997,32.799999999999997,null,32.799999999999997,32.799999999999997,32.799999999999997,null,23.5,23.5,23.5,null,null,null,19.93,19.93,19.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Cost"]
[null,null,"Other Parameters"]
[null,null,"Financial Parameters",null,null,"Local Share",null,23951776.022727642,{"$f":"H45/H46","v":4.9260638896880427E-2}]
[null,null,"Debt Financing",null,null,null,null,486225444.06837684]
[null,null,"  Percentage financed",0.8,null,0]
[null,null,"  Years financed (term)",10]
[null,null,"  Interest rate",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple Avg Cost"]
[null,null,"  Average Annual Payment (Interest and Principal)",{"$f":"Calculations!F211","v":156022.65308200553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Tax Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,2,"0-10 kw",0,0,0.96073062242614227,0,0.99991844223247794,0,1.0808451243015815,0,0.94579096148635466,1.0782124201382177,0,0,0,1.0152635735097773,0,0,0,0,0,0,0.93234258734199305,1.0016147567130804,0,1.107563650603399,0,0,0,0,0,0,0.91630317368714187,0.84061432945455494,1.0512270427628128,0,1.0734791032869866,0,0,0,0,0,0.99307426974228274,0,0,0,0,0,0,0,0,0,0,0,0,0.93550413956685008,0,0.9405966612165414,0,0,0,1.1346235353312184,0]
[null,null,"  Local Property Tax (percent of taxable value)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,{"$f":"AH51+1","v":3},"10-100 kw",0,0,1.0082723810902054,0,0.98397278064128291,0,1.0651267070263475,0,0,0.71133563919992548,0,0,0,0,0,0,0,0,0,0,0.84715173498794971,1.0971858884916919,0,0,0,0,0,0,0,0,0.8741673856276051,0,1.0283145512471747,0,1.1458662434098228,0,0,1.0320399955786934,0,0,0.96245923414211865,0,0,0,0,0,0,0,0,0,0,0,0,0.90182119749456346,0,0,0,0,0,1.1040130033961086,0]
[null,null,"  Assessed Value (percent of construction cost)",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,100,null,{"$f":"AH52+1","v":4},"100-1000 kw",0,0,0,0,1.0769938208453462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0105368147938893,0,0,0,0,0,0,0,0,0,0,0.93967490381826901,0,0,0,0,0,0,0,0.97067947705706281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"  Taxable Value (percent of assessed value)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,null,5,"1000+ kW",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"  Taxable Value",{"$f":"+D30*D53*D54","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,6]
[null,null,"  Property Tax Exemption (percent of local taxes)",{"$f":"AJ69","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,"  Local Property Taxes",{"$f":"+D52*D55*(1-D56)","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",{"$f":"ProjectData!B12","v":"ARIZONA "}]
[null,null,"  Local Sales Tax Rate",{"$f":"AJ72","v":5.6000000000000001E-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,"System Size",{"$f":"ProjectData!B18","v":5}]
[null,null,"  Sales Tax Exemption (percent of local taxes)",{"$f":"AJ77","v":1},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,10,"Offset",{"$f":"IF($AJ58<$AF52,AH51,IF($AJ58<$AF53,AH52,IF($AJ58<1000,$AH53,AH54)))","v":2}]
[null,null,"Margins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,"Ag, Forestry, Fish & Hunting","Mining","Construction","Construction/Installations - Non Residential","Construction/Installation Residential","Manufacturing","Fabricated Metals","Machinery","Electrical Equip","Battery Manufacturing","Energy Wire Manufacturing","Wholesale Trade","Retail trade","TCPU","Insurance and Real Estate","Finance","Other Professional Services","Office Services","Architectural and Engineering Services","Other services","Government","Semiconductor (solar cell/module) manufacturing",null,null,null,null,null,null,null,null,12,"Base Cost",{"$f":"HLOOKUP(AJ57,AJ50:CR54,AJ59)","v":0.96073062242614227}]
[null,null,"Ag, Forestry, Fish & Hunting",0.84763999999999995,0,0,0,0,0,0,0,0,0,0,8.6213999999999999E-2,1.2130000000000001E-3,6.4933000000000005E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,13,"State Cost",{"$f":"IF(AJ61=0,AI32,AI32*AJ61)*1000","v":2690.0457427931979}]
[null,null,"Mining",0,0.68281999999999998,0,0,0,0,0,0,0,0,0,1.289E-2,8.7709999999999993E-3,0.295518,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,14]
[null,null,"Construction",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,15,"Sales Tax Rate - Res",0.04,0,5.6000000000000001E-2,6.5000000000000002E-2,7.4999999999999997E-2,2.9000000000000001E-2,6.3500000000000001E-2,0,5.7500000000000002E-2,0.06,0.04,0.04,0.06,6.25E-2,7.0000000000000007E-2,0.06,6.5000000000000002E-2,0.06,0.05,5.5E-2,0.06,6.25E-2,0.06,6.8750000000000006E-2,7.0000000000000007E-2,4.2250000000000003E-2,0,{"$f":"'User Add-in Location'!B5","v":0},{"$f":"'User Add-in Location'!$B$5","v":0},5.5E-2,6.8500000000000005E-2,0,7.0000000000000007E-2,5.1249999999999997E-2,0.04,4.7500000000000001E-2,0.05,5.7500000000000002E-2,4.4999999999999998E-2,0,0.06,null,null,null,null,null,null,null,null,7.0000000000000007E-2,0.06,4.4999999999999998E-2,7.0000000000000007E-2,6.25E-2,0.06,4.2999999999999997E-2,6.5000000000000002E-2,0.06,0.05,0.04,5.1499999999999997E-2]
[null,null,"Construction/Installations - Non Residential",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,16,"Comm",0.04,0,5.6000000000000001E-2,6.5000000000000002E-2,7.4999999999999997E-2,2.9000000000000001E-2,6.3500000000000001E-2,0,5.7500000000000002E-2,0.06,0.04,0.04,0.06,6.25E-2,7.0000000000000007E-2,0.06,6.5000000000000002E-2,0.06,0.05,5.5E-2,0.06,6.25E-2,0.06,6.8750000000000006E-2,7.0000000000000007E-2,4.2250000000000003E-2,0,{"$f":"'User Add-in Location'!$B$5","v":0},{"$f":"'User Add-in Location'!$B$5","v":0},5.5E-2,6.8500000000000005E-2,0,7.0000000000000007E-2,5.1249999999999997E-2,0.04,4.7500000000000001E-2,0.05,5.7500000000000002E-2,4.4999999999999998E-2,0,0.06,null,null,null,null,null,null,null,null,7.0000000000000007E-2,0.06,4.4999999999999998E-2,7.0000000000000007E-2,6.25E-2,0.06,4.2999999999999997E-2,6.5000000000000002E-2,0.06,0.05,0.04,5.1499999999999997E-2]
[null,null,"Construction/Installation Residential",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,17,"PropertyTax Exemption-Res",null,null,1,null,1,1,1,null,null,null,null,null,null,null,1,1,1,null,1,null,1,1,null,1,null,null,1,{"$f":"'User Add-in Location'!$B$7","v":0},{"$f":"'User Add-in Location'!$B$7","v":0},null,1,null,1,1,1,0.8,1,1,null,1,null,null,null,null,null,null,null,null,null,null,null,0.7,null,1,null,null,null,null,null,1]
[null,null,"Manufacturing",0,0,0,0,0,0.84199599999999997,0,0,0,0,0,0.107789,1.8332999999999999E-2,3.1882000000000001E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,18,"Comm",null,null,1,null,1,null,1,null,null,null,null,null,1,null,1,1,1,null,null,null,1,1,1,1,null,null,1,{"$f":"'User Add-in Location'!$B$7","v":0},{"$f":"'User Add-in Location'!$B$7","v":0},null,1,null,1,null,1,0.8,1,1,null,1,null,null,null,null,null,null,null,null,null,null,null,0.7,null,1,null,null,null,null,null,1]
[null,null,"Fabricated Metals",0,0,0,0,0,0,0.720028,0,0,0,0,0.170125,9.8636000000000001E-2,1.1211E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,19,"Indus",null,null,1,null,1,null,1,null,null,null,null,null,null,null,1,1,1,null,null,null,1,1,1,1,null,null,1,{"$f":"'User Add-in Location'!$B$7","v":0},{"$f":"'User Add-in Location'!$B$7","v":0},null,1,null,1,null,1,0.8,1,1,null,1,null,null,null,null,null,null,null,null,null,null,null,0.7,null,1,null,null,null,null,null,1]
[null,null,"Machinery",0,0,0,0,0,0,0,0.83328599999999997,0,0,0,0.111651,2.3139E-2,3.1925000000000002E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,20,"Prop Tax Exemption",{"$f":"HLOOKUP(AJ$57,AJ$50:CR$68,AJ70)","v":1},"Tax Rate",{"$f":"1-AJ69","v":0}]
[null,null,"Electrical Equip",0,0,0,0,0,0,0,0,0.82125899999999996,0,0,0.144205,1.9375E-2,1.516E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,21,"Offset",{"$f":"IF(AJ$58<10,AH66,IF(AJ$58<100,AH67,AH68))","v":17}]
[null,null,"Battery Manufacturing",0,0,0,0,0,0,0,0,0,0.700021,0,0.29131899999999999,0,8.6599999999999993E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,22]
[null,null,"Energy Wire Manufacturing",0,0,0,0,0,0,0,0,0,0,0.87762399999999996,0.11397699999999999,0,8.3979999999999992E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,23,"Sales Tax Rate",{"$f":"HLOOKUP(AJ$57,AJ$50:CR$68,AJ73)","v":5.6000000000000001E-2}]
[null,null,"Wholesale Trade",0,0,0,0,0,0,0,0,0,0,0,0.72233099999999995,0,0.277669,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,24,"Offset",{"$f":"IF(AJ58<10,AH64,AH65)","v":15}]
[null,null,"Retail trade",0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,25,"Sales Tax Exemption - Res",null,null,1,null,null,1,1,null,null,1,null,null,null,null,null,1,null,null,null,null,1,1,null,1,null,null,null,{"$f":"'User Add-in Location'!$B$6","v":0},{"$f":"'User Add-in Location'!$B$6","v":0},null,null,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,1,null,1,1]
[null,null,"TCPU",0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,"Sales and Property Tax Rates updated 2010",null,null,26,"Comm",null,null,1,null,null,1,1,null,null,1,null,null,1,null,null,1,null,1,null,null,1,null,null,1,null,null,null,{"$f":"'User Add-in Location'!$B$6","v":0},{"$f":"'User Add-in Location'!$B$6","v":0},null,null,null,1,null,1,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,1,null,1,null,1,1]
[null,null,"Insurance and Real Estate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,27,"Indus",null,null,1,null,null,1,1,null,null,1,null,null,null,null,null,1,null,null,null,null,1,null,null,1,null,null,null,{"$f":"'User Add-in Location'!$B$6","v":0},{"$f":"'User Add-in Location'!$B$6","v":0},null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,1,null,1,null,1,1]
[null,null,"Finance",0,0,0,0,0,0,0,0,0,0,0,0,4.2299999999999998E-4,0,0,0.99957700000000005,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Sales Tax Exemption",{"$f":"HLOOKUP(AJ$57,AJ$50:CR$76,AJ78)","v":1},"Tax Rate",{"$f":"1-AJ77","v":0}]
[null,null,"Other Professional Services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Offset",{"$f":"IF(AJ$58<10,AH74,IF(AJ$58<100,AH75,AH76))","v":25}]
[null,null,"Office Services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,"Architectural and Engineering Services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[null,null,"Other services",0,0,0,0,0,0,0,0,0,0,0,0.20174600000000001,1.8610999999999999E-2,2.5811000000000001E-2,0,0,0,0,0,0.75383199999999995,0,0]
[null,null,"Government",0,0,0,0,0,0,0,0,0,0,0,0,5.6099000000000003E-2,0,0,0,0,0,0,0,0.94390099999999999,0]
[null,null,"Semiconductor (solar cell/module) manufacturing",0,0,0,0,0,0,0,0,0,0,0,0.10527400000000001,0,1.0964E-2,0,0,0,0,0,0,0,0.88376200000000005]

{"sheet":"Calculations","index":8,"n_rows":247,"n_cols":37,"rows_kept":247,"cut":false,"hidden":false,"merged":[]}
[null,null,"Economic Impact Analysis for ",null,{"$f":"ProjectData!B12","v":"ARIZONA "},{"$f":"Project_Data","v":"Photovoltaic 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$12=\"MyCounty\",'User Add-in Location'!B$3,IF(ProjectData!B$12=\"MyRegion\",'User Add-in Location'!B4,ProjectData!B$12))","v":"ARIZONA "},{"$f":"ProjectData!_xlnm.Print_Area","v":2012}]
[null,null,"Project Construction Costs ",null,null,"Manufactured",null,null,"Locally",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufactured"]
["Warning",null,{"$f":"DefaultData!C14","v":"Installation Costs"},"Cost","Local Share","Locally","Local $ Spending","Mfg Share","To Wholesale","To Mfg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Costs ","Cost","Local Share","Locally"]
[null,null,{"$f":"DefaultData!C15","v":"  Materials & Equipment"},null,null,null,null,null,"N","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6","v":"  Materials & Equipment"}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,{"$f":"DefaultData!C16","v":"    Mounting (rails, clamps, fittings, etc.)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D16,ProjectData!B33)","v":49153.659752035179},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T33,ProjectData!E33)","v":1},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AH17,ProjectData!F33)","v":"N"},{"$f":"IF(F7=\"y\",J7,I7)","v":9830.7319504070329},{"$f":"IF(ProjectData!B$15=\"Utility\",0,0.8)","v":0.8},{"$f":"IF(ProjectData!B$15=\"Utility\",0,IF(F7=\"N\",D7*E7*(1-H7),))","v":9830.7319504070329},{"$f":"IF(F7=\"Y\",D7*E7,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"    Mounting (rails, clamps, fittings, etc.)"},{"$f":"D7","v":49153.659752035179},1,"N"]
[null,null,{"$f":"DefaultData!C17","v":"    Modules"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D17,ProjectData!B34)","v":156398.00830193012},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T34,ProjectData!E34)","v":1},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AH18,ProjectData!F34)","v":"N"},{"$f":"IF(F8=\"y\",J8,I8)","v":31279.601660386019},{"$f":"IF(ProjectData!B$15=\"Utility\",0,0.8)","v":0.8},{"$f":"IF(ProjectData!B$15=\"Utility\",0,IF(F8=\"N\",D8*E8*(1-H8),))","v":31279.601660386019},{"$f":"IF(F8=\"Y\",D8*E8,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Modules",156398.00830193012,1,"N"]
["Although the data and formulas are available for review they must not be changed.",null,{"$f":"DefaultData!C18","v":"    Electrical (wire, connectors, breakers, etc.)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D18,ProjectData!B35)","v":107244.34854989492},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T35,ProjectData!E35)","v":1},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AH19,ProjectData!F35)","v":"N"},{"$f":"IF(F9=\"y\",J9,I9)","v":21448.869709978979},{"$f":"IF(ProjectData!B$15=\"Utility\",0,0.8)","v":0.8},{"$f":"IF(ProjectData!B$15=\"Utility\",0,IF(F9=\"N\",D9*E9*(1-H9),))","v":21448.869709978979},{"$f":"IF(F9=\"Y\",D9*E9,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (wire, connectors, breakers, etc.)",107244.34854989492,1,"N"]
[null,null,{"$f":"DefaultData!C19","v":"    Inverter"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D19,ProjectData!B36)","v":84901.775935333484},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T36,ProjectData!E36)","v":1},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AH20,ProjectData!F36)","v":"N"},{"$f":"IF(F10=\"y\",J10,I10)","v":16980.355187066692},{"$f":"IF(ProjectData!B$15=\"Utility\",0,0.8)","v":0.8},{"$f":"IF(ProjectData!B$15=\"Utility\",0,IF(F10=\"N\",D10*E10*(1-H10),))","v":16980.355187066692},{"$f":"IF(F10=\"Y\",D10*E10,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Inverter",84901.775935333484,1,"N"]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,{"$f":"DefaultData!C20","v":"    Subtotal"},{"$f":"SUM(D7:D10)","v":397697.79253919376},null,null,{"$f":"SUM(G7:G10)","v":79539.558507838723},null,{"$f":"SUM(I7:I10)","v":79539.558507838723},{"$f":"SUM(J7:J10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"D11","v":397697.79253919376}]
[null,null,{"$f":"DefaultData!C21","v":"  Labor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor"]
[null,null,{"$f":"DefaultData!C22","v":"    Installation"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D22,ProjectData!B39)","v":134055.43568736868},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T39,ProjectData!E39)","v":1},null,{"$f":"+E13*D13","v":134055.43568736868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Installation",{"$f":"D13","v":134055.43568736868},1]
[null,null,{"$f":"DefaultData!C23","v":"    Subtotal"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D23,ProjectData!B40)","v":134055.43568736868},null,null,{"$f":"G13","v":134055.43568736868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",134055.43568736868,0]
[null,null,{"$f":"DefaultData!C24","v":"  Total"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D24,ProjectData!B41)","v":531753.2282265625},null,null,{"$f":"G14+G11","v":213594.9941952074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",531753.2282265625,0]
[null,null,{"$f":"DefaultData!C25","v":"Other Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
[null,null,{"$f":"DefaultData!C26","v":"Permitting, Fees, and Taxes"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D26,ProjectData!B43)","v":178740.58091649157},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T43,ProjectData!E43)","v":1},null,{"$f":"+E17*D17","v":178740.58091649157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting, Fees, and Taxes",{"$f":"D17","v":178740.58091649157},1]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,{"$f":"DefaultData!C27","v":"  Other Costs"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D27,ProjectData!B44)","v":339607.10374133394},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T44,ProjectData!E44)","v":1},null,{"$f":"+E18*D18","v":339607.10374133394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C18","v":"  Other Costs"},339607.10374133394,1]
[null,null,{"$f":"DefaultData!C28","v":"  Business Overhead"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D28,ProjectData!B45)","v":294921.9585122111},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T45,ProjectData!E45)","v":1},null,{"$f":"+E19*D19","v":294921.9585122111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C19","v":"  Business Overhead"},294921.9585122111,1]
[null,null,{"$f":"DefaultData!C29","v":"  Subtotal"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D29,ProjectData!B46)","v":813269.64317003661},null,null,{"$f":"SUM(G17:G19)","v":813269.64317003661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal",{"$f":"D20","v":813269.64317003661}]
[null,null,"Subtotal",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D30,ProjectData!B47)","v":1345022.8713965991},null,null,{"$f":"G20+G15+G11","v":1106404.1958730826},null,null,"Payroll expense",null,"User Revised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C21","v":"Subtotal"},{"$f":"AC20+AC15","v":1345022.8713965991}]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!$D31,ProjectData!B48)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F58,ProjectData!D77)","v":1},null,{"$f":"+E22*D22","v":0},null,null,"Govt",7.1186945514116112E-2,{"$f":"(K22/K$24)*ProjectData!D81","v":7.1186945514116112E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C22","v":"Sales Tax (Materials & Equipment Purchases)"},0,1]
[null,null,"Total",{"$f":"D22+D21","v":1345022.8713965991},null,null,{"$f":"G22+G21","v":1106404.1958730826},null,null,"Health/Ins/Misc",{"$f":"0.4557-K22","v":0.38451305448588391},{"$f":"(K23/K$24)*ProjectData!D81","v":0.38451305448588391},null,"User",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"AC22+AC21","v":1345022.8713965991}]
[null,null,null,{"$f":"D21/(DefaultData!F5)","v":2690.0457427931983},null,null,null,null,null,"Total",{"$f":"K23+K22","v":0.45569999999999999},{"$f":"L23+L22","v":0.45569999999999999},null,"Revised Data"]
[null,null,"Payroll Parameters"," Payroll Cost","wage/hour","Payroll expense","Payroll expense","Default","User Revised",null,null,null,null," Payroll Cost","wage/hour","Payroll expense","Payroll expense",null,null,null,null,null,null,null,null,null,null,{"$f":"C66","v":"PV System Annual Operating and Maintenance Costs"},null,null,{"$f":"AE4","v":"Manufactured"}]
[null,null,"  Construction Labor",null,null,null,null,null,null,null,"Default",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Local Share",{"$f":"AE5","v":"Locally"}]
[null,null,"  Construction workers / Installers",{"$f":"(E27+F27)","v":29.914675779536076},{"$f":"IF(DefaultData!AJ61=0,21.39,21.39*DefaultData!AJ61)","v":20.550028013695183},{"$f":"+E27*G27","v":9.3646477658408944},{"$f":"K$24","v":0.45569999999999999},{"$f":"(G13)/(D27*(52*40))","v":2.1544518540274091},{"$f":"(ProjectData!B39*ProjectData!E39)/(N27*40*52)","v":2.1544518540274091},null,{"$f":"D27*52*40","v":62222.525621435037},{"$f":"IF(ProjectData!B$26=\"Y\",Calculations!H27,Calculations!I27)","v":2.1544518540274091},null,{"$f":"(O27+P27)","v":29.914675779536076},{"$f":"ProjectData!B81","v":20.550028013695183},{"$f":"+O27*Q27","v":9.3646477658408944},{"$f":"ProjectData!D81","v":0.45569999999999999},{"$f":"N27*52*40","v":62222.525621435037},null,null,null,null,null,null,null,null,null,{"$f":"C67","v":"Labor"}]
[null,null,"  O&M Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Technicians",{"$f":"D68","v":8965.3333333333321},{"$f":"E68","v":1}]
[null,null,"  Technicians",{"$f":"(E29+F29)","v":29.914675779536076},{"$f":"E27","v":20.550028013695183},{"$f":"+E29*G29","v":9.3646477658408944},{"$f":"K$24","v":0.45569999999999999},{"$f":"(G69)/(D29*(52*40))","v":0.14408501171872817},{"$f":"(ProjectData!B55*ProjectData!E54)/(N29*40*52)","v":0.14408501171872817},null,{"$f":"D29*52*40","v":62222.525621435037},{"$f":"IF(ProjectData!B$26=\"Y\",Calculations!H29,Calculations!I29)","v":0.14408501171872817},null,{"$f":"(O29+P29)","v":29.914675779536076},{"$f":"ProjectData!B83","v":20.550028013695183},{"$f":"+O29*Q29","v":9.3646477658408944},{"$f":"ProjectData!D83","v":0.45569999999999999},{"$f":"N29*52*40","v":62222.525621435037},null,null,null,null,null,null,null,null,null,"  Subtotal",{"$f":"D69","v":8965.3333333333321}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials and Services"]
[null,null,null,null,null,null,null,"Eng., Prof., & Misc. Svcs.",{"$f":"I55+I57+I56","v":3.8533409061824653},null,null,"Eng. & Prof. Svcs.",{"$f":"(M55+M56+M57)*$G64","v":0.1816739738947705},null,null,"Eng. & Prof. Svcs.",{"$f":"(Q55+Q56+Q57)*$G64","v":0.46028274263631413},null,null,"Eng. & Prof. Svcs.",{"$f":"(U55+U56+U57)*$G64","v":0.29247543880307841},null,null,null,null,null,null,"  Materials & Equipment",{"$f":"D71","v":7434.666666666667},{"$f":"E71","v":1},{"$f":"F71","v":"N"}]
[null,null,null,null,null,null,null,"Other Sectors (not Construction)",{"$f":"I61-I34-I33-I31","v":3.4770381560121102},null,null,"Other Sectors (not Construction)",{"$f":"((M61-M34)*G64)-M33-M31","v":0.15445183313923408},null,null,"Other Sectors (not Construction)",{"$f":"((Q61-Q34)*G64)-Q33-Q31","v":0.43257640278830317},null,null,"Other Sectors (not Construction)",{"$f":"((U61-U34)*K64)-U33-U31","v":-0.29247543880307841},null,null,null,null,null,null,"  Services",{"$f":"D72","v":0},{"$f":"E72","v":1}]
[null,null,null,null,null,null,null,"Manufacturing Jobs",{"$f":"SUM(I44:I49)+I60","v":0},{"$f":"SUM(J44:J49)+J60","v":0},null,"Mfg W&S Earnings",{"$f":"(SUM(M44:M49)+M60)*$G64","v":0},{"$f":"(SUM(N44:N49)+N60)*$G64","v":0},null,"Mfg Output",{"$f":"(SUM(Q44:Q49)+Q60)*$G64","v":0},{"$f":"(SUM(R44:R49)+R60)*$G64","v":0},null,"Mfg Output",{"$f":"(SUM(U44:U49)+U60)*$G64","v":0},{"$f":"(SUM(V44:V49)+V60)*$G64","v":0},null,null,null,null,null,"  Subtotal",{"$f":"D73","v":7434.666666666667}]
[null,null,null,null,null,null,null,"Construction",{"$f":"I41+I42+I43","v":2.1544518540274091},null,null,"Construction",{"$f":"M41+M42+M43","v":0.15701913182061494},null,null,"Construction",{"$f":"Q41+Q42+Q43","v":0.15701913182061494},null,null,"Construction",{"$f":"U41+U42+U43","v":0.15701913182061494},null,null,null,null,null,null,{"$f":"C74","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"D74","v":0},{"$f":"E74","v":1},null,null,"Local Economic Impacts - Summary Results"]
[null,null,"Year",{"$f":"+ProjectData!B24","v":2010},null,{"$f":"CONCATENATE(\"Convert to \",Deflators!E4, \" dollars\")","v":"Convert to 2019 dollars"},{"$f":"Deflators!F7","v":1.1713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C75","v":"Average Annual Payment (Interest and Principal)"},{"$f":"D75","v":156022.65308200553},{"$f":"E75","v":0},null,null,null,"Jobs","Earnings","Output","Value Added"]
[null,null,"Installation Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,{"$f":"Deflators!E4","v":2019},"Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C76","v":"Property Taxes"},{"$f":"D76","v":0},{"$f":"E76","v":1},null,null,"During construction and installation period"]
[null,null,null,"Demand",null,"Total","Adj Demand",null,"Jobs","Jobs","Jobs","Jobs","Earnings",null,null,null,"Output",null,null,null,"Value Added",null,null,null,null,null,null,{"$f":"C77","v":"Total"},{"$f":"D77","v":172422.65308200553},null,null,null,"     Project Development and Onsite Labor Impacts"]
[null,null,null,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,null,null,null,null,null,null,null,"       Construction and Installation Labor",{"$f":"I34","v":2.1544518540274091},{"$f":"M34*G64*1000","v":134.06293474844102},{"$f":"Q34*$G64*1000","v":134.06293474844102},{"$f":"U34*$G64*1000","v":134.06293474844102}]
[null,null,"Ag, Forestry, Fish & Hunting",{"$f":"$E$147*DefaultData!D62+$E$148*DefaultData!D63+$E$149*DefaultData!D64+$E$150*DefaultData!D65+$E$151*DefaultData!D66+$E$152*DefaultData!D67+$E$153*DefaultData!D68+$E$154*DefaultData!D69+$E$155*DefaultData!D70+$E$156*DefaultData!D71+$E$157*DefaultData!D72+$E$158*DefaultData!D73+$E$159*DefaultData!D74+$E$160*DefaultData!D75+$E$161*DefaultData!D76+$E$162*DefaultData!D77+$E$163*DefaultData!D78+$E$164*DefaultData!D79+$E$165*DefaultData!D80+$E$166*DefaultData!D81+$E$167*DefaultData!D82+$E$168*DefaultData!D83","v":0},null,{"$f":"D39","v":0},{"$f":"F39*G$35/10^6","v":0},null,{"$f":"+G39*Multipliers!D308","v":0},{"$f":"+$G39*Multipliers!E308","v":0},{"$f":"+$G39*Multipliers!F308","v":0},{"$f":"+K39+J39+I39","v":0},{"$f":"+$G39*Multipliers!H308","v":0},{"$f":"+$G39*Multipliers!I308","v":0},{"$f":"+$G39*Multipliers!J308","v":0},{"$f":"+O39+N39+M39","v":0},{"$f":"+$G39*Multipliers!L308","v":0},{"$f":"+$G39*Multipliers!M308","v":0},{"$f":"+$G39*Multipliers!N308","v":0},{"$f":"+S39+R39+Q39","v":0},{"$f":"+$G39*Multipliers!P308","v":0},{"$f":"+$G39*Multipliers!Q308","v":0},{"$f":"+$G39*Multipliers!R308","v":0},{"$f":"+W39+V39+U39","v":0},null,null,null,"Other Parameters",null,null,null,null,"       Construction and Installation Related Services",{"$f":"I31","v":3.8533409061824653},{"$f":"M31*1000","v":181.67397389477048},{"$f":"Q31*1000","v":460.28274263631414},{"$f":"U31*1000","v":292.47543880307842}]
[null,null,"Mining",{"$f":"$E$147*DefaultData!E62+$E$148*DefaultData!E63+$E$149*DefaultData!E64+$E$150*DefaultData!E65+$E$151*DefaultData!E66+$E$152*DefaultData!E67+$E$153*DefaultData!E68+$E$154*DefaultData!E69+$E$155*DefaultData!E70+$E$156*DefaultData!E71+$E$157*DefaultData!E72+$E$158*DefaultData!E73+$E$159*DefaultData!E74+$E$160*DefaultData!E75+$E$161*DefaultData!E76+$E$162*DefaultData!E77+$E$163*DefaultData!E78+$E$164*DefaultData!E79+$E$165*DefaultData!E80+$E$166*DefaultData!E81+$E$167*DefaultData!E82+$E$168*DefaultData!E83","v":0},null,{"$f":"D40","v":0},0,null,{"$f":"+G40*Multipliers!D309","v":0},{"$f":"+$G40*Multipliers!E309","v":0},{"$f":"+$G40*Multipliers!F309","v":0},0,{"$f":"+$G40*Multipliers!H309","v":0},{"$f":"+$G40*Multipliers!I309","v":0},{"$f":"+$G40*Multipliers!J309","v":0},0,{"$f":"+$G40*Multipliers!L309","v":0},{"$f":"+$G40*Multipliers!M309","v":0},{"$f":"+$G40*Multipliers!N309","v":0},0,{"$f":"+$G40*Multipliers!P309","v":0},{"$f":"+$G40*Multipliers!Q309","v":0},{"$f":"+$G40*Multipliers!R309","v":0},0,null,null,null,null,null,"Local Share",null,null,"       Subtotal",{"$f":"AH38+AH39","v":6.007792760209874},{"$f":"AI38+AI39","v":315.73690864321151},{"$f":"AJ38+AJ39","v":594.34567738475516},{"$f":"AK38+AK39","v":426.53837355151944}]
[null,null,"Construction",{"$f":"$E$147*DefaultData!F62+$E$148*DefaultData!F63+$E$149*DefaultData!F64+$E$150*DefaultData!F65+$E$151*DefaultData!F66+$E$152*DefaultData!F67+$E$153*DefaultData!F68+$E$154*DefaultData!F69+$E$155*DefaultData!F70+$E$156*DefaultData!F71+$E$157*DefaultData!F72+$E$158*DefaultData!F73+$E$159*DefaultData!F74+$E$160*DefaultData!F75+$E$161*DefaultData!F76+$E$162*DefaultData!F77+$E$163*DefaultData!F78+$E$164*DefaultData!F79+$E$165*DefaultData!F80+$E$166*DefaultData!F81+$E$167*DefaultData!F82+$E$168*DefaultData!F83","v":0},null,0,0,{"$f":"G13*G35/10^6","v":0.15701913182061494},{"$f":"+G41*Multipliers!D310","v":0},{"$f":"+$G41*Multipliers!E310","v":0},{"$f":"+$G41*Multipliers!F310","v":0},0,{"$f":"+$G41*Multipliers!H310","v":0},{"$f":"+$G41*Multipliers!I310","v":0},{"$f":"+$G41*Multipliers!J310","v":0},0,{"$f":"+$G41*Multipliers!L310","v":0},{"$f":"+$G41*Multipliers!M310","v":0},{"$f":"+$G41*Multipliers!N310","v":0},0,{"$f":"+$G41*Multipliers!P310","v":0},{"$f":"+$G41*Multipliers!Q310","v":0},{"$f":"+$G41*Multipliers!R310","v":0},0,null,null,null,"Financial Parameters",null,null,null,null,"     Module and Supply Chain Impacts"]
[null,null,"Construction/Installations - Non Residential",{"$f":"$E$147*DefaultData!G62+$E$148*DefaultData!G63+$E$149*DefaultData!G64+$E$150*DefaultData!G65+$E$151*DefaultData!G66+$E$152*DefaultData!G67+$E$153*DefaultData!G68+$E$154*DefaultData!G69+$E$155*DefaultData!G70+$E$156*DefaultData!G71+$E$157*DefaultData!G72+$E$158*DefaultData!G73+$E$159*DefaultData!G74+$E$160*DefaultData!G75+$E$161*DefaultData!G76+$E$162*DefaultData!G77+$E$163*DefaultData!G78+$E$164*DefaultData!G79+$E$165*DefaultData!G80+$E$166*DefaultData!G81+$E$167*DefaultData!G82+$E$168*DefaultData!G83","v":134055.43568736868},null,134055.43568736868,0.15701913182061494,{"$f":"G42-H$41","v":0},{"$f":"IF(F42>0,(H$42*Multipliers!D311)+L27,0)","v":2.1544518540274091},{"$f":"+$G42*Multipliers!E311","v":0.31566466780862784},{"$f":"+$G42*Multipliers!F311","v":0.29502151956730338},2.7651380414033406,{"$f":"IF(F42>0,H$41+($H42*Multipliers!H311),0)","v":0.15701913182061494},{"$f":"+$G42*Multipliers!I311","v":1.5530605309245204E-2},{"$f":"+$G42*Multipliers!J311","v":1.3106543952198551E-2},0.1856562810820587,{"$f":"+$G42*Multipliers!L311","v":0.15701913182061494},{"$f":"+$G42*Multipliers!M311","v":5.3787845719942579E-2},{"$f":"+$G42*Multipliers!N311","v":4.5167495382990815E-2},0.25597447292354836,{"$f":"IF(F42>0,H$41+($H42*Multipliers!P311),0)","v":0.15701913182061494},{"$f":"+$G42*Multipliers!Q311","v":2.9163791429570096E-2},{"$f":"+$G42*Multipliers!R311","v":2.5551252263773208E-2},0.21173417551395823,null,null,null,{"$f":"DefaultData!C46","v":"Debt Financing"},null,null,null,null,"       Manufacturing",{"$f":"I33+J33","v":0},{"$f":"(M33+N33)*1000*G64","v":0},{"$f":"(Q33+R33)*1000","v":0},{"$f":"(U33+V33)*1000","v":0}]
[null,null,"Construction/Installation Residential",{"$f":"$E$147*DefaultData!H62+$E$148*DefaultData!H63+$E$149*DefaultData!H64+$E$150*DefaultData!H65+$E$151*DefaultData!H66+$E$152*DefaultData!H67+$E$153*DefaultData!H68+$E$154*DefaultData!H69+$E$155*DefaultData!H70+$E$156*DefaultData!H71+$E$157*DefaultData!H72+$E$158*DefaultData!H73+$E$159*DefaultData!H74+$E$160*DefaultData!H75+$E$161*DefaultData!H76+$E$162*DefaultData!H77+$E$163*DefaultData!H78+$E$164*DefaultData!H79+$E$165*DefaultData!H80+$E$166*DefaultData!H81+$E$167*DefaultData!H82+$E$168*DefaultData!H83","v":0},null,0,0,{"$f":"G43-H$41","v":-0.15701913182061494},{"$f":"IF(F43>0,(H$43*Multipliers!D312)+L27,0)","v":0},{"$f":"+$G43*Multipliers!E312","v":0},{"$f":"+$G43*Multipliers!F312","v":0},0,{"$f":"IF(F43>0,H$41+($H43*Multipliers!H312),0)","v":0},{"$f":"+$G43*Multipliers!I312","v":0},{"$f":"+$G43*Multipliers!J312","v":0},0,{"$f":"+$G43*Multipliers!L312","v":0},{"$f":"+$G43*Multipliers!M312","v":0},{"$f":"+$G43*Multipliers!N312","v":0},0,{"$f":"IF(F43>0,H$41+($H43*Multipliers!P312),0)","v":0},{"$f":"+$G43*Multipliers!Q312","v":0},{"$f":"+$G43*Multipliers!R312","v":0},0,null,null,null,{"$f":"DefaultData!C47","v":"  Percentage financed"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D47,ProjectData!B67)","v":0.8},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F47,ProjectData!D67)","v":0},null,null,"       Trade (Wholesale and Retail)",{"$f":"I50+I51+J50+J51","v":0.920704715519298},{"$f":"(M50+M51+N50+N51)*1000*G64","v":52.001313434384009},{"$f":"(Q50+R50+Q51+R51)*1000*$G64","v":183.23920591297389},{"$f":"(U50+V50+U51+V51)*1000*$G64","v":103.33826543618453}]
[null,null,"Manufacturing",{"$f":"$E$147*DefaultData!I62+$E$148*DefaultData!I63+$E$149*DefaultData!I64+$E$150*DefaultData!I65+$E$151*DefaultData!I66+$E$152*DefaultData!I67+$E$153*DefaultData!I68+$E$154*DefaultData!I69+$E$155*DefaultData!I70+$E$156*DefaultData!I71+$E$157*DefaultData!I72+$E$158*DefaultData!I73+$E$159*DefaultData!I74+$E$160*DefaultData!I75+$E$161*DefaultData!I76+$E$162*DefaultData!I77+$E$163*DefaultData!I78+$E$164*DefaultData!I79+$E$165*DefaultData!I80+$E$166*DefaultData!I81+$E$167*DefaultData!I82+$E$168*DefaultData!I83","v":0},null,0,0,null,{"$f":"+G44*Multipliers!D313","v":0},{"$f":"+$G44*Multipliers!E313","v":0},{"$f":"+$G44*Multipliers!F313","v":0},0,{"$f":"+$G44*Multipliers!H313","v":0},{"$f":"+$G44*Multipliers!I313","v":0},{"$f":"+$G44*Multipliers!J313","v":0},0,{"$f":"+$G44*Multipliers!L313","v":0},{"$f":"+$G44*Multipliers!M313","v":0},{"$f":"+$G44*Multipliers!N313","v":0},0,{"$f":"+$G44*Multipliers!P313","v":0},{"$f":"+$G44*Multipliers!Q313","v":0},{"$f":"+$G44*Multipliers!R313","v":0},0,null,null,null,{"$f":"DefaultData!C48","v":"  Years financed (term)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D48,ProjectData!B68)","v":10},null,null,null,"       Finance, Insurance and Real Estate",{"$f":"I53+I54+J53+J54","v":0},{"$f":"(M53+M54+N53+N54)*1000*G64","v":0},{"$f":"(Q53+R53+Q54+R54)*1000*$G64","v":0},{"$f":"(U53+V53+U54+V54)*1000*$G64","v":0}]
[null,null,"Fabricated Metals",{"$f":"$E$147*DefaultData!J62+$E$148*DefaultData!J63+$E$149*DefaultData!J64+$E$150*DefaultData!J65+$E$151*DefaultData!J66+$E$152*DefaultData!J67+$E$153*DefaultData!J68+$E$154*DefaultData!J69+$E$155*DefaultData!J70+$E$156*DefaultData!J71+$E$157*DefaultData!J72+$E$158*DefaultData!J73+$E$159*DefaultData!J74+$E$160*DefaultData!J75+$E$161*DefaultData!J76+$E$162*DefaultData!J77+$E$163*DefaultData!J78+$E$164*DefaultData!J79+$E$165*DefaultData!J80+$E$166*DefaultData!J81+$E$167*DefaultData!J82+$E$168*DefaultData!J83","v":0},null,0,0,null,{"$f":"+G45*Multipliers!D314","v":0},{"$f":"+$G45*Multipliers!E314","v":0},{"$f":"+$G45*Multipliers!F314","v":0},{"$f":"+K45+J45+I45","v":0},{"$f":"+$G45*Multipliers!H314","v":0},{"$f":"+$G45*Multipliers!I314","v":0},{"$f":"+$G45*Multipliers!J314","v":0},{"$f":"+O45+N45+M45","v":0},{"$f":"+$G45*Multipliers!L314","v":0},{"$f":"+$G45*Multipliers!M314","v":0},{"$f":"+$G45*Multipliers!N314","v":0},{"$f":"+S45+R45+Q45","v":0},{"$f":"+$G45*Multipliers!P314","v":0},{"$f":"+$G45*Multipliers!Q314","v":0},{"$f":"+$G45*Multipliers!R314","v":0},0,null,null,null,{"$f":"DefaultData!C49","v":"  Interest rate"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D49,ProjectData!B69)","v":0.1},null,null,null,"       Professional Services",{"$f":"J55+J56+J57","v":1.1954752512124567},{"$f":"(N55+N56+N57)*1000*G64","v":51.15472470053502},{"$f":"(R55+R56+R57)*1000*$G64","v":158.00185587920944},{"$f":"(V55+V56+V57)*1000*$G64","v":89.84121215571875}]
[null,null,"Machinery",{"$f":"$E$147*DefaultData!K62+$E$148*DefaultData!K63+$E$149*DefaultData!K64+$E$150*DefaultData!K65+$E$151*DefaultData!K66+$E$152*DefaultData!K67+$E$153*DefaultData!K68+$E$154*DefaultData!K69+$E$155*DefaultData!K70+$E$156*DefaultData!K71+$E$157*DefaultData!K72+$E$158*DefaultData!K73+$E$159*DefaultData!K74+$E$160*DefaultData!K75+$E$161*DefaultData!K76+$E$162*DefaultData!K77+$E$163*DefaultData!K78+$E$164*DefaultData!K79+$E$165*DefaultData!K80+$E$166*DefaultData!K81+$E$167*DefaultData!K82+$E$168*DefaultData!K83","v":0},null,0,0,null,{"$f":"+G46*Multipliers!D315","v":0},{"$f":"+$G46*Multipliers!E315","v":0},{"$f":"+$G46*Multipliers!F315","v":0},0,{"$f":"+$G46*Multipliers!H315","v":0},{"$f":"+$G46*Multipliers!I315","v":0},{"$f":"+$G46*Multipliers!J315","v":0},0,{"$f":"+$G46*Multipliers!L315","v":0},{"$f":"+$G46*Multipliers!M315","v":0},{"$f":"+$G46*Multipliers!N315","v":0},0,{"$f":"+$G46*Multipliers!P315","v":0},{"$f":"+$G46*Multipliers!Q315","v":0},{"$f":"+$G46*Multipliers!R315","v":0},0,null,null,null,{"$f":"DefaultData!C51","v":"Tax Parameters"},null,null,null,null,"       Other Services",{"$f":"J58+K58","v":1.4679133218550988},{"$f":"(M58+N58)*1000*G64","v":119.7485380289167},{"$f":"(Q58+R58)*1000*$G64","v":328.49718938123772},{"$f":"(U58+V58)*1000*$G64","v":188.12532923051296}]
[null,null,"Electrical Equip",{"$f":"$E$147*DefaultData!L62+$E$148*DefaultData!L63+$E$149*DefaultData!L64+$E$150*DefaultData!L65+$E$151*DefaultData!L66+$E$152*DefaultData!L67+$E$153*DefaultData!L68+$E$154*DefaultData!L69+$E$155*DefaultData!L70+$E$156*DefaultData!L71+$E$157*DefaultData!L72+$E$158*DefaultData!L73+$E$159*DefaultData!L74+$E$160*DefaultData!L75+$E$161*DefaultData!L76+$E$162*DefaultData!L77+$E$163*DefaultData!L78+$E$164*DefaultData!L79+$E$165*DefaultData!L80+$E$166*DefaultData!L81+$E$167*DefaultData!L82+$E$168*DefaultData!L83","v":0},null,0,0,null,{"$f":"+G47*Multipliers!D316","v":0},{"$f":"+$G47*Multipliers!E316","v":0},{"$f":"+$G47*Multipliers!F316","v":0},0,{"$f":"+$G47*Multipliers!H316","v":0},{"$f":"+$G47*Multipliers!I316","v":0},{"$f":"+$G47*Multipliers!J316","v":0},0,{"$f":"+$G47*Multipliers!L316","v":0},{"$f":"+$G47*Multipliers!M316","v":0},{"$f":"+$G47*Multipliers!N316","v":0},0,{"$f":"+$G47*Multipliers!P316","v":0},{"$f":"+$G47*Multipliers!Q316","v":0},{"$f":"+$G47*Multipliers!R316","v":0},0,null,null,null,{"$f":"DefaultData!C52","v":"  Local Property Tax (percent of taxable value)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D52,ProjectData!B71)","v":0},null,null,null,"       Other Sectors",{"$f":"(I61+J61)-(SUM(AH42:AH46)+AH40)","v":2.5563189654850724},{"$f":"((M61+N61)*1000*G64)-(SUM(AI42:AI46)+AI40)","v":45.692260991948842},{"$f":"((Q61+R61)*1000*$G64)-(SUM(AJ42:AJ46)+AJ40)","v":125.44140520126871},{"$f":"((U61+V61)*1000*$G64)-(SUM(AK42:AK46)+AK40)","v":79.003881308128257}]
[null,null,"Battery Manufacturing",{"$f":"$E$147*DefaultData!M62+$E$148*DefaultData!M63+$E$149*DefaultData!M64+$E$150*DefaultData!M65+$E$151*DefaultData!M66+$E$152*DefaultData!M67+$E$153*DefaultData!M68+$E$154*DefaultData!M69+$E$155*DefaultData!M70+$E$156*DefaultData!M71+$E$157*DefaultData!M72+$E$158*DefaultData!M73+$E$159*DefaultData!M74+$E$160*DefaultData!M75+$E$161*DefaultData!M76+$E$162*DefaultData!M77+$E$163*DefaultData!M78+$E$164*DefaultData!M79+$E$165*DefaultData!M80+$E$166*DefaultData!M81+$E$167*DefaultData!M82+$E$168*DefaultData!M83","v":0},null,0,0,null,{"$f":"+G48*Multipliers!D317","v":0},{"$f":"+$G48*Multipliers!E317","v":0},{"$f":"+$G48*Multipliers!F317","v":0},0,{"$f":"+$G48*Multipliers!H317","v":0},{"$f":"+$G48*Multipliers!I317","v":0},{"$f":"+$G48*Multipliers!J317","v":0},0,{"$f":"+$G48*Multipliers!L317","v":0},{"$f":"+$G48*Multipliers!M317","v":0},{"$f":"+$G48*Multipliers!N317","v":0},0,{"$f":"+$G48*Multipliers!P317","v":0},{"$f":"+$G48*Multipliers!Q317","v":0},{"$f":"+$G48*Multipliers!R317","v":0},0,null,null,null,{"$f":"DefaultData!C53","v":"  Assessed Value (percent of construction cost)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D53,ProjectData!B72)","v":0},null,null,null,"       Subtotal",{"$f":"SUM(AH42:AH47)","v":6.1404122540719257},{"$f":"SUM(AI42:AI47)","v":268.59683715578456},{"$f":"SUM(AJ42:AJ47)","v":795.17965637468978},{"$f":"SUM(AK42:AK47)","v":460.30868813054451}]
[null,null,"Energy Wire Manufacturing",{"$f":"$E$147*DefaultData!N62+$E$148*DefaultData!N63+$E$149*DefaultData!N64+$E$150*DefaultData!N65+$E$151*DefaultData!N66+$E$152*DefaultData!N67+$E$153*DefaultData!N68+$E$154*DefaultData!N69+$E$155*DefaultData!N70+$E$156*DefaultData!N71+$E$157*DefaultData!N72+$E$158*DefaultData!N73+$E$159*DefaultData!N74+$E$160*DefaultData!N75+$E$161*DefaultData!N76+$E$162*DefaultData!N77+$E$163*DefaultData!N78+$E$164*DefaultData!N79+$E$165*DefaultData!N80+$E$166*DefaultData!N81+$E$167*DefaultData!N82+$E$168*DefaultData!N83","v":0},null,0,0,null,{"$f":"+G49*Multipliers!D318","v":0},{"$f":"+$G49*Multipliers!E318","v":0},{"$f":"+$G49*Multipliers!F318","v":0},0,{"$f":"+$G49*Multipliers!H318","v":0},{"$f":"+$G49*Multipliers!I318","v":0},{"$f":"+$G49*Multipliers!J318","v":0},0,{"$f":"+$G49*Multipliers!L318","v":0},{"$f":"+$G49*Multipliers!M318","v":0},{"$f":"+$G49*Multipliers!N318","v":0},0,{"$f":"+$G49*Multipliers!P318","v":0},{"$f":"+$G49*Multipliers!Q318","v":0},{"$f":"+$G49*Multipliers!R318","v":0},0,null,null,null,{"$f":"DefaultData!C54","v":"  Taxable Value (percent of assessed value)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D54,ProjectData!B73)","v":0},null,null,null,"     Induced Impacts",{"$f":"K61","v":3.2666655687083224},{"$f":"O64*1000","v":123.89928868231223},{"$f":"S64*1000","v":427.04356862728054},{"$f":"W64*1000","v":241.58205244005089}]
[null,null,"Wholesale Trade",{"$f":"$E$147*DefaultData!O62+$E$148*DefaultData!O63+$E$149*DefaultData!O64+$E$150*DefaultData!O65+$E$151*DefaultData!O66+$E$152*DefaultData!O67+$E$153*DefaultData!O68+$E$154*DefaultData!O69+$E$155*DefaultData!O70+$E$156*DefaultData!O71+$E$157*DefaultData!O72+$E$158*DefaultData!O73+$E$159*DefaultData!O74+$E$160*DefaultData!O75+$E$161*DefaultData!O76+$E$162*DefaultData!O77+$E$163*DefaultData!O78+$E$164*DefaultData!O79+$E$165*DefaultData!O80+$E$166*DefaultData!O81+$E$167*DefaultData!O82+$E$168*DefaultData!O83","v":121460.73893322749},null,121460.73893322749,0.14226696351248938,null,{"$f":"+G50*Multipliers!D319","v":0.43297328501642102},{"$f":"+$G50*Multipliers!E319","v":0.37538632125887206},{"$f":"+$G50*Multipliers!F319","v":0.31849831509305992},1.1268579213683529,{"$f":"+$G50*Multipliers!H319","v":3.7397005363710524E-2},{"$f":"+$G50*Multipliers!I319","v":1.9453300056770772E-2},{"$f":"+$G50*Multipliers!J319","v":1.4148022720426531E-2},7.0998328140907827E-2,{"$f":"+$G50*Multipliers!L319","v":0.14226696351248938},{"$f":"+$G50*Multipliers!M319","v":5.9698347763037819E-2},{"$f":"+$G50*Multipliers!N319","v":4.8769826426898928E-2},0.25073513770242611,{"$f":"+$G50*Multipliers!P319","v":7.9292918914576488E-2},{"$f":"+$G50*Multipliers!Q319","v":3.4120597194017888E-2},{"$f":"+$G50*Multipliers!R319","v":2.7589832233977065E-2},0.14100334834257144,null,null,null,{"$f":"DefaultData!C55","v":"  Taxable Value"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D55,ProjectData!B74)","v":0},null,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"AH49+AH48+AH40","v":15.414870582990122},{"$f":"AI49+AI48+AI40","v":708.23303448130832},{"$f":"AJ49+AJ48+AJ40","v":1816.5689023867255},{"$f":"AK49+AK48+AK40","v":1128.4291141221149}]
[null,null,"Retail trade",{"$f":"$E$147*DefaultData!P62+$E$148*DefaultData!P63+$E$149*DefaultData!P64+$E$150*DefaultData!P65+$E$151*DefaultData!P66+$E$152*DefaultData!P67+$E$153*DefaultData!P68+$E$154*DefaultData!P69+$E$155*DefaultData!P70+$E$156*DefaultData!P71+$E$157*DefaultData!P72+$E$158*DefaultData!P73+$E$159*DefaultData!P74+$E$160*DefaultData!P75+$E$161*DefaultData!P76+$E$162*DefaultData!P77+$E$163*DefaultData!P78+$E$164*DefaultData!P79+$E$165*DefaultData!P80+$E$166*DefaultData!P81+$E$167*DefaultData!P82+$E$168*DefaultData!P83","v":7910.0437585672153},null,7910.0437585672153,9.2650342544097781E-3,null,{"$f":"+G51*Multipliers!D320","v":9.1563007389034501E-2},{"$f":"+$G51*Multipliers!E320","v":2.0782101854970432E-2},{"$f":"+$G51*Multipliers!F320","v":2.2897336970354946E-2},0.13524244621435988,{"$f":"+$G51*Multipliers!H320","v":3.0422666477779945E-3},{"$f":"+$G51*Multipliers!I320","v":1.0131592908224725E-3},{"$f":"+$G51*Multipliers!J320","v":1.0171247254833599E-3},5.0725506640838264E-3,{"$f":"+$G51*Multipliers!L320","v":9.2650342544097781E-3},{"$f":"+$G51*Multipliers!M320","v":3.3857307326232195E-3},{"$f":"+$G51*Multipliers!N320","v":3.5060742625537479E-3},1.6156839249586746E-2,{"$f":"+$G51*Multipliers!P320","v":5.7038145079737826E-3},{"$f":"+$G51*Multipliers!Q320","v":1.9160090838119422E-3},{"$f":"+$G51*Multipliers!R320","v":1.9834307380812819E-3},9.6032543298670073E-3,null,null,null,{"$f":"DefaultData!C56","v":"  Property Tax Exemption (percent of local taxes)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D56,ProjectData!B75)","v":1}]
[null,null,"TCPU",{"$f":"$E$147*DefaultData!Q62+$E$148*DefaultData!Q63+$E$149*DefaultData!Q64+$E$150*DefaultData!Q65+$E$151*DefaultData!Q66+$E$152*DefaultData!Q67+$E$153*DefaultData!Q68+$E$154*DefaultData!Q69+$E$155*DefaultData!Q70+$E$156*DefaultData!Q71+$E$157*DefaultData!Q72+$E$158*DefaultData!Q73+$E$159*DefaultData!Q74+$E$160*DefaultData!Q75+$E$161*DefaultData!Q76+$E$162*DefaultData!Q77+$E$163*DefaultData!Q78+$E$164*DefaultData!Q79+$E$165*DefaultData!Q80+$E$166*DefaultData!Q81+$E$167*DefaultData!Q82+$E$168*DefaultData!Q83","v":30274.584484226194},null,30274.584484226194,3.5460620806374146E-2,null,{"$f":"+G52*Multipliers!D321","v":7.9884941879562743E-2},{"$f":"+$G52*Multipliers!E321","v":7.2746045159444314E-2},{"$f":"+$G52*Multipliers!F321","v":6.1712579377403411E-2},0.21434356641641047,{"$f":"+$G52*Multipliers!H321","v":6.8816299161681919E-3},{"$f":"+$G52*Multipliers!I321","v":4.0253832920771745E-3},{"$f":"+$G52*Multipliers!J321","v":2.7413542126783663E-3},1.3648367420923733E-2,{"$f":"+$G52*Multipliers!L321","v":3.5460620806374146E-2},{"$f":"+$G52*Multipliers!M321","v":1.4267545320823832E-2},{"$f":"+$G52*Multipliers!N321","v":9.4495107718617771E-3},5.9177676899059756E-2,{"$f":"+$G52*Multipliers!P321","v":1.8498245607369911E-2},{"$f":"+$G52*Multipliers!Q321","v":7.805981918727947E-3},{"$f":"+$G52*Multipliers!R321","v":5.3457240471817087E-3},3.1649951573279565E-2,null,null,null,{"$f":"DefaultData!C57","v":"  Local Property Taxes"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D57,ProjectData!B76)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F57,ProjectData!D76)","v":1},null,null,"  During operating years (annual)"]
[null,null,"Insurance and Real Estate",{"$f":"$E$147*DefaultData!R62+$E$148*DefaultData!R63+$E$149*DefaultData!R64+$E$150*DefaultData!R65+$E$151*DefaultData!R66+$E$152*DefaultData!R67+$E$153*DefaultData!R68+$E$154*DefaultData!R69+$E$155*DefaultData!R70+$E$156*DefaultData!R71+$E$157*DefaultData!R72+$E$158*DefaultData!R73+$E$159*DefaultData!R74+$E$160*DefaultData!R75+$E$161*DefaultData!R76+$E$162*DefaultData!R77+$E$163*DefaultData!R78+$E$164*DefaultData!R79+$E$165*DefaultData!R80+$E$166*DefaultData!R81+$E$167*DefaultData!R82+$E$168*DefaultData!R83","v":0},null,0,0,null,{"$f":"+G53*Multipliers!D322","v":0},{"$f":"+$G53*Multipliers!E322","v":0},{"$f":"+$G53*Multipliers!F322","v":0},0,{"$f":"+$G53*Multipliers!H322","v":0},{"$f":"+$G53*Multipliers!I322","v":0},{"$f":"+$G53*Multipliers!J322","v":0},0,{"$f":"+$G53*Multipliers!L322","v":0},{"$f":"+$G53*Multipliers!M322","v":0},{"$f":"+$G53*Multipliers!N322","v":0},0,{"$f":"+$G53*Multipliers!P322","v":0},{"$f":"+$G53*Multipliers!Q322","v":0},{"$f":"+$G53*Multipliers!R322","v":0},0,null,null,null,{"$f":"DefaultData!C58","v":"  Local Sales Tax Rate"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D58,ProjectData!B77)","v":5.6000000000000001E-2},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F58,ProjectData!D77)","v":1},null,null,"   Onsite Labor Impacts"]
[null,null,"Finance",{"$f":"$E$147*DefaultData!S62+$E$148*DefaultData!S63+$E$149*DefaultData!S64+$E$150*DefaultData!S65+$E$151*DefaultData!S66+$E$152*DefaultData!S67+$E$153*DefaultData!S68+$E$154*DefaultData!S69+$E$155*DefaultData!S70+$E$156*DefaultData!S71+$E$157*DefaultData!S72+$E$158*DefaultData!S73+$E$159*DefaultData!S74+$E$160*DefaultData!S75+$E$161*DefaultData!S76+$E$162*DefaultData!S77+$E$163*DefaultData!S78+$E$164*DefaultData!S79+$E$165*DefaultData!S80+$E$166*DefaultData!S81+$E$167*DefaultData!S82+$E$168*DefaultData!S83","v":0},null,0,0,null,{"$f":"+G54*Multipliers!D323","v":0},{"$f":"+$G54*Multipliers!E323","v":0},{"$f":"+$G54*Multipliers!F323","v":0},0,{"$f":"+$G54*Multipliers!H323","v":0},{"$f":"+$G54*Multipliers!I323","v":0},{"$f":"+$G54*Multipliers!J323","v":0},0,{"$f":"+$G54*Multipliers!L323","v":0},{"$f":"+$G54*Multipliers!M323","v":0},{"$f":"+$G54*Multipliers!N323","v":0},0,{"$f":"+$G54*Multipliers!P323","v":0},{"$f":"+$G54*Multipliers!Q323","v":0},{"$f":"+$G54*Multipliers!R323","v":0},0,null,null,null,"  Sales Tax Exemption (percent of local taxes)",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D59,ProjectData!B78)","v":1},null,null,null,"     PV Project Labor Only",{"$f":"L143","v":0.14408501171872817},{"$f":"P145*1000","v":8.3275844568340425},{"$f":"T145*1000","v":8.3275844568340425},{"$f":"X145*1000","v":8.3275844568340425}]
[null,null,"Other Professional Services",{"$f":"$E$147*DefaultData!T62+$E$148*DefaultData!T63+$E$149*DefaultData!T64+$E$150*DefaultData!T65+$E$151*DefaultData!T66+$E$152*DefaultData!T67+$E$153*DefaultData!T68+$E$154*DefaultData!T69+$E$155*DefaultData!T70+$E$156*DefaultData!T71+$E$157*DefaultData!T72+$E$158*DefaultData!T73+$E$159*DefaultData!T74+$E$160*DefaultData!T75+$E$161*DefaultData!T76+$E$162*DefaultData!T77+$E$163*DefaultData!T78+$E$164*DefaultData!T79+$E$165*DefaultData!T80+$E$166*DefaultData!T81+$E$167*DefaultData!T82+$E$168*DefaultData!T83","v":0},null,0,0,null,{"$f":"+G55*Multipliers!D324","v":0},{"$f":"+$G55*Multipliers!E324","v":0},{"$f":"+$G55*Multipliers!F324","v":0},0,{"$f":"+$G55*Multipliers!H324","v":0},{"$f":"+$G55*Multipliers!I324","v":0},{"$f":"+$G55*Multipliers!J324","v":0},0,{"$f":"+$G55*Multipliers!L324","v":0},{"$f":"+$G55*Multipliers!M324","v":0},{"$f":"+$G55*Multipliers!N324","v":0},0,{"$f":"+$G55*Multipliers!P324","v":0},{"$f":"+$G55*Multipliers!Q324","v":0},{"$f":"+$G55*Multipliers!R324","v":0},0,null,null,null,null,null,null,null,null,"   Local Revenue and Supply Chain Impacts",{"$f":"(L173-AH54)+M173","v":5.4685416753637008E-2},{"$f":"((P174+Q174)*1000)-AI54","v":2.8355566732919186},{"$f":"((T174+U174)*1000)-AJ54","v":10.266292763169822},{"$f":"((X174+Y174)*1000)-AK54","v":5.717336213521838}]
[null,null,"Office Services",{"$f":"$E$147*DefaultData!U62+$E$148*DefaultData!U63+$E$149*DefaultData!U64+$E$150*DefaultData!U65+$E$151*DefaultData!U66+$E$152*DefaultData!U67+$E$153*DefaultData!U68+$E$154*DefaultData!U69+$E$155*DefaultData!U70+$E$156*DefaultData!U71+$E$157*DefaultData!U72+$E$158*DefaultData!U73+$E$159*DefaultData!U74+$E$160*DefaultData!U75+$E$161*DefaultData!U76+$E$162*DefaultData!U77+$E$163*DefaultData!U78+$E$164*DefaultData!U79+$E$165*DefaultData!U80+$E$166*DefaultData!U81+$E$167*DefaultData!U82+$E$168*DefaultData!U83","v":317264.53112677252},null,317264.53112677252,0.37161194530878866,null,{"$f":"+G56*Multipliers!D325","v":2.780453715308536},{"$f":"+$G56*Multipliers!E325","v":0.78845352370500066},{"$f":"+$G56*Multipliers!F325","v":1.0860782739267001},4.6549855129402369,{"$f":"+$G56*Multipliers!H325","v":0.14368301542975251},{"$f":"+$G56*Multipliers!I325","v":3.8758382671816041E-2},{"$f":"+$G56*Multipliers!J325","v":4.824786530722127E-2},0.23068926340878981,{"$f":"+$G56*Multipliers!L325","v":0.37161194530878866},{"$f":"+$G56*Multipliers!M325","v":0.12125251841091404},{"$f":"+$G56*Multipliers!N325","v":0.1662870552270502},0.65915151894675295,{"$f":"+$G56*Multipliers!P325","v":0.24711413977949298},{"$f":"+$G56*Multipliers!Q325","v":6.9284074307261176E-2},{"$f":"+$G56*Multipliers!R325","v":9.406947622352145E-2},0.41046769031027563,null,null,null,null,null,null,null,null,"     Induced Impacts",{"$f":"N173","v":3.23815802328963E-2},{"$f":"R174*1000","v":1.2281546008429329},{"$f":"V174*1000","v":4.2333288714285233},{"$f":"Z174*1000","v":2.3948431594225066}]
[null,null,"Architectural and Engineering Services",{"$f":"$E$147*DefaultData!V62+$E$148*DefaultData!V63+$E$149*DefaultData!V64+$E$150*DefaultData!V65+$E$151*DefaultData!V66+$E$152*DefaultData!V67+$E$153*DefaultData!V68+$E$154*DefaultData!V69+$E$155*DefaultData!V70+$E$156*DefaultData!V71+$E$157*DefaultData!V72+$E$158*DefaultData!V73+$E$159*DefaultData!V74+$E$160*DefaultData!V75+$E$161*DefaultData!V76+$E$162*DefaultData!V77+$E$163*DefaultData!V78+$E$164*DefaultData!V79+$E$165*DefaultData!V80+$E$166*DefaultData!V81+$E$167*DefaultData!V82+$E$168*DefaultData!V83","v":142992.46473319325},null,142992.46473319325,0.16748707394198925,null,{"$f":"+G57*Multipliers!D326","v":1.0728871908739293},{"$f":"+$G57*Multipliers!E326","v":0.40702172750745613},{"$f":"+$G57*Multipliers!F326","v":0.53937855517718714},2.0192874735585726,{"$f":"+$G57*Multipliers!H326","v":6.9099807122098622E-2},{"$f":"+$G57*Multipliers!I326","v":2.1155794770834489E-2},{"$f":"+$G57*Multipliers!J326","v":2.3961370746436748E-2},0.11421697263936986,{"$f":"+$G57*Multipliers!L326","v":0.16748707394198925},{"$f":"+$G57*Multipliers!M326","v":6.3804703279422628E-2},{"$f":"+$G57*Multipliers!N326","v":8.2582516574428763E-2},0.31387429379584064,{"$f":"+$G57*Multipliers!P326","v":9.5443179034138334E-2},{"$f":"+$G57*Multipliers!Q326","v":3.5941051197211471E-2},{"$f":"+$G57*Multipliers!R326","v":4.6717337021713004E-2},0.17810156725306281,null,null,null,null,null,null,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"SUM(AH54:AH56)","v":0.23115200870526148},{"$f":"SUM(AI54:AI56)","v":12.391295730968894},{"$f":"SUM(AJ54:AJ56)","v":22.827206091432387},{"$f":"SUM(AK54:AK56)","v":16.439763829778386}]
[null,null,"Other services",{"$f":"$E$147*DefaultData!W62+$E$148*DefaultData!W63+$E$149*DefaultData!W64+$E$150*DefaultData!W65+$E$151*DefaultData!W66+$E$152*DefaultData!W67+$E$153*DefaultData!W68+$E$154*DefaultData!W69+$E$155*DefaultData!W70+$E$156*DefaultData!W71+$E$157*DefaultData!W72+$E$158*DefaultData!W73+$E$159*DefaultData!W74+$E$160*DefaultData!W75+$E$161*DefaultData!W76+$E$162*DefaultData!W77+$E$163*DefaultData!W78+$E$164*DefaultData!W79+$E$165*DefaultData!W80+$E$166*DefaultData!W81+$E$167*DefaultData!W82+$E$168*DefaultData!W83","v":239164.15602835716},null,239164.15602835716,0.28013297595601477,null,{"$f":"+G58*Multipliers!D327","v":2.5322452281758383},{"$f":"+$G58*Multipliers!E327","v":0.66214023048009774},{"$f":"+$G58*Multipliers!F327","v":0.80577309137500108},4.0001585500309371,{"$f":"+$G58*Multipliers!H327","v":0.10759011180947468},{"$f":"+$G58*Multipliers!I327","v":3.2663504996471318E-2},{"$f":"+$G58*Multipliers!J327","v":3.5794271135755742E-2},0.17604788794170173,{"$f":"+$G58*Multipliers!L327","v":0.28013297595601477},{"$f":"+$G58*Multipliers!M327","v":0.10461425920589394},{"$f":"+$G58*Multipliers!N327","v":0.12337756593542781},0.50812480109733649,{"$f":"+$G58*Multipliers!P327","v":0.16148573545258024},{"$f":"+$G58*Multipliers!Q327","v":5.8853136918599142E-2},{"$f":"+$G58*Multipliers!R327","v":6.9795971358368958E-2},0.29013484372954834]
[null,null,"Government",{"$f":"$E$147*DefaultData!X62+$E$148*DefaultData!X63+$E$149*DefaultData!X64+$E$150*DefaultData!X65+$E$151*DefaultData!X66+$E$152*DefaultData!X67+$E$153*DefaultData!X68+$E$154*DefaultData!X69+$E$155*DefaultData!X70+$E$156*DefaultData!X71+$E$157*DefaultData!X72+$E$158*DefaultData!X73+$E$159*DefaultData!X74+$E$160*DefaultData!X75+$E$161*DefaultData!X76+$E$162*DefaultData!X77+$E$163*DefaultData!X78+$E$164*DefaultData!X79+$E$165*DefaultData!X80+$E$166*DefaultData!X81+$E$167*DefaultData!X82+$E$168*DefaultData!X83","v":33742.68261353147},null,33742.68261353147,3.9522804145229413E-2,null,{"$f":"+G59*Multipliers!D328","v":0.34037169355125252},{"$f":"+$G59*Multipliers!E328","v":2.1179480285345539E-2},{"$f":"+$G59*Multipliers!F328","v":0.13730589722131248},0.49885707105791055,{"$f":"+$G59*Multipliers!H328","v":2.5988298911303893E-2},{"$f":"+$G59*Multipliers!I328","v":1.0904341663668794E-3},{"$f":"+$G59*Multipliers!J328","v":6.0985662936296247E-3},3.3177299371300401E-2,{"$f":"+$G59*Multipliers!L328","v":3.9522804145229413E-2},{"$f":"+$G59*Multipliers!M328","v":3.8824831424024661E-3},{"$f":"+$G59*Multipliers!N328","v":2.1028107945469311E-2},6.4433395233101196E-2,{"$f":"+$G59*Multipliers!P328","v":3.5007521385657679E-2},{"$f":"+$G59*Multipliers!Q328","v":2.0565295908928673E-3},{"$f":"+$G59*Multipliers!R328","v":1.1896205956497471E-2},4.8960256933048021E-2]
[null,null,"Semiconductor (solar cell/module) manufacturing",{"$f":"$E$147*DefaultData!Y62+$E$148*DefaultData!Y63+$E$149*DefaultData!Y64+$E$150*DefaultData!Y65+$E$151*DefaultData!Y66+$E$152*DefaultData!Y67+$E$153*DefaultData!Y68+$E$154*DefaultData!Y69+$E$155*DefaultData!Y70+$E$156*DefaultData!Y71+$E$157*DefaultData!Y72+$E$158*DefaultData!Y73+$E$159*DefaultData!Y74+$E$160*DefaultData!Y75+$E$161*DefaultData!Y76+$E$162*DefaultData!Y77+$E$163*DefaultData!Y78+$E$164*DefaultData!Y79+$E$165*DefaultData!Y80+$E$166*DefaultData!Y81+$E$167*DefaultData!Y82+$E$168*DefaultData!Y83","v":0},null,0,0,null,{"$f":"+G60*Multipliers!D329","v":0},{"$f":"+$G60*Multipliers!E329","v":0},{"$f":"+$G60*Multipliers!F329","v":0},0,{"$f":"+$G60*Multipliers!H329","v":0},{"$f":"+$G60*Multipliers!I329","v":0},{"$f":"+$G60*Multipliers!J329","v":0},0,{"$f":"+$G60*Multipliers!L329","v":0},{"$f":"+$G60*Multipliers!M329","v":0},{"$f":"+$G60*Multipliers!N329","v":0},0,{"$f":"+$G60*Multipliers!P329","v":0},{"$f":"+$G60*Multipliers!Q329","v":0},{"$f":"+$G60*Multipliers!R329","v":0},0]
[null,null,"Total",{"$f":"SUM(D39:D60)","v":1026864.637365244},null,{"$f":"SUM(F39:F60)","v":1026864.637365244},{"$f":"SUM(G39:G60)","v":1.2027665497459104},null,{"$f":"SUM(I39:I60)","v":9.4848309162219842},{"$f":"SUM(J39:J60)","v":2.6633740980598146},{"$f":"SUM(K39:K60)","v":3.2666655687083224},{"$f":"SUM(L39:L60)","v":15.414870582990121},{"$f":"SUM(M39:M60)","v":0.55070126702090139},{"$f":"SUM(N39:N60)","v":0.13369056455440434},0.14511511909383021,0.82950695066913593,1.2027665497459104,0.42469343357506051,0.50016815252668134,2.1276281358476523,{"$f":"SUM(U39:U60)","v":0.79956468650240431},0.23914117164009252,0.28294922984311416,1.321655087985611]
[]
[null,null,null,null,null,"Inflator to",{"$f":"D35","v":2010},"Dollars"]
[null,null,null,null,null,null,{"$f":"Deflators!F8","v":0.8538},null,"Manufactured",null,null,null,{"$f":"M61*$G64","v":0.47018874178244563},0.11414500401655042,0.12389928868231223,0.70823303448130825,1.0269220801730583,0.36260325358638668,0.42704356862728055,1.8165689023867255,{"$f":"U61*$G64","v":0.68266832933575283},0.20417873234631098,0.24158205244005088,1.1284291141221148]
[null,null,null,null,null,null,null,null,"Locally"]
[null,null,{"$f":"DefaultData!C33","v":"PV System Annual Operating and Maintenance Costs"},null,null,null,null,null,"To Wholesale","To Mfg."]
[null,null,{"$f":"DefaultData!C34","v":"Labor"},"Cost","Local Share","Manufactured","Local $ Spending","Wholesale Share","N","Y"]
[null,null,{"$f":"DefaultData!C35","v":"  Technicians"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D35,ProjectData!B54)","v":8965.3333333333321},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T54,ProjectData!E54)","v":1},"Locally",{"$f":"D68*E68","v":8965.3333333333321}]
[null,null,{"$f":"DefaultData!C36","v":"  Subtotal"},{"$f":"D68","v":8965.3333333333321},null,null,{"$f":"G68","v":8965.3333333333321}]
[null,null,{"$f":"DefaultData!C37","v":"Materials and Services"}]
[null,null,{"$f":"DefaultData!C38","v":"  Materials & Equipment"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D38,ProjectData!B58)","v":7434.666666666667},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T58,ProjectData!E58)","v":1},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AH38,ProjectData!F58)","v":"N"},{"$f":"IF(F71=\"y\",J71,I71)","v":5947.7333333333336},0.2,{"$f":"IF(F71=\"N\",D71*E71*(1-H71),)","v":5947.7333333333336},{"$f":"IF(F71=\"Y\",D71*E71,)","v":0}]
[null,null,{"$f":"DefaultData!C39","v":"  Services"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D39,ProjectData!B59)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T59,ProjectData!E59)","v":1},null,{"$f":"D72*E72","v":0}]
[null,null,{"$f":"DefaultData!C40","v":"  Subtotal"},{"$f":"SUM(D71:D72)","v":7434.666666666667},null,null,{"$f":"SUM(G71:G72)","v":5947.7333333333336}]
[null,null,{"$f":"DefaultData!C41","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D41,ProjectData!B61)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T61,ProjectData!D77)","v":1},null,{"$f":"D74*E74","v":0}]
[null,null,"Average Annual Payment (Interest and Principal)",{"$f":"IF(ProjectData!$B$26=\"y\",F211,Calculations!F247)","v":156022.65308200553},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F47,ProjectData!D67)","v":0},null,{"$f":"D75*E75","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",Calculations!D211,D247)*E75","v":0},"Debt Pmt - Local share Avg Ann Interest"]
[null,null,"Property Taxes",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!D57,ProjectData!B76)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!F57,ProjectData!D76)","v":1},null,{"$f":"D76*E76","v":0}]
[null,null,"Total",{"$f":"D69+SUM(D73:D76)","v":172422.65308200553},null,null,{"$f":"G69+SUM(G73:G76)","v":14913.066666666666}]
[null,null,"Total (without debt, equity,taxes, lease pmts)",{"$f":"D73+D69","v":16400},{"$f":"D77-D78","v":156022.65308200553},null,{"$f":"G73+G69","v":14913.066666666666},{"$f":"G77-G78","v":0}]
[null,null,"Total cost per KW",{"$f":"D78/(ProjectData!B18*1000)","v":3.28}]
[]
[]
[]
[]
[null,null,null,"Local Share",1,0.5,null,null,null,null,null,"Without Plant Employees"]
[null,null,"Annual Operations and Maintenance Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M36","v":2019},{"$f":"N36","v":"Dollars"}]
[null,null,null,"Demand",null,null,"Total","Adj Demand - Million",null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,null,null,null,null,null,{"$f":"M36","v":2019},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Ag, Forestry, Fish & Hunting",{"$f":"$D$147*DefaultData!D62+$D$148*DefaultData!D63+$D$149*DefaultData!D64+$D$150*DefaultData!D65+$D$151*DefaultData!D66+$D$152*DefaultData!D67+$D$153*DefaultData!D68+$D$154*DefaultData!D69+$D$155*DefaultData!D70+$D$156*DefaultData!D71+$D$157*DefaultData!D72+$D$158*DefaultData!D73+$D$159*DefaultData!D74+$D$160*DefaultData!D75+$D$161*DefaultData!D76+$D$162*DefaultData!D77+$D$163*DefaultData!D78+$D$164*DefaultData!D79+$D$165*DefaultData!D80+$D$166*DefaultData!D81+$D$167*DefaultData!D82+$D$168*DefaultData!D83","v":0},null,null,{"$f":"D88","v":0},{"$f":"G88*G$35/10^6","v":0},null,null,null,{"$f":"$H88*Multipliers!D308","v":0},{"$f":"$H88*Multipliers!E308","v":0},{"$f":"$H88*Multipliers!F308","v":0},{"$f":"+N88+M88+L88","v":0},{"$f":"$H88*Multipliers!H308","v":0},{"$f":"$H88*Multipliers!I308","v":0},{"$f":"$H88*Multipliers!J308","v":0},{"$f":"+R88+Q88+P88","v":0},{"$f":"$H88*Multipliers!L308","v":0},{"$f":"$H88*Multipliers!M308","v":0},{"$f":"$H88*Multipliers!N308","v":0},{"$f":"+V88+U88+T88","v":0},{"$f":"$H88*Multipliers!P308","v":0},{"$f":"$H88*Multipliers!Q308","v":0},{"$f":"$H88*Multipliers!R308","v":0},{"$f":"+Z88+Y88+X88","v":0}]
[null,null,"Mining",{"$f":"$D$147*DefaultData!E62+$D$148*DefaultData!E63+$D$149*DefaultData!E64+$D$150*DefaultData!E65+$D$151*DefaultData!E66+$D$152*DefaultData!E67+$D$153*DefaultData!E68+$D$154*DefaultData!E69+$D$155*DefaultData!E70+$D$156*DefaultData!E71+$D$157*DefaultData!E72+$D$158*DefaultData!E73+$D$159*DefaultData!E74+$D$160*DefaultData!E75+$D$161*DefaultData!E76+$D$162*DefaultData!E77+$D$163*DefaultData!E78+$D$164*DefaultData!E79+$D$165*DefaultData!E80+$D$166*DefaultData!E81+$D$167*DefaultData!E82+$D$168*DefaultData!E83","v":0},null,null,{"$f":"D89","v":0},0,null,null,null,{"$f":"$H89*Multipliers!D309","v":0},{"$f":"$H89*Multipliers!E309","v":0},{"$f":"$H89*Multipliers!F309","v":0},{"$f":"+N89+M89+L89","v":0},{"$f":"$H89*Multipliers!H309","v":0},{"$f":"$H89*Multipliers!I309","v":0},{"$f":"$H89*Multipliers!J309","v":0},{"$f":"+R89+Q89+P89","v":0},{"$f":"$H89*Multipliers!L309","v":0},{"$f":"$H89*Multipliers!M309","v":0},{"$f":"$H89*Multipliers!N309","v":0},{"$f":"+V89+U89+T89","v":0},{"$f":"$H89*Multipliers!P309","v":0},{"$f":"$H89*Multipliers!Q309","v":0},{"$f":"$H89*Multipliers!R309","v":0},{"$f":"+Z89+Y89+X89","v":0}]
[null,null,"Construction",{"$f":"$D$147*DefaultData!F62+$D$148*DefaultData!F63+$D$149*DefaultData!F64+$D$150*DefaultData!F65+$D$151*DefaultData!F66+$D$152*DefaultData!F67+$D$153*DefaultData!F68+$D$154*DefaultData!F69+$D$155*DefaultData!F70+$D$156*DefaultData!F71+$D$157*DefaultData!F72+$D$158*DefaultData!F73+$D$159*DefaultData!F74+$D$160*DefaultData!F75+$D$161*DefaultData!F76+$D$162*DefaultData!F77+$D$163*DefaultData!F78+$D$164*DefaultData!F79+$D$165*DefaultData!F80+$D$166*DefaultData!F81+$D$167*DefaultData!F82+$D$168*DefaultData!F83","v":0},null,null,0,0,null,null,null,{"$f":"$H90*Multipliers!D310","v":0},{"$f":"$H90*Multipliers!E310","v":0},{"$f":"$H90*Multipliers!F310","v":0},0,{"$f":"$H90*Multipliers!H310","v":0},{"$f":"$H90*Multipliers!I310","v":0},{"$f":"$H90*Multipliers!J310","v":0},0,{"$f":"$H90*Multipliers!L310","v":0},{"$f":"$H90*Multipliers!M310","v":0},{"$f":"$H90*Multipliers!N310","v":0},0,{"$f":"$H90*Multipliers!P310","v":0},{"$f":"$H90*Multipliers!Q310","v":0},{"$f":"$H90*Multipliers!R310","v":0},0]
[null,null,"Construction/Installations - Non Residential",{"$f":"$D$147*DefaultData!G62+$D$148*DefaultData!G63+$D$149*DefaultData!G64+$D$150*DefaultData!G65+$D$151*DefaultData!G66+$D$152*DefaultData!G67+$D$153*DefaultData!G68+$D$154*DefaultData!G69+$D$155*DefaultData!G70+$D$156*DefaultData!G71+$D$157*DefaultData!G72+$D$158*DefaultData!G73+$D$159*DefaultData!G74+$D$160*DefaultData!G75+$D$161*DefaultData!G76+$D$162*DefaultData!G77+$D$163*DefaultData!G78+$D$164*DefaultData!G79+$D$165*DefaultData!G80+$D$166*DefaultData!G81+$D$167*DefaultData!G82+$D$168*DefaultData!G83","v":0},null,null,0,0,null,null,null,{"$f":"$H91*Multipliers!D311","v":0},{"$f":"$H91*Multipliers!E311","v":0},{"$f":"$H91*Multipliers!F311","v":0},0,{"$f":"$H91*Multipliers!H311","v":0},{"$f":"$H91*Multipliers!I311","v":0},{"$f":"$H91*Multipliers!J311","v":0},0,{"$f":"$H91*Multipliers!L311","v":0},{"$f":"$H91*Multipliers!M311","v":0},{"$f":"$H91*Multipliers!N311","v":0},0,{"$f":"$H91*Multipliers!P311","v":0},{"$f":"$H91*Multipliers!Q311","v":0},{"$f":"$H91*Multipliers!R311","v":0},0]
[null,null,"Construction/Installation Residential",{"$f":"$D$147*DefaultData!H62+$D$148*DefaultData!H63+$D$149*DefaultData!H64+$D$150*DefaultData!H65+$D$151*DefaultData!H66+$D$152*DefaultData!H67+$D$153*DefaultData!H68+$D$154*DefaultData!H69+$D$155*DefaultData!H70+$D$156*DefaultData!H71+$D$157*DefaultData!H72+$D$158*DefaultData!H73+$D$159*DefaultData!H74+$D$160*DefaultData!H75+$D$161*DefaultData!H76+$D$162*DefaultData!H77+$D$163*DefaultData!H78+$D$164*DefaultData!H79+$D$165*DefaultData!H80+$D$166*DefaultData!H81+$D$167*DefaultData!H82+$D$168*DefaultData!H83","v":0},null,null,0,0,null,null,null,{"$f":"$H92*Multipliers!D312","v":0},{"$f":"$H92*Multipliers!E312","v":0},{"$f":"$H92*Multipliers!F312","v":0},0,{"$f":"$H92*Multipliers!H312","v":0},{"$f":"$H92*Multipliers!I312","v":0},{"$f":"$H92*Multipliers!J312","v":0},0,{"$f":"$H92*Multipliers!L312","v":0},{"$f":"$H92*Multipliers!M312","v":0},{"$f":"$H92*Multipliers!N312","v":0},0,{"$f":"$H92*Multipliers!P312","v":0},{"$f":"$H92*Multipliers!Q312","v":0},{"$f":"$H92*Multipliers!R312","v":0},0]
[null,null,"Manufacturing",{"$f":"$D$147*DefaultData!I62+$D$148*DefaultData!I63+$D$149*DefaultData!I64+$D$150*DefaultData!I65+$D$151*DefaultData!I66+$D$152*DefaultData!I67+$D$153*DefaultData!I68+$D$154*DefaultData!I69+$D$155*DefaultData!I70+$D$156*DefaultData!I71+$D$157*DefaultData!I72+$D$158*DefaultData!I73+$D$159*DefaultData!I74+$D$160*DefaultData!I75+$D$161*DefaultData!I76+$D$162*DefaultData!I77+$D$163*DefaultData!I78+$D$164*DefaultData!I79+$D$165*DefaultData!I80+$D$166*DefaultData!I81+$D$167*DefaultData!I82+$D$168*DefaultData!I83","v":0},null,null,0,0,null,null,null,{"$f":"$H93*Multipliers!D313","v":0},{"$f":"$H93*Multipliers!E313","v":0},{"$f":"$H93*Multipliers!F313","v":0},0,{"$f":"$H93*Multipliers!H313","v":0},{"$f":"$H93*Multipliers!I313","v":0},{"$f":"$H93*Multipliers!J313","v":0},0,{"$f":"$H93*Multipliers!L313","v":0},{"$f":"$H93*Multipliers!M313","v":0},{"$f":"$H93*Multipliers!N313","v":0},0,{"$f":"$H93*Multipliers!P313","v":0},{"$f":"$H93*Multipliers!Q313","v":0},{"$f":"$H93*Multipliers!R313","v":0},0]
[null,null,"Fabricated Metals",{"$f":"$D$147*DefaultData!J62+$D$148*DefaultData!J63+$D$149*DefaultData!J64+$D$150*DefaultData!J65+$D$151*DefaultData!J66+$D$152*DefaultData!J67+$D$153*DefaultData!J68+$D$154*DefaultData!J69+$D$155*DefaultData!J70+$D$156*DefaultData!J71+$D$157*DefaultData!J72+$D$158*DefaultData!J73+$D$159*DefaultData!J74+$D$160*DefaultData!J75+$D$161*DefaultData!J76+$D$162*DefaultData!J77+$D$163*DefaultData!J78+$D$164*DefaultData!J79+$D$165*DefaultData!J80+$D$166*DefaultData!J81+$D$167*DefaultData!J82+$D$168*DefaultData!J83","v":0},null,null,0,0,null,null,null,{"$f":"$H94*Multipliers!D314","v":0},{"$f":"$H94*Multipliers!E314","v":0},{"$f":"$H94*Multipliers!F314","v":0},0,{"$f":"$H94*Multipliers!H314","v":0},{"$f":"$H94*Multipliers!I314","v":0},{"$f":"$H94*Multipliers!J314","v":0},0,{"$f":"$H94*Multipliers!L314","v":0},{"$f":"$H94*Multipliers!M314","v":0},{"$f":"$H94*Multipliers!N314","v":0},0,{"$f":"$H94*Multipliers!P314","v":0},{"$f":"$H94*Multipliers!Q314","v":0},{"$f":"$H94*Multipliers!R314","v":0},0]
[null,null,"Machinery",{"$f":"$D$147*DefaultData!K62+$D$148*DefaultData!K63+$D$149*DefaultData!K64+$D$150*DefaultData!K65+$D$151*DefaultData!K66+$D$152*DefaultData!K67+$D$153*DefaultData!K68+$D$154*DefaultData!K69+$D$155*DefaultData!K70+$D$156*DefaultData!K71+$D$157*DefaultData!K72+$D$158*DefaultData!K73+$D$159*DefaultData!K74+$D$160*DefaultData!K75+$D$161*DefaultData!K76+$D$162*DefaultData!K77+$D$163*DefaultData!K78+$D$164*DefaultData!K79+$D$165*DefaultData!K80+$D$166*DefaultData!K81+$D$167*DefaultData!K82+$D$168*DefaultData!K83","v":0},null,null,0,0,null,null,null,{"$f":"$H95*Multipliers!D315","v":0},{"$f":"$H95*Multipliers!E315","v":0},{"$f":"$H95*Multipliers!F315","v":0},0,{"$f":"$H95*Multipliers!H315","v":0},{"$f":"$H95*Multipliers!I315","v":0},{"$f":"$H95*Multipliers!J315","v":0},0,{"$f":"$H95*Multipliers!L315","v":0},{"$f":"$H95*Multipliers!M315","v":0},{"$f":"$H95*Multipliers!N315","v":0},0,{"$f":"$H95*Multipliers!P315","v":0},{"$f":"$H95*Multipliers!Q315","v":0},{"$f":"$H95*Multipliers!R315","v":0},0]
[null,null,"Electrical Equip",{"$f":"$D$147*DefaultData!L62+$D$148*DefaultData!L63+$D$149*DefaultData!L64+$D$150*DefaultData!L65+$D$151*DefaultData!L66+$D$152*DefaultData!L67+$D$153*DefaultData!L68+$D$154*DefaultData!L69+$D$155*DefaultData!L70+$D$156*DefaultData!L71+$D$157*DefaultData!L72+$D$158*DefaultData!L73+$D$159*DefaultData!L74+$D$160*DefaultData!L75+$D$161*DefaultData!L76+$D$162*DefaultData!L77+$D$163*DefaultData!L78+$D$164*DefaultData!L79+$D$165*DefaultData!L80+$D$166*DefaultData!L81+$D$167*DefaultData!L82+$D$168*DefaultData!L83","v":0},null,null,0,0,null,null,null,{"$f":"$H96*Multipliers!D316","v":0},{"$f":"$H96*Multipliers!E316","v":0},{"$f":"$H96*Multipliers!F316","v":0},0,{"$f":"$H96*Multipliers!H316","v":0},{"$f":"$H96*Multipliers!I316","v":0},{"$f":"$H96*Multipliers!J316","v":0},0,{"$f":"$H96*Multipliers!L316","v":0},{"$f":"$H96*Multipliers!M316","v":0},{"$f":"$H96*Multipliers!N316","v":0},0,{"$f":"$H96*Multipliers!P316","v":0},{"$f":"$H96*Multipliers!Q316","v":0},{"$f":"$H96*Multipliers!R316","v":0},0]
[null,null,"Battery Manufacturing",{"$f":"$D$147*DefaultData!M62+$D$148*DefaultData!M63+$D$149*DefaultData!M64+$D$150*DefaultData!M65+$D$151*DefaultData!M66+$D$152*DefaultData!M67+$D$153*DefaultData!M68+$D$154*DefaultData!M69+$D$155*DefaultData!M70+$D$156*DefaultData!M71+$D$157*DefaultData!M72+$D$158*DefaultData!M73+$D$159*DefaultData!M74+$D$160*DefaultData!M75+$D$161*DefaultData!M76+$D$162*DefaultData!M77+$D$163*DefaultData!M78+$D$164*DefaultData!M79+$D$165*DefaultData!M80+$D$166*DefaultData!M81+$D$167*DefaultData!M82+$D$168*DefaultData!M83","v":0},null,null,0,0,null,null,null,{"$f":"$H97*Multipliers!D317","v":0},{"$f":"$H97*Multipliers!E317","v":0},{"$f":"$H97*Multipliers!F317","v":0},0,{"$f":"$H97*Multipliers!H317","v":0},{"$f":"$H97*Multipliers!I317","v":0},{"$f":"$H97*Multipliers!J317","v":0},0,{"$f":"$H97*Multipliers!L317","v":0},{"$f":"$H97*Multipliers!M317","v":0},{"$f":"$H97*Multipliers!N317","v":0},0,{"$f":"$H97*Multipliers!P317","v":0},{"$f":"$H97*Multipliers!Q317","v":0},{"$f":"$H97*Multipliers!R317","v":0},0]
[null,null,"Energy Wire Manufacturing",{"$f":"$D$147*DefaultData!N62+$D$148*DefaultData!N63+$D$149*DefaultData!N64+$D$150*DefaultData!N65+$D$151*DefaultData!N66+$D$152*DefaultData!N67+$D$153*DefaultData!N68+$D$154*DefaultData!N69+$D$155*DefaultData!N70+$D$156*DefaultData!N71+$D$157*DefaultData!N72+$D$158*DefaultData!N73+$D$159*DefaultData!N74+$D$160*DefaultData!N75+$D$161*DefaultData!N76+$D$162*DefaultData!N77+$D$163*DefaultData!N78+$D$164*DefaultData!N79+$D$165*DefaultData!N80+$D$166*DefaultData!N81+$D$167*DefaultData!N82+$D$168*DefaultData!N83","v":0},null,null,0,0,null,null,null,{"$f":"$H98*Multipliers!D318","v":0},{"$f":"$H98*Multipliers!E318","v":0},{"$f":"$H98*Multipliers!F318","v":0},0,{"$f":"$H98*Multipliers!H318","v":0},{"$f":"$H98*Multipliers!I318","v":0},{"$f":"$H98*Multipliers!J318","v":0},0,{"$f":"$H98*Multipliers!L318","v":0},{"$f":"$H98*Multipliers!M318","v":0},{"$f":"$H98*Multipliers!N318","v":0},0,{"$f":"$H98*Multipliers!P318","v":0},{"$f":"$H98*Multipliers!Q318","v":0},{"$f":"$H98*Multipliers!R318","v":0},0]
[null,null,"Wholesale Trade",{"$f":"$D$147*DefaultData!O62+$D$148*DefaultData!O63+$D$149*DefaultData!O64+$D$150*DefaultData!O65+$D$151*DefaultData!O66+$D$152*DefaultData!O67+$D$153*DefaultData!O68+$D$154*DefaultData!O69+$D$155*DefaultData!O70+$D$156*DefaultData!O71+$D$157*DefaultData!O72+$D$158*DefaultData!O73+$D$159*DefaultData!O74+$D$160*DefaultData!O75+$D$161*DefaultData!O76+$D$162*DefaultData!O77+$D$163*DefaultData!O78+$D$164*DefaultData!O79+$D$165*DefaultData!O80+$D$166*DefaultData!O81+$D$167*DefaultData!O82+$D$168*DefaultData!O83","v":4296.2321664000001},null,null,4296.2321664000001,5.0321767365043195E-3,null,null,null,{"$f":"$H99*Multipliers!D319","v":1.5314856229402934E-2},{"$f":"$H99*Multipliers!E319","v":1.327792669782398E-2},{"$f":"$H99*Multipliers!F319","v":1.126572025055147E-2},3.9858503177778386E-2,{"$f":"$H99*Multipliers!H319","v":1.322783137841208E-3},{"$f":"$H99*Multipliers!I319","v":6.8808978259612768E-4},{"$f":"$H99*Multipliers!J319","v":5.0043487991514499E-4},2.5113078003524804E-3,{"$f":"$H99*Multipliers!L319","v":5.0321767365043195E-3},{"$f":"$H99*Multipliers!M319","v":2.1116120665254155E-3},{"$f":"$H99*Multipliers!N319","v":1.7250553461573635E-3},8.8688441491870974E-3,{"$f":"$H99*Multipliers!P319","v":2.8046988006208921E-3},{"$f":"$H99*Multipliers!Q319","v":1.2068921075995135E-3},{"$f":"$H99*Multipliers!R319","v":9.7589003451028263E-4},4.9874809427306876E-3]
[null,null,"Retail trade",{"$f":"$D$147*DefaultData!P62+$D$148*DefaultData!P63+$D$149*DefaultData!P64+$D$150*DefaultData!P65+$D$151*DefaultData!P66+$D$152*DefaultData!P67+$D$153*DefaultData!P68+$D$154*DefaultData!P69+$D$155*DefaultData!P70+$D$156*DefaultData!P71+$D$157*DefaultData!P72+$D$158*DefaultData!P73+$D$159*DefaultData!P74+$D$160*DefaultData!P75+$D$161*DefaultData!P76+$D$162*DefaultData!P77+$D$163*DefaultData!P78+$D$164*DefaultData!P79+$D$165*DefaultData!P80+$D$166*DefaultData!P81+$D$167*DefaultData!P82+$D$168*DefaultData!P83","v":0},null,null,0,0,null,null,null,{"$f":"$H100*Multipliers!D320","v":0},{"$f":"$H100*Multipliers!E320","v":0},{"$f":"$H100*Multipliers!F320","v":0},0,{"$f":"$H100*Multipliers!H320","v":0},{"$f":"$H100*Multipliers!I320","v":0},{"$f":"$H100*Multipliers!J320","v":0},0,{"$f":"$H100*Multipliers!L320","v":0},{"$f":"$H100*Multipliers!M320","v":0},{"$f":"$H100*Multipliers!N320","v":0},0,{"$f":"$H100*Multipliers!P320","v":0},{"$f":"$H100*Multipliers!Q320","v":0},{"$f":"$H100*Multipliers!R320","v":0},0]
[null,null,"TCPU",{"$f":"$D$147*DefaultData!Q62+$D$148*DefaultData!Q63+$D$149*DefaultData!Q64+$D$150*DefaultData!Q65+$D$151*DefaultData!Q66+$D$152*DefaultData!Q67+$D$153*DefaultData!Q68+$D$154*DefaultData!Q69+$D$155*DefaultData!Q70+$D$156*DefaultData!Q71+$D$157*DefaultData!Q72+$D$158*DefaultData!Q73+$D$159*DefaultData!Q74+$D$160*DefaultData!Q75+$D$161*DefaultData!Q76+$D$162*DefaultData!Q77+$D$163*DefaultData!Q78+$D$164*DefaultData!Q79+$D$165*DefaultData!Q80+$D$166*DefaultData!Q81+$D$167*DefaultData!Q82+$D$168*DefaultData!Q83","v":1651.5011669333335},null,null,1651.5011669333335,1.9344033168290134E-3,null,null,null,0,{"$f":"$H101*Multipliers!E321","v":3.9683510283420476E-3},{"$f":"$H101*Multipliers!F321","v":3.3664672395206509E-3},7.3348182678626989E-3,0,{"$f":"$H101*Multipliers!I321","v":2.1958766131647913E-4},{"$f":"$H101*Multipliers!J321","v":1.4954291721410055E-4},3.6913057853057968E-4,0,{"$f":"$H101*Multipliers!M321","v":7.7830524012283673E-4},{"$f":"$H101*Multipliers!N321","v":5.1547786146527875E-4},1.2937831015881155E-3,0,{"$f":"$H101*Multipliers!Q321","v":4.2582213653688755E-4},{"$f":"$H101*Multipliers!R321","v":2.9161323441529059E-4},7.1743537095217815E-4]
[null,null,"Insurance and Real Estate",{"$f":"$D$147*DefaultData!R62+$D$148*DefaultData!R63+$D$149*DefaultData!R64+$D$150*DefaultData!R65+$D$151*DefaultData!R66+$D$152*DefaultData!R67+$D$153*DefaultData!R68+$D$154*DefaultData!R69+$D$155*DefaultData!R70+$D$156*DefaultData!R71+$D$157*DefaultData!R72+$D$158*DefaultData!R73+$D$159*DefaultData!R74+$D$160*DefaultData!R75+$D$161*DefaultData!R76+$D$162*DefaultData!R77+$D$163*DefaultData!R78+$D$164*DefaultData!R79+$D$165*DefaultData!R80+$D$166*DefaultData!R81+$D$167*DefaultData!R82+$D$168*DefaultData!R83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H102*Multipliers!E322","v":0},{"$f":"$H102*Multipliers!F322","v":0},{"$f":"+N102+M102+L102","v":0},0,{"$f":"$H102*Multipliers!I322","v":0},{"$f":"$H102*Multipliers!J322","v":0},{"$f":"+R102+Q102+P102","v":0},0,{"$f":"$H102*Multipliers!M322","v":0},{"$f":"$H102*Multipliers!N322","v":0},{"$f":"+V102+U102+T102","v":0},0,{"$f":"$H102*Multipliers!Q322","v":0},{"$f":"$H102*Multipliers!R322","v":0},0]
[null,null,"Finance",{"$f":"$D$147*DefaultData!S62+$D$148*DefaultData!S63+$D$149*DefaultData!S64+$D$150*DefaultData!S65+$D$151*DefaultData!S66+$D$152*DefaultData!S67+$D$153*DefaultData!S68+$D$154*DefaultData!S69+$D$155*DefaultData!S70+$D$156*DefaultData!S71+$D$157*DefaultData!S72+$D$158*DefaultData!S73+$D$159*DefaultData!S74+$D$160*DefaultData!S75+$D$161*DefaultData!S76+$D$162*DefaultData!S77+$D$163*DefaultData!S78+$D$164*DefaultData!S79+$D$165*DefaultData!S80+$D$166*DefaultData!S81+$D$167*DefaultData!S82+$D$168*DefaultData!S83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H103*Multipliers!E323","v":0},{"$f":"$H103*Multipliers!F323","v":0},0,0,{"$f":"$H103*Multipliers!I323","v":0},{"$f":"$H103*Multipliers!J323","v":0},0,0,{"$f":"$H103*Multipliers!M323","v":0},{"$f":"$H103*Multipliers!N323","v":0},0,0,{"$f":"$H103*Multipliers!Q323","v":0},{"$f":"$H103*Multipliers!R323","v":0},0]
[null,null,"Other Professional Services",{"$f":"$D$147*DefaultData!T62+$D$148*DefaultData!T63+$D$149*DefaultData!T64+$D$150*DefaultData!T65+$D$151*DefaultData!T66+$D$152*DefaultData!T67+$D$153*DefaultData!T68+$D$154*DefaultData!T69+$D$155*DefaultData!T70+$D$156*DefaultData!T71+$D$157*DefaultData!T72+$D$158*DefaultData!T73+$D$159*DefaultData!T74+$D$160*DefaultData!T75+$D$161*DefaultData!T76+$D$162*DefaultData!T77+$D$163*DefaultData!T78+$D$164*DefaultData!T79+$D$165*DefaultData!T80+$D$166*DefaultData!T81+$D$167*DefaultData!T82+$D$168*DefaultData!T83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H104*Multipliers!E324","v":0},{"$f":"$H104*Multipliers!F324","v":0},0,0,{"$f":"$H104*Multipliers!I324","v":0},{"$f":"$H104*Multipliers!J324","v":0},0,0,{"$f":"$H104*Multipliers!M324","v":0},{"$f":"$H104*Multipliers!N324","v":0},0,0,{"$f":"$H104*Multipliers!Q324","v":0},{"$f":"$H104*Multipliers!R324","v":0},0]
[null,null,"Office Services",{"$f":"$D$147*DefaultData!U62+$D$148*DefaultData!U63+$D$149*DefaultData!U64+$D$150*DefaultData!U65+$D$151*DefaultData!U66+$D$152*DefaultData!U67+$D$153*DefaultData!U68+$D$154*DefaultData!U69+$D$155*DefaultData!U70+$D$156*DefaultData!U71+$D$157*DefaultData!U72+$D$158*DefaultData!U73+$D$159*DefaultData!U74+$D$160*DefaultData!U75+$D$161*DefaultData!U76+$D$162*DefaultData!U77+$D$163*DefaultData!U78+$D$164*DefaultData!U79+$D$165*DefaultData!U80+$D$166*DefaultData!U81+$D$167*DefaultData!U82+$D$168*DefaultData!U83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H105*Multipliers!E325","v":0},{"$f":"$H105*Multipliers!F325","v":0},0,0,{"$f":"$H105*Multipliers!I325","v":0},{"$f":"$H105*Multipliers!J325","v":0},0,0,{"$f":"$H105*Multipliers!M325","v":0},{"$f":"$H105*Multipliers!N325","v":0},0,0,{"$f":"$H105*Multipliers!Q325","v":0},{"$f":"$H105*Multipliers!R325","v":0},0]
[null,null,"Architectural and Engineering Services",{"$f":"$D$147*DefaultData!V62+$D$148*DefaultData!V63+$D$149*DefaultData!V64+$D$150*DefaultData!V65+$D$151*DefaultData!V66+$D$152*DefaultData!V67+$D$153*DefaultData!V68+$D$154*DefaultData!V69+$D$155*DefaultData!V70+$D$156*DefaultData!V71+$D$157*DefaultData!V72+$D$158*DefaultData!V73+$D$159*DefaultData!V74+$D$160*DefaultData!V75+$D$161*DefaultData!V76+$D$162*DefaultData!V77+$D$163*DefaultData!V78+$D$164*DefaultData!V79+$D$165*DefaultData!V80+$D$166*DefaultData!V81+$D$167*DefaultData!V82+$D$168*DefaultData!V83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H106*Multipliers!E326","v":0},{"$f":"$H106*Multipliers!F326","v":0},0,0,{"$f":"$H106*Multipliers!I326","v":0},{"$f":"$H106*Multipliers!J326","v":0},0,0,{"$f":"$H106*Multipliers!M326","v":0},{"$f":"$H106*Multipliers!N326","v":0},0,0,{"$f":"$H106*Multipliers!Q326","v":0},{"$f":"$H106*Multipliers!R326","v":0},0]
[null,null,"Other services",{"$f":"$D$147*DefaultData!W62+$D$148*DefaultData!W63+$D$149*DefaultData!W64+$D$150*DefaultData!W65+$D$151*DefaultData!W66+$D$152*DefaultData!W67+$D$153*DefaultData!W68+$D$154*DefaultData!W69+$D$155*DefaultData!W70+$D$156*DefaultData!W71+$D$157*DefaultData!W72+$D$158*DefaultData!W73+$D$159*DefaultData!W74+$D$160*DefaultData!W75+$D$161*DefaultData!W76+$D$162*DefaultData!W77+$D$163*DefaultData!W78+$D$164*DefaultData!W79+$D$165*DefaultData!W80+$D$166*DefaultData!W81+$D$167*DefaultData!W82+$D$168*DefaultData!W83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H107*Multipliers!E327","v":0},{"$f":"$H107*Multipliers!F327","v":0},0,0,{"$f":"$H107*Multipliers!I327","v":0},{"$f":"$H107*Multipliers!J327","v":0},0,0,{"$f":"$H107*Multipliers!M327","v":0},{"$f":"$H107*Multipliers!N327","v":0},0,0,{"$f":"$H107*Multipliers!Q327","v":0},{"$f":"$H107*Multipliers!R327","v":0},0]
[null,null,"Government",{"$f":"$D$147*DefaultData!X62+$D$148*DefaultData!X63+$D$149*DefaultData!X64+$D$150*DefaultData!X65+$D$151*DefaultData!X66+$D$152*DefaultData!X67+$D$153*DefaultData!X68+$D$154*DefaultData!X69+$D$155*DefaultData!X70+$D$156*DefaultData!X71+$D$157*DefaultData!X72+$D$158*DefaultData!X73+$D$159*DefaultData!X74+$D$160*DefaultData!X75+$D$161*DefaultData!X76+$D$162*DefaultData!X77+$D$163*DefaultData!X78+$D$164*DefaultData!X79+$D$165*DefaultData!X80+$D$166*DefaultData!X81+$D$167*DefaultData!X82+$D$168*DefaultData!X83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H108*Multipliers!E328","v":0},{"$f":"$H108*Multipliers!F328","v":0},0,0,{"$f":"$H108*Multipliers!I328","v":0},{"$f":"$H108*Multipliers!J328","v":0},0,0,{"$f":"$H108*Multipliers!M328","v":0},{"$f":"$H108*Multipliers!N328","v":0},0,0,{"$f":"$H108*Multipliers!Q328","v":0},{"$f":"$H108*Multipliers!R328","v":0},0]
[null,null,"Semiconductor (solar cell/module) manufacturing",{"$f":"$D$147*DefaultData!Y62+$D$148*DefaultData!Y63+$D$149*DefaultData!Y64+$D$150*DefaultData!Y65+$D$151*DefaultData!Y66+$D$152*DefaultData!Y67+$D$153*DefaultData!Y68+$D$154*DefaultData!Y69+$D$155*DefaultData!Y70+$D$156*DefaultData!Y71+$D$157*DefaultData!Y72+$D$158*DefaultData!Y73+$D$159*DefaultData!Y74+$D$160*DefaultData!Y75+$D$161*DefaultData!Y76+$D$162*DefaultData!Y77+$D$163*DefaultData!Y78+$D$164*DefaultData!Y79+$D$165*DefaultData!Y80+$D$166*DefaultData!Y81+$D$167*DefaultData!Y82+$D$168*DefaultData!Y83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H109*Multipliers!E329","v":0},{"$f":"$H109*Multipliers!F329","v":0},0,0,{"$f":"$H109*Multipliers!I329","v":0},{"$f":"$H109*Multipliers!J329","v":0},0,0,{"$f":"$H109*Multipliers!M329","v":0},{"$f":"$H109*Multipliers!N329","v":0},0,0,{"$f":"$H109*Multipliers!Q329","v":0},{"$f":"$H109*Multipliers!R329","v":0},0]
[null,null,"Total",{"$f":"SUM(D88:D109)","v":5947.7333333333336},null,null,{"$f":"SUM(G88:G109)","v":5947.7333333333336},{"$f":"SUM(H88:H109)","v":6.9665800533333325E-3},null,null,"Total",{"$f":"SUM(L88:L109)","v":1.5314856229402934E-2},{"$f":"SUM(M88:M109)","v":1.7246277726166027E-2},{"$f":"SUM(N88:N109)","v":1.4632187490072121E-2},{"$f":"SUM(O88:O109)","v":4.7193321445641083E-2},{"$f":"SUM(P88:P109)","v":1.322783137841208E-3},{"$f":"SUM(Q88:Q109)","v":9.0767744391260683E-4},6.4997779712924557E-4,2.8804383788830603E-3,5.0321767365043195E-3,2.8899173066482525E-3,2.2405332076226425E-3,1.0162627250775214E-2,{"$f":"SUM(X88:X109)","v":2.8046988006208921E-3},1.6327142441364012E-3,1.2675032689255733E-3,5.7049163136828661E-3]
[]
[null,null,"Plant Employees",null,"Earnings - Gross ",null,{"$f":"G68","v":8965.3333333333321},{"$f":"G112*G35/10^6","v":1.0501094933333332E-2}]
[null,null,"Plant Employees",null,"Employee - (SSI, Med, Inc Tax)",{"$f":"IF(ProjectData!B$26=\"y\",Calculations!K22,Calculations!L22)","v":7.1186945514116112E-2},{"$f":"G$112*F113","v":638.21469551588893},0,null,null,null,null,null,null,"Inflate to ",{"$f":"D35","v":2010},"Dollars",null,null,{"$f":"P113","v":2010},"Dollars",null,null,{"$f":"T113","v":2010},"Dollars"]
[null,null,"  Technicians",{"$f":"IF(ProjectData!B26=\"y\",Calculations!H29,I29)","v":0.14408501171872817},"Other benefits",{"$f":"IF(ProjectData!B$26=\"y\",Calculations!K23,Calculations!L23)","v":0.38451305448588391},{"$f":"G$112*F114","v":3447.2877044841107},{"$f":"IF(ProjectData!B12=\"MyCounty\",0,IF(ProjectData!B12=\"MyRegion\",0,1))","v":1},null,"Without Plant Employees",null,{"$f":"L110","v":1.5314856229402934E-2},{"$f":"M110","v":1.7246277726166027E-2},{"$f":"N110","v":1.4632187490072121E-2},{"$f":"O110","v":4.7193321445641083E-2},{"$f":"P110*$G64","v":1.1293922430888233E-3},{"$f":"Q110*$G64","v":7.7497500161258367E-4},{"$f":"R110*$G64","v":5.5495104318894985E-4},{"$f":"+R114+Q114+P114","v":2.4593182878903568E-3},{"$f":"T110*$G64","v":4.296472497627388E-3},{"$f":"U110*$G64","v":2.4674113964162779E-3},{"$f":"V110*$G64","v":1.9129672526682121E-3},{"$f":"+V114+U114+T114","v":8.6768511467118781E-3},{"$f":"X110*$G64","v":2.3946518359701176E-3},{"$f":"Y110*$G64","v":1.3940114216436593E-3},{"$f":"Z110*$G64","v":1.0821942910086545E-3},{"$f":"+Z114+Y114+X114","v":4.8708575486224315E-3}]
[null,null,null,null,"Earnings (minus taxes, benefits, etc)",null,{"$f":"G112-G113-G114","v":4879.8309333333318},null,null,"With Plant Employees",null,{"$f":"L114+L143","v":0.1593998679481311},{"$f":"M114+M143","v":3.9370560524234086E-2},{"$f":"N114+N143","v":3.2381580232896306E-2},{"$f":"O114+O143","v":8.7066996986533321E-2},{"$f":"(P110+P143)*$G64","v":9.4569766999228651E-3},{"$f":"(Q110+Q143)*$G64","v":1.7061644302030967E-3},{"$f":"(R110+R143)*$G64","v":1.2281546008429324E-3},{"$f":"+R115+Q115+P115","v":1.2391295730968893E-2},{"$f":"(T110+T143)*$G64","v":1.262405695446143E-2},{"$f":"(U110+U143)*$G64","v":5.9698202655424359E-3},{"$f":"(V110+V143)*$G64","v":4.2333288714285228E-3},{"$f":"+V115+U115+T115","v":2.2827206091432389E-2},{"$f":"(X110+X143)*$G64","v":1.0722236292804159E-2},{"$f":"(Y110+Y143)*$G64","v":3.3226843775517219E-3},{"$f":"(Z110+Z143)*$G64","v":2.3948431594225071E-3},{"$f":"+Z115+Y115+X115","v":1.6439763829778388E-2}]
[]
[null,null,"  Total",{"$f":"SUM(D114:D116)","v":0.14408501171872817}]
[null,null,null,null,null,null,null,null,null,null,null,"Plant Employees Only"]
[null,null,"Plant Employee Spending",null,null,"PCE ",null,"Adj Demand - Million",null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,null,null,null,"Plant Emp",null,{"$f":"H87","v":2019},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Ag, Forestry, Fish & Hunting",null,null,{"$f":"G$115*Multipliers!U308","v":19.671031007769262},null,{"$f":"F121*G$35/10^6","v":2.3040678619400135E-5},null,null,null,null,{"$f":"$H121*Multipliers!E308","v":3.7589046953940385E-5},{"$f":"$H121*Multipliers!F308","v":4.977325733670123E-5},{"$f":"N121+M121","v":8.7362304290641615E-5},null,{"$f":"$H121*Multipliers!I308","v":1.6729606338760245E-6},{"$f":"$H121*Multipliers!J308","v":2.2116286593189803E-6},{"$f":"R121+Q121","v":3.8845892931950048E-6},{"$f":"$H121*Multipliers!L308","v":2.3040678619400135E-5},{"$f":"$H121*Multipliers!M308","v":7.3761967718575201E-6},{"$f":"$H121*Multipliers!N308","v":7.6180317346467443E-6},{"$f":"V121+U121","v":1.4994228506504265E-5},null,{"$f":"$H121*Multipliers!Q308","v":3.8963630799695182E-6},{"$f":"$H121*Multipliers!R308","v":4.309344203543646E-6},{"$f":"Z121+Y121","v":8.2057072835131634E-6}]
[null,null,"Mining",null,null,{"$f":"G$115*Multipliers!U309","v":1.1907539232800668},null,1.3947300703379422E-6,null,null,null,null,{"$f":"$H122*Multipliers!E309","v":3.4678945046001587E-6},{"$f":"$H122*Multipliers!F309","v":2.3780064015457693E-6},{"$f":"N122+M122","v":5.8459009061459276E-6},null,{"$f":"$H122*Multipliers!I309","v":1.8848382170546952E-7},{"$f":"$H122*Multipliers!J309","v":1.056466186378881E-7},{"$f":"R122+Q122","v":2.9413044034335763E-7},{"$f":"$H122*Multipliers!L309","v":1.3947300703379422E-6},{"$f":"$H122*Multipliers!M309","v":6.2216397923648995E-7},{"$f":"$H122*Multipliers!N309","v":3.6405802187989101E-7},{"$f":"V122+U122","v":9.862220011163809E-7},null,{"$f":"$H122*Multipliers!Q309","v":3.3639355093473794E-7},{"$f":"$H122*Multipliers!R309","v":2.0594723691617087E-7},{"$f":"Z122+Y122","v":5.4234078785090878E-7}]
[null,null,"Construction",null,null,{"$f":"G$115*Multipliers!U310","v":0},null,0,null,null,null,null,{"$f":"$H123*Multipliers!E310","v":0},{"$f":"$H123*Multipliers!F310","v":0},0,null,{"$f":"$H123*Multipliers!I310","v":0},{"$f":"$H123*Multipliers!J310","v":0},0,{"$f":"$H123*Multipliers!L310","v":0},{"$f":"$H123*Multipliers!M310","v":0},{"$f":"$H123*Multipliers!N310","v":0},0,null,{"$f":"$H123*Multipliers!Q310","v":0},{"$f":"$H123*Multipliers!R310","v":0},0]
[null,null,"Construction/Installations - Non Residential",null,null,{"$f":"G$115*Multipliers!U311","v":0},null,0,null,null,null,null,{"$f":"$H124*Multipliers!E311","v":0},{"$f":"$H124*Multipliers!F311","v":0},0,null,{"$f":"$H124*Multipliers!I311","v":0},{"$f":"$H124*Multipliers!J311","v":0},0,{"$f":"$H124*Multipliers!L311","v":0},{"$f":"$H124*Multipliers!M311","v":0},{"$f":"$H124*Multipliers!N311","v":0},0,null,{"$f":"$H124*Multipliers!Q311","v":0},{"$f":"$H124*Multipliers!R311","v":0},0]
[null,null,"Construction/Installation Residential",null,null,{"$f":"G$115*Multipliers!U312","v":0},null,0,null,null,null,null,{"$f":"$H125*Multipliers!E312","v":0},{"$f":"$H125*Multipliers!F312","v":0},0,null,{"$f":"$H125*Multipliers!I312","v":0},{"$f":"$H125*Multipliers!J312","v":0},0,{"$f":"$H125*Multipliers!L312","v":0},{"$f":"$H125*Multipliers!M312","v":0},{"$f":"$H125*Multipliers!N312","v":0},0,null,{"$f":"$H125*Multipliers!Q312","v":0},{"$f":"$H125*Multipliers!R312","v":0},0]
[null,null,"Manufacturing",null,null,{"$f":"G$115*Multipliers!U313","v":137.02354281161138},null,1.604956756952404E-4,null,null,null,null,{"$f":"$H126*Multipliers!E313","v":2.8678490802955421E-4},{"$f":"$H126*Multipliers!F313","v":2.4960126988448093E-4},5.3638617791403509E-4,null,{"$f":"$H126*Multipliers!I313","v":1.6462201951736502E-5},{"$f":"$H126*Multipliers!J313","v":1.1087041277027207E-5},2.7549243228763709E-5,{"$f":"$H126*Multipliers!L313","v":1.604956756952404E-4},{"$f":"$H126*Multipliers!M313","v":6.2024837837831219E-5},{"$f":"$H126*Multipliers!N313","v":3.8222366158172895E-5},1.0024720399600412E-4,null,{"$f":"$H126*Multipliers!Q313","v":3.1739143338463652E-5},{"$f":"$H126*Multipliers!R313","v":2.1623261395068347E-5},5.3362404733532003E-5]
[null,null,"Fabricated Metals",null,null,{"$f":"G$115*Multipliers!U314","v":8.3942423765922647E-2},null,9.8321760957025206E-8,null,null,null,null,{"$f":"$H127*Multipliers!E314","v":1.7577915263016488E-7},{"$f":"$H127*Multipliers!F314","v":1.5756307997765682E-7},3.3334223260782167E-7,null,{"$f":"$H127*Multipliers!I314","v":9.8611810151848419E-9},{"$f":"$H127*Multipliers!J314","v":6.9985429449210534E-9},1.6859723960105894E-8,{"$f":"$H127*Multipliers!L314","v":9.8321760957025206E-8},{"$f":"$H127*Multipliers!M314","v":3.3748256196172203E-8},{"$f":"$H127*Multipliers!N314","v":2.4129339999985468E-8},5.7877596196157671E-8,null,{"$f":"$H127*Multipliers!Q314","v":1.7586911704144056E-8},{"$f":"$H127*Multipliers!R314","v":1.3650600004229551E-8},3.1237511708373605E-8]
[null,null,"Machinery",null,null,{"$f":"G$115*Multipliers!U315","v":1.3115202430662614E-2},null,1.5361836607035121E-8,null,null,null,null,{"$f":"$H128*Multipliers!E315","v":3.1162130754508236E-8},{"$f":"$H128*Multipliers!F315","v":3.0686082799892825E-8},6.1848213554401054E-8,null,{"$f":"$H128*Multipliers!I315","v":1.8621771953414044E-9},{"$f":"$H128*Multipliers!J315","v":1.3630404003056193E-9},3.2252175956470239E-9,{"$f":"$H128*Multipliers!L315","v":1.5361836607035121E-8},{"$f":"$H128*Multipliers!M315","v":6.1918340338512178E-9},{"$f":"$H128*Multipliers!N315","v":4.6990936470724015E-9},1.089092768092362E-8,null,{"$f":"$H128*Multipliers!Q315","v":3.2731618876975806E-9},{"$f":"$H128*Multipliers!R315","v":2.6583658248474279E-9},5.9315277125450085E-9]
[null,null,"Electrical Equip",null,null,{"$f":"G$115*Multipliers!U316","v":0.10982966500636289},null,1.2864348662195285E-7,null,null,null,null,{"$f":"$H129*Multipliers!E316","v":1.8006987819045809E-7},{"$f":"$H129*Multipliers!F316","v":2.5448807690547187E-7},4.3455795509592996E-7,null,{"$f":"$H129*Multipliers!I316","v":1.1855140509646065E-8},{"$f":"$H129*Multipliers!J316","v":1.130480367387735E-8},2.3159944183523415E-8,{"$f":"$H129*Multipliers!L316","v":1.2864348662195285E-7},{"$f":"$H129*Multipliers!M316","v":4.23202337244837E-8},{"$f":"$H129*Multipliers!N316","v":3.8966755315222629E-8},8.1286989039706329E-8,null,{"$f":"$H129*Multipliers!Q316","v":2.1828612740472826E-8},{"$f":"$H129*Multipliers!R316","v":2.2043961937077975E-8},4.3872574677550802E-8]
[null,null,"Battery Manufacturing",null,null,{"$f":"G$115*Multipliers!U317","v":0.4155757691412571},null,4.8676389839515448E-7,null,null,null,null,{"$f":"$H130*Multipliers!E317","v":6.4476745981422161E-7},{"$f":"$H130*Multipliers!F317","v":7.9091296590448437E-7},1.4356804257187059E-6,null,{"$f":"$H130*Multipliers!I317","v":3.8961069191446558E-8},{"$f":"$H130*Multipliers!J317","v":3.5133157894467065E-8},7.409422708591363E-8,{"$f":"$H130*Multipliers!L317","v":4.8676389839515448E-7},{"$f":"$H130*Multipliers!M317","v":1.4456790429556407E-7},{"$f":"$H130*Multipliers!N317","v":1.2110588439291765E-7},2.6567378868848172E-7,null,{"$f":"$H130*Multipliers!Q317","v":7.3482851629529312E-8},{"$f":"$H130*Multipliers!R317","v":6.8511045171321203E-8},1.419938968008505E-7]
[null,null,"Energy Wire Manufacturing",null,null,{"$f":"(G$115*Multipliers!U318)","v":8.3411216559995307E-3},null,9.7699557956722505E-9,null,null,null,null,{"$f":"$H131*Multipliers!E318","v":1.0357647946649323E-8},{"$f":"$H131*Multipliers!F318","v":1.2599764872153944E-8},2.2957412818803269E-8,null,{"$f":"$H131*Multipliers!I318","v":6.8547963853595643E-10},{"$f":"$H131*Multipliers!J318","v":5.5972076753406326E-10},1.2452004060700196E-9,{"$f":"$H131*Multipliers!L318","v":9.7699557956722505E-9},{"$f":"$H131*Multipliers!M318","v":2.6893855018304959E-9},{"$f":"$H131*Multipliers!N318","v":1.9291754714134424E-9},4.6185609732439387E-9,null,{"$f":"$H131*Multipliers!Q318","v":1.3073080150631084E-9},{"$f":"$H131*Multipliers!R318","v":1.0913529121555687E-9},2.398660927218677E-9]
[null,null,"Wholesale Trade",null,null,{"$f":"G$115*Multipliers!U319","v":255.43265011534598},null,2.9918826308010472E-4,null,null,null,null,{"$f":"$H132*Multipliers!E319","v":7.8943964690447971E-4},{"$f":"$H132*Multipliers!F319","v":6.698038345231644E-4},1.4592434814276441E-3,null,{"$f":"$H132*Multipliers!I319","v":4.0910404717047357E-5},{"$f":"$H132*Multipliers!J319","v":2.9753375198527173E-5},7.066377991557453E-5,{"$f":"$H132*Multipliers!L319","v":2.9918826308010472E-4},{"$f":"$H132*Multipliers!M319","v":1.255459773301997E-4},{"$f":"$H132*Multipliers!N319","v":1.025632325251753E-4},2.2810920985537499E-4,null,{"$f":"$H132*Multipliers!Q319","v":7.1755817075816911E-5},{"$f":"$H132*Multipliers!R319","v":5.8021579859124705E-5},1.2977739693494162E-4]
[null,null,"Retail trade",null,null,{"$f":"G$115*Multipliers!U320","v":696.88579572669539},null,8.1626233253467829E-4,null,null,null,null,{"$f":"$H133*Multipliers!E320","v":1.8309319177138958E-3},{"$f":"$H133*Multipliers!F320","v":2.0172870570185604E-3},3.8482189747324562E-3,null,{"$f":"$H133*Multipliers!I320","v":8.9260734849664676E-5},{"$f":"$H133*Multipliers!J320","v":8.9610095127989515E-5},1.7887082997765418E-4,{"$f":"$H133*Multipliers!L320","v":8.1626233253467829E-4},{"$f":"$H133*Multipliers!M320","v":2.9828756044048005E-4},{"$f":"$H133*Multipliers!N320","v":3.0888999187777297E-4},6.0717755231825296E-4,null,{"$f":"$H133*Multipliers!Q320","v":1.6880305036817147E-4},{"$f":"$H133*Multipliers!R320","v":1.7474299136202633E-4},3.4354604173019777E-4]
[null,null,"TCPU",null,null,{"$f":"(G$115*Multipliers!U321)","v":151.1700069986762},null,1.7706542919754942E-4,null,null,null,null,{"$f":"$H134*Multipliers!E321","v":3.6324264538160477E-4},{"$f":"$H134*Multipliers!F321","v":3.0814926828307481E-4},6.7139191366467964E-4,null,{"$f":"$H134*Multipliers!I321","v":2.0099936326218218E-5},{"$f":"$H134*Multipliers!J321","v":1.3688397134974954E-5},3.378833346119317E-5,{"$f":"$H134*Multipliers!L321","v":1.7706542919754942E-4},{"$f":"$H134*Multipliers!M321","v":7.1242098372204811E-5},{"$f":"$H134*Multipliers!N321","v":4.7184218507133774E-5},1.1842631687933859E-4,null,{"$f":"$H134*Multipliers!Q321","v":3.8977589994685753E-5},{"$f":"$H134*Multipliers!R321","v":2.6692790516959772E-5},6.5670380511645521E-5]
[null,null,"Insurance and Real Estate",null,null,{"$f":"G$115*Multipliers!U322+(G114*H114)","v":4577.5328999465428},null,{"$f":"F135*G$35/10^6","v":5.3616642857073861E-3},null,null,null,null,{"$f":"$H135*Multipliers!E322","v":1.1932276634556075E-2},{"$f":"$H135*Multipliers!F322","v":6.0419468886136534E-3},{"$f":"N135+M135","v":1.7974223523169727E-2},null,{"$f":"$H135*Multipliers!I322","v":5.7993369413496796E-4},{"$f":"$H135*Multipliers!J322","v":2.6841563747108317E-4},{"$f":"R135+Q135","v":8.4834933160605119E-4},{"$f":"$H135*Multipliers!L322","v":5.3616642857073861E-3},{"$f":"$H135*Multipliers!M322","v":2.4460823954325665E-3},{"$f":"$H135*Multipliers!N322","v":9.250425775488095E-4},{"$f":"V135+U135","v":3.3711249729813761E-3},null,{"$f":"$H135*Multipliers!Q322","v":1.3302181859554312E-3},{"$f":"$H135*Multipliers!R322","v":5.2329843428504093E-4},1.8535166202404722E-3]
[null,null,"Finance",null,null,{"$f":"G$115*Multipliers!U323","v":161.076776387065},null,1.8866922818216924E-4,null,null,null,null,{"$f":"$H136*Multipliers!E323","v":5.8956058498508515E-4},{"$f":"$H136*Multipliers!F323","v":5.0879525045409034E-4},1.0983558354391754E-3,null,{"$f":"$H136*Multipliers!I323","v":3.1243058179282679E-5},{"$f":"$H136*Multipliers!J323","v":2.2599932167029325E-5},5.3842990346312001E-5,{"$f":"$H136*Multipliers!L323","v":1.8866922818216924E-4},{"$f":"$H136*Multipliers!M323","v":9.5208718625252608E-5},{"$f":"$H136*Multipliers!N323","v":7.7914542493162249E-5},1.7312326111841486E-4,null,{"$f":"$H136*Multipliers!Q323","v":5.3225664631699943E-5},{"$f":"$H136*Multipliers!R323","v":4.4077848434059287E-5},9.730351306575923E-5]
[null,null,"Other Professional Services",null,null,{"$f":"G$115*Multipliers!U324","v":44.493898345220195},null,5.211570313175641E-5,null,null,null,null,{"$f":"$H137*Multipliers!E324","v":1.3112008636871747E-4},{"$f":"$H137*Multipliers!F324","v":1.600009934575398E-4},2.9112107982625724E-4,null,{"$f":"$H137*Multipliers!I324","v":6.8646804165149543E-6},{"$f":"$H137*Multipliers!J324","v":7.1073311302964122E-6},1.3972011546811366E-5,{"$f":"$H137*Multipliers!L324","v":5.211570313175641E-5},{"$f":"$H137*Multipliers!M324","v":2.134372563909518E-5},{"$f":"$H137*Multipliers!N324","v":2.4500217430676266E-5},4.5843943069771446E-5,null,{"$f":"$H137*Multipliers!Q324","v":1.2067860101486383E-5},{"$f":"$H137*Multipliers!R324","v":1.3860119132187486E-5},2.5927979233673868E-5]
[null,null,"Office Services",null,null,{"$f":"G$115*Multipliers!U325","v":7.7181199951881405},null,9.0402339503638675E-6,null,null,null,null,{"$f":"$H138*Multipliers!E325","v":1.9180772855294423E-5},{"$f":"$H138*Multipliers!F325","v":2.6421114306608744E-5},4.5601887161903171E-5,null,{"$f":"$H138*Multipliers!I325","v":9.4287832055505066E-7},{"$f":"$H138*Multipliers!J325","v":1.1737297347115424E-6},2.1166080552665929E-6,{"$f":"$H138*Multipliers!L325","v":9.0402339503638675E-6},{"$f":"$H138*Multipliers!M325","v":2.9497198551963257E-6},{"$f":"$H138*Multipliers!N325","v":4.0452786869390716E-6},6.9949985421353973E-6,null,{"$f":"$H138*Multipliers!Q325","v":1.6854792981737401E-6},{"$f":"$H138*Multipliers!R325","v":2.2884357819611593E-6},3.9739150801348991E-6]
[null,null,"Architectural and Engineering Services",null,null,{"$f":"G$115*Multipliers!U326","v":1.5494905490772168},null,1.8149182801341442E-6,null,null,null,null,{"$f":"$H139*Multipliers!E326","v":4.4105563269970331E-6},{"$f":"$H139*Multipliers!F326","v":5.844797312791321E-6},1.0255353639788354E-5,null,{"$f":"$H139*Multipliers!I326","v":2.2924777271858417E-7},{"$f":"$H139*Multipliers!J326","v":2.5964946882911121E-7},4.8889724154769536E-7,{"$f":"$H139*Multipliers!L326","v":1.8149182801341442E-6},{"$f":"$H139*Multipliers!M326","v":6.9139856357194263E-7},{"$f":"$H139*Multipliers!N326","v":8.9487812654918224E-7},1.5862766901211248E-6,null,{"$f":"$H139*Multipliers!Q326","v":3.8946331373398602E-7},{"$f":"$H139*Multipliers!R326","v":5.0623697079609692E-7},8.9570028453008288E-7]
[null,null,"Other services",null,null,{"$f":"G$115*Multipliers!U327","v":2198.9648940812026},null,2.5756475804373127E-3,null,null,null,null,{"$f":"$H140*Multipliers!E327","v":6.0879654625667799E-3},{"$f":"$H140*Multipliers!F327","v":7.4085798221319842E-3},1.3496545284698763E-2,null,{"$f":"$H140*Multipliers!I327","v":3.0032050787899062E-4},{"$f":"$H140*Multipliers!J327","v":3.2910594523795806E-4},6.2942645311694868E-4,{"$f":"$H140*Multipliers!L327","v":2.5756475804373127E-3},{"$f":"$H140*Multipliers!M327","v":9.6186271067641232E-4},{"$f":"$H140*Multipliers!N327","v":1.1343795856141035E-3},2.0962422962905159E-3,null,{"$f":"$H140*Multipliers!Q327","v":5.4111780017407503E-4},{"$f":"$H140*Multipliers!R327","v":6.4173032160869776E-4},1.1828481217827729E-3]
[null,null,"Government",null,null,{"$f":"G$115*Multipliers!U328+(G113*H113)","v":73.333552851390706},null,8.5895590454833942E-5,null,null,null,null,{"$f":"$H141*Multipliers!E328","v":4.6029729012936412E-5},{"$f":"$H141*Multipliers!F328","v":2.9840926953000538E-4},3.4443899854294177E-4,null,{"$f":"$H141*Multipliers!I328","v":2.3698593406488686E-6},{"$f":"$H141*Multipliers!J328","v":1.3254119085133151E-5},1.562397842578202E-5,{"$f":"$H141*Multipliers!L328","v":8.5895590454833942E-5},{"$f":"$H141*Multipliers!M328","v":8.4378674327401583E-6},{"$f":"$H141*Multipliers!N328","v":4.57007489014944E-5},5.413861633423456E-5,null,{"$f":"$H141*Multipliers!Q328","v":4.4694911537268294E-6},{"$f":"$H141*Multipliers!R328","v":2.5854229144543198E-5},3.0323720298270025E-5]
[null,null,"Semiconductor (solar cell/module) manufacturing",null,null,{"$f":"G$115*Multipliers!U329","v":0.44442089637754612},null,5.2055019592701976E-7,null,null,null,null,{"$f":"$H142*Multipliers!E329","v":1.2407756387587054E-6},{"$f":"$H142*Multipliers!F329","v":1.1556635995238539E-6},2.396439238282559E-6,null,{"$f":"$H142*Multipliers!I329","v":7.9293849694975131E-8},{"$f":"$H142*Multipliers!J329","v":5.1331975370559346E-8},1.3062582506553448E-7,{"$f":"$H142*Multipliers!L329","v":5.2055019592701976E-7},{"$f":"$H142*Multipliers!M329","v":2.3714601165808053E-7},{"$f":"$H142*Multipliers!N329","v":1.769787378120519E-7},4.1412474947013243E-7,null,{"$f":"$H142*Multipliers!Q329","v":1.2848792541086222E-7},{"$f":"$H142*Multipliers!R329","v":1.0012106303401521E-7},2.2860898844487744E-7]
[null,null,"Total",null,null,{"$f":"SUM(F121:F142)","v":8327.1186378174425},null,{"$f":"SUM(H121:H142)","v":9.7535540604755701E-3},null,null,null,{"$f":"IF(L145=0,0,D117)","v":0.14408501171872817},{"$f":"SUM(M121:M142)","v":2.2124282798068055E-2},{"$f":"SUM(N121:N142)","v":1.7749392742824187E-2},{"$f":"SUM(O121:O142)","v":3.9873675540892238E-2},{"$f":"H143","v":9.7535540604755701E-3},{"$f":"SUM(Q121:Q142)","v":1.0906411672411723E-3},{"$f":"SUM(R121:R142)","v":7.884792195525681E-4},1.8791203867937402E-3,9.7535540604755701E-3,4.1021420345820547E-3,2.717687536613154E-3,6.8198295711952095E-3,{"$f":"H143","v":9.7535540604755701E-3},{"$f":"SUM(Y121:Y142)","v":2.2589282688077568E-3},1.5374196163198085E-3,3.7963478851275653E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P113","v":2010},"Dollars"]
[null,null,"Annual O&M Costs Local Demand",null,"Construction Costs Local Demand",null,null,null,null,null,null,{"$f":"SUM(M150:M171)","v":3.9370560524234079E-2},null,null,null,{"$f":"P143*$G64","v":8.3275844568340418E-3},9.3118942859051292E-4,6.732035576539826E-4,1.6043929862444954E-3,8.3275844568340418E-3,3.5024088691261585E-3,2.3203616187603107E-3,5.8227704878864696E-3,{"$f":"X143*$G64","v":8.3275844568340418E-3},1.9286729559080628E-3,1.3126488684138526E-3,3.2413218243219151E-3]
[null,null,null,"Demand","Demand"]
[null,null,"Ag, Forestry, Fish & Hunting",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",0,0,null,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Construction/Installations - Non Residential",0,{"$f":"IF(DefaultData!F$2=2,Calculations!G$13,0)","v":134055.43568736868},null,null,null,null,"Ag, Forestry, Fish & Hunting",null,{"$f":"L88+L121","v":0},{"$f":"M88+M121","v":3.7589046953940385E-5},4.977325733670123E-5,{"$f":"N150+M150+L150","v":8.7362304290641615E-5},0,1.6729606338760245E-6,2.2116286593189803E-6,{"$f":"R150+Q150+P150","v":3.8845892931950048E-6},2.3040678619400135E-5,7.3761967718575201E-6,7.6180317346467443E-6,{"$f":"V150+U150+T150","v":3.8034907125904404E-5},{"$f":"X88+X121","v":0},3.8963630799695182E-6,4.309344203543646E-6,{"$f":"Z150+Y150+X150","v":8.2057072835131634E-6}]
[null,null,"Construction/Installation Residential",0,{"$f":"IF(DefaultData!F$2=1,Calculations!G$13,0)","v":0},null,null,null,null,"Mining",null,{"$f":"L89+L122","v":0},3.4678945046001587E-6,2.3780064015457693E-6,{"$f":"N151+M151+L151","v":5.8459009061459276E-6},0,1.8848382170546952E-7,1.056466186378881E-7,{"$f":"R151+Q151+P151","v":2.9413044034335763E-7},1.3947300703379422E-6,6.2216397923648995E-7,3.6405802187989101E-7,{"$f":"V151+U151+T151","v":2.3809520714543231E-6},{"$f":"X89+X122","v":0},3.3639355093473794E-7,2.0594723691617087E-7,{"$f":"Z151+Y151+X151","v":5.4234078785090878E-7}]
[null,null,"Manufacturing",0,0,null,null,null,null,"Construction",null,{"$f":"L90+L123","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X90+X123","v":0},0,0,0]
[null,null,"Fabricated Metals",0,{"$f":"J7","v":0},null,null,null,null,"Construction/Installations - Non Residential",null,{"$f":"L91+L124","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X91+X124","v":0},0,0,0]
[null,null,"Machinery",0,0,null,null,null,null,"Construction/Installation Residential",null,{"$f":"L92+L125","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X92+X125","v":0},0,0,0]
[null,null,"Electrical Equip",{"$f":"J71","v":0},{"$f":"J10","v":0},null,null,null,null,"Manufacturing",null,{"$f":"L93+L126","v":0},2.8678490802955421E-4,2.4960126988448093E-4,5.3638617791403509E-4,0,1.6462201951736502E-5,1.1087041277027207E-5,2.7549243228763709E-5,1.604956756952404E-4,6.2024837837831219E-5,3.8222366158172895E-5,2.6074287969124455E-4,{"$f":"X93+X126","v":0},3.1739143338463652E-5,2.1623261395068347E-5,5.3362404733532003E-5]
[null,null,"Battery Manufacturing",0,0,null,null,null,null,"Fabricated Metals",null,{"$f":"L94+L127","v":0},1.7577915263016488E-7,1.5756307997765682E-7,3.3334223260782167E-7,0,9.8611810151848419E-9,6.9985429449210534E-9,1.6859723960105894E-8,9.8321760957025206E-8,3.3748256196172203E-8,2.4129339999985468E-8,1.5619935715318287E-7,{"$f":"X94+X127","v":0},1.7586911704144056E-8,1.3650600004229551E-8,3.1237511708373605E-8]
[null,null,"Energy Wire Manufacturing",0,{"$f":"J9","v":0},null,null,null,null,"Machinery",null,{"$f":"L95+L128","v":0},3.1162130754508236E-8,3.0686082799892825E-8,6.1848213554401054E-8,0,1.8621771953414044E-9,1.3630404003056193E-9,3.2252175956470239E-9,1.5361836607035121E-8,6.1918340338512178E-9,4.6990936470724015E-9,2.6252764287958741E-8,{"$f":"X95+X128","v":0},3.2731618876975806E-9,2.6583658248474279E-9,5.9315277125450085E-9]
[null,null,"Wholesale Trade",{"$f":"I71","v":5947.7333333333336},{"$f":"I7+I8+I9+I10","v":79539.558507838723},null,null,null,null,"Electrical Equip",null,{"$f":"L96+L129","v":0},1.8006987819045809E-7,2.5448807690547187E-7,4.3455795509592996E-7,0,1.1855140509646065E-8,1.130480367387735E-8,2.3159944183523415E-8,1.2864348662195285E-7,4.23202337244837E-8,3.8966755315222629E-8,2.0993047566165918E-7,{"$f":"X96+X129","v":0},2.1828612740472826E-8,2.2043961937077975E-8,4.3872574677550802E-8]
[null,null,"Retail trade",0,0,null,null,null,null,"Battery Manufacturing",null,{"$f":"L97+L130","v":0},6.4476745981422161E-7,7.9091296590448437E-7,1.4356804257187059E-6,0,3.8961069191446558E-8,3.5133157894467065E-8,7.409422708591363E-8,4.8676389839515448E-7,1.4456790429556407E-7,1.2110588439291765E-7,7.5243768708363625E-7,{"$f":"X97+X130","v":0},7.3482851629529312E-8,6.8511045171321203E-8,1.419938968008505E-7]
[null,null,"TCPU",0,0,null,null,null,null,"Energy Wire Manufacturing",null,{"$f":"L98+L131","v":0},1.0357647946649323E-8,1.2599764872153944E-8,2.2957412818803269E-8,0,6.8547963853595643E-10,5.5972076753406326E-10,1.2452004060700196E-9,9.7699557956722505E-9,2.6893855018304959E-9,1.9291754714134424E-9,1.4388516768916189E-8,{"$f":"X98+X131","v":0},1.3073080150631084E-9,1.0913529121555687E-9,2.398660927218677E-9]
[null,null,"Insurance and Real Estate",0,0,null,null,null,null,"Wholesale Trade",null,{"$f":"L99+L132","v":1.5314856229402934E-2},1.4067366344728459E-2,1.1935524085074634E-2,{"$f":"N161+M161+L161","v":4.1317746659206026E-2},{"$f":"P99+P132","v":1.322783137841208E-3},7.29000187313175E-4,5.3018825511367217E-4,{"$f":"R161+Q161+P161","v":2.5819715802680551E-3},{"$f":"T99+T132","v":5.3313649995844238E-3},2.2371580438556153E-3,1.8276185786825388E-3,{"$f":"V161+U161+T161","v":9.3961416221225776E-3},{"$f":"X99+X132","v":2.8046988006208921E-3},1.2786479246753304E-3,1.0339116143694073E-3,5.1172583396656302E-3]
[null,null,"Finance",{"$f":"H75","v":0},0,null,null,null,null,"Retail trade",null,0,1.8309319177138958E-3,2.0172870570185604E-3,3.8482189747324562E-3,0,8.9260734849664676E-5,8.9610095127989515E-5,1.7887082997765418E-4,8.1626233253467829E-4,2.9828756044048005E-4,3.0888999187777297E-4,1.4234398848529312E-3,{"$f":"X100+X133","v":0},1.6880305036817147E-4,1.7474299136202633E-4,3.4354604173019777E-4]
[null,null,"Other Professional Services",0,0,null,null,null,null,"TCPU",null,0,4.3315936737236523E-3,3.6746165078037256E-3,8.0062101815273779E-3,0,2.3968759764269736E-4,1.6323131434907551E-4,4.0291891199177284E-4,1.7706542919754942E-4,8.4954733849504154E-4,5.626620799724125E-4,1.5892748476650034E-3,{"$f":"X101+X134","v":0},4.647997265315733E-4,3.1830602493225035E-4,7.8310575146382365E-4]
[null,null,"Office Services",{"$f":"G72","v":0},{"$f":"(G18+G19)*0.5","v":317264.53112677252},null,null,null,null,"Insurance and Real Estate",null,0,1.1932276634556075E-2,6.0419468886136534E-3,1.7974223523169727E-2,0,5.7993369413496796E-4,2.6841563747108317E-4,8.4834933160605119E-4,5.3616642857073861E-3,2.4460823954325665E-3,9.250425775488095E-4,8.7327892586887626E-3,{"$f":"X102+X135","v":0},1.3302181859554312E-3,5.2329843428504093E-4,1.8535166202404722E-3]
[null,null,"Architectural and Engineering Services",0,{"$f":"G17*0.8","v":142992.46473319325},null,null,null,null,"Finance",null,0,5.8956058498508515E-4,5.0879525045409034E-4,1.0983558354391754E-3,0,3.1243058179282679E-5,2.2599932167029325E-5,5.3842990346312001E-5,1.8866922818216924E-4,9.5208718625252608E-5,7.7914542493162249E-5,3.6179248930058409E-4,{"$f":"X103+X136","v":0},5.3225664631699943E-5,4.4077848434059287E-5,9.730351306575923E-5]
[null,null,"Other services",0,{"$f":"(G18+G19)-E164","v":317264.53112677252},null,null,null,null,"Other Professional Services",null,0,1.3112008636871747E-4,1.600009934575398E-4,2.9112107982625724E-4,0,6.8646804165149543E-6,7.1073311302964122E-6,1.3972011546811366E-5,5.211570313175641E-5,2.134372563909518E-5,2.4500217430676266E-5,9.7959646201527863E-5,{"$f":"X104+X137","v":0},1.2067860101486383E-5,1.3860119132187486E-5,2.5927979233673868E-5]
[null,null,"Government",{"$f":"G76+G74","v":0},{"$f":"(G17-E165)+G22","v":35748.11618329832},null,null,null,null,"Office Services",null,0,1.9180772855294423E-5,2.6421114306608744E-5,4.5601887161903171E-5,0,9.4287832055505066E-7,1.1737297347115424E-6,2.1166080552665929E-6,9.0402339503638675E-6,2.9497198551963257E-6,4.0452786869390716E-6,1.6035232492499263E-5,{"$f":"X105+X138","v":0},1.6854792981737401E-6,2.2884357819611593E-6,3.9739150801348991E-6]
[null,null,"Semiconductor (solar cell/module) manufacturing",0,{"$f":"J8","v":0},null,null,null,null,"Architectural and Engineering Services",null,0,4.4105563269970331E-6,5.844797312791321E-6,1.0255353639788354E-5,0,2.2924777271858417E-7,2.5964946882911121E-7,4.8889724154769536E-7,1.8149182801341442E-6,6.9139856357194263E-7,8.9487812654918224E-7,3.4011949702552689E-6,{"$f":"X106+X139","v":0},3.8946331373398602E-7,5.0623697079609692E-7,8.9570028453008288E-7]
[null,null,"Total",{"$f":"SUM(D147:D168)","v":5947.7333333333336},{"$f":"SUM(E147:E168)","v":1026864.637365244},null,null,null,null,"Other services",null,0,6.0879654625667799E-3,7.4085798221319842E-3,1.3496545284698763E-2,0,3.0032050787899062E-4,3.2910594523795806E-4,6.2942645311694868E-4,2.5756475804373127E-3,9.6186271067641232E-4,1.1343795856141035E-3,4.6718898767278286E-3,{"$f":"X107+X140","v":0},5.4111780017407503E-4,6.4173032160869776E-4,1.1828481217827729E-3]
[null,null,null,null,null,null,null,null,null,"Government",null,0,4.6029729012936412E-5,2.9840926953000538E-4,3.4443899854294177E-4,0,2.3698593406488686E-6,1.3254119085133151E-5,1.562397842578202E-5,8.5895590454833942E-5,8.4378674327401583E-6,4.57007489014944E-5,1.4003420678906849E-4,{"$f":"X108+X141","v":0},4.4694911537268294E-6,2.5854229144543198E-5,3.0323720298270025E-5]
[null,null,null,null,null,null,null,null,null,"Semiconductor (solar cell/module) manufacturing",null,0,1.2407756387587054E-6,1.1556635995238539E-6,2.396439238282559E-6,0,7.9293849694975131E-8,5.1331975370559346E-8,1.3062582506553448E-7,5.2055019592701976E-7,2.3714601165808053E-7,1.769787378120519E-7,9.3467494539715213E-7,{"$f":"X109+X142","v":0},1.2848792541086222E-7,1.0012106303401521E-7,2.2860898844487744E-7]
[null,null,null,null,null,null,null,null,null,"Plant Employees",null,{"$f":"L143","v":0.14408501171872817},null,null,0.14408501171872817,{"$f":"P143","v":9.7535540604755701E-3},null,null,9.7535540604755701E-3,null,null,null,0,{"$f":"X143","v":9.7535540604755701E-3},null,null,9.7535540604755701E-3]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L150:L172)","v":0.1593998679481311},{"$f":"SUM(M150:M172)","v":3.9370560524234079E-2},3.23815802328963E-2,0.23115200870526148,1.1076337198316778E-2,1.9983186111537789E-3,1.4384570166818141E-3,1.451311282615237E-2,1.478573079697989E-2,6.9920593412303072E-3,4.9582207442357973E-3,2.6736010882445992E-2,{"$f":"SUM(X150:X172)","v":1.2558252861096462E-2},3.8916425129441575E-3,2.8049228852453814E-3,1.9254818259286002E-2]
[null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P144","v":2010},"Dollars",null,null,null,{"$f":"P173*$G64","v":9.4569766999228651E-3},1.7061644302030965E-3,1.2281546008429329E-3,1.2391295730968893E-2,1.262405695446143E-2,5.9698202655424359E-3,4.2333288714285237E-3,2.2827206091432389E-2,{"$f":"X173*$G64","v":1.0722236292804159E-2},3.3226843775517219E-3,2.3948431594225067E-3,1.6439763829778388E-2]
[]
[null,null,"Default"]
[null,null,"From DefaultData"]
[null,null,"Debt - Loan Repayment Schedule"]
[null,null,"Year","Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C180<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C180,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":96841.646740555152},{"$f":"IF(C180<=DefaultData!D$48,-PPMT(DefaultData!D$49,C180,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":67515.192953431397},{"$f":"E180+D180","v":164356.83969398655}]
[null,null,2,{"$f":"IF(C181<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C181,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":86081.463769382361},{"$f":"IF(C181<=DefaultData!D$48,-PPMT(DefaultData!D$49,C181,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":74266.712248774536},160348.1760181569]
[null,null,3,{"$f":"IF(C182<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C182,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":75321.280798209555},{"$f":"IF(C182<=DefaultData!D$48,-PPMT(DefaultData!D$49,C182,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":81693.383473652008},157014.66427186155]
[null,null,4,{"$f":"IF(C183<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C183,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":64561.09782703677},{"$f":"IF(C183<=DefaultData!D$48,-PPMT(DefaultData!D$49,C183,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":89862.7218210172},154423.81964805396]
[null,null,5,{"$f":"IF(C184<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C184,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":53800.914855863979},{"$f":"IF(C184<=DefaultData!D$48,-PPMT(DefaultData!D$49,C184,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":98848.994003118918},152649.9088589829]
[null,null,6,{"$f":"IF(C185<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C185,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":43040.73188469118},{"$f":"IF(C185<=DefaultData!D$48,-PPMT(DefaultData!D$49,C185,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":108733.8934034308},151774.62528812198]
[null,null,7,{"$f":"IF(C186<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C186,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":32280.548913518385},{"$f":"IF(C186<=DefaultData!D$48,-PPMT(DefaultData!D$49,C186,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":119607.28274377389},151887.83165729226]
[null,null,8,{"$f":"IF(C187<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C187,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":21520.36594234559},{"$f":"IF(C187<=DefaultData!D$48,-PPMT(DefaultData!D$49,C187,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":131568.01101815127},153088.37696049685]
[null,null,9,{"$f":"IF(C188<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C188,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":10760.182971172795},{"$f":"IF(C188<=DefaultData!D$48,-PPMT(DefaultData!D$49,C188,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":144724.8121199664},155484.99509113919]
[null,null,10,{"$f":"IF(C189<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C189,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C189<=DefaultData!D$48,-PPMT(DefaultData!D$49,C189,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":159197.29333196304},159197.29333196304]
[null,null,11,{"$f":"IF(C190<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C190,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C190<=DefaultData!D$48,-PPMT(DefaultData!D$49,C190,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,12,{"$f":"IF(C191<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C191,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C191<=DefaultData!D$48,-PPMT(DefaultData!D$49,C191,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,13,{"$f":"IF(C192<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C192,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C192<=DefaultData!D$48,-PPMT(DefaultData!D$49,C192,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,14,{"$f":"IF(C193<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C193,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C193<=DefaultData!D$48,-PPMT(DefaultData!D$49,C193,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,15,{"$f":"IF(C194<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C194,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C194<=DefaultData!D$48,-PPMT(DefaultData!D$49,C194,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,16,{"$f":"IF(C195<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C195,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C195<=DefaultData!D$48,-PPMT(DefaultData!D$49,C195,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,17,{"$f":"IF(C196<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C196,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C196<=DefaultData!D$48,-PPMT(DefaultData!D$49,C196,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,18,{"$f":"IF(C197<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C197,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C197<=DefaultData!D$48,-PPMT(DefaultData!D$49,C197,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,19,{"$f":"IF(C198<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C198,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C198<=DefaultData!D$48,-PPMT(DefaultData!D$49,C198,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,20,{"$f":"IF(C199<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C199,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C199<=DefaultData!D$48,-PPMT(DefaultData!D$49,C199,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,21,{"$f":"IF(C200<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C200,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C200<=DefaultData!D$48,-PPMT(DefaultData!D$49,C200,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,22,{"$f":"IF(C201<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C201,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C201<=DefaultData!D$48,-PPMT(DefaultData!D$49,C201,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,23,{"$f":"IF(C202<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C202,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C202<=DefaultData!D$48,-PPMT(DefaultData!D$49,C202,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,24,{"$f":"IF(C203<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C203,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C203<=DefaultData!D$48,-PPMT(DefaultData!D$49,C203,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,25,{"$f":"IF(C204<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C204,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C204<=DefaultData!D$48,-PPMT(DefaultData!D$49,C204,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,26,{"$f":"IF(C205<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C205,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C205<=DefaultData!D$48,-PPMT(DefaultData!D$49,C205,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,27,{"$f":"IF(C206<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C206,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C206<=DefaultData!D$48,-PPMT(DefaultData!D$49,C206,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,28,{"$f":"IF(C207<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C207,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C207<=DefaultData!D$48,-PPMT(DefaultData!D$49,C207,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,29,{"$f":"IF(C208<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C208,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C208<=DefaultData!D$48,-PPMT(DefaultData!D$49,C208,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,30,{"$f":"IF(C209<=DefaultData!D$48,-ISPMT(DefaultData!D$49,C209,DefaultData!D$48,DefaultData!D$30*DefaultData!D$47),0)","v":0},{"$f":"IF(C209<=DefaultData!D$48,-PPMT(DefaultData!D$49,C209,DefaultData!D$48,DefaultData!D$47*DefaultData!D$30),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D180:D209)","v":484208.23370277567},{"$f":"SUM(E180:E209)","v":1076018.2971172796},1560226.5308200554]
[null,null,"AvgAnn",{"$f":"D210/DefaultData!$D48","v":48420.823370277569},{"$f":"E210/DefaultData!$D48","v":107601.82971172796},156022.65308200553]
[]
[null,null,"User Modified (from Project Data worksheet - based on loan parameters)"]
[null,null,"Loan Repayment Schedule"]
[null,null,null,"Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C216<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C216,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":96841.646740555152},{"$f":"IF(C216<=ProjectData!B$68,-PPMT(ProjectData!B$69,C216,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":67515.192953431397},{"$f":"E216+D216","v":164356.83969398655}]
[null,null,2,{"$f":"IF(C217<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C217,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":86081.463769382361},{"$f":"IF(C217<=ProjectData!B$68,-PPMT(ProjectData!B$69,C217,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":74266.712248774536},160348.1760181569]
[null,null,3,{"$f":"IF(C218<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C218,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":75321.280798209555},{"$f":"IF(C218<=ProjectData!B$68,-PPMT(ProjectData!B$69,C218,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":81693.383473652008},157014.66427186155]
[null,null,4,{"$f":"IF(C219<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C219,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":64561.09782703677},{"$f":"IF(C219<=ProjectData!B$68,-PPMT(ProjectData!B$69,C219,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":89862.7218210172},154423.81964805396]
[null,null,5,{"$f":"IF(C220<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C220,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":53800.914855863979},{"$f":"IF(C220<=ProjectData!B$68,-PPMT(ProjectData!B$69,C220,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":98848.994003118918},152649.9088589829]
[null,null,6,{"$f":"IF(C221<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C221,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":43040.73188469118},{"$f":"IF(C221<=ProjectData!B$68,-PPMT(ProjectData!B$69,C221,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":108733.8934034308},151774.62528812198]
[null,null,7,{"$f":"IF(C222<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C222,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":32280.548913518385},{"$f":"IF(C222<=ProjectData!B$68,-PPMT(ProjectData!B$69,C222,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":119607.28274377389},151887.83165729226]
[null,null,8,{"$f":"IF(C223<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C223,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":21520.36594234559},{"$f":"IF(C223<=ProjectData!B$68,-PPMT(ProjectData!B$69,C223,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":131568.01101815127},153088.37696049685]
[null,null,9,{"$f":"IF(C224<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C224,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":10760.182971172795},{"$f":"IF(C224<=ProjectData!B$68,-PPMT(ProjectData!B$69,C224,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":144724.8121199664},155484.99509113919]
[null,null,10,{"$f":"IF(C225<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C225,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C225<=ProjectData!B$68,-PPMT(ProjectData!B$69,C225,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":159197.29333196304},159197.29333196304]
[null,null,11,{"$f":"IF(C226<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C226,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C226<=ProjectData!B$68,-PPMT(ProjectData!B$69,C226,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,12,{"$f":"IF(C227<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C227,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C227<=ProjectData!B$68,-PPMT(ProjectData!B$69,C227,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,13,{"$f":"IF(C228<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C228,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C228<=ProjectData!B$68,-PPMT(ProjectData!B$69,C228,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,14,{"$f":"IF(C229<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C229,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C229<=ProjectData!B$68,-PPMT(ProjectData!B$69,C229,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,15,{"$f":"IF(C230<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C230,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C230<=ProjectData!B$68,-PPMT(ProjectData!B$69,C230,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,16,{"$f":"IF(C231<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C231,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C231<=ProjectData!B$68,-PPMT(ProjectData!B$69,C231,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,17,{"$f":"IF(C232<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C232,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C232<=ProjectData!B$68,-PPMT(ProjectData!B$69,C232,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,18,{"$f":"IF(C233<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C233,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C233<=ProjectData!B$68,-PPMT(ProjectData!B$69,C233,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,19,{"$f":"IF(C234<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C234,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C234<=ProjectData!B$68,-PPMT(ProjectData!B$69,C234,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,20,{"$f":"IF(C235<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C235,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C235<=ProjectData!B$68,-PPMT(ProjectData!B$69,C235,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,21,{"$f":"IF(C236<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C236,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C236<=ProjectData!B$68,-PPMT(ProjectData!B$69,C236,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,22,{"$f":"IF(C237<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C237,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C237<=ProjectData!B$68,-PPMT(ProjectData!B$69,C237,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,23,{"$f":"IF(C238<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C238,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C238<=ProjectData!B$68,-PPMT(ProjectData!B$69,C238,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,24,{"$f":"IF(C239<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C239,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C239<=ProjectData!B$68,-PPMT(ProjectData!B$69,C239,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,25,{"$f":"IF(C240<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C240,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C240<=ProjectData!B$68,-PPMT(ProjectData!B$69,C240,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,26,{"$f":"IF(C241<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C241,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C241<=ProjectData!B$68,-PPMT(ProjectData!B$69,C241,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,27,{"$f":"IF(C242<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C242,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C242<=ProjectData!B$68,-PPMT(ProjectData!B$69,C242,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,28,{"$f":"IF(C243<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C243,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C243<=ProjectData!B$68,-PPMT(ProjectData!B$69,C243,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,29,{"$f":"IF(C244<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C244,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C244<=ProjectData!B$68,-PPMT(ProjectData!B$69,C244,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,30,{"$f":"IF(C245<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C245,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C245<=ProjectData!B$68,-PPMT(ProjectData!B$69,C245,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D216:D245)","v":484208.23370277567},{"$f":"SUM(E216:E245)","v":1076018.2971172796},1560226.5308200554]
[null,null,"AvgAnn",{"$f":"D246/ProjectData!B68","v":48420.823370277569},{"$f":"E246/ProjectData!B68","v":107601.82971172796},156022.65308200553]

{"sheet":"Deflators","index":9,"n_rows":55,"n_cols":37,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"CONCATENATE(\"Conversion to Year \",E4,\" dollars and back for consistency with multiplier data.\")","v":"Conversion to Year 2019 dollars and back for consistency with multiplier data."}]
[]
[null,null,"  Year of Multiplier Data",null,{"$f":"IF(ProjectData!B12=\"MYCOUNTY\",'User Add-in Location'!D3,IF(ProjectData!B12=\"MYREGION\",'User Add-in Location'!D4,Multipliers!D2))","v":2019},{"$f":"IF(E4=0,\"ERROR\",\"\")","v":""},"Region of Analysis",null,{"$f":"ProjectData!B12","v":"ARIZONA "}]
["Warning",null,"  Year of Construction $s",null,{"$f":"+ProjectData!B24","v":2010}]
[]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,null,"Deflator",null,{"$f":"HLOOKUP($E$5,$D$11:$AK$53,$D$51)","v":1.1713}]
[null,null,null,"Inflator",null,{"$f":"HLOOKUP($E$5,$D$11:$AK$53,$D$52)","v":0.8538}]
["Although the data and formulas are available for review they must not be changed."]
[]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,null,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"2007$",1,1.0207999999999999,1.0326,1.0417000000000001,1.0629,1.0823,1.1009,1.1196999999999999,1.1349,1.1528,1.1735,1.1961999999999999,1.2202,1.2445999999999999,1.2665999999999999,1.2890999999999999,1.3119000000000001,1.3351,1.3587,1.3827,1.4072,1.4320999999999999,1.4574,1.4832000000000001,1.5094000000000001,1.5361,1.5632999999999999,1.5909,1.6191,1.6476999999999999,1.6768000000000001,1.7064999999999999,1.7366999999999999,1.7674000000000001]
[null,null,null,1,0.97970000000000002,0.96840000000000004,0.96,0.94079999999999997,0.92400000000000004,0.90839999999999999,0.8931,0.88119999999999998,0.86739999999999995,0.85219999999999996,0.83599999999999997,0.8196,0.80349999999999999,0.78949999999999998,0.77580000000000005,0.76229999999999998,0.749,0.73599999999999999,0.72319999999999995,0.71060000000000001,0.69830000000000003,0.68620000000000003,0.67420000000000002,0.66249999999999998,0.65100000000000002,0.63970000000000005,0.62860000000000005,0.61760000000000004,0.6069,0.59640000000000004,0.58599999999999997,0.57579999999999998,0.56579999999999997]
[null,null,"2008$",0.97970000000000002,1,1.0116000000000001,1.0205,1.0412999999999999,1.0603,1.0785,1.0969,1.1117999999999999,1.1294,1.1496,1.1718999999999999,1.1953,1.2193000000000001,1.2408999999999999,1.2627999999999999,1.2851999999999999,1.3079000000000001,1.331,1.3546,1.3786,1.4029,1.4278,1.4530000000000001,1.4786999999999999,1.5048999999999999,1.5315000000000001,1.5586,1.5861000000000001,1.6142000000000001,1.6428,1.6718,1.7014,1.7315]
[null,null,null,1.0207999999999999,1,0.98850000000000005,0.97989999999999999,0.96040000000000003,0.94310000000000005,0.92720000000000002,0.91159999999999997,0.89949999999999997,0.88539999999999996,0.86990000000000001,0.85329999999999995,0.83660000000000001,0.82010000000000005,0.80589999999999995,0.79190000000000005,0.77810000000000001,0.76459999999999995,0.75129999999999997,0.73819999999999997,0.72540000000000004,0.71279999999999999,0.70040000000000002,0.68820000000000003,0.67630000000000001,0.66449999999999998,0.65300000000000002,0.64159999999999995,0.63049999999999995,0.61950000000000005,0.60870000000000002,0.59819999999999995,0.58779999999999999,0.57750000000000001]
[null,null,"2009$",0.96840000000000004,0.98850000000000005,1,1.0087999999999999,1.0293000000000001,1.0481,1.0661,1.0843,1.099,1.1164000000000001,1.1364000000000001,1.1584000000000001,1.1816,1.2053,1.2265999999999999,1.2483,1.2704,1.2928999999999999,1.3157000000000001,1.339,1.3627,1.3868,1.4113,1.4362999999999999,1.4617,1.4876,1.5139,1.5407,1.5679000000000001,1.5955999999999999,1.6238999999999999,1.6526000000000001,1.6818,1.7116]
[null,null,null,1.0326,1.0116000000000001,1,0.99129999999999996,0.97150000000000003,0.95409999999999995,0.93799999999999994,0.92230000000000001,0.90990000000000004,0.89570000000000005,0.88,0.86329999999999996,0.84630000000000005,0.82969999999999999,0.81520000000000004,0.80110000000000003,0.78720000000000001,0.77349999999999997,0.76,0.74680000000000002,0.73380000000000001,0.72109999999999996,0.70850000000000002,0.69620000000000004,0.68410000000000004,0.67220000000000002,0.66059999999999997,0.64910000000000001,0.63780000000000003,0.62670000000000003,0.61580000000000001,0.60509999999999997,0.59460000000000002,0.58430000000000004]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"2010$",0.96,0.97989999999999999,0.99129999999999996,1,1.0203,1.0389999999999999,1.0568,1.0748,1.0893999999999999,1.1067,1.1265000000000001,1.1483000000000001,1.1713,1.1948000000000001,1.2159,1.2374000000000001,1.2593000000000001,1.2816000000000001,1.3043,1.3272999999999999,1.3508,1.3747,1.399,1.4238,1.4490000000000001,1.4745999999999999,1.5006999999999999,1.5271999999999999,1.5542,1.5817000000000001,1.6096999999999999,1.6382000000000001,1.6671,1.6966000000000001]
[null,null,null,1.0417000000000001,1.0205,1.0087999999999999,1,0.98009999999999997,0.96250000000000002,0.94630000000000003,0.9304,0.91790000000000005,0.90359999999999996,0.88770000000000004,0.87090000000000001,0.8538,0.83699999999999997,0.82240000000000002,0.80810000000000004,0.79410000000000003,0.78029999999999999,0.76670000000000005,0.75339999999999996,0.74029999999999996,0.72740000000000005,0.71479999999999999,0.70240000000000002,0.69020000000000004,0.67820000000000003,0.66639999999999999,0.65480000000000005,0.64339999999999997,0.63219999999999998,0.62119999999999997,0.61040000000000005,0.5998,0.58940000000000003]
[null,null,"2011$",0.94079999999999997,0.96040000000000003,0.97150000000000003,0.98009999999999997,1,1.0183,1.0358000000000001,1.0533999999999999,1.0677000000000001,1.0846,1.1041000000000001,1.1254,1.1479999999999999,1.171,1.1917,1.2128000000000001,1.2342,1.2561,1.2783,1.3008999999999999,1.3239000000000001,1.3472999999999999,1.3712,1.3954,1.4200999999999999,1.4452,1.4708000000000001,1.4967999999999999,1.5233000000000001,1.5502,1.5775999999999999,1.6054999999999999,1.6338999999999999,1.6628000000000001]
[null,null,null,1.0629,1.0412999999999999,1.0293000000000001,1.0203,1,0.98209999999999997,0.96550000000000002,0.94930000000000003,0.93659999999999999,0.92200000000000004,0.90580000000000005,0.88859999999999995,0.87109999999999999,0.85399999999999998,0.83909999999999996,0.82450000000000001,0.81020000000000003,0.79610000000000003,0.7823,0.76870000000000005,0.75529999999999997,0.74219999999999997,0.72929999999999995,0.71660000000000001,0.70420000000000005,0.69189999999999996,0.67989999999999995,0.66810000000000003,0.65649999999999997,0.64510000000000001,0.63390000000000002,0.62280000000000002,0.61199999999999999,0.60140000000000005]
[null,null,"2012$",0.92400000000000004,0.94310000000000005,0.95409999999999995,0.96250000000000002,0.98209999999999997,1,1.0172000000000001,1.0345,1.0486,1.0651999999999999,1.0842000000000001,1.1052,1.1274,1.1499999999999999,1.1702999999999999,1.1910000000000001,1.2121,1.2335,1.2554000000000001,1.2776000000000001,1.3002,1.3231999999999999,1.3466,1.3704000000000001,1.3946000000000001,1.4193,1.4443999999999999,1.4699,1.4959,1.5224,1.5492999999999999,1.5767,1.6046,1.633]
[null,null,null,1.0823,1.0603,1.0481,1.0389999999999999,1.0183,1,0.98309999999999997,0.96660000000000001,0.95369999999999999,0.93879999999999997,0.92230000000000001,0.90480000000000005,0.88700000000000001,0.86960000000000004,0.85450000000000004,0.83960000000000001,0.82499999999999996,0.81069999999999998,0.79659999999999997,0.78269999999999995,0.76910000000000001,0.75580000000000003,0.74260000000000004,0.72970000000000002,0.71699999999999997,0.7046,0.69230000000000003,0.68030000000000002,0.66849999999999998,0.65690000000000004,0.64539999999999997,0.63419999999999999,0.62319999999999998,0.61240000000000006]
[null,null,"2013$",0.90839999999999999,0.92720000000000002,0.93799999999999994,0.94630000000000003,0.96550000000000002,0.98309999999999997,1,1.0170999999999999,1.0308999999999999,1.0471999999999999,1.0659000000000001,1.0866,1.1083000000000001,1.1306,1.1506000000000001,1.1709000000000001,1.1916,1.2126999999999999,1.2342,1.256,1.2782,1.3008,1.3238000000000001,1.3472,1.3711,1.3953,1.42,1.4451000000000001,1.4706999999999999,1.4966999999999999,1.5232000000000001,1.5501,1.5774999999999999,1.6053999999999999]
[null,null,null,1.1009,1.0785,1.0661,1.0568,1.0358000000000001,1.0172000000000001,1,0.98319999999999996,0.97009999999999996,0.95489999999999997,0.93810000000000004,0.92030000000000001,0.90229999999999999,0.88449999999999995,0.86909999999999998,0.85399999999999998,0.83919999999999995,0.8246,0.81030000000000002,0.79620000000000002,0.7823,0.76870000000000005,0.75539999999999996,0.74229999999999996,0.72940000000000005,0.7167,0.70420000000000005,0.69199999999999995,0.68,0.66810000000000003,0.65649999999999997,0.64510000000000001,0.63390000000000002,0.62290000000000001]
[null,null,"2014$",0.8931,0.91159999999999997,0.92230000000000001,0.9304,0.94930000000000003,0.96660000000000001,0.98319999999999996,1,1.0136000000000001,1.0296000000000001,1.048,1.0683,1.0896999999999999,1.1115999999999999,1.1313,1.1513,1.1716,1.1923999999999999,1.2134,1.2349000000000001,1.2567999999999999,1.2789999999999999,1.3016000000000001,1.3246,1.3481000000000001,1.3718999999999999,1.3962000000000001,1.4209000000000001,1.446,1.4716,1.4976,1.5241,1.5510999999999999,1.5785]
[null,null,null,1.1196999999999999,1.0969,1.0843,1.0748,1.0533999999999999,1.0345,1.0170999999999999,1,0.98660000000000003,0.97119999999999995,0.95420000000000005,0.93600000000000005,0.91769999999999996,0.89959999999999996,0.88400000000000001,0.86860000000000004,0.85350000000000004,0.8387,0.82410000000000005,0.80979999999999996,0.79569999999999996,0.78190000000000004,0.76829999999999998,0.75490000000000002,0.74180000000000001,0.72889999999999999,0.71619999999999995,0.70379999999999998,0.69159999999999999,0.67949999999999999,0.66769999999999996,0.65610000000000002,0.64470000000000005,0.63349999999999995]
[null,null,"2015$",0.88119999999999998,0.89949999999999997,0.90990000000000004,0.91790000000000005,0.93659999999999999,0.95369999999999999,0.97009999999999996,0.98660000000000003,1,1.0158,1.034,1.054,1.0751999999999999,1.0967,1.1161000000000001,1.1358999999999999,1.1559999999999999,1.1763999999999999,1.1972,1.2183999999999999,1.2399,1.2619,1.2842,1.3069,1.33,1.3535999999999999,1.3774999999999999,1.4018999999999999,1.4267000000000001,1.4519,1.4776,1.5037,1.5303,1.5573999999999999]
[null,null,null,1.1349,1.1117999999999999,1.099,1.0893999999999999,1.0677000000000001,1.0486,1.0308999999999999,1.0136000000000001,1,0.98440000000000005,0.96709999999999996,0.94869999999999999,0.93010000000000004,0.91180000000000005,0.89600000000000002,0.88039999999999996,0.86509999999999998,0.85,0.83530000000000004,0.82079999999999997,0.80649999999999999,0.79249999999999998,0.77869999999999995,0.76519999999999999,0.75190000000000001,0.73880000000000001,0.72599999999999998,0.71330000000000005,0.70089999999999997,0.68879999999999997,0.67679999999999996,0.66500000000000004,0.65349999999999997,0.6421]
[null,null,"2016$",0.86739999999999995,0.88539999999999996,0.89570000000000005,0.90359999999999996,0.92200000000000004,0.93879999999999997,0.95489999999999997,0.97119999999999995,0.98440000000000005,1,1.0179,1.0376000000000001,1.0584,1.0795999999999999,1.0987,1.1182000000000001,1.1378999999999999,1.1580999999999999,1.1786000000000001,1.1994,1.2205999999999999,1.2422,1.2642,1.2865,1.3092999999999999,1.3325,1.3560000000000001,1.38,1.4044000000000001,1.4293,1.4545999999999999,1.4802999999999999,1.5065,1.5330999999999999]
[null,null,null,1.1528,1.1294,1.1164000000000001,1.1067,1.0846,1.0651999999999999,1.0471999999999999,1.0296000000000001,1.0158,1,0.98240000000000005,0.9637,0.94479999999999997,0.92620000000000002,0.91010000000000002,0.89429999999999998,0.87880000000000003,0.86350000000000005,0.84850000000000003,0.8337,0.81930000000000003,0.80500000000000005,0.79100000000000004,0.77729999999999999,0.76380000000000003,0.75049999999999994,0.73740000000000006,0.72460000000000002,0.71199999999999997,0.69969999999999999,0.6875,0.67549999999999999,0.66379999999999995,0.65229999999999999]
[null,null,"2017$",0.85219999999999996,0.86990000000000001,0.88,0.88770000000000004,0.90580000000000005,0.92230000000000001,0.93810000000000004,0.95420000000000005,0.96709999999999996,0.98240000000000005,1,1.0194000000000001,1.0398000000000001,1.0606,1.0793999999999999,1.0985,1.1178999999999999,1.1376999999999999,1.1577999999999999,1.1782999999999999,1.1991000000000001,1.2202999999999999,1.2419,1.2639,1.2863,1.3089999999999999,1.3322000000000001,1.3556999999999999,1.3796999999999999,1.4040999999999999,1.429,1.4541999999999999,1.48,1.5061]
[null,null,null,1.1735,1.1496,1.1364000000000001,1.1265000000000001,1.1041000000000001,1.0842000000000001,1.0659000000000001,1.048,1.034,1.0179,1,0.98099999999999998,0.9617,0.94279999999999997,0.9264,0.9103,0.89449999999999996,0.879,0.86370000000000002,0.84870000000000001,0.83389999999999997,0.81940000000000002,0.80520000000000003,0.79120000000000001,0.77739999999999998,0.76390000000000002,0.75070000000000003,0.73760000000000003,0.7248,0.71220000000000006,0.69979999999999998,0.68759999999999999,0.67569999999999997,0.66400000000000003]
[null,null,"2018$",0.83599999999999997,0.85329999999999995,0.86329999999999996,0.87090000000000001,0.88859999999999995,0.90480000000000005,0.92030000000000001,0.93600000000000005,0.94869999999999999,0.9637,0.98099999999999998,1,1.02,1.0405,1.0589,1.0775999999999999,1.0967,1.1161000000000001,1.1357999999999999,1.1558999999999999,1.1763999999999999,1.1972,1.2182999999999999,1.2399,1.2618,1.2842,1.3069,1.33,1.3534999999999999,1.3774,1.4017999999999999,1.4266000000000001,1.4518,1.4775]
[null,null,null,1.1961999999999999,1.1718999999999999,1.1584000000000001,1.1483000000000001,1.1254,1.1052,1.0866,1.0683,1.054,1.0376000000000001,1.0194000000000001,1,0.98040000000000005,0.96109999999999995,0.94440000000000002,0.92800000000000005,0.91180000000000005,0.89600000000000002,0.88039999999999996,0.86509999999999998,0.85009999999999997,0.83530000000000004,0.82079999999999997,0.80649999999999999,0.79249999999999998,0.77869999999999995,0.76519999999999999,0.75190000000000001,0.73880000000000001,0.72599999999999998,0.71340000000000003,0.70099999999999996,0.68879999999999997,0.67679999999999996]
[null,null,"2019$",0.8196,0.83660000000000001,0.84630000000000005,0.8538,0.87109999999999999,0.88700000000000001,0.90229999999999999,0.91769999999999996,0.93010000000000004,0.94479999999999997,0.9617,0.98040000000000005,1,1.0201,1.0381,1.0565,1.0751999999999999,1.0942000000000001,1.1134999999999999,1.1332,1.1533,1.1737,1.1943999999999999,1.2156,1.2371000000000001,1.2588999999999999,1.2811999999999999,1.3039000000000001,1.3269,1.3504,1.3743000000000001,1.3986000000000001,1.4233,1.4484999999999999]
[null,null,null,1.2202,1.1953,1.1816,1.1713,1.1479999999999999,1.1274,1.1083000000000001,1.0896999999999999,1.0751999999999999,1.0584,1.0398000000000001,1.02,1,0.98029999999999995,0.96330000000000005,0.9466,0.93010000000000004,0.91390000000000005,0.89810000000000001,0.88239999999999996,0.86709999999999998,0.85199999999999998,0.83720000000000006,0.82269999999999999,0.80840000000000001,0.79430000000000001,0.78049999999999997,0.76690000000000003,0.75360000000000005,0.74050000000000005,0.72760000000000002,0.71499999999999997,0.7026,0.69040000000000001]
[null,null,"2020$",0.80349999999999999,0.82010000000000005,0.82969999999999999,0.83699999999999997,0.85399999999999998,0.86960000000000004,0.88449999999999995,0.89959999999999996,0.91180000000000005,0.92620000000000002,0.94279999999999997,0.96109999999999995,0.98029999999999995,1,1.0177,1.0357000000000001,1.054,1.0727,1.0915999999999999,1.1109,1.1306,1.1506000000000001,1.1709000000000001,1.1917,1.2126999999999999,1.2342,1.256,1.2782,1.3008,1.3239000000000001,1.3472999999999999,1.3711,1.3954,1.42]
[null,null,null,1.2445999999999999,1.2193000000000001,1.2053,1.1948000000000001,1.171,1.1499999999999999,1.1306,1.1115999999999999,1.0967,1.0795999999999999,1.0606,1.0405,1.0201,1,0.98260000000000003,0.96550000000000002,0.94879999999999998,0.93230000000000002,0.91610000000000003,0.90010000000000001,0.88449999999999995,0.86909999999999998,0.85399999999999998,0.83919999999999995,0.8246,0.81030000000000002,0.79620000000000002,0.7823,0.76870000000000005,0.75539999999999996,0.74219999999999997,0.72929999999999995,0.7167,0.70420000000000005]
[]
[]
[]
[null,null,"Source:  Deflators and Inflators derived from data contained in the Budget of the United States Government: Table 10.1 - Gross Domestic Product and Deflators Used in the Historical Tables 1940-2020.  "]
[null,null,"https://www.whitehouse.gov/omb/budget/Historicals"]
[null,null,"Updated November 2016.  Deflators for 2021-2040 assume average annual inflation rate derived from 2014-2020 GDP values."]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"HLOOKUP($E$4,E$51:R$53,3)","v":27},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,null,null,{"$f":"HLOOKUP($E$4,E$51:R$53,2)","v":26},2,4,6,8,10,12,14,16,18,20,22,24,26,28]
[null,null,null,null,3,5,7,9,11,13,15,17,19,21,23,25,27,29]
[]
[null,null,{"$f":"C53*100","v":0}]

{"sheet":"Household Exp","index":10,"n_rows":28,"n_cols":65,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[null,null,"Personal Consumption Expenditures "]
[null,null,"Year of Data",2019]
[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",{"$f":"'User Add-in Location'!E10","v":"MyCounty"},{"$f":"'User Add-in Location'!F10","v":"MyRegion"},"Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",6.0206852077091012E-3,1.1926085921823615E-3,4.0310886332966265E-3,6.66058989574603E-3,2.6950245076963241E-3,5.1672722768694775E-3,1.0389631471381972E-3,3.7151583300570243E-3,1.965315297376505E-5,2.295004171002132E-3,4.7332284329354799E-3,2.0432158246978119E-3,7.9782462882406029E-3,1.0176838818515273E-3,2.87235809038212E-3,6.099994270581402E-3,6.0256489662632818E-3,5.3474655088096498E-3,2.8350652078011768E-3,3.6232906641589396E-3,1.8305632098963489E-3,1.824542692365865E-4,2.9391060964472828E-3,3.736752029479486E-3,6.5456037545747921E-3,4.351485482408695E-3,6.8353995495790817E-3,{"$f":"'User Add-in Location'!E11","v":0},{"$f":"'User Add-in Location'!F11","v":0},5.8061322807717169E-3,2.1163225744144074E-3,1.6047398347101526E-3,5.2813575195401132E-4,7.2260831700437667E-3,2.0514872223205923E-3,5.3099756422370402E-3,3.0467243716278897E-3,2.6960808926493936E-3,6.3947911878864576E-3,5.6807134669934461E-3,2.9119555232776681E-3,0,0,0,0,0,0,0,0,1.3411996693031081E-4,3.3090401356709836E-3,5.732487587183345E-3,2.7111661122636499E-3,3.5397953587522906E-3,4.5840992369040011E-3,3.6358352833448238E-3,7.7937345422177404E-3,3.358704207217989E-3,3.5459305804447401E-3,2.2892948416870537E-3,6.023360816500979E-3,3.3310835425569498E-3]
["Warning",null,"Mining",2.1987386161449437E-4,5.706478820342269E-3,2.4401540535886609E-4,4.3706874038790987E-4,1.7696337961767901E-4,1.7113512958029072E-3,6.5606744096607283E-5,3.6984452301368292E-5,1.1918218099932091E-5,1.7607201098107558E-4,1.0688454689470635E-4,8.2625611830283908E-5,2.9352391890894439E-4,1.6200950664475397E-4,1.0374708474767327E-4,9.6596557680311146E-5,1.1230131793654816E-3,2.9780090811205715E-4,1.3627908793254128E-3,5.4002934605915943E-5,8.3841842954370977E-5,4.3433689844823073E-5,1.090804971215732E-4,2.1166242904038692E-4,4.9256407183903171E-4,1.4497567202670803E-4,1.9133112183590748E-3,{"$f":"'User Add-in Location'!E12","v":0},{"$f":"'User Add-in Location'!F12","v":0},1.4165504562094111E-4,1.3590524829966218E-3,8.5370077359418829E-5,4.8605618844802896E-5,4.2462696253055664E-3,7.5693141559814972E-5,9.3751054752577544E-5,4.3922192866785803E-3,3.0738311641982581E-4,5.1501420620014482E-3,1.0274266510918893E-4,6.2444526127930424E-4,0,0,0,0,0,0,0,0,3.4110277340954229E-5,8.3707650110812247E-5,2.451877742789044E-4,8.1140132747039624E-5,3.0245730953645518E-3,5.5561278468903275E-4,6.5626079190726891E-4,1.761464248495377E-4,1.9978630042365064E-4,2.7349479745951165E-5,4.9532614956162646E-4,2.8699179322324755E-5,1.3094530084779986E-3]
[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,{"$f":"'User Add-in Location'!E13","v":0},{"$f":"'User Add-in Location'!F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Construction/Installations - Non Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'User Add-in Location'!E14","v":0},{"$f":"'User Add-in Location'!F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction/Installation Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'User Add-in Location'!E15","v":0},{"$f":"'User Add-in Location'!F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Although the data and formulas are available for review they must not be changed.",null,"Manufacturing",0.11313074368136956,6.636981633094198E-2,2.8079567649695776E-2,0.12366707065279518,0.10529483214087607,7.9149794147639535E-2,9.6922674997513461E-2,0.11717897044116415,1.567400289986212E-3,6.6014062781172445E-2,9.7830679286158614E-2,4.1013809366758809E-2,0.11665158120202283,0.10914413833887057,0.14054167925419234,0.14770223581524805,0.14968918293218075,0.12537831207557465,0.16620013018187396,8.1851616206923813E-2,6.3301021910661212E-2,9.0064666408343264E-2,0.10282983053362788,0.11939515194859916,0.16578473493005752,0.11400410644783425,0.11141981324032174,{"$f":"'User Add-in Location'!E16","v":0},{"$f":"'User Add-in Location'!F16","v":0},0.13720606868874302,5.6496629142032774E-2,0.11042452310261268,9.7358793087317222E-2,7.7066337244651312E-2,6.5948109227436227E-2,0.16070047387339143,0.12161424546171484,0.10552991922281768,0.12705717809930539,9.0681726559223005E-2,0.10492573192905173,0,0,0,0,0,0,0,0,7.1042595665202962E-2,0.11173181847801662,0.11202658410619011,8.6579798838441122E-2,0.14083401827417094,0.10194163126242713,0.12893756845166662,9.0409351295070536E-2,9.4772823295589906E-2,3.7635043378087235E-2,1.8806716191558805E-2,3.9160293955025099E-2,2.4482038660530486E-2]
[null,null,"Fabricated Metals",8.5997823412818002E-5,2.8988309020984702E-5,1.7201912302437693E-5,6.9240923372159883E-5,2.1672953910970052E-5,4.0521081859300975E-5,2.5974550391106035E-5,5.3335088658396078E-5,0,3.1357870479301879E-5,2.14329584289394E-5,1.0148061124806908E-5,5.7433923405157328E-5,3.2398624029488142E-5,4.9368593465363589E-5,6.5388419368077989E-5,5.4449478183621057E-5,2.6059834430538946E-5,4.8335709051767194E-5,6.1052286778827327E-5,1.5508898907335087E-5,1.5254832892325462E-5,3.2017083598802877E-5,2.853439701749919E-5,6.184437759823969E-5,3.156628444614243E-5,9.7413726173738597E-5,{"$f":"'User Add-in Location'!E17","v":0},{"$f":"'User Add-in Location'!F17","v":0},1.182027244060516E-4,5.0847528931889596E-5,4.4057770635706929E-5,1.6595837309294408E-5,2.4301619774740847E-5,2.091029042688175E-5,6.7895430389738998E-5,6.9355318989759279E-5,3.7624160142106381E-5,1.0244650465173826E-4,4.5759242233335529E-5,4.9059403703176851E-5,0,0,0,0,0,0,0,0,1.0819263240645432E-5,4.3727794565446136E-5,3.0326636801438831E-5,3.3448014480315691E-5,7.8700995248076269E-5,4.6535689630517494E-5,1.3251802100004755E-4,2.6036100059062326E-5,7.6710549685598311E-5,1.4776370326102105E-5,1.5373613226174778E-5,2.1989868517789496E-5,1.285020957307221E-5]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Machinery",8.0777040881593669E-6,3.4534233229249426E-6,2.6876345942796499E-6,1.847866106861802E-5,2.5429673553643029E-5,7.6046270713277231E-5,3.5571072565228893E-5,1.2658539796437232E-5,0,1.9302598513415477E-5,1.1190496185721692E-5,0,1.3636437107828494E-5,3.8083553641043913E-5,1.9603354320439574E-5,6.4499202288696028E-5,2.8736970953162907E-5,1.7392901890607443E-5,3.7844728373285848E-6,3.4073924693908057E-5,4.0551716844049765E-6,2.9415808825029378E-5,3.5439462822513167E-5,2.3118039475857155E-5,1.1208782597045565E-5,1.295982481933888E-5,3.1780861627161715E-6,{"$f":"'User Add-in Location'!E18","v":0},{"$f":"'User Add-in Location'!F18","v":0},1.2205989338209271E-5,4.5908684191172864E-6,3.5955230011871797E-5,2.1575294594673514E-5,1.6222343360649057E-6,3.331151666265433E-5,4.1650262885056622E-5,1.5246201732050775E-5,3.633301388777274E-5,2.1804111722542886E-5,1.790770058695382E-5,2.8113369592584737E-5,0,0,0,0,0,0,0,0,1.5444036469557981E-5,5.360923894502631E-5,7.3001946306420608E-5,9.7019788406012019E-6,2.1146435090728776E-5,2.3927225059021437E-5,2.7019487796886146E-5,5.1239733384117028E-5,1.4154415553673998E-5,4.3868463151107323E-6,9.8113637784692934E-7,1.7032118224773181E-5,1.3411408705666834E-6]
[null,null,"Electrical Equip",2.8349553491431784E-5,7.3045300299071271E-6,2.2506858640559513E-5,3.2258043238653518E-5,5.4258307020990196E-5,2.2775478286485488E-5,9.4853705201561908E-5,6.2762879774586928E-5,4.5012864105464656E-7,4.5918354295134941E-5,5.0337605711956316E-5,0,8.6725836671224551E-5,8.0855581589557978E-5,2.7081982734310636E-5,3.9431912318564521E-5,3.6283434591640796E-5,2.3450247476508688E-5,1.9253614369544025E-5,2.405738952287266E-5,2.4257291560462319E-5,7.8241090417110348E-5,2.8693482541627876E-5,5.866515863430065E-5,1.7415860192246643E-4,7.8261917145638882E-5,1.8316663474714796E-5,{"$f":"'User Add-in Location'!E19","v":0},{"$f":"'User Add-in Location'!F19","v":0},5.7060448611814464E-5,9.8593048838680288E-5,7.6402919195611761E-5,5.0496809092731011E-5,2.4651079342901988E-5,4.8089147419845503E-5,1.2626539465992323E-4,7.5671716286269917E-6,4.9957402445520488E-5,2.1634358432933446E-5,4.4073945915972262E-5,8.5540723286291981E-5,0,0,0,0,0,0,0,0,4.525810426623181E-5,9.4938941239098128E-5,4.0912923099434846E-5,4.9711305380290078E-5,3.7721129651020348E-5,5.9479594707469825E-5,2.0894154686236337E-5,4.0983436478027221E-5,6.5785843344941632E-5,1.2178580164889638E-5,1.7728098028683256E-6,3.8746777808464715E-5,3.3476944857860393E-6]
[null,null,"Battery Manufacturing",1.4907693644295361E-4,0,8.5161919504736641E-5,1.9339242458422313E-4,1.2668914053803293E-4,2.5016139245795096E-5,6.471536700122999E-5,2.0884027620341744E-4,0,1.4109126175725566E-4,2.0841822044573627E-4,0,0,1.2299010313403681E-4,1.3594610026204261E-4,2.1933658723450504E-4,1.9389044018275581E-4,2.1707981014822001E-4,5.7758990225188908E-6,0,9.660458465397157E-5,3.3924591389083215E-5,1.6844884305408363E-4,6.3452460886604987E-6,5.8538970510968412E-5,1.9744244480921351E-4,0,{"$f":"'User Add-in Location'!E20","v":0},{"$f":"'User Add-in Location'!F20","v":0},0,2.1303556735649881E-4,0,2.1263372761214128E-5,0,1.887788134085467E-6,1.3477296823987618E-4,0,1.8642937972035759E-4,3.5840846565805185E-5,1.6039517804308375E-4,6.4704778339488167E-5,0,0,0,0,0,0,0,0,6.4955327082868552E-5,2.3650210390247295E-4,0,2.2211970380568556E-4,1.8774506857783562E-5,1.4105071932372907E-4,6.9912030061812852E-5,0,3.2478963281507732E-6,1.1077319390025012E-6,2.587134163698657E-6,1.9271008553662257E-5,0]
[null,null,"Energy Wire Manufacturing",2.9441077991754501E-6,0,1.7093054595442406E-6,1.4186512535794953E-5,5.2417143402611251E-6,3.7591577182302762E-6,4.7222784037049554E-5,0,1.7929858549355204E-7,1.7580734947126155E-5,1.4880221397438145E-5,0,9.4935572814226538E-6,1.0220939562174867E-5,7.8917075457919664E-6,0,2.8131069901273878E-6,1.8175697128813846E-6,2.1634115826641413E-7,4.2823834826290023E-6,4.6859540628051287E-6,3.5694647182702856E-5,2.4957768987843719E-7,7.6174105535645514E-6,2.5437225924390499E-6,0,8.9636942889639572E-6,{"$f":"'User Add-in Location'!E21","v":0},{"$f":"'User Add-in Location'!F21","v":0},1.5722694917817117E-5,3.9491493166127846E-4,2.5040218935052858E-4,7.5439394075065928E-6,3.2337875527936013E-6,5.2046451237871456E-6,2.4978112824542745E-5,1.2134308680278327E-5,4.6103632520879094E-6,0,0,1.3329831616232153E-5,0,0,0,0,0,0,0,0,2.6806034508284434E-6,2.0410001272836175E-5,0,1.1773804442861342E-6,9.9809933295602459E-6,1.0894092286512738E-5,4.1277661992443804E-6,7.3436006076950757E-5,5.2651300457382403E-6,3.8189917919614672E-7,7.30479780671973E-7,3.738961667310549E-6,5.0286070583101127E-6]
[null,null,"Wholesale Trade",4.7780775121223688E-2,2.4834744188711934E-2,5.2344569638781348E-2,4.5172619718655063E-2,5.0687102028490534E-2,5.4263075835598619E-2,4.7670126661904122E-2,2.5740863793231025E-2,1.8611353210172626E-2,5.3421151673460947E-2,6.060210266005258E-2,4.3238601549040148E-2,4.7297034519191171E-2,4.8483647462554173E-2,3.900117297261451E-2,4.6525769541252225E-2,4.5888153058283136E-2,4.9236727107232724E-2,3.6602222610747345E-2,3.8347838960603953E-2,3.7366791871184836E-2,5.0019562593427165E-2,3.5530110575170464E-2,5.0200098631073969E-2,3.8806237663463854E-2,5.3822601450930194E-2,3.403469445222105E-2,{"$f":"'User Add-in Location'!E22","v":0},{"$f":"'User Add-in Location'!F22","v":0},4.7131061805224424E-2,3.8652575484680401E-2,3.4743986964885239E-2,4.8711989827890309E-2,3.6750520635968752E-2,5.1280487620827854E-2,5.3468517417823852E-2,3.9426239439031362E-2,4.8207786046236467E-3,4.2387288992270497E-2,5.4417374008636131E-2,4.305408776208703E-2,0,0,0,0,0,0,0,0,2.89244652112455E-2,4.1989444412145589E-2,5.0375151910316988E-2,6.0377059478316376E-2,5.5726691955327957E-2,4.3689863372770268E-2,5.5267738973926547E-2,2.7848892229587644E-2,3.261537490999207E-2,4.3121659867884875E-2,4.552912216204779E-2,4.6819912488099802E-2,3.5899927093895077E-2]
[null,null,"Retail trade",0.15332477001046188,0.10512778134810394,0.14280941394227037,0.1535936058469605,0.11983326570056159,0.12905088330245146,0.12219406966960045,0.12373536933067197,8.0080295176680513E-2,0.14200682846335991,0.14589362432483366,0.13511893587547336,0.15193063867655446,0.11580604739091672,0.13285319811001745,0.14302468218290107,0.13490621658490493,0.14897473880007747,0.13826118706549259,0.14960741655648208,0.12036269244898451,0.11477585995855399,0.12931137258310071,0.11739759557976327,0.15101510179276958,0.12947213884131478,0.1289568920565807,{"$f":"'User Add-in Location'!E23","v":0},{"$f":"'User Add-in Location'!F23","v":0},0.13414212873345804,0.14001981711000774,0.12326413268879256,0.12043840056047946,0.13079239421784303,0.12215033213080691,0.15194976745093516,0.14241749168312368,0.12614855794297639,0.14250789808316094,0.13008389613682131,0.11731205151152019,0,0,0,0,0,0,0,0,0.10318425414666831,0.17023172159687161,0.12242462762344004,0.14946288727422943,0.13305244699006041,0.10837306877409518,0.14908985914527728,0.12755028475483421,0.12356040576329515,0.12022787680386714,0.14726042709701415,0.12901389002771038,0.14924395660526371]
[null,null,"TCPU",2.6854452136088388E-2,3.7667969087436061E-2,3.097853369592345E-2,3.0249412726432348E-2,2.8893446458433825E-2,3.6554297267850727E-2,2.8219940842299555E-2,3.6849504543653391E-2,1.5757185879162364E-2,2.7129000296645625E-2,3.3522147541465624E-2,1.9052572754755581E-2,2.564166350125521E-2,2.8453937969876268E-2,2.7783154327642591E-2,2.4890087457823104E-2,2.8245594695562693E-2,2.46652724487657E-2,2.6949575718500072E-2,3.0010281568136468E-2,2.8343240814464377E-2,2.5053964096613542E-2,2.5523294916862744E-2,2.5415130039573564E-2,2.7125790887363398E-2,2.8654452139454518E-2,3.2524661900753461E-2,{"$f":"'User Add-in Location'!E24","v":0},{"$f":"'User Add-in Location'!F24","v":0},2.9802790979693808E-2,2.9244843686772843E-2,2.3479055726422046E-2,3.0045561803812088E-2,3.0145654791141292E-2,3.430197157549706E-2,2.8900131369039968E-2,2.9005885471622771E-2,2.7109084664681364E-2,3.0238605775226936E-2,2.6155507306706623E-2,3.0049455739057845E-2,0,0,0,0,0,0,0,0,2.3113759850659617E-2,2.2628746834691561E-2,2.6866104783529878E-2,2.3602577117157349E-2,2.8731525547239043E-2,3.2886994620782033E-2,2.5848531176919289E-2,3.1344037383648549E-2,2.9426690615099199E-2,3.0734550673801212E-2,2.9696634694804384E-2,2.8553019332885957E-2,4.6194636331186291E-2]
[null,null,"Insurance and Real Estate",0.21799032799014909,0.2171925429682065,0.23161564630075829,0.19777055825828055,0.24320885298214265,0.22248218663693248,0.23468186692901441,0.18328424521776054,0.24993455137019949,0.22836446702670538,0.21212290835593722,0.2480291331961271,0.21217967863166307,0.19755362045052396,0.17169280087751546,0.18726135628706606,0.20271425423468686,0.18415355892844384,0.18625354753569789,0.19494206361533761,0.24973716535113849,0.21243238058950464,0.1894896725796236,0.18741148552703776,0.2082710953381062,0.18888879426558727,0.18508874208686432,{"$f":"'User Add-in Location'!E25","v":0},{"$f":"'User Add-in Location'!F25","v":0},0.19245901722904368,0.26270025028117094,0.226423541890904,0.221686680706844,0.20859151256085615,0.21066630341511072,0.19887395211744313,0.16375072201267862,0.19568292060330184,0.19608659484458668,0.21445803913182909,0.1911284737928256,0,0,0,0,0,0,0,0,0.25630258906238629,0.21974576693803258,0.18460943888085235,0.20796638649739954,0.20035568689670902,0.21281185312088269,0.20602403631932339,0.19582312726863019,0.24822440908751284,0.24489713814407518,0.21978782907744429,0.23612355522483944,0.30614475266221314]
[null,null,"Finance",4.3241803117903287E-2,2.6064787080653809E-2,3.300867972428629E-2,4.2153928841190777E-2,3.8294226064705464E-2,3.4486530083041908E-2,3.3893278298969008E-2,3.148459650543569E-2,5.6627892977335621E-2,4.5156531404956207E-2,3.8492015642072136E-2,3.0529407658992262E-2,4.2547231524650876E-2,4.0158132263930918E-2,2.4465521825782158E-2,3.9033746101421275E-2,4.3822266483421635E-2,3.0928567935622316E-2,2.8843791962030362E-2,2.302504362769759E-2,2.4435523823484986E-2,3.4536610661076453E-2,2.9008294055753E-2,3.3950200400668956E-2,3.4756757124129165E-2,4.1794538122514234E-2,3.5729981380525702E-2,{"$f":"'User Add-in Location'!E26","v":0},{"$f":"'User Add-in Location'!F26","v":0},4.8655733561479481E-2,7.2072388164888243E-2,2.6991032957851789E-2,2.3815526542011193E-2,2.857887895548927E-2,4.5382092083542463E-2,3.2422668670509358E-2,4.6456632743772576E-2,4.7227369957887677E-2,4.1848459164235935E-2,2.73045086112697E-2,3.6545252833245633E-2,0,0,0,0,0,0,0,0,3.9891939933213619E-2,2.8496693193906738E-2,5.8876970903387234E-2,3.7002545369853215E-2,4.5833653087858431E-2,4.7144857049199983E-2,4.9246684678990925E-2,2.1035525514082089E-2,4.5005078048512524E-2,3.3782768414954534E-2,2.9761561203055786E-2,4.3370950518533326E-2,5.892840722299314E-2]
[null,null,"Other Professional Services",7.1079125880620314E-3,7.6493958583308749E-3,9.1179180084477122E-3,6.5109743857337931E-3,1.2729319291007048E-2,1.1672120761360628E-2,1.5214268626518864E-2,8.5942503786997637E-3,1.3594870813809149E-2,8.2507107953956639E-3,1.0020024571551151E-2,9.2805263825133343E-3,5.5125475446012118E-3,1.6104381673036718E-2,8.4481430895538469E-3,9.8361271356077092E-3,9.0858290623188134E-3,7.9595966162181488E-3,6.7027256749662509E-3,8.6330898717418489E-3,1.4254118409670414E-2,1.6100011290936623E-2,1.413306692214508E-2,1.318215709260525E-2,5.5926698237514887E-3,1.1663838654029741E-2,6.427107349736976E-3,{"$f":"'User Add-in Location'!E27","v":0},{"$f":"'User Add-in Location'!F27","v":0},9.9954344846648179E-3,8.4335250679015341E-3,1.1270211134668832E-2,1.9003838594275946E-2,1.1822506858404991E-2,1.7334529648470397E-2,5.2216613899529682E-3,6.0177971712120472E-3,1.3003555363262817E-2,5.8222710262177445E-3,1.0957498305514608E-2,1.5169465566195597E-2,0,0,0,0,0,0,0,0,7.5455864337012086E-3,6.1758327271532005E-3,5.7161860031411833E-3,7.4226173581483394E-3,1.0231745920366339E-2,1.2250750296615924E-2,8.5942580080133127E-3,1.2761158890026414E-2,1.287293104432944E-2,1.3166582284047778E-2,1.1893955828540309E-2,1.4026290371731035E-2,4.7830419181345302E-3]
[null,null,"Office Services",9.4555203716423404E-4,8.6967457346112122E-4,1.5816367617301898E-3,8.3226033220793383E-4,1.7342709344930764E-3,1.8394140667925571E-3,1.8291888898785227E-3,1.1447598271974611E-3,5.0937407223283111E-3,1.6236072784845395E-3,1.951337138029091E-3,1.2255485396897063E-3,8.0344125756125402E-4,1.8975905194961054E-3,8.1072919147383456E-4,9.4813257822937245E-4,1.0901298676187902E-3,9.7309579108182038E-4,8.2804111702353914E-4,1.1703162527345078E-3,1.9369047339313217E-3,2.0524250361469609E-3,1.1363054524029215E-3,1.3453510613974629E-3,7.1206488852208023E-4,1.4723683341895423E-3,1.0369929754674091E-3,{"$f":"'User Add-in Location'!E28","v":0},{"$f":"'User Add-in Location'!F28","v":0},1.1224091357968232E-3,1.1581633107974048E-3,1.2512774306044927E-3,2.1171672244875207E-3,6.7865140694253203E-4,2.319333017468954E-3,1.1039862122916475E-3,6.8788245481644786E-4,1.2283684306379152E-3,1.2890379566773845E-3,1.1652453397173414E-3,1.7210877447407852E-3,0,0,0,0,0,0,0,0,1.3217513574143517E-3,1.1563870647240059E-3,6.4970285250539825E-4,9.6885946770042741E-4,1.5069732629683795E-3,1.4863803381040222E-3,1.1101239463740945E-3,1.0989150517334519E-3,1.9748690902728393E-3,1.5530322106587745E-3,7.9260332591118336E-4,1.0447922211850988E-3,8.8405170164441874E-4]
[null,null,"Architectural and Engineering Services",2.3687887378584827E-4,3.9132249617553289E-4,3.1752955588950813E-4,1.4504592679435782E-4,3.651904636490742E-4,3.9463798980401927E-4,3.5327289405004934E-4,2.4212859035085006E-4,1.0285759587808729E-3,3.1245032130473985E-4,4.105921539622069E-4,3.1420403818106161E-4,1.8744912703966298E-4,3.6645229486890579E-4,1.7406821453669821E-4,1.83520782102863E-4,2.3466145356869521E-4,1.720379841235097E-4,2.4828740236113896E-4,2.4706672814086037E-4,4.1590223083079258E-4,4.365737667386365E-4,2.6187852726074814E-4,2.8794268133232353E-4,1.3203884612999741E-4,2.8775471159402349E-4,2.194443486760145E-4,{"$f":"'User Add-in Location'!E29","v":0},{"$f":"'User Add-in Location'!F29","v":0},2.3048932599776238E-4,2.6081523755046472E-4,2.6811922127109697E-4,4.4597208877118874E-4,1.9136619204661277E-4,4.8311637974964337E-4,2.3289558487070964E-4,1.8491132743306732E-4,2.6085588745957463E-4,1.6322249157226947E-4,2.478864560849264E-4,3.9005096440137567E-4,0,0,0,0,0,0,0,0,2.679603460703149E-4,2.8116955126377031E-4,1.4253148766175488E-4,2.0621944881690608E-4,3.3135220248948252E-4,2.9771634658941066E-4,2.3826810294619362E-4,2.3668699293689964E-4,4.2337285061054656E-4,3.5079232548736281E-4,1.7946787912235377E-4,2.5971365012723255E-4,1.8451369748694052E-4]
[null,null,"Other services",0.36660124638305353,0.48599372555855375,0.45062317201615137,0.3805544292192477,0.38117928817442459,0.40770802928906419,0.4027854062487069,0.45424964935180762,0.51726699666401199,0.41356952966026356,0.38217650725365837,0.45187564600946228,0.37503348819760085,0.42944109926191659,0.43947631024839917,0.38162078925719339,0.36383330699573235,0.40829271156230773,0.39283277989804188,0.45428980662807467,0.43733235710228613,0.44024762389809391,0.45661687516508509,0.43465186939570122,0.34807466693286926,0.4130323210469749,0.44260528427051754,{"$f":"'User Add-in Location'!E30","v":0},{"$f":"'User Add-in Location'!F30","v":0},0.3822739828791768,0.37459648321774325,0.42596760816420232,0.42235614035366947,0.43967325804420765,0.43317219007305924,0.34736775425442018,0.42917716836312902,0.46272823528646329,0.3847254531273856,0.42336970425641013,0.44363688403233176,0,0,0,0,0,0,0,0,0.45196012343944247,0.37902223786594585,0.41944369865254899,0.41208814270372668,0.36447896208098812,0.42125346002848019,0.3572872111125317,0.47057084351829953,0.38955151738156607,0.45515694594643252,0.47810074540244418,0.44264403013419684,0.34924133125594875]
[null,null,"Government",1.6270346289753664E-2,2.0899259424872727E-2,1.5027888025886537E-2,1.1922464288596155E-2,1.45774831029469E-2,1.5328596341871573E-2,1.485899717618434E-2,1.3405669415812943E-2,4.0404373012126127E-2,1.1385293105054907E-2,1.1830720789964227E-2,1.8185532944960624E-2,1.3371523024664725E-2,1.112571651473397E-2,1.1536934501601415E-2,1.238574862686433E-2,1.3024890574813257E-2,1.3332905713262172E-2,1.2002363953922277E-2,1.4034991956334536E-2,2.0452498396677305E-2,1.3782556501384524E-2,1.2844972906804406E-2,1.267128909198703E-2,1.2380080144481609E-2,1.2082163408418745E-2,1.307946048993905E-2,{"$f":"'User Add-in Location'!E31","v":0},{"$f":"'User Add-in Location'!F31","v":0},1.0823745960343746E-2,1.2124444926755981E-2,1.3791928891014897E-2,1.3310383582474073E-2,2.4064236210666546E-2,1.470094453052651E-2,1.3910870027264934E-2,1.3700075916822011E-2,1.2934565267511612E-2,1.6144760935085795E-2,1.4582436942074848E-2,1.2279162084614506E-2,0,0,0,0,0,0,0,0,1.6131533806641361E-2,1.4697974786672048E-2,1.2712683422639136E-2,1.1214392300209375E-2,1.2103624346131023E-2,1.2404730860084151E-2,1.3758992082433604E-2,1.2954320057292931E-2,1.7832627000259289E-2,1.5760482547024186E-2,1.5384704857994766E-2,1.2830636725357367E-2,1.9350238647680828E-2]
[null,null,"Semiconductor (solar cell/module) manufacturing",1.8657642670154045E-7,1.4740965334241315E-7,9.1073011022119483E-5,2.4146021722279789E-6,9.744298159128378E-5,2.3692577096810941E-5,4.0013949293365525E-6,2.5303742334835603E-7,5.6312710651039E-7,4.0040191220635107E-5,9.6780031513381877E-7,9.2186392828151691E-8,4.0466283157953524E-4,9.9366882252194498E-7,2.9047321278036016E-7,2.5572848189894461E-6,6.7848037801623648E-7,1.4082567094491904E-6,1.2475577664695404E-7,3.97084445489855E-5,2.2659529659538548E-6,7.9346269392651425E-5,1.2907388875758779E-6,1.903383997025246E-5,2.2993467208696591E-6,8.230951502054084E-6,3.4251035771205855E-7,{"$f":"'User Add-in Location'!E32","v":0},{"$f":"'User Add-in Location'!F32","v":0},6.1580327110691746E-6,2.7073670799533705E-6,2.7653805506750091E-5,1.5329004003283746E-5,1.1852136542604245E-4,2.4006545856359418E-5,4.8032766067912336E-5,1.7701295306349509E-5,7.370439859166434E-6,2.5704330138848739E-6,5.2458474683029664E-4,1.1147148833202129E-5,0,0,0,0,0,0,0,0,6.0531685726086074E-6,2.7068486978223495E-7,3.4402506117363318E-5,4.9518039369412015E-8,8.2626921396861306E-5,3.7094587368715041E-5,5.0160466600752543E-5,2.0528080079211948E-4,1.6246570360348394E-5,7.0159155642109351E-6,1.6611546204297489E-7,7.6619713108235668E-8,0]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Total",{"$f":"SUM(D4:D25)","v":1},{"$f":"SUM(E4:E25)","v":1},0.99999999999999989,0.99999999999999989,1,0.99999999999999978,0.99999999999999989,0.99999999999999989,1,1,1.0000000000000002,1,1,1,1,1,1,1,0.99999999999999989,1,1,1,1.0000000000000002,1,1,0.99999999999999989,1,0,0,1,1.0000000000000002,1,0.99999999999999989,1.0000000000000002,0.99999999999999989,1,0.99999999999999989,1,1,1,0.99999999999999989,{"$f":"SUM(AS4:AS25)","v":0},0,0,0,0,0,0,0,0.99999999999999989,0.99999999999999989,1,1,0.99999999999999989,null,1,0.99999999999999978,1,1,1,1,1.0000000000000002]
[]
[null,null,{"$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 2019 state data."}]

{"sheet":"Multipliers","index":11,"n_rows":329,"n_cols":65,"rows_kept":329,"cut":false,"hidden":true,"merged":[]}
[null,null," Multipliers For Economic Input-Output Analysis"]
[null,null,"Year of Data",2019]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
["Warning",null,"Ag, Forestry, Fish & Hunting",8.821078,8.6085930000000008,8.9162309999999998,6.8296900000000003,8.7064109999999992,7.9077270000000004,16.786892999999999,3.2251509999999999,15.368733000000001,12.434183000000001,7.3202829999999999,21.194478,5.9934589999999996,5.3549639999999998,6.8731819999999999,3.5143369999999998,4.3523290000000001,15.942577,12.198096,16.745704,9.4561279999999996,16.362325999999999,10.223515000000001,5.0516249999999996,8.4331549999999993,10.73072,9.2553470000000004,{"$f":"'User Add-in Location'!B11","v":0},{"$f":"'User Add-in Location'!C11","v":0},3.0295540000000001,7.6979220000000002,21.562519000000002,15.501671999999999,10.734579999999999,11.215171,6.7069239999999999,4.4443520000000003,11.382930999999999,11.813653,14.582007000000001,10.757237999999999,0,0,0,0,0,0,0,0,19.552420999999999,12.439280999999999,4.2127470000000002,19.489229000000002,14.238986000000001,8.5422130000000003,12.022949000000001,13.639289,15.165253999999999,11.317769999999999,32.134906999999998,8.0523779999999991,11.450298999999999]
[null,null,"Mining",2.285876,1.639046,2.2467769999999998,2.9140769999999998,2.3565489999999998,2.2259199999999999,2.6386379999999998,3.1596820000000001,2.2050010000000002,2.9987059999999999,2.580006,2.8327049999999998,3.639961,2.976283,2.892207,2.9829029999999999,3.287677,2.900004,2.5518770000000002,4.3325050000000003,2.8723269999999999,3.1610909999999999,2.7733620000000001,2.3855189999999999,3.2158690000000001,2.8064420000000001,2.5370159999999999,{"$f":"'User Add-in Location'!B12","v":0},{"$f":"'User Add-in Location'!C12","v":0},3.258184,2.408763,3.6129959999999999,3.0138799999999999,2.0242629999999999,3.3962530000000002,3.1816460000000002,2.4215429999999998,1.6076680000000001,2.3224800000000001,3.6354660000000001,1.811655,0,0,0,0,0,0,0,0,2.9609519999999998,2.8679890000000001,3.5164360000000001,2.9809239999999999,1.8302769999999999,2.1577809999999999,2.5889980000000001,2.8882469999999998,2.7214070000000001,3.3748749999999998,2.1889099999999999,2.1386449999999999,2.2368749999999999]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Construction",8.2767809999999997,6.538195,7.0511200000000001,8.4689920000000001,6.2543009999999999,6.8238469999999998,7.1391559999999998,6.5940760000000003,6.3198670000000003,7.2555719999999999,7.2025819999999996,5.8313670000000002,7.5936430000000001,6.6562049999999999,7.495457,7.6544819999999998,7.5430890000000002,7.5930160000000004,7.7826300000000002,9.1701099999999993,7.0278980000000004,6.6821149999999996,7.0461939999999998,6.8034879999999998,8.7481419999999996,7.9014369999999996,7.9240459999999997,{"$f":"'User Add-in Location'!B13","v":0},{"$f":"'User Add-in Location'!C13","v":0},8.9778420000000008,6.7744010000000001,8.5393620000000006,6.3175910000000002,7.9410670000000003,6.3362720000000001,7.9187349999999999,6.5388859999999998,7.2800010000000004,8.3332320000000006,6.8826029999999996,6.7302900000000001,0,0,0,0,0,0,0,0,7.0258099999999999,7.1757900000000001,8.1257380000000001,7.6537179999999996,7.0755600000000003,7.0165480000000002,6.8036300000000001,9.5204839999999997,7.2371920000000003,6.1631090000000004,6.7814959999999997,7.0667910000000003,6.9476399999999998]
[null,null,"Construction/Installations - Non Residential",5.4461820000000003,4.7200220000000002,4.4787150000000002,5.3936500000000001,4.1588130000000003,4.4455989999999996,5.1617189999999997,4.2582190000000004,4.2074910000000001,4.5231859999999999,4.5656720000000002,3.8489710000000001,4.7164979999999996,4.3654479999999998,4.8882680000000001,5.0714399999999999,4.8561019999999999,4.849037,5.1432419999999999,6.2472539999999999,4.6626399999999997,4.7104210000000002,4.5426820000000001,4.5623379999999996,5.5413290000000002,5.2482759999999997,5.2191720000000004,{"$f":"'User Add-in Location'!B14","v":0},{"$f":"'User Add-in Location'!C14","v":0},6.122573,4.4349160000000003,6.5795539999999999,4.2580900000000002,5.176876,4.2443840000000002,5.1684479999999997,4.332084,4.7837319999999997,5.4984970000000004,4.5935689999999996,4.4621409999999999,0,0,0,0,0,0,0,0,4.6453540000000002,4.4707689999999998,5.3542459999999998,5.2342209999999998,4.7062929999999996,4.6173570000000002,4.3046990000000003,6.7716820000000002,4.6884990000000002,4.0626490000000004,4.4916099999999997,4.6724189999999997,4.7479149999999999]
["Although the data and formulas are available for review they must not be changed.",null,"Construction/Installation Residential",5.8271300000000004,5.1002640000000001,4.917071,5.830597,4.5443740000000004,4.8751110000000004,5.3950279999999999,4.7558170000000004,4.558694,4.982551,5.0304979999999997,4.2672509999999999,5.1986030000000003,4.8005690000000003,5.3383479999999999,5.5139909999999999,5.3015499999999998,5.3366300000000004,5.501995,6.4486230000000004,5.0500939999999996,5.0448880000000003,5.0199819999999997,4.9996020000000003,5.9439339999999996,5.6513039999999997,5.681082,{"$f":"'User Add-in Location'!B15","v":0},{"$f":"'User Add-in Location'!C15","v":0},6.4128239999999996,4.8416110000000003,6.5483859999999998,4.632403,5.6078359999999998,4.6244779999999999,5.5889540000000002,4.7975289999999999,5.204453,5.9027459999999996,5.0512730000000001,4.9034069999999996,0,0,0,0,0,0,0,0,5.0594330000000003,4.9601040000000003,5.740685,5.5682999999999998,5.1058029999999999,5.0278890000000001,4.7801600000000004,6.8414089999999996,5.132504,4.2778600000000004,4.9857719999999999,5.1395809999999997,5.2097420000000003]
[null,null,"Manufacturing",1.9362470000000001,2.2163149999999998,2.3763040000000002,2.2488730000000001,1.8369139999999999,2.2059489999999999,2.2419920000000002,1.700415,2.6541769999999998,2.5562930000000001,2.248786,2.6647370000000001,2.3740000000000001,1.8700889999999999,1.776599,1.913314,1.7246969999999999,1.6925429999999999,0.82214399999999999,2.7637809999999998,2.1434470000000001,2.1782460000000001,1.918221,2.2381359999999999,1.869324,1.95381,1.5457069999999999,{"$f":"'User Add-in Location'!B16","v":0},{"$f":"'User Add-in Location'!C16","v":0},1.9267840000000001,2.7484829999999998,2.7504420000000001,1.891732,1.7178990000000001,2.354927,2.0010780000000001,1.478334,1.949238,1.895618,2.6830449999999999,2.1277249999999999,0,0,0,0,0,0,0,0,2.7302059999999999,1.882657,2.3439839999999998,1.9569730000000001,1.280905,1.902825,2.1188090000000002,2.5033750000000001,2.1765789999999998,1.6451800000000001,1.6059460000000001,2.2997890000000001,0.97886499999999999]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Fabricated Metals",2.9884240000000002,3.8809969999999998,3.261746,2.7504780000000002,2.9935529999999999,2.957646,3.078433,3.3923190000000001,0,3.279312,2.9922110000000002,3.4248400000000001,3.2789380000000001,3.3011279999999998,3.0395509999999999,3.2130380000000001,3.1620240000000002,3.4288129999999999,3.3091179999999998,3.0679050000000001,3.1783419999999998,2.939546,3.4001229999999998,3.4683419999999998,3.5243679999999999,3.328325,3.4604240000000002,{"$f":"'User Add-in Location'!B17","v":0},{"$f":"'User Add-in Location'!C17","v":0},3.0880420000000002,2.7740770000000001,2.8277130000000001,3.0317910000000001,3.471333,3.0370970000000002,3.2864149999999999,3.7987790000000001,3.4004979999999998,3.1889020000000001,3.0296430000000001,3.3806729999999998,0,0,0,0,0,0,0,0,3.5411709999999998,3.1191089999999999,3.8408470000000001,3.112587,3.254556,3.1992950000000002,3.072864,3.793342,3.0504859999999998,3.047078,3.3186460000000002,3.4828589999999999,3.0824509999999998]
[null,null,"Machinery",3.0987040000000001,3.723058,3.5708350000000002,3.1920730000000002,2.6053869999999999,2.5583269999999998,3.025725,3.0371959999999998,0,3.0429309999999998,3.11225,0,3.3453949999999999,2.9336630000000001,3.5497920000000001,2.8719389999999998,3.5263680000000002,3.5856669999999999,3.5447479999999998,2.6767989999999999,3.0292849999999998,3.2118069999999999,3.4280550000000001,3.2565620000000002,3.8340529999999999,3.4138570000000001,3.8264130000000001,{"$f":"'User Add-in Location'!B18","v":0},{"$f":"'User Add-in Location'!C18","v":0},3.6661869999999999,3.541439,3.016162,3.27013,3.8976139999999999,2.726016,3.0987209999999998,2.4561139999999999,3.488226,3.5102410000000002,3.3707639999999999,3.3442859999999999,0,0,0,0,0,0,0,0,3.3310710000000001,2.4630779999999999,2.616968,3.5321850000000001,3.2719909999999999,3.09476,3.4462570000000001,3.1943760000000001,3.5671569999999999,3.5694569999999999,4.0212890000000003,3.279601,3.1375929999999999]
[null,null,"Electrical Equip",2.6735519999999999,3.7357179999999999,2.6123189999999998,2.9374039999999999,2.539838,2.3909280000000002,2.6127060000000002,2.2984010000000001,3.7636370000000001,2.850196,2.2402099999999998,0,2.7802060000000002,2.3683709999999998,2.9933489999999998,2.6045150000000001,2.6906210000000002,2.7027480000000002,2.621432,2.9168430000000001,2.8201969999999998,2.2585920000000002,2.7448290000000002,2.5296150000000002,2.7652060000000001,2.4267310000000002,3.2598020000000001,{"$f":"'User Add-in Location'!B19","v":0},{"$f":"'User Add-in Location'!C19","v":0},2.1869130000000001,2.7746089999999999,2.1838609999999998,2.4880080000000002,3.0975549999999998,2.7965520000000001,2.3953069999999999,2.9628890000000001,2.5541960000000001,2.7412510000000001,2.555164,2.4957150000000001,0,0,0,0,0,0,0,0,2.3213569999999999,2.2886850000000001,2.7577210000000001,2.2618960000000001,2.5880179999999999,2.530383,2.8250790000000001,3.136053,2.6591849999999999,2.8948339999999999,2.8770359999999999,2.3911509999999998,2.866441]
[null,null,"Battery Manufacturing",3.4031389999999999,0,2.9967679999999999,3.1860529999999998,2.938313,2.5665819999999999,3.0469719999999998,2.9278189999999999,0,3.0312399999999999,2.7679819999999999,0,0,2.7423250000000001,3.0448189999999999,3.1085090000000002,2.8738220000000001,3.2857829999999999,2.9386220000000001,0,3.0674410000000001,2.9121869999999999,2.8234110000000001,3.3509540000000002,3.2517369999999999,2.9362159999999999,0,{"$f":"'User Add-in Location'!B20","v":0},{"$f":"'User Add-in Location'!C20","v":0},0,3.1783839999999999,0,2.820681,0,3.0930439999999999,2.59918,0,2.831744,3.2702399999999998,2.7297850000000001,2.9716049999999998,0,0,0,0,0,0,0,0,2.802133,2.567771,0,2.468054,3.100371,2.9422609999999998,3.0198209999999999,0,3.0557020000000001,3.6779869999999999,3.1702659999999998,2.8025340000000001,0]
[null,null,"Energy Wire Manufacturing",2.262022,0,1.983036,2.1177630000000001,2.1000160000000001,1.849677,2.0615960000000002,0,3.4663719999999998,2.1508379999999998,2.0388139999999999,0,2.1408179999999999,1.8920060000000001,2.132666,0,2.1480049999999999,2.2364169999999999,2.0378509999999999,2.2647249999999999,2.0464099999999998,1.943198,2.2282679999999999,2.011962,2.1402580000000002,0,2.2561089999999999,{"$f":"'User Add-in Location'!B21","v":0},{"$f":"'User Add-in Location'!C21","v":0},1.7138040000000001,2.1199530000000002,1.871008,1.926364,1.958445,2.1610109999999998,1.8541300000000001,2.3321010000000002,2.020632,0,0,2.1533760000000002,0,0,0,0,0,0,0,0,2.0833080000000002,1.845547,0,2.1065900000000002,2.0537079999999999,2.0404170000000001,2.171618,2.0725790000000002,2.1174309999999998,2.2289840000000001,2.11816,2.113575,2.371191]
[null,null,"Wholesale Trade",3.6555580000000001,3.0575510000000001,3.0433859999999999,3.0752069999999998,2.7812100000000002,3.0955430000000002,2.878511,3.3482349999999999,2.62208,3.0030920000000001,3.1189749999999998,3.7998859999999999,3.4334570000000002,2.8578679999999999,3.332608,3.3367149999999999,3.1598929999999998,3.0252430000000001,3.2475299999999998,3.2387269999999999,3.0616789999999998,2.8824369999999999,3.0651929999999998,2.9816799999999999,3.4506610000000002,3.3070849999999998,3.6275149999999998,{"$f":"'User Add-in Location'!B22","v":0},{"$f":"'User Add-in Location'!C22","v":0},3.0588220000000002,3.1416469999999999,3.4477150000000001,2.631399,3.651357,2.8652929999999999,3.2914850000000002,3.0991409999999999,3.2506949999999999,3.5006710000000001,3.4247429999999999,3.1731959999999999,0,0,0,0,0,0,0,0,3.1938170000000001,3.2995239999999999,3.339763,2.9993069999999999,2.9086029999999998,3.0280239999999998,3.250969,3.2478769999999999,3.1171709999999999,2.8883580000000002,3.206302,3.4601169999999999,3.3250989999999998]
[null,null,"Retail trade",11.557157999999999,11.225194999999999,9.8826409999999996,11.518193999999999,9.0081659999999992,10.519102,9.5906149999999997,12.047313000000001,9.3350259999999992,10.653781,11.061840999999999,9.7146670000000004,10.686256,10.060744,11.089955,12.193633,10.908196,11.977724,10.668539000000001,10.960660000000001,10.4709,10.515649,11.053228000000001,10.587896000000001,11.495644,11.419582999999999,12.311311999999999,{"$f":"'User Add-in Location'!B23","v":0},{"$f":"'User Add-in Location'!C23","v":0},11.519966999999999,9.5632780000000004,11.145075,9.5159900000000004,11.674623,9.4021989999999995,11.710720999999999,11.453548,10.535723000000001,11.793393,11.688219,11.041404999999999,0,0,0,0,0,0,0,0,10.472917000000001,11.524324999999999,11.124045000000001,10.552165,10.694635,10.302334999999999,9.7678949999999993,10.753696,10.971330999999999,6.4453950000000004,11.415113,11.075813,11.068720000000001]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"TCPU",2.3136670000000001,1.3663419999999999,2.2527789999999999,3.1938689999999998,2.5278179999999999,2.2153870000000002,1.710358,2.2193290000000001,1.3516239999999999,2.4650989999999999,2.6656610000000001,1.6664920000000001,3.1297980000000001,2.7105999999999999,2.8868260000000001,3.1307670000000001,2.4800119999999999,2.6481050000000002,2.286546,2.6450680000000002,1.9635819999999999,1.8852530000000001,2.5288620000000002,2.5273979999999998,2.8663650000000001,2.9077009999999999,2.282902,{"$f":"'User Add-in Location'!B24","v":0},{"$f":"'User Add-in Location'!C24","v":0},2.33649,2.2806679999999999,2.0126080000000002,2.4709249999999998,2.479044,1.764132,2.8428460000000002,2.4952869999999998,2.9224000000000001,1.7915970000000001,2.5654119999999998,2.3506939999999998,0,0,0,0,0,0,0,0,2.0516049999999999,2.452105,2.8588019999999998,3.1165620000000001,2.7202459999999999,2.4910220000000001,2.9370020000000001,2.1405210000000001,2.4516469999999999,2.3423259999999999,2.12425,3.0123899999999999,1.4950490000000001]
[null,null,"Insurance and Real Estate",2.7425839999999999,2.0219779999999998,2.6769759999999998,2.6217220000000001,2.0110809999999999,2.6801490000000001,2.097172,1.9649700000000001,2.0655329999999998,2.8090519999999999,2.6376659999999998,1.9970950000000001,2.8419310000000002,2.03057,2.2359789999999999,2.2685140000000001,2.6004670000000001,2.4955820000000002,2.6851750000000001,2.5242230000000001,2.0306690000000001,2.060257,2.483276,2.2951709999999999,2.6470060000000002,2.722299,3.0983499999999999,{"$f":"'User Add-in Location'!B25","v":0},{"$f":"'User Add-in Location'!C25","v":0},2.2641960000000001,2.719716,2.1297769999999998,2.42354,2.2440699999999998,2.2608679999999999,2.6783139999999999,2.8119689999999999,2.3790300000000002,2.7337449999999999,2.2677689999999999,2.3234300000000001,0,0,0,0,0,0,0,0,2.1788400000000001,2.7415929999999999,3.022834,2.5068269999999999,2.6299079999999999,2.3738860000000002,2.9736750000000001,2.250467,2.2243019999999998,2.0929000000000002,2.2428149999999998,2.2466620000000002,3.0645530000000001]
[null,null,"Finance",4.1545259999999997,3.8966910000000001,4.757892,4.5036829999999997,3.6324160000000001,4.8547029999999998,3.4834529999999999,2.4847260000000002,3.1313529999999998,5.5033820000000002,3.0898159999999999,4.8841549999999998,4.8871529999999996,3.8959199999999998,5.0896319999999999,4.1709160000000001,5.1374820000000003,4.6152259999999998,4.9971329999999998,4.4584669999999997,4.4634650000000002,3.1486730000000001,5.0878030000000001,3.8496860000000002,4.6909520000000002,4.0086269999999997,4.3539300000000001,{"$f":"'User Add-in Location'!B26","v":0},{"$f":"'User Add-in Location'!C26","v":0},4.9246420000000004,4.8989050000000001,4.4650129999999999,4.8137689999999997,4.8740420000000002,1.9819770000000001,2.940356,4.5867649999999998,3.3794300000000002,5.1559759999999999,4.5250399999999997,4.4696660000000001,0,0,0,0,0,0,0,0,4.0896929999999996,5.0055399999999999,2.3294000000000001,4.6169960000000003,4.9566210000000002,3.7410619999999999,4.2916780000000001,4.5778340000000002,4.0226730000000002,4.0071789999999998,4.5078300000000002,4.4496310000000001,6.1855339999999996]
[null,null,"Other Professional Services",5.2149380000000001,5.7148149999999998,5.4550109999999998,4.8457020000000002,4.0879700000000003,4.7232349999999999,4.2061070000000003,4.0646909999999998,3.2987359999999999,5.6297189999999997,4.8514220000000003,5.3796520000000001,5.56135,4.2965999999999998,4.7503989999999998,5.4298970000000004,5.1864080000000001,5.6564800000000002,5.7628880000000002,5.5049260000000002,4.6428589999999996,3.9140100000000002,4.7467480000000002,4.5042150000000003,6.014507,4.7325609999999996,6.6073019999999998,{"$f":"'User Add-in Location'!B27","v":0},{"$f":"'User Add-in Location'!C27","v":0},5.0753620000000002,5.1239290000000004,4.8601700000000001,4.038951,5.1860879999999998,3.9649420000000002,4.6821339999999996,5.6038410000000001,4.7671169999999998,5.9092200000000004,4.6014629999999999,4.3127300000000002,0,0,0,0,0,0,0,0,4.9818949999999997,5.6647629999999998,5.5240460000000002,5.269692,4.9226510000000001,4.5683150000000001,5.8537290000000004,5.8580519999999998,4.612501,4.009754,5.0476850000000004,4.8676310000000003,6.7523109999999997]
[null,null,"Office Services",7.5366900000000001,8.0858819999999998,7.4821429999999998,8.8176659999999991,5.3652280000000001,6.4506629999999996,5.4826730000000001,6.5503270000000002,4.0607870000000004,6.9679000000000002,6.6897440000000001,8.00549,8.7874549999999996,6.3017110000000001,6.8381429999999996,7.6907899999999998,7.4178660000000001,7.9381339999999998,8.6462939999999993,7.4137620000000002,5.489986,4.437087,7.3096829999999997,6.5331910000000004,9.2882459999999991,6.8199870000000002,8.8474930000000001,{"$f":"'User Add-in Location'!B28","v":0},{"$f":"'User Add-in Location'!C28","v":0},7.9726359999999996,7.5696440000000003,5.8127339999999998,5.2660020000000003,7.2518089999999997,5.5994130000000002,6.4693290000000001,8.0301229999999997,7.096025,7.8350400000000002,7.5691280000000001,6.6429830000000001,0,0,0,0,0,0,0,0,6.9410449999999999,7.7416549999999997,8.3663410000000002,6.196485,6.5924709999999997,6.2807209999999998,8.5531129999999997,6.6557130000000004,5.256513,5.9488669999999999,9.7377009999999995,7.3802139999999996,8.5692439999999994]
[null,null,"Architectural and Engineering Services",5.9720370000000003,6.3562779999999997,6.4057909999999998,7.252351,5.2096920000000004,5.7635740000000002,5.6308670000000003,5.7676869999999996,4.3075830000000002,6.5289960000000002,6.1536629999999999,6.4755890000000003,7.0308840000000004,5.8103590000000001,6.1626810000000001,6.4747760000000003,6.1522449999999997,6.6541389999999998,6.425376,6.4785880000000002,5.4475090000000002,4.7826969999999998,5.7305510000000002,5.9192879999999999,7.454237,5.8276620000000001,7.061674,{"$f":"'User Add-in Location'!B29","v":0},{"$f":"'User Add-in Location'!C29","v":0},6.6022119999999997,6.4581169999999997,5.7263659999999996,5.5058299999999996,6.0854090000000003,5.2610599999999996,6.115532,6.1924469999999996,6.2623620000000004,6.970186,6.4395389999999999,5.9697490000000002,0,0,0,0,0,0,0,0,6.3519639999999997,6.3089750000000002,6.9415079999999998,6.2497949999999998,5.6531229999999999,5.7902589999999998,6.8501329999999996,6.5441479999999999,5.1941030000000001,5.5752660000000001,6.7031539999999996,6.3503530000000001,6.9968820000000003]
[null,null,"Other services",10.609197,8.374269,9.0394400000000008,10.538919999999999,7.2134260000000001,8.351915,7.7129139999999996,8.4360839999999993,6.1719569999999999,9.4809230000000007,8.5093510000000006,8.593845,10.184889999999999,8.5440679999999993,9.6585049999999999,10.20229,8.5026650000000004,9.816516,9.9684969999999993,9.9277090000000001,8.4449369999999995,7.8606020000000001,9.4687909999999995,9.1455819999999992,10.976077,9.1749589999999994,10.236515000000001,{"$f":"'User Add-in Location'!B30","v":0},{"$f":"'User Add-in Location'!C30","v":0},9.2652210000000004,8.9040289999999995,8.5143780000000007,8.2891239999999993,9.7997250000000005,7.1210690000000003,9.5094499999999993,9.1158479999999997,9.5073910000000001,9.8061299999999996,9.2035920000000004,8.6471719999999994,0,0,0,0,0,0,0,0,9.7067010000000007,10.042697,9.4404090000000007,8.957338,9.1350149999999992,8.5125170000000008,8.7264540000000004,9.9223560000000006,8.4750779999999999,6.2750579999999996,9.8139059999999994,9.5001379999999997,10.122887]
[null,null,"Government",8.4912259999999993,8.1478509999999993,8.6120330000000003,12.050145000000001,7.2540310000000003,10.049896,6.6754860000000003,9.5186270000000004,4.635974,9.5673030000000008,10.542149,8.2051619999999996,11.236253,9.9518489999999993,11.308228,10.981945,11.515988,10.493181999999999,10.888607,10.933884000000001,5.6998689999999996,6.305199,10.193486,10.234959999999999,12.94468,11.379294,11.589885000000001,{"$f":"'User Add-in Location'!B31","v":0},{"$f":"'User Add-in Location'!C31","v":0},11.227634999999999,9.0858980000000003,8.3686179999999997,8.4464079999999999,6.4014470000000001,7.5203480000000003,10.121862,10.728097999999999,9.7288739999999994,9.0331890000000001,8.5521589999999996,8.8018909999999995,0,0,0,0,0,0,0,0,7.532654,10.604699999999999,11.522961,10.965327,9.9458669999999998,8.8312469999999994,10.176797000000001,11.592281,8.1327459999999991,7.9988840000000003,11.09417,10.959149,10.242490999999999]
[null,null,"Semiconductor (solar cell/module) manufacturing",1.7906409999999999,1.60104,1.5031399999999999,1.6054569999999999,1.1673260000000001,1.8196810000000001,1.67004,2.131732,1.4034660000000001,1.6647970000000001,1.3522350000000001,2.3159619999999999,1.563949,1.6360779999999999,1.5038720000000001,1.669216,1.8815789999999999,1.749263,2.334352,1.5276860000000001,1.7173799999999999,1.5188649999999999,1.8950370000000001,1.714718,2.4343159999999999,1.5604880000000001,1.6936560000000001,{"$f":"'User Add-in Location'!B32","v":0},{"$f":"'User Add-in Location'!C32","v":0},1.6588210000000001,1.8627940000000001,1.6744490000000001,1.795463,1.677154,1.7816000000000001,1.373319,1.8322259999999999,1.9526410000000001,1.5934330000000001,1.228145,1.453352,0,0,0,0,0,0,0,0,1.583108,1.3113140000000001,2.211805,1.8349299999999999,1.295836,1.379462,1.8035760000000001,1.948207,1.7157230000000001,1.799282,2.1620119999999998,1.5427580000000001,0]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",3.154458,1.066711,1.631421,4.0154940000000003,1.3386830000000001,3.075901,1.1702509999999999,1.686607,0.22977600000000001,1.5558670000000001,2.8518590000000001,1.576085,2.8065820000000001,2.0421299999999998,2.5253329999999998,2.7588569999999999,3.429319,2.8129520000000001,2.5557159999999999,1.4742189999999999,1.69455,0.52366100000000004,2.2849560000000002,3.0358879999999999,3.6225260000000001,3.9172630000000002,2.7138640000000001,{"$f":"'User Add-in Location'!B36","v":0},{"$f":"'User Add-in Location'!C36","v":0},3.0021770000000001,1.5501320000000001,1.7432970000000001,1.013992,3.2093759999999998,1.600406,3.0030209999999999,1.8343179999999999,2.1195689999999998,4.4869409999999998,2.6103339999999999,2.6419579999999998,0,0,0,0,0,0,0,0,0.39951399999999998,2.3215029999999999,2.933748,3.0796969999999999,3.4572479999999999,3.9675630000000002,2.6446800000000001,3.6092580000000001,2.6370640000000001,1.2669360000000001,2.0618400000000001,2.845815,1.4349449999999999]
[null,null,"Mining",2.1728719999999999,1.185233,2.4864269999999999,3.8003960000000001,2.2337630000000002,2.5815320000000002,2.4245700000000001,3.082128,1.4610719999999999,4.2447280000000003,2.5189029999999999,2.561544,4.2302980000000003,3.6399970000000001,3.2484130000000002,3.1700370000000002,4.8271870000000003,3.2116440000000002,3.0318010000000002,3.8531240000000002,2.9975960000000001,2.8442210000000001,3.3356439999999998,2.619348,4.2659159999999998,3.6333570000000002,2.9942299999999999,{"$f":"'User Add-in Location'!B37","v":0},{"$f":"'User Add-in Location'!C37","v":0},4.0154439999999996,2.501128,3.1635,2.9525399999999999,2.0262030000000002,2.6896879999999999,3.1967910000000002,2.0660059999999998,1.7984640000000001,3.2103269999999999,3.8970220000000002,1.9987710000000001,0,0,0,0,0,0,0,0,2.342527,2.6907760000000001,4.137899,3.2524630000000001,2.3674210000000002,3.5492970000000001,2.8342719999999999,2.789777,2.6886700000000001,2.8669060000000002,1.798468,1.9726360000000001,1.4983280000000001]
[null,null,"Construction",2.1351779999999998,1.3783160000000001,1.5834900000000001,2.5288330000000001,1.5797079999999999,1.937657,1.7748999999999999,1.5486420000000001,0.74445399999999995,2.07193,2.0370080000000002,1.2493719999999999,2.4121169999999998,1.972483,2.2739500000000001,2.4066930000000002,2.4648349999999999,2.1470229999999999,2.4192960000000001,2.3797009999999998,1.6691260000000001,1.645192,1.981951,2.2419899999999999,2.902933,2.6567669999999999,2.2772779999999999,{"$f":"'User Add-in Location'!B38","v":0},{"$f":"'User Add-in Location'!C38","v":0},2.9117989999999998,1.617883,2.435432,1.6380049999999999,2.1739850000000001,1.441435,2.3023169999999999,1.7348269999999999,1.8486899999999999,2.8166250000000002,2.1406900000000002,2.1209750000000001,0,0,0,0,0,0,0,0,1.3811,1.740901,2.6394959999999998,2.0350700000000002,2.3269479999999998,2.8476680000000001,2.1485289999999999,2.691916,1.914547,1.0957239999999999,1.248766,1.7580229999999999,1.238192]
[null,null,"Construction/Installations - Non Residential",2.873936,2.0164010000000001,2.0103580000000001,3.338422,2.118738,2.5571160000000002,2.611672,2.0961500000000002,0.997664,2.5818850000000002,2.615291,1.6675679999999999,3.0318659999999999,2.6187670000000001,3.0667179999999998,3.3044479999999998,3.2752409999999998,2.8361399999999999,3.238181,3.3182459999999998,2.2365789999999999,2.3562020000000001,2.6059779999999999,3.0446260000000001,3.7929900000000001,3.5824959999999999,3.0410940000000002,{"$f":"'User Add-in Location'!B39","v":0},{"$f":"'User Add-in Location'!C39","v":0},4.0601659999999997,2.1345879999999999,3.8707180000000001,2.2244670000000002,2.9109560000000001,1.9552830000000001,3.1009549999999999,2.3908369999999999,2.4910739999999998,3.8448329999999999,2.893837,2.858914,0,0,0,0,0,0,0,0,1.850373,2.2431510000000001,3.5709789999999999,2.835731,3.1345589999999999,3.7353909999999999,2.7501609999999999,3.8827029999999998,2.5459499999999999,1.394741,1.7047349999999999,2.334762,1.775752]
[null,null,"Construction/Installation Residential",3.3581669999999999,2.4364110000000001,2.4026480000000001,3.859003,2.4700340000000001,3.0172629999999998,2.9528279999999998,2.6100449999999999,1.264858,3.0746000000000002,3.1586449999999999,2.0563449999999999,3.5400770000000001,3.0368059999999999,3.5768140000000002,3.8887109999999998,3.7339180000000001,3.417557,3.6416529999999998,3.7858139999999998,2.6890550000000002,2.747906,3.1393209999999998,3.5177700000000001,4.2746380000000004,4.1214490000000001,3.5111089999999998,{"$f":"'User Add-in Location'!B40","v":0},{"$f":"'User Add-in Location'!C40","v":0},4.5642639999999997,2.5096500000000002,4.2018409999999999,2.597464,3.438682,2.3428650000000002,3.6389900000000002,2.8577880000000002,2.9897480000000001,4.3974279999999997,3.439127,3.3551829999999998,0,0,0,0,0,0,0,0,2.1662789999999998,2.8319399999999999,4.0108189999999997,3.290972,3.5721660000000002,4.1161719999999997,3.1936249999999999,4.2576619999999998,3.0732179999999998,1.5587059999999999,2.1611509999999998,2.8609300000000002,2.2741769999999999]
[null,null,"Manufacturing",2.4166219999999998,1.6219460000000001,1.78687,3.0463979999999999,2.0497779999999999,2.543927,1.857497,1.906865,0.58494900000000005,2.2606259999999998,2.3847019999999999,1.7977890000000001,3.2236959999999999,2.4649990000000002,2.6154999999999999,2.828516,3.414561,2.8816280000000001,2.9487239999999999,2.25197,1.5490950000000001,1.589288,2.3650760000000002,2.8380359999999998,3.647151,3.371127,3.1203150000000002,{"$f":"'User Add-in Location'!B41","v":0},{"$f":"'User Add-in Location'!C41","v":0},3.1042770000000002,1.8870480000000001,2.384347,1.9093599999999999,3.0996100000000002,1.8251470000000001,2.3805299999999998,2.5286680000000001,2.1532840000000002,3.8238840000000001,3.0430160000000002,2.863137,0,0,0,0,0,0,0,0,1.4244140000000001,1.948394,3.3185359999999999,2.3762970000000001,3.2818999999999998,3.9936099999999999,3.2116509999999998,3.25705,2.1793279999999999,1.4759169999999999,1.6377269999999999,2.0581489999999998,1.5306489999999999]
[null,null,"Fabricated Metals",2.1557369999999998,1.800238,1.787795,2.3778980000000001,2.133054,2.3200699999999999,1.998909,2.1384569999999998,0,2.3821020000000002,2.3003300000000002,1.7748649999999999,2.9846590000000002,2.5542220000000002,2.5854149999999998,2.8994119999999999,2.946968,2.4375339999999999,2.8698570000000001,2.0763500000000001,1.935514,1.7503139999999999,2.3790390000000001,3.014224,3.2738610000000001,3.0218729999999998,2.7314069999999999,{"$f":"'User Add-in Location'!B42","v":0},{"$f":"'User Add-in Location'!C42","v":0},2.878806,1.7829900000000001,2.4555090000000002,2.18405,2.5559310000000002,1.752866,2.5982400000000001,2.3445589999999998,2.19719,2.982024,2.5660349999999998,2.757879,0,0,0,0,0,0,0,0,1.9692270000000001,1.8221369999999999,2.9597349999999998,2.1165590000000001,2.924274,4.0001329999999999,2.853542,2.6144859999999999,1.8973500000000001,1.517973,1.419589,1.964969,1.203287]
[null,null,"Machinery",2.4282409999999999,1.63947,2.0285419999999998,2.7085430000000001,2.1312090000000001,2.907502,2.1645590000000001,1.7298009999999999,0,2.94076,2.3113250000000001,0,3.2440829999999998,2.4974669999999999,2.7647140000000001,2.9777710000000002,2.9397129999999998,2.4718629999999999,2.7492869999999998,2.5905930000000001,1.939551,2.0583819999999999,2.3320029999999998,2.8179050000000001,3.130903,3.2221609999999998,2.8498190000000001,{"$f":"'User Add-in Location'!B43","v":0},{"$f":"'User Add-in Location'!C43","v":0},2.9898880000000001,1.9475960000000001,2.2739440000000002,2.173705,2.7221839999999999,1.8888370000000001,2.6003609999999999,2.527784,2.0887660000000001,2.844589,2.6775660000000001,2.7544400000000002,0,0,0,0,0,0,0,0,1.612743,1.8719159999999999,3.6026379999999998,2.311388,2.8732280000000001,3.7489300000000001,2.747662,2.4188749999999999,2.2841079999999998,1.604349,1.56233,1.9424090000000001,1.360708]
[null,null,"Electrical Equip",1.8576220000000001,1.748483,1.399759,2.374552,1.90317,1.994893,1.812521,1.3698140000000001,0.67483899999999997,2.2450420000000002,1.788419,0,2.6815899999999999,2.0804559999999999,2.5640269999999998,2.4980540000000002,2.6412779999999998,2.0962930000000002,2.3843399999999999,2.0231690000000002,1.7713479999999999,1.571604,2.0355500000000002,2.4928889999999999,2.8672140000000002,2.3990710000000002,2.2144200000000001,{"$f":"'User Add-in Location'!B44","v":0},{"$f":"'User Add-in Location'!C44","v":0},2.1035689999999998,1.557663,1.703525,1.784457,2.0479150000000002,1.7273799999999999,1.973365,2.0940820000000002,1.4869479999999999,2.5676139999999998,2.2305389999999998,2.1974100000000001,0,0,0,0,0,0,0,0,1.151465,1.3757760000000001,2.8017850000000002,1.740775,2.653451,3.2457539999999998,2.595491,2.2240410000000002,1.9299900000000001,1.2483610000000001,1.1000449999999999,1.4252560000000001,0.99504400000000004]
[null,null,"Battery Manufacturing",2.1855980000000002,0,1.3246,2.5936119999999998,2.0575600000000001,1.8305309999999999,2.0169299999999999,1.806729,0,2.0216590000000001,1.98689,0,0,2.2588940000000002,2.605181,2.712215,2.7598500000000001,2.3927109999999998,2.462618,0,1.6356679999999999,1.8265560000000001,1.9824059999999999,3.2146189999999999,3.177203,2.741206,0,{"$f":"'User Add-in Location'!B45","v":0},{"$f":"'User Add-in Location'!C45","v":0},0,1.7009399999999999,0,1.9214290000000001,0,1.7463690000000001,2.1507540000000001,0,1.808756,3.071307,2.2383790000000001,2.5490849999999998,0,0,0,0,0,0,0,0,1.3433569999999999,1.429821,0,1.608562,2.8946360000000002,3.412245,2.746718,0,2.0664210000000001,1.4535499999999999,1.049331,1.463069,0]
[null,null,"Energy Wire Manufacturing",1.957176,0,1.0601529999999999,2.4438049999999998,2.141591,1.8266929999999999,1.9995609999999999,0,0.57394000000000001,1.9507890000000001,2.0830649999999999,0,2.583351,2.2720210000000001,2.6016509999999999,0,3.0217109999999998,2.2034660000000001,2.3551510000000002,1.871021,1.419667,1.754572,2.0956169999999998,2.848328,2.9780509999999998,0,2.2195399999999998,{"$f":"'User Add-in Location'!B46","v":0},{"$f":"'User Add-in Location'!C46","v":0},2.2831950000000001,1.5208299999999999,2.1819700000000002,1.859823,1.7077629999999999,1.6927049999999999,2.2392159999999999,2.236389,1.6839839999999999,0,0,2.7030650000000001,0,0,0,0,0,0,0,0,1.2721150000000001,1.4006449999999999,0,1.838805,2.7883659999999999,3.4236149999999999,2.8561930000000002,2.1743600000000001,1.970812,1.0744320000000001,0.73558299999999999,1.3249439999999999,0.73477899999999996]
[null,null,"Wholesale Trade",2.3209249999999999,1.6881429999999999,2.6386050000000001,2.4508049999999999,1.8226929999999999,2.5418750000000001,1.8499680000000001,1.9728349999999999,1.055301,2.8891100000000001,2.153759,2.5466039999999999,3.045525,2.2160099999999998,2.7214670000000001,2.7320000000000002,2.456251,2.4372440000000002,2.6583320000000001,2.6735479999999998,2.1669290000000001,1.958548,2.6436639999999998,2.6255120000000001,2.850447,2.9741659999999999,3.0790540000000002,{"$f":"'User Add-in Location'!B47","v":0},{"$f":"'User Add-in Location'!C47","v":0},2.5871149999999998,2.412099,1.9781820000000001,2.1031469999999999,3.0950350000000002,1.8268720000000001,2.2689370000000002,2.384747,2.5336289999999999,2.9396610000000001,2.7350210000000001,2.3419979999999998,0,0,0,0,0,0,0,0,1.878606,1.95635,2.898587,2.5817510000000001,2.5237159999999998,3.3131219999999999,2.8049300000000001,2.9915349999999998,2.050154,1.6882429999999999,2.063374,2.893043,1.9806330000000001]
[null,null,"Retail trade",2.4188779999999999,1.835672,2.2430680000000001,2.6388199999999999,1.5496000000000001,2.264354,1.729066,2.0393620000000001,1.0797920000000001,2.6715650000000002,2.3274409999999999,1.87219,2.8461530000000002,2.1543369999999999,2.5802740000000002,2.8037230000000002,2.354994,2.5892569999999999,2.5239820000000002,2.4998520000000002,2.1168939999999998,1.926658,2.5373869999999998,2.6090650000000002,2.6494010000000001,2.921297,3.137181,{"$f":"'User Add-in Location'!B48","v":0},{"$f":"'User Add-in Location'!C48","v":0},2.7340879999999999,2.0670410000000001,2.24478,1.8854759999999999,2.6423990000000002,1.5535399999999999,2.331528,2.5617580000000002,2.3756590000000002,2.960502,2.6767300000000001,2.5072350000000001,0,0,0,0,0,0,0,0,1.8995010000000001,2.1658559999999998,2.7623530000000001,2.3480300000000001,2.5459559999999999,3.1606580000000002,2.4994130000000001,2.6724299999999999,2.2391019999999999,1.2821769999999999,2.134169,2.766238,1.978003]
[null,null,"TCPU",2.5475249999999998,1.1838740000000001,2.0514600000000001,3.0786630000000001,1.6606270000000001,2.0530339999999998,1.565445,2.4028350000000001,1.22227,2.4801890000000002,2.2684030000000002,1.6504479999999999,2.9151859999999998,2.3152050000000002,2.7651490000000001,2.5607799999999998,2.4921660000000001,2.676933,3.101477,2.6110380000000002,1.962377,1.809761,2.512276,2.565369,3.2433179999999999,2.9202880000000002,2.957805,{"$f":"'User Add-in Location'!B49","v":0},{"$f":"'User Add-in Location'!C49","v":0},1.5800270000000001,1.9490909999999999,2.0469300000000001,1.817345,2.6937600000000002,1.7766679999999999,2.3887930000000002,2.4390170000000002,2.3419099999999999,2.0837279999999998,2.3927160000000001,2.2036009999999999,0,0,0,0,0,0,0,0,1.813409,2.1328320000000001,3.0900599999999998,2.5788199999999999,2.5780720000000001,3.4536250000000002,2.4011670000000001,3.053048,2.0494979999999998,1.691524,2.2957990000000001,2.4522900000000001,1.3445640000000001]
[null,null,"Insurance and Real Estate",2.1800220000000001,1.2954000000000001,2.2254800000000001,2.2835070000000002,1.3780699999999999,2.2631359999999998,1.2368049999999999,1.071496,1.077493,2.7078549999999999,2.0611969999999999,1.4593160000000001,2.6706099999999999,1.7277670000000001,1.8714759999999999,1.776456,2.3304990000000001,2.1640489999999999,2.3507479999999998,1.927065,1.5343199999999999,1.4171450000000001,2.126887,2.0553119999999998,2.2982830000000001,2.5074079999999999,2.666277,{"$f":"'User Add-in Location'!B50","v":0},{"$f":"'User Add-in Location'!C50","v":0},2.0643790000000002,2.0090970000000001,1.6172470000000001,1.7112689999999999,1.976218,1.2324349999999999,1.9473849999999999,2.268027,1.9395039999999999,2.6081859999999999,1.9071629999999999,2.0521760000000002,0,0,0,0,0,0,0,0,1.6901809999999999,2.0385819999999999,2.21502,2.1430509999999998,2.4243380000000001,2.782597,2.4302429999999999,1.9319660000000001,1.7578609999999999,1.4779659999999999,1.6745639999999999,2.1530640000000001,2.1978770000000001]
[null,null,"Finance",2.8523559999999999,2.1595230000000001,3.1248369999999999,3.2280579999999999,1.9293149999999999,3.2136659999999999,1.8485370000000001,0.97302900000000003,1.3229500000000001,4.2362190000000002,1.8940779999999999,2.8915329999999999,3.9905729999999999,2.4926569999999999,3.4504839999999999,3.041398,3.6891099999999999,3.1690049999999998,3.5727660000000001,3.0321889999999998,2.7768039999999998,1.779679,3.580441,2.842301,3.4745110000000001,3.0145629999999999,3.4195129999999998,{"$f":"'User Add-in Location'!B51","v":0},{"$f":"'User Add-in Location'!C51","v":0},3.4239139999999999,2.8557860000000002,2.3237040000000002,2.609839,3.5696509999999999,0.85977499999999996,1.7550600000000001,3.217876,2.1946759999999998,4.2631819999999996,3.2510520000000001,3.3034949999999998,0,0,0,0,0,0,0,0,2.4346749999999999,2.8986710000000002,1.4714339999999999,3.1303450000000002,3.5814119999999998,3.484785,2.7549030000000001,3.5126539999999999,2.3525830000000001,2.3264230000000001,2.909459,3.5448539999999999,3.2558699999999998]
[null,null,"Other Professional Services",2.3508529999999999,1.8546050000000001,2.5159419999999999,2.2838639999999999,1.542033,2.1592280000000001,1.6533640000000001,1.30097,0.74907299999999999,2.8518979999999998,2.0886390000000001,2.1357279999999998,3.211341,1.83473,2.170947,2.5847570000000002,2.3228200000000001,2.5215540000000001,2.7065199999999998,2.5165929999999999,2.098157,1.6339090000000001,2.4296669999999998,2.2320570000000002,2.8621029999999998,2.5568430000000002,3.1141209999999999,{"$f":"'User Add-in Location'!B52","v":0},{"$f":"'User Add-in Location'!C52","v":0},2.5357750000000001,2.2359800000000001,2.0374539999999999,1.7385060000000001,3.0864790000000002,1.3613949999999999,1.87764,2.3787440000000002,2.2971240000000002,2.8924979999999998,2.213317,2.1091340000000001,0,0,0,0,0,0,0,0,1.8671899999999999,2.0812949999999999,2.6067840000000002,2.4034339999999998,2.331483,2.9427819999999998,2.9220100000000002,2.8172630000000001,1.8941349999999999,1.601515,1.928229,2.5674739999999998,2.1010420000000001]
[null,null,"Office Services",2.013906,1.668884,2.121712,2.5523790000000002,1.1388689999999999,1.729482,1.227603,1.3501019999999999,0.66925100000000004,2.2660119999999999,1.745582,1.9592160000000001,2.7622260000000001,1.69672,1.905362,2.1234099999999998,1.937416,2.1794859999999998,2.6337760000000001,2.0562939999999998,1.4163220000000001,0.99237200000000003,2.156212,1.9067689999999999,2.7073239999999998,2.1096180000000002,2.794117,{"$f":"'User Add-in Location'!B53","v":0},{"$f":"'User Add-in Location'!C53","v":0},2.2667890000000002,2.0146359999999999,1.406517,1.3120689999999999,2.0878079999999999,1.1498299999999999,1.5462530000000001,2.113877,1.9822379999999999,2.4356529999999998,2.1447340000000001,1.845933,0,0,0,0,0,0,0,0,1.6331770000000001,1.85321,2.3529239999999998,1.7105319999999999,1.9341630000000001,2.3664040000000002,2.38157,1.9805269999999999,1.316508,1.334144,2.3015089999999998,2.1816900000000001,1.853634]
[null,null,"Architectural and Engineering Services",2.164269,1.8573599999999999,2.4301680000000001,2.7866620000000002,1.602471,2.1609349999999998,1.8155559999999999,1.6363970000000001,0.893957,2.8881779999999999,2.267579,2.135481,3.0491619999999999,2.2036370000000001,2.3317510000000001,2.4670010000000002,2.2568649999999999,2.4634800000000001,2.7448809999999999,2.4043299999999999,1.9691609999999999,1.537601,2.3007110000000002,2.4588230000000002,2.9766279999999998,2.525258,2.9801419999999998,{"$f":"'User Add-in Location'!B54","v":0},{"$f":"'User Add-in Location'!C54","v":0},2.626995,2.350711,1.9740310000000001,1.9439040000000001,2.4386079999999999,1.541104,2.0445899999999999,2.1573289999999998,2.351712,2.9194969999999998,2.5588060000000001,2.3727659999999999,0,0,0,0,0,0,0,0,1.9313450000000001,2.0179100000000001,2.7323089999999999,2.3361779999999999,2.3545669999999999,3.0727009999999999,2.713838,2.6550470000000002,1.8199890000000001,1.706947,2.0437210000000001,2.5008059999999999,1.8703460000000001]
[null,null,"Other services",2.5139749999999998,1.7730969999999999,2.363664,2.7792910000000002,1.632379,2.2383670000000002,1.6922980000000001,1.585977,1.0531200000000001,2.7702490000000002,2.2286049999999999,1.858225,3.0061360000000001,2.2483070000000001,2.5987619999999998,2.6257220000000001,2.2727339999999998,2.554951,2.7673450000000002,2.4113540000000002,1.967943,1.7151209999999999,2.586198,2.51451,3.0314909999999999,2.8488660000000001,2.9604119999999998,{"$f":"'User Add-in Location'!B55","v":0},{"$f":"'User Add-in Location'!C55","v":0},2.635942,2.0138280000000002,1.9389130000000001,1.894598,2.7460529999999999,1.4699439999999999,2.2209180000000002,2.3006090000000001,2.4224290000000002,2.9429639999999999,2.3760029999999999,2.1857600000000001,0,0,0,0,0,0,0,0,1.891767,2.1439319999999999,2.694042,2.3263039999999999,2.5779869999999998,3.1384720000000002,2.5099369999999999,2.6260530000000002,2.076867,1.602371,2.0958920000000001,2.479066,1.858365]
[null,null,"Government",0.39268700000000001,7.1637999999999993E-2,0.53588000000000002,0.55311500000000002,0.37574000000000002,0.29037099999999999,0.40466000000000002,0.120728,6.5872E-2,0.41181600000000002,0.129222,0.218997,0.67405899999999996,0.18487300000000001,0.34410499999999999,0.267289,0.40146599999999999,0.44130900000000001,0.48268899999999998,0.41598200000000002,8.9187000000000002E-2,0.11182400000000001,0.31594499999999998,0.551647,0.36870999999999998,0.41454999999999997,0.441299,{"$f":"'User Add-in Location'!B56","v":0},{"$f":"'User Add-in Location'!C56","v":0},0.26344200000000001,0.21521699999999999,0.22537199999999999,0.268509,0.426402,0.28050599999999998,0.17657500000000001,0.76588400000000001,0.25337500000000002,0.98132900000000001,0.52475899999999998,0.479101,0,0,0,0,0,0,0,0,0.155224,0.213361,0.92889299999999997,0.42922199999999999,0.400532,0.50439900000000004,0.35525200000000001,0.20356199999999999,0.39352199999999998,0.44218200000000002,0.30866100000000002,0.35701100000000002,0.31607099999999999]
[null,null,"Semiconductor (solar cell/module) manufacturing",2.5285829999999998,1.5949629999999999,2.3835850000000001,2.4275389999999999,1.7160869999999999,3.0864060000000002,2.365863,2.381335,0.86338300000000001,3.3193619999999999,2.1079330000000001,2.7622990000000001,3.0363669999999998,2.677203,2.3361839999999998,2.7477510000000001,3.0373749999999999,2.6241859999999999,3.9121570000000001,2.3120889999999998,2.5376590000000001,2.264329,3.0705930000000001,3.225476,4.0416590000000001,2.9749210000000001,2.6408320000000001,{"$f":"'User Add-in Location'!B57","v":0},{"$f":"'User Add-in Location'!C57","v":0},2.852306,2.5944090000000002,2.6259969999999999,2.74546,3.1666280000000002,2.48481,2.0601590000000001,2.4873989999999999,2.9294850000000001,2.7561450000000001,2.2114340000000001,2.481811,0,0,0,0,0,0,0,0,1.6983440000000001,1.542044,3.9367269999999999,2.8098000000000001,2.4908250000000001,3.4221810000000001,3.5403129999999998,3.6163650000000001,2.6228449999999999,2.1925400000000002,2.427295,2.433713,0]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",2.238505,1.617346,2.160234,2.3725339999999999,2.1082209999999999,1.6914260000000001,2.0617049999999999,2.5912169999999999,1.6658649999999999,2.8748969999999998,2.2697940000000001,2.5154049999999999,2.2834919999999999,2.3400150000000002,2.5383110000000002,2.0184310000000001,1.6296999999999999,2.5172810000000001,2.5101290000000001,3.8175159999999999,1.655243,3.0078849999999999,2.1312530000000001,2.312497,2.938615,1.722164,2.0037829999999999,{"$f":"'User Add-in Location'!B61","v":0},{"$f":"'User Add-in Location'!C61","v":0},1.8555600000000001,1.198842,3.3929559999999999,2.4638529999999998,2.3900670000000002,1.3715839999999999,2.1118749999999999,1.7042949999999999,2.0378029999999998,1.8792040000000001,2.9172380000000002,2.4645090000000001,0,0,0,0,0,0,0,0,3.281037,1.28627,2.4999009999999999,0.85065999999999997,1.9235709999999999,4.1640170000000003,1.5982529999999999,2.7547929999999998,1.467813,2.1208239999999998,1.06976,1.643958,0.84227099999999999]
[null,null,"Mining",1.5204340000000001,1.461794,1.7049939999999999,1.8455809999999999,1.4001189999999999,3.7235550000000002,1.6381619999999999,1.3988879999999999,1.1539900000000001,1.9375819999999999,1.9737150000000001,1.3643449999999999,2.735271,2.380674,2.2098239999999998,1.8795459999999999,2.1569219999999998,1.7049179999999999,2.730232,1.8982380000000001,1.4788589999999999,1.8531390000000001,2.0863809999999998,2.3799579999999998,2.1034709999999999,2.2774570000000001,2.6419190000000001,{"$f":"'User Add-in Location'!B62","v":0},{"$f":"'User Add-in Location'!C62","v":0},2.2841200000000002,1.793399,2.4561199999999999,4.4866529999999996,1.669735,4.0386519999999999,1.6176489999999999,1.971106,1.332978,2.2049910000000001,2.0640589999999999,2.0098310000000001,0,0,0,0,0,0,0,0,1.5313190000000001,1.2232670000000001,2.6944520000000001,1.6927680000000001,2.7883140000000002,4.3871099999999998,1.730772,1.9241740000000001,1.698075,1.619483,1.296759,1.381985,0.99584899999999998]
[null,null,"Construction",2.7634270000000001,2.9495,2.5343499999999999,2.907464,2.290759,2.844929,2.9217019999999998,2.3199610000000002,0.65141499999999997,3.0740660000000002,2.6497389999999998,2.7545329999999999,3.0228510000000002,3.343607,3.5194559999999999,3.3260990000000001,2.8406069999999999,2.9296150000000001,3.5209730000000001,3.7511489999999998,2.733447,2.9666290000000002,3.5673409999999999,4.062646,3.0632739999999998,4.1327069999999999,3.3835829999999998,{"$f":"'User Add-in Location'!B63","v":0},{"$f":"'User Add-in Location'!C63","v":0},3.5269569999999999,2.557925,4.452528,3.202207,3.0482140000000002,2.169038,2.7808449999999998,2.9068299999999998,3.272831,3.484165,3.472245,3.7503890000000002,0,0,0,0,0,0,0,0,2.4251900000000002,2.219964,3.6722999999999999,3.2841580000000001,3.5123220000000002,5.4431000000000003,2.8509859999999998,4.4383609999999996,2.6674449999999998,2.0577779999999999,2.3162989999999999,3.3969520000000002,1.4869349999999999]
[null,null,"Construction/Installations - Non Residential",2.1710029999999998,2.4017300000000001,1.878889,2.2868059999999999,1.8182389999999999,2.2644150000000001,2.5341070000000001,1.762972,0.479495,2.3222459999999998,2.0382690000000001,2.0456479999999999,2.3215509999999999,2.6773729999999998,2.8206370000000001,2.698709,2.2938350000000001,2.2649720000000002,2.8343539999999998,3.0521410000000002,2.122652,2.4733019999999999,2.7682289999999998,3.35772,2.431718,3.4055270000000002,2.6728329999999998,{"$f":"'User Add-in Location'!B64","v":0},{"$f":"'User Add-in Location'!C64","v":0},3.0173019999999999,1.939541,4.16465,2.5859770000000002,2.3503189999999998,1.703006,2.228739,2.2583959999999998,2.5336240000000001,2.8690440000000001,2.7779370000000001,3.044635,0,0,0,0,0,0,0,0,1.8318460000000001,1.631985,3.0097580000000002,2.6765400000000001,2.8951220000000002,4.5769789999999997,2.2177020000000001,3.798762,2.0736400000000001,1.548138,1.702453,2.6108929999999999,1.100506]
[null,null,"Construction/Installation Residential",2.240828,2.4258639999999998,1.9942200000000001,2.3720490000000001,1.9048940000000001,2.3586589999999998,2.5350459999999999,1.883713,0.51294799999999996,2.493293,2.1735289999999998,2.1612909999999999,2.4889559999999999,2.771325,2.9208449999999999,2.7842380000000002,2.343162,2.3872589999999998,2.9095740000000001,3.0688770000000001,2.2265229999999998,2.5410780000000002,2.9131990000000001,3.4532569999999998,2.5146289999999998,3.4693320000000001,2.804719,{"$f":"'User Add-in Location'!B65","v":0},{"$f":"'User Add-in Location'!C65","v":0},3.015625,2.0350100000000002,3.9611839999999998,2.697451,2.462812,1.7894779999999999,2.3193359999999998,2.3646799999999999,2.6280060000000001,2.9268770000000002,2.9180630000000001,3.1679529999999998,0,0,0,0,0,0,0,0,1.9182729999999999,1.762994,3.064889,2.7321840000000002,2.9988519999999999,4.6917330000000002,2.359553,3.7487599999999999,2.178261,1.6546620000000001,1.7825169999999999,2.712539,1.1607810000000001]
[null,null,"Manufacturing",1.4067259999999999,1.1456820000000001,1.5551900000000001,1.668763,1.430731,1.8611880000000001,1.8177779999999999,1.2082999999999999,0.27929300000000001,1.9669490000000001,1.5780320000000001,1.1926570000000001,2.0198140000000002,2.06271,1.9057740000000001,1.867613,1.7097199999999999,1.564843,1.5533170000000001,1.9338740000000001,1.430615,1.6395580000000001,2.0570879999999998,2.5704250000000002,1.755376,2.3592499999999998,1.5617220000000001,{"$f":"'User Add-in Location'!B66","v":0},{"$f":"'User Add-in Location'!C66","v":0},1.884449,1.458725,2.326314,1.99142,1.401437,1.280837,1.444312,1.377291,1.6878979999999999,2.132145,2.072206,2.3635350000000002,0,0,0,0,0,0,0,0,1.2977019999999999,1.16482,2.1875710000000002,1.5087140000000001,1.996505,3.7644350000000002,1.822759,2.1980940000000002,1.4378960000000001,1.0105550000000001,0.97685699999999998,1.7469429999999999,0.54049199999999997]
[null,null,"Fabricated Metals",1.681648,1.5963339999999999,1.602525,1.8425069999999999,1.6489769999999999,1.9281109999999999,1.884922,1.4811270000000001,0,2.2593209999999999,1.782251,1.6305229999999999,2.1812649999999998,2.5242230000000001,2.4600930000000001,2.2598989999999999,1.935818,2.0064220000000001,2.3426179999999999,2.0461369999999999,1.700108,1.862465,2.6426080000000001,3.050433,2.2676910000000001,2.8508179999999999,2.082176,{"$f":"'User Add-in Location'!B67","v":0},{"$f":"'User Add-in Location'!C67","v":0},2.3226789999999999,1.682536,2.2558579999999999,2.3410139999999999,1.9996670000000001,1.494826,1.8009759999999999,2.0557949999999998,2.1708759999999998,2.4868920000000001,2.4615369999999999,2.8217240000000001,0,0,0,0,0,0,0,0,1.5748489999999999,1.572471,2.6594959999999999,2.0937999999999999,2.5408019999999998,4.4319350000000002,2.141035,2.6245129999999999,2.0705469999999999,1.291005,1.343699,2.436995,0.83874000000000004]
[null,null,"Machinery",1.8838680000000001,1.4031929999999999,1.9975529999999999,1.973071,1.823353,2.100209,2.1541809999999999,1.4292990000000001,0,2.4194830000000001,1.9093560000000001,0,2.2885490000000002,2.6991100000000001,2.6560039999999998,2.285914,2.34761,2.416207,2.681527,2.1889910000000001,1.9170020000000001,2.1671260000000001,2.9774729999999998,3.3433090000000001,2.178709,3.0335610000000002,2.3973559999999998,{"$f":"'User Add-in Location'!B68","v":0},{"$f":"'User Add-in Location'!C68","v":0},2.2532000000000001,1.881478,2.7538100000000001,2.7810700000000002,2.072632,1.5968910000000001,2.0146280000000001,1.6361110000000001,2.4325969999999999,2.9877669999999998,2.3666290000000001,3.080562,0,0,0,0,0,0,0,0,1.598492,1.6966889999999999,2.3691879999999998,2.1599659999999998,2.7993749999999999,4.6135029999999997,2.3731710000000001,2.8274620000000001,2.0847790000000002,1.5471410000000001,1.682164,2.4298250000000001,1.201468]
[null,null,"Electrical Equip",1.743741,2.6259070000000002,1.978243,1.8694379999999999,1.8108850000000001,1.6290830000000001,1.9353340000000001,1.91669,0.78022100000000005,2.223166,1.960555,0,2.028953,2.519895,2.3433549999999999,2.250486,1.977374,2.1841889999999999,2.2910979999999999,2.3377430000000001,1.7394019999999999,1.9973399999999999,2.5447090000000001,2.7223320000000002,2.0125630000000001,2.394593,1.990435,{"$f":"'User Add-in Location'!B69","v":0},{"$f":"'User Add-in Location'!C69","v":0},1.820106,1.7268509999999999,1.9710160000000001,2.2156790000000002,1.701681,1.62659,1.796441,1.327688,1.9762040000000001,2.58901,2.207354,2.7511779999999999,0,0,0,0,0,0,0,0,1.6387780000000001,1.299755,2.1012119999999999,1.732575,2.5968290000000001,4.2368990000000002,2.3623210000000001,2.7433209999999999,1.8540490000000001,1.440035,1.559234,2.3377629999999998,1.004167]
[null,null,"Battery Manufacturing",1.6717249999999999,0,1.6248389999999999,2.20425,1.7421660000000001,1.729657,1.974855,1.7979210000000001,0,2.3409019999999998,1.991409,0,0,2.6941250000000001,2.6068549999999999,2.3508879999999999,2.1273490000000002,2.240971,2.6093150000000001,0,2.0441769999999999,1.7559309999999999,2.79562,2.6708910000000001,2.1446160000000001,2.6497739999999999,0,{"$f":"'User Add-in Location'!B70","v":0},{"$f":"'User Add-in Location'!C70","v":0},0,1.7954509999999999,0,2.2780659999999999,0,1.577045,1.9793719999999999,0,2.159618,2.5187710000000001,2.14053,2.8690419999999999,0,0,0,0,0,0,0,0,1.6302319999999999,1.4325159999999999,0,1.9981819999999999,2.7305259999999998,4.300116,2.2721990000000001,0,1.9073340000000001,1.0803830000000001,1.7002740000000001,2.2151350000000001,0]
[null,null,"Energy Wire Manufacturing",1.2841119999999999,0,1.289644,1.8021959999999999,1.4077660000000001,1.4332830000000001,1.680823,0,0.70884199999999997,1.7500990000000001,1.5421560000000001,0,1.638582,2.32647,2.0849190000000002,0,1.70339,1.6920010000000001,2.095904,1.811593,1.6443140000000001,1.5079670000000001,1.882684,2.4561999999999999,1.7780119999999999,0,1.508478,{"$f":"'User Add-in Location'!B71","v":0},{"$f":"'User Add-in Location'!C71","v":0},1.842354,1.413775,1.9305140000000001,1.9415610000000001,1.306214,1.201465,1.6499330000000001,1.1932529999999999,1.6287050000000001,0,0,2.2762340000000001,0,0,0,0,0,0,0,0,1.114123,1.123599,0,1.3378540000000001,2.3608739999999999,3.6886610000000002,1.779477,2.0467010000000001,1.4812050000000001,0.91676500000000005,1.247892,1.465471,0.57653299999999996]
[null,null,"Wholesale Trade",2.0674600000000001,1.542584,2.238737,2.0527220000000002,1.608401,2.3689650000000002,1.9734510000000001,1.7678560000000001,0.58586700000000003,2.6738710000000001,2.11381,2.079504,2.4167830000000001,2.5764490000000002,2.6713049999999998,2.3849689999999999,2.0747939999999998,2.0374140000000001,2.4067280000000002,2.4600689999999998,2.0897480000000002,2.168952,2.8745599999999998,3.1109719999999998,2.1249020000000001,3.1214780000000002,2.5307759999999999,{"$f":"'User Add-in Location'!B72","v":0},{"$f":"'User Add-in Location'!C72","v":0},2.3378459999999999,1.9333480000000001,2.9391419999999999,2.3350979999999999,2.2740939999999998,1.6687080000000001,2.060648,2.1136339999999998,2.5166879999999998,2.445309,2.7015549999999999,2.8796759999999999,0,0,0,0,0,0,0,0,1.8525590000000001,1.6969339999999999,2.5449470000000001,2.2299850000000001,2.4872390000000002,4.2847220000000004,2.3784000000000001,2.7443919999999999,2.1497310000000001,1.562613,1.668811,2.8215859999999999,1.1447160000000001]
[null,null,"Retail trade",2.3551950000000001,2.3950309999999999,2.471371,2.5426229999999999,1.976235,2.4741629999999999,2.2982710000000002,2.2542300000000002,0.67526200000000003,3.099647,2.493344,2.3422740000000002,2.9633660000000002,2.8186,3.0296400000000001,2.7578010000000002,2.2364989999999998,2.715951,2.7199179999999998,3.0069270000000001,2.437786,2.5324040000000001,3.2914819999999998,3.377008,2.604568,3.4069759999999998,3.5505770000000001,{"$f":"'User Add-in Location'!B73","v":0},{"$f":"'User Add-in Location'!C73","v":0},2.7659829999999999,2.2220209999999998,3.2892329999999999,2.8629980000000002,2.8543560000000001,1.9658659999999999,2.4009589999999998,2.6447639999999999,2.7587079999999999,2.9205030000000001,3.3306689999999999,3.339013,0,0,0,0,0,0,0,0,2.2971379999999999,2.1094849999999998,3.0573610000000002,2.7680709999999999,2.9750740000000002,4.8711039999999999,2.6348099999999999,3.4735589999999998,2.3876040000000001,1.886825,2.1217250000000001,3.0527679999999999,1.318082]
[null,null,"TCPU",1.829367,1.043277,1.740313,2.206588,1.5842860000000001,2.350133,1.793831,1.6076630000000001,0.460426,2.0965180000000001,1.9611000000000001,1.350741,2.263903,2.456823,2.4684439999999999,2.2035939999999998,2.3660969999999999,2.070592,2.2527400000000002,2.19069,1.813326,1.677751,2.5320130000000001,2.8101280000000002,1.9799420000000001,2.7582909999999998,2.3146689999999999,{"$f":"'User Add-in Location'!B74","v":0},{"$f":"'User Add-in Location'!C74","v":0},2.8960309999999998,1.58839,1.9097550000000001,2.1058919999999999,2.0460509999999998,1.4034869999999999,1.8457600000000001,2.2040009999999999,2.4801799999999998,3.6474739999999999,2.2583769999999999,3.2770950000000001,0,0,0,0,0,0,0,0,1.2758119999999999,1.444096,2.5262869999999999,2.2364739999999999,3.0386790000000001,4.3316129999999999,2.114849,2.5251169999999998,1.814991,1.370301,1.6178779999999999,2.5536300000000001,1.4547399999999999]
[null,null,"Insurance and Real Estate",0.97282500000000005,0.68827199999999999,1.126879,1.0433460000000001,0.83241299999999996,1.1593439999999999,0.99977099999999997,0.56645999999999996,0.32514500000000002,1.413851,1.064036,0.89543200000000001,1.1565650000000001,1.335518,1.6056429999999999,1.1501710000000001,1.1311819999999999,1.1918409999999999,1.124306,1.1637310000000001,0.98119699999999999,1.0207889999999999,1.4009849999999999,1.671246,0.89845900000000001,1.617318,1.2604630000000001,{"$f":"'User Add-in Location'!B75","v":0},{"$f":"'User Add-in Location'!C75","v":0},1.1642509999999999,0.78451899999999997,1.0991299999999999,1.1831069999999999,0.93396100000000004,0.82687900000000003,0.99667399999999995,1.1694059999999999,1.1817930000000001,1.1776009999999999,1.138558,1.5022249999999999,0,0,0,0,0,0,0,0,0.82550699999999999,0.87334699999999998,1.2932250000000001,1.3000050000000001,1.5082100000000001,2.428795,1.172312,1.208154,0.93893800000000005,0.71840099999999996,0.74653400000000003,1.3646430000000001,0.53086900000000004]
[null,null,"Finance",2.0702880000000001,1.7138679999999999,2.696758,2.1583079999999999,2.075987,2.5896499999999998,2.8385980000000002,1.3324830000000001,0.73427200000000004,3.598204,1.7808269999999999,2.2268699999999999,2.6344129999999999,3.0242390000000001,3.0551650000000001,2.4363589999999999,2.4895499999999999,2.5651890000000002,2.5199959999999999,2.9798469999999999,2.7340460000000002,2.6739639999999998,3.4610029999999998,3.327804,2.1122420000000002,3.5460039999999999,2.6841729999999999,{"$f":"'User Add-in Location'!B76","v":0},{"$f":"'User Add-in Location'!C76","v":0},2.9353699999999998,1.8269340000000001,3.288278,3.322079,2.5706630000000001,1.756114,1.868714,2.3663319999999999,2.0795149999999998,2.639386,2.8251569999999999,3.2772199999999998,0,0,0,0,0,0,0,0,2.292249,2.4472420000000001,1.858757,2.6898909999999998,3.1062189999999998,4.9425140000000001,1.983792,3.3699880000000002,2.5121560000000001,1.7851669999999999,1.9304030000000001,3.1424910000000001,1.033582]
[null,null,"Other Professional Services",2.844592,2.7859280000000002,3.0701109999999998,3.4448859999999999,2.4517250000000002,3.2512780000000001,2.8154509999999999,2.5152060000000001,0.95809100000000003,3.9405000000000001,3.2244869999999999,3.0099100000000001,3.4019520000000001,3.6400839999999999,3.2133039999999999,3.1979150000000001,2.8411309999999999,3.09694,3.379867,3.6010270000000002,3.0426410000000002,3.0099589999999998,4.1303650000000003,4.3833830000000003,3.0822379999999998,4.2447299999999997,3.5352100000000002,{"$f":"'User Add-in Location'!B77","v":0},{"$f":"'User Add-in Location'!C77","v":0},3.2566670000000002,2.9725619999999999,3.427003,3.513331,3.4850059999999998,2.3502320000000001,2.7494510000000001,2.9962810000000002,3.623046,3.4302459999999999,3.5679639999999999,4.0268319999999997,0,0,0,0,0,0,0,0,2.5685340000000001,2.5623279999999999,3.4506649999999999,3.3328700000000002,3.531622,5.8918100000000004,3.087164,4.0995629999999998,3.269412,2.1492689999999999,2.4567770000000002,3.7896990000000002,1.646207]
[null,null,"Office Services",2.9808370000000002,2.6455350000000002,2.9226139999999998,3.1833930000000001,2.1909770000000002,2.8842129999999999,2.6243859999999999,2.5753469999999998,1.1721649999999999,3.6826789999999998,3.079272,3.0254910000000002,3.1900819999999999,4.0041659999999997,3.4560819999999999,3.3534700000000002,2.7799239999999998,3.5205519999999999,3.9328270000000001,3.4708380000000001,2.5804299999999998,2.3781099999999999,4.2075050000000003,4.0665250000000004,3.3571810000000002,4.3542699999999996,3.5611449999999998,{"$f":"'User Add-in Location'!B78","v":0},{"$f":"'User Add-in Location'!C78","v":0},3.4854419999999999,2.7965930000000001,3.1457099999999998,3.2172969999999999,2.8070650000000001,2.6102889999999999,2.601213,3.0863589999999999,3.622817,3.6029620000000002,3.4142079999999999,4.1810640000000001,0,0,0,0,0,0,0,0,2.5342889999999998,2.5662579999999999,3.5015260000000001,3.4281869999999999,3.5148570000000001,5.5955750000000002,3.1606049999999999,3.622379,2.828503,1.969792,3.5798770000000002,3.6693030000000002,1.733533]
[null,null,"Architectural and Engineering Services",3.304027,2.9610699999999999,3.2204190000000001,3.3345500000000001,2.5270039999999998,3.282368,2.8498130000000002,2.7799800000000001,1.1073120000000001,3.9570310000000002,3.2813279999999998,3.1851099999999999,3.5743999999999998,4.0362010000000001,3.660717,3.5612309999999998,3.1562160000000001,3.5637289999999999,4.0505950000000004,3.8591419999999999,3.0973999999999999,2.9245000000000001,4.4750059999999996,4.4580900000000003,3.4515920000000002,4.6839139999999997,3.816249,{"$f":"'User Add-in Location'!B79","v":0},{"$f":"'User Add-in Location'!C79","v":0},3.6416059999999999,3.0009260000000002,3.6525400000000001,3.4963639999999998,3.448928,2.6223920000000001,2.9105029999999998,3.3425240000000001,3.7323339999999998,3.6700499999999998,3.7010399999999999,4.3755230000000003,0,0,0,0,0,0,0,0,2.6702029999999999,2.8209249999999999,3.691694,3.4736530000000001,3.911797,6.1823230000000002,3.36687,4.0363439999999997,3.308252,2.3367520000000002,3.226756,3.9319820000000001,1.7803629999999999]
[null,null,"Other services",2.7895219999999998,2.6261510000000001,2.876395,3.0314990000000002,2.2268379999999999,2.7446009999999998,2.4737650000000002,2.2158500000000001,0.75097700000000001,3.4766849999999998,2.694534,2.6813370000000001,3.2660870000000002,3.3483510000000001,3.5103650000000002,3.1646260000000002,2.7454900000000002,3.145743,3.272993,3.5661900000000002,2.8908049999999998,2.746318,3.7565179999999998,3.9850829999999999,3.0074900000000002,3.9435190000000002,3.5381079999999998,{"$f":"'User Add-in Location'!B80","v":0},{"$f":"'User Add-in Location'!C80","v":0},3.1513629999999999,2.4468220000000001,3.4889070000000002,3.192062,3.0452249999999998,2.1210290000000001,2.686315,2.8903439999999998,3.352325,3.2611110000000001,3.4236040000000001,3.878085,0,0,0,0,0,0,0,0,2.5041310000000001,2.364182,3.5014129999999999,3.1993580000000001,3.3290600000000001,5.4488880000000002,2.9202279999999998,3.9992869999999998,2.8971149999999999,2.0090870000000001,2.6103890000000001,3.499771,1.5363690000000001]
[null,null,"Government",3.0894360000000001,3.7054200000000002,3.4740929999999999,4.2086370000000004,3.014329,3.8104480000000001,2.6343930000000002,3.1407859999999999,0.814357,4.5842799999999997,3.98245,3.7662900000000001,4.2575430000000001,4.7236409999999998,4.3299640000000004,4.0987049999999998,3.6954470000000001,4.0456539999999999,4.7035330000000002,5.0679489999999996,2.9740669999999998,2.6120640000000002,5.0421449999999997,4.9573229999999997,4.5652020000000002,5.2112410000000002,4.8366660000000001,{"$f":"'User Add-in Location'!B81","v":0},{"$f":"'User Add-in Location'!C81","v":0},4.3741989999999999,3.9172609999999999,3.4180609999999998,4.1338150000000002,2.8515799999999998,2.935006,3.6399629999999998,3.8231419999999998,4.3554490000000001,3.8434149999999998,4.4205930000000002,4.6349840000000002,0,0,0,0,0,0,0,0,2.9931990000000002,3.5232800000000002,4.4562200000000001,3.9410859999999999,4.2956580000000004,6.406263,3.8035519999999998,5.811515,3.7315149999999999,2.7425660000000001,3.4382739999999998,4.8345830000000003,2.4254929999999999]
[null,null,"Semiconductor (solar cell/module) manufacturing",1.9056839999999999,1.8744369999999999,2.220081,1.748043,2.021306,2.1932459999999998,1.832392,1.2634559999999999,0.36915799999999999,2.7323110000000002,2.1091299999999999,1.208196,2.5374699999999999,2.4141819999999998,2.3117589999999999,2.4038789999999999,1.7132160000000001,1.8024450000000001,1.924952,2.0146579999999998,1.9674849999999999,2.0775960000000002,2.9200689999999998,3.1243629999999998,1.6617219999999999,2.4426999999999999,2.6606909999999999,{"$f":"'User Add-in Location'!B82","v":0},{"$f":"'User Add-in Location'!C82","v":0},2.4336060000000002,1.5680130000000001,2.7739630000000002,2.3535879999999998,2.4797030000000002,1.7532300000000001,1.7125280000000001,2.1220979999999998,2.3783289999999999,2.458329,2.295779,2.8691990000000001,0,0,0,0,0,0,0,0,1.750894,1.191336,2.1723539999999999,1.9843200000000001,2.4655779999999998,4.5621320000000001,2.31379,3.09456,2.1350609999999999,1.4419979999999999,1.4228940000000001,2.6100080000000001,0]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.10968,5.6078999999999997E-2,0.21351800000000001,8.8358000000000006E-2,0.30203400000000002,0.13014800000000001,0.28736699999999998,6.2900999999999999E-2,7.0470000000000005E-2,0.28970400000000002,0.118241,0.362562,0.137438,6.1258E-2,8.0494999999999997E-2,4.4471999999999998E-2,4.8210000000000003E-2,0.13925299999999999,0.14732999999999999,0.23339299999999999,0.144117,0.38654699999999997,0.18477399999999999,6.4574999999999994E-2,0.10867300000000001,7.0508000000000001E-2,0.13069900000000001,{"$f":"'User Add-in Location'!B86","v":0},{"$f":"'User Add-in Location'!C86","v":0},4.8300999999999997E-2,0.168848,0.24927299999999999,0.32355400000000001,0.14613999999999999,0.19522500000000001,0.11530899999999999,5.2838000000000003E-2,0.1163,6.2742999999999993E-2,0.33703300000000003,0.13661699999999999,0,0,0,0,0,0,0,0,0.32873599999999997,0.17694699999999999,4.3298999999999997E-2,0.120812,0.159163,0.14810699999999999,0.163854,0.14515600000000001,0.17611499999999999,0.309504,0.14499600000000001,0.124281,0.15690100000000001]
[null,null,"Mining",0.13725899999999999,0.208954,0.13295599999999999,7.0043999999999995E-2,0.15118200000000001,0.165767,5.7206E-2,4.9778999999999997E-2,0,4.7528000000000001E-2,0.12811900000000001,0.10846500000000001,0.16428599999999999,0.103229,0.139541,0.136911,4.2048000000000002E-2,0.14103399999999999,0.169515,6.8497000000000002E-2,7.3120000000000004E-2,9.9584000000000006E-2,9.4800999999999996E-2,0.15318300000000001,9.4822000000000004E-2,0.11914,0.16028200000000001,{"$f":"'User Add-in Location'!B87","v":0},{"$f":"'User Add-in Location'!C87","v":0},8.3349000000000006E-2,0.22317699999999999,0.130555,0.123033,0.14863299999999999,0.10767599999999999,0.108891,0.24327299999999999,5.9434000000000001E-2,0.114353,0.103556,0.115853,0,0,0,0,0,0,0,0,0.111113,0.103714,9.9460000000000007E-2,0.10782799999999999,0.153614,0.14251,0.17071,0.118616,0.12870899999999999,9.2032000000000003E-2,0.15029799999999999,0.103156,0.19192200000000001]
[null,null,"Construction",0.30759199999999998,0.38788,0.32752399999999998,0.25881599999999999,0.35480600000000001,0.31305699999999997,0.29288599999999998,0.30522899999999997,0.41390300000000002,0.29550799999999999,0.28953099999999998,0.35078700000000002,0.25083499999999997,0.348136,0.32521099999999997,0.317805,0.30333300000000002,0.27685199999999999,0.378133,0.27308300000000002,0.35012599999999999,0.35940800000000001,0.29806500000000002,0.34258100000000002,0.256351,0.32876499999999997,0.28045399999999998,{"$f":"'User Add-in Location'!B88","v":0},{"$f":"'User Add-in Location'!C88","v":0},0.35696299999999997,0.38930999999999999,0.29974400000000001,0.31761800000000001,0.33574399999999999,0.36777300000000002,0.30385800000000002,0.358566,0.31017400000000001,0.30104700000000001,0.346277,0.319938,0,0,0,0,0,0,0,0,0.29622900000000002,0.27606599999999998,0.290663,0.271291,0.32332899999999998,0.325459,0.30569000000000002,0.289742,0.32067499999999999,0.34515899999999999,0.34302700000000003,0.321961,0.32551600000000003]
[null,null,"Construction/Installations - Non Residential",0.198681,0.27411600000000003,0.206203,0.161273,0.23208999999999999,0.20305000000000001,0.20333499999999999,0.19441,0.27095200000000003,0.18329599999999999,0.18142,0.23169500000000001,0.153865,0.226159,0.210919,0.208093,0.19408700000000001,0.173567,0.24824099999999999,0.17938399999999999,0.229625,0.25015999999999999,0.189525,0.22863700000000001,0.15625700000000001,0.21737400000000001,0.17937900000000001,{"$f":"'User Add-in Location'!B89","v":0},{"$f":"'User Add-in Location'!C89","v":0},0.239647,0.25276399999999999,0.22636500000000001,0.21079200000000001,0.21238000000000001,0.241539,0.19645199999999999,0.23211699999999999,0.201129,0.19272600000000001,0.228606,0.209262,0,0,0,0,0,0,0,0,0.190218,0.16980999999999999,0.18949199999999999,0.183258,0.21260599999999999,0.21137300000000001,0.192243,0.19853599999999999,0.204599,0.22613800000000001,0.21983800000000001,0.21080199999999999,0.20987900000000001]
[null,null,"Construction/Installation Residential",0.20535600000000001,0.27553299999999997,0.21652199999999999,0.16919000000000001,0.24229500000000001,0.21265700000000001,0.210726,0.208035,0.28833900000000001,0.19628300000000001,0.19301599999999999,0.23954300000000001,0.164682,0.233406,0.21749599999999999,0.21363699999999999,0.198849,0.183951,0.25405100000000003,0.185723,0.23930499999999999,0.25953999999999999,0.19949700000000001,0.23439599999999999,0.164738,0.22171099999999999,0.190193,{"$f":"'User Add-in Location'!B90","v":0},{"$f":"'User Add-in Location'!C90","v":0},0.239011,0.26059700000000002,0.227383,0.220614,0.219421,0.25260100000000002,0.20505899999999999,0.240731,0.207423,0.198713,0.23625599999999999,0.217863,0,0,0,0,0,0,0,0,0.20168900000000001,0.18216299999999999,0.194462,0.18932299999999999,0.221827,0.22095100000000001,0.20608000000000001,0.20352500000000001,0.21385599999999999,0.25214199999999998,0.227325,0.216421,0.218029]
[null,null,"Manufacturing",0.13777900000000001,0.12493,0.187082,0.13433200000000001,0.186974,0.174903,0.22808200000000001,0.134713,0.16483100000000001,0.17669499999999999,0.15235899999999999,0.12845699999999999,0.14056299999999999,0.16447600000000001,0.13898199999999999,0.14070099999999999,0.12565699999999999,0.12843099999999999,7.7468999999999996E-2,0.17998700000000001,0.184504,0.22010399999999999,0.16003899999999999,0.18059800000000001,0.115381,0.14080000000000001,8.7196999999999997E-2,{"$f":"'User Add-in Location'!B91","v":0},{"$f":"'User Add-in Location'!C91","v":0},0.12587799999999999,0.18015600000000001,0.231043,0.17821200000000001,8.8244000000000003E-2,0.18360699999999999,0.140348,9.7115999999999994E-2,0.15007000000000001,0.13484099999999999,0.17483799999999999,0.16358700000000001,0,0,0,0,0,0,0,0,0.19544700000000001,0.13963500000000001,0.14363999999999999,0.14058000000000001,0.11127099999999999,0.15251899999999999,0.14943600000000001,0.156912,0.155001,0.15664900000000001,0.119188,0.16601399999999999,7.3080999999999993E-2]
[null,null,"Fabricated Metals",0.201825,0.20685000000000001,0.204817,0.20369000000000001,0.23480400000000001,0.207094,0.25150299999999998,0.19811100000000001,0,0.22375800000000001,0.194269,0.20991599999999999,0.200046,0.25066500000000003,0.21263899999999999,0.220969,0.20468800000000001,0.232206,0.22781899999999999,0.21093400000000001,0.211006,0.26912599999999998,0.24551400000000001,0.247999,0.20966799999999999,0.215008,0.18659000000000001,{"$f":"'User Add-in Location'!B92","v":0},{"$f":"'User Add-in Location'!C92","v":0},0.23120499999999999,0.244061,0.20915300000000001,0.249921,0.19797100000000001,0.252307,0.204239,0.25955099999999998,0.22442699999999999,0.23103199999999999,0.253467,0.25063299999999999,0,0,0,0,0,0,0,0,0.23107,0.23205200000000001,0.24837200000000001,0.249918,0.246999,0.233708,0.22156400000000001,0.23633199999999999,0.29119600000000001,0.21976599999999999,0.19955600000000001,0.26700800000000002,0.20288999999999999]
[null,null,"Machinery",0.230433,0.187865,0.25067099999999998,0.202769,0.27752700000000002,0.20822399999999999,0.29573100000000002,0.215866,0,0.21060899999999999,0.225739,0,0.207868,0.28109400000000001,0.257025,0.21987400000000001,0.28161599999999998,0.29244399999999998,0.25641599999999998,0.20266999999999999,0.249755,0.30430099999999999,0.30333700000000002,0.30571500000000001,0.21464800000000001,0.23822299999999999,0.22974,{"$f":"'User Add-in Location'!B93","v":0},{"$f":"'User Add-in Location'!C93","v":0},0.209868,0.24632000000000001,0.30647999999999997,0.30448599999999998,0.20246,0.27377099999999999,0.23905299999999999,0.16486300000000001,0.27793400000000001,0.34057100000000001,0.254689,0.287248,0,0,0,0,0,0,0,0,0.25222600000000001,0.256463,0.171982,0.250336,0.30360100000000001,0.26990900000000001,0.276389,0.27676899999999999,0.26408799999999999,0.284192,0.26529999999999998,0.28270299999999998,0.24563599999999999]
[null,null,"Electrical Equip",0.22351699999999999,0.44796900000000001,0.25604100000000002,0.199929,0.29439399999999999,0.18590499999999999,0.28028700000000001,0.340783,0.35385,0.21982199999999999,0.25908700000000001,0,0.18584800000000001,0.24824199999999999,0.21235999999999999,0.23613799999999999,0.17730599999999999,0.26899899999999999,0.22700999999999999,0.24513399999999999,0.21576799999999999,0.305174,0.25318499999999999,0.23299400000000001,0.19283800000000001,0.19534299999999999,0.18906200000000001,{"$f":"'User Add-in Location'!B94","v":0},{"$f":"'User Add-in Location'!C94","v":0},0.18512999999999999,0.26145499999999999,0.20996699999999999,0.247089,0.17435400000000001,0.29904900000000001,0.233321,0.12867999999999999,0.24237400000000001,0.26989000000000002,0.22701099999999999,0.27871800000000002,0,0,0,0,0,0,0,0,0.28567199999999998,0.196718,0.16755,0.20880499999999999,0.25506299999999998,0.25248300000000001,0.27682299999999999,0.26688200000000001,0.256496,0.28926099999999999,0.25683099999999998,0.28892299999999999,0.25554199999999999]
[null,null,"Battery Manufacturing",0.195492,0,0.209227,0.25288500000000003,0.26893400000000001,0.227711,0.27387800000000001,0.288968,0,0.26391599999999998,0.26111299999999998,0,0,0.27494099999999999,0.25666299999999997,0.245502,0.211205,0.266154,0.27986,0,0.29472799999999999,0.23435700000000001,0.30197299999999999,0.17543300000000001,0.203683,0.21822,0,{"$f":"'User Add-in Location'!B95","v":0},{"$f":"'User Add-in Location'!C95","v":0},0,0.27029500000000001,0,0.25411800000000001,0,0.29379100000000002,0.26561299999999999,0,0.25598100000000001,0.22756000000000001,0.22547900000000001,0.275148,0,0,0,0,0,0,0,0,0.27616200000000002,0.227297,0,0.27376,0.266453,0.25657200000000002,0.255693,0,0.27637200000000001,0.17538300000000001,0.29321599999999998,0.27255499999999999,0]
[null,null,"Energy Wire Manufacturing",0.125421,0,0.151361,0.181504,0.16666400000000001,0.15146200000000001,0.19406300000000001,0,0.27063900000000002,0.158808,0.15715899999999999,0,0.12325,0.19508700000000001,0.161716,0,0.10881200000000001,0.170518,0.190362,0.17075899999999999,0.217364,0.17449300000000001,0.14118,0.160387,0.14452599999999999,0,0.11107599999999999,{"$f":"'User Add-in Location'!B96","v":0},{"$f":"'User Add-in Location'!C96","v":0},0.17300699999999999,0.19463,0.16320699999999999,0.181143,0.12789200000000001,0.18526100000000001,0.18432899999999999,8.7843000000000004E-2,0.16506899999999999,0,0,0.15875,0,0,0,0,0,0,0,0,0.15917300000000001,0.154003,0,0.12756000000000001,0.197438,0.17549000000000001,0.14893300000000001,0.169488,0.17525199999999999,0.15823300000000001,0.212119,0.15143300000000001,0.12927]
[null,null,"Wholesale Trade",0.27393000000000001,0.209094,0.26286500000000002,0.23794999999999999,0.251164,0.30352899999999999,0.30218299999999998,0.27856900000000001,0.38274599999999998,0.25422299999999998,0.27210000000000001,0.25061099999999997,0.24385299999999999,0.284246,0.26443,0.25758900000000001,0.25649499999999997,0.23160600000000001,0.247359,0.24094599999999999,0.272789,0.32101200000000002,0.26455200000000001,0.28205799999999998,0.22381599999999999,0.264789,0.24465799999999999,{"$f":"'User Add-in Location'!B97","v":0},{"$f":"'User Add-in Location'!C97","v":0},0.23605100000000001,0.25834600000000002,0.358408,0.26202900000000001,0.22233,0.277061,0.27462799999999998,0.25411400000000001,0.269986,0.24623200000000001,0.28523900000000002,0.28981499999999999,0,0,0,0,0,0,0,0,0.26941999999999999,0.258519,0.24030499999999999,0.24284,0.27538699999999999,0.26850000000000002,0.25327300000000003,0.231516,0.28669299999999998,0.280084,0.23233400000000001,0.28073799999999999,0.24007400000000001]
[null,null,"Retail trade",0.318637,0.35656500000000002,0.32835999999999999,0.30438399999999999,0.33256599999999997,0.32976899999999998,0.34035300000000002,0.37193900000000002,0.45539499999999999,0.34361000000000003,0.33445799999999998,0.31470700000000001,0.29554399999999997,0.33705200000000002,0.30721599999999999,0.32216400000000001,0.28012500000000001,0.337949,0.29658699999999999,0.31956699999999999,0.33459,0.39013500000000001,0.34315800000000002,0.32079099999999999,0.285939,0.32150400000000001,0.34757199999999999,{"$f":"'User Add-in Location'!B98","v":0},{"$f":"'User Add-in Location'!C98","v":0},0.31558000000000003,0.308002,0.37212099999999998,0.34630300000000003,0.32994800000000002,0.37591000000000002,0.333505,0.33611999999999997,0.302927,0.316359,0.36277199999999998,0.32983499999999999,0,0,0,0,0,0,0,0,0.34821000000000002,0.32508700000000001,0.29379300000000003,0.30776100000000001,0.33414500000000003,0.33532400000000001,0.31709999999999999,0.33548099999999997,0.32593100000000003,0.38797199999999998,0.313529,0.30868299999999999,0.292576]
[null,null,"TCPU",0.18848999999999999,0.12923599999999999,0.19406399999999999,0.21615500000000001,0.20786499999999999,0.19675200000000001,0.15984499999999999,0.19973099999999999,0.19166,0.16877800000000001,0.21218799999999999,0.16761200000000001,0.183841,0.22702700000000001,0.20824699999999999,0.20238300000000001,0.189943,0.19020500000000001,0.17404900000000001,0.16925699999999999,0.17424600000000001,0.192556,0.21870999999999999,0.207453,0.172573,0.203127,0.181232,{"$f":"'User Add-in Location'!B99","v":0},{"$f":"'User Add-in Location'!C99","v":0},0.19403400000000001,0.18947,0.164882,0.206874,0.18109700000000001,0.182922,0.18904699999999999,0.23736299999999999,0.21560599999999999,0.14687,0.20020499999999999,0.19836799999999999,0,0,0,0,0,0,0,0,0.14474100000000001,0.176261,0.171684,0.21984799999999999,0.219802,0.19891800000000001,0.227329,0.16272,0.19619200000000001,0.202233,0.18412000000000001,0.209922,0.13436799999999999]
[null,null,"Insurance and Real Estate",7.1589E-2,4.5600000000000002E-2,7.6401999999999998E-2,5.7869999999999998E-2,6.5999000000000002E-2,7.4570999999999998E-2,0.124277,4.7081999999999999E-2,0.13255500000000001,7.4373999999999996E-2,8.8315000000000005E-2,5.7355999999999997E-2,5.0601E-2,9.1899999999999996E-2,6.8576999999999999E-2,9.8779000000000006E-2,7.6617000000000005E-2,8.1401000000000001E-2,5.4128999999999997E-2,7.3238999999999999E-2,6.2017999999999997E-2,9.9285999999999999E-2,6.6614999999999994E-2,0.104086,4.9568000000000001E-2,8.5530999999999996E-2,5.0930999999999997E-2,{"$f":"'User Add-in Location'!B100","v":0},{"$f":"'User Add-in Location'!C100","v":0},8.1138000000000002E-2,6.0518000000000002E-2,6.8645999999999999E-2,8.3058999999999994E-2,5.2911E-2,9.5098000000000002E-2,7.4898000000000006E-2,6.9746000000000002E-2,8.3844000000000002E-2,5.6346E-2,6.2792000000000001E-2,9.0312000000000003E-2,0,0,0,0,0,0,0,0,7.1496000000000004E-2,6.5998000000000001E-2,6.2253999999999997E-2,8.0607999999999999E-2,8.7040000000000006E-2,7.8454999999999997E-2,6.1896E-2,6.2851000000000004E-2,6.5933000000000005E-2,6.4297000000000007E-2,5.4536000000000001E-2,8.4018999999999996E-2,3.7441000000000002E-2]
[null,null,"Finance",0.25432399999999999,0.22742599999999999,0.33723399999999998,0.24382999999999999,0.33374100000000001,0.31964799999999999,0.35935099999999998,0.24632599999999999,0.42271799999999998,0.32588,0.219615,0.25142300000000001,0.24085999999999999,0.36832700000000002,0.295402,0.27014199999999999,0.27301999999999998,0.28968699999999997,0.22375300000000001,0.28769899999999998,0.35874899999999998,0.40314800000000001,0.31561099999999997,0.31797500000000001,0.206927,0.27975899999999998,0.24478800000000001,{"$f":"'User Add-in Location'!B101","v":0},{"$f":"'User Add-in Location'!C101","v":0},0.30696699999999999,0.213421,0.39654,0.40601599999999999,0.252805,0.35830899999999999,0.26321699999999998,0.27640799999999999,0.21620700000000001,0.237957,0.27639900000000001,0.34302300000000002,0,0,0,0,0,0,0,0,0.37545400000000001,0.28233999999999998,0.13559499999999999,0.30268899999999999,0.31165999999999999,0.31842399999999998,0.21679499999999999,0.27917900000000001,0.32319599999999998,0.28278799999999998,0.24348800000000001,0.279362,0.200961]
[null,null,"Other Professional Services",0.39877000000000001,0.42332900000000001,0.42134100000000002,0.48639900000000003,0.46265400000000001,0.483016,0.46607399999999999,0.45510099999999998,0.498085,0.44038100000000002,0.47900399999999999,0.42468699999999998,0.38175399999999998,0.45862000000000003,0.36519699999999999,0.397561,0.43086400000000002,0.41012399999999999,0.374249,0.39912900000000001,0.44481900000000002,0.49091899999999999,0.46660600000000002,0.49948199999999998,0.359842,0.44246200000000002,0.36363099999999998,{"$f":"'User Add-in Location'!B102","v":0},{"$f":"'User Add-in Location'!C102","v":0},0.419539,0.46060800000000002,0.42821999999999999,0.49705500000000002,0.39635900000000002,0.453096,0.41976400000000003,0.44029499999999999,0.45591399999999999,0.40726600000000002,0.455515,0.46909000000000001,0,0,0,0,0,0,0,0,0.43266500000000002,0.39662799999999998,0.39702199999999999,0.43525700000000001,0.44467699999999999,0.45366800000000002,0.40055099999999999,0.39492300000000002,0.50352300000000005,0.41697800000000002,0.33727600000000002,0.44345800000000002,0.35326000000000002]
[null,null,"Office Services",0.40817700000000001,0.34151399999999998,0.38664799999999999,0.37457600000000002,0.40610099999999999,0.41925899999999999,0.39448,0.42788300000000001,0.586974,0.41254299999999999,0.43370900000000001,0.36246800000000001,0.34700599999999998,0.48756500000000003,0.35741099999999998,0.39494400000000002,0.37428800000000001,0.419431,0.39472299999999999,0.34470400000000001,0.38847199999999998,0.39387100000000003,0.46708300000000003,0.430811,0.32925399999999999,0.42880400000000002,0.35180899999999998,{"$f":"'User Add-in Location'!B103","v":0},{"$f":"'User Add-in Location'!C103","v":0},0.42700399999999999,0.37851600000000002,0.36552400000000002,0.44677499999999998,0.34077000000000002,0.47586200000000001,0.37773800000000002,0.44224799999999997,0.41488199999999997,0.41166000000000003,0.37138399999999999,0.46018700000000001,0,0,0,0,0,0,0,0,0.367724,0.362896,0.35991299999999998,0.42841800000000002,0.426093,0.42261900000000002,0.42611100000000002,0.332785,0.43790000000000001,0.35724299999999998,0.40731899999999999,0.38822400000000001,0.32613300000000001]
[null,null,"Architectural and Engineering Services",0.44431999999999999,0.37522100000000003,0.41256799999999999,0.37796600000000002,0.43976100000000001,0.452519,0.39017400000000002,0.44351499999999999,0.52359,0.41159600000000002,0.43025200000000002,0.37285299999999999,0.379328,0.45215300000000003,0.35697000000000001,0.40068700000000002,0.412188,0.40619499999999997,0.39170199999999999,0.370587,0.44135200000000002,0.45228800000000002,0.48332199999999997,0.43937100000000001,0.32395000000000002,0.437164,0.369394,{"$f":"'User Add-in Location'!B104","v":0},{"$f":"'User Add-in Location'!C104","v":0},0.42368699999999998,0.386882,0.39695999999999998,0.44047599999999998,0.415246,0.444857,0.399671,0.47672999999999999,0.40325499999999997,0.39118700000000001,0.381075,0.444465,0,0,0,0,0,0,0,0,0.37204599999999999,0.39092900000000003,0.36074899999999999,0.39704899999999999,0.44990999999999998,0.43282999999999999,0.43485099999999999,0.34572199999999997,0.48589500000000002,0.40718199999999999,0.35899500000000001,0.39854800000000001,0.32834600000000003]
[null,null,"Other services",0.36987300000000001,0.38150699999999999,0.38406800000000002,0.36515999999999998,0.38965699999999998,0.38514199999999998,0.38345299999999999,0.37933499999999998,0.48568499999999998,0.37216700000000003,0.34906700000000002,0.36980099999999999,0.34974300000000003,0.39343,0.37811600000000001,0.37696400000000002,0.32495099999999999,0.38925500000000002,0.35673199999999999,0.39503700000000003,0.38697700000000002,0.43784499999999998,0.39216099999999998,0.41869499999999998,0.33004899999999998,0.38212400000000002,0.36698700000000001,{"$f":"'User Add-in Location'!B105","v":0},{"$f":"'User Add-in Location'!C105","v":0},0.37418800000000002,0.35621199999999997,0.41068399999999999,0.40622799999999998,0.34402199999999999,0.39169799999999999,0.37374400000000002,0.38287100000000002,0.38468599999999997,0.35102299999999997,0.38458900000000001,0.4007,0,0,0,0,0,0,0,0,0.40432000000000001,0.35499900000000001,0.36155500000000002,0.35690699999999997,0.37974400000000003,0.385185,0.37137599999999998,0.389069,0.40905000000000002,0.37709700000000002,0.386521,0.395646,0.340833]
[null,null,"Government",0.59403300000000003,0.79500899999999997,0.65755200000000003,0.73215399999999997,0.76247799999999999,0.76784699999999995,0.60215700000000005,0.74375500000000005,0.749749,0.72930200000000001,0.79769400000000001,0.74566600000000005,0.69650199999999995,0.838785,0.69327499999999997,0.72286300000000003,0.73091200000000001,0.71948400000000001,0.77490300000000001,0.79225999999999996,0.62714899999999996,0.60076200000000002,0.77584600000000004,0.74471699999999996,0.76888400000000001,0.76484600000000003,0.76328799999999997,{"$f":"'User Add-in Location'!B106","v":0},{"$f":"'User Add-in Location'!C106","v":0},0.78076400000000001,0.81495700000000004,0.59322699999999995,0.79894900000000002,0.46834700000000001,0.803589,0.73939600000000005,0.715669,0.74285699999999999,0.61138899999999996,0.74783299999999997,0.73117900000000002,0,0,0,0,0,0,0,0,0.66903299999999999,0.75782799999999995,0.685531,0.72823199999999999,0.75622599999999995,0.73698900000000001,0.70170900000000003,0.85326199999999996,0.746027,0.71802999999999995,0.70807600000000004,0.78366599999999997,0.75946599999999997]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.225795,0.29539399999999999,0.27060299999999998,0.17916699999999999,0.35853600000000002,0.19912299999999999,0.218584,0.115824,0.21293500000000001,0.22481400000000001,0.26788699999999999,6.3451999999999995E-2,0.25191599999999997,0.20732100000000001,0.23063700000000001,0.26032,0.143923,0.172011,9.5311000000000007E-2,0.180338,0.21145700000000001,0.25428099999999998,0.23705100000000001,0.229737,8.1632999999999997E-2,0.16147700000000001,0.29105799999999998,{"$f":"'User Add-in Location'!B107","v":0},{"$f":"'User Add-in Location'!C107","v":0},0.2482,0.15889300000000001,0.28277200000000002,0.202711,0.23126099999999999,0.24240200000000001,0.208312,0.26233200000000001,0.206453,0.25331599999999999,0.23776,0.26342199999999999,0,0,0,0,0,0,0,0,0.28171200000000002,0.168131,0.12037399999999999,0.18538499999999999,0.25359500000000001,0.27335300000000001,0.20926600000000001,0.23379900000000001,0.22650799999999999,0.201017,0.149393,0.26498899999999997,0]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"  Earnings Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.112205,5.0220000000000001E-2,7.2609000000000007E-2,0.14424300000000001,8.5732000000000003E-2,0.14632100000000001,7.5586E-2,9.3966999999999995E-2,2.2769000000000001E-2,7.1182999999999996E-2,0.13241800000000001,5.7093999999999999E-2,0.109749,0.13938500000000001,0.120798,0.133523,0.155887,8.6715E-2,0.101421,5.0823E-2,8.7001999999999996E-2,4.2681999999999998E-2,0.10656,0.174507,0.117517,0.15055199999999999,8.3834000000000006E-2,{"$f":"'User Add-in Location'!B111","v":0},{"$f":"'User Add-in Location'!C111","v":0},0.14851300000000001,7.3666999999999996E-2,8.5553000000000004E-2,6.7545999999999995E-2,9.1875999999999999E-2,9.0000999999999998E-2,0.13747799999999999,9.1189999999999993E-2,8.0731999999999998E-2,0.12332799999999999,0.105571,0.12765499999999999,0,0,0,0,0,0,0,0,2.2626E-2,8.6862999999999996E-2,0.120062,0.106419,0.14957400000000001,0.190417,0.107612,9.5826999999999996E-2,0.101282,6.2227999999999999E-2,4.8154000000000002E-2,0.107793,4.3150000000000001E-2]
[null,null,"Mining",0.10552400000000001,6.6890000000000005E-2,0.13514000000000001,0.174959,0.16621,0.16369500000000001,0.17169999999999999,0.186972,0.14542099999999999,0.21877199999999999,0.146589,0.12917300000000001,0.18692300000000001,0.24229300000000001,0.167245,0.16020100000000001,0.24621399999999999,0.16148599999999999,0.145117,0.18435599999999999,0.18617900000000001,0.22294700000000001,0.190499,0.16807900000000001,0.16913300000000001,0.20358699999999999,0.13080800000000001,{"$f":"'User Add-in Location'!B112","v":0},{"$f":"'User Add-in Location'!C112","v":0},0.214445,0.135765,0.19609799999999999,0.204761,9.5584000000000002E-2,0.20374600000000001,0.17280000000000001,0.11477,9.6744999999999998E-2,0.14773500000000001,0.216305,0.12642700000000001,0,0,0,0,0,0,0,0,0.12589700000000001,0.126637,0.19273100000000001,0.170186,0.14072699999999999,0.219333,0.151142,0.13225200000000001,0.17219599999999999,0.20185600000000001,8.7181999999999996E-2,0.10737099999999999,6.4472000000000002E-2]
[null,null,"Construction",9.8979999999999999E-2,6.8238999999999994E-2,8.1099000000000004E-2,0.109596,0.110177,0.113632,0.119867,8.4703000000000001E-2,6.2407999999999998E-2,0.103209,0.108593,5.7338E-2,0.10471,0.12515699999999999,0.11376500000000001,0.116509,0.121618,0.100631,0.114762,0.108032,9.4986000000000001E-2,0.119197,0.10715,0.135375,0.115136,0.13750699999999999,9.4406000000000004E-2,{"$f":"'User Add-in Location'!B113","v":0},{"$f":"'User Add-in Location'!C113","v":0},0.145012,8.1142000000000006E-2,0.14564199999999999,0.107434,9.2160000000000006E-2,9.6221000000000001E-2,0.11737499999999999,8.7979000000000002E-2,9.0994000000000005E-2,0.124018,0.110496,0.12270300000000001,0,0,0,0,0,0,0,0,7.1345000000000006E-2,7.8436000000000006E-2,0.119338,9.9479999999999999E-2,0.13312399999999999,0.167765,0.111788,0.121364,0.107545,7.7050999999999994E-2,5.2992999999999998E-2,8.5922999999999999E-2,4.7185999999999999E-2]
[null,null,"Construction/Installations - Non Residential",0.12737999999999999,9.665E-2,9.8908999999999997E-2,0.139681,0.14216599999999999,0.143375,0.16996700000000001,0.10950600000000001,7.7403E-2,0.12382,0.133049,7.3727000000000001E-2,0.127828,0.15983900000000001,0.14876800000000001,0.154362,0.15548600000000001,0.12829599999999999,0.149255,0.14537600000000001,0.120555,0.16251499999999999,0.13423299999999999,0.17696300000000001,0.14704700000000001,0.177619,0.12302399999999999,{"$f":"'User Add-in Location'!B114","v":0},{"$f":"'User Add-in Location'!C114","v":0},0.19461500000000001,0.10365000000000001,0.22361700000000001,0.139991,0.118576,0.124538,0.152252,0.117012,0.117316,0.16462399999999999,0.14407900000000001,0.158443,0,0,0,0,0,0,0,0,9.2660999999999993E-2,9.6891000000000005E-2,0.15702199999999999,0.133099,0.17289399999999999,0.21313599999999999,0.13957800000000001,0.170513,0.134848,9.6578999999999998E-2,6.9337999999999997E-2,0.108267,6.5757999999999997E-2]
[null,null,"Construction/Installation Residential",0.137319,0.107183,0.10956200000000001,0.14976999999999999,0.151842,0.154199,0.174982,0.12389,8.9129E-2,0.1381,0.14756,8.5411000000000001E-2,0.139844,0.17088800000000001,0.15937100000000001,0.166546,0.163685,0.14206099999999999,0.155663,0.15379599999999999,0.13269,0.171963,0.149337,0.18806100000000001,0.154806,0.18840799999999999,0.132963,{"$f":"'User Add-in Location'!B115","v":0},{"$f":"'User Add-in Location'!C115","v":0},0.20197200000000001,0.112746,0.22206400000000001,0.150589,0.13047700000000001,0.13737199999999999,0.163961,0.12787299999999999,0.12969,0.17410400000000001,0.158475,0.170101,0,0,0,0,0,0,0,0,0.101162,0.112579,0.163773,0.14197299999999999,0.18185999999999999,0.218588,0.15151999999999999,0.17499400000000001,0.14796999999999999,0.10456,7.9617999999999994E-2,0.120892,7.6496999999999996E-2]
[null,null,"Manufacturing",0.119589,9.6808000000000005E-2,0.102571,0.14232700000000001,0.16409099999999999,0.16389300000000001,0.14593200000000001,0.124371,6.0426000000000001E-2,0.12559200000000001,0.14084199999999999,8.6196999999999996E-2,0.154784,0.180505,0.15009900000000001,0.15770899999999999,0.18318499999999999,0.137766,0.154584,0.10963100000000001,0.101122,0.139405,0.14290900000000001,0.19389700000000001,0.154082,0.18245400000000001,0.134717,{"$f":"'User Add-in Location'!B116","v":0},{"$f":"'User Add-in Location'!C116","v":0},0.174737,0.111813,0.159441,0.146922,0.135412,0.133656,0.13688400000000001,0.15226600000000001,0.118063,0.16795099999999999,0.16663800000000001,0.18257100000000001,0,0,0,0,0,0,0,0,8.6671999999999999E-2,9.8952999999999999E-2,0.16423299999999999,0.121175,0.200519,0.249005,0.17736099999999999,0.14079700000000001,0.128278,0.101072,7.0693000000000006E-2,0.107723,7.1286000000000002E-2]
[null,null,"Fabricated Metals",0.110633,9.9671999999999997E-2,0.100295,0.11502999999999999,0.16973199999999999,0.15262200000000001,0.15603600000000001,0.136157,0,0.12969700000000001,0.13711999999999999,8.8722999999999996E-2,0.14130100000000001,0.18134,0.14697499999999999,0.15996199999999999,0.16431799999999999,0.12890799999999999,0.15021699999999999,0.105771,0.125553,0.145897,0.14388699999999999,0.203434,0.143374,0.17316200000000001,0.12155000000000001,{"$f":"'User Add-in Location'!B117","v":0},{"$f":"'User Add-in Location'!C117","v":0},0.160908,9.7431000000000004E-2,0.168294,0.16129399999999999,0.116867,0.13126699999999999,0.150227,0.132493,0.123846,0.14527599999999999,0.14687800000000001,0.17943200000000001,0,0,0,0,0,0,0,0,0.112569,9.4279000000000002E-2,0.14844099999999999,0.11548700000000001,0.18334800000000001,0.25558999999999998,0.16165099999999999,0.12773999999999999,0.120729,0.110582,6.9016999999999995E-2,0.10972700000000001,5.1714999999999997E-2]
[null,null,"Machinery",0.128549,9.2857999999999996E-2,0.121221,0.13688500000000001,0.17598800000000001,0.20032900000000001,0.173875,0.113202,0,0.16838500000000001,0.14446200000000001,0,0.160075,0.182981,0.15962899999999999,0.16802500000000001,0.16903099999999999,0.135543,0.14557100000000001,0.13814299999999999,0.13023599999999999,0.17841699999999999,0.14652599999999999,0.19714999999999999,0.139766,0.191078,0.12959200000000001,{"$f":"'User Add-in Location'!B118","v":0},{"$f":"'User Add-in Location'!C118","v":0},0.170955,0.111221,0.161575,0.16664799999999999,0.131467,0.14969299999999999,0.15653400000000001,0.14590800000000001,0.122331,0.14358399999999999,0.162688,0.18689600000000001,0,0,0,0,0,0,0,0,9.6102000000000007E-2,0.101771,0.185447,0.13139500000000001,0.187419,0.247637,0.158888,0.125088,0.152642,0.12159300000000001,7.9224000000000003E-2,0.11326899999999999,6.1311999999999998E-2]
[null,null,"Electrical Equip",0.105632,0.105239,9.2155000000000001E-2,0.12525500000000001,0.164324,0.143598,0.1545,9.7592999999999999E-2,7.5638999999999998E-2,0.137604,0.117842,0,0.14116799999999999,0.16030800000000001,0.157196,0.15060799999999999,0.15674099999999999,0.120112,0.13630600000000001,0.114702,0.12715299999999999,0.145841,0.13555,0.18109,0.136793,0.14702200000000001,0.106728,{"$f":"'User Add-in Location'!B119","v":0},{"$f":"'User Add-in Location'!C119","v":0},0.12556,9.5144999999999993E-2,0.12726199999999999,0.143734,0.103113,0.14163899999999999,0.124935,0.12825700000000001,9.1869000000000006E-2,0.135156,0.14216500000000001,0.15449299999999999,0,0,0,0,0,0,0,0,7.4723999999999999E-2,8.0335000000000004E-2,0.15013099999999999,0.104892,0.18198600000000001,0.22447700000000001,0.15751699999999999,0.12078800000000001,0.13425000000000001,9.8558999999999994E-2,6.0268000000000002E-2,8.8368000000000002E-2,5.0164E-2]
[null,null,"Battery Manufacturing",0.119009,0,8.0041000000000001E-2,0.13122900000000001,0.17020299999999999,0.12535399999999999,0.165937,0.120126,0,0.11676499999999999,0.122984,0,0,0.167657,0.156003,0.156667,0.15906899999999999,0.13164100000000001,0.13747500000000001,0,0.112201,0.15886700000000001,0.126827,0.225138,0.14615900000000001,0.16128200000000001,0,{"$f":"'User Add-in Location'!B120","v":0},{"$f":"'User Add-in Location'!C120","v":0},0,9.9862999999999993E-2,0,0.149094,0,0.13362499999999999,0.12923799999999999,0,0.107457,0.155888,0.13333800000000001,0.171045,0,0,0,0,0,0,0,0,8.2045999999999994E-2,7.8951999999999994E-2,0,9.1647000000000006E-2,0.18975800000000001,0.22450100000000001,0.16172800000000001,0,0.13360900000000001,0.111356,5.4479E-2,8.4617999999999999E-2,0]
[null,null,"Energy Wire Manufacturing",0.113888,0,7.0162000000000002E-2,0.13141900000000001,0.185443,0.13244300000000001,0.17596100000000001,0,6.5518000000000007E-2,0.121172,0.13655,0,0.13566300000000001,0.17874300000000001,0.16555800000000001,0,0.18141499999999999,0.12800700000000001,0.139654,0.106989,0.105919,0.16275600000000001,0.14324899999999999,0.20893,0.14366499999999999,0,0.108154,{"$f":"'User Add-in Location'!B121","v":0},{"$f":"'User Add-in Location'!C121","v":0},0.13866300000000001,9.6983E-2,0.165689,0.15360799999999999,8.4276000000000004E-2,0.13497200000000001,0.143092,0.13883200000000001,0.106991,0,0,0.18982499999999999,0,0,0,0,0,0,0,0,8.3637000000000003E-2,8.5119E-2,0,0.111552,0.19239400000000001,0.234238,0.17469999999999999,0.116637,0.13359199999999999,8.6583999999999994E-2,4.2088E-2,8.2804000000000003E-2,3.9682000000000002E-2]
[null,null,"Wholesale Trade",0.104142,8.7806999999999996E-2,0.136738,0.108739,0.12892700000000001,0.15263299999999999,0.124541,0.110969,0.100739,0.144485,0.11985899999999999,0.127497,0.128357,0.139463,0.13009200000000001,0.12975400000000001,0.121723,0.11698,0.11627800000000001,0.124531,0.128138,0.14476800000000001,0.141764,0.16003000000000001,0.106756,0.159639,0.12496699999999999,{"$f":"'User Add-in Location'!B122","v":0},{"$f":"'User Add-in Location'!C122","v":0},0.132382,0.121458,0.115754,0.13852400000000001,0.13825799999999999,0.132771,0.115233,0.118119,0.130242,0.127829,0.14868999999999999,0.14198,0,0,0,0,0,0,0,0,9.5198000000000005E-2,8.6050000000000001E-2,0.129075,0.12970100000000001,0.14020299999999999,0.19437399999999999,0.140593,0.13844100000000001,0.127196,0.11634899999999999,9.4275999999999999E-2,0.15307799999999999,7.6565999999999995E-2]
[null,null,"Retail trade",0.101579,9.0681999999999999E-2,0.10935300000000001,0.109029,0.101248,0.12534899999999999,0.109358,0.107651,9.7637000000000002E-2,0.12442599999999999,0.11970500000000001,8.8708999999999996E-2,0.112056,0.12728,0.117586,0.126995,0.109278,0.117796,0.104202,0.110277,0.116675,0.132692,0.12645899999999999,0.149204,9.3549999999999994E-2,0.146398,0.121487,{"$f":"'User Add-in Location'!B123","v":0},{"$f":"'User Add-in Location'!C123","v":0},0.13251199999999999,9.6331E-2,0.123421,0.11430700000000001,0.110335,0.10519299999999999,0.110194,0.120834,0.11466899999999999,0.12106699999999999,0.13442999999999999,0.141711,0,0,0,0,0,0,0,0,9.1580999999999996E-2,8.8915999999999995E-2,0.11618299999999999,0.110527,0.131523,0.17454700000000001,0.11771,0.117256,0.12800700000000001,8.3062999999999998E-2,9.2434000000000002E-2,0.13717699999999999,7.0707999999999993E-2]
[null,null,"TCPU",0.12548500000000001,7.0444999999999994E-2,0.11351700000000001,0.14452899999999999,0.11790399999999999,0.12786400000000001,0.10620300000000001,0.14837800000000001,0.123433,0.124817,0.13009200000000001,8.5879999999999998E-2,0.12851799999999999,0.148144,0.142734,0.12664900000000001,0.12805,0.135627,0.15174399999999999,0.12903600000000001,0.12064900000000001,0.13391500000000001,0.139739,0.156469,0.133629,0.158029,0.139649,{"$f":"'User Add-in Location'!B124","v":0},{"$f":"'User Add-in Location'!C124","v":0},8.5680000000000006E-2,0.107269,0.12328799999999999,0.119711,0.12908800000000001,0.13300100000000001,0.1268,0.14108000000000001,0.124643,9.9358000000000002E-2,0.13129399999999999,0.135491,0,0,0,0,0,0,0,0,9.7172999999999995E-2,0.101118,0.14534,0.132938,0.15059900000000001,0.20973700000000001,0.13079399999999999,0.153363,0.12693099999999999,0.120154,0.119371,0.13069500000000001,6.54E-2]
[null,null,"Insurance and Real Estate",9.1051999999999994E-2,6.1353999999999999E-2,0.108163,8.8987999999999998E-2,8.6966000000000002E-2,0.117427,7.8756000000000007E-2,5.4671999999999998E-2,0.10229000000000001,0.122337,0.101546,6.7096000000000003E-2,9.8919000000000007E-2,0.106073,8.3993999999999999E-2,8.2833000000000004E-2,0.10327699999999999,9.7299999999999998E-2,9.3081999999999998E-2,8.0787999999999999E-2,8.3433999999999994E-2,9.9197999999999995E-2,0.101676,0.118232,7.7007000000000006E-2,0.122631,9.9606E-2,{"$f":"'User Add-in Location'!B125","v":0},{"$f":"'User Add-in Location'!C125","v":0},9.8941000000000001E-2,8.6459999999999995E-2,8.4583000000000005E-2,9.9182000000000006E-2,8.0321000000000004E-2,8.8358999999999993E-2,9.0622999999999995E-2,0.105504,9.1797000000000004E-2,0.100629,9.1322E-2,0.113941,0,0,0,0,0,0,0,0,8.7640999999999997E-2,8.1396999999999997E-2,8.5299E-2,9.8927000000000001E-2,0.12220200000000001,0.15556200000000001,0.104979,8.1312999999999996E-2,9.6420000000000006E-2,8.7837999999999999E-2,7.0168999999999995E-2,0.105271,6.9171999999999997E-2]
[null,null,"Finance",0.13004199999999999,0.1129,0.16559699999999999,0.143403,0.13896500000000001,0.18995100000000001,0.12672600000000001,5.6300999999999997E-2,0.13544200000000001,0.21202599999999999,0.105625,0.143874,0.166599,0.16275400000000001,0.16497000000000001,0.14679800000000001,0.17996999999999999,0.15449399999999999,0.15287999999999999,0.142597,0.16772100000000001,0.13746900000000001,0.19176099999999999,0.17577599999999999,0.129329,0.163776,0.14186299999999999,{"$f":"'User Add-in Location'!B126","v":0},{"$f":"'User Add-in Location'!C126","v":0},0.177013,0.138877,0.13736899999999999,0.17310400000000001,0.15970200000000001,6.9093000000000002E-2,9.2002E-2,0.16055700000000001,0.114511,0.18260599999999999,0.17494799999999999,0.20239099999999999,0,0,0,0,0,0,0,0,0.13498599999999999,0.12848499999999999,6.4662999999999998E-2,0.159493,0.19633100000000001,0.211423,0.134134,0.16425200000000001,0.14863299999999999,0.158002,0.13327700000000001,0.18897,0.119264]
[null,null,"Other Professional Services",0.10754900000000001,9.5134999999999997E-2,0.13172,0.104478,0.11182499999999999,0.13228300000000001,0.115254,7.5703999999999994E-2,7.3346999999999996E-2,0.144923,0.12013699999999999,0.10677399999999999,0.13574700000000001,0.119981,0.104601,0.124876,0.11693199999999999,0.122057,0.117452,0.117007,0.12803500000000001,0.12607099999999999,0.135076,0.14174500000000001,0.106157,0.14202100000000001,0.12476,{"$f":"'User Add-in Location'!B127","v":0},{"$f":"'User Add-in Location'!C127","v":0},0.13276299999999999,0.11368499999999999,0.12016,0.11905399999999999,0.142624,0.10324800000000001,9.6602999999999994E-2,0.11812400000000001,0.123514,0.12556999999999999,0.12260600000000001,0.13251499999999999,0,0,0,0,0,0,0,0,9.6466999999999997E-2,9.1095999999999996E-2,0.115009,0.12335400000000001,0.13141900000000001,0.178041,0.144786,0.130603,0.122348,0.11149000000000001,8.7940000000000004E-2,0.14014099999999999,7.6398999999999995E-2]
[null,null,"Office Services",8.541E-2,8.2711000000000007E-2,0.104298,0.10571899999999999,7.5627E-2,9.6607999999999999E-2,7.7641000000000002E-2,7.2101999999999999E-2,6.3309000000000004E-2,0.106957,9.0921000000000002E-2,9.3162999999999996E-2,0.108864,0.101469,8.6468000000000003E-2,9.5923999999999995E-2,8.9764999999999998E-2,0.10015400000000001,0.10832,9.1384999999999994E-2,7.9465999999999995E-2,6.9430000000000006E-2,0.10897,0.10945000000000001,9.5155000000000003E-2,0.107433,0.109003,{"$f":"'User Add-in Location'!B128","v":0},{"$f":"'User Add-in Location'!C128","v":0},0.110334,9.3979999999999994E-2,7.7678999999999998E-2,8.0981999999999998E-2,8.7941000000000005E-2,8.0484E-2,7.3825000000000002E-2,9.9981E-2,9.7185999999999995E-2,0.100734,0.107847,0.10569099999999999,0,0,0,0,0,0,0,0,8.0112000000000003E-2,7.6659000000000005E-2,9.8705000000000001E-2,8.1856999999999999E-2,0.100401,0.13251199999999999,0.112094,8.7847999999999996E-2,7.7618000000000006E-2,8.6715E-2,9.9982000000000001E-2,0.109028,6.6378999999999994E-2]
[null,null,"Architectural and Engineering Services",0.10018000000000001,9.6120999999999998E-2,0.12631300000000001,0.124192,0.115066,0.13228300000000001,0.122879,9.4122999999999998E-2,8.6354E-2,0.14543200000000001,0.127939,0.105437,0.129633,0.140928,0.113152,0.118614,0.114038,0.11906600000000001,0.122958,0.111896,0.11877699999999999,0.11613800000000001,0.127917,0.15230199999999999,0.11163099999999999,0.13861299999999999,0.121514,{"$f":"'User Add-in Location'!B129","v":0},{"$f":"'User Add-in Location'!C129","v":0},0.13594100000000001,0.11860800000000001,0.117294,0.130327,0.110601,0.112299,0.10501099999999999,0.10959199999999999,0.123097,0.12825600000000001,0.138039,0.14587600000000001,0,0,0,0,0,0,0,0,9.7526000000000002E-2,9.0209999999999999E-2,0.122297,0.118354,0.133991,0.18281900000000001,0.13796,0.122006,0.115768,0.117835,9.2842999999999995E-2,0.13275700000000001,7.0762000000000005E-2]
[null,null,"Other services",0.10744099999999999,8.8270000000000001E-2,0.1166,0.116553,0.110073,0.12667300000000001,0.10911899999999999,8.5276000000000005E-2,9.5777000000000001E-2,0.131329,0.11636299999999999,8.8133000000000003E-2,0.121193,0.13539000000000001,0.121104,0.120882,0.107864,0.117742,0.117094,0.10765,0.110127,0.12089900000000001,0.13178000000000001,0.146565,0.109526,0.145264,0.115977,{"$f":"'User Add-in Location'!B130","v":0},{"$f":"'User Add-in Location'!C130","v":0},0.129443,9.5129000000000005E-2,0.109884,0.117893,0.115636,0.10079399999999999,0.107735,0.11032,0.11866699999999999,0.122864,0.121073,0.12559899999999999,0,0,0,0,0,0,0,0,9.2452000000000006E-2,8.9931999999999998E-2,0.115895,0.11101,0.13639999999999999,0.17649699999999999,0.12139999999999999,0.116233,0.12069000000000001,0.105431,9.1016E-2,0.123722,6.7127999999999993E-2]
[null,null,"Government",1.789E-2,3.8679999999999999E-3,2.759E-2,2.3111E-2,2.6206E-2,1.6808E-2,2.6269000000000001E-2,6.7380000000000001E-3,6.221E-3,2.0060999999999999E-2,6.803E-3,1.1093E-2,2.8051E-2,1.1738999999999999E-2,1.7035000000000002E-2,1.3016E-2,1.9758999999999999E-2,2.0858000000000002E-2,2.2759000000000001E-2,1.8030000000000001E-2,5.1749999999999999E-3,8.0319999999999992E-3,1.6750000000000001E-2,3.3355999999999997E-2,1.3924000000000001E-2,2.1554E-2,1.8121999999999999E-2,{"$f":"'User Add-in Location'!B131","v":0},{"$f":"'User Add-in Location'!C131","v":0},1.3158E-2,1.1025E-2,1.2600999999999999E-2,1.7187000000000001E-2,1.8577E-2,1.9831999999999999E-2,8.8739999999999999E-3,4.0430000000000001E-2,1.2655E-2,4.2833000000000003E-2,2.7504000000000001E-2,2.8101999999999999E-2,0,0,0,0,0,0,0,0,7.9909999999999998E-3,9.5960000000000004E-3,4.1182999999999997E-2,2.0494999999999999E-2,2.2345E-2,2.9418E-2,1.8051999999999999E-2,8.711E-3,2.2837E-2,2.886E-2,1.4272E-2,1.8086000000000001E-2,1.2692999999999999E-2]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.135827,9.2219999999999996E-2,0.15232699999999999,0.133496,0.15473899999999999,0.226303,0.192526,0.16345299999999999,9.3738000000000002E-2,0.201824,0.14177799999999999,0.15426599999999999,0.16000500000000001,0.20124,0.13215499999999999,0.15221199999999999,0.17904700000000001,0.14380399999999999,0.20100100000000001,0.127327,0.17838100000000001,0.20768200000000001,0.201459,0.23899999999999999,0.17773600000000001,0.18861600000000001,0.11926,{"$f":"'User Add-in Location'!B132","v":0},{"$f":"'User Add-in Location'!C132","v":0},0.17009099999999999,0.15859999999999999,0.18756600000000001,0.22475899999999999,0.17474400000000001,0.21317,0.130163,0.147289,0.184062,0.139991,0.15008199999999999,0.18149499999999999,0,0,0,0,0,0,0,0,0.10178,8.0407999999999993E-2,0.202761,0.16555400000000001,0.17183399999999999,0.24277000000000001,0.20930799999999999,0.196406,0.19583600000000001,0.17568500000000001,0.126864,0.15277199999999999,0]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",8.5239999999999996E-2,7.3562000000000002E-2,9.5988000000000004E-2,8.8036000000000003E-2,0.121639,8.2227999999999996E-2,0.11674900000000001,0.120772,0.13714999999999999,0.121517,0.10176200000000001,0.10896599999999999,8.3185999999999996E-2,0.12358,0.10634299999999999,8.3202999999999999E-2,6.7752000000000007E-2,0.10372000000000001,9.6158999999999994E-2,0.15520999999999999,8.0390000000000003E-2,0.18252699999999999,9.5120999999999997E-2,0.117697,9.6778000000000003E-2,7.6773999999999995E-2,7.3010000000000005E-2,{"$f":"'User Add-in Location'!B136","v":0},{"$f":"'User Add-in Location'!C136","v":0},8.0978999999999995E-2,4.9780999999999999E-2,0.17070399999999999,0.13226599999999999,8.9077000000000003E-2,8.1951999999999997E-2,8.9744000000000004E-2,7.3847999999999997E-2,8.7882000000000002E-2,7.0371000000000003E-2,0.12971099999999999,0.122984,0,0,0,0,0,0,0,0,0.147953,4.8164999999999999E-2,9.7572000000000006E-2,3.5879000000000001E-2,8.9607999999999993E-2,0.20962600000000001,6.9762000000000005E-2,0.111787,7.2632000000000002E-2,0.12983700000000001,4.1637E-2,7.2174000000000002E-2,2.7258000000000001E-2]
[null,null,"Mining",5.7882000000000003E-2,6.6441E-2,7.5746999999999995E-2,6.8472000000000005E-2,8.0768000000000006E-2,0.18107500000000001,9.2763999999999999E-2,6.5165000000000001E-2,9.4979999999999995E-2,8.1892000000000006E-2,8.8482000000000005E-2,5.9098999999999999E-2,9.9640000000000006E-2,0.12569900000000001,9.2580999999999997E-2,7.7470999999999998E-2,8.9668999999999999E-2,7.0213999999999999E-2,0.104597,7.7152999999999999E-2,7.1811E-2,0.11243300000000001,9.3118000000000006E-2,0.12112199999999999,6.9280999999999995E-2,0.101519,9.6258999999999997E-2,{"$f":"'User Add-in Location'!B137","v":0},{"$f":"'User Add-in Location'!C137","v":0},9.9667000000000006E-2,7.4469999999999995E-2,0.12354900000000001,0.24086299999999999,6.2214999999999999E-2,0.24165900000000001,6.8729999999999999E-2,8.5351999999999997E-2,5.7478000000000001E-2,8.2567000000000002E-2,9.1774999999999995E-2,0.100285,0,0,0,0,0,0,0,0,6.9027000000000005E-2,4.5807E-2,0.105146,7.1441000000000004E-2,0.12990299999999999,0.22085399999999999,7.5544E-2,7.8065999999999997E-2,8.4037000000000001E-2,9.9142999999999995E-2,5.0471000000000002E-2,6.0665999999999998E-2,3.2226999999999999E-2]
[null,null,"Construction",0.105208,0.13408600000000001,0.112591,0.107872,0.13216,0.13831299999999999,0.16544700000000001,0.108074,5.3489000000000002E-2,0.12993199999999999,0.118784,0.119338,0.11011899999999999,0.17654400000000001,0.147448,0.1371,0.118087,0.120684,0.13490199999999999,0.15248999999999999,0.13274,0.180005,0.15922700000000001,0.20676600000000001,0.100892,0.18425800000000001,0.123281,{"$f":"'User Add-in Location'!B138","v":0},{"$f":"'User Add-in Location'!C138","v":0},0.153887,0.10621999999999999,0.22401099999999999,0.171904,0.113582,0.12959100000000001,0.11816,0.12589500000000001,0.141121,0.130465,0.15439700000000001,0.187138,0,0,0,0,0,0,0,0,0.109323,8.3134E-2,0.14330300000000001,0.13864899999999999,0.16362699999999999,0.27399499999999999,0.124446,0.18010000000000001,0.13204199999999999,0.125972,9.0161000000000005E-2,0.14916299999999999,4.8119000000000002E-2]
[null,null,"Construction/Installations - Non Residential",8.2652000000000003E-2,0.109184,8.3471000000000004E-2,8.4843000000000002E-2,0.10489800000000001,0.11008800000000001,0.14349899999999999,8.2125000000000004E-2,3.9371999999999997E-2,9.8153000000000004E-2,9.1371999999999995E-2,8.8624999999999995E-2,8.4570000000000006E-2,0.14136499999999999,0.118171,0.111239,9.5356999999999997E-2,9.3301999999999996E-2,0.108596,0.124071,0.103078,0.15006700000000001,0.123558,0.17088800000000001,8.0091999999999997E-2,0.151833,9.7382999999999997E-2,{"$f":"'User Add-in Location'!B139","v":0},{"$f":"'User Add-in Location'!C139","v":0},0.13164799999999999,8.0541000000000001E-2,0.20951900000000001,0.138823,8.7577000000000002E-2,0.101746,9.4699000000000005E-2,9.7810999999999995E-2,0.10924499999999999,0.107431,0.12352299999999999,0.151919,0,0,0,0,0,0,0,0,8.2573999999999995E-2,6.1115000000000003E-2,0.117447,0.112993,0.13487299999999999,0.23039100000000001,9.6801999999999999E-2,0.154143,0.102643,9.4771999999999995E-2,6.6267000000000006E-2,0.114644,3.5614E-2]
[null,null,"Construction/Installation Residential",8.5309999999999997E-2,0.110279,8.8594000000000006E-2,8.8003999999999999E-2,0.10989699999999999,0.11466899999999999,0.14355200000000001,8.7748000000000007E-2,4.2118000000000003E-2,0.105382,9.7434999999999994E-2,9.3634999999999996E-2,9.0669E-2,0.14632500000000001,0.12236900000000001,0.114764,9.7406999999999994E-2,9.8336999999999994E-2,0.11147799999999999,0.124749,0.10812099999999999,0.15417700000000001,0.130027,0.17574999999999999,8.2822999999999994E-2,0.15467500000000001,0.102187,{"$f":"'User Add-in Location'!B140","v":0},{"$f":"'User Add-in Location'!C140","v":0},0.131573,8.4505999999999998E-2,0.19927800000000001,0.14480699999999999,9.1768000000000002E-2,0.106908,9.8546999999999996E-2,0.102413,0.113313,0.109595,0.12975300000000001,0.15807099999999999,0,0,0,0,0,0,0,0,8.6468000000000003E-2,6.6019999999999995E-2,0.119598,0.11534,0.139705,0.23616599999999999,0.102994,0.152111,0.107818,0.10129299999999999,6.9383E-2,0.119105,3.7564E-2]
[null,null,"Manufacturing",5.3547999999999998E-2,5.2072E-2,6.9080000000000003E-2,6.1904000000000001E-2,8.2527000000000003E-2,9.0473999999999999E-2,0.102936,5.6274999999999999E-2,2.2925999999999998E-2,8.3125000000000004E-2,7.0735000000000006E-2,5.1660999999999999E-2,7.3575000000000002E-2,0.108901,7.9842999999999997E-2,7.6979000000000006E-2,7.1069999999999994E-2,6.4448000000000005E-2,5.9515999999999999E-2,7.8594999999999998E-2,6.9460999999999995E-2,9.9450999999999998E-2,9.1808000000000001E-2,0.13081300000000001,5.7819000000000002E-2,0.105169,5.6889000000000002E-2,{"$f":"'User Add-in Location'!B141","v":0},{"$f":"'User Add-in Location'!C141","v":0},8.2211999999999993E-2,6.0573000000000002E-2,0.11700000000000001,0.106904,5.2214999999999998E-2,7.6494999999999994E-2,6.1360999999999999E-2,5.9638999999999998E-2,7.2763999999999995E-2,7.9834000000000002E-2,9.2134999999999995E-2,0.117914,0,0,0,0,0,0,0,0,5.8469E-2,4.3617000000000003E-2,8.5353999999999999E-2,6.3670000000000004E-2,9.3007000000000006E-2,0.189466,7.9560000000000006E-2,8.9177000000000006E-2,7.1143999999999999E-2,6.1858999999999997E-2,3.8017000000000002E-2,7.6685000000000003E-2,1.7489999999999999E-2]
[null,null,"Fabricated Metals",6.4011999999999999E-2,7.2554999999999994E-2,7.1179999999999993E-2,6.8347000000000005E-2,9.5116000000000006E-2,9.3725000000000003E-2,0.106739,6.8977999999999998E-2,0,9.5479999999999995E-2,7.9889000000000002E-2,7.0625999999999994E-2,7.9453999999999997E-2,0.13326499999999999,0.103066,9.3146999999999994E-2,8.0466999999999997E-2,8.2629999999999995E-2,8.9761999999999995E-2,8.3155000000000007E-2,8.2545999999999994E-2,0.112969,0.11794,0.15524099999999999,7.4693999999999997E-2,0.127082,7.5844999999999996E-2,{"$f":"'User Add-in Location'!B142","v":0},{"$f":"'User Add-in Location'!C142","v":0},0.101325,6.9865999999999998E-2,0.113456,0.12567,7.4504000000000001E-2,8.9265999999999998E-2,7.6512999999999998E-2,8.9013999999999996E-2,9.3584000000000001E-2,9.3115000000000003E-2,0.109446,0.140766,0,0,0,0,0,0,0,0,7.0955000000000004E-2,5.8881999999999997E-2,0.103764,8.8360999999999995E-2,0.11836000000000001,0.223054,9.3451999999999993E-2,0.106475,0.10244300000000001,7.9025999999999999E-2,5.2290999999999997E-2,0.106978,2.7139E-2]
[null,null,"Machinery",7.1708999999999995E-2,6.3772999999999996E-2,8.8729000000000002E-2,7.3190000000000005E-2,0.105173,0.102087,0.121986,6.6562999999999997E-2,0,0.10224800000000001,8.5584999999999994E-2,0,8.3361000000000005E-2,0.14249800000000001,0.111273,9.4218999999999997E-2,9.7584000000000004E-2,9.9507999999999999E-2,0.102744,8.8959999999999997E-2,9.3076999999999993E-2,0.13144900000000001,0.132883,0.17014499999999999,7.1763999999999994E-2,0.13522300000000001,8.7325E-2,{"$f":"'User Add-in Location'!B143","v":0},{"$f":"'User Add-in Location'!C143","v":0},9.8294000000000006E-2,7.8129000000000004E-2,0.13849900000000001,0.14929400000000001,7.7220999999999998E-2,9.5352000000000006E-2,8.5589999999999999E-2,7.0842000000000002E-2,0.104864,0.11186500000000001,0.105223,0.15367700000000001,0,0,0,0,0,0,0,0,7.2021000000000002E-2,6.3533000000000006E-2,9.2437000000000005E-2,9.1151999999999997E-2,0.13040399999999999,0.23218900000000001,0.103584,0.114707,0.103146,9.4703999999999997E-2,6.5461000000000005E-2,0.106656,3.8880999999999999E-2]
[null,null,"Electrical Equip",6.6375000000000003E-2,0.119338,8.7876999999999997E-2,6.9346000000000005E-2,0.104451,7.9184000000000004E-2,0.109594,8.9261999999999994E-2,6.4111000000000001E-2,9.3949000000000005E-2,8.788E-2,0,7.3904999999999998E-2,0.13304099999999999,9.8174999999999998E-2,9.2758999999999994E-2,8.2197999999999993E-2,8.9952000000000004E-2,8.7787000000000004E-2,9.5006999999999994E-2,8.4454000000000001E-2,0.12114800000000001,0.113569,0.138542,6.6292000000000004E-2,0.10674,7.2502999999999998E-2,{"$f":"'User Add-in Location'!B144","v":0},{"$f":"'User Add-in Location'!C144","v":0},7.9399999999999998E-2,7.1706000000000006E-2,9.9128999999999995E-2,0.11894200000000001,6.3399999999999998E-2,9.7119999999999998E-2,7.6319999999999999E-2,5.7486000000000002E-2,8.5186999999999999E-2,9.6936999999999995E-2,9.8143999999999995E-2,0.137242,0,0,0,0,0,0,0,0,7.3834999999999998E-2,4.8668999999999997E-2,8.1980999999999998E-2,7.3113999999999998E-2,0.12096999999999999,0.21323400000000001,0.10310999999999999,0.111294,9.1717999999999994E-2,8.8147000000000003E-2,6.0678000000000003E-2,0.102616,3.2492E-2]
[null,null,"Battery Manufacturing",6.3633999999999996E-2,0,7.2177000000000005E-2,8.1765000000000004E-2,0.10048799999999999,8.4071999999999994E-2,0.111832,8.3731E-2,0,9.8923999999999998E-2,8.9262999999999995E-2,0,0,0.142239,0.10921400000000001,9.6896999999999997E-2,8.8431999999999997E-2,9.2290999999999998E-2,9.9979999999999999E-2,0,9.9251000000000006E-2,0.106507,0.124766,0.13592499999999999,7.0640999999999995E-2,0.118114,0,{"$f":"'User Add-in Location'!B145","v":0},{"$f":"'User Add-in Location'!C145","v":0},0,7.4553999999999995E-2,0,0.122291,0,9.4160999999999995E-2,8.4090999999999999E-2,0,9.3093999999999996E-2,9.4308000000000003E-2,9.5172000000000007E-2,0.143124,0,0,0,0,0,0,0,0,7.3450000000000001E-2,5.3641000000000001E-2,0,8.4321999999999994E-2,0.12719900000000001,0.216417,9.9176E-2,0,9.4349000000000002E-2,6.6132999999999997E-2,6.6166000000000003E-2,9.7234000000000001E-2,0]
[null,null,"Energy Wire Manufacturing",4.888E-2,0,5.7290000000000001E-2,6.6850999999999994E-2,8.1200999999999995E-2,6.9667999999999994E-2,9.5181000000000002E-2,0,5.8263000000000002E-2,7.3957999999999996E-2,6.9126000000000007E-2,0,5.9686000000000003E-2,0.12282999999999999,8.7347999999999995E-2,0,7.0808999999999997E-2,6.9682999999999995E-2,8.0307000000000003E-2,7.3623999999999995E-2,7.9838000000000006E-2,9.1467000000000007E-2,8.4023E-2,0.124999,5.8566E-2,0,5.4948999999999998E-2,{"$f":"'User Add-in Location'!B146","v":0},{"$f":"'User Add-in Location'!C146","v":0},8.0370999999999998E-2,5.8706000000000001E-2,9.7091999999999998E-2,0.104227,4.8666000000000001E-2,7.1739999999999998E-2,7.0096000000000006E-2,5.1666999999999998E-2,7.0208999999999994E-2,0,0,0.113553,0,0,0,0,0,0,0,0,5.0196999999999999E-2,4.2072999999999999E-2,0,5.6458000000000001E-2,0.10997899999999999,0.185645,7.7670000000000003E-2,8.3033999999999997E-2,7.3275999999999994E-2,5.6117E-2,4.8562000000000001E-2,6.4327999999999996E-2,1.8655999999999999E-2]
[null,null,"Wholesale Trade",7.8699000000000005E-2,7.0111000000000007E-2,9.9446999999999994E-2,7.6146000000000005E-2,9.2779E-2,0.115152,0.111752,8.2333000000000003E-2,4.8086999999999998E-2,0.11300300000000001,9.4751000000000002E-2,9.0074000000000001E-2,8.8033E-2,0.13602600000000001,0.111915,9.8303000000000001E-2,8.6246000000000003E-2,8.3909999999999998E-2,9.2215000000000005E-2,9.9981E-2,0.101467,0.13156499999999999,0.12829399999999999,0.15832299999999999,6.9990999999999998E-2,0.13914799999999999,9.2187000000000005E-2,{"$f":"'User Add-in Location'!B147","v":0},{"$f":"'User Add-in Location'!C147","v":0},0.101994,8.0282000000000006E-2,0.14782600000000001,0.12535299999999999,8.4727999999999998E-2,9.9661E-2,8.7547E-2,9.1526999999999997E-2,0.10849200000000001,9.1556999999999999E-2,0.120119,0.14365900000000001,0,0,0,0,0,0,0,0,8.3481E-2,6.3543000000000002E-2,9.9295999999999995E-2,9.4112000000000001E-2,0.115865,0.21564900000000001,0.103814,0.111341,0.10636900000000001,9.5652000000000001E-2,6.4945000000000003E-2,0.123861,3.7041999999999999E-2]
[null,null,"Retail trade",8.9653999999999998E-2,0.108859,0.109781,9.4321000000000002E-2,0.114006,0.12027,0.13014600000000001,0.104989,5.5426000000000003E-2,0.130996,0.111765,0.101462,0.107947,0.14881,0.12692700000000001,0.11367099999999999,9.2968999999999996E-2,0.111858,0.104214,0.122209,0.11837,0.153618,0.146901,0.17186299999999999,8.5789000000000004E-2,0.15187300000000001,0.12934699999999999,{"$f":"'User Add-in Location'!B148","v":0},{"$f":"'User Add-in Location'!C148","v":0},0.120669,9.2272000000000007E-2,0.16544300000000001,0.153692,0.10635,0.11741,0.102007,0.11452900000000001,0.118931,0.10935,0.148095,0.16658400000000001,0,0,0,0,0,0,0,0,0.103519,7.8992000000000007E-2,0.119295,0.11683300000000001,0.13859299999999999,0.24517,0.115007,0.140926,0.118142,0.115499,8.2573999999999995E-2,0.134018,4.2652000000000002E-2]
[null,null,"TCPU",6.9639000000000006E-2,4.7418000000000002E-2,7.7307000000000001E-2,8.1854999999999997E-2,9.1400999999999996E-2,0.114262,0.101579,7.4873999999999996E-2,3.7811999999999998E-2,8.8608000000000006E-2,8.7908E-2,5.8506000000000002E-2,8.2466999999999999E-2,0.129716,0.10341599999999999,9.0828999999999993E-2,9.8363999999999993E-2,8.5282999999999998E-2,8.6313000000000001E-2,8.9038000000000006E-2,8.8057999999999997E-2,0.101781,0.113006,0.143016,6.5215999999999996E-2,0.122962,8.4319000000000005E-2,{"$f":"'User Add-in Location'!B149","v":0},{"$f":"'User Add-in Location'!C149","v":0},0.12639500000000001,6.5959000000000004E-2,9.6057000000000003E-2,0.11305,7.6234999999999997E-2,8.3839999999999998E-2,7.8422000000000006E-2,9.5443E-2,0.106933,0.136599,0.10041700000000001,0.16353899999999999,0,0,0,0,0,0,0,0,5.7494000000000003E-2,5.4075999999999999E-2,9.8576999999999998E-2,9.4392000000000004E-2,0.14156299999999999,0.21803700000000001,9.2310000000000003E-2,0.102449,8.9823E-2,8.3882999999999999E-2,6.2966999999999995E-2,0.112118,4.709E-2]
[null,null,"Insurance and Real Estate",3.7033999999999997E-2,3.1288999999999997E-2,5.0062000000000002E-2,3.8707999999999999E-2,4.8028000000000001E-2,5.636E-2,5.6614999999999999E-2,2.6387000000000001E-2,2.6698E-2,5.9755999999999997E-2,4.7696000000000002E-2,3.8795999999999997E-2,4.2131000000000002E-2,7.0513999999999993E-2,6.7268999999999995E-2,4.7407999999999999E-2,4.7024000000000003E-2,4.9091000000000003E-2,4.3076000000000003E-2,4.7300000000000002E-2,4.7650999999999999E-2,6.1926000000000002E-2,6.2531000000000003E-2,8.5054000000000005E-2,2.9593000000000001E-2,7.2099999999999997E-2,4.5921999999999998E-2,{"$f":"'User Add-in Location'!B150","v":0},{"$f":"'User Add-in Location'!C150","v":0},5.0793999999999999E-2,3.2578000000000003E-2,5.5287000000000003E-2,6.3511999999999999E-2,3.4799999999999998E-2,4.9397000000000003E-2,4.2347000000000003E-2,5.0647999999999999E-2,5.0949000000000001E-2,4.4094000000000001E-2,5.0626999999999998E-2,7.4949000000000002E-2,0,0,0,0,0,0,0,0,3.7199999999999997E-2,3.2704999999999998E-2,5.0464000000000002E-2,5.4873999999999999E-2,7.0261000000000004E-2,0.122254,5.1172000000000002E-2,4.9017999999999999E-2,4.6469999999999997E-2,4.3978000000000003E-2,2.9059000000000001E-2,5.9912E-2,1.7181999999999999E-2]
[null,null,"Finance",7.8806000000000001E-2,7.7894000000000005E-2,0.119786,8.0059000000000005E-2,0.119756,0.12587699999999999,0.160742,6.2054999999999999E-2,6.0283999999999997E-2,0.15206700000000001,7.9825999999999994E-2,9.6460000000000004E-2,9.5960000000000004E-2,0.159661,0.127996,0.10042,0.10348599999999999,0.105645,9.6555000000000002E-2,0.12110799999999999,0.13275000000000001,0.16220999999999999,0.15446499999999999,0.16935600000000001,6.9574999999999998E-2,0.158085,9.7776000000000002E-2,{"$f":"'User Add-in Location'!B151","v":0},{"$f":"'User Add-in Location'!C151","v":0},0.128056,7.5864000000000001E-2,0.165385,0.17833599999999999,9.5777000000000001E-2,0.10488500000000001,7.9393000000000005E-2,0.102464,8.9646000000000003E-2,9.8821999999999993E-2,0.125615,0.16347300000000001,0,0,0,0,0,0,0,0,0.103274,9.1644000000000003E-2,7.2535000000000002E-2,0.11351899999999999,0.144701,0.24875800000000001,8.6588999999999999E-2,0.13672300000000001,0.124309,0.109277,7.5125999999999998E-2,0.13795399999999999,3.3443000000000001E-2]
[null,null,"Other Professional Services",0.10828400000000001,0.12662699999999999,0.136376,0.12778700000000001,0.141427,0.15804199999999999,0.15943199999999999,0.117145,7.8712000000000004E-2,0.16653499999999999,0.144537,0.13038,0.123919,0.19218499999999999,0.13462199999999999,0.13181100000000001,0.11809799999999999,0.12754599999999999,0.129499,0.14635500000000001,0.14773700000000001,0.182589,0.184339,0.223077,0.101523,0.189218,0.12878200000000001,{"$f":"'User Add-in Location'!B152","v":0},{"$f":"'User Add-in Location'!C152","v":0},0.142069,0.123436,0.17236399999999999,0.18860299999999999,0.12984799999999999,0.14038,0.116812,0.12973999999999999,0.15618599999999999,0.12843399999999999,0.158641,0.20088900000000001,0,0,0,0,0,0,0,0,0.11573700000000001,9.5949999999999994E-2,0.134633,0.14065800000000001,0.164518,0.296537,0.13474900000000001,0.166326,0.161775,0.13156499999999999,9.5627000000000004E-2,0.16635900000000001,5.3272E-2]
[null,null,"Office Services",0.11347599999999999,0.12026299999999999,0.129834,0.11809699999999999,0.12639400000000001,0.140206,0.14861199999999999,0.11995599999999999,9.6314999999999998E-2,0.15564600000000001,0.13803299999999999,0.131075,0.116204,0.21141699999999999,0.14479300000000001,0.13822499999999999,0.11556,0.145012,0.150676,0.14107700000000001,0.12529799999999999,0.14426900000000001,0.18778700000000001,0.206957,0.11057400000000001,0.19412199999999999,0.12973399999999999,{"$f":"'User Add-in Location'!B153","v":0},{"$f":"'User Add-in Location'!C153","v":0},0.152064,0.116134,0.15823100000000001,0.172712,0.104589,0.15595400000000001,0.11051900000000001,0.13364999999999999,0.156194,0.134906,0.151813,0.20860300000000001,0,0,0,0,0,0,0,0,0.114219,9.6100000000000005E-2,0.136628,0.14469699999999999,0.16374,0.28164800000000001,0.137956,0.14697299999999999,0.13997399999999999,0.12058199999999999,0.139374,0.16109999999999999,5.6103E-2]
[null,null,"Architectural and Engineering Services",0.12578,0.13460800000000001,0.143064,0.123705,0.14577899999999999,0.15956100000000001,0.16137699999999999,0.12948799999999999,9.0986999999999998E-2,0.167241,0.14709,0.13799,0.13020399999999999,0.21310899999999999,0.153366,0.146789,0.13120299999999999,0.14679,0.15518799999999999,0.15686,0.15040100000000001,0.17741599999999999,0.19972699999999999,0.226885,0.11368300000000001,0.208818,0.13902900000000001,{"$f":"'User Add-in Location'!B154","v":0},{"$f":"'User Add-in Location'!C154","v":0},0.15887699999999999,0.12461999999999999,0.183725,0.187693,0.12850500000000001,0.15667800000000001,0.12366000000000001,0.14474300000000001,0.160916,0.13741800000000001,0.16456699999999999,0.218306,0,0,0,0,0,0,0,0,0.12034499999999999,0.10563699999999999,0.14404800000000001,0.146616,0.18223200000000001,0.31118000000000001,0.14695900000000001,0.16377,0.163716,0.14304600000000001,0.12562699999999999,0.17263300000000001,5.7618000000000003E-2]
[null,null,"Other services",0.10619000000000001,0.11937,0.127776,0.112458,0.12845999999999999,0.13341500000000001,0.14008300000000001,0.103203,6.1651999999999998E-2,0.14693600000000001,0.120786,0.116151,0.11897199999999999,0.176783,0.147067,0.13044,0.114131,0.12956400000000001,0.12540399999999999,0.14494099999999999,0.140375,0.166598,0.167658,0.20280899999999999,9.9059999999999995E-2,0.17579500000000001,0.128889,{"$f":"'User Add-in Location'!B155","v":0},{"$f":"'User Add-in Location'!C155","v":0},0.13748299999999999,0.101606,0.175487,0.17135700000000001,0.113464,0.126695,0.114132,0.125166,0.14452400000000001,0.12210500000000001,0.152228,0.19348599999999999,0,0,0,0,0,0,0,0,0.112841,8.8530999999999999E-2,0.13661999999999999,0.13504099999999999,0.155084,0.274254,0.12746399999999999,0.16225800000000001,0.143368,0.122985,0.10159799999999999,0.153639,4.9716999999999997E-2]
[null,null,"Government",0.117594,0.16839299999999999,0.154305,0.156113,0.17385999999999999,0.18521099999999999,0.14918000000000001,0.146262,6.6817000000000001E-2,0.19372600000000001,0.178505,0.16312199999999999,0.15507899999999999,0.24937400000000001,0.18140400000000001,0.168935,0.15360699999999999,0.16660900000000001,0.180229,0.205958,0.14439199999999999,0.15842800000000001,0.225025,0.25228,0.15037400000000001,0.23227999999999999,0.17616499999999999,{"$f":"'User Add-in Location'!B156","v":0},{"$f":"'User Add-in Location'!C156","v":0},0.190807,0.162659,0.1719,0.221909,0.106239,0.17522399999999999,0.154636,0.16553100000000001,0.18774399999999999,0.143899,0.196545,0.231207,0,0,0,0,0,0,0,0,0.134852,0.13192899999999999,0.17385600000000001,0.16630400000000001,0.200104,0.32239499999999999,0.166015,0.235762,0.18460699999999999,0.167877,0.133795,0.21220700000000001,7.8480999999999995E-2]
[null,null,"Semiconductor (solar cell/module) manufacturing",7.2539000000000006E-2,8.5188E-2,9.8611000000000004E-2,6.4840999999999996E-2,0.116588,0.10661,0.103764,5.8841999999999998E-2,3.0299E-2,0.115469,9.4538999999999998E-2,5.2333999999999999E-2,9.2427999999999996E-2,0.12745600000000001,9.6851000000000007E-2,9.9081000000000002E-2,7.1215000000000001E-2,7.4231000000000005E-2,7.3757000000000003E-2,8.1877000000000005E-2,9.5528000000000002E-2,0.12601799999999999,0.13032199999999999,0.159002,5.4734999999999999E-2,0.10888399999999999,9.6914E-2,{"$f":"'User Add-in Location'!B157","v":0},{"$f":"'User Add-in Location'!C157","v":0},0.10616200000000001,6.5111000000000002E-2,0.139512,0.12634500000000001,9.2386999999999997E-2,0.10469299999999999,7.2755E-2,9.1883000000000006E-2,0.102524,9.2043E-2,0.102075,0.14313200000000001,0,0,0,0,0,0,0,0,7.8886999999999999E-2,4.4609999999999997E-2,8.4758E-2,8.3739999999999995E-2,0.114855,0.229601,0.100992,0.12554499999999999,0.10563599999999999,8.8267999999999999E-2,5.5375000000000001E-2,0.114567,0]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B161","v":0},{"$f":"'User Add-in Location'!C161","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,{"$f":"'User Add-in Location'!B162","v":0},{"$f":"'User Add-in Location'!C162","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,{"$f":"'User Add-in Location'!B163","v":0},{"$f":"'User Add-in Location'!C163","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Construction/Installations - Non Residential",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B164","v":0},{"$f":"'User Add-in Location'!C164","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Construction/Installation Residential",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B165","v":0},{"$f":"'User Add-in Location'!C165","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,{"$f":"'User Add-in Location'!B166","v":0},{"$f":"'User Add-in Location'!C166","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,{"$f":"'User Add-in Location'!B167","v":0},{"$f":"'User Add-in Location'!C167","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,{"$f":"'User Add-in Location'!B168","v":0},{"$f":"'User Add-in Location'!C168","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Electrical Equip",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B169","v":0},{"$f":"'User Add-in Location'!C169","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Battery 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,{"$f":"'User Add-in Location'!B170","v":0},{"$f":"'User Add-in Location'!C170","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Energy Wire 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,{"$f":"'User Add-in Location'!B171","v":0},{"$f":"'User Add-in Location'!C171","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,{"$f":"'User Add-in Location'!B172","v":0},{"$f":"'User Add-in Location'!C172","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,{"$f":"'User Add-in Location'!B173","v":0},{"$f":"'User Add-in Location'!C173","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,{"$f":"'User Add-in Location'!B174","v":0},{"$f":"'User Add-in Location'!C174","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Insurance and Real Estate",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B175","v":0},{"$f":"'User Add-in Location'!C175","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Finance",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B176","v":0},{"$f":"'User Add-in Location'!C176","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Other 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,{"$f":"'User Add-in Location'!B177","v":0},{"$f":"'User Add-in Location'!C177","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Office 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,{"$f":"'User Add-in Location'!B178","v":0},{"$f":"'User Add-in Location'!C178","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Architectural and Engineering 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,{"$f":"'User Add-in Location'!B179","v":0},{"$f":"'User Add-in Location'!C179","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Other 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,{"$f":"'User Add-in Location'!B180","v":0},{"$f":"'User Add-in Location'!C180","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,{"$f":"'User Add-in Location'!B181","v":0},{"$f":"'User Add-in Location'!C181","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Semiconductor (solar cell/module) 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,{"$f":"'User Add-in Location'!B182","v":0},{"$f":"'User Add-in Location'!C182","v":0},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.64003299999999996,0.30921599999999999,0.32013799999999998,0.88859699999999997,0.36699500000000002,0.68263399999999996,0.29584300000000002,0.56499299999999997,7.4205999999999994E-2,0.308286,0.66938399999999998,0.25577699999999998,0.62297599999999997,0.63281299999999996,0.678068,0.80306100000000002,1.0073909999999999,0.47724,0.66833200000000004,0.238173,0.40741500000000003,0.161167,0.50974600000000003,0.83108700000000002,0.79712899999999998,0.80067699999999997,0.52898999999999996,{"$f":"'User Add-in Location'!B186","v":0},{"$f":"'User Add-in Location'!C186","v":0},0.93139499999999997,0.35334599999999999,0.34191899999999997,0.29061799999999999,0.55350200000000005,0.38524999999999998,0.76078199999999996,0.53892200000000001,0.45997199999999999,0.80841600000000002,0.417383,0.60237200000000002,0,0,0,0,0,0,0,0,0.105561,0.47084999999999999,0.75853800000000005,0.54046700000000003,0.76982799999999996,0.91716600000000004,0.54627400000000004,0.52781500000000003,0.48579899999999998,0.25944800000000001,0.25875500000000001,0.54414499999999999,0.26898100000000003]
[null,null,"Mining",0.39763100000000001,0.26151600000000003,0.44608199999999998,0.694635,0.55766499999999997,0.54316900000000001,0.54718699999999998,0.69966700000000004,0.33921099999999998,0.73236400000000001,0.51921300000000004,0.44203500000000001,0.73666699999999996,0.80786999999999998,0.656752,0.61927100000000002,1.0887830000000001,0.60911700000000002,0.65932199999999996,0.63953000000000004,0.592418,0.64885700000000002,0.63257300000000005,0.54141700000000004,0.81120099999999995,0.72284400000000004,0.54506600000000005,{"$f":"'User Add-in Location'!B187","v":0},{"$f":"'User Add-in Location'!C187","v":0},0.83392999999999995,0.47231299999999998,0.62539500000000003,0.64549699999999999,0.37934400000000001,0.64163300000000001,0.67559599999999997,0.43249199999999999,0.35380200000000001,0.62858800000000004,0.72474400000000005,0.43571700000000002,0,0,0,0,0,0,0,0,0.414522,0.490477,0.80572900000000003,0.60551200000000005,0.53278199999999998,0.77354299999999998,0.57609500000000002,0.47391100000000003,0.55499799999999999,0.658416,0.31773499999999999,0.34108699999999997,0.277341]
[null,null,"Construction",0.41091299999999997,0.28701700000000002,0.27562599999999998,0.49032500000000001,0.41391699999999998,0.40637400000000001,0.41239500000000001,0.35780600000000001,0.145485,0.37138199999999999,0.419547,0.213756,0.45832099999999998,0.474109,0.51154200000000005,0.51375099999999996,0.60362300000000002,0.42987999999999998,0.62411099999999997,0.406748,0.33235799999999999,0.38014199999999998,0.4017,0.50370099999999995,0.61985299999999999,0.55388800000000005,0.44275700000000001,{"$f":"'User Add-in Location'!B188","v":0},{"$f":"'User Add-in Location'!C188","v":0},0.65988400000000003,0.30042799999999997,0.49176999999999998,0.388322,0.40919699999999998,0.32852900000000002,0.51485400000000003,0.38745299999999999,0.38157400000000002,0.57903300000000002,0.40077299999999999,0.46945700000000001,0,0,0,0,0,0,0,0,0.25711400000000001,0.33099899999999999,0.54665900000000001,0.39735500000000001,0.57955699999999999,0.65975200000000001,0.46994399999999997,0.48496600000000001,0.40004000000000001,0.26150600000000002,0.19730800000000001,0.29677199999999998,0.20244599999999999]
[null,null,"Construction/Installations - Non Residential",0.53881299999999999,0.41103400000000001,0.34255600000000003,0.63251299999999999,0.54390700000000003,0.52456100000000006,0.59121900000000005,0.46646900000000002,0.182005,0.45225399999999999,0.52373899999999995,0.27791100000000002,0.566797,0.617174,0.67361599999999999,0.6865,0.78698599999999996,0.55359100000000006,0.82939200000000002,0.55150500000000002,0.430813,0.52532900000000005,0.51457799999999998,0.670207,0.79654700000000001,0.729966,0.58344600000000002,{"$f":"'User Add-in Location'!B189","v":0},{"$f":"'User Add-in Location'!C189","v":0},0.90008600000000005,0.39040599999999998,0.75856199999999996,0.51593299999999997,0.53483599999999998,0.43143300000000001,0.67425599999999997,0.52170000000000005,0.50380899999999995,0.77597300000000002,0.52741800000000005,0.62025600000000003,0,0,0,0,0,0,0,0,0.33612199999999998,0.41273799999999999,0.72548500000000005,0.53941300000000003,0.77029999999999998,0.85237200000000002,0.59575,0.68438699999999997,0.51509899999999997,0.32962200000000003,0.26002999999999998,0.380019,0.28275800000000001]
[null,null,"Construction/Installation Residential",0.56303700000000001,0.43157200000000001,0.37175000000000002,0.65809399999999996,0.56793899999999997,0.55322400000000005,0.59886700000000004,0.503583,0.20730199999999999,0.49032399999999998,0.56412700000000005,0.31520700000000001,0.60522500000000001,0.64499099999999998,0.70332799999999995,0.71830000000000005,0.80408100000000005,0.58934600000000004,0.82945400000000002,0.57131299999999996,0.46454400000000001,0.54370099999999999,0.55530500000000005,0.70328599999999997,0.80811599999999995,0.75604800000000005,0.60098200000000002,{"$f":"'User Add-in Location'!B190","v":0},{"$f":"'User Add-in Location'!C190","v":0},0.90412199999999998,0.417213,0.73871299999999995,0.54192600000000002,0.56132899999999997,0.46089200000000002,0.70158799999999999,0.54935999999999996,0.53895700000000002,0.79159000000000002,0.56407700000000005,0.64869699999999997,0,0,0,0,0,0,0,0,0.35949300000000001,0.45979100000000001,0.73971600000000004,0.56276099999999996,0.78311399999999998,0.85538999999999998,0.62955700000000003,0.68308000000000002,0.55200300000000002,0.34347100000000003,0.29184399999999999,0.42404399999999998,0.31706600000000001]
[null,null,"Manufacturing",0.57659400000000005,0.48061900000000002,0.38645800000000002,0.73372400000000004,0.65403500000000003,0.65376699999999999,0.52944899999999995,0.62028300000000003,0.148535,0.49239899999999998,0.61052399999999996,0.34717100000000001,0.75128700000000004,0.75057700000000005,0.75086600000000003,0.79833399999999999,1.036743,0.67746499999999998,0.96474800000000005,0.45337899999999998,0.39094400000000001,0.47804000000000002,0.60216700000000001,0.78986100000000004,0.93723999999999996,0.83092200000000005,0.74888299999999997,{"$f":"'User Add-in Location'!B191","v":0},{"$f":"'User Add-in Location'!C191","v":0},0.92302200000000001,0.44494899999999998,0.57321200000000005,0.57584999999999997,0.69899100000000003,0.50507500000000005,0.67773300000000003,0.76762600000000003,0.57079000000000002,0.91323399999999999,0.64102400000000004,0.78252600000000005,0,0,0,0,0,0,0,0,0.34049499999999999,0.47928900000000002,0.854406,0.53491200000000005,0.97811800000000004,1.071644,0.81795300000000004,0.63695500000000005,0.53411299999999995,0.37303199999999997,0.29530299999999998,0.41169299999999998,0.34720499999999999]
[null,null,"Fabricated Metals",0.50061800000000001,0.468358,0.34324300000000002,0.54796999999999996,0.67322800000000005,0.57614299999999996,0.55603000000000002,0.64483500000000005,0,0.490593,0.57456200000000002,0.34678300000000001,0.65917000000000003,0.733568,0.70682999999999996,0.76428399999999996,0.87556699999999998,0.60164099999999998,0.92110199999999998,0.41555399999999998,0.46268300000000001,0.49079600000000001,0.58301599999999998,0.79544000000000004,0.83566200000000002,0.75104499999999996,0.63751199999999997,{"$f":"'User Add-in Location'!B192","v":0},{"$f":"'User Add-in Location'!C192","v":0},0.79799699999999996,0.37489499999999998,0.59425799999999995,0.62018600000000002,0.57258399999999998,0.48166399999999998,0.72046900000000003,0.65149699999999999,0.55348600000000003,0.73219299999999998,0.56501800000000002,0.72916300000000001,0,0,0,0,0,0,0,0,0.422792,0.44011699999999998,0.72052700000000003,0.48925099999999999,0.87784499999999999,1.060765,0.72892800000000002,0.54231799999999997,0.48219299999999998,0.405505,0.258517,0.38589000000000001,0.23613999999999999]
[null,null,"Machinery",0.54642500000000005,0.41235300000000003,0.40306599999999998,0.61226999999999998,0.65934199999999998,0.71735099999999996,0.59203099999999997,0.500973,0,0.60933999999999999,0.56625999999999999,0,0.70464099999999996,0.69579599999999997,0.723908,0.75573000000000001,0.83420099999999997,0.59129900000000002,0.82639799999999997,0.52919000000000005,0.45628000000000002,0.57284299999999999,0.55576800000000004,0.72647600000000001,0.76644800000000002,0.77746999999999999,0.63404499999999997,{"$f":"'User Add-in Location'!B193","v":0},{"$f":"'User Add-in Location'!C193","v":0},0.79488899999999996,0.40520499999999998,0.54530100000000004,0.60377099999999995,0.59590399999999999,0.521231,0.70227200000000001,0.67312399999999994,0.50859799999999999,0.67410999999999999,0.59359600000000001,0.711198,0,0,0,0,0,0,0,0,0.34704200000000002,0.44354700000000002,0.86298900000000001,0.52528900000000001,0.82689900000000005,0.96802900000000003,0.67740199999999995,0.50080800000000003,0.56847599999999998,0.41887799999999997,0.2863,0.37671700000000002,0.26000400000000001]
[null,null,"Electrical Equip",0.48271799999999998,0.51338499999999998,0.32897300000000002,0.60784300000000002,0.64948099999999998,0.54193499999999994,0.55336399999999997,0.45886500000000002,0.18451100000000001,0.534493,0.49033300000000002,0,0.66579500000000003,0.64967399999999997,0.76356599999999997,0.720912,0.82888200000000001,0.573797,0.84287100000000004,0.46891300000000002,0.48469800000000002,0.49573400000000001,0.56160600000000005,0.71392999999999995,0.79728399999999999,0.64063499999999995,0.57655900000000004,{"$f":"'User Add-in Location'!B194","v":0},{"$f":"'User Add-in Location'!C194","v":0},0.62959200000000004,0.37187700000000001,0.44897399999999998,0.56231600000000004,0.52058700000000002,0.52204700000000004,0.59391700000000003,0.64385899999999996,0.43193100000000001,0.68541200000000002,0.55046300000000004,0.63130200000000003,0,0,0,0,0,0,0,0,0.28906100000000001,0.37862299999999999,0.73937299999999995,0.45135999999999998,0.859765,0.93414600000000003,0.71056900000000001,0.52457299999999996,0.54647900000000005,0.36460199999999998,0.23730200000000001,0.31520799999999999,0.229016]
[null,null,"Battery Manufacturing",0.58382500000000004,0,0.29699799999999998,0.67321200000000003,0.71155800000000002,0.50479600000000002,0.62216499999999997,0.61230200000000001,0,0.47710999999999998,0.54727199999999998,0,0,0.72348000000000001,0.80206100000000002,0.79940900000000004,0.897559,0.66999900000000001,0.92305099999999995,0,0.44920199999999999,0.56961200000000001,0.55757800000000002,0.93831900000000001,0.90515500000000004,0.75126999999999999,0,{"$f":"'User Add-in Location'!B195","v":0},{"$f":"'User Add-in Location'!C195","v":0},0,0.41150399999999998,0,0.61632600000000004,0,0.52452100000000002,0.65701100000000001,0,0.52842999999999996,0.84565299999999999,0.54320400000000002,0.74707900000000005,0,0,0,0,0,0,0,0,0.33694099999999999,0.39783600000000002,0,0.41921000000000003,0.97396400000000005,0.99082899999999996,0.77124499999999996,0,0.58359499999999997,0.43492799999999998,0.224606,0.321183,0]
[null,null,"Energy Wire Manufacturing",0.59060699999999999,0,0.27527099999999999,0.71317600000000003,0.80505499999999997,0.55307899999999999,0.67940599999999995,0,0.16761999999999999,0.52507599999999999,0.63934000000000002,0,0.71203399999999994,0.80316200000000004,0.89154599999999995,0,1.0642799999999999,0.69215800000000005,1.002338,0.481549,0.446127,0.60975599999999996,0.66514799999999996,0.90603699999999998,0.92934000000000005,0,0.68887900000000002,{"$f":"'User Add-in Location'!B196","v":0},{"$f":"'User Add-in Location'!C196","v":0},0.78065899999999999,0.421518,0.633934,0.66510599999999998,0.49602299999999999,0.55321100000000001,0.75791900000000001,0.81510000000000005,0.56855999999999995,0,0,0.86922600000000005,0,0,0,0,0,0,0,0,0.35828399999999999,0.45649099999999998,0,0.53955500000000001,1.033374,1.0789470000000001,0.86717900000000003,0.57359300000000002,0.62001200000000001,0.35653099999999999,0.184309,0.32900400000000002,0.21426899999999999]
[null,null,"Wholesale Trade",0.35324499999999998,0.29778399999999999,0.419622,0.36586600000000002,0.395727,0.45657799999999998,0.36683500000000002,0.35642600000000002,0.237206,0.450019,0.38419300000000001,0.40842800000000001,0.45584599999999997,0.41566199999999998,0.44693100000000002,0.43377199999999999,0.44408500000000001,0.38192399999999999,0.43286200000000002,0.394399,0.38772899999999999,0.39650400000000002,0.42667699999999997,0.462507,0.42491899999999999,0.50387499999999996,0.44177899999999998,{"$f":"'User Add-in Location'!B197","v":0},{"$f":"'User Add-in Location'!C197","v":0},0.44362400000000002,0.38480199999999998,0.34635700000000003,0.39932099999999998,0.49096099999999998,0.38825599999999999,0.39208900000000002,0.387596,0.40286899999999998,0.462565,0.45840799999999998,0.42316599999999999,0,0,0,0,0,0,0,0,0.29500199999999999,0.298232,0.46610400000000002,0.42399399999999998,0.45369599999999999,0.61415699999999995,0.47632799999999997,0.44539000000000001,0.36851800000000001,0.365149,0.31477300000000003,0.46367399999999998,0.291854]
[null,null,"Retail trade",0.37942100000000001,0.34476699999999999,0.36543100000000001,0.40667999999999999,0.34227299999999999,0.41458699999999998,0.34903299999999998,0.38255,0.24992900000000001,0.42330699999999999,0.42647699999999999,0.31289299999999998,0.43633899999999998,0.412742,0.43668600000000002,0.45937800000000001,0.43964900000000001,0.41785099999999997,0.42531200000000002,0.38161600000000001,0.38706299999999999,0.39319300000000001,0.41862300000000002,0.46776499999999999,0.41242099999999998,0.50371500000000002,0.47065099999999999,{"$f":"'User Add-in Location'!B198","v":0},{"$f":"'User Add-in Location'!C198","v":0},0.48394900000000002,0.33988200000000002,0.40323900000000001,0.36088500000000001,0.42688100000000001,0.33714100000000002,0.411775,0.43057499999999999,0.39156200000000002,0.48084900000000003,0.45446999999999999,0.46138899999999999,0,0,0,0,0,0,0,0,0.31216500000000003,0.343447,0.45657300000000001,0.39469599999999999,0.46350999999999998,0.59755899999999995,0.43472499999999997,0.41311799999999999,0.41095799999999999,0.286997,0.342059,0.45979700000000001,0.312054]
[null,null,"TCPU",0.49580400000000002,0.31033100000000002,0.40234900000000001,0.57415000000000005,0.41413800000000001,0.457978,0.378494,0.56579000000000002,0.29399399999999998,0.459843,0.48822599999999999,0.30734299999999998,0.51867099999999999,0.51380899999999996,0.55913199999999996,0.492892,0.56582900000000003,0.521872,0.68808100000000005,0.47462300000000002,0.41864099999999999,0.42860999999999999,0.48579499999999998,0.53636399999999995,0.62533000000000005,0.58888700000000005,0.58514699999999997,{"$f":"'User Add-in Location'!B199","v":0},{"$f":"'User Add-in Location'!C199","v":0},0.34686400000000001,0.39932000000000001,0.42515799999999998,0.40520299999999998,0.53577799999999998,0.46057700000000001,0.50097000000000003,0.52540900000000001,0.464339,0.44899800000000001,0.46054,0.49587199999999998,0,0,0,0,0,0,0,0,0.34437000000000001,0.39973399999999998,0.61885500000000004,0.48725400000000002,0.57924500000000001,0.77581199999999995,0.495647,0.58280299999999996,0.43483500000000003,0.41627700000000001,0.45921699999999999,0.44633099999999998,0.314475]
[null,null,"Insurance and Real Estate",0.44132300000000002,0.316187,0.45621699999999998,0.44744699999999998,0.370973,0.49034499999999998,0.31329000000000001,0.26890599999999998,0.317855,0.52169900000000002,0.47686600000000001,0.32584099999999999,0.510436,0.41512399999999999,0.39441599999999999,0.37342999999999998,0.50342799999999999,0.44161400000000001,0.48246800000000001,0.37886700000000001,0.35506799999999999,0.36572700000000002,0.43636900000000001,0.46310899999999999,0.45255200000000001,0.52745600000000004,0.50646500000000005,{"$f":"'User Add-in Location'!B200","v":0},{"$f":"'User Add-in Location'!C200","v":0},0.43726300000000001,0.41284399999999999,0.36008600000000002,0.39654099999999998,0.40560000000000002,0.35063,0.43877100000000002,0.46949099999999999,0.42412300000000003,0.51181399999999999,0.40750799999999998,0.46063799999999999,0,0,0,0,0,0,0,0,0.37940000000000002,0.41375000000000001,0.47231499999999998,0.44692599999999999,0.52033300000000005,0.64327100000000004,0.512436,0.383465,0.406775,0.39967200000000003,0.36196,0.46485399999999999,0.43028699999999998]
[null,null,"Finance",0.45012799999999997,0.39379799999999998,0.504633,0.48893599999999998,0.417352,0.56867900000000005,0.36739699999999997,0.18326500000000001,0.32236199999999998,0.65332199999999996,0.353354,0.47294900000000001,0.60031999999999996,0.46889700000000001,0.55721900000000002,0.48857699999999998,0.64268899999999995,0.49878499999999998,0.56672,0.45328200000000002,0.50020699999999996,0.36768800000000001,0.57528900000000005,0.503772,0.51930900000000002,0.517428,0.50728799999999996,{"$f":"'User Add-in Location'!B201","v":0},{"$f":"'User Add-in Location'!C201","v":0},0.57484100000000005,0.46063799999999999,0.40476800000000002,0.47883500000000001,0.56736500000000001,0.197549,0.31341200000000002,0.52610699999999999,0.37051200000000001,0.66530400000000001,0.54737100000000005,0.59235199999999999,0,0,0,0,0,0,0,0,0.405609,0.445021,0.24929899999999999,0.51596699999999995,0.61965300000000001,0.65883899999999995,0.46941500000000003,0.52973999999999999,0.430529,0.50658599999999998,0.45916400000000002,0.58889599999999998,0.47949599999999998]
[null,null,"Other Professional Services",0.37227900000000003,0.33771000000000001,0.40954499999999999,0.35471900000000001,0.34009699999999998,0.39542100000000002,0.33582400000000001,0.247308,0.179338,0.45068900000000001,0.38509700000000002,0.35532399999999997,0.49259900000000001,0.35434900000000003,0.36761899999999997,0.42238900000000001,0.42435400000000001,0.40332200000000001,0.443685,0.38473299999999999,0.38711200000000001,0.34144400000000003,0.40673799999999999,0.40450199999999997,0.43814599999999998,0.447052,0.45914700000000003,{"$f":"'User Add-in Location'!B202","v":0},{"$f":"'User Add-in Location'!C202","v":0},0.44296600000000003,0.36833700000000003,0.36738199999999999,0.33704099999999998,0.50244999999999995,0.30110999999999999,0.33438000000000001,0.39389400000000002,0.38822400000000001,0.45960000000000001,0.38155899999999998,0.39183000000000001,0,0,0,0,0,0,0,0,0.30859799999999998,0.32812200000000002,0.429178,0.40479500000000002,0.41964499999999999,0.55843600000000004,0.49732599999999999,0.43397200000000002,0.35289300000000001,0.35799399999999998,0.31206,0.43554700000000002,0.31904700000000003]
[null,null,"Office Services",0.295877,0.28914600000000001,0.32628800000000002,0.36416599999999999,0.23521900000000001,0.29668800000000001,0.23274900000000001,0.23532400000000001,0.15155199999999999,0.33859899999999998,0.30143799999999998,0.30784600000000001,0.395092,0.30213099999999998,0.29796299999999998,0.32156699999999999,0.33168599999999998,0.32667000000000002,0.40309899999999999,0.29477999999999999,0.24543100000000001,0.19265399999999999,0.33302999999999999,0.31868299999999999,0.38516499999999998,0.34229100000000001,0.39021400000000001,{"$f":"'User Add-in Location'!B203","v":0},{"$f":"'User Add-in Location'!C203","v":0},0.36786200000000002,0.31093199999999999,0.23810200000000001,0.23455799999999999,0.31795699999999999,0.237486,0.25446400000000002,0.32924599999999998,0.30948700000000001,0.36665900000000001,0.34223199999999998,0.31706499999999999,0,0,0,0,0,0,0,0,0.25226399999999999,0.27278999999999998,0.36303600000000003,0.27124300000000001,0.324569,0.42248400000000003,0.38489899999999999,0.28822599999999998,0.229823,0.28233799999999998,0.343416,0.34340900000000002,0.26869399999999999]
[null,null,"Architectural and Engineering Services",0.339061,0.32994600000000002,0.38095299999999999,0.431172,0.35392800000000002,0.39463900000000002,0.36369600000000002,0.31193100000000001,0.197736,0.44950600000000002,0.41050500000000001,0.33886699999999997,0.46689900000000001,0.42682399999999998,0.40495900000000001,0.41213699999999998,0.433587,0.39862300000000001,0.48072799999999999,0.35851899999999998,0.35306300000000002,0.31535999999999997,0.38483600000000001,0.44740799999999997,0.47180800000000001,0.443052,0.44452799999999998,{"$f":"'User Add-in Location'!B204","v":0},{"$f":"'User Add-in Location'!C204","v":0},0.47012100000000001,0.37705699999999998,0.35305799999999998,0.37734099999999998,0.39071299999999998,0.32691199999999998,0.36920399999999998,0.36896899999999999,0.39075399999999999,0.47553099999999998,0.42967100000000003,0.44031999999999999,0,0,0,0,0,0,0,0,0.303701,0.318631,0.45355400000000001,0.38973099999999999,0.44416499999999998,0.58304299999999998,0.47212999999999999,0.40290399999999998,0.33547300000000002,0.36530899999999999,0.30957099999999999,0.40025100000000002,0.27434399999999998]
[null,null,"Other services",0.39322499999999999,0.32460699999999998,0.37344500000000003,0.431143,0.365257,0.40895599999999999,0.34095199999999998,0.30279400000000001,0.233207,0.43312699999999998,0.406947,0.29957299999999998,0.46459800000000001,0.437473,0.45135599999999998,0.44147399999999998,0.44034400000000001,0.41589799999999999,0.490506,0.36141099999999998,0.35287499999999999,0.349769,0.429174,0.458486,0.48653200000000002,0.49747599999999997,0.44695600000000002,{"$f":"'User Add-in Location'!B205","v":0},{"$f":"'User Add-in Location'!C205","v":0},0.47717999999999999,0.32434400000000002,0.34788000000000002,0.36658299999999999,0.43997000000000003,0.31465900000000002,0.40323500000000001,0.39589600000000003,0.40264100000000003,0.483929,0.39997500000000002,0.40581099999999998,0,0,0,0,0,0,0,0,0.30251899999999998,0.34006900000000001,0.45305600000000001,0.388849,0.48738799999999999,0.59823899999999997,0.44544400000000001,0.40105000000000002,0.38083,0.34947400000000001,0.31887199999999999,0.39789400000000003,0.27805000000000002]
[null,null,"Government",7.3938000000000004E-2,1.5381000000000001E-2,9.8234000000000002E-2,0.103159,9.6611000000000002E-2,6.1249999999999999E-2,9.2214000000000004E-2,2.8500999999999999E-2,1.5679999999999999E-2,7.5072E-2,2.7434E-2,4.1818000000000001E-2,0.12519,4.2848999999999998E-2,7.2916999999999996E-2,5.5197000000000003E-2,9.2566999999999997E-2,8.7497000000000005E-2,0.109227,7.0148000000000002E-2,1.8331E-2,2.5950999999999998E-2,6.3115000000000004E-2,0.119981,7.2939000000000004E-2,8.4217E-2,8.2157999999999995E-2,{"$f":"'User Add-in Location'!B206","v":0},{"$f":"'User Add-in Location'!C206","v":0},5.5195000000000001E-2,4.0947999999999998E-2,4.3936999999999997E-2,6.1290999999999998E-2,8.0696000000000004E-2,6.7908999999999997E-2,3.8394999999999999E-2,0.16544600000000001,5.1497000000000001E-2,0.19367699999999999,0.101795,0.10501000000000001,0,0,0,0,0,0,0,0,2.9693000000000001E-2,4.1738999999999998E-2,0.18682000000000001,8.2511000000000001E-2,9.2313999999999993E-2,0.11237800000000001,7.5969999999999996E-2,3.4749000000000002E-2,8.3946000000000007E-2,0.104314,5.5150999999999999E-2,6.4765000000000003E-2,5.6557000000000003E-2]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.469439,0.32870100000000002,0.45556799999999997,0.46029999999999999,0.47006900000000001,0.67918100000000003,0.55801299999999998,0.56467999999999996,0.20294999999999999,0.62539100000000003,0.44045600000000001,0.48051500000000003,0.58680600000000005,0.62137900000000001,0.49832100000000001,0.55504399999999998,0.69896499999999995,0.50470700000000002,0.86569099999999999,0.435166,0.52074600000000004,0.57567500000000005,0.60992100000000005,0.71853199999999995,0.78672299999999995,0.61777599999999999,0.46596700000000002,{"$f":"'User Add-in Location'!B207","v":0},{"$f":"'User Add-in Location'!C207","v":0},0.62027100000000002,0.47940500000000003,0.56494,0.65967299999999995,0.625888,0.63107199999999997,0.48549100000000001,0.53494600000000003,0.58616900000000005,0.53556499999999996,0.46515600000000001,0.55860699999999996,0,0,0,0,0,0,0,0,0.31601699999999999,0.28885499999999997,0.812809,0.53740399999999999,0.60103300000000004,0.78574999999999995,0.75003200000000003,0.67209700000000006,0.57345299999999999,0.52041099999999996,0.413937,0.43457499999999999,0]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.33216299999999999,0.26991199999999999,0.33063399999999998,0.34967700000000002,0.43931100000000001,0.28809699999999999,0.39227800000000002,0.439583,0.34619299999999997,0.43380999999999997,0.38535999999999998,0.40268900000000002,0.34409099999999998,0.416792,0.39958100000000002,0.314301,0.29448999999999997,0.37778099999999998,0.41907699999999998,0.535887,0.28268300000000002,0.552315,0.32508300000000001,0.38580100000000001,0.45100400000000002,0.27747100000000002,0.28649599999999997,{"$f":"'User Add-in Location'!B211","v":0},{"$f":"'User Add-in Location'!C211","v":0},0.31269599999999997,0.19611400000000001,0.56658900000000001,0.44067000000000001,0.356763,0.26815800000000001,0.35134199999999999,0.27039099999999999,0.314836,0.29134700000000002,0.45417400000000002,0.41478999999999999,0,0,0,0,0,0,0,0,0.50858499999999995,0.189831,0.39787299999999998,0.13489300000000001,0.33894800000000003,0.75106600000000001,0.27410699999999999,0.39576699999999998,0.25511400000000001,0.45557599999999998,0.14896599999999999,0.24900800000000001,0.12531300000000001]
[null,null,"Mining",0.22579299999999999,0.244419,0.26102399999999998,0.27217000000000002,0.29196499999999997,0.63356900000000005,0.31150099999999997,0.237679,0.23985400000000001,0.292435,0.33518199999999998,0.21845899999999999,0.41228199999999998,0.42467700000000003,0.34834700000000002,0.29310399999999998,0.38984400000000002,0.256241,0.45608799999999999,0.26673999999999998,0.25276100000000001,0.34046599999999999,0.31825399999999998,0.397368,0.32319100000000001,0.36702400000000002,0.37775900000000001,{"$f":"'User Add-in Location'!B212","v":0},{"$f":"'User Add-in Location'!C212","v":0},0.38511299999999998,0.29337299999999999,0.41045500000000001,0.80039199999999999,0.24942900000000001,0.78909700000000005,0.269343,0.31317600000000001,0.20600499999999999,0.34198200000000001,0.32137199999999999,0.338368,0,0,0,0,0,0,0,0,0.237598,0.18049899999999999,0.428927,0.26812599999999998,0.49057600000000001,0.79134099999999996,0.29690100000000003,0.27672600000000003,0.29508800000000002,0.347916,0.18058099999999999,0.20935300000000001,0.14818400000000001]
[null,null,"Construction",0.410306,0.49290299999999998,0.38800099999999998,0.42870399999999997,0.477495,0.48447899999999999,0.55555900000000003,0.39414300000000002,0.135546,0.46389200000000003,0.450021,0.440826,0.45555600000000002,0.59636199999999995,0.55459199999999997,0.51836800000000005,0.51355200000000001,0.439942,0.58865199999999995,0.52680800000000005,0.46704000000000001,0.544906,0.54386000000000001,0.67801,0.47059200000000001,0.665682,0.48380200000000001,{"$f":"'User Add-in Location'!B213","v":0},{"$f":"'User Add-in Location'!C213","v":0},0.59477400000000002,0.41836800000000002,0.74355099999999996,0.57227899999999998,0.45529500000000001,0.42408099999999999,0.46284599999999998,0.46164500000000003,0.50581900000000002,0.54038600000000003,0.54043699999999995,0.63134999999999997,0,0,0,0,0,0,0,0,0.37624800000000003,0.32741700000000001,0.584588,0.51987899999999998,0.618367,0.98198099999999999,0.48880699999999999,0.637714,0.463389,0.44217200000000001,0.32253199999999999,0.51443300000000003,0.221245]
[null,null,"Construction/Installations - Non Residential",0.32235999999999998,0.40136300000000003,0.28765600000000002,0.33721699999999999,0.37902000000000002,0.38563799999999998,0.48191499999999998,0.299535,9.9773000000000001E-2,0.35045300000000001,0.34618500000000002,0.32738699999999998,0.349885,0.47756900000000002,0.44450400000000001,0.420626,0.41472900000000001,0.34015899999999999,0.47387000000000001,0.42867699999999997,0.36269800000000002,0.45433499999999999,0.42206500000000002,0.56041300000000005,0.37360300000000002,0.54858099999999999,0.382191,{"$f":"'User Add-in Location'!B214","v":0},{"$f":"'User Add-in Location'!C214","v":0},0.50884799999999997,0.31722699999999998,0.69559599999999999,0.462196,0.35105999999999998,0.33296700000000001,0.37098300000000001,0.35867300000000002,0.391592,0.44500499999999998,0.43238900000000002,0.512575,0,0,0,0,0,0,0,0,0.28421400000000002,0.24071200000000001,0.479128,0.42372100000000001,0.50975499999999996,0.82577100000000003,0.38024599999999997,0.54587699999999995,0.36025600000000002,0.33267400000000003,0.23705699999999999,0.39540199999999998,0.163748]
[null,null,"Construction/Installation Residential",0.33273900000000001,0.40541700000000003,0.30531599999999998,0.34980099999999997,0.39709,0.40170099999999997,0.48213499999999998,0.32006499999999999,0.106735,0.376274,0.36916500000000002,0.34589999999999999,0.37511899999999998,0.49434600000000001,0.46031,0.433975,0.42366599999999999,0.358543,0.48645300000000002,0.43105599999999999,0.38046099999999999,0.46680700000000003,0.444193,0.57637799999999995,0.38635900000000001,0.55887799999999999,0.401061,{"$f":"'User Add-in Location'!B215","v":0},{"$f":"'User Add-in Location'!C215","v":0},0.50858700000000001,0.332841,0.66168499999999997,0.48214699999999999,0.367869,0.349879,0.38607599999999997,0.37555899999999998,0.40619300000000003,0.45399600000000001,0.45420500000000003,0.53335399999999999,0,0,0,0,0,0,0,0,0.29764200000000002,0.260048,0.48790800000000001,0.43254300000000001,0.52803900000000004,0.84648999999999996,0.40457799999999999,0.53873800000000005,0.378446,0.35559000000000002,0.24820800000000001,0.41080299999999997,0.17272000000000001]
[null,null,"Manufacturing",0.20896600000000001,0.191578,0.238152,0.24620900000000001,0.298431,0.31709599999999999,0.34605799999999998,0.20541400000000001,5.8124000000000002E-2,0.29691899999999999,0.26809100000000002,0.19098100000000001,0.304506,0.36814200000000002,0.30049500000000001,0.291244,0.30930299999999999,0.235154,0.25978400000000001,0.27180799999999999,0.24462400000000001,0.30143500000000001,0.31384499999999999,0.42927100000000001,0.26986300000000002,0.38016899999999998,0.22341,{"$f":"'User Add-in Location'!B216","v":0},{"$f":"'User Add-in Location'!C216","v":0},0.31790000000000002,0.238624,0.38903100000000002,0.35623199999999999,0.209394,0.250467,0.240536,0.21882699999999999,0.26099499999999998,0.33080999999999999,0.32267499999999999,0.39812500000000001,0,0,0,0,0,0,0,0,0.20158599999999999,0.17190900000000001,0.34828500000000001,0.23899200000000001,0.35176299999999999,0.67939099999999997,0.31264999999999998,0.31614799999999998,0.24995200000000001,0.21726100000000001,0.13603999999999999,0.26464500000000002,8.0432000000000003E-2]
[null,null,"Fabricated Metals",0.24981500000000001,0.26693,0.24541199999999999,0.271874,0.34395599999999998,0.32851999999999998,0.35891299999999998,0.251836,0,0.34106900000000001,0.302788,0.26111200000000001,0.32889000000000002,0.45055600000000001,0.387851,0.35248299999999999,0.35027700000000001,0.30155999999999999,0.39194400000000001,0.28761199999999998,0.29069899999999999,0.34243800000000002,0.40317799999999998,0.50946499999999995,0.34864099999999998,0.459374,0.29788799999999999,{"$f":"'User Add-in Location'!B217","v":0},{"$f":"'User Add-in Location'!C217","v":0},0.391899,0.27524399999999999,0.37724800000000003,0.418931,0.298767,0.29232599999999997,0.29995699999999997,0.32667499999999999,0.33568500000000001,0.38591199999999998,0.38328899999999999,0.47536499999999998,0,0,0,0,0,0,0,0,0.244646,0.23208100000000001,0.42343599999999998,0.33167799999999997,0.44782699999999998,0.799929,0.36724200000000001,0.37750899999999998,0.35993799999999998,0.27755999999999997,0.18713299999999999,0.36917499999999998,0.124844]
[null,null,"Machinery",0.27987299999999998,0.23466300000000001,0.305894,0.29113600000000001,0.38034800000000002,0.35788300000000001,0.41019499999999998,0.243037,0,0.36524800000000002,0.324403,0,0.345084,0.48177900000000001,0.41883700000000001,0.356549,0.42479699999999998,0.36313099999999998,0.44846999999999998,0.30769800000000003,0.32778499999999999,0.398453,0.45430199999999998,0.55840900000000004,0.335011,0.48886200000000002,0.34298800000000002,{"$f":"'User Add-in Location'!B218","v":0},{"$f":"'User Add-in Location'!C218","v":0},0.38017800000000002,0.30775000000000002,0.46054200000000001,0.497581,0.30968600000000002,0.31229899999999999,0.335538,0.25998500000000002,0.37617400000000001,0.46371899999999999,0.36857899999999999,0.51898500000000003,0,0,0,0,0,0,0,0,0.24831500000000001,0.25042599999999998,0.37721900000000003,0.34216800000000003,0.493481,0.832731,0.40708100000000003,0.40672999999999998,0.36242000000000002,0.33264899999999997,0.23427500000000001,0.368116,0.17877699999999999]
[null,null,"Electrical Equip",0.259046,0.43920599999999999,0.30290499999999998,0.27584799999999998,0.377772,0.27762900000000001,0.368564,0.32589899999999999,0.16229299999999999,0.33562700000000001,0.333094,0,0.30593900000000002,0.44967600000000002,0.36953799999999998,0.35103299999999998,0.35763299999999998,0.328264,0.38328000000000001,0.328592,0.29740800000000001,0.36725000000000002,0.38828200000000002,0.454708,0.30946699999999999,0.38589699999999999,0.28476200000000002,{"$f":"'User Add-in Location'!B219","v":0},{"$f":"'User Add-in Location'!C219","v":0},0.30710900000000002,0.282501,0.32963500000000001,0.39650299999999999,0.25426399999999999,0.31811400000000001,0.299209,0.210984,0.305614,0.40178799999999998,0.34372900000000001,0.46352199999999999,0,0,0,0,0,0,0,0,0.25457800000000003,0.19184300000000001,0.33455099999999999,0.27447500000000002,0.457681,0.76475599999999999,0.405221,0.39461600000000002,0.32236599999999999,0.30964000000000003,0.21715100000000001,0.354161,0.14946599999999999]
[null,null,"Battery Manufacturing",0.24834600000000001,0,0.24879799999999999,0.32525300000000001,0.36342999999999998,0.29477500000000001,0.37607699999999999,0.305701,0,0.35340899999999997,0.338339,0,0,0.48079300000000003,0.41109499999999999,0.36668800000000001,0.38479799999999997,0.33679500000000001,0.43653399999999998,0,0.34953099999999998,0.32285399999999997,0.42657200000000001,0.44609500000000002,0.32976800000000001,0.42702200000000001,0,{"$f":"'User Add-in Location'!B220","v":0},{"$f":"'User Add-in Location'!C220","v":0},0,0.29372300000000001,0,0.40767500000000001,0,0.30842399999999998,0.329677,0,0.33397500000000002,0.39086100000000001,0.33332499999999998,0.48336200000000001,0,0,0,0,0,0,0,0,0.25324999999999998,0.21144099999999999,0,0.31655800000000001,0.48122900000000002,0.77615400000000001,0.38976100000000002,0,0.33165499999999998,0.23229900000000001,0.236794,0.33558300000000002,0]
[null,null,"Energy Wire Manufacturing",0.19075900000000001,0,0.19746,0.26592399999999999,0.29366199999999998,0.24424599999999999,0.32006899999999999,0,0.147425,0.264206,0.26200499999999999,0,0.24706700000000001,0.41514499999999999,0.32877800000000001,0,0.30808999999999997,0.25428600000000001,0.35061300000000001,0.25463400000000003,0.28114400000000001,0.27726000000000001,0.28725800000000001,0.41023900000000002,0.273391,0,0.21580099999999999,{"$f":"'User Add-in Location'!B221","v":0},{"$f":"'User Add-in Location'!C221","v":0},0.31085299999999999,0.23128299999999999,0.32285599999999998,0.34740599999999999,0.19517100000000001,0.23496700000000001,0.27480300000000002,0.189611,0.25186700000000001,0,0,0.38346999999999998,0,0,0,0,0,0,0,0,0.173069,0.16584199999999999,0,0.21193799999999999,0.41605799999999998,0.66577699999999995,0.30523499999999998,0.29439900000000002,0.25752900000000001,0.19712099999999999,0.173791,0.22201000000000001,8.5807999999999995E-2]
[null,null,"Wholesale Trade",0.30712,0.25794699999999998,0.34280500000000003,0.30287700000000001,0.33544800000000002,0.403671,0.37577500000000003,0.300568,0.121931,0.403613,0.35911599999999999,0.333009,0.36439199999999999,0.45980700000000002,0.42117100000000002,0.37195,0.37536399999999998,0.30617800000000001,0.402536,0.34576600000000002,0.35728100000000002,0.39874199999999999,0.43851600000000002,0.51950799999999997,0.32669300000000001,0.50299099999999997,0.36206100000000002,{"$f":"'User Add-in Location'!B222","v":0},{"$f":"'User Add-in Location'!C222","v":0},0.394376,0.31625700000000001,0.491454,0.41782900000000001,0.339779,0.32631500000000002,0.34317199999999998,0.33579700000000001,0.38915499999999997,0.37947599999999998,0.420655,0.48510799999999998,0,0,0,0,0,0,0,0,0.28766999999999998,0.25043700000000002,0.405194,0.35322500000000001,0.438363,0.77332299999999998,0.40788799999999997,0.39472400000000002,0.373668,0.33594800000000002,0.232406,0.42743599999999998,0.17035800000000001]
[null,null,"Retail trade",0.34984199999999999,0.400451,0.37841999999999998,0.37512400000000001,0.412049,0.42154399999999997,0.43745899999999999,0.383218,0.14053399999999999,0.46789199999999997,0.42358299999999999,0.37501899999999999,0.44670900000000002,0.50302500000000006,0.47758499999999998,0.43009799999999998,0.40455000000000002,0.40812199999999998,0.45485700000000001,0.42258400000000002,0.41672399999999998,0.46549600000000002,0.50212900000000005,0.56389299999999998,0.40034799999999998,0.54900599999999999,0.50784700000000005,{"$f":"'User Add-in Location'!B223","v":0},{"$f":"'User Add-in Location'!C223","v":0},0.46663900000000003,0.36342600000000003,0.54987200000000003,0.51211399999999996,0.42644199999999999,0.38441999999999998,0.39981899999999998,0.420155,0.426533,0.45319100000000001,0.51853199999999999,0.56238500000000002,0,0,0,0,0,0,0,0,0.35666500000000001,0.31129099999999998,0.48675200000000002,0.43837599999999999,0.52418399999999998,0.87908399999999998,0.45185700000000001,0.49953999999999998,0.41499900000000001,0.40562900000000002,0.29547299999999999,0.46242499999999997,0.196157]
[null,null,"TCPU",0.27171200000000001,0.17444999999999999,0.26647900000000002,0.32555099999999998,0.33025399999999999,0.40015600000000001,0.34114699999999998,0.27331800000000001,9.5799999999999996E-2,0.31642500000000001,0.33313999999999999,0.21632799999999999,0.34127200000000002,0.43832900000000002,0.38913700000000001,0.34356799999999998,0.42764000000000002,0.31109300000000001,0.37669999999999998,0.30784,0.30983500000000003,0.30834,0.38626100000000002,0.46912500000000001,0.30439899999999998,0.44442999999999999,0.33110600000000001,{"$f":"'User Add-in Location'!B224","v":0},{"$f":"'User Add-in Location'!C224","v":0},0.48793999999999998,0.25980300000000001,0.31926399999999999,0.37662200000000001,0.30567,0.27442299999999997,0.30730299999999999,0.35012700000000002,0.38339499999999999,0.56518699999999999,0.35158200000000001,0.55149800000000004,0,0,0,0,0,0,0,0,0.19808600000000001,0.21309,0.40218599999999999,0.35421399999999997,0.53486900000000004,0.78153899999999998,0.36270599999999997,0.36310300000000001,0.31540400000000002,0.294545,0.225303,0.386772,0.21629399999999999]
[null,null,"Insurance and Real Estate",0.144484,0.115025,0.17252899999999999,0.15387999999999999,0.17346200000000001,0.19747799999999999,0.19032399999999999,9.6254999999999993E-2,6.7655999999999994E-2,0.213389,0.180759,0.14328299999999999,0.17432900000000001,0.23824799999999999,0.25285299999999999,0.17935699999999999,0.20455200000000001,0.17904500000000001,0.187919,0.16352,0.167603,0.18760099999999999,0.21362400000000001,0.27902300000000002,0.13808999999999999,0.26058300000000001,0.180256,{"$f":"'User Add-in Location'!B225","v":0},{"$f":"'User Add-in Location'!C225","v":0},0.19638800000000001,0.12832099999999999,0.18370400000000001,0.211585,0.139511,0.16167599999999999,0.16592599999999999,0.18571299999999999,0.18271499999999999,0.18268599999999999,0.17722299999999999,0.25298999999999999,0,0,0,0,0,0,0,0,0.12817799999999999,0.128828,0.205872,0.20585100000000001,0.26560400000000001,0.43824099999999999,0.200988,0.173704,0.16315299999999999,0.15438299999999999,0.103951,0.20669899999999999,7.8965999999999995E-2]
[null,null,"Finance",0.30755199999999999,0.28661599999999998,0.41296899999999997,0.31851000000000002,0.43290400000000001,0.441301,0.54006100000000001,0.22656399999999999,0.15279799999999999,0.54313999999999996,0.30253799999999997,0.35658000000000001,0.39721000000000001,0.53986699999999999,0.48172399999999999,0.38003199999999998,0.45039899999999999,0.38550299999999998,0.421462,0.41879,0.46744000000000002,0.49147999999999997,0.52803800000000001,0.55579900000000004,0.32477499999999998,0.57129700000000005,0.383994,{"$f":"'User Add-in Location'!B226","v":0},{"$f":"'User Add-in Location'!C226","v":0},0.49524299999999999,0.29883999999999999,0.549844,0.594476,0.38410100000000003,0.34339799999999998,0.31120900000000001,0.37599199999999999,0.32155400000000001,0.40964299999999998,0.43989600000000001,0.55227000000000004,0,0,0,0,0,0,0,0,0.35612199999999999,0.36098799999999998,0.29588999999999999,0.426095,0.54740100000000003,0.89202099999999995,0.34026400000000001,0.48466399999999998,0.43662800000000002,0.383768,0.26883600000000002,0.47602899999999998,0.15385499999999999]
[null,null,"Other Professional Services",0.42253000000000002,0.46580100000000002,0.47011199999999997,0.50829800000000003,0.51130600000000004,0.553983,0.535999,0.42756699999999997,0.19930899999999999,0.59479499999999996,0.54780600000000002,0.48194700000000001,0.51291500000000001,0.64952600000000005,0.50659900000000002,0.49873400000000001,0.51410800000000001,0.46539900000000001,0.56517799999999996,0.50607599999999997,0.52014700000000003,0.55325800000000003,0.63013699999999995,0.73204999999999998,0.47382400000000002,0.68399799999999999,0.50569200000000003,{"$f":"'User Add-in Location'!B227","v":0},{"$f":"'User Add-in Location'!C227","v":0},0.54949499999999996,0.48623100000000002,0.57301000000000002,0.62870599999999999,0.52066199999999996,0.459561,0.45786500000000002,0.47609000000000001,0.56022799999999995,0.53233600000000003,0.555566,0.67833699999999997,0,0,0,0,0,0,0,0,0.39891199999999999,0.37808000000000003,0.54940199999999995,0.52791699999999997,0.62234800000000001,1.06334,0.52951099999999995,0.58953299999999997,0.56827000000000005,0.46203100000000003,0.34209899999999999,0.57408899999999996,0.24496299999999999]
[null,null,"Office Services",0.44269700000000001,0.44215300000000002,0.44747500000000001,0.46957100000000002,0.45682200000000001,0.491369,0.49938199999999999,0.437691,0.24382300000000001,0.55582299999999996,0.52306600000000003,0.48421900000000001,0.48091600000000001,0.71428400000000003,0.54465799999999998,0.52281100000000003,0.50276600000000005,0.52884900000000001,0.657254,0.48763899999999999,0.44106800000000002,0.43704599999999999,0.64178500000000005,0.67891400000000002,0.51581100000000002,0.70148900000000003,0.50933700000000004,{"$f":"'User Add-in Location'!B228","v":0},{"$f":"'User Add-in Location'!C228","v":0},0.58791700000000002,0.45734200000000003,0.52576800000000001,0.57553200000000004,0.41936400000000001,0.51035299999999995,0.43308999999999997,0.49032500000000001,0.56005499999999997,0.55901199999999995,0.53147200000000006,0.70411199999999996,0,0,0,0,0,0,0,0,0.393372,0.37855800000000001,0.55745599999999995,0.54289900000000002,0.61916300000000002,1.009693,0.54206299999999996,0.520764,0.49155599999999999,0.42335899999999999,0.49840800000000002,0.555759,0.25789899999999999]
[null,null,"Architectural and Engineering Services",0.49068899999999999,0.49487900000000001,0.49306800000000001,0.491865,0.52688199999999996,0.55919600000000003,0.54228100000000001,0.47246500000000002,0.23033300000000001,0.59723000000000004,0.55738699999999997,0.50976100000000002,0.53884900000000002,0.71999800000000003,0.57690799999999998,0.55519499999999999,0.57081800000000005,0.53533399999999998,0.67691299999999999,0.542188,0.52942800000000001,0.53745799999999999,0.68258200000000002,0.74428499999999997,0.53031399999999995,0.75459299999999996,0.54581599999999997,{"$f":"'User Add-in Location'!B229","v":0},{"$f":"'User Add-in Location'!C229","v":0},0.61425300000000005,0.490755,0.61047799999999997,0.62544299999999997,0.51525200000000004,0.51271800000000001,0.48458499999999999,0.53101699999999996,0.57698300000000002,0.56941600000000003,0.57612099999999999,0.73685599999999996,0,0,0,0,0,0,0,0,0.414462,0.41611999999999999,0.587731,0.55009799999999998,0.68907600000000002,1.11558,0.57743699999999998,0.58027600000000001,0.57492699999999997,0.502224,0.44923999999999997,0.59554300000000004,0.26486199999999999]
[null,null,"Other services",0.41431600000000002,0.43903900000000001,0.44042500000000001,0.44722200000000001,0.46433600000000003,0.467636,0.470891,0.37667499999999998,0.156278,0.52476199999999995,0.45772400000000002,0.42929299999999998,0.49238300000000002,0.597464,0.55338699999999996,0.49348399999999998,0.49644700000000003,0.47265400000000002,0.54729899999999998,0.501162,0.49402800000000002,0.50478900000000004,0.57303099999999996,0.66546700000000003,0.462285,0.63542600000000005,0.50609599999999999,{"$f":"'User Add-in Location'!B230","v":0},{"$f":"'User Add-in Location'!C230","v":0},0.53162799999999999,0.400202,0.58323100000000005,0.57102900000000001,0.45493499999999998,0.41473599999999999,0.447299,0.459152,0.51830299999999996,0.50600400000000001,0.53298800000000002,0.65309799999999996,0,0,0,0,0,0,0,0,0.38885500000000001,0.34883500000000001,0.55745199999999995,0.50664900000000002,0.58652700000000002,0.983317,0.50082800000000005,0.57508999999999999,0.50349100000000002,0.43187199999999998,0.363508,0.53014399999999995,0.228626]
[null,null,"Government",0.45900600000000003,0.61980299999999999,0.53205000000000002,0.62105200000000005,0.62890100000000004,0.64939999999999998,0.50181100000000001,0.53410299999999999,0.169512,0.69209299999999996,0.67666000000000004,0.60330300000000003,0.64204499999999998,0.84328800000000004,0.68289900000000003,0.639405,0.66881999999999997,0.60806400000000005,0.78712599999999999,0.71240700000000001,0.50866299999999998,0.48032799999999998,0.76941199999999998,0.82809699999999997,0.70207900000000001,0.83989999999999998,0.69207700000000005,{"$f":"'User Add-in Location'!B231","v":0},{"$f":"'User Add-in Location'!C231","v":0},0.73820699999999995,0.64085899999999996,0.57170399999999999,0.74021199999999998,0.42612299999999997,0.57402299999999995,0.60630399999999995,0.60756100000000002,0.67358600000000002,0.59659300000000004,0.688442,0.780999,0,0,0,0,0,0,0,0,0.46503100000000003,0.520061,0.70954099999999998,0.62440300000000004,0.75734800000000002,1.156488,0.65248099999999998,0.83608300000000002,0.64873899999999995,0.58972800000000003,0.478854,0.73244200000000004,0.36105399999999999]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.283111,0.31350099999999997,0.33998400000000001,0.25796000000000002,0.42167399999999999,0.37373400000000001,0.34896500000000003,0.21481500000000001,7.6829999999999996E-2,0.41247,0.35834500000000002,0.19347800000000001,0.38262499999999999,0.430896,0.36455300000000002,0.37496299999999999,0.30998799999999999,0.27088400000000001,0.321996,0.28317900000000001,0.33641900000000002,0.38199100000000002,0.44553900000000002,0.52183999999999997,0.25548900000000002,0.39365699999999998,0.38068600000000002,{"$f":"'User Add-in Location'!B232","v":0},{"$f":"'User Add-in Location'!C232","v":0},0.41064000000000001,0.25651000000000002,0.46391100000000002,0.421263,0.37052299999999999,0.342866,0.28522900000000001,0.33722299999999999,0.367784,0.38153599999999999,0.35750900000000002,0.48338900000000001,0,0,0,0,0,0,0,0,0.27199600000000002,0.17583199999999999,0.34587800000000002,0.31434600000000001,0.43460399999999999,0.82347499999999996,0.39688499999999999,0.44512600000000002,0.37114999999999998,0.31004100000000001,0.198157,0.39540399999999998,0]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.30517300000000003,0.45533099999999999,0.51181900000000002,0.21468000000000001,0.62749999999999995,0.36303299999999999,0.61386799999999997,0.33634399999999998,0.74041400000000002,0.584152,0.33966200000000002,0.51763700000000001,0.43657400000000002,0.333258,0.33007900000000001,0.31073299999999998,0.28327999999999998,0.489174,0.40466999999999997,0.64338099999999998,0.39823799999999998,0.77205900000000005,0.39189200000000002,0.311975,0.35754000000000002,0.32911299999999999,0.47412100000000001,{"$f":"'User Add-in Location'!B236","v":0},{"$f":"'User Add-in Location'!C236","v":0},0.28550500000000001,0.43371599999999999,0.55937899999999996,0.63190500000000005,0.44701000000000002,0.50281500000000001,0.32152599999999998,0.37631399999999998,0.36743500000000001,0.375446,0.583924,0.425709,0,0,0,0,0,0,0,0,0.77642999999999995,0.32927600000000001,0.38397500000000001,0.32608500000000001,0.38572400000000001,0.417597,0.48607699999999998,0.46773700000000001,0.430423,0.63680400000000004,0.43037799999999998,0.386604,0.455179]
[null,null,"Mining",0.50625900000000001,0.66325800000000001,0.45328800000000002,0.25478800000000001,0.43038799999999999,0.46679100000000001,0.37270999999999999,0.12858700000000001,0.359819,0.197376,0.442278,0.31186799999999998,0.216778,0.245061,0.32947900000000002,0.345383,7.6780000000000001E-2,0.31603999999999999,0.445803,0.13531399999999999,0.28674899999999998,0.26016899999999998,0.31020799999999998,0.48593399999999998,0.19790199999999999,0.33554899999999999,0.44079600000000002,{"$f":"'User Add-in Location'!B237","v":0},{"$f":"'User Add-in Location'!C237","v":0},0.20322499999999999,0.454231,0.26169999999999999,0.29946699999999998,0.59141299999999997,0.23943600000000001,0.25162800000000002,0.54697200000000001,0.60599099999999995,0.41542600000000002,0.21163899999999999,0.60829,0,0,0,0,0,0,0,0,0.34758299999999998,0.29349999999999998,0.181199,0.28926200000000002,0.56417700000000004,0.49276500000000001,0.45255299999999998,0.43340499999999998,0.375309,0.19637099999999999,0.50503900000000002,0.57111599999999996,0.55590600000000001]
[null,null,"Construction",0.50009099999999995,0.60364499999999999,0.57400300000000004,0.48795699999999997,0.62163000000000002,0.58782000000000001,0.568685,0.60163999999999995,0.61834500000000003,0.56117099999999998,0.56478200000000001,0.64697199999999999,0.54057900000000003,0.59769600000000001,0.54750500000000002,0.53734800000000005,0.54394299999999995,0.54144300000000001,0.52962100000000001,0.44474200000000003,0.57533999999999996,0.595835,0.57473700000000005,0.58859799999999995,0.47099200000000002,0.52244299999999999,0.52068899999999996,{"$f":"'User Add-in Location'!B238","v":0},{"$f":"'User Add-in Location'!C238","v":0},0.457098,0.58995799999999998,0.48348600000000003,0.61841599999999997,0.52011099999999999,0.61727100000000001,0.52112400000000003,0.60533400000000004,0.56019600000000003,0.496784,0.58335400000000004,0.59328499999999995,0,0,0,0,0,0,0,0,0.57482100000000003,0.56616699999999998,0.50897700000000001,0.53727000000000003,0.572967,0.57594500000000004,0.58884599999999998,0.42338300000000001,0.562639,0.62728899999999999,0.59074300000000002,0.57278200000000001,0.58084800000000003]
[null,null,"Construction/Installations - Non Residential",0.35517300000000002,0.44114999999999999,0.469721,0.36139199999999999,0.50759699999999996,0.47364200000000001,0.388853,0.49582700000000002,0.501834,0.46445500000000001,0.45942499999999997,0.54428200000000004,0.44156699999999999,0.48313099999999998,0.42122999999999999,0.39954200000000001,0.42503800000000003,0.425875,0.39104100000000003,0.260326,0.44794400000000001,0.44228699999999999,0.46214699999999997,0.45982000000000001,0.34390700000000002,0.37860500000000002,0.38205099999999997,{"$f":"'User Add-in Location'!B239","v":0},{"$f":"'User Add-in Location'!C239","v":0},0.275088,0.47490599999999999,0.22098100000000001,0.49584299999999998,0.38705800000000001,0.49746499999999999,0.38805600000000001,0.48708200000000001,0.43360700000000002,0.34897800000000001,0.45612200000000003,0.47168300000000002,0,0,0,0,0,0,0,0,0.44999,0.470661,0.36605799999999999,0.38026900000000002,0.442776,0.45330500000000001,0.49032399999999998,0.19823399999999999,0.444882,0.51898299999999997,0.468194,0.44678600000000002,0.43784699999999999]
[null,null,"Construction/Installation Residential",0.36708099999999999,0.44603100000000001,0.46592800000000001,0.366705,0.506409,0.47048600000000002,0.41401399999999999,0.48344300000000001,0.50485400000000002,0.458816,0.45360800000000001,0.53650900000000001,0.43534899999999999,0.47858200000000001,0.42017100000000002,0.40109299999999998,0.42416799999999999,0.42035699999999998,0.40239599999999998,0.29957699999999998,0.45147999999999999,0.45204499999999997,0.45474999999999999,0.45696399999999998,0.35439500000000002,0.38617899999999999,0.38294499999999998,{"$f":"'User Add-in Location'!B240","v":0},{"$f":"'User Add-in Location'!C240","v":0},0.30346600000000001,0.47412399999999999,0.288742,0.49684800000000001,0.39090000000000003,0.49770799999999998,0.39295099999999999,0.478912,0.43471399999999999,0.35886800000000002,0.45135199999999998,0.46741199999999999,0,0,0,0,0,0,0,0,0.45046599999999998,0.461254,0.376471,0.39519399999999999,0.44542900000000002,0.45389200000000002,0.48079899999999998,0.256915,0.44252900000000001,0.53535699999999997,0.45846599999999998,0.44175999999999999,0.434139]
[null,null,"Manufacturing",0.25869999999999999,0.25306499999999998,0.32245099999999999,0.252025,0.370869,0.32907199999999998,0.37573699999999999,0.271532,0.29983700000000002,0.32276899999999997,0.30403799999999997,0.23427999999999999,0.23219100000000001,0.31157099999999999,0.30162600000000001,0.26658700000000002,0.26186500000000001,0.24643499999999999,0.27565299999999998,0.281559,0.39483400000000002,0.41747499999999998,0.28750599999999998,0.32847399999999999,0.223305,0.25273600000000002,0.197823,{"$f":"'User Add-in Location'!B241","v":0},{"$f":"'User Add-in Location'!C241","v":0},0.235037,0.32554899999999998,0.34125699999999998,0.35978199999999999,0.203599,0.33267799999999997,0.36593799999999999,0.208735,0.29081000000000001,0.23414299999999999,0.28820499999999999,0.30635400000000002,0,0,0,0,0,0,0,0,0.30680400000000002,0.266959,0.245277,0.28081,0.29119099999999998,0.30699300000000002,0.28043400000000002,0.213086,0.36389300000000002,0.334339,0.241372,0.28769899999999998,0.16569300000000001]
[null,null,"Fabricated Metals",0.32838299999999998,0.24535499999999999,0.28425400000000001,0.385517,0.33771899999999999,0.321911,0.36532199999999998,0.256463,0,0.310776,0.32432899999999998,0.27898099999999998,0.27554699999999999,0.34340399999999999,0.359315,0.28852499999999998,0.31920599999999999,0.30618200000000001,0.29418800000000001,0.3407,0.303452,0.41787999999999997,0.32476500000000003,0.32638899999999998,0.27287600000000001,0.30813699999999999,0.25370700000000002,{"$f":"'User Add-in Location'!B242","v":0},{"$f":"'User Add-in Location'!C242","v":0},0.324876,0.361265,0.33604699999999998,0.33602399999999999,0.238228,0.34664899999999998,0.308257,0.293873,0.318436,0.32997399999999999,0.34257599999999999,0.31688100000000002,0,0,0,0,0,0,0,0,0.222054,0.34084399999999998,0.31837799999999999,0.34834999999999999,0.33031899999999997,0.32968799999999998,0.321662,0.29459200000000002,0.418159,0.33296399999999998,0.26266600000000001,0.329129,0.291468]
[null,null,"Machinery",0.29133799999999999,0.32999899999999999,0.31259799999999999,0.33309800000000001,0.40434900000000001,0.26193499999999997,0.38006800000000002,0.41190599999999999,0,0.26114500000000002,0.37979600000000002,0,0.27177800000000002,0.40650199999999997,0.35255799999999998,0.31839800000000001,0.35717100000000002,0.35253400000000001,0.33891500000000002,0.25934000000000001,0.36280800000000002,0.402339,0.39398300000000003,0.418514,0.31961600000000001,0.31620399999999999,0.24151,{"$f":"'User Add-in Location'!B243","v":0},{"$f":"'User Add-in Location'!C243","v":0},0.33018199999999998,0.352381,0.42402600000000001,0.40459800000000001,0.262604,0.39525500000000002,0.35345599999999999,0.26758599999999999,0.37531100000000001,0.38817800000000002,0.382519,0.36773699999999998,0,0,0,0,0,0,0,0,0.40904200000000002,0.37637100000000001,0.238788,0.36774000000000001,0.386075,0.36979600000000001,0.38194299999999998,0.40688299999999999,0.34634100000000001,0.33815800000000001,0.27626499999999998,0.39322299999999999,0.27524900000000002]
[null,null,"Electrical Equip",0.33032499999999998,0.10285,0.40010800000000002,0.27842800000000001,0.40492899999999998,0.396347,0.37346600000000002,0.45264199999999999,0.195461,0.30477700000000002,0.43613499999999999,0,0.31933600000000001,0.41373799999999999,0.29934699999999997,0.33608900000000003,0.349777,0.31143599999999999,0.319629,0.26106299999999999,0.26307900000000001,0.46946100000000002,0.338173,0.39674300000000001,0.30534899999999998,0.397117,0.27314699999999997,{"$f":"'User Add-in Location'!B244","v":0},{"$f":"'User Add-in Location'!C244","v":0},0.447575,0.334617,0.47648400000000002,0.41258400000000001,0.314807,0.34845599999999999,0.427541,0.25812400000000002,0.39025100000000001,0.35140100000000002,0.40884700000000002,0.39377600000000001,0,0,0,0,0,0,0,0,0.439805,0.43112099999999998,0.325712,0.417265,0.34322399999999997,0.38623499999999999,0.350576,0.32602199999999998,0.33906700000000001,0.337505,0.288769,0.42563000000000001,0.28110499999999999]
[null,null,"Battery Manufacturing",0.27086500000000002,0,0.35793199999999997,0.31737700000000002,0.37045600000000001,0.45010099999999997,0.34717599999999998,0.37270399999999998,0,0.35054600000000002,0.40694999999999998,0,0,0.41244700000000001,0.34763699999999997,0.33399099999999998,0.384274,0.29600900000000002,0.37039,0,0.34278999999999998,0.376054,0.39507399999999998,0.28204600000000002,0.30330400000000002,0.37090499999999998,0,{"$f":"'User Add-in Location'!B245","v":0},{"$f":"'User Add-in Location'!C245","v":0},0,0.31902000000000003,0,0.39565899999999998,0,0.33730399999999999,0.44311699999999998,0,0.393289,0.29933999999999999,0.415134,0.36332300000000001,0,0,0,0,0,0,0,0,0.39963300000000002,0.44984600000000002,0,0.47121099999999999,0.33573500000000001,0.36960999999999999,0.352993,0,0.34530499999999997,0.211978,0.32075900000000002,0.39954699999999999,0]
[null,null,"Energy Wire Manufacturing",0.18466399999999999,0,0.285223,0.23666100000000001,0.243058,0.33329199999999998,0.25690600000000002,0,-0.24943899999999999,0.22474,0.26511800000000002,0,0.228351,0.31803399999999998,0.23128899999999999,0,0.22576099999999999,0.19389300000000001,0.26546500000000001,0.18368899999999999,0.26238,0.29958200000000001,0.19683,0.27479700000000001,0.22855300000000001,0,0.18679499999999999,{"$f":"'User Add-in Location'!B246","v":0},{"$f":"'User Add-in Location'!C246","v":0},0.38226700000000002,0.235872,0.32560299999999998,0.30564999999999998,0.29408699999999999,0.22107299999999999,0.33168700000000001,0.15940399999999999,0.271671,0,0,0.223825,0,0,0,0,0,0,0,0,0.24908,0.33478000000000002,0,0.24068800000000001,0.25974999999999998,0.26454,0.217249,0.25294699999999998,0.23678099999999999,0.196572,0.23651800000000001,0.23817099999999999,0.145314]
[null,null,"Wholesale Trade",0.58950000000000002,0.60658699999999999,0.55735299999999999,0.59760199999999997,0.61146999999999996,0.56212799999999996,0.62646500000000005,0.55367999999999995,0.67106399999999999,0.58335499999999996,0.62163100000000004,0.50863599999999998,0.54781299999999999,0.62087899999999996,0.54476199999999997,0.54416799999999999,0.56539700000000004,0.58133500000000005,0.58716900000000005,0.54314399999999996,0.60641,0.60384499999999997,0.57533599999999996,0.59087900000000004,0.54016500000000001,0.55888800000000005,0.52761000000000002,{"$f":"'User Add-in Location'!B247","v":0},{"$f":"'User Add-in Location'!C247","v":0},0.57682999999999995,0.56698000000000004,0.62633099999999997,0.61254200000000003,0.50783800000000001,0.60101400000000005,0.56651399999999996,0.56639099999999998,0.55986599999999997,0.54844000000000004,0.55648600000000004,0.60988699999999996,0,0,0,0,0,0,0,0,0.60720099999999999,0.60802199999999995,0.53342299999999998,0.56872999999999996,0.60306800000000005,0.59214199999999995,0.54170099999999999,0.53086100000000003,0.61866600000000005,0.64493400000000001,0.58237000000000005,0.54111900000000002,0.54669500000000004]
[null,null,"Retail trade",0.57572199999999996,0.57797299999999996,0.61562799999999995,0.57467800000000002,0.65754800000000002,0.60037099999999999,0.63959900000000003,0.54389500000000002,0.67524300000000004,0.60414699999999999,0.58377400000000002,0.63387899999999997,0.57240800000000003,0.62128399999999995,0.570075,0.52748899999999999,0.58056600000000003,0.55532099999999995,0.60813799999999996,0.57752499999999996,0.60749799999999998,0.59900900000000001,0.588453,0.58327899999999999,0.57676099999999997,0.55910700000000002,0.52585199999999999,{"$f":"'User Add-in Location'!B248","v":0},{"$f":"'User Add-in Location'!C248","v":0},0.54476000000000002,0.62531400000000004,0.57238,0.645007,0.57330499999999995,0.64758199999999999,0.557925,0.54288499999999995,0.59120099999999998,0.548184,0.55559199999999997,0.57574599999999998,0,0,0,0,0,0,0,0,0.61169099999999998,0.57242499999999996,0.55528200000000005,0.603437,0.59222699999999995,0.60711499999999996,0.57917700000000005,0.58057099999999995,0.58099599999999996,0.72479499999999997,0.56747300000000001,0.555979,0.56291800000000003]
[null,null,"TCPU",0.42488799999999999,0.65628799999999998,0.52165600000000001,0.45437499999999997,0.55311500000000002,0.55938100000000002,0.56801100000000004,0.43496099999999999,0.45480700000000002,0.49538199999999999,0.51203699999999996,0.51139599999999996,0.45335599999999998,0.50902800000000004,0.46266099999999999,0.481298,0.50595599999999996,0.43827899999999997,0.42579299999999998,0.47602699999999998,0.50654100000000002,0.49806,0.45955099999999999,0.480437,0.413188,0.47644199999999998,0.46407900000000002,{"$f":"'User Add-in Location'!B249","v":0},{"$f":"'User Add-in Location'!C249","v":0},0.670516,0.55529899999999999,0.49703700000000001,0.55789800000000001,0.46761999999999998,0.49737900000000002,0.48085299999999997,0.492149,0.504494,0.60472199999999998,0.49036299999999999,0.55357800000000001,0,0,0,0,0,0,0,0,0.48705399999999999,0.43797999999999998,0.44841700000000001,0.44242799999999999,0.50948899999999997,0.50856900000000005,0.50246900000000005,0.42091000000000001,0.52885599999999999,0.52966199999999997,0.422068,0.49235200000000001,0.61749900000000002]
[null,null,"Insurance and Real Estate",0.55815199999999998,0.66325599999999996,0.55858699999999994,0.55956499999999998,0.65102300000000002,0.56532800000000005,0.65751800000000005,0.66903500000000005,0.67176800000000003,0.54174599999999995,0.56560299999999997,0.64030200000000004,0.52709899999999998,0.62368900000000005,0.62119800000000003,0.63014999999999999,0.54922800000000005,0.55591199999999996,0.56933800000000001,0.60267800000000005,0.65046899999999996,0.63646800000000003,0.58329299999999995,0.58896400000000004,0.57068099999999999,0.55005700000000002,0.53055799999999997,{"$f":"'User Add-in Location'!B250","v":0},{"$f":"'User Add-in Location'!C250","v":0},0.60236800000000001,0.571465,0.623081,0.60040300000000002,0.58652899999999997,0.64477499999999999,0.56090600000000002,0.54161700000000002,0.57704299999999997,0.54430400000000001,0.61615399999999998,0.58734900000000001,0,0,0,0,0,0,0,0,0.60143199999999997,0.55150500000000002,0.53687200000000002,0.57857700000000001,0.56464499999999995,0.60001300000000002,0.53226799999999996,0.62211700000000003,0.60681200000000002,0.64788800000000002,0.59568699999999997,0.60281499999999999,0.52915500000000004]
[null,null,"Finance",0.48819699999999999,0.496471,0.48069800000000001,0.45799600000000001,0.57867800000000003,0.45637899999999998,0.58745000000000003,0.75100500000000003,0.63593,0.404472,0.64484900000000001,0.42476199999999997,0.39984900000000001,0.55987699999999996,0.41516700000000001,0.475163,0.36761199999999999,0.44691900000000001,0.43783300000000003,0.447743,0.48122500000000001,0.61112999999999995,0.42133500000000002,0.53313900000000003,0.42831000000000002,0.53447100000000003,0.47296100000000002,{"$f":"'User Add-in Location'!B251","v":0},{"$f":"'User Add-in Location'!C251","v":0},0.44491799999999998,0.48279,0.52590199999999998,0.48971700000000001,0.40249200000000002,0.78806600000000004,0.63167799999999996,0.433867,0.60875299999999999,0.35413600000000001,0.45195000000000002,0.43570799999999998,0,0,0,0,0,0,0,0,0.50624499999999995,0.41934100000000002,0.726773,0.47183399999999998,0.44036700000000001,0.57107699999999995,0.53927599999999998,0.42184199999999999,0.55207600000000001,0.52127500000000004,0.40463700000000002,0.44911899999999999,0.32094899999999998]
[null,null,"Other Professional Services",0.56936799999999999,0.55094900000000002,0.57379000000000002,0.59760599999999997,0.66301100000000002,0.62112599999999996,0.65248899999999999,0.67442899999999995,0.76695400000000002,0.59008400000000005,0.62088399999999999,0.56200499999999998,0.50689399999999996,0.67319700000000005,0.61057399999999995,0.54311699999999996,0.57493399999999995,0.54757299999999998,0.566326,0.53889799999999999,0.618228,0.65565799999999996,0.60170400000000002,0.63365300000000002,0.51015299999999997,0.60649600000000004,0.50309899999999996,{"$f":"'User Add-in Location'!B252","v":0},{"$f":"'User Add-in Location'!C252","v":0},0.57059400000000005,0.59090299999999996,0.59453199999999995,0.66734499999999997,0.50323099999999998,0.68950299999999998,0.61007400000000001,0.54078899999999996,0.59818700000000002,0.54017000000000004,0.62537600000000004,0.63792899999999997,0,0,0,0,0,0,0,0,0.588426,0.56414399999999998,0.53075600000000001,0.58093099999999998,0.62480100000000005,0.63187000000000004,0.51348400000000005,0.54079100000000002,0.64126499999999997,0.66491800000000001,0.59550000000000003,0.58820099999999997,0.51170700000000002]
[null,null,"Office Services",0.66253700000000004,0.63794600000000001,0.66497899999999999,0.60518000000000005,0.75976600000000005,0.71116500000000005,0.75450799999999996,0.70670200000000005,0.81817399999999996,0.68800499999999998,0.70045999999999997,0.64154599999999995,0.60653299999999999,0.71783399999999997,0.69381499999999996,0.65563700000000003,0.66785700000000003,0.64456199999999997,0.61285299999999998,0.668041,0.75417999999999996,0.80132499999999995,0.67270099999999999,0.70747000000000004,0.58410899999999999,0.69462800000000002,0.60384400000000005,{"$f":"'User Add-in Location'!B253","v":0},{"$f":"'User Add-in Location'!C253","v":0},0.64301699999999995,0.66106100000000001,0.73972899999999997,0.76420900000000003,0.67529300000000003,0.74927999999999995,0.71032899999999999,0.64044299999999998,0.68226799999999999,0.64917800000000003,0.661084,0.70255299999999998,0,0,0,0,0,0,0,0,0.68920700000000001,0.65335900000000002,0.62538800000000005,0.72254600000000002,0.70481499999999997,0.71877400000000002,0.61702500000000005,0.70198300000000002,0.76463400000000004,0.73363299999999998,0.56398400000000004,0.669543,0.61630300000000005]
[null,null,"Architectural and Engineering Services",0.59714299999999998,0.57038100000000003,0.56985399999999997,0.51261400000000001,0.65291699999999997,0.613178,0.62289799999999995,0.61182300000000001,0.71196800000000005,0.56392500000000001,0.58917299999999995,0.56398400000000004,0.52767699999999995,0.61377599999999999,0.58650199999999997,0.56575399999999998,0.586897,0.55323100000000003,0.56662500000000005,0.56434700000000004,0.63411499999999998,0.67930400000000002,0.61684700000000003,0.60328700000000002,0.49732100000000001,0.609676,0.52473700000000001,{"$f":"'User Add-in Location'!B254","v":0},{"$f":"'User Add-in Location'!C254","v":0},0.55734300000000003,0.56674999999999998,0.61538300000000001,0.63172700000000004,0.589777,0.65232599999999996,0.59054499999999999,0.58196700000000001,0.58462999999999998,0.53087700000000004,0.57136699999999996,0.59945899999999996,0,0,0,0,0,0,0,0,0.57583799999999996,0.57594900000000004,0.53220199999999995,0.58072599999999996,0.62016400000000005,0.61251299999999997,0.54233100000000001,0.563087,0.65014000000000005,0.62612100000000004,0.54729000000000005,0.57488600000000001,0.53004300000000004]
[null,null,"Other services",0.54521200000000003,0.58136600000000005,0.576461,0.54147299999999998,0.637984,0.594947,0.64505400000000002,0.63995500000000005,0.66283700000000001,0.57662500000000005,0.59025799999999995,0.625587,0.54050399999999998,0.60314100000000004,0.56238100000000002,0.55517000000000005,0.59462999999999999,0.55202899999999999,0.56362999999999996,0.57833000000000001,0.62593600000000005,0.63897999999999999,0.57230300000000001,0.59829500000000002,0.51208699999999996,0.56269599999999997,0.53851000000000004,{"$f":"'User Add-in Location'!B255","v":0},{"$f":"'User Add-in Location'!C255","v":0},0.56120499999999995,0.62289700000000003,0.63073100000000004,0.63703100000000001,0.545296,0.65913200000000005,0.57307399999999997,0.57840499999999995,0.57484100000000005,0.54750900000000002,0.60204299999999999,0.62777300000000003,0,0,0,0,0,0,0,0,0.60181399999999996,0.56207099999999999,0.55978099999999997,0.59336100000000003,0.58371799999999996,0.60511800000000004,0.57455100000000003,0.57953699999999997,0.60428700000000002,0.63838700000000004,0.54860900000000001,0.58135800000000004,0.55657999999999996]
[null,null,"Government",0.91938500000000001,0.98216800000000004,0.88575499999999996,0.90063000000000004,0.91313299999999997,0.94404500000000002,0.90224400000000005,0.97026999999999997,0.97243999999999997,0.92582299999999995,0.97424999999999995,0.94715099999999997,0.88531499999999996,0.96413000000000004,0.93788099999999996,0.95146900000000001,0.92594299999999996,0.91235599999999994,0.91904600000000003,0.92313199999999995,0.98058400000000001,0.97486899999999999,0.93973200000000001,0.90178700000000001,0.93775699999999995,0.93096900000000005,0.92433200000000004,{"$f":"'User Add-in Location'!B256","v":0},{"$f":"'User Add-in Location'!C256","v":0},0.95476099999999997,0.95468600000000003,0.95759399999999995,0.94156399999999996,0.91083899999999995,0.92642100000000005,0.96570699999999998,0.84362899999999996,0.94813899999999995,0.82527099999999998,0.90414399999999995,0.91233799999999998,0,0,0,0,0,0,0,0,0.96337899999999999,0.95258100000000001,0.83265599999999995,0.91787200000000002,0.93222899999999997,0.929674,0.93549599999999999,0.96579599999999999,0.91650200000000004,0.88626700000000003,0.919041,0.92659899999999995,0.91828200000000004]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.33079999999999998,0.40165800000000002,0.438245,0.400007,0.56374599999999997,0.31994699999999998,0.37587100000000001,0.20332700000000001,0.475495,0.37783,0.494641,0.13447600000000001,0.41551900000000003,0.38856299999999999,0.437971,0.37617899999999999,0.29681400000000002,0.34626400000000002,0.127604,0.42907200000000001,0.35817900000000003,0.43236799999999997,0.29178500000000002,0.35917399999999999,9.0245000000000006E-2,0.41681299999999999,0.36704500000000001,{"$f":"'User Add-in Location'!B257","v":0},{"$f":"'User Add-in Location'!C257","v":0},0.38006400000000001,0.30383500000000002,0.37422299999999997,0.32899800000000001,0.37321199999999999,0.33417799999999998,0.48676199999999997,0.31525900000000001,0.27025700000000002,0.404501,0.54101600000000005,0.45685199999999998,0,0,0,0,0,0,0,0,0.40835900000000003,0.509934,0.173402,0.31424800000000003,0.51571900000000004,0.48446600000000001,0.32596599999999998,0.27191399999999999,0.35879800000000001,0.32756999999999997,0.19201099999999999,0.42343900000000001,0]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.26633699999999999,0.15967799999999999,0.16910800000000001,0.337032,0.19900599999999999,0.32331300000000002,0.161216,0.240646,4.9681000000000003E-2,0.15809799999999999,0.31737599999999999,0.13238900000000001,0.26423799999999997,0.30629099999999998,0.29045700000000002,0.32593299999999997,0.39086900000000002,0.212343,0.27801199999999998,0.12076000000000001,0.218085,8.8914000000000007E-2,0.228905,0.37771300000000002,0.29807600000000001,0.340839,0.22378600000000001,{"$f":"'User Add-in Location'!B261","v":0},{"$f":"'User Add-in Location'!C261","v":0},0.37637799999999999,0.17847099999999999,0.170845,0.152528,0.24841199999999999,0.20887,0.34056700000000001,0.22210299999999999,0.19601499999999999,0.33371200000000001,0.21294299999999999,0.29000199999999998,0,0,0,0,0,0,0,0,5.3357000000000002E-2,0.20378499999999999,0.31576900000000002,0.251635,0.35004600000000002,0.44103799999999999,0.24514900000000001,0.23502700000000001,0.24241799999999999,0.154581,0.13483999999999999,0.26329999999999998,0.13501299999999999]
[null,null,"Mining",0.19158800000000001,0.14491499999999999,0.24118899999999999,0.314886,0.314971,0.29038799999999998,0.31458799999999998,0.36010500000000001,0.22822100000000001,0.38103599999999999,0.27995700000000001,0.24321599999999999,0.33119900000000002,0.427068,0.311749,0.28597600000000001,0.47529900000000003,0.28132600000000002,0.30046600000000001,0.32185999999999998,0.34061399999999997,0.37836900000000001,0.31517499999999998,0.281248,0.32629399999999997,0.35357,0.24627299999999999,{"$f":"'User Add-in Location'!B262","v":0},{"$f":"'User Add-in Location'!C262","v":0},0.39422499999999999,0.25713900000000001,0.33070300000000002,0.363506,0.186308,0.38341199999999998,0.34222399999999997,0.20467199999999999,0.180613,0.28939300000000001,0.37829200000000002,0.234676,0,0,0,0,0,0,0,0,0.22089900000000001,0.23558599999999999,0.37331799999999998,0.31030099999999999,0.268704,0.41145599999999999,0.27697899999999998,0.226771,0.30529299999999998,0.393845,0.16690099999999999,0.18462400000000001,0.14622299999999999]
[null,null,"Construction",0.18546599999999999,0.14449200000000001,0.149419,0.20975099999999999,0.21945100000000001,0.20675199999999999,0.22217300000000001,0.158965,9.8497000000000001E-2,0.189221,0.21132600000000001,0.112023,0.19364500000000001,0.23222699999999999,0.224248,0.21540400000000001,0.247804,0.18582599999999999,0.26376100000000002,0.19536300000000001,0.183809,0.20925099999999999,0.18661800000000001,0.24134900000000001,0.231795,0.24829899999999999,0.17993000000000001,{"$f":"'User Add-in Location'!B263","v":0},{"$f":"'User Add-in Location'!C263","v":0},0.27942099999999997,0.15859899999999999,0.24204200000000001,0.204841,0.18531700000000001,0.18159500000000001,0.24407599999999999,0.16281899999999999,0.17347000000000001,0.24346999999999999,0.194187,0.23081199999999999,0,0,0,0,0,0,0,0,0.12862199999999999,0.15010999999999999,0.23130300000000001,0.19453400000000001,0.27016299999999999,0.32356699999999999,0.209255,0.212559,0.205345,0.15463199999999999,0.104536,0.15403600000000001,0.104435]
[null,null,"Construction/Installations - Non Residential",0.24157600000000001,0.206289,0.18573400000000001,0.26968300000000001,0.28641,0.265129,0.31686700000000001,0.20497899999999999,0.122532,0.22969999999999999,0.26180500000000001,0.14578199999999999,0.238562,0.29958899999999999,0.29395399999999999,0.28602,0.32018799999999997,0.23785800000000001,0.34883599999999998,0.26405800000000001,0.23657500000000001,0.286331,0.23691200000000001,0.31865900000000003,0.29731800000000003,0.32352300000000001,0.23550499999999999,{"$f":"'User Add-in Location'!B264","v":0},{"$f":"'User Add-in Location'!C264","v":0},0.37789899999999998,0.205813,0.370508,0.270339,0.241867,0.23632800000000001,0.31789200000000001,0.21848899999999999,0.228077,0.32528899999999999,0.25309500000000001,0.302898,0,0,0,0,0,0,0,0,0.16736899999999999,0.186277,0.30521199999999998,0.26306200000000002,0.356487,0.415937,0.26444000000000001,0.29854199999999997,0.26180300000000001,0.195411,0.13759099999999999,0.19639799999999999,0.14648700000000001]
[null,null,"Construction/Installation Residential",0.260023,0.21951699999999999,0.20599799999999999,0.29005199999999998,0.30632999999999999,0.284883,0.327436,0.22673099999999999,0.14053099999999999,0.25510699999999997,0.28659000000000001,0.170823,0.264399,0.32089299999999998,0.31582900000000003,0.30695899999999998,0.33886699999999997,0.26106000000000001,0.36038399999999998,0.28189199999999998,0.25924799999999998,0.30010999999999999,0.26390599999999997,0.340507,0.31598199999999999,0.342968,0.24888199999999999,{"$f":"'User Add-in Location'!B265","v":0},{"$f":"'User Add-in Location'!C265","v":0},0.38860600000000001,0.22531599999999999,0.36779400000000001,0.29036099999999998,0.26083400000000001,0.258239,0.33616099999999999,0.23536099999999999,0.25207099999999999,0.33993099999999998,0.27595199999999998,0.32089400000000001,0,0,0,0,0,0,0,0,0.18377199999999999,0.214812,0.31977299999999997,0.28196199999999999,0.36925400000000003,0.42561500000000002,0.28665800000000002,0.30989499999999998,0.28565499999999999,0.21045900000000001,0.15693699999999999,0.221939,0.166017]
[null,null,"Manufacturing",0.23418600000000001,0.231765,0.19775699999999999,0.27755999999999997,0.32772299999999999,0.309506,0.26803300000000002,0.248032,9.8077999999999999E-2,0.23510500000000001,0.28475600000000001,0.16320000000000001,0.29022399999999998,0.33960099999999999,0.30310300000000001,0.30627700000000002,0.38133499999999998,0.26940799999999998,0.37688899999999997,0.200764,0.20202600000000001,0.24926899999999999,0.25387999999999999,0.35178999999999999,0.31420100000000001,0.340895,0.28487299999999999,{"$f":"'User Add-in Location'!B266","v":0},{"$f":"'User Add-in Location'!C266","v":0},0.35639500000000002,0.21790399999999999,0.26197599999999999,0.28381200000000001,0.29758499999999999,0.25672200000000001,0.30110399999999998,0.30012,0.23635700000000001,0.35820600000000002,0.29549399999999998,0.36669499999999999,0,0,0,0,0,0,0,0,0.15487500000000001,0.19328100000000001,0.328434,0.23798900000000001,0.43246200000000001,0.49929499999999999,0.34097300000000003,0.25034400000000001,0.255602,0.20682500000000001,0.149365,0.19980700000000001,0.17474400000000001]
[null,null,"Fabricated Metals",0.20560899999999999,0.21704100000000001,0.178871,0.21555199999999999,0.33532600000000001,0.27617000000000003,0.28285100000000002,0.26649499999999998,0,0.23660400000000001,0.27130799999999999,0.16841100000000001,0.25514500000000001,0.33495999999999998,0.289157,0.29753099999999999,0.334395,0.23899599999999999,0.35849199999999998,0.185304,0.24463199999999999,0.259044,0.249555,0.35900500000000002,0.28325699999999998,0.311502,0.237678,{"$f":"'User Add-in Location'!B267","v":0},{"$f":"'User Add-in Location'!C267","v":0},0.31148900000000002,0.18712500000000001,0.27525300000000003,0.30705399999999999,0.236124,0.25009999999999999,0.32507999999999998,0.24965000000000001,0.22976099999999999,0.28495399999999999,0.25848199999999999,0.336086,0,0,0,0,0,0,0,0,0.196488,0.180585,0.283329,0.22229199999999999,0.38114799999999999,0.48766399999999999,0.30173899999999998,0.215387,0.234319,0.22095400000000001,0.13096099999999999,0.19001899999999999,0.114494]
[null,null,"Machinery",0.236205,0.19789399999999999,0.21307100000000001,0.25365100000000002,0.34054200000000001,0.35065099999999999,0.31079699999999999,0.21746699999999999,0,0.30227999999999999,0.28076200000000001,0,0.28647899999999998,0.33397199999999999,0.30726199999999998,0.30694900000000003,0.33413100000000001,0.247054,0.33486100000000002,0.239846,0.248195,0.308973,0.24887999999999999,0.34185700000000002,0.27263300000000001,0.33958899999999997,0.24774499999999999,{"$f":"'User Add-in Location'!B268","v":0},{"$f":"'User Add-in Location'!C268","v":0},0.32695099999999999,0.20888699999999999,0.26203799999999999,0.30990099999999998,0.25614599999999998,0.27919699999999997,0.32644400000000001,0.26983299999999999,0.21804100000000001,0.27395199999999997,0.28433599999999998,0.34125800000000001,0,0,0,0,0,0,0,0,0.16723399999999999,0.19173499999999999,0.35020600000000002,0.24938099999999999,0.37649899999999997,0.46758300000000003,0.29256799999999999,0.20780699999999999,0.28502300000000003,0.24157799999999999,0.15155299999999999,0.19414000000000001,0.13015199999999999]
[null,null,"Electrical Equip",0.20331199999999999,0.23889199999999999,0.169683,0.24503800000000001,0.32753300000000002,0.26194800000000001,0.28400500000000001,0.18854899999999999,0.124569,0.25840200000000002,0.238292,0,0.26072200000000001,0.30359799999999998,0.312693,0.28405200000000003,0.32087399999999999,0.233789,0.33051900000000001,0.207145,0.25417400000000001,0.26183499999999998,0.240781,0.32765,0.27388200000000001,0.271976,0.214808,{"$f":"'User Add-in Location'!B269","v":0},{"$f":"'User Add-in Location'!C269","v":0},0.25162299999999999,0.18529699999999999,0.20977199999999999,0.281221,0.21451899999999999,0.270482,0.27262799999999998,0.248472,0.17388500000000001,0.26940199999999997,0.25573400000000002,0.29518100000000003,0,0,0,0,0,0,0,0,0.13544300000000001,0.15995699999999999,0.29310399999999998,0.20915500000000001,0.38336399999999998,0.43736399999999998,0.29829299999999997,0.203901,0.264461,0.20516100000000001,0.124848,0.15809699999999999,0.113286]
[null,null,"Battery Manufacturing",0.22881099999999999,0,0.15096200000000001,0.25389400000000001,0.343974,0.23485600000000001,0.30554399999999998,0.237373,0,0.222496,0.24885699999999999,0,0,0.31800400000000001,0.31648199999999999,0.29909599999999997,0.330291,0.25430399999999997,0.34651599999999999,0,0.22864100000000001,0.290271,0.22742799999999999,0.408771,0.29509099999999999,0.298124,0,{"$f":"'User Add-in Location'!B270","v":0},{"$f":"'User Add-in Location'!C270","v":0},0,0.196852,0,0.29471399999999998,0,0.25880999999999998,0.28912399999999999,0,0.207153,0.31886799999999998,0.23813999999999999,0.332094,0,0,0,0,0,0,0,0,0.148253,0.15596699999999999,0,0.181646,0.41137200000000002,0.44584299999999999,0.30843300000000001,0,0.27325100000000002,0.233186,0.11124100000000001,0.15396599999999999,0]
[null,null,"Energy Wire Manufacturing",0.221133,0,0.13380900000000001,0.25534299999999999,0.37667099999999998,0.24884700000000001,0.31892199999999998,0,0.10972,0.23178099999999999,0.27814800000000001,0,0.25094300000000003,0.34089599999999998,0.338422,0,0.37798500000000002,0.25259799999999999,0.36481400000000003,0.192162,0.21765499999999999,0.29973499999999997,0.25968000000000002,0.38258999999999999,0.29113699999999998,0,0.22720099999999999,{"$f":"'User Add-in Location'!B271","v":0},{"$f":"'User Add-in Location'!C271","v":0},0.282808,0.18688299999999999,0.27051900000000001,0.30685699999999999,0.18466399999999999,0.26126700000000003,0.32476300000000002,0.27766200000000002,0.208318,0,0,0.36923499999999998,0,0,0,0,0,0,0,0,0.15037800000000001,0.170403,0,0.224716,0.42353400000000002,0.46809899999999999,0.33484399999999997,0.19702,0.278775,0.18457499999999999,8.9585999999999999E-2,0.15153700000000001,9.8317000000000002E-2]
[null,null,"Wholesale Trade",0.19062699999999999,0.176536,0.23983499999999999,0.193666,0.24621199999999999,0.26421499999999998,0.23101099999999999,0.216085,0.164741,0.25353500000000001,0.22507099999999999,0.24601700000000001,0.232214,0.247729,0.24390300000000001,0.23182900000000001,0.23646900000000001,0.202764,0.227271,0.221279,0.24102699999999999,0.24917700000000001,0.23834,0.265986,0.20743300000000001,0.27550000000000002,0.22553500000000001,{"$f":"'User Add-in Location'!B272","v":0},{"$f":"'User Add-in Location'!C272","v":0},0.23957300000000001,0.22910900000000001,0.20688300000000001,0.245749,0.26022600000000001,0.25090800000000002,0.219913,0.205647,0.226692,0.239292,0.266789,0.25014599999999998,0,0,0,0,0,0,0,0,0.17397499999999999,0.16303100000000001,0.244504,0.24124499999999999,0.253525,0.35769600000000001,0.253141,0.244672,0.221331,0.232877,0.178618,0.26746599999999998,0.16014600000000001]
[null,null,"Retail trade",0.201073,0.20530399999999999,0.20680000000000001,0.21130399999999999,0.21129200000000001,0.23651900000000001,0.21836800000000001,0.229243,0.170793,0.23461399999999999,0.24529899999999999,0.18887799999999999,0.22017600000000001,0.24224200000000001,0.23607400000000001,0.24481,0.23052300000000001,0.218727,0.220578,0.213033,0.23878199999999999,0.24454400000000001,0.23043,0.26527099999999998,0.20000799999999999,0.27046900000000001,0.23778299999999999,{"$f":"'User Add-in Location'!B273","v":0},{"$f":"'User Add-in Location'!C273","v":0},0.26017800000000002,0.20014799999999999,0.23874400000000001,0.218891,0.22656399999999999,0.21607699999999999,0.22739300000000001,0.22627800000000001,0.21785099999999999,0.24718599999999999,0.26217400000000002,0.268733,0,0,0,0,0,0,0,0,0.182058,0.18412600000000001,0.238622,0.22157499999999999,0.25420300000000001,0.34464699999999998,0.230021,0.226077,0.24351,0.18126300000000001,0.19097500000000001,0.262874,0.16906599999999999]
[null,null,"TCPU",0.23779400000000001,0.186697,0.22013099999999999,0.26837100000000003,0.23711599999999999,0.25249700000000003,0.222168,0.28736200000000001,0.19381200000000001,0.241315,0.26405099999999998,0.172904,0.24188899999999999,0.27287600000000001,0.27041900000000002,0.23733499999999999,0.26571099999999997,0.246147,0.31728699999999999,0.24502099999999999,0.24168100000000001,0.24563599999999999,0.24248400000000001,0.27788099999999999,0.264233,0.29133100000000001,0.27488899999999999,{"$f":"'User Add-in Location'!B274","v":0},{"$f":"'User Add-in Location'!C274","v":0},0.186636,0.22529299999999999,0.23039799999999999,0.23160800000000001,0.270453,0.26610699999999998,0.25773800000000002,0.25764100000000001,0.24204400000000001,0.229882,0.2424,0.27342699999999998,0,0,0,0,0,0,0,0,0.18735499999999999,0.19459699999999999,0.29373500000000002,0.24766199999999999,0.29682999999999998,0.41547200000000001,0.24832799999999999,0.28116000000000002,0.24233299999999999,0.24546899999999999,0.22955800000000001,0.239675,0.181094]
[null,null,"Insurance and Real Estate",0.22844200000000001,0.18693899999999999,0.24809800000000001,0.22639300000000001,0.226854,0.26709899999999998,0.19293299999999999,0.16539400000000001,0.21176300000000001,0.27208399999999999,0.27251700000000001,0.19109100000000001,0.249533,0.24186199999999999,0.21007700000000001,0.20016700000000001,0.25103599999999998,0.22548499999999999,0.245361,0.202352,0.211674,0.22287799999999999,0.23294000000000001,0.25826900000000003,0.22039600000000001,0.278256,0.25050699999999998,{"$f":"'User Add-in Location'!B275","v":0},{"$f":"'User Add-in Location'!C275","v":0},0.229356,0.23064799999999999,0.203318,0.23119799999999999,0.21204899999999999,0.22911300000000001,0.24102100000000001,0.23896700000000001,0.236652,0.25093700000000002,0.227241,0.25502200000000003,0,0,0,0,0,0,0,0,0.214089,0.21395800000000001,0.25457200000000002,0.24016100000000001,0.274617,0.368421,0.26971200000000001,0.20131099999999999,0.235426,0.24484700000000001,0.19542200000000001,0.25700600000000001,0.21523500000000001]
[null,null,"Finance",0.24123800000000001,0.22966500000000001,0.282111,0.25640400000000002,0.26073499999999999,0.32119199999999998,0.23249900000000001,0.11812400000000001,0.219275,0.35366900000000001,0.21215200000000001,0.277499,0.299873,0.28105599999999997,0.29999199999999998,0.26241399999999998,0.33216699999999999,0.26159900000000003,0.29642000000000002,0.25085600000000002,0.30389300000000002,0.23313400000000001,0.31461899999999998,0.29113499999999998,0.25512299999999999,0.28620200000000001,0.25983400000000001,{"$f":"'User Add-in Location'!B276","v":0},{"$f":"'User Add-in Location'!C276","v":0},0.30708400000000002,0.26862399999999997,0.241262,0.291491,0.29700100000000001,0.135049,0.182278,0.27479399999999998,0.214559,0.33236900000000003,0.31290600000000002,0.34157500000000002,0,0,0,0,0,0,0,0,0.23440800000000001,0.23661199999999999,0.141765,0.28826099999999999,0.33948499999999998,0.38789800000000002,0.25463999999999998,0.288026,0.25806800000000002,0.31498100000000001,0.25004599999999999,0.32956299999999999,0.24292]
[null,null,"Other Professional Services",0.200123,0.198379,0.23155899999999999,0.18759799999999999,0.21373500000000001,0.22834099999999999,0.21262,0.15384100000000001,0.12406300000000001,0.25097399999999997,0.22597800000000001,0.212036,0.24843999999999999,0.21382899999999999,0.202428,0.22703799999999999,0.22508,0.21276500000000001,0.23384099999999999,0.21471499999999999,0.239065,0.21628900000000001,0.22730900000000001,0.23479800000000001,0.21476000000000001,0.246838,0.233129,{"$f":"'User Add-in Location'!B277","v":0},{"$f":"'User Add-in Location'!C277","v":0},0.23957600000000001,0.216419,0.21918099999999999,0.208262,0.26484799999999997,0.19874900000000001,0.18923799999999999,0.208034,0.22045100000000001,0.23619599999999999,0.22303500000000001,0.231435,0,0,0,0,0,0,0,0,0.17988299999999999,0.176679,0.22944800000000001,0.228903,0.23521,0.32845200000000002,0.26364500000000002,0.23891399999999999,0.21287200000000001,0.22742100000000001,0.17480399999999999,0.24936,0.168347]
[null,null,"Office Services",0.16033900000000001,0.172703,0.186442,0.19328999999999999,0.148754,0.17252700000000001,0.148704,0.14744399999999999,0.104697,0.18998000000000001,0.178095,0.18731300000000001,0.202795,0.181954,0.164772,0.17565900000000001,0.178928,0.17477599999999999,0.21456600000000001,0.167492,0.15357799999999999,0.123102,0.186838,0.18559100000000001,0.19197,0.18970699999999999,0.20208699999999999,{"$f":"'User Add-in Location'!B278","v":0},{"$f":"'User Add-in Location'!C278","v":0},0.20172399999999999,0.185666,0.144704,0.145727,0.17109099999999999,0.15731200000000001,0.145425,0.17695900000000001,0.17721200000000001,0.19175800000000001,0.200852,0.18858,0,0,0,0,0,0,0,0,0.149283,0.14905299999999999,0.197269,0.155416,0.18256800000000001,0.24945100000000001,0.208814,0.16176199999999999,0.13936599999999999,0.17971000000000001,0.19189300000000001,0.19794900000000001,0.145012]
[null,null,"Architectural and Engineering Services",0.17594099999999999,0.18670200000000001,0.21459,0.21593899999999999,0.213426,0.22322800000000001,0.22171099999999999,0.17847199999999999,0.1366,0.24762200000000001,0.232402,0.19817100000000001,0.227578,0.24413099999999999,0.21023900000000001,0.207789,0.21723700000000001,0.201322,0.239424,0.19454199999999999,0.214753,0.194662,0.20796799999999999,0.24815999999999999,0.213529,0.23389299999999999,0.216031,{"$f":"'User Add-in Location'!B279","v":0},{"$f":"'User Add-in Location'!C279","v":0},0.23954900000000001,0.218112,0.20275000000000001,0.225692,0.200769,0.20662800000000001,0.198879,0.18654200000000001,0.21113699999999999,0.23419999999999999,0.24171699999999999,0.25088100000000002,0,0,0,0,0,0,0,0,0.17236299999999999,0.166107,0.227021,0.21484500000000001,0.23883699999999999,0.32898699999999997,0.24032700000000001,0.21238399999999999,0.196434,0.22888700000000001,0.17141200000000001,0.22640199999999999,0.14610200000000001]
[null,null,"Other services",0.202011,0.18561,0.21009,0.21546799999999999,0.21839500000000001,0.228411,0.20735300000000001,0.172792,0.15942899999999999,0.237016,0.22886699999999999,0.17713000000000001,0.22617300000000001,0.247558,0.23316000000000001,0.22290199999999999,0.21884400000000001,0.209676,0.24250099999999999,0.196635,0.214087,0.21337500000000001,0.22905400000000001,0.25150699999999998,0.22148000000000001,0.25839200000000001,0.21734200000000001,{"$f":"'User Add-in Location'!B280","v":0},{"$f":"'User Add-in Location'!C280","v":0},0.24210100000000001,0.18820300000000001,0.199047,0.21677099999999999,0.22594600000000001,0.19756899999999999,0.215748,0.19915099999999999,0.216221,0.23765800000000001,0.224133,0.22895599999999999,0,0,0,0,0,0,0,0,0.172157,0.17636499999999999,0.22720199999999999,0.21363799999999999,0.25757799999999997,0.33541300000000002,0.22700699999999999,0.211286,0.22015399999999999,0.21857299999999999,0.17676900000000001,0.224768,0.14854800000000001]
[null,null,"Government",3.3723999999999997E-2,7.9749999999999995E-3,5.2033999999999997E-2,4.4935000000000003E-2,5.2832999999999998E-2,3.1562E-2,4.9875999999999997E-2,1.4239E-2,1.0267999999999999E-2,3.8032000000000003E-2,1.4215999999999999E-2,2.2911000000000001E-2,5.5377999999999997E-2,2.1894E-2,3.3298000000000001E-2,2.4465000000000001E-2,4.0065999999999997E-2,3.9532999999999999E-2,4.7731000000000003E-2,3.1951E-2,1.0071999999999999E-2,1.4362E-2,3.0502999999999999E-2,5.9733000000000001E-2,2.8573000000000001E-2,3.8900999999999998E-2,3.5437000000000003E-2,{"$f":"'User Add-in Location'!B281","v":0},{"$f":"'User Add-in Location'!C281","v":0},2.3746E-2,2.1715000000000002E-2,2.0804E-2,3.3008999999999997E-2,3.7498999999999998E-2,3.9190999999999997E-2,1.8491E-2,7.5728000000000004E-2,2.4851999999999999E-2,8.3804000000000003E-2,5.1038E-2,5.3400999999999997E-2,0,0,0,0,0,0,0,0,1.5219E-2,1.9772000000000001E-2,8.3570000000000005E-2,4.0036000000000002E-2,4.4193999999999997E-2,5.7513000000000002E-2,3.5985999999999997E-2,1.4673E-2,4.4021999999999999E-2,6.0580000000000002E-2,2.8545999999999998E-2,3.3739999999999999E-2,2.7945999999999999E-2]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.22911799999999999,0.17296300000000001,0.24683099999999999,0.21842800000000001,0.27019399999999999,0.36274000000000001,0.32480199999999998,0.28984500000000002,0.14292199999999999,0.33024500000000001,0.24124799999999999,0.26278299999999999,0.26551900000000001,0.341053,0.24119499999999999,0.25597900000000001,0.32319199999999998,0.238182,0.39654600000000001,0.215778,0.30403000000000002,0.33243600000000001,0.312477,0.37559900000000002,0.319546,0.309257,0.20663699999999999,{"$f":"'User Add-in Location'!B282","v":0},{"$f":"'User Add-in Location'!C282","v":0},0.29454399999999997,0.26685799999999998,0.29546299999999998,0.37458399999999997,0.29321900000000001,0.36807200000000001,0.24675800000000001,0.24173700000000001,0.29327799999999998,0.247278,0.25122800000000001,0.303506,0,0,0,0,0,0,0,0,0.16698299999999999,0.14072399999999999,0.35333700000000001,0.28194599999999997,0.308342,0.420651,0.34676099999999999,0.30747600000000003,0.31670700000000002,0.32123299999999999,0.22828300000000001,0.24001400000000001,0]
[]
[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","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.17146,0.15740899999999999,0.187032,0.175985,0.26661400000000002,0.16120599999999999,0.24127699999999999,0.25419000000000003,0.233877,0.23691400000000001,0.21585499999999999,0.24215900000000001,0.16955999999999999,0.23824200000000001,0.20894799999999999,0.16023100000000001,0.14791000000000001,0.19181699999999999,0.211004,0.29510500000000001,0.17258599999999999,0.337227,0.17485200000000001,0.21303900000000001,0.21096300000000001,0.14396500000000001,0.14025699999999999,{"$f":"'User Add-in Location'!B286","v":0},{"$f":"'User Add-in Location'!C286","v":0},0.15998200000000001,0.113454,0.32832800000000001,0.26222800000000002,0.18704499999999999,0.169737,0.187419,0.13705100000000001,0.17174400000000001,0.14385700000000001,0.25486599999999998,0.234931,0,0,0,0,0,0,0,0,0.29342800000000002,9.9235000000000004E-2,0.205378,7.4497999999999995E-2,0.178895,0.423682,0.14197699999999999,0.21296599999999999,0.14737600000000001,0.28798699999999999,8.2461999999999994E-2,0.140235,6.6555000000000003E-2]
[null,null,"Mining",0.11651599999999999,0.14251800000000001,0.14766099999999999,0.13694799999999999,0.17715900000000001,0.35457699999999998,0.19162599999999999,0.13723199999999999,0.16204499999999999,0.15971099999999999,0.18770000000000001,0.13137099999999999,0.203151,0.24263699999999999,0.182092,0.14933099999999999,0.19578699999999999,0.130027,0.229602,0.14685300000000001,0.15431,0.207842,0.171177,0.219365,0.15110599999999999,0.19040000000000001,0.18493000000000001,{"$f":"'User Add-in Location'!B287","v":0},{"$f":"'User Add-in Location'!C287","v":0},0.196995,0.16971800000000001,0.23777799999999999,0.47653600000000002,0.13075600000000001,0.50000999999999995,0.14360100000000001,0.15861900000000001,0.11235100000000001,0.16884399999999999,0.180338,0.19162799999999999,0,0,0,0,0,0,0,0,0.13706399999999999,9.4361E-2,0.22124099999999999,0.14812500000000001,0.25901299999999999,0.44639200000000001,0.15376300000000001,0.14885399999999999,0.17047799999999999,0.21993399999999999,9.9963999999999997E-2,0.11790399999999999,7.8710000000000002E-2]
[null,null,"Construction",0.21174599999999999,0.28742000000000001,0.21949199999999999,0.215723,0.28976499999999999,0.27110099999999998,0.34176499999999999,0.22758600000000001,9.1610999999999998E-2,0.25334499999999999,0.25198799999999999,0.26509199999999999,0.22448199999999999,0.34074399999999999,0.28993000000000002,0.26416800000000001,0.25789200000000001,0.22331999999999999,0.29626999999999998,0.290074,0.28513300000000003,0.33267099999999999,0.29255599999999998,0.37435200000000002,0.22003600000000001,0.345447,0.236843,{"$f":"'User Add-in Location'!B288","v":0},{"$f":"'User Add-in Location'!C288","v":0},0.30422100000000002,0.24202399999999999,0.430869,0.34059800000000001,0.238681,0.26841900000000002,0.24682599999999999,0.23386799999999999,0.27585399999999999,0.26679900000000001,0.30330099999999999,0.35756199999999999,0,0,0,0,0,0,0,0,0.21704999999999999,0.171186,0.30152099999999998,0.28725200000000001,0.326434,0.55388499999999996,0.25323099999999998,0.34314499999999998,0.267735,0.279528,0.178535,0.28970600000000002,0.11751300000000001]
[null,null,"Construction/Installations - Non Residential",0.166357,0.234042,0.16272700000000001,0.169681,0.23000300000000001,0.21579100000000001,0.29645199999999999,0.17294599999999999,6.7433000000000007E-2,0.19139400000000001,0.19383800000000001,0.19687499999999999,0.17240900000000001,0.27286300000000002,0.232374,0.21435000000000001,0.208261,0.17266400000000001,0.23849799999999999,0.23603499999999999,0.22143099999999999,0.27736899999999998,0.22703599999999999,0.30941299999999999,0.17468,0.28466799999999998,0.18709600000000001,{"$f":"'User Add-in Location'!B289","v":0},{"$f":"'User Add-in Location'!C289","v":0},0.260266,0.18351400000000001,0.40305200000000002,0.27507599999999999,0.18403700000000001,0.21074699999999999,0.197827,0.181701,0.21355199999999999,0.21970500000000001,0.24265900000000001,0.29028900000000002,0,0,0,0,0,0,0,0,0.16395599999999999,0.12585099999999999,0.247111,0.23411699999999999,0.269092,0.46576200000000001,0.19698499999999999,0.29371700000000001,0.20814299999999999,0.21030799999999999,0.13122,0.22267400000000001,8.6973999999999996E-2]
[null,null,"Construction/Installation Residential",0.171711,0.236405,0.17271800000000001,0.176011,0.24096699999999999,0.22477800000000001,0.29658000000000001,0.18479100000000001,7.2138999999999995E-2,0.20549700000000001,0.206701,0.208008,0.18484300000000001,0.282445,0.24063499999999999,0.22114800000000001,0.21274599999999999,0.18199100000000001,0.24482999999999999,0.237342,0.23227500000000001,0.28497800000000001,0.23893600000000001,0.31822400000000001,0.180641,0.29000500000000001,0.19633,{"$f":"'User Add-in Location'!B290","v":0},{"$f":"'User Add-in Location'!C290","v":0},0.260129,0.19254599999999999,0.38338499999999998,0.28694599999999998,0.19284799999999999,0.221446,0.205871,0.19025300000000001,0.22150900000000001,0.22414100000000001,0.25490200000000002,0.30205300000000002,0,0,0,0,0,0,0,0,0.17170099999999999,0.135959,0.25163200000000002,0.23899000000000001,0.27874199999999999,0.47744399999999998,0.20958599999999999,0.28986699999999999,0.21865000000000001,0.224798,0.13739399999999999,0.231348,9.1740000000000002E-2]
[null,null,"Manufacturing",0.107821,0.111707,0.13472799999999999,0.123863,0.18106900000000001,0.177425,0.21281700000000001,0.118535,3.9286000000000001E-2,0.16216800000000001,0.15007100000000001,0.114847,0.150038,0.21030399999999999,0.15706800000000001,0.14838299999999999,0.15528800000000001,0.119334,0.13073599999999999,0.14963599999999999,0.149339,0.183975,0.16880000000000001,0.236956,0.126142,0.19723099999999999,0.10933900000000001,{"$f":"'User Add-in Location'!B291","v":0},{"$f":"'User Add-in Location'!C291","v":0},0.162581,0.138046,0.225303,0.211974,0.109765,0.15848699999999999,0.128223,0.110833,0.14228399999999999,0.16331300000000001,0.181062,0.225434,0,0,0,0,0,0,0,0,0.11627,8.9866000000000001E-2,0.17954999999999999,0.13202700000000001,0.18566299999999999,0.38313799999999998,0.16192899999999999,0.17005400000000001,0.14438799999999999,0.13735800000000001,7.5310000000000002E-2,0.14904500000000001,4.2724999999999999E-2]
[null,null,"Fabricated Metals",0.12889600000000001,0.155643,0.13883599999999999,0.136769,0.20869099999999999,0.18381500000000001,0.22070999999999999,0.14530000000000001,0,0.186283,0.169492,0.15702099999999999,0.162047,0.25737599999999999,0.202735,0.17957000000000001,0.175848,0.15302299999999999,0.19722400000000001,0.158333,0.17746700000000001,0.20899599999999999,0.21684700000000001,0.28121699999999999,0.162962,0.23832500000000001,0.14578199999999999,{"$f":"'User Add-in Location'!B292","v":0},{"$f":"'User Add-in Location'!C292","v":0},0.20041200000000001,0.15923100000000001,0.21848000000000001,0.24926400000000001,0.15661600000000001,0.18496000000000001,0.15989100000000001,0.16544400000000001,0.182999,0.19050800000000001,0.21507699999999999,0.26915899999999998,0,0,0,0,0,0,0,0,0.14110600000000001,0.121319,0.21826100000000001,0.183229,0.236346,0.45109500000000002,0.19020300000000001,0.20305500000000001,0.20792099999999999,0.175481,0.10359599999999999,0.20791399999999999,6.6327999999999998E-2]
[null,null,"Machinery",0.144401,0.13682800000000001,0.17305000000000001,0.14646000000000001,0.230768,0.20024,0.25224299999999999,0.14021600000000001,0,0.199489,0.18157999999999999,0,0.17002500000000001,0.27521000000000001,0.218918,0.18163899999999999,0.213257,0.18426999999999999,0.225693,0.16938900000000001,0.20010700000000001,0.24318300000000001,0.24434,0.308228,0.156581,0.25360899999999997,0.167851,{"$f":"'User Add-in Location'!B293","v":0},{"$f":"'User Add-in Location'!C293","v":0},0.19441800000000001,0.178033,0.26671299999999998,0.296072,0.16233900000000001,0.19758300000000001,0.17885799999999999,0.13166900000000001,0.205064,0.228908,0.20680999999999999,0.29385499999999998,0,0,0,0,0,0,0,0,0.14322199999999999,0.130908,0.19443099999999999,0.189023,0.26043100000000002,0.469584,0.21082999999999999,0.21876699999999999,0.20935300000000001,0.210312,0.12969600000000001,0.20732,9.4959000000000002E-2]
[null,null,"Electrical Equip",0.133657,0.25608999999999998,0.17135700000000001,0.138768,0.22920099999999999,0.155335,0.226636,0.188028,0.109676,0.183313,0.186448,0,0.15073800000000001,0.25689200000000001,0.19314999999999999,0.17882700000000001,0.17956900000000001,0.166576,0.19287099999999999,0.180894,0.181563,0.224136,0.20883099999999999,0.25098399999999998,0.14464199999999999,0.20019100000000001,0.13935900000000001,{"$f":"'User Add-in Location'!B294","v":0},{"$f":"'User Add-in Location'!C294","v":0},0.15705,0.16342999999999999,0.19089999999999999,0.23591899999999999,0.13328599999999999,0.20125399999999999,0.15948899999999999,0.106851,0.16659199999999999,0.19834199999999999,0.19287499999999999,0.26244699999999999,0,0,0,0,0,0,0,0,0.14683399999999999,0.100284,0.17243900000000001,0.15162600000000001,0.24154999999999999,0.43125200000000002,0.209866,0.212253,0.18620500000000001,0.195768,0.120216,0.19946,7.9409999999999994E-2]
[null,null,"Battery Manufacturing",0.128137,0,0.14074800000000001,0.16362099999999999,0.2205,0.16492799999999999,0.23125799999999999,0.17637700000000001,0,0.193026,0.189383,0,0,0.27466400000000002,0.21487100000000001,0.186803,0.19320100000000001,0.170905,0.219666,0,0.21338299999999999,0.197043,0.22942399999999999,0.24623400000000001,0.15413099999999999,0.221525,0,{"$f":"'User Add-in Location'!B295","v":0},{"$f":"'User Add-in Location'!C295","v":0},0,0.16992199999999999,0,0.242565,0,0.19512399999999999,0.17573,0,0.18205399999999999,0.19295100000000001,0.18703600000000001,0.27368300000000001,0,0,0,0,0,0,0,0,0.146068,0.110528,0,0.174873,0.25397900000000001,0.43768299999999999,0.20186000000000001,0,0.19156599999999999,0.146868,0.13109100000000001,0.188997,0]
[null,null,"Energy Wire Manufacturing",9.8424999999999999E-2,0,0.111705,0.13377600000000001,0.178172,0.136658,0.19681999999999999,0,9.9623000000000003E-2,0.14430399999999999,0.14665900000000001,0,0.12173200000000001,0.23716699999999999,0.171846,0,0.154691,0.12903800000000001,0.17643400000000001,0.140179,0.17163500000000001,0.16921700000000001,0.154498,0.226442,0.12778200000000001,0,0.105613,{"$f":"'User Add-in Location'!B296","v":0},{"$f":"'User Add-in Location'!C296","v":0},0.158967,0.1338,0.186975,0.20671100000000001,0.10231,0.14865600000000001,0.146482,9.6029000000000003E-2,0.137298,0,0,0.21712699999999999,0,0,0,0,0,0,0,0,9.9821999999999994E-2,8.6692000000000005E-2,0,0.11708,0.219587,0.37544300000000003,0.158085,0.15835099999999999,0.148756,0.124628,9.6211000000000005E-2,0.12503400000000001,4.5586000000000002E-2]
[null,null,"Wholesale Trade",0.15846499999999999,0.15040500000000001,0.19392999999999999,0.152368,0.20353499999999999,0.22586000000000001,0.23107800000000001,0.173429,8.2414000000000001E-2,0.220438,0.20102400000000001,0.20025699999999999,0.17954100000000001,0.26267299999999999,0.22014900000000001,0.189496,0.18845200000000001,0.15537400000000001,0.202573,0.19035099999999999,0.218116,0.243369,0.23585800000000001,0.28677399999999997,0.152702,0.26095299999999999,0.17718999999999999,{"$f":"'User Add-in Location'!B297","v":0},{"$f":"'User Add-in Location'!C297","v":0},0.20169500000000001,0.18295600000000001,0.28463500000000003,0.248613,0.17811399999999999,0.206482,0.18293899999999999,0.17008200000000001,0.21215000000000001,0.187329,0.23604600000000001,0.27467900000000001,0,0,0,0,0,0,0,0,0.16592999999999999,0.13091700000000001,0.20887,0.195137,0.231354,0.43610199999999999,0.21127699999999999,0.21232000000000001,0.21585799999999999,0.212395,0.12865799999999999,0.240726,9.0496999999999994E-2]
[null,null,"Retail trade",0.18051300000000001,0.23350000000000001,0.21407699999999999,0.188721,0.25003199999999998,0.23586599999999999,0.269038,0.221141,9.4988000000000003E-2,0.255546,0.23711699999999999,0.225519,0.22011,0.28736099999999998,0.24964800000000001,0.21912000000000001,0.20311699999999999,0.20711299999999999,0.228912,0.23264699999999999,0.25440800000000002,0.28412300000000001,0.27007199999999998,0.31128299999999998,0.18714800000000001,0.28482200000000002,0.24856700000000001,{"$f":"'User Add-in Location'!B298","v":0},{"$f":"'User Add-in Location'!C298","v":0},0.238644,0.21023900000000001,0.318498,0.30473499999999998,0.223547,0.243253,0.213145,0.21281600000000001,0.232545,0.223722,0.29098299999999999,0.31845299999999999,0,0,0,0,0,0,0,0,0.205731,0.16273199999999999,0.25096000000000002,0.24218999999999999,0.276667,0.49576399999999998,0.23405300000000001,0.26871099999999998,0.23973700000000001,0.25644699999999998,0.16356899999999999,0.26042700000000002,0.104201]
[null,null,"TCPU",0.140204,0.10172,0.150751,0.16378000000000001,0.20041,0.22392200000000001,0.20985599999999999,0.15771299999999999,6.4745999999999998E-2,0.172815,0.186501,0.13009000000000001,0.168157,0.25042500000000001,0.20341100000000001,0.17505699999999999,0.21477099999999999,0.157883,0.189583,0.16947999999999999,0.18915699999999999,0.18821199999999999,0.20775299999999999,0.25899100000000003,0.14228299999999999,0.23058400000000001,0.162051,{"$f":"'User Add-in Location'!B299","v":0},{"$f":"'User Add-in Location'!C299","v":0},0.24965999999999999,0.15029500000000001,0.18492400000000001,0.22411800000000001,0.16023699999999999,0.173676,0.16384599999999999,0.17734800000000001,0.20905699999999999,0.27910800000000002,0.197299,0.31236900000000001,0,0,0,0,0,0,0,0,0.114259,0.111398,0.20738899999999999,0.195689,0.28236899999999998,0.44080399999999997,0.18786800000000001,0.195326,0.18221499999999999,0.18621299999999999,0.124722,0.21781700000000001,0.114817]
[null,null,"Insurance and Real Estate",7.4555999999999997E-2,6.7072999999999994E-2,9.7600000000000006E-2,7.7424999999999994E-2,0.105272,0.110499,0.117045,5.5570000000000001E-2,4.5726000000000003E-2,0.11654200000000001,0.10119,8.6164000000000004E-2,8.5900000000000004E-2,0.13611999999999999,0.13220899999999999,9.1381000000000004E-2,0.102712,9.0871999999999994E-2,9.4587000000000004E-2,9.0026999999999996E-2,0.102325,0.114513,0.11491,0.15403600000000001,6.4554E-2,0.13520099999999999,8.8235999999999995E-2,{"$f":"'User Add-in Location'!B300","v":0},{"$f":"'User Add-in Location'!C300","v":0},0.10044,7.4232999999999993E-2,0.106415,0.12590899999999999,7.3135000000000006E-2,0.102324,8.8471999999999995E-2,9.4083E-2,9.9618999999999999E-2,9.0190000000000006E-2,9.9458000000000005E-2,0.143262,0,0,0,0,0,0,0,0,7.3935000000000001E-2,6.7353999999999997E-2,0.106179,0.113731,0.14020299999999999,0.247171,0.104126,9.3446000000000001E-2,9.4258999999999996E-2,9.7598000000000004E-2,5.7540000000000001E-2,0.116407,4.1931999999999997E-2]
[null,null,"Finance",0.15868599999999999,0.16712099999999999,0.233625,0.160223,0.26267800000000002,0.24691299999999999,0.33217999999999998,0.130718,0.103273,0.29664299999999999,0.16935700000000001,0.21443100000000001,0.19571,0.30838300000000002,0.25179600000000002,0.19359899999999999,0.22612399999999999,0.19562599999999999,0.21210000000000001,0.23055600000000001,0.28536600000000001,0.29998999999999998,0.28400199999999998,0.30679099999999998,0.15179999999999999,0.29642600000000002,0.18792700000000001,{"$f":"'User Add-in Location'!B301","v":0},{"$f":"'User Add-in Location'!C301","v":0},0.25326700000000002,0.172879,0.31845000000000001,0.353715,0.201347,0.21729899999999999,0.16589899999999999,0.19042899999999999,0.17529800000000001,0.202214,0.24684400000000001,0.31267400000000001,0,0,0,0,0,0,0,0,0.2054,0.18873100000000001,0.15262400000000001,0.23538999999999999,0.288908,0.50304599999999999,0.176233,0.26070500000000002,0.25223499999999999,0.24262500000000001,0.14882500000000001,0.26808999999999999,8.1744999999999998E-2]
[null,null,"Other Professional Services",0.21801999999999999,0.27160499999999999,0.26594899999999999,0.25570799999999999,0.31024299999999999,0.30996600000000002,0.329623,0.24674199999999999,0.13469500000000001,0.32485399999999998,0.30664799999999998,0.289821,0.252722,0.37107099999999998,0.26480599999999999,0.25408799999999998,0.25809100000000001,0.236174,0.284439,0.27861200000000003,0.31754599999999999,0.33769399999999999,0.338918,0.404088,0.22148499999999999,0.354856,0.2475,{"$f":"'User Add-in Location'!B302","v":0},{"$f":"'User Add-in Location'!C302","v":0},0.281003,0.28128500000000001,0.331874,0.374081,0.27293800000000001,0.290821,0.244085,0.241124,0.30541200000000002,0.26278699999999999,0.311749,0.38409399999999999,0,0,0,0,0,0,0,0,0.23009099999999999,0.19765199999999999,0.283194,0.29164400000000001,0.32846599999999998,0.599661,0.27425100000000002,0.31712600000000002,0.32827800000000001,0.29210399999999997,0.18936800000000001,0.32331799999999999,0.13011800000000001]
[null,null,"Office Services",0.22844,0.25782500000000003,0.253139,0.23625299999999999,0.2772,0.27493800000000002,0.30714599999999997,0.252641,0.164773,0.303562,0.29283799999999999,0.291186,0.23696200000000001,0.40810200000000002,0.28472900000000001,0.26639400000000002,0.252444,0.26841599999999999,0.33083299999999999,0.26848,0.26927099999999998,0.26677600000000001,0.345196,0.374801,0.24116599999999999,0.363987,0.249303,{"$f":"'User Add-in Location'!B303","v":0},{"$f":"'User Add-in Location'!C303","v":0},0.30068600000000001,0.26456499999999999,0.304562,0.34246700000000002,0.219837,0.32302500000000001,0.230909,0.24835399999999999,0.30537399999999998,0.27597100000000002,0.29825699999999999,0.398725,0,0,0,0,0,0,0,0,0.226913,0.19791600000000001,0.28743000000000002,0.29993900000000001,0.32681300000000002,0.56945900000000005,0.28076699999999999,0.28016099999999999,0.28397600000000001,0.26764500000000002,0.275862,0.31298700000000002,0.136965]
[null,null,"Architectural and Engineering Services",0.25320599999999999,0.28856999999999999,0.27893099999999998,0.24747,0.31971300000000002,0.31289,0.33353100000000002,0.27271600000000001,0.15565599999999999,0.32617600000000002,0.31205300000000002,0.30654599999999999,0.26550699999999999,0.41136699999999998,0.301589,0.28289599999999998,0.28661300000000001,0.27170800000000001,0.34073199999999998,0.298514,0.323214,0.32806800000000003,0.36714000000000002,0.41088999999999998,0.247947,0.391542,0.26716000000000001,{"$f":"'User Add-in Location'!B304","v":0},{"$f":"'User Add-in Location'!C304","v":0},0.31415599999999999,0.28389399999999998,0.35363299999999998,0.37216700000000003,0.27010400000000001,0.32452399999999998,0.25836399999999998,0.26896599999999998,0.31460500000000002,0.281107,0.32331399999999999,0.417267,0,0,0,0,0,0,0,0,0.23907900000000001,0.217554,0.303041,0.30391600000000002,0.36371599999999998,0.62917500000000004,0.29908899999999999,0.31217699999999998,0.33213999999999999,0.31750299999999998,0.24864700000000001,0.33539099999999999,0.14066100000000001]
[null,null,"Other services",0.21378900000000001,0.25600299999999998,0.24915300000000001,0.224998,0.281754,0.261654,0.28959400000000002,0.21737600000000001,0.105626,0.28660200000000002,0.25624999999999998,0.25815700000000003,0.24261099999999999,0.34132899999999999,0.289269,0.25142599999999998,0.24928700000000001,0.239872,0.27544200000000002,0.27590900000000002,0.30160599999999999,0.308112,0.30821100000000001,0.36734699999999998,0.21609999999999999,0.32967000000000002,0.247701,{"$f":"'User Add-in Location'!B305","v":0},{"$f":"'User Add-in Location'!C305","v":0},0.27188499999999999,0.231515,0.33782499999999999,0.33978599999999998,0.238485,0.262463,0.23847099999999999,0.232573,0.282582,0.24979799999999999,0.29909799999999997,0.36983500000000002,0,0,0,0,0,0,0,0,0.22429399999999999,0.182365,0.28740100000000002,0.27991300000000002,0.30957499999999999,0.55455699999999997,0.259411,0.309361,0.29086899999999999,0.273034,0.20122599999999999,0.29856700000000003,0.121443]
[null,null,"Government",0.236819,0.36138900000000002,0.30099599999999999,0.31241799999999997,0.38155299999999998,0.36334100000000003,0.30855100000000002,0.308112,0.114581,0.37801099999999999,0.37872899999999998,0.36280000000000001,0.316332,0.48169299999999998,0.35692699999999999,0.32571299999999997,0.33573900000000001,0.30855100000000002,0.39605299999999999,0.392181,0.31052600000000002,0.29314000000000001,0.41380800000000001,0.45706599999999997,0.32812400000000003,0.43568099999999998,0.33865800000000001,{"$f":"'User Add-in Location'!B306","v":0},{"$f":"'User Add-in Location'!C306","v":0},0.37747799999999998,0.37074600000000002,0.33107300000000001,0.44036999999999998,0.22337199999999999,0.36312899999999998,0.32316600000000001,0.30768699999999999,0.36716399999999999,0.294491,0.38628899999999999,0.44218600000000002,0,0,0,0,0,0,0,0,0.26821499999999998,0.27185300000000001,0.36565300000000001,0.34492499999999998,0.39967399999999997,0.65210599999999996,0.33791100000000002,0.449683,0.37473600000000001,0.37285200000000002,0.26510099999999998,0.41250700000000001,0.19183800000000001]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.14607300000000001,0.18279500000000001,0.19233700000000001,0.12976499999999999,0.25583600000000001,0.20910999999999999,0.214583,0.123947,5.1930999999999998E-2,0.22528000000000001,0.20057800000000001,0.11634899999999999,0.18851999999999999,0.24614900000000001,0.19054499999999999,0.19101699999999999,0.15562300000000001,0.13746,0.16203600000000001,0.155893,0.205378,0.23313600000000001,0.23962700000000001,0.28804200000000002,0.119419,0.20421500000000001,0.18629299999999999,{"$f":"'User Add-in Location'!B307","v":0},{"$f":"'User Add-in Location'!C307","v":0},0.20999100000000001,0.148393,0.26866499999999999,0.250641,0.19422900000000001,0.21693100000000001,0.15203900000000001,0.17078299999999999,0.20049,0.18834100000000001,0.20060500000000001,0.273698,0,0,0,0,0,0,0,0,0.15687999999999999,9.1914999999999997E-2,0.178282,0.173653,0.22936400000000001,0.46435999999999999,0.20555300000000001,0.239423,0.21439800000000001,0.196018,0.109698,0.222687,0]
[null,null,{"$f":"CONCATENATE(\"Source:  IMPLAN™, using \",D2,\" state data.\")","v":"Source:  IMPLAN™, using 2019 state data."}]
[]
[]
[null,null,"State Specific Multipliers"]
[null,null,null,"Jobs Per Million Dollars Change in Final Demand",null,null,null,"Earnings Per Million Dollars Change in Final Demand",null,null,null,"Output Per Million Dollars Change in Final Demand",null,null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,"PCE"]
[null,2,"Ag, Forestry, Fish & Hunting",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B308)","v":8.9162309999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B308)","v":1.631421},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B308)","v":2.160234},{"$f":"SUM(D308:F308)","v":12.707885999999998},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B308)","v":0.21351800000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B308)","v":7.2609000000000007E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B308)","v":9.5988000000000004E-2},{"$f":"SUM(H308:J308)","v":0.38211500000000004},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B308)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B308)","v":0.32013799999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B308)","v":0.33063399999999998},{"$f":"SUM(L308:N308)","v":1.6507719999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B308)","v":0.51181900000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B308)","v":0.16910800000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B308)","v":0.187032},{"$f":"SUM(P308:R308)","v":0.86795900000000004},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B308)","v":4.0310886332966265E-3}]
[null,3,"Mining",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B309)","v":2.2467769999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B309)","v":2.4864269999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B309)","v":1.7049939999999999},{"$f":"SUM(D309:F309)","v":6.4381979999999999},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B309)","v":0.13295599999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B309)","v":0.13514000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B309)","v":7.5746999999999995E-2},{"$f":"SUM(H309:J309)","v":0.34384300000000001},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B309)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B309)","v":0.44608199999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B309)","v":0.26102399999999998},{"$f":"SUM(L309:N309)","v":1.707106},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B309)","v":0.45328800000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B309)","v":0.24118899999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B309)","v":0.14766099999999999},{"$f":"SUM(P309:R309)","v":0.84213800000000005},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B309)","v":2.4401540535886609E-4}]
[null,4,"Construction",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B310)","v":7.0511200000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B310)","v":1.5834900000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B310)","v":2.5343499999999999},11.16896,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B310)","v":0.32752399999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B310)","v":8.1099000000000004E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B310)","v":0.112591},0.52121399999999996,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B310)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B310)","v":0.27562599999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B310)","v":0.38800099999999998},1.663627,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B310)","v":0.57400300000000004},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B310)","v":0.149419},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B310)","v":0.21949199999999999},0.94291400000000003,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B310)","v":0}]
[null,5,"Construction/Installations - Non Residential",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B311)","v":4.4787150000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B311)","v":2.0103580000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B311)","v":1.878889},8.3679620000000003,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B311)","v":0.206203},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B311)","v":9.8908999999999997E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B311)","v":8.3471000000000004E-2},0.38858300000000001,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B311)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B311)","v":0.34255600000000003},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B311)","v":0.28765600000000002},1.6302120000000002,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B311)","v":0.469721},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B311)","v":0.18573400000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B311)","v":0.16272700000000001},0.81818199999999996,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B311)","v":0}]
[null,6,"Construction/Installation Residential",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B312)","v":4.917071},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B312)","v":2.4026480000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B312)","v":1.9942200000000001},9.3139389999999995,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B312)","v":0.21652199999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B312)","v":0.10956200000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B312)","v":8.8594000000000006E-2},0.41467799999999999,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B312)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B312)","v":0.37175000000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B312)","v":0.30531599999999998},1.6770659999999999,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B312)","v":0.46592800000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B312)","v":0.20599799999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B312)","v":0.17271800000000001},0.84464400000000006,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B312)","v":0}]
[null,7,"Manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B313)","v":2.3763040000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B313)","v":1.78687},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B313)","v":1.5551900000000001},5.7183639999999993,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B313)","v":0.187082},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B313)","v":0.102571},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B313)","v":6.9080000000000003E-2},0.35873299999999997,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B313)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B313)","v":0.38645800000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B313)","v":0.238152},1.6246099999999999,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B313)","v":0.32245099999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B313)","v":0.19775699999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B313)","v":0.13472799999999999},0.65493599999999996,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B313)","v":2.8079567649695776E-2}]
[null,8,"Fabricated Metals",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B314)","v":3.261746},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B314)","v":1.787795},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B314)","v":1.602525},6.6520659999999996,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B314)","v":0.204817},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B314)","v":0.100295},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B314)","v":7.1179999999999993E-2},0.37629199999999996,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B314)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B314)","v":0.34324300000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B314)","v":0.24541199999999999},1.5886549999999999,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B314)","v":0.28425400000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B314)","v":0.178871},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B314)","v":0.13883599999999999},0.60196099999999997,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B314)","v":1.7201912302437693E-5}]
[null,9,"Machinery",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B315)","v":3.5708350000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B315)","v":2.0285419999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B315)","v":1.9975529999999999},7.5969300000000004,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B315)","v":0.25067099999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B315)","v":0.121221},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B315)","v":8.8729000000000002E-2},0.460621,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B315)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B315)","v":0.40306599999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B315)","v":0.305894},1.7089599999999998,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B315)","v":0.31259799999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B315)","v":0.21307100000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B315)","v":0.17305000000000001},0.69871899999999998,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B315)","v":2.6876345942796499E-6}]
[null,10,"Electrical Equip",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B316)","v":2.6123189999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B316)","v":1.399759},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B316)","v":1.978243},5.9903209999999998,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B316)","v":0.25604100000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B316)","v":9.2155000000000001E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B316)","v":8.7876999999999997E-2},0.43607299999999999,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B316)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B316)","v":0.32897300000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B316)","v":0.30290499999999998},1.6318779999999999,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B316)","v":0.40010800000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B316)","v":0.169683},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B316)","v":0.17135700000000001},0.74114800000000003,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B316)","v":2.2506858640559513E-5}]
[null,11,"Battery Manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B317)","v":2.9967679999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B317)","v":1.3246},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B317)","v":1.6248389999999999},5.9462069999999994,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B317)","v":0.209227},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B317)","v":8.0041000000000001E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B317)","v":7.2177000000000005E-2},0.36144499999999996,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B317)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B317)","v":0.29699799999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B317)","v":0.24879799999999999},1.5457959999999999,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B317)","v":0.35793199999999997},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B317)","v":0.15096200000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B317)","v":0.14074800000000001},0.64964199999999994,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B317)","v":8.5161919504736641E-5}]
[null,12,"Energy Wire Manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B318)","v":1.983036},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B318)","v":1.0601529999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B318)","v":1.289644},4.3328329999999999,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B318)","v":0.151361},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B318)","v":7.0162000000000002E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B318)","v":5.7290000000000001E-2},0.27881299999999998,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B318)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B318)","v":0.27527099999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B318)","v":0.19746},1.472731,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B318)","v":0.285223},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B318)","v":0.13380900000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B318)","v":0.111705},0.53073700000000001,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B318)","v":1.7093054595442406E-6}]
[null,13,"Wholesale Trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B319)","v":3.0433859999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B319)","v":2.6386050000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B319)","v":2.238737},7.9207280000000004,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B319)","v":0.26286500000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B319)","v":0.136738},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B319)","v":9.9446999999999994E-2},0.49905000000000005,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B319)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B319)","v":0.419622},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B319)","v":0.34280500000000003},1.762427,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B319)","v":0.55735299999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B319)","v":0.23983499999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B319)","v":0.19392999999999999},0.99111799999999994,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B319)","v":5.2344569638781348E-2}]
[null,14,"Retail trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B320)","v":9.8826409999999996},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B320)","v":2.2430680000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B320)","v":2.471371},14.59708,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B320)","v":0.32835999999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B320)","v":0.10935300000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B320)","v":0.109781},0.54749400000000004,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B320)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B320)","v":0.36543100000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B320)","v":0.37841999999999998},1.743851,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B320)","v":0.61562799999999995},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B320)","v":0.20680000000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B320)","v":0.21407699999999999},1.036505,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B320)","v":0.14280941394227037}]
[null,15,"TCPU",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B321)","v":2.2527789999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B321)","v":2.0514600000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B321)","v":1.740313},6.0445519999999995,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B321)","v":0.19406399999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B321)","v":0.11351700000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B321)","v":7.7307000000000001E-2},0.38488800000000001,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B321)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B321)","v":0.40234900000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B321)","v":0.26647900000000002},1.668828,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B321)","v":0.52165600000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B321)","v":0.22013099999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B321)","v":0.150751},0.89253799999999994,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B321)","v":3.097853369592345E-2}]
[null,16,"Insurance and Real Estate",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B322)","v":2.6769759999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B322)","v":2.2254800000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B322)","v":1.126879},6.0293349999999997,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B322)","v":7.6401999999999998E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B322)","v":0.108163},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B322)","v":5.0062000000000002E-2},0.23462699999999997,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B322)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B322)","v":0.45621699999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B322)","v":0.17252899999999999},1.628746,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B322)","v":0.55858699999999994},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B322)","v":0.24809800000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B322)","v":9.7600000000000006E-2},0.90428500000000001,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B322)","v":0.23161564630075829}]
[null,17,"Finance",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B323)","v":4.757892},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B323)","v":3.1248369999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B323)","v":2.696758},10.579487,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B323)","v":0.33723399999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B323)","v":0.16559699999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B323)","v":0.119786},0.62261699999999998,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B323)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B323)","v":0.504633},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B323)","v":0.41296899999999997},1.917602,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B323)","v":0.48069800000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B323)","v":0.282111},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B323)","v":0.233625},0.99643400000000004,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B323)","v":3.300867972428629E-2}]
[null,18,"Other Professional Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B324)","v":5.4550109999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B324)","v":2.5159419999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B324)","v":3.0701109999999998},11.041063999999999,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B324)","v":0.42134100000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B324)","v":0.13172},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B324)","v":0.136376},0.68943700000000008,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B324)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B324)","v":0.40954499999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B324)","v":0.47011199999999997},1.8796569999999999,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B324)","v":0.57379000000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B324)","v":0.23155899999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B324)","v":0.26594899999999999},1.0712980000000001,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B324)","v":9.1179180084477122E-3}]
[null,19,"Office Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B325)","v":7.4821429999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B325)","v":2.121712},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B325)","v":2.9226139999999998},12.526468999999999,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B325)","v":0.38664799999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B325)","v":0.104298},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B325)","v":0.129834},0.62078,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B325)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B325)","v":0.32628800000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B325)","v":0.44747500000000001},1.773763,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B325)","v":0.66497899999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B325)","v":0.186442},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B325)","v":0.253139},1.10456,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B325)","v":1.5816367617301898E-3}]
[null,20,"Architectural and Engineering Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B326)","v":6.4057909999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B326)","v":2.4301680000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B326)","v":3.2204190000000001},12.056377999999999,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B326)","v":0.41256799999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B326)","v":0.12631300000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B326)","v":0.143064},0.68194499999999991,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B326)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B326)","v":0.38095299999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B326)","v":0.49306800000000001},1.8740209999999999,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B326)","v":0.56985399999999997},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B326)","v":0.21459},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B326)","v":0.27893099999999998},1.063375,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B326)","v":3.1752955588950813E-4}]
[null,21,"Other services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B327)","v":9.0394400000000008},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B327)","v":2.363664},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B327)","v":2.876395},14.279499000000001,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B327)","v":0.38406800000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B327)","v":0.1166},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B327)","v":0.127776},0.628444,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B327)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B327)","v":0.37344500000000003},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B327)","v":0.44042500000000001},1.8138700000000001,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B327)","v":0.576461},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B327)","v":0.21009},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B327)","v":0.24915300000000001},1.035704,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B327)","v":0.45062317201615137}]
[null,22,"Government",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B328)","v":8.6120330000000003},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B328)","v":0.53588000000000002},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B328)","v":3.4740929999999999},12.622006000000001,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B328)","v":0.65755200000000003},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B328)","v":2.759E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B328)","v":0.154305},0.83944700000000005,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B328)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B328)","v":9.8234000000000002E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B328)","v":0.53205000000000002},1.6302840000000001,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B328)","v":0.88575499999999996},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B328)","v":5.2033999999999997E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B328)","v":0.30099599999999999},1.238785,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B328)","v":1.5027888025886537E-2}]
[null,23,"Semiconductor (solar cell/module) manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B329)","v":1.5031399999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B329)","v":2.3835850000000001},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B329)","v":2.220081},6.1068060000000006,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B329)","v":0.27060299999999998},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B329)","v":0.15232699999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B329)","v":9.8611000000000004E-2},0.52154100000000003,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B329)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B329)","v":0.45556799999999997},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B329)","v":0.33998400000000001},1.795552,{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$229:$BM$251,$B329)","v":0.438245},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$254:$BM$276,$B329)","v":0.24683099999999999},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$279:$BM$301,$B329)","v":0.19233700000000001},0.877413,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$D$3:$BM$25,$B329)","v":9.1073011022119483E-5}]