{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["About EI2","FAQ","START","ProjectData","SummaryResults","User Add-in Location","DefaultData","Calculations","Deflators","Multipliers","Lists"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":81,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"About EI2","index":0,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":false,"merged":[[7,1,11,1]]}
[null,"EI2 - WIND"]
[]
[null,"Economic Impacts of Electrification Initiatives (EI2) Model "]
[]
[]
[null,"Release Number: w-2021-03-31"]
[]
[null,"   The Economic Impacts of Electrification Initiatives (EI2) Model use the same structure as the Jobs and Economic Development Impact (JEDI) Model that was developed in 2002 to demonstrate the economic benefits associated with developing land-based wind power plants in the United States.  \nThe primary goal in developing the provincial / territorial level model is to provide a tool for wind developers, renewable energy advocates, government officials, decision makers and other potential users, to easily identify the local economic impacts associated with constructing and operating wind power plants. The second goal was to facilitate broad access and usage of the model. "]
[]
[]
[]
[]
[null,"   Consistent with these goals, a strong emphasis was placed on designing the model in a user-friendly format that could be easily modified - reflecting different "]
[null," levels of project specific information and user skill. This insures the greatest flexibility for inexperienced spreadsheet users, those unfamiliar with economic impact "]
[null,"analysis, and more experienced and knowledgeable users who have a need for this specific type of analysis. "]
[]
[null,"The EI2 models were adapted by Éloïse Edom, research associate at the Institut de l'énergie Trottier, as part of the NRCAN-supported Energy Modelling Initiative."]
[null,"Institut de l'énergie Trottier"]
[null,"Énergy Modelling Initiative"]
[]
[null,"For more information about the EI2 models contact: info@emi-ime.ca or eloise.edom@polymtl.ca "]

{"sheet":"FAQ","index":1,"n_rows":80,"n_cols":2,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EI2 - WIND"]
[]
[null,"Economic Impacts of Electrification Initiatives (EI2) Model "]
[]
[null,"Frequently Asked Questions (FAQ)"]
[]
[]
[null,"How do I know if I have the most current version of the EI2 model?"]
[null,"The most current version of the EI2 model is available on the Energy Modelling initiative web site at https://emi-ime.ca/.  "]
[]
[null,"How can I determine which version of the EI2 model I have?"]
[null,"The version (release number) of the model you are currently using is listed in the \"About EI2\" worksheet contained in this model.  "]
[]
[null,"When I open up the model I receive a security alert message stating \"the macros in the file have been disabled,\" how do I change the security setting so I "]
[null,"can run the model with the macros enabled?  "]
[null,"The message you are receiving is related to the level of security you have chosen in your Excel™ set up.  To change the setting for opening files, open Excel™, on the "]
[null,"top toolbar, click on \"tools,\" then \"macros\" then \"security.\"  Reset the security level to \"medium,\" this will enable you to choose to enable or disable macros each"]
[null,"time you open a file.  Alternately, the model can be successfully run with the macros disabled."]
[]
[]
[null,"How do I run a regional level analysis?"]
[null,"Running a regional level analysis is similar to running a state level analysis, although there are two key differences users must keep in mind.  First, the model "]
[null,"does not contain regional level multipliers, thus users must obtain these and add them into the model. (See FAQ on obtaining regional level"]
[null,"multipliers and how to add in the data)  Second, to run a regional level analysis users must enter the regional population in the Project Description"]
[null,"area.  The population provides a reference for the model to automatically insert 'local share\" defaults for the analysis."]
[]
[null,"Where can I get regional level data to add-in to the model to run a  region specific analysis?"]
[null,"Regional level multipliers and personal consumption expenditure patterns are available from a number of sources.  Users familiar with input-output modeling can "]
[null,"purchase the raw regional level data and derive the multipliers themselves, purchase them from someone familiar with input-output modeling, purchase them directly from"]
[null,"IMPLAN (www.implan.com), or contact MRG & Associates (mrgassociates@earthlink.net), the model developer."]
[]
[null,"How do I add in regional level multipliers and the personal consumption expenditure data?"]
[null,"Adding-in  regional level multipliers and personal consumtption expenditure data involves going to the \"User Add-in Location\" worksheet in this model and "]
[null,"cutting and pasting the data into their respective locations.  With the data installed it is also necessary to insert the region name, the year of the data, and"]
[null,"the name of the province or territory. "]
[]
[null,"What does the \"local share\" refer to?"]
[null,"The \"local share\" refers to the percentage of each expenditure that is actually spent locally (i.e., in the province, territory,  region being analyzed).  For example, if $1 million"]
[null,"is going to be spent on construction materials and half ($500,000) of this total will be purchased from local suppliers, we say the \"local share\" is 50 percent."]
[]
[null,"What does the term \"full-time equivalent for a period of one year\" refer to in the jobs results?"]
[null,"The term refers to a job that is held (and wages paid) for a period of one year.  This is based on 2,080 hours (52 weeks times 40 hours per week).  For example, if the "]
[null,"analysis indicates there are 100 construction jobs, there will be the equivalent of 100 workers, working full-time, for the entire year.  If the construction period is two   "]
[null,"years, the job impacts (100 jobs) are spread over the two year construction period.  In this example, there will be an average of 50 full-time jobs (100 jobs divided by 2    "]
[null,"years) during each of the years.  Similarly, if the construction period is less than one year, for example, 9 months (75 percent of a full year), then the number of persons   "]
[null,"actually employed and working full-time during that period will be greater since they will not be employed and working for an entire year.  In this example, there will be   "]
[null,"an average of 133 full-time workers (100 jobs divided by .75 percent of the year) during the 9 month construction period."]
[]
[null,"I want to make my analysis as accurate as possible, where can I get information to adjust the default \"local share\" values (in the ProjectData worksheet) "]
[null,"for my province, territory or region?"]
[null,"Since the \"local share\" is directly related to the availability of local businesses and services and their ability to meet the construction and annual operating demands"]
[null,"of the project, it is important to have an accurate picture of these local resources.  This can be obtained in a number of ways: contacting experienced and knowlegeable "]
[null,"persons in the area, contacting local business and contractor organizations and/or the local chamber of commerce, among others."]
[]
[null,"I want to make changes to the default labour construction and/or O&M costs, wage rates or employer payroll overhead but when I do I receive a pop up "]
[null,"instructing me to only make changes if I change other wage and/or salary related cells.  Why is this?"]
[null,"The model uses the total labour costs and the average wages per hour to calculate the number of construction workers and O&M workers.  Therefore, if a User chooses"]
[null,"to modify the default values, they override the default ratios programed into the model.  Thus, if the User increases (or decreases) the total labour costs without changing "]
[null,"the wage per hour, the results will show more workers.  Similarly, if the average wage per hour is increased (or decreased), without a subsequent increase in the"]
[null,"total labour costs, the results will show fewer workers."]
[]
[null,"When I change the construction ($ per kW) or O&M ($ per kW) cost in the Project Description area, the labour costs remain the same but the other project costs  "]
[null,"change.  Why don't all the project costs change?"]
[null,"The model is designed to allocate labour costs based on default wage and overhead costs and employment (job) ratios, unless the costs are modified by the user.  "]
[null,"Therefore, any changes in the total construction or O&M costs in the Project Description area do not impact labour costs.  See also FAQ related to User changes to labour"]
[null,"costs."]
[]
[null,"I am interested in viewing and possibly editting internal formulas within the model, how do I access them?  "]
[null,"The EI2 model contains several intermediate worksheets that are an integral part of the model analysis. These worksheets are not designed to be changed by users."]
[null,"Several of these worksheets, including default data, calculations, and deflators may be viewed by merely clicking on the respective worksheet and scrolling to the right."]
[null,"Although these sheets may be viewed by users they are protected and can not be edited.  "]
[]
[]
[null,"Where can I get more information on input-output modeling and using the EI2 model?  "]
[null,"More information on how to use the EI2 models can be found at https://emi-ime.ca/ei2/"]
[null,"EI2 use the same structure as the JEDI models developped by NREL. To view and/or download JEDI related publications go to the Department of Energy's web site "]
[null,"at www.windpoweringamerica.gov.  Click on \"Economic Development\" on the left side of the page (under Program Areas).  Additional information on these topics and access to "]
[null,"publications is available by then clicking on \"Jobs and Economic Impact (JEDI) Model.  Once there, scroll down to \"Publications\" and click on any of the links.  "]
[null,"(See also, Is additional technical support available, in FAQ.)"]

{"sheet":"START","index":2,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"EI2 - WIND"]
[null,"Economic Impacts of Electrification Initiatives (EI2) Model "]

{"sheet":"ProjectData","index":3,"n_rows":118,"n_cols":36,"rows_kept":118,"cut":false,"hidden":false,"merged":[[84,0,84,5],[2,0,2,5],[22,0,22,2],[23,0,23,5],[61,0,61,5],[24,0,24,5]]}
["Wind Farm Project Data"]
[]
["INSTRUCTIONS:      \n   - Begin by entering Project Location (from pull-down list) and other Descriptive Data.  \t\t\t\t\t\n   - After inserting required data press enter (or cursor to the next cell) to continue.\t\t\t\t\t\n   - Once Descriptive Data is complete, choose \"Y\" or \"N\" on Line 20 to continue.\t\t\t\t\t\n   - Choose \"Y\" to accept Project Cost and Local Share defaults or \"N\" to review/modify values.\n   - Once all values are entered, click the \"Go to Summary Impacts\" button.\n\t\t\t\t\t\nTo utilize new values in analysis you must choose an \"N\" in \"Utilize Model Default Values (below)?\" - Line 20\t\t\nAdditional information is available by pointing to the red triangles located in cell corners and in the FAQ tab.\t\t\t\t\t\nOnly those cells with a white background can be changed (accept new values).  \t"]
[]
[]
["Project Descriptive Data"]
["Project Description"]
["Project Name ","Project 1",{"$f":"IF(B9=\"MYREGION\",IF('User Add-in Location'!E22=0,\"   Error - No Regional multiplier data in User Add-in Location\",\"\"),\"\")","v":""}]
["Project Location","Alberta",{"$f":"IF(B9=\"MYREGION\",IF('User Add-in Location'!E22=0,\"\",\"          Enter Region Population\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B9=\"MYREGION\",IF(B10=\"\",2,1),0)","v":0}]
[{"$f":"IF(B9=\"MYREGION\",\"Population (only required for Region analysis)\",\"\")","v":""},null,{"$f":"IF($C9=\"\",\"\",IF($B10<1,\"      **Error - Population Data Missing**\",\"\"))","v":""}]
["Total Project Size (MW)",100]
["Turbine Size (kW)",2500]
["Number of Turbines",{"$f":"DefaultData!D5","v":40}]
["Construction information"]
["Year of Construction ",2022]
["Money Value (Dollar Year) ",2020]
["Costs information"]
["Installed Project Cost ($/kW)",{"$f":"DefaultData!F5","v":2020}]
["Operations and Maintenance Cost ($/kW)",{"$f":"DefaultData!G9","v":25},null,{"$f":"IF(B$19<DefaultData!AT$56,\"  **Costs may be below industry standards.**\",\"\")","v":""}]
["Utilize Project Cost Data default values in analysis? Choose \"Y\" to accept default values below or \"N\" to over-ride default ","Y",null,{"$f":"IF($B$20=\"y\",\"Press 'Go To Summary Impacts' Button\",IF($B$20=\"N\",\"Modify Project Cost Data (below)\",\"Error - Re-enter 'Y' or 'N'\"))","v":"Press 'Go To Summary Impacts' Button"}]
["values and utilize new user defined values as entered below.  See FAQ for related topics."]
[]
["If desired, default values (in cells below - based on Project Descriptive Data entered above) may be restored by pressing the 'Restore Default Values' button.  Note: it is not necessary to restore defaults to incorporate default Project Cost Data in system analysis - simply choose \"Y\" in cell B24 above.  "]
["Project cost Data"]
["Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default Values"]
[null,"Cost","Cost Per kW","Percent of Total Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Local Share"]
["Equipment Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local share according to selected state or user defined region"]
["Turbines and other equipment (excluding blades and towers)",{"$f":"DefaultData!$D32","v":89992395.964895383},{"$f":"B28/(B$11*1000)","v":899.92395964895377},{"$f":"B28/B$59","v":0.44545168604316393},{"$f":"$AA28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G32,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H32,IF($B$10<DefaultData!$I$13,DefaultData!$O32,IF($B$10<DefaultData!$J$13,DefaultData!$R32,DefaultData!$U32)))))","v":0},null,null,null,null,null,null,{"$f":"DefaultData!$D32","v":89992395.964895383},{"$f":"$AA28","v":0}]
["Blades",{"$f":"DefaultData!$D33","v":21068453.904825002},{"$f":"B29/(B$11*1000)","v":210.68453904825003},{"$f":"B29/B$59","v":0.10428634790308183},{"$f":"$AA29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G33,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H33,IF($B$10<DefaultData!$I$13,DefaultData!$O33,IF($B$10<DefaultData!$J$13,DefaultData!$R33,DefaultData!$U33)))))","v":0},null,null,null,null,null,null,{"$f":"DefaultData!$D33","v":21068453.904825002},{"$f":"$AA29","v":0}]
["Towers",{"$f":"DefaultData!$D34","v":23325788.251770537},{"$f":"B30/(B$11*1000)","v":233.25788251770538},{"$f":"B30/B$59","v":0.11545988517841203},{"$f":"$AA30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G34,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H34,IF($B$10<DefaultData!$I$13,DefaultData!$O34,IF($B$10<DefaultData!$J$13,DefaultData!$R34,DefaultData!$U34)))))","v":0},null,null,null,null,null,null,{"$f":"DefaultData!$D34","v":23325788.251770537},{"$f":"$AA30","v":0}]
["Transportation",{"$f":"DefaultData!$D35","v":16102318.341544826},{"$f":"B31/(B$11*1000)","v":161.02318341544824},{"$f":"B31/B$59","v":7.9704565897355417E-2},{"$f":"$AA31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G35,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H35,IF($B$10<DefaultData!$I$13,DefaultData!$O35,IF($B$10<DefaultData!$J$13,DefaultData!$R35,DefaultData!$U35)))))","v":0},null,null,null,null,null,null,{"$f":"DefaultData!$D35","v":16102318.341544826},{"$f":"$AA31","v":0}]
["Equipment Total",{"$f":"SUM(B28:B31)","v":150488956.46303576},{"$f":"SUM(C28:C31)","v":1504.8895646303574},{"$f":"SUM(D28:D31)","v":0.74490248502201317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH28:AH31)","v":150488956.46303576}]
["Balance of Plant"]
["Materials"]
["Construction (concrete, rebar, equip, roads and site prep)",{"$f":"DefaultData!$D18","v":21745654.500851437},{"$f":"B35/(B$11*1000)","v":217.45654500851438},{"$f":"B35/B$59","v":0.10763841053076301},{"$f":"$AA35","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G18,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H18,IF($B$10<DefaultData!$I$13,DefaultData!$O18,IF($B$10<DefaultData!$J$13,DefaultData!$R18,DefaultData!$U18)))))","v":0.9},null,null,null,null,null,null,{"$f":"DefaultData!$D18","v":21745654.500851437},{"$f":"$AA35","v":0.9}]
["Transformer",{"$f":"DefaultData!$D19","v":2459884.3478065953},{"$f":"B36/(B$11*1000)","v":24.598843478065952},{"$f":"B36/B$59","v":1.2176135755170637E-2},{"$f":"$AA36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G19,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H19,IF($B$10<DefaultData!$I$13,DefaultData!$O19,IF($B$10<DefaultData!$J$13,DefaultData!$R19,DefaultData!$U19)))))","v":0},null,null,null,null,null,null,{"$f":"DefaultData!$D19","v":2459884.3478065953},{"$f":"$AA36","v":0}]
["Electrical (drop cable, wire, )",{"$f":"DefaultData!$D20","v":2592884.3197763958},{"$f":"B37/(B$11*1000)","v":25.928843197763957},{"$f":"B37/B$59","v":1.2834469841316669E-2},{"$f":"$AA37","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G20,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H20,IF($B$10<DefaultData!$I$13,DefaultData!$O20,IF($B$10<DefaultData!$J$13,DefaultData!$R20,DefaultData!$U20)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D20","v":2592884.3197763958},{"$f":"$AA37","v":1}]
["HV line extension",{"$f":"DefaultData!$D21","v":4736334.622701399},{"$f":"B38/(B$11*1000)","v":47.363346227013992},{"$f":"B38/B$59","v":2.3444294606512685E-2},{"$f":"$AA38","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G21,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H21,IF($B$10<DefaultData!$I$13,DefaultData!$O21,IF($B$10<DefaultData!$J$13,DefaultData!$R21,DefaultData!$U21)))))","v":0.7},null,null,null,null,null,null,{"$f":"DefaultData!$D21","v":4736334.622701399},{"$f":"$AA38","v":0.7}]
["Materials Subtotal",{"$f":"SUM(B35:B38)","v":31534757.791135829},{"$f":"SUM(C35:C38)","v":315.34757791135831},{"$f":"SUM(D35:D38)","v":0.15609331073376298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH35:AH38)","v":31534757.791135829}]
["Labour"]
["Foundation",{"$f":"DefaultData!$D24","v":1105050.8286339508},{"$f":"B41/(B$11*1000)","v":11.050508286339507},{"$f":"B41/B$59","v":5.4698705318436741E-3},{"$f":"$AA41","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G24,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H24,IF($B$10<DefaultData!$I$13,DefaultData!$O24,IF($B$10<DefaultData!$J$13,DefaultData!$R24,DefaultData!$U24)))))","v":0.95},null,null,null,null,null,null,{"$f":"DefaultData!$D24","v":1105050.8286339508},{"$f":"$AA41","v":0.95}]
["Erection",{"$f":"DefaultData!$D25","v":1821520.0211889176},{"$f":"B42/(B$11*1000)","v":18.215200211889176},{"$f":"B42/B$59","v":9.016308054699388E-3},{"$f":"$AA42","v":0.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G25,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H25,IF($B$10<DefaultData!$I$13,DefaultData!$O25,IF($B$10<DefaultData!$J$13,DefaultData!$R25,DefaultData!$U25)))))","v":0.75},null,null,null,null,null,null,{"$f":"DefaultData!$D25","v":1821520.0211889176},{"$f":"$AA42","v":0.75}]
["Electrical",{"$f":"DefaultData!$D26","v":2444157.5619438435},{"$f":"B43/(B$11*1000)","v":24.441575619438435},{"$f":"B43/B$59","v":1.2098290030501464E-2},{"$f":"$AA43","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G26,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H26,IF($B$10<DefaultData!$I$13,DefaultData!$O26,IF($B$10<DefaultData!$J$13,DefaultData!$R26,DefaultData!$U26)))))","v":0.7},null,null,null,null,null,null,{"$f":"DefaultData!$D26","v":2444157.5619438435},{"$f":"$AA43","v":0.7}]
["Management/Supervision",{"$f":"DefaultData!$D27","v":1341768.8448233332},{"$f":"B44/(B$11*1000)","v":13.417688448233331},{"$f":"B44/B$59","v":6.6415966348967181E-3},{"$f":"$AA44","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G27,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H27,IF($B$10<DefaultData!$I$13,DefaultData!$O27,IF($B$10<DefaultData!$J$13,DefaultData!$R27,DefaultData!$U27)))))","v":0.1},null,null,null,null,null,null,{"$f":"DefaultData!$D27","v":1341768.8448233332},{"$f":"$AA44","v":0.1}]
["Misc. ",{"$f":"DefaultData!$D28","v":7676000},{"$f":"B45/(B$11*1000)","v":76.760000000000005},{"$f":"B45/B$59","v":3.7995289550920908E-2},{"$f":"$AA45","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G28,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H28,IF($B$10<DefaultData!$I$13,DefaultData!$O28,IF($B$10<DefaultData!$J$13,DefaultData!$R28,DefaultData!$U28)))))","v":0.5},null,null,null,null,null,null,{"$f":"DefaultData!$D28","v":7676000},{"$f":"$AA45","v":0.5}]
["Labour Subtotal",{"$f":"SUM(B41:B45)","v":14388497.256590046},{"$f":"SUM(C41:C45)","v":143.88497256590045},{"$f":"SUM(D41:D45)","v":7.1221354802862152E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH41:AH45)","v":14388497.256590046}]
["Development/Other Costs"]
["HV Sub/Interconnection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G38,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H38,IF($B$10<DefaultData!$I$13,DefaultData!$O38,IF($B$10<DefaultData!$J$13,DefaultData!$R38,DefaultData!$U38)))))","v":0.9}]
["Materials",{"$f":"DefaultData!$D39","v":1494495.6858084218},{"$f":"B49/(B$11*1000)","v":14.944956858084218},{"$f":"B49/B$59","v":7.3975763828677829E-3},{"$f":"$AA49","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G39,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H39,IF($B$10<DefaultData!$I$13,DefaultData!$O39,IF($B$10<DefaultData!$J$13,DefaultData!$R39,DefaultData!$U39)))))","v":0.9},null,null,null,null,null,null,{"$f":"DefaultData!$D39","v":1494495.6858084218},{"$f":"$AA49","v":0.9}]
["Labour",{"$f":"DefaultData!$D40","v":457793.47911744774},4.577934791174477,2.2660234228232008E-3,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G40,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H40,IF($B$10<DefaultData!$I$13,DefaultData!$O40,IF($B$10<DefaultData!$J$13,DefaultData!$R40,DefaultData!$U40)))))","v":0.1},null,null,null,null,null,null,{"$f":"DefaultData!$D40","v":457793.47911744774},0.1]
["Engineering",{"$f":"DefaultData!$D41","v":2033634.5467977803},20.336345467977804,1.0066249797594773E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G41,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H41,IF($B$10<DefaultData!$I$13,DefaultData!$O41,IF($B$10<DefaultData!$J$13,DefaultData!$R41,DefaultData!$U41)))))","v":0},null,null,null,null,null,null,{"$f":"DefaultData!$D41","v":2033634.5467977803},0]
["Legal Services",{"$f":"DefaultData!$D42","v":1108330.8280047902},11.083308280047902,5.486106139689151E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G42,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H42,IF($B$10<DefaultData!$I$13,DefaultData!$O42,IF($B$10<DefaultData!$J$13,DefaultData!$R42,DefaultData!$U42)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D42","v":1108330.8280047902},1]
["Land Easements",{"$f":"DefaultData!$D43","v":0},0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G43,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H43,IF($B$10<DefaultData!$I$13,DefaultData!$O43,IF($B$10<DefaultData!$J$13,DefaultData!$R43,DefaultData!$U43)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D43","v":0},1]
["Site Certificate/Permitting",{"$f":"DefaultData!$D44","v":518576.8094334341},5.1857680943343407,2.5668936983866677E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G44,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H44,IF($B$10<DefaultData!$I$13,DefaultData!$O44,IF($B$10<DefaultData!$J$13,DefaultData!$R44,DefaultData!$U44)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D44","v":518576.8094334341},1]
["Development/Other Subtotal",{"$f":"SUM(B49:B54)","v":5612831.3491618745},{"$f":"SUM(C49:C54)","v":56.128313491618748},{"$f":"SUM(D49:D54)","v":2.7782849441361574E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH49:AH54)","v":5612831.3491618745}]
["Balance of Plant Total",{"$f":"B39+B46+B55","v":51536086.396887749},{"$f":"C39+C46+C55","v":515.36086396887754},{"$f":"D39+D46+D55","v":0.25509751497798672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH39+AH46+AH55","v":51536086.396887749}]
["Subtotal (all cost without taxes)",{"$f":"B32+B56","v":202025042.85992351},{"$f":"B57/(B$11*1000)","v":2020.2504285992352},{"$f":"B57/B$59","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH32+AH56","v":202025042.85992351}]
["Sales Tax (Material and Equipment Purchases)",{"$f":"DefaultData!$D47","v":0},{"$f":"B58/(B$11*1000)","v":0},{"$f":"B58/B$59","v":0},{"$f":"$E$102","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G47,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H47,IF($B$10<DefaultData!$I$13,DefaultData!$O47,IF($B$10<DefaultData!$J$13,DefaultData!$R47,DefaultData!$U47)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D47","v":0},{"$f":"$E$102","v":1}]
["Total",{"$f":"B57+B58","v":202025042.85992351},{"$f":"C57+C58","v":2020.2504285992352},{"$f":"D57+D58","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,{"$f":"AH57+AH58","v":202025042.85992351}]
[]
[]
["Annual Operating and Maintenance Costs"]
["","Cost","Cost Per kW","Percent of Total Cost","Local Share or % of Time Onsite (for itinerate workers)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Local Share or % of Time Onsite (for itinerate workers)"]
["Labour"]
["Personnel"]
["Field Salaries (i.e., onsite wind technicians, etc.)",{"$f":"DefaultData!$D55","v":358201.52175897441},{"$f":"B66/(B$11*1000)","v":3.5820152175897442},{"$f":"B66/B$82","v":0.14328060870358977},{"$f":"$AA66","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G55,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H55,IF($B$10<DefaultData!$I$13,DefaultData!$O55,IF($B$10<DefaultData!$J$13,DefaultData!$R55,DefaultData!$U55)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D55","v":358201.52175897441},{"$f":"$AA66","v":1}]
["Administrative",{"$f":"DefaultData!$D56","v":59934.572028101422},{"$f":"B67/(B$11*1000)","v":0.59934572028101418},{"$f":"B67/B$82","v":2.397382881124057E-2},{"$f":"$AA67","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G56,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H56,IF($B$10<DefaultData!$I$13,DefaultData!$O56,IF($B$10<DefaultData!$J$13,DefaultData!$R56,DefaultData!$U56)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D56","v":59934.572028101422},{"$f":"$AA67","v":1}]
["Management",{"$f":"DefaultData!$D57","v":142852.72292674455},{"$f":"B68/(B$11*1000)","v":1.4285272292674456},{"$f":"B68/B$82","v":5.7141089170697823E-2},{"$f":"$AA68","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G57,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H57,IF($B$10<DefaultData!$I$13,DefaultData!$O57,IF($B$10<DefaultData!$J$13,DefaultData!$R57,DefaultData!$U57)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D57","v":142852.72292674455},{"$f":"$AA68","v":1}]
["Labour/Personnel Subtotal",{"$f":"SUM(B66:B68)","v":560988.81671382044},{"$f":"SUM(C66:C68)","v":5.6098881671382044},{"$f":"SUM(D66:D68)","v":0.22439552668552817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH66:AH68)","v":560988.81671382044}]
["Materials and Services"]
["Vehicles",{"$f":"DefaultData!$D63","v":55392.406321559203},{"$f":"B71/(B$11*1000)","v":0.55392406321559207},{"$f":"B71/B$82","v":2.2156962528623682E-2},{"$f":"$AA71","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G63,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H63,IF($B$10<DefaultData!$I$13,DefaultData!$O63,IF($B$10<DefaultData!$J$13,DefaultData!$R63,DefaultData!$U63)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D63","v":55392.406321559203},{"$f":"$AA71","v":1}]
["Site Maint/Misc. Services",{"$f":"DefaultData!$D64","v":21603.038465408088},{"$f":"B72/(B$11*1000)","v":0.21603038465408089},{"$f":"B72/B$82","v":8.6412153861632358E-3},{"$f":"$AA72","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G64,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H64,IF($B$10<DefaultData!$I$13,DefaultData!$O64,IF($B$10<DefaultData!$J$13,DefaultData!$R64,DefaultData!$U64)))))","v":0.8},null,null,null,null,null,null,{"$f":"DefaultData!$D64","v":21603.038465408088},{"$f":"$AA72","v":0.8}]
["Fees, Permits, Licenses",{"$f":"DefaultData!$D65","v":10801.519232704044},0.10801519232704045,4.3206076930816179E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G65,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H65,IF($B$10<DefaultData!$I$13,DefaultData!$O65,IF($B$10<DefaultData!$J$13,DefaultData!$R65,DefaultData!$U65)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D65","v":10801.519232704044},1]
["Utilities",{"$f":"DefaultData!$D66","v":43206.076930816176},0.43206076930816179,1.7282430772326472E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G66,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H66,IF($B$10<DefaultData!$I$13,DefaultData!$O66,IF($B$10<DefaultData!$J$13,DefaultData!$R66,DefaultData!$U66)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D66","v":43206.076930816176},1]
["Insurance",{"$f":"DefaultData!$D67","v":415443.04741169396},4.15443047411694,0.16617721896467758,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G67,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H67,IF($B$10<DefaultData!$I$13,DefaultData!$O67,IF($B$10<DefaultData!$J$13,DefaultData!$R67,DefaultData!$U67)))))","v":0},null,null,null,null,null,null,{"$f":"DefaultData!$D67","v":415443.04741169396},0]
["Fuel (motor vehicle gasoline)",{"$f":"DefaultData!$D68","v":21603.038465408088},0.21603038465408089,8.6412153861632358E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G68,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H68,IF($B$10<DefaultData!$I$13,DefaultData!$O68,IF($B$10<DefaultData!$J$13,DefaultData!$R68,DefaultData!$U68)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D68","v":21603.038465408088},1]
["Consumables/Tools and Misc. Supplies",{"$f":"DefaultData!$D69","v":140419.75002515258},1.4041975002515257,5.6167900010061028E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G69,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H69,IF($B$10<DefaultData!$I$13,DefaultData!$O69,IF($B$10<DefaultData!$J$13,DefaultData!$R69,DefaultData!$U69)))))","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D69","v":140419.75002515258},1]
["Replacement Parts/Equipment/ Spare Parts Inventory",{"$f":"DefaultData!$D70","v":1230542.3064334374},12.305423064334374,0.49221692257337496,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AA$9=0,DefaultData!$G70,IF($AA$9=2,\"Pop. Data Missing\",IF($B$10<DefaultData!$H$13,DefaultData!$H70,IF($B$10<DefaultData!$I$13,DefaultData!$O70,IF($B$10<DefaultData!$J$13,DefaultData!$R70,DefaultData!$U70)))))","v":0.02},null,null,null,null,null,null,{"$f":"DefaultData!$D70","v":1230542.3064334374},0.02]
["Materials and Services Subtotal",{"$f":"SUM(B71:B78)","v":1939011.1832861796},{"$f":"SUM(C71:C78)","v":19.390111832861795},{"$f":"SUM(D71:D78)","v":0.7756044733144718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH71:AH78)","v":1939011.1832861796}]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"DefaultData!$D72","v":0},{"$f":"B80/(B$11*1000)","v":0},{"$f":"B80/B$82","v":0},{"$f":"$AA80","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!G72","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D72","v":0},{"$f":"$AA80","v":1}]
["Other Taxes/Payments",{"$f":"DefaultData!$D73","v":0},{"$f":"B81/(B$11*1000)","v":0},{"$f":"B81/B$82","v":0},{"$f":"$AA81","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!G73","v":1},null,null,null,null,null,null,{"$f":"DefaultData!$D73","v":0},{"$f":"$AA81","v":1}]
["Total O&M Cost",{"$f":"B69+B79+B80+B81","v":2500000},{"$f":"C69+C79+C80+C81","v":25},{"$f":"D69+D79+D80+D81","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH69+AH79+AH80+AH81","v":2500000}]
[]
[]
["Other Parameters"]
["Financial Parameters",null,null,null,"Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Share"]
["Debt Financing"]
["Percentage financed",{"$f":"DefaultData!$D84","v":0.8},null,null,{"$f":"DefaultData!$G84","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,{"$f":"DefaultData!$D84","v":0.8},{"$f":"DefaultData!$G84","v":0}]
["Years financed (term)",{"$f":"DefaultData!$D85","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D85","v":20}]
["Interest rate",{"$f":"DefaultData!$D86","v":6.5000000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D86","v":6.5000000000000002E-2}]
["Equity Financing/Repayment"]
["Percentage equity",{"$f":"1-B88","v":0.19999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AH88","v":0.19999999999999996}]
["Individual Investors (percent of total equity)",{"$f":"DefaultData!$D90","v":0},null,null,{"$f":"DefaultData!$G90","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,{"$f":"DefaultData!$D90","v":0},{"$f":"DefaultData!$G90","v":1}]
["Corporate Investors (percent of total equity)",{"$f":"DefaultData!$D91","v":1},null,null,{"$f":"DefaultData!$G91","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,{"$f":"DefaultData!$D91","v":1},{"$f":"DefaultData!$G91","v":0}]
["Return on equity (annual interest rate)",{"$f":"DefaultData!$D92","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,{"$f":"DefaultData!$D92","v":0.1}]
["Repayment term (years)",{"$f":"DefaultData!$D93","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D93","v":20}]
["Tax Parameters"]
["Local Property Tax Rate (avg millage rate - $/$1,000)",{"$f":"DefaultData!$D96","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D96","v":"NA"}]
["Assessed value  (percent of construction cost)",{"$f":"DefaultData!$D97","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D97","v":"NA"}]
["Taxable Value",{"$f":"IF($B98=\"NA\",\"NA\",$B59*$B99)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=\"NA\",\"NA\",$B59*$B99)","v":"NA"}]
["Taxes Per MW",{"$f":"DefaultData!$D99","v":5555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D99","v":5555}]
["Local Taxes",{"$f":"IF($B98=\"NA\",IF(B101=\"NA\",0,$B101*$B11),($B100/1000)*$B98)","v":555500},null,null,{"$f":"DefaultData!$G100","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=\"NA\",IF(AH101=\"NA\",0,$B101*$B11),($B100/1000)*$B98)","v":555500},{"$f":"DefaultData!$G100","v":1}]
["Local Sales Tax Rate",{"$f":"DefaultData!$D101","v":0},null,null,{"$f":"DefaultData!$G101","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D101","v":0},{"$f":"DefaultData!$G101","v":1}]
["Land Lease Parameters"]
["Land Lease Cost (per turbine)",{"$f":"DefaultData!$D103","v":8250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D103","v":8250}]
["Number of Turbines",{"$f":"$B13","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B13","v":40}]
["Land Lease (total cost)",{"$f":"B105*B106","v":330000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH105*AH106","v":330000}]
["Lease Payment recipient (F = farmer/household, O = Other)",{"$f":"DefaultData!$D105","v":"F"},null,null,{"$f":"DefaultData!$G105","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$D105","v":"F"},{"$f":"DefaultData!$G105","v":1}]
["Payroll Parameters"]
["Construction Labour","Wage per hour",null,"Employer Payroll Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage per hour",null,"Employer Payroll Overhead"]
["Foundation",{"$f":"DefaultData!$F110","v":17.39154557556369},null,{"$f":"DefaultData!$H110","v":0.33830000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$F110","v":17.39154557556369},null,{"$f":"DefaultData!$H110","v":0.33830000000000005}]
["Erection",{"$f":"DefaultData!$F111","v":28.667503470831306},null,{"$f":"DefaultData!$H111","v":0.33830000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$F111","v":28.667503470831306},null,{"$f":"DefaultData!$H111","v":0.33830000000000005}]
["Electrical",{"$f":"DefaultData!$F112","v":34.969742839754012},null,{"$f":"DefaultData!$H112","v":0.33830000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$F112","v":34.969742839754012},null,{"$f":"DefaultData!$H112","v":0.33830000000000005}]
["Management/Supervision",{"$f":"DefaultData!$F113","v":33.849832707994224},null,{"$f":"DefaultData!$H113","v":0.33830000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$F113","v":33.849832707994224},null,{"$f":"DefaultData!$H113","v":0.33830000000000005}]
["O&M Labour","Wage per hour",null,"Employer Payroll Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wage per hour",null,"Employer Payroll Overhead"]
["Field Salaries (technicians, other)",{"$f":"DefaultData!$F115","v":32.169967510354553},null,{"$f":"DefaultData!$H115","v":0.33830000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$F115","v":32.169967510354553},null,{"$f":"DefaultData!$H115","v":0.33830000000000005}]
["Administrative",{"$f":"DefaultData!$F116","v":21.53082125863661},null,{"$f":"DefaultData!$H116","v":0.33830000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$F116","v":21.53082125863661},null,{"$f":"DefaultData!$H116","v":0.33830000000000005}]
["Management/Supervision",{"$f":"DefaultData!$F117","v":51.318234861227701},null,{"$f":"DefaultData!$H117","v":0.33830000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$F117","v":51.318234861227701},null,{"$f":"DefaultData!$H117","v":0.33830000000000005}]

{"sheet":"SummaryResults","index":4,"n_rows":143,"n_cols":37,"rows_kept":143,"cut":false,"hidden":false,"merged":[[38,0,38,4]]}
[{"$f":"CONCATENATE(\"Wind Farm - Project Data Summary based on \",$AE$4, \" values\")","v":"Wind Farm - Project Data Summary based on User Data values"}]
["Project Location",null,{"$f":"IF(ProjectData!B9=\"MyCounty\",'User Add-in Location'!#REF!,ProjectData!B9)","v":"Alberta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D8+D9","v":2045.2504285992352},{"$f":"ProjectData!B20","v":"Y"}]
["Year of Construction ",null,{"$f":"ProjectData!B15","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!E46+DefaultData!E80","v":2045.250428599235}]
["Total Project Size - Nameplate Capacity (MW)",null,{"$f":"ProjectData!B11","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2=AE3,AF2=\"Y\"),\"Model Default Data\",\"User Data\")","v":"User Data"}]
[]
["Turbine Size (kW)",null,{"$f":"ProjectData!B12","v":2500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"EI2-WIND_\",ProjectData!B8)","v":"EI2-WIND_Project 1"}]
["Number of Turbines",null,{"$f":"ProjectData!B13","v":40}]
["Installed Project Cost ($/kW)",null,{"$f":"Calculations!D37/(C4*1000)","v":2020.2504285992347},{"$f":"ProjectData!C57","v":2020.2504285992352},"without taxes"]
["Annual O&M Cost ($/kW)",null,{"$f":"Calculations!D93","v":25},{"$f":"ProjectData!C69+ProjectData!C79","v":25},"without taxes"]
["Money Value (Dollar Year)",null,{"$f":"ProjectData!B16","v":2020}]
["Total Installed Project Cost",null,{"$f":"Calculations!D37","v":202025042.85992348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installed Project Cost",{"$f":"C11/(C$11+C$13)","v":0.74332715818422956},{"$f":"AF11-AF12","v":0.608675909857192},"Installed Project Cost"]
["Local Spending",null,{"$f":"Calculations!D57","v":36596166.189948179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Project Local Spending",{"$f":"C12/(C$11+C$13)","v":0.13465124832703756}]
["Total Annual Operational Expenses",null,{"$f":"C14+C16","v":69759783.828532681},null,null,null,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",0.25667284181577038,{"$f":"AF13-(AF15+AF17)","v":0.25019784868965411},"Annual Operation Expenses"]
["Direct Operating and Maintenance Costs",null,{"$f":"Calculations!D92","v":2500000},null,null,null,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",9.1984531677543613E-3]
["O&M Local Spending",null,{"$f":"Calculations!G92","v":874304.8845904558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Local Spending",3.216901014097676E-3,{"$f":"AF15+AF17","v":6.4749931261162711E-3},"Annual Operation Local Spending"]
["Other Annual Costs",null,{"$f":"Calculations!E92","v":67259783.828532681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Annual Costs",0.24747438864801602]
["Other Local Spending",null,{"$f":"Calculations!H92","v":885500},null,null,null,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 Local Spending",3.2580921120185951E-3]
["Debt and Equity Payments ",null,{"$f":"SUM(Calculations!G86:G88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt and Equity Payments ",0]
["Property Taxes",null,{"$f":"Calculations!G89","v":555500},null,null,null,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",2.0438962938750193E-3]
["Land Lease",null,{"$f":"Calculations!G90","v":330000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease",1.2141958181435758E-3]
[]
["Local Economic Impacts - Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Economic Impacts - Construction phase - # of jobs created"]
[null,"Jobs","Earnings","Output","Value Added",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"During construction period","JOBS",null,null,"Earnings","Output","Value Added"]
["During construction period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Induced Impacts",{"$f":"B30","v":45.378998044974928},null,"Induced Impacts",{"$f":"C30","v":2.3836929018871684},9.3886911826563697,5.8340224700031733]
["Project Development and Onsite Labour Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine and Supply Chain Impacts",{"$f":"B29","v":186.64168714948846},null,"Turbine and Supply Chain Impacts",{"$f":"C29","v":14.389087526413022},49.330276459638121,13.688532912995854]
["Construction and Interconnection Labour",{"$f":"Calculations!AH42","v":57.939347687367835},{"$f":"Calculations!AI42","v":4.3019745277013186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Development and Onsite Labour Impacts",{"$f":"B28","v":63.237441786317},null,"Project Development and Onsite Labour Impacts",{"$f":"C28","v":4.76675987287173},5.415135656853499,11.852207873581696]
["Construction Related Services",{"$f":"Calculations!AH43","v":5.2980940989491625},{"$f":"Calculations!AI43","v":0.46478534517041098},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Impacts",{"$f":"B31","v":295.25812698078039},null,"Total Impacts",{"$f":"C31","v":21.539540301171922},{"$f":"D31","v":64.134103299147981},{"$f":"E31","v":31.374763256580721}]
["Total Project Development and Onsite Labour Impacts",{"$f":"Calculations!AH41","v":63.237441786317},{"$f":"Calculations!AI41","v":4.76675987287173},{"$f":"Calculations!AJ41","v":5.415135656853499},{"$f":"Calculations!AK41","v":11.852207873581696}]
["Turbine and Supply Chain Impacts",{"$f":"Calculations!AH44","v":186.64168714948846},{"$f":"Calculations!AI44","v":14.389087526413022},{"$f":"Calculations!AJ44","v":49.330276459638121},{"$f":"Calculations!AK44","v":13.688532912995854},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Economic Impacts - O&M phase - # of jobs created"]
["Induced Impacts",{"$f":"Calculations!AH45","v":45.378998044974928},{"$f":"Calculations!AI45","v":2.3836929018871684},{"$f":"Calculations!AJ45","v":9.3886911826563697},{"$f":"Calculations!AK45","v":5.8340224700031733},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"During operating years (annual)","JOBS",null,null,"Earnings","Output","Value Added"]
["Total Impacts",{"$f":"Calculations!AH46","v":295.25812698078039},{"$f":"Calculations!AI46","v":21.539540301171922},{"$f":"Calculations!AJ46","v":64.134103299147981},{"$f":"Calculations!AK46","v":31.374763256580721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Induced Impacts",{"$f":"B36","v":2.2772964592592935},null,"Induced Impacts",{"$f":"C36","v":0.11968590265802054},0.47080700814001208,0.29244131699790782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Revenue and Supply Chain Impacts",{"$f":"B35","v":9.7091408557857637},null,"Local Revenue and Supply Chain Impacts",{"$f":"C35","v":0.71608299771348816},{"$f":"D35","v":2.213168726174759},{"$f":"E35","v":1.237195270227508}]
["During operating years (annual)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onsite Labour Impacts",{"$f":"B34","v":6},null,"Onsite Labour Impacts",{"$f":"C34","v":0.40952183620108884},0.40952183620108884,0.40952183620108884]
["Onsite Labour Impacts",{"$f":"Calculations!AH50","v":6},{"$f":"Calculations!AI50","v":0.40952183620108884},{"$f":"Calculations!AJ50","v":0.40952183620108884},{"$f":"Calculations!AK50","v":0.40952183620108884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Impacts",17.986437315045059,null,"Total Impacts",{"$f":"C37","v":1.2452907365725976},{"$f":"D37","v":3.0934975705158596},{"$f":"E37","v":1.9391584234265047}]
["Local Revenue and Supply Chain Impacts",{"$f":"Calculations!AH51","v":9.7091408557857637},{"$f":"Calculations!AI51","v":0.71608299771348816},{"$f":"Calculations!AJ51","v":2.213168726174759},{"$f":"Calculations!AK51","v":1.237195270227508}]
["Induced Impacts",{"$f":"Calculations!AH52","v":2.2772964592592935},{"$f":"Calculations!AI52","v":0.11968590265802054},{"$f":"Calculations!AJ52","v":0.47080700814001208},{"$f":"Calculations!AK52","v":0.29244131699790782}]
["Total Impacts",{"$f":"Calculations!AH53","v":17.986437315045059},{"$f":"Calculations!AI53","v":1.2452907365725976},{"$f":"Calculations!AJ53","v":3.0934975705158596},{"$f":"Calculations!AK53","v":1.9391584234265047}]
[{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are millions of dollars in year \", ProjectData!B16,\" dollars.\")","v":"Notes:  Earnings and Output values are millions of dollars in year 2020 dollars."}]
["Construction and operating jobs are full-time equivalent for a period of one year (1 FTE = 2,080 hours). Wind farm workers include field technicians, administration and management. Economic impacts \"During operating years\" represent impacts that occur from wind farm operations/expenditures. The analysis does not include impacts associated with spending of wind farm \"profits\" and assumes no tax abatement unless noted. Totals may not add up due to independent rounding.  "]
[{"$f":"CONCATENATE(\"Results are based on \",AE4,\" values.\")","v":"Results are based on User Data values."}]
[]
[]
[]
[]
["Detailed Wind Farm Project Data Costs",null,{"$f":"Calculations!E1","v":"Alberta"}]
[]
["Construction Costs",null,"Cost","Local Share"]
["Equipment"]
["Turbines",null,{"$f":"Calculations!AC21","v":89992395.964895383},{"$f":"Calculations!AD21","v":0}]
["Blades",null,{"$f":"Calculations!AC22","v":21068453.904825002},{"$f":"Calculations!AD22","v":0}]
["Towers",null,{"$f":"Calculations!AC23","v":23325788.251770537},{"$f":"Calculations!AD23","v":0}]
["Transportation",null,{"$f":"Calculations!AC24","v":16102318.341544826},{"$f":"Calculations!AD24","v":0}]
["Equipment Total",null,{"$f":"Calculations!AC25","v":150488956.46303576}]
["Balance of Plant"]
["Materials"]
["Construction (concrete rebar, equip, roads and site prep)",null,{"$f":"Calculations!AC7","v":21745654.500851437},{"$f":"Calculations!AD7","v":0.9}]
["Transformer",null,{"$f":"Calculations!AC8","v":2459884.3478065953},{"$f":"Calculations!AD8","v":0}]
["Electrical (drop cable, wire, )",null,{"$f":"Calculations!AC9","v":2592884.3197763958},{"$f":"Calculations!AD9","v":1}]
["HV line extension",null,{"$f":"Calculations!AC10","v":4736334.622701399},{"$f":"Calculations!AD10","v":0.7}]
["Materials Subtotal",null,{"$f":"Calculations!AC11","v":31534757.791135829}]
["Labour"]
["Foundation",null,{"$f":"Calculations!AC13","v":1105050.8286339508},{"$f":"Calculations!AD13","v":0.95}]
["Erection",null,{"$f":"Calculations!AC14","v":1821520.0211889176},{"$f":"Calculations!AD14","v":0.75}]
["Electrical",null,{"$f":"Calculations!AC15","v":2444157.5619438435},{"$f":"Calculations!AD15","v":0.7}]
["Management/supervision",null,{"$f":"Calculations!AC16","v":1341768.8448233332},{"$f":"Calculations!AD16","v":0.1}]
["Misc.",null,{"$f":"Calculations!AC17","v":7676000},{"$f":"Calculations!AD17","v":0.5}]
["Labour Subtotal",null,{"$f":"Calculations!AC18","v":14388497.256590046}]
["Development/Other Costs"]
["HV Sub/Interconnection"]
["Materials",null,{"$f":"Calculations!AC28","v":1494495.6858084218},{"$f":"Calculations!AD28","v":0.9}]
["Labour",null,{"$f":"Calculations!AC29","v":457793.47911744774},{"$f":"Calculations!AD29","v":0.1}]
["Engineering",null,{"$f":"Calculations!AC30","v":2033634.5467977803},{"$f":"Calculations!AD30","v":0}]
["Legal Services",null,{"$f":"Calculations!AC31","v":1108330.8280047902},{"$f":"Calculations!AD31","v":1}]
["Land Easements",null,{"$f":"Calculations!AC32","v":0},{"$f":"Calculations!AD32","v":1}]
["Site Certificate",null,{"$f":"Calculations!AC33","v":518576.8094334341},{"$f":"Calculations!AD33","v":1}]
["Development/Other Subtotal",null,{"$f":"Calculations!AC34","v":5612831.3491618745}]
["Balance of Plant Total",null,{"$f":"C76+C67+C60","v":51536086.396887749}]
["Sales Tax (Materials & Equipment Purchases)",null,{"$f":"Calculations!AC36","v":0},{"$f":"Calculations!AD36","v":1}]
["Total Project Costs",null,{"$f":"Calculations!AC37","v":202025042.85992348}]
[]
["Wind Plant Annual Operating and Maintenance Costs"]
[]
["Labour Costs"]
["Personnel"]
["Field Salaries",null,{"$f":"Calculations!AC43","v":358201.52175897441},{"$f":"Calculations!AD43","v":1}]
["Administrative",null,{"$f":"Calculations!AC44","v":59934.572028101422},{"$f":"Calculations!AD44","v":1}]
["Management",null,{"$f":"Calculations!AC45","v":142852.72292674455},{"$f":"Calculations!AD45","v":1}]
["Labour/Personnel Subtotal",null,{"$f":"Calculations!AC46","v":560988.81671382044}]
["Materials and Services"]
["Vehicles",null,{"$f":"Calculations!AC51","v":55392.406321559203},{"$f":"Calculations!AD51","v":1}]
["Misc. Services",null,{"$f":"Calculations!AC52","v":21603.038465408088},{"$f":"Calculations!AD52","v":0.8}]
["Fees, Permits, Licenses",null,{"$f":"Calculations!AC53","v":10801.519232704044},{"$f":"Calculations!AD53","v":1}]
["Misc. Materials",null,{"$f":"Calculations!AC54","v":43206.076930816176},{"$f":"Calculations!AD54","v":1}]
["Insurance",null,{"$f":"Calculations!AC55","v":415443.04741169396},{"$f":"Calculations!AD55","v":0}]
["Fuel (motor vehicle gasoline)",null,{"$f":"Calculations!AC56","v":21603.038465408088},{"$f":"Calculations!AD56","v":1}]
["Tools and Misc. Supplies",null,{"$f":"Calculations!AC57","v":140419.75002515258},{"$f":"Calculations!AD57","v":1}]
["Spare Parts Inventory",null,{"$f":"Calculations!AC58","v":1230542.3064334374},{"$f":"Calculations!AD58","v":0.02}]
["Materials and Services Subtotal",null,{"$f":"Calculations!AC59","v":1939011.1832861796}]
["Sales Tax (Materials & Equipment Purchases)",null,{"$f":"Calculations!AC60","v":0},{"$f":"Calculations!AD60","v":1}]
["Other Taxes/Payments",null,{"$f":"Calculations!AC61","v":0},{"$f":"Calculations!AD61","v":1}]
["Total (with Sales Tax and Other Taxes/Payments)",null,{"$f":"Calculations!AC62","v":2500000}]
["Debt Payment (average annual)",null,{"$f":"Calculations!AC63","v":50566428.005894586},{"$f":"Calculations!AD63","v":0}]
["Equity Payment - Individuals",null,{"$f":"Calculations!AC64","v":0},{"$f":"Calculations!AD64","v":1}]
["Equity Payment - Corporate",null,{"$f":"Calculations!AC65","v":15807855.822638089},{"$f":"Calculations!AD65","v":0}]
["Property Taxes",null,{"$f":"Calculations!AC66","v":555500},{"$f":"Calculations!AD66","v":1}]
["Land Lease",null,{"$f":"Calculations!AC67","v":330000},{"$f":"Calculations!AD67","v":1}]
["Total Annual Operating and Maintenance Costs",null,{"$f":"Calculations!AC68","v":69759783.828532681}]
[]
["Other Parameters"]
[null,null,null,"Local share"]
["Financial Parameters"]
["Debt Financing"]
["Percentage financed",null,{"$f":"Calculations!AC74","v":0.8},{"$f":"Calculations!AD74","v":0}]
["Years financed (term)",null,{"$f":"Calculations!AC75","v":20}]
["Interest rate",null,{"$f":"Calculations!AC76","v":6.5000000000000002E-2}]
["  Equity Financing"]
["Percentage equity",null,{"$f":"Calculations!AC78","v":0.19999999999999996}]
["Individual Investors (percent of total equity)",null,{"$f":"Calculations!AC79","v":0},{"$f":"Calculations!AD79","v":0}]
["Corporate Investors (percent of total equity)",null,{"$f":"Calculations!AC80","v":1},{"$f":"Calculations!AD80","v":0}]
["Return on equity (annual interest rate)",null,{"$f":"Calculations!AC81","v":0.1}]
["Repayment term (years)",null,{"$f":"Calculations!AC82","v":20}]
["Tax Parameters"]
["Local Property Tax Rate (avg millage rate - $/$1,000)",null,{"$f":"Calculations!AC84","v":"NA"}]
["Assessed value  (percent of construction cost)",null,{"$f":"Calculations!AC85","v":"NA"}]
[]
["Taxable Value",null,{"$f":"Calculations!AC87","v":"NA"}]
["Taxes Per MW",null,{"$f":"Calculations!AC88","v":5555}]
["Local Taxes",null,{"$f":"Calculations!AC89","v":555500},{"$f":"Calculations!AD89","v":1}]
["Local Sales Tax Rate",null,{"$f":"Calculations!AC90","v":0},{"$f":"Calculations!AD90","v":1}]
["Land Lease Parameters"]
["Land Lease Cost (per turbine)",null,{"$f":"Calculations!AC92","v":8250}]
["Land Lease (total cost)",null,{"$f":"Calculations!AC93","v":330000}]
["Lease Payment recipient (F = farmer/household, O = Other)",null,{"$f":"Calculations!AC94","v":"F"},{"$f":"Calculations!AD94","v":0}]
["Payroll Parameters"]
["Construction Labour",null,"Average Wage per hour","Employer Payroll Costs"]
["Foundation",null,{"$f":"Calculations!AC97","v":17.39154557556369},{"$f":"Calculations!AE97","v":0.33830000000000005}]
["Erection",null,{"$f":"Calculations!AC98","v":28.667503470831306},{"$f":"Calculations!AE98","v":0.33830000000000005}]
["Electrical",null,{"$f":"Calculations!AC99","v":34.969742839754012},{"$f":"Calculations!AE99","v":0.33830000000000005}]
["Management/Supervision",null,{"$f":"Calculations!AC100","v":33.849832707994224},{"$f":"Calculations!AE100","v":0.33830000000000005}]
["O&M Labour",null,"Average Wage per hour","Employer Payroll Costs"]
["Field Salaries (technicians, other)",null,{"$f":"Calculations!AC102","v":32.169967510354553},{"$f":"Calculations!AE102","v":0.33830000000000005}]
["Administrative",null,{"$f":"Calculations!AC103","v":21.53082125863661},{"$f":"Calculations!AE103","v":0.33830000000000005}]
["Management",null,{"$f":"Calculations!AC104","v":51.318234861227701},{"$f":"Calculations!AE104","v":0.33830000000000005}]

{"sheet":"User Add-in Location","index":5,"n_rows":208,"n_cols":6,"rows_kept":208,"cut":false,"hidden":false,"merged":[]}
["Multipliers For Economic Input-Output Analysis"]
[]
["MYREGION (Name)",null,"Year of Data",null,""]
["Province or Territory (Name)"]
[]
["Jobs Direct Multipliers",null,null,null,"Personal Consumption Expenditures (PCE)"]
["Jobs Per Million Dollars Change in Final Demand","MyRegion",null,null,"MYREGION"]
["Agriculture",0,null,null,0]
["Mining",0,null,null,0]
["Construction",0,null,null,0]
["Manufacturing",0,null,null,0]
["Fabricated Metals",0,null,null,0]
["Machinery",0,null,null,0]
["Electrical Equipment",0,null,null,0]
["TCPU",0,null,null,0]
["Wholesale Trade",0,null,null,0]
["Retail Trade",0,null,null,0]
["FIRE",0,null,null,0]
["Misc. Services",0,null,null,0]
["Professional Services",0,null,null,0]
["Government",0,null,null,0]
[null,null,null,null,{"$f":"SUM(E8:E21)","v":0},"Total"]
["Jobs Indirect Multipliers"]
["Jobs Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Jobs Induced Multipliers"]
["Jobs Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Earnings Direct Multipliers"]
["Earnings Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Indirect Multipliers","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Earnings Induced Multipliers"]
["Earnings Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Output Direct Multipliers"]
["Output Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Output Indirect Multipliers"]
["Output Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Output Induced Multipliers"]
["Output Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Value Added Direct Multipliers"]
["Value Added Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Value Added Indirect Multipliers"]
["Value Added Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Value Added Induced Multipliers"]
["Value Added Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]

{"sheet":"DefaultData","index":6,"n_rows":158,"n_cols":49,"rows_kept":158,"cut":false,"hidden":false,"merged":[[0,0,16,1]]}
["*** WARNING ***\n\nThis Worksheet contains Data and Formulas that are an integral part of the EI2 model.  \nAlthough the data and formulas are available for review they must not be changed.\nAny changes to the data or formulas will impact the analysis and may invalidate the model results.\n\nTo view the data and formulas simply scroll over to the adjacent columns to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual average change"]
[null,null,null,null,null,null,null,null,null,null,"Default",null,null,null,null,null,null,null,-0.01]
[null,null,null,null,null,null,null,"Const Jobs/",{"$f":"E5","v":100},"O&M Jobs/",{"$f":"E5","v":100},"MW",null,null,"Average installed project cost per kW",null,null,{"$f":"HLOOKUP(Year_of_Construction,O4:AC5,2,FALSE)","v":1999.8}]
[null,null,null,"Number of Turbines","MW","Total Installed Cost",null,"Foundation",{"$f":"I$3*AM30","v":22.825865950493196},"Field Tech",{"$f":"K$3*AP56","v":4},null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"X4+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,{"$f":"ROUNDUP(ProjectData!B11*1000/ProjectData!B12,0)","v":40},{"$f":"ProjectData!B11","v":100},2020,null,"Erection",{"$f":"I$3*AM31","v":22.825865950493196},"Admin",{"$f":"K$3*AP57","v":1},null,null,null,2020,2020,2020,2020,2020,2020,{"$f":"T5*(1+$S2)","v":1999.8},1979.8019999999999,1960.00398,1940.4039401999999,1920.9999007979998,1901.7899017900197,1882.7720027721195,1863.9442827443984,1845.3048399169543,1827,1827,1827,1827,1827,1827,1827,1827,1827,1827]
[null,null,null,null,null,null,null,"Electrical",25.108452545542516,"Management",{"$f":"K$3*AP58","v":1}]
[null,null,null,"Construction",null," User",null,"Management/supervision",14.239815553471088,"Total",{"$f":"SUM(K4:K6)","v":6},null,null,null,null,"Construction Loc. Adj.",null,{"$f":"VLOOKUP(ProjectData!B9,Multipliers!S8:T22,2,FALSE)","v":1.0979511095684147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. Turbine Size (KW)",null,null,"O&M Cost adjustment "]
[null,null,null,"Cost per KW","Project Cost","Selected Cost Per KW","Default Cost Per KW","MW Per Turbine",{"$f":"SUM(I4:I7)","v":85},null,null,null,null,null,null,"Adj. Installed Cost (per KW)",null,{"$f":"Y46","v":2025.2762431107647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1500,null,"<=20 MW",{"$f":"25+Z119","v":25.500472895138206},"per KW"]
[null,null,null,{"$f":"ProjectData!B18","v":2020},{"$f":"D9*ProjectData!B11*1000","v":202000000},{"$f":"ProjectData!B19","v":25},25,{"$f":"ProjectData!B12","v":2500},null,null,null,null,null,null,null,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 MW",{"$f":"20+Z119","v":20.500472895138206},{"$f":"AP8","v":"per KW"}]
[]
[null,null,"Project Data"]
[null,null,null,null,null,null,null,"Very Small","Small","Medium","Large"]
[null,null,null,null,null,null,null,30000,100000,300000,400000,null,{"$f":"ProjectData!B10","v":0}]
[null,null,"Construction Costs","Cost","Cost ","Percent","State","County","County","County","County",null,null,null,30000,null,null,null,null,null,null,"Construction Cost allocation adjustment "]
[null,null,null,null,"Per KW","of Cost","Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,100000,null,null,300000,null,null,400000,0.99970000000000003]
[null,null,"Balance of Plant"]
[null,null,"Materials",null,null,null,null,null,null,null,null,null,"Local Share adjustment for User Add-in location",null,null,null,null,null,null,null,null,null,"Percent","Avg","Local Adj","Percent"]
[null,null,"Construction (concrete, rebar, equip, roads and site prep)",{"$f":"(E$9-(D$29-D$28))*V18","v":21745654.500851437},{"$f":"F18*D$9","v":217.45654500851438},{"$f":"D18/E$9","v":0.10765175495471009},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.9)","v":0.9},3.8277680140597542E-2,0.12147627416520212,0.9,0.9,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"I18-H18","v":8.3198594024604583E-2},{"$f":"H18+(N18*M$18)","v":2.621139844338434E-3},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J18-I18","v":0.7785237258347979},{"$f":"I18+(P$18*Q18)","v":-0.26778558875219682},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K18-J18","v":0},{"$f":"J18+(S$18*T18)","v":0.9},{"$f":"AU18*$V$15","v":0.11135200253660497},8.8059999999999999E-2,{"$f":"W18*R$3","v":176.10238799999999},{"$f":"X18","v":176.10238799999999},{"$f":"Y18/Y$46","v":8.6952280509404442E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11138541816205359,{"$f":"AU18/AU$47","v":5.7946213065609528E-2},8382313.8257014686]
[null,null,"Transformer",{"$f":"(E$9-(D$29-D$28))*V19","v":2459884.3478065953},{"$f":"F19*D$9","v":24.598843478065952},{"$f":"D19/E$9","v":1.2177645286171263E-2},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0)","v":0},0,0,0,0,null,null,{"$f":"I19-H19","v":0},{"$f":"H19+(N19*M$18)","v":0},null,{"$f":"J19-I19","v":0},{"$f":"I19+(P$18*Q19)","v":0},null,{"$f":"K19-J19","v":0},{"$f":"J19+(S$18*T19)","v":0},{"$f":"AU19*$V$15","v":1.259622E-2},2.2260000000000002E-2,{"$f":"W19*R$3","v":44.515548000000003},{"$f":"X19","v":44.515548000000003},{"$f":"Y19/Y$46","v":2.1979988236876483E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.26E-2,{"$f":"AU19/AU$47","v":6.5549180195600826E-3},948213.47306141187]
[null,null,"Electrical (drop cable, wire, )",{"$f":"(E$9-(D$29-D$28))*V20","v":2592884.3197763958},{"$f":"F20*D$9","v":25.928843197763957},{"$f":"D20/E$9","v":1.2836060988992058E-2},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},0,0,0,1,null,null,{"$f":"I20-H20","v":0},{"$f":"H20+(N20*M$18)","v":0},null,{"$f":"J20-I20","v":0},{"$f":"I20+(P$18*Q20)","v":0},null,{"$f":"K20-J20","v":1},{"$f":"J20+(S$18*T20)","v":-3},1.3277267020937896E-2,1.0500000000000001E-2,20.997900000000001,{"$f":"X20","v":20.997900000000001},1.0367918979658719E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3281251396356802E-2,{"$f":"AU20/AU$47","v":6.9093265158957709E-3},999481.07247152459]
[null,null,"HV line extension",{"$f":"(E$9-(D$29-D$28))*V21","v":4736334.622701399},{"$f":"F21*D$9","v":47.363346227013992},{"$f":"D21/E$9","v":2.3447201102482173E-2},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.7)","v":0.7},0,0,0,0.7,null,null,{"$f":"I21-H21","v":0},{"$f":"H21+(N21*M$18)","v":0},null,{"$f":"J21-I21","v":0},{"$f":"I21+(P$18*Q21)","v":0},null,{"$f":"K21-J21","v":0.7},{"$f":"J21+(S$18*T21)","v":-2.0999999999999996},2.4253137329143443E-2,1.9179999999999999E-2,38.356164,{"$f":"X21","v":38.356164},1.8938732002843257E-2,null,"The average number of jobs according to the installed capacity",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E5<20,20,E5)","v":100},null,null,null,null,null,null,null,2.4260415453779577E-2,{"$f":"AU21/AU$47","v":1.2621034477777274E-2},1825718.4758207207]
[null,null,"Materials Subtotal",{"$f":"SUM(D18:D21)","v":31534757.791135829},{"$f":"F22*D$9","v":315.34757791135831},{"$f":"D22/E$9","v":0.1561126623323556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16147862688668629,0.14000000000000001,279.97200000000004,{"$f":"X22","v":279.97200000000004},0.13823891972878291,null,null,20,30,60,75,100,150,200,250,300,"MW",null,null,"Default","User Revised",null,null,null,null,{"$f":"SUM(AU18:AU21)","v":0.16152708501218996},{"$f":"AU22/AU$47","v":8.4031492078842654E-2},12155726.847055126]
[null,null,"Labour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,60,75,82,85,110,135,155,185,"Const. Jobs",null,"Total Jobs","Local Jobs","Local Jobs"]
[null,null,"Foundation",{"$f":"AN30","v":1105050.8286339508},{"$f":"D24/(E$5*1000)","v":11.050508286339507},{"$f":"D24/E$9","v":5.4705486566037171E-3},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.95)","v":0.95},1.7204301075268817E-2,9.4623655913978491E-2,0.28673835125448033,{"$f":"G24","v":0.95},null,null,{"$f":"I24-H24","v":7.7419354838709681E-2},{"$f":"H24+(N24*M$18)","v":-1.5975422427035327E-2},null,{"$f":"J24-I24","v":0.19211469534050185},{"$f":"I24+(P$18*Q24)","v":-1.4336917562724344E-3},null,{"$f":"K24-J24","v":0.66326164874551963},{"$f":"J24+(S$18*T24)","v":-1.7030465949820786},null,3.0240000000000006E-2,60.473952000000011,{"$f":"X24*R$7","v":66.397442698387067},3.2784388265179348E-2,{"$f":"Z24/Z$29","v":0.27027027027027029},"Fundation",{"$f":"(AC$23-AC$27)*($AA24/($AA$24+$AA$25+$AA$26))","v":14.769677967966187},{"$f":"(AD$23-AD$27)*($AA24/($AA$24+$AA$25+$AA$26))","v":16.112375965054021},20.140469956317528,22.020247152240497,22.825865950493196,29.539355935932374,36.252845921371545,41.623637909722888,49.679825892249895,null,null,{"$f":"D24/L110","v":22.825865950493192},{"$f":"(D24*ProjectData!AA41)/L110","v":21.684572652968534},{"$f":"AO30/S110*ProjectData!E41","v":21.68457265296853},{"$f":"IF(ProjectData!B$20=\"y\",AO24,AP24)","v":21.684572652968534},null,null,null,null,null,1130442.701524863]
[null,null,"Erection",{"$f":"AN31","v":1821520.0211889176},{"$f":"D25/(E$5*1000)","v":18.215200211889176},9.0174258474698885E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.75)","v":0.75},5.9999999999999993E-3,2.0249999999999997E-2,6.7500000000000004E-2,{"$f":"G25","v":0.75},null,null,1.4249999999999999E-2,-1.0714285714285687E-4,null,4.7250000000000007E-2,-3.3750000000000065E-3,null,0.6825,-1.98,null,3.0240000000000006E-2,60.473952000000011,{"$f":"X25*R$7","v":66.397442698387067},3.2784388265179348E-2,0.27027027027027029,"Erection",{"$f":"(AC$23-AC$27)*($AA25/($AA$24+$AA$25+$AA$26))","v":14.769677967966187},{"$f":"(AD$23-AD$27)*($AA25/($AA$24+$AA$25+$AA$26))","v":16.112375965054021},20.140469956317528,22.020247152240497,22.825865950493196,29.539355935932374,36.252845921371545,41.623637909722888,49.679825892249895,null,null,{"$f":"D25/L111","v":22.825865950493196},{"$f":"(D25*ProjectData!AA42)/L111","v":17.119399462869897},{"$f":"AO31/S111*ProjectData!E42","v":17.119399462869897},{"$f":"IF(ProjectData!B$20=\"y\",AO25,AP25)","v":17.119399462869897},null,null,null,null,null,1280386.7934847658]
[null,null,"Electrical",{"$f":"AN32","v":2444157.5619438435},24.441575619438435,1.2099789910613086E-2,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.7)","v":0.7},5.0196850393700778E-3,4.5177165354330702E-2,0.13730314960629919,{"$f":"G26","v":0.7},null,null,4.0157480314960622E-2,-1.2190663667041616E-2,null,9.2125984251968496E-2,-8.858267716535459E-4,null,0.56269685039370076,-1.5507874015748033,null,3.3264000000000002E-2,66.521347200000008,{"$f":"X26*R$7","v":73.037186968225768},3.606282709169728E-2,0.29729729729729731,"Electrical",{"$f":"(AC$23-AC$27)*($AA26/($AA$24+$AA$25+$AA$26))","v":16.246645764762803},{"$f":"(AD$23-AD$27)*($AA26/($AA$24+$AA$25+$AA$26))","v":17.723613561559421},22.15451695194928,24.222271867464546,25.108452545542512,32.493291529525607,39.878130513508701,45.786001700695174,54.647808481474883,null,null,{"$f":"D26/L112","v":25.108452545542516},{"$f":"(D26*ProjectData!AA43)/L112","v":17.575916781879759},{"$f":"AO32/S112*ProjectData!E43","v":17.575916781879759},{"$f":"IF(ProjectData!B$20=\"y\",AO26,AP26)","v":17.575916781879759},null,null,null,null,null,1865909.2167800402]
[null,null,"Management/Supervision",{"$f":"AN33","v":1341768.8448233332},13.417688448233331,6.6424200238778871E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.1)","v":0.1},0,0,0,{"$f":"G27","v":0.1},null,null,0,0,null,0,0,null,0.1,-0.30000000000000004,null,1.8144000000000004E-2,36.28437120000001,{"$f":"X27*R$7","v":39.838465619032242},1.967063295910761E-2,0.16216216216216217,"Management",{"$f":"(AC$23*$AA27)/($D113/$D112)","v":9.2139982993048211},{"$f":"(AD$23*$AA27)/($D113/$D112)","v":10.051634508332532},12.564543135415665,13.73723382805446,14.239815553471088,18.427996598609642,22.616177643748198,25.96672247985904,30.992539734025307,null,null,{"$f":"D27/L113","v":14.23981555347109},{"$f":"(D27*ProjectData!AA44)/L113","v":1.4239815553471089},{"$f":"AO33/S113*ProjectData!E44","v":1.4239815553471091},{"$f":"IF(ProjectData!B$20=\"y\",AO27,AP27)","v":1.4239815553471089},null,null,null,null,null,968223.74365383515]
[null,null,"Misc. ",{"$f":"AN34","v":7676000},76.760000000000005,3.7999999999999999E-2,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.5)","v":0.5},0,0,0,{"$f":"G28","v":0.5},null,null,0,0,null,0,0,null,0.5,-1.5,null,0,0,{"$f":"X28*R$7","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"Default labour costs",{"$f":"SUM(AN24:AN27)","v":85},{"$f":"SUM(AO24:AO27)","v":57.803870453065301},{"$f":"SUM(AP24:AP27)","v":57.803870453065301},{"$f":"SUM(AQ24:AQ27)","v":57.803870453065301},null,null,null,null,null,3059000]
[null,null,"Labour Subtotal",{"$f":"SUM(D24:D28)","v":14388497.256590046},143.88497256590045,7.1230184438564589E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11188800000000003,223.75362240000004,{"$f":"SUM(Y24:Y28)","v":245.67053798403214},0.12130223658116358,1,"Jobs/MW",null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,2)","v":85},"Default","User Revised wages",null,null,null,null,null,null,null,8303962.4554435043]
[null,null,"  Subtotal",{"$f":"D22+D29","v":45923255.047725871},459.23255047725871,0.22734284677092015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25188800000000006,503.72562240000008,{"$f":"Y22+Y29","v":525.64253798403217},0.25954115630994651,null,"Foundation Jobs/MW",{"$f":"AC24/AC$22","v":0.7384838983983093},{"$f":"AD24/AD$22","v":0.537079198835134},0.3356744992719588,0.29360329536320662,0.22825865950493196,0.19692903957288249,0.18126422960685773,0.16649455163889154,0.165599419640833,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,9)*(AM$36^(AM$21-AL$36))","v":0.22825865950493196},{"$f":"(AM30*E$5)*L110","v":1105050.8286339508},{"$f":"ProjectData!B41","v":1105050.8286339508},null,null,null,null,null,null,null,20459689.302498631]
[null,null,"Equipment Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erection Jobs/MW",{"$f":"AC25/AC$22","v":0.7384838983983093},0.537079198835134,0.3356744992719588,0.29360329536320662,0.22825865950493196,0.19692903957288249,0.18126422960685773,0.16649455163889154,0.165599419640833,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,10)*(AM$36^(AM$21-AL$36))","v":0.22825865950493196},{"$f":"(AM31*E$5)*L111","v":1821520.0211889176},{"$f":"ProjectData!B42","v":1821520.0211889176}]
[null,null,"Turbines (excluding blades and towers)",{"$f":"(E$9-(D$29-D$28))*V32","v":89992395.964895383},{"$f":"F32*D$9","v":899.92395964895377},{"$f":"D32/E$9","v":0.44550691071730386},{"$f":"IF(ProjectData!$B$9=\"Canada\",0.2,IF(OR(ProjectData!$B$9=\"Ontario\",ProjectData!$B$9=\"Quebec\"),0.1,0))","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,0.4608200458333333,0.43056,861.03388799999993,{"$f":"X32","v":861.03388799999993},0.42514392341731971,null,"Electrical/MW",0.81233228823814019,0.59078711871864742,0.36924194919915465,0.32296362489952729,0.25108452545542514,0.21662194353017072,0.19939065256754351,0.1831440068027807,0.18215936160491628,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,11)*(AM$36^(AM$21-AL$36))","v":0.25108452545542514},{"$f":"(AM32*E$5)*L112","v":2444157.5619438435},{"$f":"ProjectData!B43","v":2444157.5619438435},null,null,null,null,null,0.4609583333333333,{"$f":"AU32/AU$47","v":0.23980508614548013},34689436.681476191]
[null,null,"Blades",{"$f":"(E$9-(D$29-D$28))*V33","v":21068453.904825002},{"$f":"F33*D$9","v":210.68453904825003},{"$f":"D33/E$9","v":0.10429927675655942},{"$f":"IF(ProjectData!$B$9=\"Canada\",0.6,IF(OR(ProjectData!$B$9=\"Ontario\",ProjectData!$B$9=\"Quebec\"),0.2,0))","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,0.10788429166666665,0.1008,201.57983999999999,{"$f":"X33","v":201.57983999999999},9.953202220472368E-2,null,"Management/supervision/MW",0.46069991496524104,0.33505448361108436,0.20940905225692774,0.1831631177073928,0.14239815553471089,0.12285331065739762,0.11308088821874099,0.10386688991943616,0.10330846578008436,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,12)*(AM$36^(AM$21-AL$36))","v":0.14239815553471089},{"$f":"(AM33*E$5)*L113","v":1341768.8448233332},{"$f":"ProjectData!B44","v":1341768.8448233332},null,null,null,null,null,0.10791666666666665,5.6141658963824774E-2,8121272.8016833877]
[null,null,"Towers",{"$f":"(E$9-(D$29-D$28))*V34","v":23325788.251770537},233.25788251770538,0.11547419926619078,{"$f":"IF(ProjectData!$B$9=\"Canada\",0.8,IF(OR(ProjectData!$B$9=\"Ontario\",ProjectData!$B$9=\"Quebec\"),0.2,0))","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,0.11944332291666664,0.11159999999999999,223.17767999999998,{"$f":"X34","v":223.17767999999998},0.11019616744094407,null,"Misc.",3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$34,13)","v":3.7999999999999999E-2},{"$f":"(AM34*E9)","v":7676000},{"$f":"SUM(AO30:AO33)","v":6712497.2565900451},null,null,null,null,null,0.11947916666666664,6.215683670994885E-2,8991409.1732923202]
[null,null,"Transportation",{"$f":"(E$9-(D$29-D$28))*V35","v":16102318.341544826},161.02318341544827,7.9714447235370425E-2,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0)","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,8.2454422916666659E-2,7.7039999999999997E-2,154.064592,{"$f":"X35","v":154.064592},7.6070902685038827E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2479166666666659E-2,4.2908267922351792E-2,6206972.7841437319]
[null,null,"Equipment Subtotal",{"$f":"SUM(D32:D35)","v":150488956.46303576},1504.8895646303577,0.74499483397542454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77060208333333324,0.72,1439.856,{"$f":"X36","v":1439.856},0.71094301574802632,null,null,{"$f":"(AD30/AC30)^(1/(AD$22-AC$22))","v":0.96865635081697243},{"$f":"(AE30/AD30)^(1/(AE$22-AD$22))","v":0.98445529808077192},0.99111223725040287,0.98998053018268195,0.99705163501409733,0.99834362011773758,0.99830157969428823,0.99989218883934339,1,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,1)","v":100},{"$f":"HLOOKUP(AM$21,AC$22:AK$36,15)","v":0.99705163501409733},null,null,null,null,null,null,null,{"$f":"SUM(AU32:AU35)","v":0.77083333333333326},0.40101184974160559,58009091.440595627]
[null,null,"Development/Other Costs"]
[null,null,"HV Sub/Interconnection",{"$f":"(E$9-(D$29-D$28))*V38","v":1952289.1649258696},19.522891649258696,9.6647978461676717E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.9)","v":0.9},6.6929133858267707E-3,6.0236220472440934E-2,0.18307086614173226,0.9,null,null,5.3543307086614166E-2,-1.6254218222722154E-2,null,0.12283464566929134,-1.1811023622047348E-3,null,0.71692913385826773,-1.9677165354330708,9.9970000000000007E-3,1.9600000000000003E-2,39.196080000000002,{"$f":"X38*R$7","v":43.035379526732349},2.1249140542245869E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,5.2023158885397486E-3,752550.37544556498]
[null,null,"Materials",{"$f":"D38*(1-Calculations!I25)","v":1494495.6858084218},14.944956858084218,7.3984934941010985E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.9)","v":0.9},6.6929133858267707E-3,6.0236220472440934E-2,0.18307086614173226,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576084.3781047212]
[null,null,"Labour",{"$f":"D38-D39","v":457793.47911744774},4.5779347911744779,2.2663043520665732E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.1)","v":0.1},0,0,0,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176465.99734084378]
[null,null,"Engineering",{"$f":"(E$9-(D$29-D$28))*V41","v":2033634.5467977803},20.336345467977804,1.0067497756424655E-2,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0)","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,1.0413541666666665E-2,6.4400000000000013E-3,12.878712000000002,{"$f":"X41","v":12.878712000000002},6.3589903075240142E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0416666666666664E-2,{"$f":"AU41/AU$47","v":5.4190790505622369E-3},783906.64108913008]
[null,null,"Legal Services",{"$f":"(E$9-(D$29-D$28))*V42","v":1108330.8280047902},11.083308280047902,5.4867862772514367E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},0,0,0,1,null,null,0,0,null,0,0,null,1,-3,5.6753802083333322E-3,5.0400000000000011E-4,1.0078992000000002,{"$f":"X42","v":1.0078992000000002},4.976601110236186E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6770833333333317E-3,{"$f":"AU42/AU$47","v":2.9533980825564186E-3},427229.11939357582]
[null,null,"Land Easements",{"$f":"(E$9-(D$29-D$28))*V43","v":0},0,0,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,null,0,1,null,0,1,null,0,1,0,0,0,{"$f":"X43","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AU43/AU$47","v":0},0]
[null,null,"Site Certificate/Permitting",{"$f":"(E$9-(D$29-D$28))*V44","v":518576.8094334341},5.1857680943343416,2.5672119278882877E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,null,0,1,null,0,1,null,0,1,2.6554531250000003E-3,1.428E-3,2.8557144000000001,{"$f":"X44","v":2.8557144000000001},1.4100369812335856E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6562500000000002E-3,{"$f":"AU44/AU$47","v":1.3818651578933708E-3},199896.1934777282]
[null,null,"Development/Other Subtotal",{"$f":"SUM(D39:D44)","v":5612831.3491618745},{"$f":"SUM(E39:E44)","v":56.128313491618748},2.7786293807732051E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8741375E-2,2.7972000000000004E-2,55.938405600000003,{"$f":"SUM(Y38:Y44)","v":59.777705126732343},2.9515827942027083E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU38:AU44)","v":2.8749999999999998E-2},{"$f":"AU45/AU$47","v":1.4956658179551776E-2},2163582.3294059993]
[null,null,"Subtotal All Costs (without sales tax)",{"$f":"D30+D36+D45","v":202025042.85992348},{"$f":"E30+E36+E45","v":2020.250428599235},{"$f":"F22+F30+F36+F45","v":1.1562366368864323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X30+X36+X45","v":1999.5200279999999},{"$f":"Y30+Y36+Y45","v":2025.2762431107647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80632363.072500259]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"(D32+D33+D34+D22)*D101","v":0},{"$f":"D47/(E5*1000)","v":0},null,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,null,0,1,null,0,1,null,0,1,2.6562500000000002E-3,1.428E-3,{"$f":"W47*$R$3","v":2.8557144000000001},{"$f":"X47","v":2.8557144000000001},1.4100369812335856E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU18:AU45)","v":1.9222208366910465},{"$f":"SUM(AV18:AV45)","v":1}]
[null,null,"TOTAL PROJECT COST",{"$f":"D46+D47","v":202025042.85992348},{"$f":"E46+E47","v":2020.250428599235}]
[null,null,null,null,null,null,null,"Very Small","Small","Medium","Large",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V18:V47)","v":1.9243004204400391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For turbine < 1500 kW"]
[null,null,null,null,null,null,null,30000,100000,300000,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Jobs/",30,60,75,100,150,200,250,"MW",100]
[null,null,null,null,null,null,null,"County","County","County","County",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Tech",2,2.4,3,4,6,8,9,null,7]
[null,null,"Wind Farm Annual Operating and Maintenance Costs",null,null,null,"Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin",0.3,0.6,0.75,1,{"$f":"AF52","v":1},{"$f":"AH50/$AG50*$AG52","v":1.3333333333333333},{"$f":"AH52","v":1.3333333333333333},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management",0.5,1,1,1,1,1,1,null,1]
[null,null,"Personnel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AC51:AC53)","v":2.8},{"$f":"SUM(AD51:AD53)","v":4},4.75,6,8,10.333333333333334,11.333333333333334]
[null,null,"Field Salaries (i.e., onsite wind technicians, etc.)",{"$f":"K4*L115","v":358201.52175897441},{"$f":"D55/(E$5*1000)","v":3.5820152175897442},{"$f":"E55/E$80","v":0.14328060870358977},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"I55-H55","v":0},{"$f":"H55+$M$55*N55","v":1},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J55-I55","v":0},{"$f":"I55+$P$55*Q55","v":1},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K55-J55","v":0},{"$f":"J55+$S$55*T55","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E5<30,30,E5)","v":100},"MW"]
[null,null,"Administrative",{"$f":"K5*L116","v":59934.572028101422},0.59934572028101418,{"$f":"E56/E$80","v":2.3973828811240567E-2},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,null,{"$f":"I56-H56","v":0},{"$f":"H56+$M$55*N56","v":1},null,{"$f":"J56-I56","v":0},{"$f":"I56+$P$55*Q56","v":1},null,{"$f":"K56-J56","v":0},{"$f":"J56+$S$55*T56","v":1},null,null,null,null,null,null,"Tech/MW",{"$f":"AC51/AC$50","v":6.6666666666666666E-2},{"$f":"AD51/AD$50","v":0.04},0.04,0.04,0.04,0.04,3.5999999999999997E-2,{"$f":"HLOOKUP(AJ$55,AC$50:AI$58,7)*(AJ60^(AJ$55-AL$36))","v":0.04},{"$f":"AK51/AK$50","v":7.0000000000000007E-2},null,"Tech labour per MW",null,null,{"$f":"IF(ProjectData!B$12<1500,AK56,AJ56)","v":0.04},null,"O&M Cost per KW",null,{"$f":"IF(ProjectData!B11<=20,DefaultData!AO8,IF(ProjectData!B11>=100,DefaultData!AO9,AO8*(AT57^(ProjectData!B11-20))))","v":20.500472895138206}]
[null,null,"Management",{"$f":"K6*L117","v":142852.72292674455},1.4285272292674456,{"$f":"E57/E$80","v":5.7141089170697823E-2},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,null,{"$f":"I57-H57","v":0},{"$f":"H57+$M$55*N57","v":1},null,{"$f":"J57-I57","v":0},{"$f":"I57+$P$55*Q57","v":1},null,{"$f":"K57-J57","v":0},{"$f":"J57+$S$55*T57","v":1},null,null,null,null,null,null,"Admin/MW",{"$f":"AC52/AC$50","v":0.01},0.01,0.01,0.01,6.6666666666666671E-3,6.6666666666666662E-3,5.3333333333333332E-3,{"$f":"HLOOKUP(AJ$55,AC$50:AI$58,8)*(AJ61^(AJ$55-AL$36))","v":0.01},{"$f":"AK52/AK$50","v":0.01},null,"Admin labour per MW",null,null,{"$f":"IF(ProjectData!B$12<1500,AK57,AJ57)","v":0.01},null,"O&M Cost Adj function",null,{"$f":"(AO9/AO8)^((1/(100-20)))","v":0.99727560488156075}]
[null,null,"Labour/Personnel Subtotal",{"$f":"SUM(D55:D57)","v":560988.81671382044},5.6098881671382044,{"$f":"SUM(F55:F57)","v":0.22439552668552817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mgmt/MW",1.6666666666666666E-2,1.6666666666666666E-2,1.3333333333333334E-2,0.01,6.6666666666666671E-3,5.0000000000000001E-3,4.0000000000000001E-3,{"$f":"HLOOKUP(AJ$55,AC$50:AI$58,9)*(AJ62^(AJ$55-AL$36))","v":0.01},{"$f":"AK53/AK$50","v":0.01},null,"Mgmt labour per MW",null,null,{"$f":"IF(ProjectData!B$12<1500,AK58,AJ58)","v":0.01}]
[null,null,"Warranty/Maintenance Services",0,0,{"$f":"E59/E$80","v":0},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0)","v":0},0,0,0,0]
[null,null,"TOTAL",{"$f":"D58+D59","v":560988.81671382044},5.6098881671382044,{"$f":"F58+F59","v":0.22439552668552817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AD56/AC56)^(1/(AD$50-AC$50))","v":0.98311662811417255},1,1,1,1,0.9978950082958632,1,{"$f":"HLOOKUP(AJ$55,AC$50:AI$62,11)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AD57/AC57)^(1/(AD$50-AC$50))","v":1},1,1,0.99192348952950216,1,0.9955470727844663,1,{"$f":"HLOOKUP(AJ$55,AC$50:AI$62,12)","v":0.99192348952950216}]
[null,null,"Materials and Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Cost allocation ",null,null,null,null,null,null,1,0.98523386779906386,0.9885586726496457,0.99192348952950216,0.99426287904640476,0.9955470727844663,1,{"$f":"HLOOKUP(AJ$55,AC$50:AI$62,13)","v":0.99192348952950216}]
[null,null,"Vehicles",{"$f":"(((E$5*1000)*F$9)-D$60)*V63","v":55392.406321559203},{"$f":"D63/(E$5*1000)","v":0.55392406321559207},{"$f":"E63/E$80","v":2.2156962528623682E-2},{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},0,0,1,1,null,{"$f":"(M$13-H$13)/(I$13-H$13)","v":-0.42857142857142855},{"$f":"I63-H63","v":0},{"$f":"H63+$M$63*N63","v":0},{"$f":"(M$13-I$13)/(J$13-I$13)","v":-0.5},{"$f":"J63-I63","v":1},{"$f":"I63+$P$63*Q63","v":-0.5},{"$f":"IF((M$13-J$13)/(K$13-J$13)>1,1,(M$13-J$13)/(K$13-J$13))","v":-3},{"$f":"K63-J63","v":0},{"$f":"J63+$S$63*T63","v":1},2.8567347521782607E-2]
[null,null,"Site Maint/Misc. Services",21603.038465408088,{"$f":"D64/(E$5*1000)","v":0.21603038465408089},8.6412153861632358E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.8)","v":0.8},1.0847457627118645E-2,4.7883777239709449E-2,0.12745762711864408,0.8,null,null,{"$f":"I64-H64","v":3.7036319612590803E-2},{"$f":"H64+$M$63*N64","v":-5.0252507782774115E-3},null,{"$f":"J64-I64","v":7.9573849878934635E-2},{"$f":"I64+$P$63*Q64","v":8.0968523002421314E-3},null,{"$f":"K64-J64","v":0.67254237288135599},{"$f":"J64+$S$63*T64","v":-1.8901694915254239},1.1141265533495216E-2]
[null,null,"Fees, Permits, Licenses",10801.519232704044,0.10801519232704045,4.3206076930816179E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,null,0,1,null,0,1,null,0,1,5.570632766747608E-3]
[null,null,"Utilities",43206.076930816176,0.43206076930816179,1.7282430772326472E-2,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,null,0,1,null,0,1,null,0,1,2.2282531066990432E-2]
[null,null,"Insurance",415443.04741169396,4.15443047411694,0.1661772189646776,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0)","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,0.21425510641336953]
[null,null,"Fuel (motor vehicle gasoline)",21603.038465408088,0.21603038465408089,8.6412153861632358E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,null,0,1,null,0,1,null,0,1,1.1141265533495216E-2]
[null,null,"Consumables/Tools and Misc. Supplies",140419.75002515258,1.4041975002515257,5.6167900010061028E-2,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},2.4924471299093656E-2,9.6525679758308169E-2,0.24169184290030213,1,null,null,7.1601208459214513E-2,-5.7617608977125617E-3,null,0.14516616314199396,2.394259818731119E-2,null,0.7583081570996979,-2.0332326283987912,7.2418225967718908E-2]
[null,null,"Replacement Parts/Equipment/ Spare Parts Inventory",1230542.3064334374,12.305423064334374,0.49221692257337496,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.02)","v":0.02},0,0,0,0.02,null,null,0,0,null,0,0,null,0.02,-0.06,0.63462362519640048]
[null,null,"Materials and Services Subtotal",{"$f":"SUM(D63:D70)","v":1939011.1832861796},{"$f":"SUM(E63:E70)","v":19.390111832861795},{"$f":"SUM(F63:F70)","v":0.7756044733144718}]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"(D63+D69+D70)*D101","v":0},0,null,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1}]
[null,null,"Other Taxes/Payments",0,null,null,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1}]
[null,null,"Total (with Sales Tax and Other Taxes/Payments)",{"$f":"D60+D71+D72+D73","v":2500000},{"$f":"D74/(E$5*1000)","v":25}]
[null,null,"Financing (avg ann debt payment)",{"$f":"Calculations!F197","v":50566428.005894586}]
[null,null,"Equity Payment - Individuals (avg ann payment)",0]
[null,null,"Equity Payment - Corporations (avg ann payment)",0]
[null,null,"Land Lease",{"$f":"D103*D5","v":330000}]
[null,null,"TOTAL",{"$f":"D74+D75+D78","v":53396428.005894586}]
[null,null,null,{"$f":"D71+D60","v":2500000},{"$f":"D80/(E5*1000)","v":25}]
[null,null,"Other Parameters"]
[null,null,"Financial Parameters",null,null,null,"Local Share"]
[null,null,"Debt Financing"]
[null,null,"Percentage financed",0.8,null,null,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0)","v":0}]
[null,null,"Years financed (term)",20]
[null,null,"Interest rate",6.5000000000000002E-2]
[null,null,"Average Annual Payment (Interest and Principal)",{"$f":"D75","v":50566428.005894586}]
[null,null,"Equity Financing/Repayment",null,null,null,"Local Share"]
[null,null,"Percentage equity",{"$f":"1-D84","v":0.19999999999999996}]
[null,null,"Individual Investors (percent of total equity)",0,null,null,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1}]
[null,null,"Corporate Investors (percent of total equity)",{"$f":"1-D90","v":1},null,null,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0)","v":0}]
[null,null,"Return on equity (annual interest rate)",0.1]
[null,null,"Repayment term (years)",20]
[null,null,"  Repayment term (years)"]
[null,null,"Tax Parameters"]
[null,null,"Local Property Tax Rate (avg millage rate - $/$1,000)",{"$f":"D158","v":"NA"}]
[null,null,"Assessed value  (percent of construction cost)",{"$f":"D157","v":"NA"}]
[null,null,"Taxable Value",{"$f":"IF(D96=\"NA\", \"NA\",D48*D97)","v":"NA"}]
[null,null,"Taxes Per MW",{"$f":"D141","v":5555}]
[null,null,"Local Taxes",{"$f":"IF($D97=\"NA\",IF(D99=\"NA\",\"NA\",$D99*$E5),(D98/1000)*D96)","v":555500},null,null,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1}]
[null,null,"Local Sales Tax Rate",{"$f":"D149","v":0},null,null,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1}]
[null,null,"Land Lease Parameters"]
[null,null,"Land Lease Cost (per turbine)",{"$f":"ProjectData!B12*(3300/1000)","v":8250}]
[null,null,"Land Lease (total cost)",{"$f":"D103*D5","v":330000}]
[null,null,"Lease Payment recipient (F = farmer/household, O = Other)","F",null,null,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},null,null,null,null,null,"Payroll expense"]
[null,null,"Warranty/Maintenance Services","Not applicable",null,null,null,null,null,null,null,null,"Govt",{"$f":"VLOOKUP(ProjectData!B9,Multipliers!S8:U22,3,FALSE)","v":0.27}]
[null,null,"Cost per Turbine",null,null,null,null,null,null,null,null,null,"Health/Ins/Misc",{"$f":"IF(OR(ProjectData!B9=Multipliers!Z8,'User Add-in Location'!B4=Multipliers!Z8),Multipliers!Y8,Multipliers!Y7)","v":6.83E-2},"User Revised Data"]
[null,null,"Payroll Parameters","Payroll Cost","Av. wage/h","Loc. adj. Wage/hour","Payroll expense","Payroll expense %","Default","User Revised",null,null,"Total",{"$f":"N106+N107","v":0.33830000000000005},"Payroll Cost","Wage/h","Payroll expense","Payroll expense"]
[null,null,"Construction Labour",null,null,null,null,null,null,null,null,"Default"]
[null,null,"Foundation",{"$f":"F110+G110","v":23.275105443776887},15.84,{"$f":"E110*R$7","v":17.39154557556369},{"$f":"F110*H110","v":5.8835598682131973},{"$f":"N$108","v":0.33830000000000005},{"$f":"(DefaultData!D24*G24)/(D110*(52*40))","v":21.68457265296853},{"$f":"(ProjectData!B41*ProjectData!E41)/(DefaultData!O110*(40*52))","v":21.68457265296853},null,{"$f":"D110*52*40","v":48412.219323055921},null,null,{"$f":"P110+Q110","v":23.275105443776887},{"$f":"ProjectData!B111","v":17.39154557556369},{"$f":"P110*R110","v":5.8835598682131973},{"$f":"ProjectData!D111","v":0.33830000000000005},{"$f":"O110*52*40","v":48412.219323055921}]
[null,null,"Erection",{"$f":"F111+G111","v":38.365719895013541},26.11,{"$f":"E111*R$7","v":28.667503470831306},{"$f":"F111*H111","v":9.6982164241822328},{"$f":"N$108","v":0.33830000000000005},{"$f":"(DefaultData!D25*G25)/(D111*(52*40))","v":17.119399462869893},{"$f":"(ProjectData!B42*ProjectData!E42)/(DefaultData!O111*(40*52))","v":17.119399462869893},null,{"$f":"D111*52*40","v":79800.697381628153},null,null,{"$f":"P111+Q111","v":38.365719895013541},{"$f":"ProjectData!B112","v":28.667503470831306},{"$f":"P111*R111","v":9.6982164241822328},{"$f":"ProjectData!D112","v":0.33830000000000005},{"$f":"O111*52*40","v":79800.697381628153}]
[null,null,"Electrical",{"$f":"F112+G112","v":46.800006842442798},31.85,34.969742839754012,{"$f":"F112*H112","v":11.830264002688784},{"$f":"N$108","v":0.33830000000000005},{"$f":"(DefaultData!D26*G26)/(D112*(52*40))","v":17.575916781879762},{"$f":"(ProjectData!B43*ProjectData!E43)/(DefaultData!O112*(40*52))","v":17.575916781879762},null,{"$f":"D112*52*40","v":97344.014232281028},null,null,{"$f":"P112+Q112","v":46.800006842442798},{"$f":"ProjectData!B113","v":34.969742839754012},{"$f":"P112*R112","v":11.830264002688784},{"$f":"ProjectData!D113","v":0.33830000000000005},97344.014232281028]
[null,null,"Management/Supervision",{"$f":"F113+G113","v":45.30123111310867},30.83,33.849832707994224,{"$f":"F113*H113","v":11.451398405114448},{"$f":"N$108","v":0.33830000000000005},{"$f":"(DefaultData!D27*G27)/(D113*(52*40))","v":1.4239815553471089},{"$f":"(ProjectData!B44*ProjectData!E44)/(DefaultData!O113*(40*52))","v":1.4239815553471089},null,{"$f":"D113*52*40","v":94226.560715266038},null,null,{"$f":"P113+Q113","v":45.30123111310867},{"$f":"ProjectData!B114","v":33.849832707994224},{"$f":"P113*R113","v":11.451398405114448},{"$f":"ProjectData!D114","v":0.33830000000000005},94226.560715266038]
[null,null,"O&M Labour",null,null,{"$f":"SUM(F110:F113)","v":114.87862459414323},null,null,"Direct plant employees",null,null,null,null,null,null,{"$f":"SUM(P110:P113)","v":114.87862459414323},null,{"$f":"SUM(R110:R113)","v":1.3532000000000002},null,null,null,null,null,null,null,null,"per kW adjust"]
[null,null,"Field Salaries (technicians, other)",{"$f":"F115+G115","v":43.053067519107501},29.3,{"$f":"E115*R$7","v":32.169967510354553},{"$f":"F115*H115","v":10.883100008752947},{"$f":"N$108","v":0.33830000000000005},{"$f":"(D55*G55)/(D115*(52*40))","v":4},{"$f":"(Calculations!D66*Calculations!E66)/(DefaultData!O115*(40*52))","v":4},null,{"$f":"D115*52*40","v":89550.380439743603},null,null,{"$f":"P115+Q115","v":43.053067519107501},{"$f":"ProjectData!B116","v":32.169967510354553},{"$f":"P115*R115","v":10.883100008752947},{"$f":"ProjectData!D116","v":0.33830000000000005},89550.380439743603,{"$f":"S115*K4","v":358201.52175897441},{"$f":"V115+W115","v":39.21219},{"$f":"E115","v":29.3},{"$f":"V115*X115","v":9.9121900000000007},{"$f":"N$108","v":0.33830000000000005},{"$f":"U115*52*40","v":81561.355199999991},{"$f":"Y115*K4","v":326245.42079999996}]
[null,null,"Administrative",{"$f":"F116+G116","v":28.814698090433374},19.61,{"$f":"E116*R$7","v":21.53082125863661},{"$f":"F116*H116","v":7.2838768317967659},{"$f":"N$108","v":0.33830000000000005},{"$f":"(D56*G56)/(D116*(52*40))","v":1},{"$f":"(Calculations!D67*Calculations!E67)/(DefaultData!O116*(40*52))","v":1},null,{"$f":"D116*52*40","v":59934.572028101422},null,null,{"$f":"P116+Q116","v":28.814698090433374},{"$f":"ProjectData!B117","v":21.53082125863661},{"$f":"P116*R116","v":7.2838768317967659},{"$f":"ProjectData!D117","v":0.33830000000000005},59934.572028101422,{"$f":"S116*K5","v":59934.572028101422},{"$f":"V116+W116","v":26.244063000000001},{"$f":"E116","v":19.61},{"$f":"V116*X116","v":6.6340630000000003},{"$f":"N$108","v":0.33830000000000005},{"$f":"U116*52*40","v":54587.651039999997},{"$f":"Y116*K5","v":54587.651039999997}]
[null,null,"Management/Supervision",{"$f":"F117+G117","v":68.679193714781036},46.74,51.318234861227701,{"$f":"F117*H117","v":17.360958853553335},{"$f":"N$108","v":0.33830000000000005},{"$f":"(D57*G57)/(D117*(52*40))","v":1},{"$f":"(Calculations!D68*Calculations!E68)/(DefaultData!O117*(40*52))","v":1},null,{"$f":"D117*52*40","v":142852.72292674455},null,null,{"$f":"P117+Q117","v":68.679193714781036},{"$f":"ProjectData!B118","v":51.318234861227701},{"$f":"P117*R117","v":17.360958853553335},{"$f":"ProjectData!D118","v":0.33830000000000005},142852.72292674455,{"$f":"S117*K6","v":142852.72292674455},{"$f":"V117+W117","v":62.552142000000003},46.74,{"$f":"V117*X117","v":15.812142000000003},{"$f":"N$108","v":0.33830000000000005},{"$f":"U117*52*40","v":130108.45536000001},{"$f":"Y117*K6","v":130108.45536000001}]
[null,null,null,null,null,{"$f":"SUM(F115:F117)","v":105.01902363021887},{"$f":"SUM(H115:H117)","v":1.0149000000000001},{"$f":"SUM(I115:I117)","v":6},{"$f":"SUM(J115:J117)","v":6},null,null,null,null,null,null,{"$f":"SUM(P115:P117)","v":105.01902363021887},null,{"$f":"SUM(R115:R117)","v":1.0149000000000001},null,null,null,null,null,null,{"$f":"SUM(Z115:Z117)","v":510941.52720000001}]
[null,null,"Margins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D58-Y118","v":50047.289513820433},{"$f":"Y119/(E5*1000)","v":0.50047289513820437}]
[null,null,null,"Agriculture","Mining","Construction","Manufacturing","Fabricated Metals","Machinery","Electrical Equipment","TCPU","Wholesale Trade","Retail Trade","FIRE","Misc. Services","Professional Services","Government","Total"]
[null,null,"Agriculture",0.58366899999999999,0,0,0,0,0,0,5.1572E-2,7.2450000000000001E-2,0.29230899999999999,0,0,0,0,1]
[null,null,"Mining",0,0.36205100000000001,0,0,0,0,0,0.63054900000000003,7.4000000000000003E-3,0,0,0,0,0,1]
[null,null,"Construction",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"Manufacturing",0,0,0,0.55841200000000002,0,0,0,2.3014E-2,0.41857299999999997,0,0,0,0,0,0.99999899999999997]
[null,null,"Fabricated Metals",0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[null,null,"Machinery",0,0,0,0,0,0.63125100000000001,0,8.8900000000000003E-4,0.36785899999999999,0,0,0,0,0,0.99999900000000008]
[null,null,"Electrical Equipment",0,0,0,0,0,0,0.51277399999999995,1.2135999999999999E-2,0.47509000000000001,0,0,0,0,0,1]
[null,null,"TCPU",0,0,0,0,0,0,0,1,0,0,0,0,0,0,1]
[null,null,"Wholesale Trade",0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
[null,null,"Retail Trade",0,0,0,0,0,0,0,0,0.68871400000000005,0.31128600000000001,0,0,0,0,1]
[null,null,"FIRE",0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,null,"Misc. Services",0,0,0,0,0,0,0,4.2428E-2,9.2082999999999998E-2,0.361097,0,0.50439199999999995,0,0,1]
[null,null,"Professional Services",0,0,0,0,0,0,0,0,0,0,0,0,1,0,1]
[null,null,"Government",0,0,0,0,0,0,0,0,0,0,0,0,0,1,1]
[]
[]
[null,null,null,"Canada","Alberta","British Columbia","Manitoba","New Brunswick","Newfoundland and Labrador","Northwest Territories","Nova Scotia","Nunavut","Ontario","Prince Edward Island","Quebec","Saskatchewan","Yukon","MYREGION"]
[null,null,"Taxes per MW",null,5555,11976,9945,3830,null,null,6134,null,2294,1284]
[]
[null,null,"State Taxes per MW",{"$f":"HLOOKUP(Calculations!$E$1,D137:Q138,2,FALSE)","v":5555}]
[null,null,null,{"$f":"IF(D140=0,\"NA\",D140)","v":5555}]
[]
[null,null,"CA average cost per MW",{"$f":"AVERAGE(D138:Q138)","v":5859.7142857142853}]
[null,null,"CA median cost per MW",{"$f":"MEDIAN(D138:Q138)","v":5555}]
[]
[null,null,"Sales Tax",0.05,0,7.0000000000000007E-2,7.0000000000000007E-2,0.1,0.1,0,0.1,0,0.08,0.1,9.9750000000000005E-2,0.06,0,0]
[]
[]
[null,null,null,{"$f":"HLOOKUP(ProjectData!B9,DefaultData!$D$137:$Q$147,10,FALSE)","v":0}]
[null,null,null,{"$f":"HLOOKUP('User Add-in Location'!B4,DefaultData!$D$137:$R$147,10)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,2016,"Canada","Alberta","British Columbia","Manitoba","New Brunswick","Newfoundland and Labrador","Northwest Territories","Nova Scotia","Nunavut","Ontario","Prince Edward Island","Quebec","Saskatchewan","Yukon"]
[null,null,"Property assessment ratio (%)","NA","NA","NA","NA","NA",1,1,"NA",1,"NA","NA",1,1,1,1]
[null,null,"Average millage rate ($/$1000 assessed value)","NA","NA","NA","NA","NA",7.7,6.59,"NA",4.62,"NA","NA",13,8.8000000000000007,7.6,7]
[]
[null,null,"Property assessment ratio (%)",{"$f":"HLOOKUP(ProjectData!B9,D153:BE155,2,FALSE)","v":"NA"}]
[null,null,"Average millage rate ($/$1000 assessed value)",{"$f":"HLOOKUP(ProjectData!B9,D153:Q155,3,FALSE)","v":"NA"}]

{"sheet":"Calculations","index":7,"n_rows":233,"n_cols":37,"rows_kept":233,"cut":false,"hidden":false,"merged":[[39,12,39,23],[31,12,31,23],[0,0,16,1]]}
["*** WARNING ***\n\nThis Worksheet contains Data and Formulas that are an integral part of the EI2 model.  \nAlthough the data and formulas are available for review they must not be changed.\nAny changes to the data or formulas will impact the analysis and may invalidate the model results.\n\nTo view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Economic Impact Analysis for ",null,{"$f":"ProjectData!B9","v":"Alberta"},"Wind Power Plant"]
[]
[null,null,"Project Construction Costs "]
[null,null,null,"Cost","Purchased Local",null,"Local $ Spending",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Costs ","Cost","Local Share"]
[null,null,"Balance of Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance of Plant"]
[null,null,"  Materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Materials"]
[null,null,"    Construction (concrete rebar, equip, roads and site prep)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D18,ProjectData!B35)","v":21745654.500851437},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G18,ProjectData!AA35),ProjectData!E35)","v":0.9},null,{"$f":"D7*E7","v":19571089.050766293},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Construction (concrete rebar, equip, roads and site prep)",{"$f":"D7","v":21745654.500851437},0.9]
[null,null,"    Transformer",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D19,ProjectData!B36)","v":2459884.3478065953},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G19,ProjectData!AA36),ProjectData!E36)","v":0},null,{"$f":"D8*E8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Transformer",2459884.3478065953,0]
[null,null,"    Electrical (drop cable, wire, )",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D20,ProjectData!B37)","v":2592884.3197763958},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G20,ProjectData!AA37),ProjectData!E37)","v":1},null,{"$f":"D9*E9","v":2592884.3197763958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (drop cable, wire, )",2592884.3197763958,1]
[null,null,"    HV line extension",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D21,ProjectData!B38)","v":4736334.622701399},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G21,ProjectData!AA38),ProjectData!E38)","v":0.7},null,{"$f":"D10*E10","v":3315434.2358909789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HV line extension",4736334.622701399,0.7]
[null,null,"    Subtotal",{"$f":"SUM(D7:D10)","v":31534757.791135829},null,null,{"$f":"SUM(G7:G10)","v":25479407.606433667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Materials Subtotal",{"$f":"D11","v":31534757.791135829}]
[null,null,"  Labour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labour"]
[null,null,"    Foundation",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D24,ProjectData!B41)","v":1105050.8286339508},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G24,ProjectData!AA41),ProjectData!E41)","v":0.95},null,{"$f":"D13*E13","v":1049798.2872022532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Foundation",{"$f":"D13","v":1105050.8286339508},{"$f":"E13","v":0.95}]
[null,null,"    Erection",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D25,ProjectData!B42)","v":1821520.0211889176},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G25,ProjectData!AA42),ProjectData!E42)","v":0.75},null,{"$f":"D14*E14","v":1366140.0158916882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Erection",{"$f":"D14","v":1821520.0211889176},{"$f":"E14","v":0.75}]
[null,null,"    Electrical",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D26,ProjectData!B43)","v":2444157.5619438435},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G26,ProjectData!AA43),ProjectData!E43)","v":0.7},null,{"$f":"D15*E15","v":1710910.2933606904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical",2444157.5619438435,{"$f":"E15","v":0.7}]
[null,null,"    Management/supervision",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D27,ProjectData!B44)","v":1341768.8448233332},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G27,ProjectData!AA44),ProjectData!E44)","v":0.1},null,{"$f":"D16*E16","v":134176.88448233332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Management/supervision",1341768.8448233332,{"$f":"E16","v":0.1}]
[null,null,"    Misc.",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D28,ProjectData!B45)","v":7676000},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G28,ProjectData!AA45),ProjectData!E45)","v":0.5},null,{"$f":"D17*E17","v":3838000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Misc.",7676000,{"$f":"E17","v":0.5}]
[null,null,"    Subtotal",{"$f":"SUM(D13:D17)","v":14388497.256590046},null,null,{"$f":"SUM(G13:G17)","v":8099025.480936965},{"$f":"SUM(G13:G16)","v":4261025.480936965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Labour Subtotal",14388497.256590046]
[null,null,"  Subtotal",{"$f":"D11+D18","v":45923255.047725871},null,null,{"$f":"G11+G18","v":33578433.087370634},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal",45923255.047725871]
[null,null,"Equipment Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Costs"]
[null,null,"  Turbines (excluding blades and towers)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D32,ProjectData!B28)","v":89992395.964895383},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G32,ProjectData!AA28),ProjectData!E28)","v":0},null,{"$f":"D21*E21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Turbines",{"$f":"D21","v":89992395.964895383},0]
[null,null,"  Blades",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D33,ProjectData!B29)","v":21068453.904825002},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G33,ProjectData!AA29),ProjectData!E29)","v":0},null,{"$f":"D22*E22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Blades",21068453.904825002,0]
[null,null,"  Towers",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D34,ProjectData!B30)","v":23325788.251770537},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G34,ProjectData!AA30),ProjectData!E30)","v":0},null,{"$f":"D23*E23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Towers",23325788.251770537,0]
[null,null,"  Transportation",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D35,ProjectData!B31)","v":16102318.341544826},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G35,ProjectData!AA31),ProjectData!E31)","v":0},null,{"$f":"D24*E24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Transportation",16102318.341544826,0]
[null,null,"  Subtotal",{"$f":"SUM(D21:D24)","v":150488956.46303576},null,null,{"$f":"SUM(G21:G24)","v":0},0.89448733178325956,0.23449061099247084,0.10551266821674041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equipment Subtotal",{"$f":"D25","v":150488956.46303576}]
[null,null,"Development/Other Costs",null,null,null,null,"Labour","Materials","Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development/Other Costs"]
[null,null,"  HV Sub/Interconnection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  HV Sub/Interconnection",{"$f":"D27","v":0},{"$f":"E27","v":0}]
[null,null,"       Materials",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D39,ProjectData!B49)","v":1494495.6858084218},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G39,ProjectData!AA48),ProjectData!E49)","v":0.9},null,{"$f":"D28*E28","v":1345046.1172275797},null,{"$f":"G28","v":1345046.1172275797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Materials",{"$f":"D28","v":1494495.6858084218},{"$f":"E28","v":0.9}]
[null,null,"       Labour",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D40,ProjectData!B50)","v":457793.47911744774},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G40,ProjectData!AA49),ProjectData!E50)","v":0.1},null,45779.347911744779,{"$f":"G29*H25","v":40949.04676435412},null,{"$f":"G29*J25","v":4830.3011473906545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Labour",457793.47911744774,0.1]
[null,null,"  Engineering",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D41,ProjectData!B51)","v":2033634.5467977803},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G41,ProjectData!AA50),ProjectData!E51)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Engineering",2033634.5467977803,0]
[null,null,"  Legal Services",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D42,ProjectData!B52)","v":1108330.8280047902},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G42,ProjectData!AA51),ProjectData!E52)","v":1},null,1108330.8280047902,null,{"$f":"I32-I33","v":2.1948790718038476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Legal Services",1108330.8280047902,1]
[null,null,"  Land Easements",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D43,ProjectData!B53)","v":0},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G43,ProjectData!AA52),ProjectData!E53)","v":1},null,0,null,7.4929731707530101,null,null,null,{"$f":"CONCATENATE(\"In $\",Deflators!E5)","v":"In $2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Easements",0,1]
[null,null,"  Site Certificate",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D44,ProjectData!B54)","v":518576.8094334341},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G44,ProjectData!AA53),ProjectData!E54)","v":1},null,518576.8094334341,"Eng. & Prof. Svcs.& Sub Interconnection",{"$f":"I55","v":5.2980940989491625},{"$f":"I45-DefaultData!AQ28","v":0.13547723430253455},null,"Eng. & Prof. Svcs.",{"$f":"M55*G60","v":0.46478534517041098},{"$f":"M45-H45","v":3.8856759703401522E-2},null,"Eng. & Prof. Svcs.",{"$f":"Q55*G60","v":1.1131611291521808},{"$f":"(Q57-Q45-Q33)*G60","v":7.7159909915880904},null,"Eng. & Prof. Svcs.",{"$f":"U55*G60","v":0.69843384582090706},{"$f":"(U57-U33-U45)*K60","v":0},null,null,null,null,null,"  Site Certificate",518576.8094334341,1]
[null,null,"  Subtotal",{"$f":"SUM(D28:D33)","v":5612831.3491618745},null,null,{"$f":"SUM(G28:G33)","v":3017733.1025775489},"Other Sectors (not Construction)",{"$f":"I57-I45-I37-I33","v":34.589723838582636},null,null,"Other Sectors (not Construction)",{"$f":"((M57-M45)*G60)-M37-M33","v":1.6308918091209583},null,null,"Other Sectors (not Construction)",{"$f":"(Q57-Q45)*G60-Q33-Q37","v":3.838000000000001},null,null,"Other Sectors (not Construction)",{"$f":"(U57-U45)*G60-U33-U37","v":2.5401695754183793},null,null,null,null,null,null,"  Other Subtotal",5612831.3491618745]
[null,null,"Subtotal All Costs (without sales tax)",{"$f":"D19+D25+D34","v":202025042.85992348},null,null,{"$f":"G19+G25+G34","v":36596166.189948186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal All Costs (without sales tax)",202025042.85992348]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D47,ProjectData!B58)","v":0},{"$f":"IF(ProjectData!$B$23=\"y\",IF(ProjectData!#REF!=0,DefaultData!G47,ProjectData!AA58),ProjectData!E58)","v":1},null,{"$f":"D36*E36","v":0},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)",0,{"$f":"E36","v":1}]
[null,null,"TOTAL",{"$f":"D35+D36","v":202025042.85992348},null,null,{"$f":"G19+G25+G34","v":36596166.189948186},"Manufacturing Jobs",{"$f":"I46+I47+I48+I49","v":5.2928959855211417},{"$f":"J46+J47+J48+J49","v":8.2690507823152171},null,"Mfg W&S Earnings",{"$f":"(M46+M47+M48+M49)*$G60","v":0.45448655600233079},null,null,"Mfg Output",{"$f":"(Q46+Q47+Q48+Q49)*$G60","v":3.9379304370039758},{"$f":"(R46+R47+R48+R49)*$G60","v":3.219046268698889},null,"Mfg Output",{"$f":"(U46+U47+U48+U49)*$G60","v":1.268662173899797},{"$f":"(V46+V47+V48+V49)*$G60","v":1.4056427193593342},null,null,null,null,null,"Total Project Costs",202025042.85992348,{"$f":"AC37/(ProjectData!B11*1000)","v":2020.2504285992347}]
[null,null,null,{"$f":"D37/(DefaultData!E5*1000)","v":2020.2504285992347},null,null,null,null,{"$f":"I39/ProjectData!$B11","v":5.292895985521142E-2},{"$f":"J39/ProjectData!$B11","v":8.2690507823152168E-2},{"$f":"K39/ProjectData!$B11","v":2.7868989502364112E-2},{"$f":"L39/ProjectData!$B11","v":0.16348845718072769},null,null,null,{"$f":"P39*G60","v":1.1817516122084863},null,null,null,{"$f":"T39*G60","v":7.7350102016824565},null,null,null,{"$f":"X39*G60","v":3.033316318586643},null,null,null,null,null,null,null,null,"Local Economic Impacts - Summary Results"]
[null,null,"Year",{"$f":"ProjectData!B16","v":2020},null,{"$f":"CONCATENATE(\"Convert to \",Deflators!E4, \" dollars\")","v":"Convert to 2017 dollars"},{"$f":"Deflators!J4","v":0.94890510948905105},null,{"$f":"SUM(I46:I49)","v":5.2928959855211417},{"$f":"SUM(J46:J49)","v":8.2690507823152171},{"$f":"SUM(K46:K49)","v":2.7868989502364112},16.34884571807277,0.43126461518469345,0.55135071828543547,0.13875480950142755,1.1213701429715563,3.7367223124855244,3.0545694520500404,0.54849893779085368,7.3397907023264182,1.2038400190290044,1.3338215585161564,0.34066777585822272,2.8783293534033838,null,null,null,"Wind Plant Annual Operating and Maintenance Costs",null,null,null,null,null,"Jobs","Earnings","Output","Value Added"]
[null,null,"Construction Costs Local Demand ",null,null,{"$f":"SUM(F3:F39)","v":0},null,null,{"$f":"(M45*10^6)/I45","v":70455.8434495033},null,null,null,{"$f":"CONCATENATE(\"In $\",Deflators!E4)","v":"In $2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  During construction period"]
[null,null,null,"Demand",null,"Total","Adj Demand",null,"Jobs","Jobs","Jobs","Jobs","Earnings",null,null,null,"Output",null,null,null,"Value Added",null,null,null,null,null,null,"Variable Costs",null,null,null,null,"     Direct Impacts",{"$f":"AH42+AH43","v":63.237441786317},{"$f":"AI42+AI43","v":4.76675987287173},{"$f":"AJ42+AJ43","v":5.415135656853499},{"$f":"AK42+AK43","v":11.852207873581696}]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"Millions of \",Deflators!E4, \" dollars\")","v":"Millions of 2017 dollars"},{"$f":"H43/29","v":1339.888265634542},"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,null,null,"Personnel",null,null,null,null,"       Onsite Construction Only (labour and interconnection)",{"$f":"I45","v":57.939347687367835},{"$f":"M45*G60","v":4.3019745277013186},{"$f":"Q45*$G60","v":4.3019745277013186},{"$f":"U45*$G60","v":11.15377402776079}]
[null,null,"Agriculture",{"$f":"E141","v":0},null,{"$f":"D43","v":0},{"$f":"F43*G$39/10^6","v":0},{"$f":"H46*10^6","v":38856.759703401716},{"$f":"$G43*Multipliers!D8","v":0},{"$f":"$G43*Multipliers!E8","v":0},{"$f":"$G43*Multipliers!F8","v":0},{"$f":"I43+J43+K43","v":0},{"$f":"$G43*Multipliers!G8","v":0},{"$f":"$G43*Multipliers!H8","v":0},{"$f":"$G43*Multipliers!I8","v":0},{"$f":"M43+N43+O43","v":0},{"$f":"+$G43*Multipliers!J8","v":0},{"$f":"$G43*Multipliers!K8","v":0},{"$f":"$G43*Multipliers!L8","v":0},{"$f":"Q43+R43+S43","v":0},{"$f":"$G43*Multipliers!M8","v":0},{"$f":"$G43*Multipliers!N8","v":0},{"$f":"$G43*Multipliers!O8","v":0},{"$f":"U43+V43+W43","v":0},null,null,null,"  Field Salaries",{"$f":"D66","v":358201.52175897441},1,null,null,"       Other Onsite Construction Related Services (Engin. and Prof. Services)",{"$f":"I33","v":5.2980940989491625},{"$f":"M33","v":0.46478534517041098},{"$f":"Q33","v":1.1131611291521808},{"$f":"U33","v":0.69843384582090706}]
[null,null,"Mining",{"$f":"E142","v":0},null,{"$f":"D44","v":0},{"$f":"F44*G$39/10^6","v":0},"Const",{"$f":"$G44*Multipliers!D9","v":0},{"$f":"$G44*Multipliers!E9","v":0},{"$f":"$G44*Multipliers!F9","v":0},{"$f":"I44+J44+K44","v":0},{"$f":"$G44*Multipliers!G9","v":0},{"$f":"$G44*Multipliers!H9","v":0},{"$f":"$G44*Multipliers!I9","v":0},{"$f":"M44+N44+O44","v":0},{"$f":"+$G44*Multipliers!J9","v":0},{"$f":"$G44*Multipliers!K9","v":0},{"$f":"$G44*Multipliers!L9","v":0},{"$f":"Q44+R44+S44","v":0},{"$f":"$G44*Multipliers!M9","v":0},{"$f":"$G44*Multipliers!N9","v":0},{"$f":"$G44*Multipliers!O9","v":0},{"$f":"U44+V44+W44","v":0},null,null,null,"  Adminstrative",59934.572028101422,1,null,null,"     Indirect Impacts",{"$f":"I34+I37+J57","v":186.64168714948846},{"$f":"M34+M37+N60","v":14.389087526413022},{"$f":"+Q34+Q37+R60","v":49.330276459638121},{"$f":"+U34+U37+V60","v":13.688532912995854}]
[null,null,"Construction",27188497.814358596,null,27188497.814358596,25.79930449537677,{"$f":"H18*G39/10^6","v":4.0433088505241273},{"$f":"+(H46*Multipliers!D10)+DefaultData!AQ28","v":57.939347687367835},{"$f":"($G45*Multipliers!E10)+(H47*Multipliers!D10)","v":129.35409255010296},{"$f":"$G45*Multipliers!F10","v":34.992489967678537},222.28593020514933,{"$f":"H45+H46","v":4.0821656102275288},{"$f":"(G45*Multipliers!H10)+(H47*Multipliers!G10)","v":10.552030154337947},{"$f":"$G45*Multipliers!I10","v":1.7434060469531076},16.377601811518584,{"$f":"($H46*Multipliers!J10)+(H45*Multipliers!J10)","v":4.0821656102275288},{"$f":"G45*Multipliers!K10+H47*Multipliers!J10","v":34.54908896601092},{"$f":"$G45*Multipliers!L10","v":6.8699505255931683},45.501205101831616,{"$f":"$G45*Multipliers!M10","v":10.583873165028486},{"$f":"$G45*Multipliers!N10","v":6.9940351154313829},{"$f":"$G45*Multipliers!O10","v":4.2688759328585224},21.846784213318394,null,null,null,"  Manangement",142852.72292674455,1,null,null,"     Induced Impacts",{"$f":"K57","v":45.378998044974928},{"$f":"O60","v":2.3836929018871684},{"$f":"S60","v":9.3886911826563697},{"$f":"W60","v":5.8340224700031733}]
[null,null,"Manufacturing",3937930.4370039757,null,3937930.4370039757,3.7367223124855244,{"$f":"H29/10^6*G39","v":3.8856759703401716E-2},{"$f":"$G46*Multipliers!D11","v":5.2928959855211417},{"$f":"$G46*Multipliers!E11","v":8.2690507823152171},{"$f":"$G46*Multipliers!F11","v":2.7868989502364112},16.34884571807277,{"$f":"$G46*Multipliers!G11","v":0.43126461518469345},{"$f":"$G46*Multipliers!H11","v":0.55135071828543547},{"$f":"$G46*Multipliers!I11","v":0.13875480950142755},1.1213701429715563,{"$f":"+$G46*Multipliers!J11","v":3.7367223124855244},{"$f":"$G46*Multipliers!K11","v":3.0545694520500404},{"$f":"$G46*Multipliers!L11","v":0.54849893779085368},7.3397907023264182,{"$f":"$G46*Multipliers!M11","v":1.2038400190290044},{"$f":"$G46*Multipliers!N11","v":1.3338215585161564},{"$f":"$G46*Multipliers!O11","v":0.34066777585822272},2.8783293534033838,null,null,null,"  Personnel Subtotal",560988.81671382044,0,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"AH45+AH44+AH41","v":295.25812698078039},{"$f":"AI45+AI44+AI41","v":21.539540301171922},{"$f":"AJ45+AJ44+AJ41","v":64.134103299147981},{"$f":"AK45+AK44+AK41","v":31.374763256580721}]
[null,null,"Fabricated Metals",0,null,0,0,{"$f":"G45-(H45+H46)","v":21.71713888514924},{"$f":"$G47*Multipliers!D12","v":0},{"$f":"$G47*Multipliers!E12","v":0},{"$f":"$G47*Multipliers!F12","v":0},0,{"$f":"$G47*Multipliers!G12","v":0},{"$f":"$G47*Multipliers!H12","v":0},{"$f":"$G47*Multipliers!I12","v":0},0,{"$f":"+$G47*Multipliers!J12","v":0},{"$f":"$G47*Multipliers!K12","v":0},{"$f":"$G47*Multipliers!L12","v":0},0,{"$f":"$G47*Multipliers!M12","v":0},{"$f":"$G47*Multipliers!N12","v":0},{"$f":"$G47*Multipliers!O12","v":0},0,null,null,null,"Warranty/Maintenance Services",0,0]
[null,null,"Machinery",0,null,0,0,null,{"$f":"$G48*Multipliers!D13","v":0},{"$f":"$G48*Multipliers!E13","v":0},{"$f":"$G48*Multipliers!F13","v":0},0,{"$f":"$G48*Multipliers!G13","v":0},{"$f":"$G48*Multipliers!H13","v":0},{"$f":"$G48*Multipliers!I13","v":0},0,{"$f":"+$G48*Multipliers!J13","v":0},{"$f":"$G48*Multipliers!K13","v":0},{"$f":"$G48*Multipliers!L13","v":0},0,{"$f":"$G48*Multipliers!M13","v":0},{"$f":"$G48*Multipliers!N13","v":0},{"$f":"$G48*Multipliers!O13","v":0},0,null,null,null,"Total",{"$f":"D71","v":560988.81671382044},null,null,null,"  During operating years (annual)"]
[null,null,"Electrical Equipment",0,null,0,0,null,{"$f":"$G49*Multipliers!D14","v":0},{"$f":"$G49*Multipliers!E14","v":0},{"$f":"$G49*Multipliers!F14","v":0},0,{"$f":"$G49*Multipliers!G14","v":0},{"$f":"$G49*Multipliers!H14","v":0},{"$f":"$G49*Multipliers!I14","v":0},0,{"$f":"+$G49*Multipliers!J14","v":0},{"$f":"$G49*Multipliers!K14","v":0},{"$f":"$G49*Multipliers!L14","v":0},0,{"$f":"$G49*Multipliers!M14","v":0},{"$f":"$G49*Multipliers!N14","v":0},{"$f":"$G49*Multipliers!O14","v":0},0,null,null,null,"Fixed Costs",null,null,null,null,"     Direct Impacts"]
[null,null,"TCPU",0,null,0,0,null,{"$f":"$G50*Multipliers!D15","v":0},{"$f":"$G50*Multipliers!E15","v":0},{"$f":"$G50*Multipliers!F15","v":0},0,{"$f":"$G50*Multipliers!G15","v":0},{"$f":"$G50*Multipliers!H15","v":0},{"$f":"$G50*Multipliers!I15","v":0},0,{"$f":"+$G50*Multipliers!J15","v":0},{"$f":"$G50*Multipliers!K15","v":0},{"$f":"$G50*Multipliers!L15","v":0},0,{"$f":"$G50*Multipliers!M15","v":0},{"$f":"$G50*Multipliers!N15","v":0},{"$f":"$G50*Multipliers!O15","v":0},0,null,null,null,"Materials and Services",null,null,null,null,"       Onsite Wind Farm Labour Only (field techs, admin., mgmt.)",{"$f":"L137","v":6},{"$f":"P139","v":0.40952183620108884},{"$f":"T139","v":0.40952183620108884},{"$f":"X139","v":0.40952183620108884}]
[null,null,"Wholesale Trade",0,null,0,0,null,{"$f":"$G51*Multipliers!D16","v":0},{"$f":"$G51*Multipliers!E16","v":0},{"$f":"$G51*Multipliers!F16","v":0},0,{"$f":"$G51*Multipliers!G16","v":0},{"$f":"$G51*Multipliers!H16","v":0},{"$f":"$G51*Multipliers!I16","v":0},0,{"$f":"+$G51*Multipliers!J16","v":0},{"$f":"$G51*Multipliers!K16","v":0},{"$f":"$G51*Multipliers!L16","v":0},0,{"$f":"$G51*Multipliers!M16","v":0},{"$f":"$G51*Multipliers!N16","v":0},{"$f":"$G51*Multipliers!O16","v":0},0,null,null,null,"  Vehicles",{"$f":"D74","v":55392.406321559203},1,null,null,"     Indirect Impacts",{"$f":"(L159-AH50)+M159","v":9.7091408557857637},{"$f":"P160-AI50+Q160","v":0.71608299771348816},{"$f":"T160-AJ50+U160","v":2.213168726174759},{"$f":"X160-AK50+Y160","v":1.237195270227508}]
[null,null,"Retail Trade",1919000,null,1919000,1.8209489051094889,null,{"$f":"$G52*Multipliers!D17","v":20.425915851394397},{"$f":"$G52*Multipliers!E17","v":3.2364965828276859},{"$f":"$G52*Multipliers!F17","v":2.9456430971209282},26.608055531343012,{"$f":"$G52*Multipliers!G17","v":0.75049731844914735},{"$f":"$G52*Multipliers!H17","v":0.21193568071612501},{"$f":"$G52*Multipliers!I17","v":0.14715147174671822},1.1095844709119906,{"$f":"+$G52*Multipliers!J17","v":1.8209489051094889},{"$f":"$G52*Multipliers!K17","v":0.74608096207924135},{"$f":"$G52*Multipliers!L17","v":0.57771991558072155},3.1447497827694519,{"$f":"$G52*Multipliers!M17","v":1.1133257245881496},{"$f":"$G52*Multipliers!N17","v":0.42384779982793158},{"$f":"$G52*Multipliers!O17","v":0.35901925170832222},1.8961927761244033,null,null,null,"  Misc. Services",21603.038465408088,0.8,null,null,"     Induced Impacts",{"$f":"N159","v":2.2772964592592935},{"$f":"R160","v":0.11968590265802054},{"$f":"V160","v":0.47080700814001208},{"$f":"Z160","v":0.29244131699790782}]
[null,null,"FIRE",0,null,0,0,null,{"$f":"$G53*Multipliers!D18","v":0},{"$f":"$G53*Multipliers!E18","v":0},{"$f":"$G53*Multipliers!F18","v":0},0,{"$f":"$G53*Multipliers!G18","v":0},{"$f":"$G53*Multipliers!H18","v":0},{"$f":"$G53*Multipliers!I18","v":0},0,{"$f":"+$G53*Multipliers!J18","v":0},{"$f":"$G53*Multipliers!K18","v":0},{"$f":"$G53*Multipliers!L18","v":0},0,{"$f":"$G53*Multipliers!M18","v":0},{"$f":"$G53*Multipliers!N18","v":0},{"$f":"$G53*Multipliers!O18","v":0},0,null,null,null,"  Fees, Permits, Licenses",10801.519232704044,1,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"SUM(AH50:AH52)","v":17.986437315045059},{"$f":"SUM(AI50:AI52)","v":1.2452907365725976},{"$f":"SUM(AJ50:AJ52)","v":3.0934975705158596},{"$f":"SUM(AK50:AK52)","v":1.9391584234265047}]
[null,null,"Misc. Services",1919000,null,1919000,1.8209489051094889,null,{"$f":"$G54*Multipliers!D19","v":12.385551988102529},{"$f":"$G54*Multipliers!E19","v":2.6592373885806286},{"$f":"$G54*Multipliers!F19","v":2.2751983594657141},17.319987736148871,{"$f":"$G54*Multipliers!G19","v":0.6295479515950565},{"$f":"$G54*Multipliers!H19","v":0.15572077380837071},{"$f":"$G54*Multipliers!I19","v":0.11395689707390765},0.89922562247733484,{"$f":"+$G54*Multipliers!J19","v":1.8209489051094889},{"$f":"$G54*Multipliers!K19","v":0.47573040107178738},{"$f":"$G54*Multipliers!L19","v":0.44626978348030916},2.7429490896615856,{"$f":"$G54*Multipliers!M19","v":1.2970541644949856},{"$f":"$G54*Multipliers!N19","v":0.26265717388315862},{"$f":"$G54*Multipliers!O19","v":0.27719198453128741},1.8369033229094316,null,null,null,"  Misc. Materials",43206.076930816176,1]
[null,null,"Professional Services",1113161.1291521809,null,1113161.1291521809,1.0562842831371058,null,{"$f":"$G55*Multipliers!D20","v":5.2980940989491625},{"$f":"$G55*Multipliers!E20","v":1.839027774137582},{"$f":"$G55*Multipliers!F20","v":1.6521991057703835},8.7893209788571287,{"$f":"$G55*Multipliers!G20","v":0.44103718884783522},{"$f":"$G55*Multipliers!H20","v":0.11322855885630781},{"$f":"$G55*Multipliers!I20","v":8.2511855297772649E-2},0.63677760300191566,{"$f":"+$G55*Multipliers!J20","v":1.0562842831371058},{"$f":"$G55*Multipliers!K20","v":0.35529791706472147},{"$f":"$G55*Multipliers!L20","v":0.32404341757262761},1.7356256177744549,{"$f":"$G55*Multipliers!M20","v":0.66274744493954685},{"$f":"$G55*Multipliers!N20","v":0.20414383217412668},{"$f":"$G55*Multipliers!O20","v":0.20168959472925688},1.0685808718429304,null,null,null,"  Insurance",415443.04741169396,0]
[null,null,"Government",518576.8094334341,null,518576.8094334341,0.49208018413391552,null,{"$f":"$G56*Multipliers!D21","v":1.7782559990856974},{"$f":"$G56*Multipliers!E21","v":1.4011622474205994},{"$f":"$G56*Multipliers!F21","v":0.72656856470295272},3.9059868112092495,{"$f":"$G56*Multipliers!G21","v":0.16751630065451684},{"$f":"$G56*Multipliers!H21","v":9.0786602810885034E-2},{"$f":"$G56*Multipliers!I21","v":3.6117293480583929E-2},0.29442019694598576,0,{"$f":"$G56*Multipliers!K21","v":0.25036356407685584},{"$f":"$G56*Multipliers!L21","v":0.14249445461974997},0.3928580186966058,0,{"$f":"$G56*Multipliers!N21","v":0.15639343460591373},{"$f":"$G56*Multipliers!O21","v":8.8489190974332721E-2},0.24488262558024645,null,null,null,"  Fuel (gals)",21603.038465408088,1]
[null,null,"Total",{"$f":"SUM(D43:D56)","v":36596166.189948179},null,{"$f":"SUM(F43:F56)","v":36596166.189948179},{"$f":"SUM(G43:G56)","v":34.726289085352292},"Total",{"$f":"SUM(I43:I56)","v":103.12006161042078},146.75906732538468,45.378998044974928,295.25812698078033,6.5020289849587769,11.675052488815073,2.2618983740535175,20.438979847827369,12.517070016069137,39.431131262353567,8.9089770346374308,60.857178313060132,14.86084051808017,9.3748989144386723,5.535933730659945,29.771673163178789,null,null,null,"  Tools and Misc. Supplies",140419.75002515258,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Spare Parts Inventory",1230542.3064334374,0.02]
[null,null,null,null,null,"Inflator to",{"$f":"D39","v":2020},"Dollars",null,null,null,null,{"$f":"CONCATENATE(\"↓ Conversion of totals into \", G59,\" dollars ↓\")","v":"↓ Conversion of totals into 2020 dollars ↓"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"D82","v":1939011.1832861796}]
[null,null,null,null,null,null,{"$f":"Deflators!J5","v":1.0538461538461539},null,null,null,null,null,{"$f":"M57*$G60","v":6.8521382379950193},{"$f":"N57*$G60","v":12.303709161289731},2.3836929018871684,21.539540301171922,13.191066093857476,41.554346022634142,9.3886911826563697,64.134103299147981,15.661039622899873,9.8797011636776784,5.8340224700031733,31.374763256580724,null,null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"D83","v":0},{"$f":"E83","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,"Other Taxes/Payments",{"$f":"D84","v":0},{"$f":"E84","v":1}]
[null,null,"Wind Farm Annual Operating and Maintenance Costs",null,null,null,null,"Gross incl benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (with Sales Tax and Other Taxes/Payments",{"$f":"AC61+AC60+AC59+AC48","v":2500000}]
[null,null,null,"Cost","Local Share","Empl Earnings","Local $ Spending","Empl Earnings","Govt Share","Health Ben, etc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Payment (average annual)",{"$f":"D86","v":50566428.005894586},0]
[null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Payment - Individuals",0,1]
[null,null,"Personnel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Payment - Corporate",15807855.822638089,0]
[null,null,"  Field Salaries",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D55,ProjectData!B66)","v":358201.52175897441},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G55,ProjectData!AA66),ProjectData!E66)","v":1},{"$f":"D66*(1-DefaultData!N$108)","v":237021.94694791335},{"$f":"E66*F66","v":237021.94694791335},{"$f":"D66*(1-DefaultData!N$106)","v":261487.1108840513},{"$f":"D66*E66*DefaultData!N$106","v":96714.410874923095},{"$f":"E66*D66*DefaultData!N$107","v":24465.163936137953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Taxes",555500,1]
[null,null,"  Adminstrative",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D56,ProjectData!B67)","v":59934.572028101422},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G56,ProjectData!AA67),ProjectData!E67)","v":1},{"$f":"D67*(1-DefaultData!N$108)","v":39658.706310994705},{"$f":"E67*F67","v":39658.706310994705},{"$f":"D67*(1-DefaultData!N$106)","v":43752.23758051404},{"$f":"D67*E67*DefaultData!N$106","v":16182.334447587386},{"$f":"E67*D67*DefaultData!N$107","v":4093.531269519327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease",330000,1]
[null,null,"  Manangement",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D57,ProjectData!B68)","v":142852.72292674455},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G57,ProjectData!AA68),ProjectData!E68)","v":1},{"$f":"D68*(1-DefaultData!N$108)","v":94525.646760626856},{"$f":"E68*F68","v":94525.646760626856},{"$f":"D68*(1-DefaultData!N$106)","v":104282.48773652352},{"$f":"D68*E68*DefaultData!N$106","v":38570.235190221028},{"$f":"E68*D68*DefaultData!N$107","v":9756.8409758966536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Operating and Maintenance Costs",{"$f":"D91","v":69759783.828532681}]
[null,null,"  Subtotal",{"$f":"SUM(D66:D68)","v":560988.81671382044},null,{"$f":"SUM(F66:F68)","v":371206.30001953495},{"$f":"SUM(G66:G68)","v":371206.30001953495},{"$f":"SUM(H66:H68)","v":409521.83620108885},{"$f":"SUM(I66:I68)","v":151466.9805127315},{"$f":"SUM(J66:J68)","v":38315.536181553936},{"$f":"G69+I69+J69","v":560988.81671382044}]
[null,null,"Warranty/Maintenance Services",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D59,ProjectData!B70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Parameters"]
[null,null,"Total",{"$f":"D69+D70","v":560988.81671382044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local share"]
[null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Parameters"]
[null,null,"Materials and Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Debt Financing"]
[null,null,"  Vehicles",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D63,ProjectData!B71)","v":55392.406321559203},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G63,ProjectData!AA71),ProjectData!E71)","v":1},null,{"$f":"D74*E74","v":55392.406321559203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage financed",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D84,ProjectData!B88)","v":0.8},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!E84,ProjectData!C88)","v":0}]
[null,null,"  Misc. Services",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D64,ProjectData!B72)","v":21603.038465408088},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G64,ProjectData!AA72),ProjectData!E72)","v":0.8},null,{"$f":"D75*E75","v":17282.430772326472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Years financed (term)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D85,ProjectData!B89)","v":20}]
[null,null,"  Fees, Permits, Licenses",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D65,ProjectData!B73)","v":10801.519232704044},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G65,ProjectData!AA73),ProjectData!E73)","v":1},null,10801.519232704044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Interest rate",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D86,ProjectData!B90)","v":6.5000000000000002E-2}]
[null,null,"  Utilities",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D66,ProjectData!B74)","v":43206.076930816176},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G66,ProjectData!AA74),ProjectData!E74)","v":1},null,43206.076930816176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Equity Financing"]
[null,null,"  Insurance",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D67,ProjectData!B75)","v":415443.04741169396},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G67,ProjectData!AA75),ProjectData!E75)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage equity",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D89,ProjectData!B92)","v":0.19999999999999996}]
[null,null,"  Fuel (gals)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D68,ProjectData!B76)","v":21603.038465408088},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G68,ProjectData!AA76),ProjectData!E76)","v":1},null,21603.038465408088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Individual Investors (percent of total equity)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D90,ProjectData!B93)","v":0},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F87,ProjectData!E93)","v":0}]
[null,null,"  Tools and Misc. Supplies",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D69,ProjectData!B77)","v":140419.75002515258},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G69,ProjectData!AA77),ProjectData!E77)","v":1},null,140419.75002515258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Corporate Investors (percent of total equity)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D91,ProjectData!B94)","v":1},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F88,ProjectData!E94)","v":0}]
[null,null,"  Spare Parts Inventory",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D70,ProjectData!B78)","v":1230542.3064334374},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G70,ProjectData!AA78),ProjectData!E78)","v":0.02},null,24610.846128668749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Return on equity (annual interest rate)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D92,ProjectData!B95)","v":0.1}]
[null,null,"Subtotal",{"$f":"SUM(D74:D81)","v":1939011.1832861796},{"$f":"D82/(DefaultData!E5*1000)","v":19.390111832861795},null,{"$f":"SUM(G74:G81)","v":313316.06787663529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Repayment term (years)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D93,ProjectData!B96)","v":20}]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D72,ProjectData!B80)","v":0},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G72,ProjectData!AA80),ProjectData!E80)","v":1},null,{"$f":"D83*E83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Parameters"]
[null,null,"Other Taxes/Payments",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D73,ProjectData!B81)","v":0},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G73,ProjectData!AA81),ProjectData!E81)","v":1},null,{"$f":"D84*E84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Property/Other Tax Rate (percent of taxable value)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D96,ProjectData!B98)","v":"NA"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed value  (percent of construction cost)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D97,ProjectData!B99)","v":"NA"}]
[null,null,"Financing (debt payment)",{"$f":"IF(ProjectData!$B$20=\"y\",F197,Calculations!F233)","v":50566428.005894586},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F84,ProjectData!E87)","v":0},null,{"$f":"D86*E86","v":0},{"$f":"IF(ProjectData!$B$20=\"y\",Calculations!D197,D233)*E86","v":0},"Debt Pmt - Local share Avg Ann Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value (percent of assessed value)",0]
[null,null,"Equity Payment - Individuals",{"$f":"IF(ProjectData!$B$20=\"y\",K197,Calculations!K233)","v":0},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!G90,ProjectData!E93)","v":1},null,{"$f":"D87*E87","v":0},{"$f":"IF(ProjectData!$B$20=\"y\",Calculations!I197,I233)*E87","v":0},"Equity Pmt - Individual Share Avg Ann Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D98,ProjectData!B100)","v":"NA"}]
[null,null,"Equity Payment - Corporate",{"$f":"IF(ProjectData!$B$20=\"y\",P197,Calculations!P233)","v":15807855.822638089},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!G91,ProjectData!E94)","v":0},null,{"$f":"D88*E88","v":0},{"$f":"IF(ProjectData!$B$20=\"y\",Calculations!N197,N233)*E88","v":0},"Equity Pmt - Corporate Share Avg Ann Interest",null,null,"Default Land Lease (below)",null,null,"User Land Lease (below)",null,null,null,null,null,null,null,null,null,null,null,null,"  Taxes Per MW",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D99,ProjectData!B101)","v":5555}]
[null,null,"Property Taxes",{"$f":"IF(ProjectData!$B$20=\"y\",IF(DefaultData!D100=\"NA\",0,DefaultData!D100),ProjectData!B102)","v":555500},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!G100,ProjectData!E102)","v":1},null,{"$f":"D89*E89","v":555500},null,"Y",null,"Y","F",0,null,"F","O",null,null,null,null,null,null,null,null,null,null,null,"  Local Taxes",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D100,ProjectData!B102)","v":555500},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!G100,ProjectData!E102)","v":1}]
[null,null,"Land Lease",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D78,ProjectData!B107)","v":330000},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!G105,ProjectData!E108)","v":1},null,{"$f":"D90*E90","v":330000},{"$f":"IF(ProjectData!B20=\"Y\",Calculations!L90,O90)","v":330000},"To House",{"$f":"IF(ProjectData!B20=\"Y\",Calculations!M90,P90)","v":0},"To FIRE",{"$f":"DefaultData!D104*DefaultData!G105","v":330000},0,null,{"$f":"IF(ProjectData!B20=\"N\",IF(ProjectData!B108=\"F\",Calculations!G90,0),0)","v":0},{"$f":"IF(ProjectData!B20=\"N\",IF(ProjectData!B108=\"O\",Calculations!G90,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"  Local Sales Tax Rate",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D101,ProjectData!B103)","v":0},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!G101,ProjectData!E103)","v":1}]
[null,null,"Total",{"$f":"D69+SUM(D82:D90)","v":69759783.828532681},null,null,{"$f":"G69+SUM(G82:G90)+I69+J69","v":1759804.8845904558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Lease Parameters"]
[null,null,"Total (without debt, equity, property taxes, lease pmts)",{"$f":"D82+D83+D84+D71","v":2500000},{"$f":"D91-D92","v":67259783.828532681},null,{"$f":"G69+I69+J69+G82","v":874304.8845904558},{"$f":"G91-G92","v":885500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease Cost (per turbine)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D103,ProjectData!B105)","v":8250}]
[null,null,"Total cost per KW",{"$f":"D92/(ProjectData!B11*1000)","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Land Lease (total cost)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D104,ProjectData!B107)","v":330000}]
[null,null,null,"Local Share",1,0.5,null,null,null,null,null,"Without Plant Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Lease Payment recipient (F = farmer/household, O = Other)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D105,ProjectData!B108)","v":"F"},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F105,ProjectData!E108)","v":0}]
[null,null,"Annual Operations and Maintenance Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Deflators!E4","v":2017},"Dollars",null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters","Base Wage per Hour","Annual Wage","Employer Payroll Costs"]
[null,null,null,"Demand","PCE-Land Lease","PCE -Equity","Total","Adj Demand - Million",null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added",null,null,null,"  Construction Labour"]
[null,null,null,null,"To Farm/House","To Individuals","w/o Plant Empl",{"$f":"Deflators!E4","v":2017},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","  Foundation",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F110,ProjectData!B111)","v":17.39154557556369},{"$f":"AC97*40*52","v":36174.414797172474},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!H110,ProjectData!D111)","v":0.33830000000000005}]
[null,null,"Agriculture",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsAGR)","v":0},{"$f":"H$90*Multipliers!D25*E$94","v":4232.8279631577288},{"$f":"H$87*Multipliers!D25*F$94","v":0},{"$f":"D98+E98+F98","v":4232.8279631577288},{"$f":"G98*G$39/10^6","v":4.0165520818285019E-3},null,null,null,{"$f":"$H98*Multipliers!D8","v":9.2141823033410186E-3},{"$f":"$H98*Multipliers!E8","v":7.9328614493062635E-3},{"$f":"$H98*Multipliers!F8","v":2.0722964226203384E-3},{"$f":"L98+M98+N98","v":1.9219340175267621E-2},{"$f":"$H98*Multipliers!G8","v":2.9352615499896213E-4},{"$f":"$H98*Multipliers!H8","v":4.7700562882009351E-4},{"$f":"$H98*Multipliers!I8","v":1.0512782017853156E-4},{"$f":"P98+Q98+R98","v":8.7565960399758717E-4},{"$f":"$H98*Multipliers!J8","v":4.0165520818285019E-3},{"$f":"$H98*Multipliers!K8","v":2.3598027308264044E-3},{"$f":"$H98*Multipliers!L8","v":4.0987385873344996E-4},{"$f":"T98+U98+V98","v":6.7862286713883556E-3},{"$f":"$H98*Multipliers!M8","v":1.8560928223978485E-3},{"$f":"$H98*Multipliers!N8","v":1.0429162000456162E-3},{"$f":"$H98*Multipliers!O8","v":2.5352688060886487E-4},{"$f":"X98+Y98+Z98","v":3.1525359030523297E-3},"  Erection",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F111,ProjectData!B112)","v":28.667503470831306},{"$f":"AC98*40*52","v":59628.407219329121},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!H111,ProjectData!D112)","v":0.33830000000000005}]
[null,null,"Mining",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsMIN)","v":0},{"$f":"H$90*Multipliers!D26*E$94","v":1054.5187487806641},{"$f":"H$87*Multipliers!D26*F$94","v":0},{"$f":"D99+E99+F99","v":1054.5187487806641},{"$f":"G99*G$39/10^6","v":1.0006382287699731E-3},null,null,null,{"$f":"$H99*Multipliers!D9","v":7.1439982096237415E-4},{"$f":"$H99*Multipliers!E9","v":1.6620447727863448E-3},{"$f":"$H99*Multipliers!F9","v":8.0575211960207777E-4},{"$f":"L99+M99+N99","v":3.1821967133507964E-3},{"$f":"$H99*Multipliers!G9","v":1.3333204400097135E-4},{"$f":"$H99*Multipliers!H9","v":1.3730747759004881E-4},{"$f":"$H99*Multipliers!I9","v":4.0264061796509464E-5},{"$f":"P99+Q99+R99","v":3.1090358338752965E-4},{"$f":"$H99*Multipliers!J9","v":1.0006382287699731E-3},{"$f":"$H99*Multipliers!K9","v":4.1780485465182281E-4},{"$f":"$H99*Multipliers!L9","v":1.5872984406077752E-4},{"$f":"T99+U99+V99","v":1.5771729274825733E-3},{"$f":"$H99*Multipliers!M9","v":5.4200045699354571E-4},{"$f":"$H99*Multipliers!N9","v":2.3378043555563315E-4},{"$f":"$H99*Multipliers!O9","v":9.8199584249733486E-5},{"$f":"X99+Y99+Z99","v":8.7398047679891231E-4},"  Electrical",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F112,ProjectData!B113)","v":34.969742839754012},{"$f":"AC99*40*52","v":72737.065106688344},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!H112,ProjectData!D113)","v":0.33830000000000005}]
[null,null,"Construction",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsCON)","v":0},{"$f":"H$90*Multipliers!D27*E$94","v":180.41094942520655},{"$f":"H$87*Multipliers!D27*F$94","v":0},180.41094942520655,1.7119287171734929E-4,null,null,null,{"$f":"$H100*Multipliers!D10","v":5.9687778830784066E-4},{"$f":"$H100*Multipliers!E10","v":3.559018712131267E-4},{"$f":"$H100*Multipliers!F10","v":2.3219481932859522E-4},1.1849744788495625E-3,{"$f":"$H100*Multipliers!G10","v":5.042829748494675E-5},{"$f":"$H100*Multipliers!H10","v":2.75695030644887E-5},{"$f":"$H100*Multipliers!I10","v":1.1568478049506261E-5},8.9566278598941716E-5,{"$f":"$H100*Multipliers!J10","v":1.7119287171734929E-4},{"$f":"$H100*Multipliers!K10","v":8.514719396680009E-5},{"$f":"$H100*Multipliers!L10","v":4.5585979236113208E-5},3.019260449202626E-4,{"$f":"$H100*Multipliers!M10","v":7.0229941327996123E-5},{"$f":"$H100*Multipliers!N10","v":4.6409350163576773E-5},{"$f":"$H100*Multipliers!O10","v":2.832638880176356E-5},1.4496568029333647E-4,"  Management/Supervision",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F113,ProjectData!B114)","v":33.849832707994224},{"$f":"AC100*40*52","v":70407.652032627986},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!H113,ProjectData!D114)","v":0.33830000000000005}]
[null,null,"Manufacturing",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsMFG)","v":10307.243856301629},{"$f":"H$90*Multipliers!D28*E$94","v":62486.714073410381},{"$f":"H$87*Multipliers!D28*F$94","v":0},72793.957929712007,6.9074558619434748E-2,null,null,null,{"$f":"$H101*Multipliers!D11","v":9.784094814775382E-2},{"$f":"$H101*Multipliers!E11","v":0.15285616249343065},{"$f":"$H101*Multipliers!F11","v":5.1516756881112735E-2},0.30221386752229723,{"$f":"$H101*Multipliers!G11","v":7.9720702934032855E-3},{"$f":"$H101*Multipliers!H11","v":1.0191901973240967E-2},{"$f":"$H101*Multipliers!I11","v":2.5649289460472819E-3},2.0728901212691535E-2,{"$f":"$H101*Multipliers!J11","v":6.9074558619434748E-2},{"$f":"$H101*Multipliers!K11","v":5.6464735409364877E-2},{"$f":"$H101*Multipliers!L11","v":1.0139185859366366E-2},0.135678479888166,{"$f":"$H101*Multipliers!M11","v":2.2253384385827985E-2},{"$f":"$H101*Multipliers!N11","v":2.465613650865767E-2},{"$f":"$H101*Multipliers!O11","v":6.29735749286091E-3},5.3206878387346564E-2,"  O&M Labour","Base Wage per Hour","Annual Wage","Employer Payroll Costs"]
[null,null,"Fabricated Metals",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsFME)","v":0},{"$f":"H$90*Multipliers!D29*E$94","v":75.856530903525652},{"$f":"H$87*Multipliers!D29*F$94","v":0},75.856530903525652,7.198064976246959E-5,null,null,null,{"$f":"$H102*Multipliers!D12","v":2.1602877850077377E-4},{"$f":"$H102*Multipliers!E12","v":1.1418272630540309E-4},{"$f":"$H102*Multipliers!F12","v":8.1968225232470694E-5},4.1217973003864752E-4,{"$f":"$H102*Multipliers!G12","v":1.8743656768365451E-5},{"$f":"$H102*Multipliers!H12","v":8.6633896959487823E-6},{"$f":"$H102*Multipliers!I12","v":4.1050754543846656E-6},3.1512121918698897E-5,{"$f":"$H102*Multipliers!J12","v":7.198064976246959E-5},{"$f":"$H102*Multipliers!K12","v":2.8547261728464398E-5},{"$f":"$H102*Multipliers!L12","v":1.6101727615758708E-5},1.1662963910669271E-4,{"$f":"$H102*Multipliers!M12","v":2.5814758497844303E-5},{"$f":"$H102*Multipliers!N12","v":1.4256525488816774E-5},{"$f":"$H102*Multipliers!O12","v":9.995430560427982E-6},5.0066714547089065E-5,"  Field Salaries (technicians, other)",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F115,ProjectData!B116)","v":32.169967510354553},{"$f":"AC102*40*52","v":66913.532421537471},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!H115,ProjectData!D116)","v":0.33830000000000005}]
[null,null,"Machinery",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsMAC)","v":0},{"$f":"H$90*Multipliers!D30*E$94","v":955.84908813831601},{"$f":"H$87*Multipliers!D30*F$94","v":0},955.84908813831601,9.0701008363489836E-4,null,null,null,{"$f":"$H103*Multipliers!D13","v":2.5330599725376692E-3},{"$f":"$H103*Multipliers!E13","v":1.393393939981125E-3},{"$f":"$H103*Multipliers!F13","v":1.0115833056890458E-3},4.93803721820784E-3,{"$f":"$H103*Multipliers!G13","v":2.2555003656455803E-4},{"$f":"$H103*Multipliers!H13","v":1.0783505250473376E-4},{"$f":"$H103*Multipliers!I13","v":5.0713915119186877E-5},3.8409900418847866E-4,{"$f":"$H103*Multipliers!J13","v":9.0701008363489836E-4},{"$f":"$H103*Multipliers!K13","v":3.4313458088611681E-4},{"$f":"$H103*Multipliers!L13","v":1.9879909334841119E-4},1.4489437578694263E-3,{"$f":"$H103*Multipliers!M13","v":3.5669204552792906E-4},{"$f":"$H103*Multipliers!N13","v":1.7738754030891449E-4},{"$f":"$H103*Multipliers!O13","v":1.2326592263420881E-4},6.5734550847105242E-4,"  Administrative",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F116,ProjectData!B117)","v":21.53082125863661},{"$f":"AC103*40*52","v":44784.108217964145},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!H116,ProjectData!D117)","v":0.33830000000000005}]
[null,null,"Electrical Equipment",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsEEQ)","v":3154.9505031954968},{"$f":"H$90*Multipliers!D31*E$94","v":1693.1449512985891},{"$f":"H$87*Multipliers!D31*F$94","v":0},4848.095454494086,4.6003825480600818E-3,null,null,null,{"$f":"$H104*Multipliers!D14","v":1.205989020304836E-2},{"$f":"$H104*Multipliers!E14","v":4.4744338716809868E-3},{"$f":"$H104*Multipliers!F14","v":3.9281606645173491E-3},2.0462484739246695E-2,{"$f":"$H104*Multipliers!G14","v":9.8866852915822337E-4},{"$f":"$H104*Multipliers!H14","v":3.1590226707534189E-4},{"$f":"$H104*Multipliers!I14","v":1.9477032380311028E-4},1.4993411200366756E-3,{"$f":"$H104*Multipliers!J14","v":4.6003825480600818E-3},{"$f":"$H104*Multipliers!K14","v":1.0028909775372692E-3},{"$f":"$H104*Multipliers!L14","v":7.7077792818066508E-4},6.3740514537780164E-3,{"$f":"$H104*Multipliers!M14","v":1.788799928551943E-3},{"$f":"$H104*Multipliers!N14","v":5.4042444413850306E-4},{"$f":"$H104*Multipliers!O14","v":4.7965909016518273E-4},2.8088834628556287E-3,"  Management",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!F117,ProjectData!B118)","v":51.318234861227701},{"$f":"AC104*40*52","v":106741.92851135362},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!H117,ProjectData!D118)","v":0.33830000000000005}]
[null,null,"TCPU",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsTCPU)","v":44438.800720382715},{"$f":"H$90*Multipliers!D32*E$94","v":15377.955052590205},{"$f":"H$87*Multipliers!D32*F$94","v":0},59816.755772972916,5.6760425186032692E-2,null,null,null,{"$f":"$H105*Multipliers!D15","v":0.17401522589189841},{"$f":"$H105*Multipliers!E15","v":9.2919428712854801E-2},{"$f":"$H105*Multipliers!F15","v":6.4760651106143638E-2},0.33169530571089684,{"$f":"$H105*Multipliers!G15","v":1.5494867171058824E-2},{"$f":"$H105*Multipliers!H15","v":6.7746493500416474E-3},{"$f":"$H105*Multipliers!I15","v":3.2321612334829685E-3},2.5501677754583441E-2,{"$f":"$H105*Multipliers!J15","v":5.6760425186032692E-2},{"$f":"$H105*Multipliers!K15","v":2.5808158592921591E-2},{"$f":"$H105*Multipliers!L15","v":1.2715610862829959E-2},9.5284194641784253E-2,{"$f":"$H105*Multipliers!M15","v":3.4246291862934833E-2},{"$f":"$H105*Multipliers!N15","v":1.2538201720478188E-2},{"$f":"$H105*Multipliers!O15","v":7.8859397210961652E-3},5.4670433304509186E-2]
[null,null,"Wholesale Trade",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsWHO)","v":161977.47504692123},{"$f":"H$90*Multipliers!D33*E$94","v":13037.453403588544},{"$f":"H$87*Multipliers!D33*F$94","v":0},175014.92845050979,0.16607255984354941,null,null,null,{"$f":"$H106*Multipliers!D16","v":0.77940331306666266},{"$f":"$H106*Multipliers!E16","v":0.25456045596961291},{"$f":"$H106*Multipliers!F16","v":0.2491901287358656},1.2831538977721411,{"$f":"$H106*Multipliers!G16","v":6.4759135511467461E-2},{"$f":"$H106*Multipliers!H16","v":1.7358446872247479E-2},{"$f":"$H106*Multipliers!I16","v":1.245534924459043E-2},9.4572931628305379E-2,{"$f":"$H106*Multipliers!J16","v":0.16607255984354941},{"$f":"$H106*Multipliers!K16","v":5.83210011677361E-2},{"$f":"$H106*Multipliers!L16","v":4.8879274233947834E-2},0.27327283524523333,{"$f":"$H106*Multipliers!M16","v":0.10476604668929322},{"$f":"$H106*Multipliers!N16","v":3.2104273649535969E-2},{"$f":"$H106*Multipliers!O16","v":3.0366131868713713E-2},0.16723645220754288]
[null,null,"Retail Trade",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsRET)","v":73918.940236880313},{"$f":"H$90*Multipliers!D34*E$94","v":41583.635115525809},{"$f":"H$87*Multipliers!D34*F$94","v":0},115502.57535240613,0.10960098391104231,null,null,null,{"$f":"$H107*Multipliers!D17","v":1.229414218221776},{"$f":"$H107*Multipliers!E17","v":0.19480129777793631},{"$f":"$H107*Multipliers!F17","v":0.17729513485487494},1.6015106508545873,{"$f":"$H107*Multipliers!G17","v":4.5171637871782903E-2},{"$f":"$H107*Multipliers!H17","v":1.2756183914422988E-2},{"$f":"$H107*Multipliers!I17","v":8.8568910649519453E-3},6.6784712851157835E-2,{"$f":"$H107*Multipliers!J17","v":0.10960098391104231},{"$f":"$H107*Multipliers!K17","v":4.4905822064384177E-2},{"$f":"$H107*Multipliers!L17","v":3.477234918288067E-2},0.18927915515830715,{"$f":"$H107*Multipliers!M17","v":6.7009894943207346E-2},{"$f":"$H107*Multipliers!N17","v":2.5510949680863586E-2},{"$f":"$H107*Multipliers!O17","v":2.1608988104953073E-2},0.11412983272902399]
[null,null,"FIRE",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsFIRE)","v":38315.536181553936},{"$f":"H$90*Multipliers!D35*E$94","v":46979.57508144687},{"$f":"H$87*Multipliers!D35*F$94","v":0},85295.111263000814,8.0936966891898582E-2,null,null,null,{"$f":"($H108-(($H86+$H88)*$G39/10^6))*Multipliers!D18","v":0.22166790818300269},{"$f":"$H108*Multipliers!E18","v":0.18297028420469541},{"$f":"$H108*Multipliers!F18","v":8.7061534611671473E-2},0.49169972699936959,{"$f":"($H108-(($H86+$H88)*$G39/10^6))*Multipliers!G18","v":1.7688775215619134E-2},{"$f":"$H108*Multipliers!H18","v":1.2287972085930647E-2},{"$f":"$H108*Multipliers!I18","v":4.3611476392247262E-3},3.4337894940774508E-2,{"$f":"$H108*Multipliers!J18","v":8.0936966891898582E-2},{"$f":"$H108*Multipliers!K18","v":3.7084526853697952E-2},{"$f":"$H108*Multipliers!L18","v":1.7078844175355313E-2},0.13510033792095186,{"$f":"$H108*Multipliers!M18","v":4.6278959826952341E-2},{"$f":"$H108*Multipliers!N18","v":2.0243026527024675E-2},{"$f":"$H108*Multipliers!O18","v":1.0622382505894677E-2},7.7144368859871693E-2]
[null,null,"Misc. Services",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsOTH)","v":8717.1198221152936},{"$f":"H$90*Multipliers!D36*E$94","v":134029.57831625594},{"$f":"H$87*Multipliers!D36*F$94","v":0},142746.69813837123,0.13545307122619168,null,null,null,{"$f":"$H109*Multipliers!D19","v":0.9213114387299508},{"$f":"$H109*Multipliers!E19","v":0.19780998269202169},{"$f":"$H109*Multipliers!F19","v":0.16924286264907232},1.2883642840710448,{"$f":"$H109*Multipliers!G19","v":4.682954216256878E-2},{"$f":"$H109*Multipliers!H19","v":1.1583442570451841E-2},{"$f":"$H109*Multipliers!I19","v":8.4767956161513995E-3},6.6889780349172021E-2,{"$f":"$H109*Multipliers!J19","v":0.13545307122619168},{"$f":"$H109*Multipliers!K19","v":3.5387672723835702E-2},{"$f":"$H109*Multipliers!L19","v":3.3196215774226157E-2},0.20403695972425354,{"$f":"$H109*Multipliers!M19","v":9.6482646841210537E-2},{"$f":"$H109*Multipliers!N19","v":1.9538011628023415E-2},{"$f":"$H109*Multipliers!O19","v":2.0619197781273451E-2},0.1366398562505074]
[null,null,"Professional Services",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsPRO)","v":0},{"$f":"H$90*Multipliers!D37*E$94","v":2675.8353714151508},{"$f":"H$87*Multipliers!D37*F$94","v":0},2675.8353714151508,2.5391138560873694E-3,null,null,null,{"$f":"$H110*Multipliers!D20","v":1.2735647355788984E-2},{"$f":"$H110*Multipliers!E20","v":4.4206857733167142E-3},{"$f":"$H110*Multipliers!F20","v":3.9715838902927379E-3},2.1127917019398437E-2,{"$f":"$H110*Multipliers!G20","v":1.0601725833953401E-3},{"$f":"$H110*Multipliers!H20","v":2.721807067345504E-4},{"$f":"$H110*Multipliers!I20","v":1.9834338011337854E-4},1.5306966702432691E-3,{"$f":"$H110*Multipliers!J20","v":2.5391138560873694E-3},{"$f":"$H110*Multipliers!K20","v":8.5407108546451532E-4},{"$f":"$H110*Multipliers!L20","v":7.7894099596838057E-4},4.172125937520265E-3,{"$f":"$H110*Multipliers!M20","v":1.5931234113743581E-3},{"$f":"$H110*Multipliers!N20","v":4.9072436386977687E-4},{"$f":"$H110*Multipliers!O20","v":4.8482482678314159E-4},2.5686726020272767E-3]
[null,null,"Government",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsGOV)","v":717768.49974543555},{"$f":"H$90*Multipliers!D38*E$94","v":5636.64535406306},{"$f":"H$87*Multipliers!D38*F$94","v":0},723405.14509949856,0.68644283841558251,null,null,null,{"$f":"$H111*Multipliers!D21","v":2.4806345282738071},{"$f":"$H111*Multipliers!E21","v":1.9545956557730482},{"$f":"$H111*Multipliers!F21","v":1.0135498317942846},5.4487800158411392,{"$f":"$H111*Multipliers!G21","v":0.2336821693085511},{"$f":"$H111*Multipliers!H21","v":0.12664564705709061},{"$f":"$H111*Multipliers!I21","v":5.0382962476606424E-2},0.41071077884224816,{"$f":"$H111*Multipliers!J21","v":0.68644283841558251},{"$f":"$H111*Multipliers!K21","v":0.34925258342446919},{"$f":"$H111*Multipliers!L21","v":0.19877715267039128},1.234472574510443,{"$f":"$H111*Multipliers!M21","v":0.35430205261238107},{"$f":"$H111*Multipliers!N21","v":0.21816597502172413},{"$f":"$H111*Multipliers!O21","v":0.12344079965022298},0.69590882728432812]
[null,null,"Total",{"$f":"SUM(D98:D111)","v":1058598.5661127861},{"$f":"SUM(E98:E111)","v":329999.99999999994},{"$f":"SUM(F98:F111)","v":0},{"$f":"SUM(G98:G111)","v":1388598.5661127861},{"$f":"SUM(H98:H111)","v":1.3176482744135924},null,null,"Total",{"$f":"SUM(L98:L111)","v":5.9423576667373386},{"$f":"SUM(M98:M111)","v":3.0508667720281899},1.8247204400803079,10.817944878845836,0.43436861883682282,0.19894470784891138,9.0935129275569793E-2,0.72424845596130405,1.3176482744135924,0.61231589892147098,0.3579374421861411,2.2879016155212049,0.73157203052647879,0.35530247359587841,0.22231859524881828,1.3091930993711756]
[]
[null,null,"Plant Employees",null,"Earnings - Gross ",null,{"$f":"K69","v":560988.81671382044},{"$f":"G114*G32/10^6","v":0}]
[null,null,"Plant Employees",null,"Employee - (SSI, Medicare, etc.)",{"$f":"DefaultData!N106","v":0.27},{"$f":"F115*G$114","v":151466.98051273153},0,null,null,null,null,null,null,null,"Inflate to",{"$f":"D39","v":2020},"Dollars"]
[null,null,"  Field Salaries/Technicians",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!I115,DefaultData!J115)","v":4},"Other benefits",{"$f":"DefaultData!N107","v":6.83E-2},{"$f":"F116*G$114","v":38315.536181553936},{"$f":"IF(ProjectData!B9=\"MyCounty\",0,IF(ProjectData!B9=\"MyRegion\",0,1))","v":1},null,"Without Plant Employees",null,{"$f":"L112","v":5.9423576667373386},{"$f":"M112","v":3.0508667720281899},{"$f":"N112","v":1.8247204400803079},{"$f":"O112","v":10.817944878845836},{"$f":"P112*$G60","v":0.45775769831265173},{"$f":"Q112*$G60","v":0.20965711519462199},9.5831636236562018E-2,{"$f":"P116+Q116+R116","v":0.76324644974383571},1.388598566112786,0.64528675501724253,0.37721099676539488,2.4110963178954234,0.77096437063175072,0.37443414525104113,0.23428959653144696,1.3796881124142388]
[null,null,"  Administrative/Secretarial",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!I116,DefaultData!J116)","v":1},"Earnings (minus taxes, benefits, etc)",null,{"$f":"G114-G115-G116","v":371206.300019535},null,null,"With Plant Employees",null,{"$f":"L116+L137","v":11.942357666737339},{"$f":"M116+M137","v":3.7667831890484251},{"$f":"N116+N137","v":2.2772964592592935},{"$f":"O116+O137","v":17.986437315045059},{"$f":"(P112+P137)*$G60","v":0.86727953451374062},{"$f":"(Q112+Q137)*$G60","v":0.25832529940083632},0.11968590265802055,1.2452907365725976,1.7981204023138748,0.82457016006197292,0.47080700814001203,3.0934975705158601,1.1804862068328397,0.46623089959575703,0.29244131699790782,1.9391584234265047]
[null,null,"  Site Management",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!I117,DefaultData!J117)","v":1}]
[null,null,"  Total",{"$f":"SUM(D116:D118)","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Plant Employees Only"]
[null,null,"Plant Employee Spending",null,null,"PCE ",null,"Adj Demand - Million",null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,null,null,null,"Plant Emp",null,{"$f":"H97","v":2017},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Agriculture",null,null,{"$f":"G$117*Multipliers!D25","v":4761.3709297666819},null,{"$f":"F123*G$39/10^6","v":4.5180892034282381E-3},null,null,null,null,{"$f":"$H123*Multipliers!E8","v":8.9234186277714657E-3},{"$f":"$H123*Multipliers!F8","v":2.33105905328671E-3},{"$f":"M123+N123","v":1.1254477681058176E-2},null,{"$f":"$H123*Multipliers!H8","v":5.3656816534181377E-4},{"$f":"$H123*Multipliers!I8","v":1.1825487623512639E-4},{"$f":"Q123+R123","v":6.5482304157694015E-4},{"$f":"$H123*Multipliers!J8","v":4.5180892034282381E-3},{"$f":"$H123*Multipliers!K8","v":2.6544655772304977E-3},{"$f":"$H123*Multipliers!L8","v":4.6105381386416216E-4},{"$f":"T123+U123+V123","v":7.633608594522898E-3},null,{"$f":"$H123*Multipliers!N8","v":1.1731426177253525E-3},{"$f":"$H123*Multipliers!O8","v":2.8518416759488216E-4},{"$f":"Y123+Z123","v":1.4583267853202346E-3}]
[null,null,"Mining",null,null,{"$f":"G$117*Multipliers!D26","v":1186.1939485942419},null,{"$f":"F124*G$39/10^6","v":1.1255854986660689E-3},null,null,null,null,{"$f":"$H124*Multipliers!E9","v":1.8695802744631146E-3},{"$f":"$H124*Multipliers!F9","v":9.0636443348601553E-4},{"$f":"M124+N124","v":2.7759447079491301E-3},null,{"$f":"$H124*Multipliers!H9","v":1.5445272945823404E-4},{"$f":"$H124*Multipliers!I9","v":4.5291737585576333E-5},{"$f":"Q124+R124","v":1.9974446704381038E-4},{"$f":"$H124*Multipliers!J9","v":1.1255854986660689E-3},{"$f":"$H124*Multipliers!K9","v":4.6997513401667501E-4},{"$f":"$H124*Multipliers!L9","v":1.7855005489842115E-4},{"$f":"T124+U124+V124","v":1.7741106875811649E-3},null,{"$f":"$H124*Multipliers!N9","v":2.6297203181685432E-4},{"$f":"$H124*Multipliers!O9","v":1.1046152828121264E-4},{"$f":"Y124+Z124","v":3.7343356009806694E-4}]
[null,null,"Construction",null,null,{"$f":"G$117*Multipliers!D27","v":202.93842733073447},null,1.9256931060580642E-4,null,null,null,null,{"$f":"$H125*Multipliers!E10","v":4.0034247510016302E-4},{"$f":"$H125*Multipliers!F10","v":2.6118842353537038E-4},6.6153089863553341E-4,null,{"$f":"$H125*Multipliers!H10","v":3.1012040078624488E-5},{"$f":"$H125*Multipliers!I10","v":1.3013005859437654E-5},4.4025045938062144E-5,{"$f":"$H125*Multipliers!J10","v":1.9256931060580642E-4},{"$f":"$H125*Multipliers!K10","v":9.5779317665034935E-5},{"$f":"$H125*Multipliers!L10","v":5.1278189954560395E-5},3.3962681822540176E-4,null,{"$f":"$H125*Multipliers!N10","v":5.2204373213734342E-5},{"$f":"$H125*Multipliers!O10","v":3.186343630308315E-5},8.4067809516817491E-5]
[null,null,"Manufacturing",null,null,{"$f":"G$117*Multipliers!D28","v":70289.278580512953},null,6.6697855587348046E-2,null,null,null,null,{"$f":"$H126*Multipliers!E11","v":0.14759671947805308},{"$f":"$H126*Multipliers!F11","v":4.9744179035813782E-2},0.19734089851386688,null,{"$f":"$H126*Multipliers!H11","v":9.8412211320358985E-3},{"$f":"$H126*Multipliers!I11","v":2.4766754048738413E-3},1.2317896536909741E-2,{"$f":"$H126*Multipliers!J11","v":6.6697855587348046E-2},{"$f":"$H126*Multipliers!K11","v":5.4521908549003982E-2},{"$f":"$H126*Multipliers!L11","v":9.7903188632323286E-3},0.13101008299958436,null,{"$f":"$H126*Multipliers!N11","v":2.3807773296921093E-2},{"$f":"$H126*Multipliers!O11","v":6.0806793273169707E-3},2.9888452624238063E-2]
[null,null,"Fabricated Metals",null,null,{"$f":"G$117*Multipliers!D29","v":85.328552027318992},null,8.0968699004025318E-5,null,null,null,null,{"$f":"$H127*Multipliers!E12","v":1.2844044653930879E-4},{"$f":"$H127*Multipliers!F12","v":9.2203398811252521E-5},2.2064384535056133E-4,null,{"$f":"$H127*Multipliers!H12","v":9.7451661656379127E-6},{"$f":"$H127*Multipliers!I12","v":4.617666274918615E-6},1.4362832440556528E-5,{"$f":"$H127*Multipliers!J12","v":8.0968699004025318E-5},{"$f":"$H127*Multipliers!K12","v":3.2111889096704677E-5},{"$f":"$H127*Multipliers!L12","v":1.8112311309600479E-5},1.3119289941033047E-4,null,{"$f":"$H127*Multipliers!N12","v":1.6036703266175354E-5},{"$f":"$H127*Multipliers!O12","v":1.1243535743753509E-5},2.7280239009928863E-5]
[null,null,"Machinery",null,null,{"$f":"G$117*Multipliers!D30","v":1075.2036466208203},null,1.0202662340197564E-3,null,null,null,null,{"$f":"$H128*Multipliers!E13","v":1.5673836634243498E-3},{"$f":"$H128*Multipliers!F13","v":1.1378972608071544E-3},2.7052809242315043E-3,null,{"$f":"$H128*Multipliers!H13","v":1.2130015409907426E-4},{"$f":"$H128*Multipliers!I13","v":5.7046438760297316E-5},1.7834659285937158E-4,{"$f":"$H128*Multipliers!J13","v":1.0202662340197564E-3},{"$f":"$H128*Multipliers!K13","v":3.8598096418027052E-4},{"$f":"$H128*Multipliers!L13","v":2.2362265420939961E-4},1.6298698524094266E-3,null,{"$f":"$H128*Multipliers!N13","v":1.995374924473887E-4},{"$f":"$H128*Multipliers!O13","v":1.3865783957436032E-4},3.3819533202174903E-4]
[null,null,"Electrical Equipment",null,null,{"$f":"G$117*Multipliers!D31","v":1904.5638568736517},null,1.8072503751355819E-3,null,null,null,null,{"$f":"$H129*Multipliers!E14","v":1.7577717089038065E-3},{"$f":"$H129*Multipliers!F14","v":1.5431694561000018E-3},3.3009411650038083E-3,null,{"$f":"$H129*Multipliers!H14","v":1.2410152519138636E-4},{"$f":"$H129*Multipliers!I14","v":7.6515102185769932E-5},2.0061662737715628E-4,{"$f":"$H129*Multipliers!J14","v":1.8072503751355819E-3},{"$f":"$H129*Multipliers!K14","v":3.9398356037556408E-4},{"$f":"$H129*Multipliers!L14","v":3.0279844888945979E-4},2.5040323844006057E-3,null,{"$f":"$H129*Multipliers!N14","v":2.1230457884716599E-4},{"$f":"$H129*Multipliers!O14","v":1.8843304042264118E-4},4.0073761926980717E-4]
[null,null,"TCPU",null,null,{"$f":"G$117*Multipliers!D32","v":17298.163021026434},null,1.6414315275426541E-2,null,null,null,null,{"$f":"$H130*Multipliers!E15","v":2.6870989657079517E-2},{"$f":"$H130*Multipliers!F15","v":1.8727867897644294E-2},4.5598857554723815E-2,null,{"$f":"$H130*Multipliers!H15","v":1.9591331451021426E-3},{"$f":"$H130*Multipliers!I15","v":9.3469549133074793E-4},2.8938286364328905E-3,{"$f":"$H130*Multipliers!J15","v":1.6414315275426541E-2},{"$f":"$H130*Multipliers!K15","v":7.4633558581352309E-3},{"$f":"$H130*Multipliers!L15","v":3.6771755133626041E-3},2.7554846646924376E-2,null,{"$f":"$H130*Multipliers!N15","v":3.6258712888829472E-3},{"$f":"$H130*Multipliers!O15","v":2.2805026636222975E-3},5.9063739525052443E-3]
[null,null,"Wholesale Trade",null,null,{"$f":"G$117*Multipliers!D33","v":14665.408604918779},null,1.3916081157952126E-2,null,null,null,null,{"$f":"$H131*Multipliers!E16","v":2.1330940934587091E-2},{"$f":"$H131*Multipliers!F16","v":2.0880933361391421E-2},4.2211874295978516E-2,null,{"$f":"$H131*Multipliers!H16","v":1.4545542964940266E-3},{"$f":"$H131*Multipliers!I16","v":1.0436983153727826E-3},2.4982526118668092E-3,{"$f":"$H131*Multipliers!J16","v":1.3916081157952126E-2},{"$f":"$H131*Multipliers!K16","v":4.8870191814217425E-3},{"$f":"$H131*Multipliers!L16","v":4.0958479102280003E-3},2.2898948249601869E-2,null,{"$f":"$H131*Multipliers!N16","v":2.690183604352984E-3},{"$f":"$H131*Multipliers!O16","v":2.5445356893167093E-3},5.2347192936696933E-3]
[null,null,"Retail Trade",null,null,{"$f":"G$117*Multipliers!D34","v":46776.082826050741},null,4.4386063995522598E-2,null,null,null,null,{"$f":"$H132*Multipliers!E17","v":7.8890376354652444E-2},{"$f":"$H132*Multipliers!F17","v":7.1800753250085031E-2},0.15069112960473746,null,{"$f":"$H132*Multipliers!H17","v":5.1659827800796809E-3},{"$f":"$H132*Multipliers!I17","v":3.5868522305366108E-3},8.7528350106162913E-3,{"$f":"$H132*Multipliers!J17","v":4.4386063995522598E-2},{"$f":"$H132*Multipliers!K17","v":1.8185901447190313E-2},{"$f":"$H132*Multipliers!L17","v":1.4082060771997329E-2},7.665402621471025E-2,null,{"$f":"$H132*Multipliers!N17","v":1.0331391240432884E-2},{"$f":"$H132*Multipliers!O17","v":8.7511799135253972E-3},1.9082571153958283E-2]
[null,null,"FIRE",null,null,{"$f":"G$117*Multipliers!D35+(G116*H116)","v":91161.33691632314},null,8.6503458387751878E-2,null,null,null,null,{"$f":"$H133*Multipliers!E18","v":0.19555418214566514},{"$f":"$H133*Multipliers!F18","v":9.3049247156905421E-2},0.28860342930257055,null,{"$f":"$H133*Multipliers!H18","v":1.3133085199805715E-2},{"$f":"$H133*Multipliers!I18","v":4.6610883483734784E-3},1.7794173548179193E-2,{"$f":"$H133*Multipliers!J18","v":8.6503458387751878E-2},{"$f":"$H133*Multipliers!K18","v":3.9635038829697329E-2},{"$f":"$H133*Multipliers!L18","v":1.8253452571393873E-2},0.14439194978884309,null,{"$f":"$H133*Multipliers!N18","v":2.1635253581486911E-2},{"$f":"$H133*Multipliers!O18","v":1.1352943634578165E-2},3.2988197216065079E-2]
[null,null,"Misc. Services",null,null,{"$f":"G$117*Multipliers!D36","v":150765.52684835112},null,0.14306217876120908,null,null,null,null,{"$f":"$H134*Multipliers!E19","v":0.20892200411891185},{"$f":"$H134*Multipliers!F19","v":0.17875011951503522},0.3876721236339471,null,{"$f":"$H134*Multipliers!H19","v":1.2234145129990583E-2},{"$f":"$H134*Multipliers!I19","v":8.9529815661026618E-3},2.1187126696093246E-2,{"$f":"$H134*Multipliers!J19","v":0.14306217876120908},{"$f":"$H134*Multipliers!K19","v":3.7375583405609904E-2},{"$f":"$H134*Multipliers!L19","v":3.5061020856127355E-2},0.21549878302294634,null,{"$f":"$H134*Multipliers!N19","v":2.0635563940069504E-2},{"$f":"$H134*Multipliers!O19","v":2.1777485974986729E-2},4.2413049915056233E-2]
[null,null,"Professional Services",null,null,{"$f":"G$117*Multipliers!D37","v":3009.9604475285341},null,2.8561668480197766E-3,null,null,null,null,{"$f":"$H135*Multipliers!E20","v":4.972686089278467E-3},{"$f":"$H135*Multipliers!F20","v":4.4675059428265383E-3},9.4401920321050062E-3,null,{"$f":"$H135*Multipliers!H20","v":3.0616725176858963E-4},{"$f":"$H135*Multipliers!I20","v":2.2311003716744078E-4},5.2927728893603036E-4,{"$f":"$H135*Multipliers!J20","v":2.8561668480197766E-3},{"$f":"$H135*Multipliers!K20","v":9.6071687148166886E-4},{"$f":"$H135*Multipliers!L20","v":8.7620546983925465E-4},4.6930891893407004E-3,null,{"$f":"$H135*Multipliers!N20","v":5.5199992558042379E-4},{"$f":"$H135*Multipliers!O20","v":5.4536372759933917E-4},1.097363653179763E-3]
[null,null,"Government",null,null,{"$f":"G$117*Multipliers!D38","v":6340.4795951637889},null,6.016513484461989E-3,null,null,null,null,{"$f":"$H136*Multipliers!E21","v":1.7131581045805571E-2},{"$f":"$H136*Multipliers!F21","v":8.8835309932575254E-3},2.6015112039063096E-2,null,{"$f":"$H136*Multipliers!H21","v":1.1100199472196906E-3},{"$f":"$H136*Multipliers!I21","v":4.4159506977640837E-4},1.5516150169960989E-3,{"$f":"$H136*Multipliers!J21","v":6.016513484461989E-3},{"$f":"$H136*Multipliers!K21","v":3.0611185084348674E-3},{"$f":"$H136*Multipliers!L21","v":1.7422359918632085E-3},1.0819867984760064E-2,null,{"$f":"$H136*Multipliers!N21","v":1.9121745571687855E-3},{"$f":"$H136*Multipliers!O21","v":1.0819301973381593E-3},2.9941047545069448E-3]
[null,null,"Total",null,null,{"$f":"SUM(F123:F136)","v":409521.83620108891},null,{"$f":"SUM(H123:H136)","v":0.38859736281855145},null,null,null,{"$f":"IF(L139=0,0,D119)","v":6},{"$f":"SUM(M123:M136)","v":0.71591641702023534},{"$f":"SUM(N123:N136)","v":0.45257601917898571},{"$f":"L137+M137+N137","v":7.1684924361992213},{"$f":"H137","v":0.38859736281855145},{"$f":"SUM(Q123:Q136)","v":4.6181488662831095E-2},{"$f":"SUM(R123:R136)","v":2.2635435290435102E-2},{"$f":"R137+Q137+P137","v":0.45741428677181761},{"$f":"SUM(T123:T136)","v":0.38859736281855145},{"$f":"SUM(U123:U136)","v":0.17012293909353979},{"$f":"SUM(V123:V136)","v":8.8813733421169563E-2},{"$f":"T137+U137+V137","v":0.64753403533326082},{"$f":"P137","v":0.38859736281855145},{"$f":"SUM(Y123:Y136)","v":8.7106409232212204E-2},{"$f":"SUM(Z123:Z136)","v":5.5180464676203703E-2},{"$f":"X137+Y137+Z137","v":0.53088423672696738}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflate to",{"$f":"Q115","v":2020},"Dollars"]
[null,null,null,"Annual O&M Costs Local Demand","Construction Costs Local Demand",null,null,null,null,null,null,{"$f":"SUM(M144:M157)","v":3.7667831890484251},null,null,null,{"$f":"P137*$G60","v":0.40952183620108884},4.8668184206214313E-2,2.385426642145853E-2,0.48204428682876166,0.40952183620108884,0.17928340504473039,9.3596011374617163E-2,0.68240125262043638,0.40952183620108884,9.1796754344715945E-2,5.8151720466460825E-2,0.55947031101226563]
[null,null,null,"Demand","Demand"]
[null,null,"Agriculture",0,0,null,null,null,null,null,null,"With Plant Employees"]
[null,null,"Mining",0,0,null,null,null,null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,"Construction",0,{"$f":"+G7+G13+G14+G15+G16+G10+H29","v":27188497.814358596},null,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Manufacturing",{"$f":"0.75*G81","v":18458.134596501561},{"$f":"G9+G22+(I28)","v":3937930.4370039757},null,null,null,null,"Agriculture",null,{"$f":"L98+L123","v":9.2141823033410186E-3},1.6856280077077727E-2,4.4033554759070484E-3,{"$f":"L144+M144+N144","v":3.0473817856325795E-2},{"$f":"P98+P123","v":2.9352615499896213E-4},1.0135737941619073E-3,2.2338269641365797E-4,{"$f":"P144+Q144+R144","v":1.5304826455745273E-3},{"$f":"T98+T123","v":8.5346412852567409E-3},5.0142683080569017E-3,8.7092767259761212E-4,{"$f":"T144+U144+V144","v":1.4419837265911254E-2},{"$f":"X98+X123","v":1.8560928223978485E-3},2.2160588177709689E-3,5.3871104820374708E-4,{"$f":"X144+Y144+Z144","v":4.610862688372565E-3}]
[null,null,"Fabricated Metals",0,{"$f":"G23","v":0},null,null,null,null,"Mining",null,7.1439982096237415E-4,3.5316250472494596E-3,1.7121165530880932E-3,{"$f":"L145+M145+N145","v":5.9581414212999265E-3},1.3333204400097135E-4,2.9176020704828288E-4,8.5555799382085797E-5,{"$f":"P145+Q145+R145","v":5.1064805043134003E-4},2.126223727436042E-3,8.8777998866849776E-4,3.3727989895919865E-4,{"$f":"T145+U145+V145","v":3.3512836150637383E-3},5.4200045699354571E-4,4.9675246737248744E-4,2.0866111253094611E-4,{"$f":"X145+Y145+Z145","v":1.2474140368969793E-3}]
[null,null,"Machinery",0,{"$f":"G21","v":0},null,null,null,null,"Construction",null,5.9687778830784066E-4,7.5624434631328978E-4,4.9338324286396561E-4,1.8465053774850962E-3,5.042829748494675E-5,5.8581543143113188E-5,2.4581483908943915E-5,1.3359132453700387E-4,3.6376218232315571E-4,1.8092651163183502E-4,9.6864169190673596E-5,6.415528631456643E-4,7.0229941327996123E-5,9.8613723377311122E-5,6.0189825104846713E-5,2.2903348981015396E-4]
[null,null,"Electrical Equipment",{"$f":"0.25*G81","v":6152.7115321671872},{"$f":"G8","v":0},null,null,null,null,"Manufacturing",null,9.784094814775382E-2,0.30045288197148373,0.10126093591692652,0.49955476603616411,7.9720702934032855E-3,2.0033123105276864E-2,5.0416043509211236E-3,3.3046797749601273E-2,0.13577241420678279,0.11098664395836885,1.9929504722598697E-2,0.26668856288775034,2.2253384385827985E-2,4.8463909805578763E-2,1.2378036820177881E-2,8.3095331011584631E-2]
[null,null,"TCPU",{"$f":"G77","v":43206.076930816176},{"$f":"G24","v":0},null,null,null,null,"Fabricated Metals",null,2.1602877850077377E-4,2.4262317284471188E-4,1.741716240437232E-4,6.3282357538920885E-4,1.8743656768365451E-5,1.8408555861586697E-5,8.7227417293032814E-6,4.5874954359255429E-5,1.5294934876649489E-4,6.0659150825169075E-5,3.4214038925359187E-5,2.4782253851702316E-4,2.5814758497844303E-5,3.0293228754992128E-5,2.123896630418149E-5,7.7346953557017921E-5]
[null,null,"Wholesale Trade",0,0,null,null,null,null,"Machinery",null,2.5330599725376692E-3,2.9607776034054748E-3,2.1494805664962003E-3,7.6433181424393438E-3,2.2555003656455803E-4,2.29135206603808E-4,1.0776035387948419E-4,5.6244559704785014E-4,1.9272763176546547E-3,7.2911554506638733E-4,4.2242174755781077E-4,3.0788136102788527E-3,3.5669204552792906E-4,3.7692503275630316E-4,2.6192376220856911E-4,9.9554084049280128E-4]
[null,null,"Retail Trade",{"$f":"G74+G79+G80","v":217415.19481211988},{"$f":"G17*0.5","v":1919000},null,null,null,null,"Electrical Equipment",null,1.205989020304836E-2,6.2322055805847931E-3,5.4713301206173511E-3,2.3763425904250506E-2,9.8866852915822337E-4,4.4000379226672825E-4,2.712854259888802E-4,1.6999577474138318E-3,6.4076329231956639E-3,1.3968745379128334E-3,1.0735763770701248E-3,8.8780838381786222E-3,1.788799928551943E-3,7.5272902298566908E-4,6.6809213058782388E-4,3.209621082125436E-3]
[null,null,"FIRE",{"$f":"J90+G78+H86+H88+IF(E1=\"MYCOUNTY\",0,(D66*E66*DefaultData!N107)+(D67*E67*DefaultData!N107)+(D68*E68*DefaultData!N107))","v":38315.536181553936},{"$f":"G32","v":0},null,null,null,null,"TCPU",null,0.17401522589189841,0.11979041836993432,8.3488519003787925E-2,0.37729416326562071,1.5494867171058824E-2,8.7337824951437895E-3,4.166856724813716E-3,2.8395506391016328E-2,7.3174740461459234E-2,3.3271514451056819E-2,1.6392786376192563E-2,0.12283904128870862,3.4246291862934833E-2,1.6164073009361134E-2,1.0166442384718463E-2,6.0576807257014434E-2]
[null,null,"Misc. Services",{"$f":"G75","v":17282.430772326472},{"$f":"G17*0.5","v":1919000},null,null,null,null,"Wholesale Trade",null,0.77940331306666266,0.2758913969042,0.27007106209725701,1.3253657720681198,6.4759135511467461E-2,1.8813001168741506E-2,1.3499047559963213E-2,9.7071184240172179E-2,0.17998864100150153,6.3208020349157845E-2,5.2975122144175837E-2,0.29617178349483519,0.10476604668929322,3.4794457253888952E-2,3.2910667558030425E-2,0.17247117150121261]
[null,null,"Professional Services",0,{"$f":"G30+G31+J29","v":1113161.1291521809},null,null,null,null,"Retail Trade",null,1.229414218221776,0.27369167413258877,0.24909588810495997,1.7522017804593246,4.5171637871782903E-2,1.7922166694502667E-2,1.2443743295488556E-2,7.5537547861774135E-2,0.15398704790656492,6.3091723511574493E-2,4.8854409954877998E-2,0.26593318137301741,6.7009894943207346E-2,3.584234092129647E-2,3.0360168018478469E-2,0.13321240388298228]
[null,null,"Government",{"$f":"G76+G83+G84+G89+IF(E1=\"MYCOUNTY\",0,(D66*E66*DefaultData!N106)+(D67*E67*DefaultData!N106)+(D68*E68*DefaultData!N106))","v":717768.49974543555},{"$f":"G33+G36","v":518576.8094334341},null,null,null,null,"FIRE",null,0.22166790818300269,0.37852446635036052,0.18011078176857689,0.78030315630194014,1.7688775215619134E-2,2.5421057285736362E-2,9.0222359875982046E-3,5.2132068488953701E-2,0.16744042527965047,7.6719565683395274E-2,3.5332296746749189E-2,0.27949228770979495,4.6278959826952341E-2,4.1878280108511585E-2,2.1975326140472842E-2,0.11013256607593677]
[null,null,"Total",{"$f":"SUM(D141:D154)","v":1058598.5845709208},{"$f":"SUM(E141:E154)","v":36596166.189948179},null,null,null,null,"Misc. Services",null,0.9213114387299508,0.40673198681093353,0.34799298216410757,1.6760364077049918,4.682954216256878E-2,2.3817587700442424E-2,1.742977718225406E-2,8.8076907045265274E-2,0.27851524998740074,7.2763256129445605E-2,6.8257236630353518E-2,0.41953574274719985,9.6482646841210537E-2,4.0173575568092923E-2,4.2396683756260184E-2,0.17905290616556366]
[null,null,null,null,null,null,null,null,null,"Professional Services",null,1.2735647355788984E-2,9.3933718625951804E-3,8.4390898331192753E-3,3.056810905150344E-2,1.0601725833953401E-3,5.7834795850314003E-4,4.2145341728081929E-4,2.0599739591792995E-3,5.3952807041071464E-3,1.8147879569461842E-3,1.6551464658076352E-3,8.8652151268609654E-3,1.5931234113743581E-3,1.0427242894502007E-3,1.0301885543824807E-3,3.6660362552070396E-3]
[null,null,null,null,null,null,null,null,null,"Government",null,2.4806345282738071,1.9717272368188536,1.0224333627875422,5.4747951278802027,0.2336821693085511,0.12775566700431029,5.0824557546382834E-2,0.41226239385924424,0.69245935190004448,0.35231370193290407,0.20051938866225449,1.245292442495203,0.35430205261238107,0.22007814957889291,0.12452272984756113,0.69890293203883513]
[null,null,null,null,null,null,null,null,null,"Plant Employees",null,{"$f":"L137","v":6},null,null,6,{"$f":"P137","v":0.38859736281855145},null,null,0.38859736281855145,null,null,null,0,{"$f":"X137","v":0.38859736281855145},null,null,0.38859736281855145]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L144:L158)","v":11.942357666737339},{"$f":"SUM(M144:M157)","v":3.7667831890484251},{"$f":"SUM(N144:N157)","v":2.2772964592592935},{"$f":"SUM(O144:O158)","v":17.986437315045059},0.82296598165537427,0.2451261965117425,0.11357056456600488,1.1816627427331217,1.706245637232144,0.78243883801501068,0.4467511756073107,2.9354356508544655,1.1201693933450303,0.44240888282809065,0.277499059925022,1.8400773360981431]
[null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"Q138","v":2020},"Dollars",null,null,null,{"$f":"P159*$G60","v":0.86727953451374062},0.25832529940083632,0.11968590265802054,1.2452907365725976,1.7981204023138748,0.82457016006197281,0.47080700814001208,3.0934975705158601,1.1804862068328397,0.46623089959575709,0.29244131699790782,1.9391584234265047]
[]
[null,null,"Default",null,null,null,null,"Default",null,null,null,null,"Default"]
[null,null,"From DefaultData",null,null,null,null,"From DefaultData",null,null,null,null,"From DefaultData"]
[null,null,"Debt - Loan Repayment Schedule",null,null,null,null,"Equity - Individual Investment Repayment Schedule",null,null,null,null,"Equity - Corporate Investment Repayment Schedule"]
[null,null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C166<=DefaultData!D$85,-IPMT(DefaultData!D$86,C166,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":10505302.228716023},{"$f":"IF(C166<=DefaultData!D$85,-PPMT(DefaultData!D$86,C166,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":4162749.500942884},{"$f":"D166+E166","v":14668051.729658907},null,1,{"$f":"IF(H166<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H166,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H166<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H166,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},{"$f":"I166+J166","v":0},null,1,{"$f":"IF(M166<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M166,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":4040500.8571984689},{"$f":"IF(M166<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M166,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":705456.28859834885},{"$f":"N166+O166","v":4745957.1457968177}]
[null,null,2,{"$f":"IF(C167<=DefaultData!D$85,-IPMT(DefaultData!D$86,C167,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":10234723.511154735},{"$f":"IF(C167<=DefaultData!D$85,-PPMT(DefaultData!D$86,C167,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":4433328.2185041718},{"$f":"D167+E167","v":14668051.729658907},null,2,{"$f":"IF(H167<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H167,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H167<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H167,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},{"$f":"I167+J167","v":0},null,2,{"$f":"IF(M167<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M167,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3969955.2283386337},{"$f":"IF(M167<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M167,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":776001.91745818395},{"$f":"N167+O167","v":4745957.1457968177}]
[null,null,3,{"$f":"IF(C168<=DefaultData!D$85,-IPMT(DefaultData!D$86,C168,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":9946557.1769519635},{"$f":"IF(C168<=DefaultData!D$85,-PPMT(DefaultData!D$86,C168,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":4721494.552706942},14668051.729658905,null,3,{"$f":"IF(H168<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H168,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H168<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H168,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,3,{"$f":"IF(M168<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M168,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3892355.0365928151},{"$f":"IF(M168<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M168,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":853602.10920400231},4745957.1457968177]
[null,null,4,{"$f":"IF(C169<=DefaultData!D$85,-IPMT(DefaultData!D$86,C169,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":9639660.0310260132},{"$f":"IF(C169<=DefaultData!D$85,-PPMT(DefaultData!D$86,C169,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":5028391.6986328932},14668051.729658905,null,4,{"$f":"IF(H169<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H169,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H169<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H169,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,4,{"$f":"IF(M169<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M169,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3806994.8256724151},{"$f":"IF(M169<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M169,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":938962.32012440253},4745957.1457968177]
[null,null,5,{"$f":"IF(C170<=DefaultData!D$85,-IPMT(DefaultData!D$86,C170,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":9312814.5706148744},{"$f":"IF(C170<=DefaultData!D$85,-PPMT(DefaultData!D$86,C170,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":5355237.1590440329},14668051.729658907,null,5,{"$f":"IF(H170<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H170,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H170<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H170,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,5,{"$f":"IF(M170<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M170,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3713098.5936599756},{"$f":"IF(M170<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M170,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1032858.5521368427},4745957.1457968187]
[null,null,6,{"$f":"IF(C171<=DefaultData!D$85,-IPMT(DefaultData!D$86,C171,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":8964724.1552770101},{"$f":"IF(C171<=DefaultData!D$85,-PPMT(DefaultData!D$86,C171,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":5703327.5743818944},14668051.729658905,null,6,{"$f":"IF(H171<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H171,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H171<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H171,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,6,{"$f":"IF(M171<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M171,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3609812.7384462911},{"$f":"IF(M171<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M171,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1136144.4073505269},4745957.1457968177]
[null,null,7,{"$f":"IF(C172<=DefaultData!D$85,-IPMT(DefaultData!D$86,C172,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":8594007.8629421871},{"$f":"IF(C172<=DefaultData!D$85,-PPMT(DefaultData!D$86,C172,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":6074043.8667167174},14668051.729658905,null,7,{"$f":"IF(H172<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H172,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H172<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H172,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,7,{"$f":"IF(M172<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M172,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3496198.2977112378},{"$f":"IF(M172<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M172,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1249758.8480855797},4745957.1457968177]
[null,null,8,{"$f":"IF(C173<=DefaultData!D$85,-IPMT(DefaultData!D$86,C173,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":8199195.0116056018},{"$f":"IF(C173<=DefaultData!D$85,-PPMT(DefaultData!D$86,C173,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":6468856.7180533046},14668051.729658905,null,8,{"$f":"IF(H173<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H173,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H173<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H173,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,8,{"$f":"IF(M173<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M173,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3371222.4129026802},{"$f":"IF(M173<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M173,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1374734.7328941375},4745957.1457968177]
[null,null,9,{"$f":"IF(C174<=DefaultData!D$85,-IPMT(DefaultData!D$86,C174,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":7778719.3249321366},{"$f":"IF(C174<=DefaultData!D$85,-PPMT(DefaultData!D$86,C174,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":6889332.4047267679},14668051.729658905,null,9,{"$f":"IF(H174<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H174,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H174<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H174,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,9,{"$f":"IF(M174<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M174,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3233748.9396132659},{"$f":"IF(M174<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M174,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1512208.2061835516},4745957.1457968177]
[null,null,10,{"$f":"IF(C175<=DefaultData!D$85,-IPMT(DefaultData!D$86,C175,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":7330912.7186248973},{"$f":"IF(C175<=DefaultData!D$85,-PPMT(DefaultData!D$86,C175,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":7337139.011034009},14668051.729658905,null,10,{"$f":"IF(H175<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H175,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H175<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H175,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,10,{"$f":"IF(M175<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M175,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":3082528.1189949112},{"$f":"IF(M175<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M175,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1663429.0268019065},4745957.1457968177]
[null,null,11,{"$f":"IF(C176<=DefaultData!D$85,-IPMT(DefaultData!D$86,C176,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":6853998.6829076856},{"$f":"IF(C176<=DefaultData!D$85,-PPMT(DefaultData!D$86,C176,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":7814053.0467512188},14668051.729658905,null,11,{"$f":"IF(H176<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H176,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H176<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H176,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,11,{"$f":"IF(M176<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M176,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":2916185.2163147209},{"$f":"IF(M176<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M176,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":1829771.9294820968},4745957.1457968177]
[null,null,12,{"$f":"IF(C177<=DefaultData!D$85,-IPMT(DefaultData!D$86,C177,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":6346085.2348688571},{"$f":"IF(C177<=DefaultData!D$85,-PPMT(DefaultData!D$86,C177,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":8321966.4947900493},14668051.729658905,null,12,{"$f":"IF(H177<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H177,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H177<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H177,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,12,{"$f":"IF(M177<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M177,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":2733208.0233665109},{"$f":"IF(M177<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M177,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2012749.1224303069},4745957.1457968177]
[null,null,13,{"$f":"IF(C178<=DefaultData!D$85,-IPMT(DefaultData!D$86,C178,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":5805157.4127075039},{"$f":"IF(C178<=DefaultData!D$85,-PPMT(DefaultData!D$86,C178,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":8862894.3169514015},14668051.729658905,null,13,{"$f":"IF(H178<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H178,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H178<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H178,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,13,{"$f":"IF(M178<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M178,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":2531933.1111234799},{"$f":"IF(M178<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M178,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2214024.0346733374},4745957.1457968168]
[null,null,14,{"$f":"IF(C179<=DefaultData!D$85,-IPMT(DefaultData!D$86,C179,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":5229069.2821056629},{"$f":"IF(C179<=DefaultData!D$85,-PPMT(DefaultData!D$86,C179,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":9438982.4475532454},14668051.729658909,null,14,{"$f":"IF(H179<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H179,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H179<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H179,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,14,{"$f":"IF(M179<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M179,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":2310530.7076561465},{"$f":"IF(M179<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M179,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2435426.4381406712},4745957.1457968177]
[null,null,15,{"$f":"IF(C180<=DefaultData!D$85,-IPMT(DefaultData!D$86,C180,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":4615535.4230147023},{"$f":"IF(C180<=DefaultData!D$85,-PPMT(DefaultData!D$86,C180,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":10052516.306644203},14668051.729658905,null,15,{"$f":"IF(H180<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H180,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H180<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H180,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,15,{"$f":"IF(M180<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M180,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":2066988.0638420796},{"$f":"IF(M180<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M180,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2678969.0819547381},4745957.1457968177]
[null,null,16,{"$f":"IF(C181<=DefaultData!D$85,-IPMT(DefaultData!D$86,C181,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":3962121.863082828},{"$f":"IF(C181<=DefaultData!D$85,-PPMT(DefaultData!D$86,C181,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":10705929.866576077},14668051.729658905,null,16,{"$f":"IF(H181<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H181,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H181<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H181,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,16,{"$f":"IF(M181<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M181,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":1799091.1556466059},{"$f":"IF(M181<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M181,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2946865.9901502118},4745957.1457968177]
[null,null,17,{"$f":"IF(C182<=DefaultData!D$85,-IPMT(DefaultData!D$86,C182,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":3266236.4217553837},{"$f":"IF(C182<=DefaultData!D$85,-PPMT(DefaultData!D$86,C182,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":11401815.307903523},14668051.729658905,null,17,{"$f":"IF(H182<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H182,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H182<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H182,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,17,{"$f":"IF(M182<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M182,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":1504404.5566315847},{"$f":"IF(M182<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M182,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":3241552.5891652331},4745957.1457968177]
[null,null,18,{"$f":"IF(C183<=DefaultData!D$85,-IPMT(DefaultData!D$86,C183,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":2525118.4267416545},{"$f":"IF(C183<=DefaultData!D$85,-PPMT(DefaultData!D$86,C183,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":12142933.302917251},14668051.729658905,null,18,{"$f":"IF(H183<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H183,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H183<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H183,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,18,{"$f":"IF(M183<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M183,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":1180249.2977150611},{"$f":"IF(M183<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M183,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":3565707.8480817564},4745957.1457968177]
[null,null,19,{"$f":"IF(C184<=DefaultData!D$85,-IPMT(DefaultData!D$86,C184,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":1735827.7620520329},{"$f":"IF(C184<=DefaultData!D$85,-PPMT(DefaultData!D$86,C184,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":12932223.967606874},14668051.729658907,null,19,{"$f":"IF(H184<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H184,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H184<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H184,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,19,{"$f":"IF(M184<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M184,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":823678.51290688571},{"$f":"IF(M184<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M184,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":3922278.632889932},4745957.1457968177]
[null,null,20,{"$f":"IF(C185<=DefaultData!D$85,-IPMT(DefaultData!D$86,C185,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":895233.20415758586},{"$f":"IF(C185<=DefaultData!D$85,-PPMT(DefaultData!D$86,C185,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":13772818.52550132},14668051.729658905,null,20,{"$f":"IF(H185<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H185,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H185<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H185,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,20,{"$f":"IF(M185<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M185,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":431450.64961789246},{"$f":"IF(M185<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M185,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":4314506.496178925},4745957.1457968177]
[null,null,21,{"$f":"IF(C186<=DefaultData!D$85,-IPMT(DefaultData!D$86,C186,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C186<=DefaultData!D$85,-PPMT(DefaultData!D$86,C186,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,21,{"$f":"IF(H186<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H186,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H186<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H186,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,21,{"$f":"IF(M186<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M186,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M186<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M186,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,22,{"$f":"IF(C187<=DefaultData!D$85,-IPMT(DefaultData!D$86,C187,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C187<=DefaultData!D$85,-PPMT(DefaultData!D$86,C187,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,22,{"$f":"IF(H187<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H187,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H187<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H187,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,22,{"$f":"IF(M187<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M187,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M187<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M187,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,23,{"$f":"IF(C188<=DefaultData!D$85,-IPMT(DefaultData!D$86,C188,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C188<=DefaultData!D$85,-PPMT(DefaultData!D$86,C188,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,23,{"$f":"IF(H188<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H188,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H188<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H188,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,23,{"$f":"IF(M188<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M188,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M188<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M188,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,24,{"$f":"IF(C189<=DefaultData!D$85,-IPMT(DefaultData!D$86,C189,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C189<=DefaultData!D$85,-PPMT(DefaultData!D$86,C189,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,24,{"$f":"IF(H189<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H189,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H189<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H189,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,24,{"$f":"IF(M189<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M189,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M189<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M189,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,25,{"$f":"IF(C190<=DefaultData!D$85,-IPMT(DefaultData!D$86,C190,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C190<=DefaultData!D$85,-PPMT(DefaultData!D$86,C190,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,25,{"$f":"IF(H190<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H190,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H190<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H190,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,25,{"$f":"IF(M190<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M190,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M190<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M190,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,26,{"$f":"IF(C191<=DefaultData!D$85,-IPMT(DefaultData!D$86,C191,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C191<=DefaultData!D$85,-PPMT(DefaultData!D$86,C191,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,26,{"$f":"IF(H191<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H191,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H191<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H191,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,26,{"$f":"IF(M191<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M191,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M191<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M191,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,27,{"$f":"IF(C192<=DefaultData!D$85,-IPMT(DefaultData!D$86,C192,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C192<=DefaultData!D$85,-PPMT(DefaultData!D$86,C192,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,27,{"$f":"IF(H192<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H192,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H192<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H192,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,27,{"$f":"IF(M192<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M192,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M192<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M192,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,28,{"$f":"IF(C193<=DefaultData!D$85,-IPMT(DefaultData!D$86,C193,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C193<=DefaultData!D$85,-PPMT(DefaultData!D$86,C193,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,28,{"$f":"IF(H193<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H193,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H193<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H193,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,28,{"$f":"IF(M193<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M193,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M193<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M193,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,29,{"$f":"IF(C194<=DefaultData!D$85,-IPMT(DefaultData!D$86,C194,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C194<=DefaultData!D$85,-PPMT(DefaultData!D$86,C194,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,29,{"$f":"IF(H194<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H194,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H194<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H194,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,29,{"$f":"IF(M194<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M194,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M194<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M194,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,30,{"$f":"IF(C195<=DefaultData!D$85,-IPMT(DefaultData!D$86,C195,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":0},{"$f":"IF(C195<=DefaultData!D$85,-PPMT(DefaultData!D$86,C195,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":0},0,null,30,{"$f":"IF(H195<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,H195,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$90),0)","v":0},{"$f":"IF(H195<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,H195,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$90),0)","v":0},0,null,30,{"$f":"IF(M195<=DefaultData!$D$93,-IPMT(DefaultData!$D$92,M195,DefaultData!$D$93,DefaultData!$D$48*DefaultData!$D$89*DefaultData!$D$91),0)","v":0},{"$f":"IF(M195<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M195,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D166:D195)","v":131741000.30523936},{"$f":"SUM(E166:E195)","v":161620034.28793877},{"$f":"E196+D196","v":293361034.59317815},null,"Total",{"$f":"SUM(I166:I195)","v":0},{"$f":"SUM(J166:J195)","v":0},{"$f":"J196+I196","v":0},null,"Total",{"$f":"SUM(N166:N195)","v":54514134.343951665},{"$f":"SUM(O166:O195)","v":40405008.571984693},{"$f":"O196+N196","v":94919142.915936351}]
[null,null,"AvgAnn",13872409.229632992,36694018.776261598,{"$f":"E197+D197","v":50566428.005894586},null,"AvgAnn",0,0,{"$f":"J197+I197","v":0},null,"AvgAnn",7062145.9128903076,8745709.9097477812,{"$f":"O197+N197","v":15807855.822638089}]
[]
[null,null,"User Modified (from Project Data worksheet - based on loan parameters)",null,null,null,null,"User Modified (from Project Data worksheet - based on equity investment parameters)",null,null,null,null,"User Modified (from Project Data worksheet - based on equity investment parameters)"]
[null,null,"Loan Repayment Schedule",null,null,null,null,"Equity - Individual Investment Repayment Schedule",null,null,null,null,"Equity - Corporate Investment Repayment Schedule"]
[null,null,null,"Interest Pmt","Principal Pmt","Total Pmt",null,null,"Interest Pmt","Principal Pmt","Total Pmt",null,null,"Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C202<=ProjectData!B$89,-IPMT(ProjectData!B$90,C202,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":10505302.228716025},{"$f":"IF(C202<=ProjectData!B$89,-PPMT(ProjectData!B$90,C202,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":4162749.5009428849},{"$f":"D202+E202","v":14668051.729658909},null,1,{"$f":"IF(H202<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H202,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H202<=ProjectData!B$96,-PPMT(ProjectData!B$95,H202,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},{"$f":"I202+J202","v":0},null,1,{"$f":"IF(M202<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M202,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":4040500.8571984693},{"$f":"IF(M202<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M202,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":705456.28859834897},{"$f":"N202+O202","v":4745957.1457968187}]
[null,null,2,{"$f":"IF(C203<=ProjectData!B$89,-IPMT(ProjectData!B$90,C203,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":10234723.511154737},{"$f":"IF(C203<=ProjectData!B$89,-PPMT(ProjectData!B$90,C203,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":4433328.2185041727},{"$f":"D203+E203","v":14668051.729658909},null,2,{"$f":"IF(H203<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H203,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H203<=ProjectData!B$96,-PPMT(ProjectData!B$95,H203,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},{"$f":"I203+J203","v":0},null,2,{"$f":"IF(M203<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M203,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":3969955.2283386346},{"$f":"IF(M203<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M203,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":776001.91745818406},{"$f":"N203+O203","v":4745957.1457968187}]
[null,null,3,{"$f":"IF(C204<=ProjectData!B$89,-IPMT(ProjectData!B$90,C204,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":9946557.1769519672},{"$f":"IF(C204<=ProjectData!B$89,-PPMT(ProjectData!B$90,C204,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":4721494.5527069438},14668051.729658911,null,3,{"$f":"IF(H204<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H204,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H204<=ProjectData!B$96,-PPMT(ProjectData!B$95,H204,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,3,{"$f":"IF(M204<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M204,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":3892355.036592816},{"$f":"IF(M204<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M204,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":853602.10920400231},4745957.1457968187]
[null,null,4,{"$f":"IF(C205<=ProjectData!B$89,-IPMT(ProjectData!B$90,C205,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":9639660.0310260151},{"$f":"IF(C205<=ProjectData!B$89,-PPMT(ProjectData!B$90,C205,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":5028391.698632895},14668051.729658909,null,4,{"$f":"IF(H205<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H205,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H205<=ProjectData!B$96,-PPMT(ProjectData!B$95,H205,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,4,{"$f":"IF(M205<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M205,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":3806994.825672416},{"$f":"IF(M205<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M205,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":938962.32012440264},4745957.1457968187]
[null,null,5,{"$f":"IF(C206<=ProjectData!B$89,-IPMT(ProjectData!B$90,C206,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":9312814.5706148762},{"$f":"IF(C206<=ProjectData!B$89,-PPMT(ProjectData!B$90,C206,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":5355237.1590440338},14668051.729658909,null,5,{"$f":"IF(H206<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H206,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H206<=ProjectData!B$96,-PPMT(ProjectData!B$95,H206,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,5,{"$f":"IF(M206<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M206,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":3713098.5936599756},{"$f":"IF(M206<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M206,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1032858.552136843},4745957.1457968187]
[null,null,6,{"$f":"IF(C207<=ProjectData!B$89,-IPMT(ProjectData!B$90,C207,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":8964724.1552770119},{"$f":"IF(C207<=ProjectData!B$89,-PPMT(ProjectData!B$90,C207,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":5703327.5743818954},14668051.729658907,null,6,{"$f":"IF(H207<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H207,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H207<=ProjectData!B$96,-PPMT(ProjectData!B$95,H207,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,6,{"$f":"IF(M207<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M207,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":3609812.7384462911},{"$f":"IF(M207<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M207,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1136144.4073505269},4745957.1457968177]
[null,null,7,{"$f":"IF(C208<=ProjectData!B$89,-IPMT(ProjectData!B$90,C208,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":8594007.862942189},{"$f":"IF(C208<=ProjectData!B$89,-PPMT(ProjectData!B$90,C208,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":6074043.8667167183},14668051.729658907,null,7,{"$f":"IF(H208<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H208,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H208<=ProjectData!B$96,-PPMT(ProjectData!B$95,H208,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,7,{"$f":"IF(M208<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M208,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":3496198.2977112383},{"$f":"IF(M208<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M208,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1249758.8480855799},4745957.1457968187]
[null,null,8,{"$f":"IF(C209<=ProjectData!B$89,-IPMT(ProjectData!B$90,C209,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":8199195.0116056036},{"$f":"IF(C209<=ProjectData!B$89,-PPMT(ProjectData!B$90,C209,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":6468856.7180533065},14668051.729658909,null,8,{"$f":"IF(H209<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H209,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H209<=ProjectData!B$96,-PPMT(ProjectData!B$95,H209,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,8,{"$f":"IF(M209<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M209,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":3371222.4129026812},{"$f":"IF(M209<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M209,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1374734.7328941375},4745957.1457968187]
[null,null,9,{"$f":"IF(C210<=ProjectData!B$89,-IPMT(ProjectData!B$90,C210,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":7778719.3249321394},{"$f":"IF(C210<=ProjectData!B$89,-PPMT(ProjectData!B$90,C210,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":6889332.4047267698},14668051.729658909,null,9,{"$f":"IF(H210<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H210,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H210<=ProjectData!B$96,-PPMT(ProjectData!B$95,H210,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,9,{"$f":"IF(M210<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M210,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":3233748.9396132664},{"$f":"IF(M210<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M210,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1512208.2061835518},4745957.1457968187]
[null,null,10,{"$f":"IF(C211<=ProjectData!B$89,-IPMT(ProjectData!B$90,C211,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":7330912.7186249001},{"$f":"IF(C211<=ProjectData!B$89,-PPMT(ProjectData!B$90,C211,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":7337139.0110340109},14668051.729658911,null,10,{"$f":"IF(H211<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H211,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H211<=ProjectData!B$96,-PPMT(ProjectData!B$95,H211,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,10,{"$f":"IF(M211<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M211,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":3082528.1189949121},{"$f":"IF(M211<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M211,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1663429.0268019068},4745957.1457968187]
[null,null,11,{"$f":"IF(C212<=ProjectData!B$89,-IPMT(ProjectData!B$90,C212,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":6853998.6829076875},{"$f":"IF(C212<=ProjectData!B$89,-PPMT(ProjectData!B$90,C212,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":7814053.0467512207},14668051.729658909,null,11,{"$f":"IF(H212<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H212,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H212<=ProjectData!B$96,-PPMT(ProjectData!B$95,H212,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,11,{"$f":"IF(M212<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M212,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":2916185.2163147214},{"$f":"IF(M212<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M212,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1829771.9294820973},4745957.1457968187]
[null,null,12,{"$f":"IF(C213<=ProjectData!B$89,-IPMT(ProjectData!B$90,C213,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":6346085.2348688589},{"$f":"IF(C213<=ProjectData!B$89,-PPMT(ProjectData!B$90,C213,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":8321966.4947900511},14668051.729658909,null,12,{"$f":"IF(H213<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H213,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H213<=ProjectData!B$96,-PPMT(ProjectData!B$95,H213,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,12,{"$f":"IF(M213<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M213,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":2733208.0233665113},{"$f":"IF(M213<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M213,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2012749.1224303071},4745957.1457968187]
[null,null,13,{"$f":"IF(C214<=ProjectData!B$89,-IPMT(ProjectData!B$90,C214,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":5805157.4127075048},{"$f":"IF(C214<=ProjectData!B$89,-PPMT(ProjectData!B$90,C214,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":8862894.3169514034},14668051.729658909,null,13,{"$f":"IF(H214<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H214,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H214<=ProjectData!B$96,-PPMT(ProjectData!B$95,H214,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,13,{"$f":"IF(M214<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M214,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":2531933.1111234808},{"$f":"IF(M214<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M214,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2214024.0346733378},4745957.1457968187]
[null,null,14,{"$f":"IF(C215<=ProjectData!B$89,-IPMT(ProjectData!B$90,C215,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":5229069.2821056638},{"$f":"IF(C215<=ProjectData!B$89,-PPMT(ProjectData!B$90,C215,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":9438982.4475532472},14668051.729658911,null,14,{"$f":"IF(H215<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H215,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H215<=ProjectData!B$96,-PPMT(ProjectData!B$95,H215,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,14,{"$f":"IF(M215<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M215,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":2310530.707656147},{"$f":"IF(M215<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M215,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2435426.4381406712},4745957.1457968187]
[null,null,15,{"$f":"IF(C216<=ProjectData!B$89,-IPMT(ProjectData!B$90,C216,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":4615535.4230147032},{"$f":"IF(C216<=ProjectData!B$89,-PPMT(ProjectData!B$90,C216,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":10052516.306644205},14668051.729658909,null,15,{"$f":"IF(H216<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H216,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H216<=ProjectData!B$96,-PPMT(ProjectData!B$95,H216,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,15,{"$f":"IF(M216<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M216,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":2066988.0638420796},{"$f":"IF(M216<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M216,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2678969.0819547386},4745957.1457968187]
[null,null,16,{"$f":"IF(C217<=ProjectData!B$89,-IPMT(ProjectData!B$90,C217,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":3962121.8630828289},{"$f":"IF(C217<=ProjectData!B$89,-PPMT(ProjectData!B$90,C217,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":10705929.866576081},14668051.729658909,null,16,{"$f":"IF(H217<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H217,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H217<=ProjectData!B$96,-PPMT(ProjectData!B$95,H217,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,16,{"$f":"IF(M217<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M217,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":1799091.1556466059},{"$f":"IF(M217<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M217,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2946865.9901502123},4745957.1457968187]
[null,null,17,{"$f":"IF(C218<=ProjectData!B$89,-IPMT(ProjectData!B$90,C218,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":3266236.4217553847},{"$f":"IF(C218<=ProjectData!B$89,-PPMT(ProjectData!B$90,C218,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":11401815.307903526},14668051.729658911,null,17,{"$f":"IF(H218<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H218,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H218<=ProjectData!B$96,-PPMT(ProjectData!B$95,H218,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,17,{"$f":"IF(M218<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M218,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":1504404.5566315849},{"$f":"IF(M218<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M218,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":3241552.589165234},4745957.1457968187]
[null,null,18,{"$f":"IF(C219<=ProjectData!B$89,-IPMT(ProjectData!B$90,C219,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":2525118.4267416555},{"$f":"IF(C219<=ProjectData!B$89,-PPMT(ProjectData!B$90,C219,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":12142933.302917255},14668051.729658911,null,18,{"$f":"IF(H219<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H219,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H219<=ProjectData!B$96,-PPMT(ProjectData!B$95,H219,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,18,{"$f":"IF(M219<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M219,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":1180249.2977150611},{"$f":"IF(M219<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M219,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":3565707.8480817573},4745957.1457968187]
[null,null,19,{"$f":"IF(C220<=ProjectData!B$89,-IPMT(ProjectData!B$90,C220,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":1735827.7620520333},{"$f":"IF(C220<=ProjectData!B$89,-PPMT(ProjectData!B$90,C220,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":12932223.967606876},14668051.729658909,null,19,{"$f":"IF(H220<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H220,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H220<=ProjectData!B$96,-PPMT(ProjectData!B$95,H220,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,19,{"$f":"IF(M220<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M220,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":823678.51290688571},{"$f":"IF(M220<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M220,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":3922278.6328899325},4745957.1457968187]
[null,null,20,{"$f":"IF(C221<=ProjectData!B$89,-IPMT(ProjectData!B$90,C221,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":895233.20415758609},{"$f":"IF(C221<=ProjectData!B$89,-PPMT(ProjectData!B$90,C221,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":13772818.525501324},14668051.729658909,null,20,{"$f":"IF(H221<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H221,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H221<=ProjectData!B$96,-PPMT(ProjectData!B$95,H221,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,20,{"$f":"IF(M221<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M221,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":431450.64961789252},{"$f":"IF(M221<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M221,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":4314506.496178926},4745957.1457968187]
[null,null,21,{"$f":"IF(C222<=ProjectData!B$89,-IPMT(ProjectData!B$90,C222,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C222<=ProjectData!B$89,-PPMT(ProjectData!B$90,C222,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,21,{"$f":"IF(H222<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H222,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H222<=ProjectData!B$96,-PPMT(ProjectData!B$95,H222,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,21,{"$f":"IF(M222<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M222,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M222<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M222,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,22,{"$f":"IF(C223<=ProjectData!B$89,-IPMT(ProjectData!B$90,C223,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C223<=ProjectData!B$89,-PPMT(ProjectData!B$90,C223,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,22,{"$f":"IF(H223<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H223,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H223<=ProjectData!B$96,-PPMT(ProjectData!B$95,H223,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,22,{"$f":"IF(M223<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M223,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M223<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M223,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,23,{"$f":"IF(C224<=ProjectData!B$89,-IPMT(ProjectData!B$90,C224,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C224<=ProjectData!B$89,-PPMT(ProjectData!B$90,C224,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,23,{"$f":"IF(H224<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H224,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H224<=ProjectData!B$96,-PPMT(ProjectData!B$95,H224,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,23,{"$f":"IF(M224<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M224,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M224<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M224,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,24,{"$f":"IF(C225<=ProjectData!B$89,-IPMT(ProjectData!B$90,C225,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C225<=ProjectData!B$89,-PPMT(ProjectData!B$90,C225,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,24,{"$f":"IF(H225<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H225,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H225<=ProjectData!B$96,-PPMT(ProjectData!B$95,H225,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,24,{"$f":"IF(M225<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M225,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M225<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M225,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,25,{"$f":"IF(C226<=ProjectData!B$89,-IPMT(ProjectData!B$90,C226,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C226<=ProjectData!B$89,-PPMT(ProjectData!B$90,C226,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,25,{"$f":"IF(H226<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H226,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H226<=ProjectData!B$96,-PPMT(ProjectData!B$95,H226,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,25,{"$f":"IF(M226<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M226,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M226<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M226,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,26,{"$f":"IF(C227<=ProjectData!B$89,-IPMT(ProjectData!B$90,C227,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C227<=ProjectData!B$89,-PPMT(ProjectData!B$90,C227,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,26,{"$f":"IF(H227<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H227,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H227<=ProjectData!B$96,-PPMT(ProjectData!B$95,H227,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,26,{"$f":"IF(M227<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M227,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M227<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M227,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,27,{"$f":"IF(C228<=ProjectData!B$89,-IPMT(ProjectData!B$90,C228,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C228<=ProjectData!B$89,-PPMT(ProjectData!B$90,C228,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,27,{"$f":"IF(H228<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H228,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H228<=ProjectData!B$96,-PPMT(ProjectData!B$95,H228,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,27,{"$f":"IF(M228<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M228,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M228<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M228,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,28,{"$f":"IF(C229<=ProjectData!B$89,-IPMT(ProjectData!B$90,C229,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C229<=ProjectData!B$89,-PPMT(ProjectData!B$90,C229,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,28,{"$f":"IF(H229<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H229,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H229<=ProjectData!B$96,-PPMT(ProjectData!B$95,H229,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,28,{"$f":"IF(M229<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M229,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M229<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M229,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,29,{"$f":"IF(C230<=ProjectData!B$89,-IPMT(ProjectData!B$90,C230,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C230<=ProjectData!B$89,-PPMT(ProjectData!B$90,C230,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,29,{"$f":"IF(H230<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H230,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H230<=ProjectData!B$96,-PPMT(ProjectData!B$95,H230,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,29,{"$f":"IF(M230<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M230,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M230<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M230,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,30,{"$f":"IF(C231<=ProjectData!B$89,-IPMT(ProjectData!B$90,C231,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":0},{"$f":"IF(C231<=ProjectData!B$89,-PPMT(ProjectData!B$90,C231,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":0},0,null,30,{"$f":"IF(H231<=ProjectData!B$96,-ISPMT(ProjectData!B$95,H231,ProjectData!B$96,ProjectData!B$59*ProjectData!B$92*ProjectData!B$93),0)","v":0},{"$f":"IF(H231<=ProjectData!B$96,-PPMT(ProjectData!B$95,H231,ProjectData!B$96,ProjectData!B$92*ProjectData!B$59*ProjectData!B$93),0)","v":0},0,null,30,{"$f":"IF(M231<=ProjectData!$B$96,-IPMT(ProjectData!$B$95,M231,ProjectData!$B$96,ProjectData!$B$59*ProjectData!$B$92*ProjectData!$B$94),0)","v":0},{"$f":"IF(M231<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M231,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D202:D231)","v":131741000.30523938},{"$f":"SUM(E202:E231)","v":161620034.2879388},{"$f":"E232+D232","v":293361034.59317815},null,"Total",{"$f":"SUM(I202:I231)","v":0},{"$f":"SUM(J202:J231)","v":0},{"$f":"I232+J232","v":0},null,"Total",{"$f":"SUM(N202:N231)","v":54514134.34395168},{"$f":"SUM(O202:O231)","v":40405008.571984693},{"$f":"N232+O232","v":94919142.915936381}]
[null,null,"AvgAnn",{"$f":"D232/ProjectData!$B89","v":6587050.0152619686},{"$f":"E232/ProjectData!$B89","v":8081001.7143969405},{"$f":"E233+D233","v":14668051.729658909},null,"AvgAnn",{"$f":"I232/ProjectData!$B96","v":0},{"$f":"J232/ProjectData!$B96","v":0},{"$f":"I233+J233","v":0},null,"AvgAnn",{"$f":"N232/ProjectData!$B96","v":2725706.717197584},{"$f":"O232/ProjectData!$B96","v":2020250.4285992347},{"$f":"N233+O233","v":4745957.1457968187}]

{"sheet":"Deflators","index":8,"n_rows":60,"n_cols":49,"rows_kept":60,"cut":false,"hidden":false,"merged":[[0,0,16,1]]}
["*** WARNING ***\n\nThis Worksheet contains Data and Formulas that are an integral part of the EI2 model.  \nAlthough the data and formulas are available for review they must not be changed.\nAny changes to the data or formulas will impact the analysis and may invalidate the model results.\n\nTo view the data and formulas simply scroll over to the adjacent columns to the right.",null,"Deflators / Inflators"]
[null,null,"To assure consistency with multiplier data and project data"]
[]
[null,null,"Year of Multiplier Data",null,2017,null,null,null,"Deflator",{"$f":"HLOOKUP($E$5,D9:AW51,$D$60)","v":0.94890510948905105}]
[null,null,"Dollar Year $",null,{"$f":"ProjectData!B16","v":2020},null,null,null,"Inflator",{"$f":"HLOOKUP($E$5,D9:AW51,$D$59)","v":1.0538461538461539}]
[]
[]
[]
[null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,2005,1,1.0186915887850467,1.0467289719626169,1.0654205607476634,1.0654205607476634,1.0934579439252334,1.1214953271028036,1.1401869158878504,1.1495327102803738,1.1682242990654206,1.1869158878504673,1.1962616822429906,1.2149532710280373,1.2429906542056075,1.2710280373831775,1.280373831775701,1.2990654205607475,1.3271028037383177,1.3457943925233644,1.3738317757009344,1.3925233644859811,1.4205607476635513,1.4485981308411215,1.485981308411215,1.514018691588785,1.5514018691588782,1.5794392523364484,1.6168224299065419,1.6542056074766354,1.6822429906542056,1.719626168224299,1.7570093457943923,1.7943925233644857,1.8224299065420559,1.8598130841121494,1.8971962616822426,1.9345794392523361,1.9813084112149533,2.018691588785047,2.0560747663551404,2.1028037383177569,2.1495327102803734,2.1869158878504669,2.2336448598130842,2.2803738317757007,2.3364485981308412]
[null,null,null,1,0.98165137614678899,0.95535714285714279,0.93859649122807032,0.93859649122807032,0.91452991452991461,0.89166666666666672,0.87704918032786894,0.86991869918699194,0.85600000000000009,0.84251968503937014,0.8359375,0.82307692307692315,0.80451127819548873,0.78676470588235292,0.78102189781021891,0.7697841726618706,0.75352112676056349,0.74305555555555558,0.72789115646258506,0.71812080536912759,0.70394736842105265,0.69032258064516128,0.67295597484276726,0.66049382716049387,0.64457831325301207,0.63313609467455623,0.61849710982658967,0.60451977401129942,0.59444444444444444,0.58152173913043481,0.56914893617021278,0.55729166666666674,0.54871794871794877,0.53768844221105527,0.52709359605911343,0.51690821256038655,0.50471698113207553,0.49537037037037035,0.48636363636363633,0.47555555555555556,0.46521739130434792,0.45726495726495731,0.44769874476987448,0.43852459016393447,0.42800000000000005]
[null,null,2006,0.98165137614678899,1,1.0275229357798166,1.0458715596330272,1.0458715596330272,1.0733944954128438,1.1009174311926604,1.1192660550458715,1.128440366972477,1.1467889908256881,1.165137614678899,1.1743119266055044,1.1926605504587156,1.2201834862385321,1.2477064220183487,1.2568807339449541,1.275229357798165,1.3027522935779814,1.3211009174311925,1.3486238532110091,1.36697247706422,1.3944954128440366,1.4220183486238531,1.4587155963302751,1.4862385321100917,1.5229357798165135,1.5504587155963301,1.5871559633027521,1.6238532110091741,1.6513761467889907,1.6880733944954127,1.7247706422018347,1.7614678899082568,1.7889908256880733,1.8256880733944953,1.8623853211009171,1.8990825688073392,1.9449541284403669,1.9816513761467889,2.0183486238532109,2.0642201834862384,2.1100917431192658,2.1467889908256876,2.1926605504587156,2.238532110091743,2.2935779816513762]
[null,null,null,1.0186915887850467,1,0.9732142857142857,0.95614035087719318,0.95614035087719318,0.93162393162393176,0.90833333333333344,0.89344262295081978,0.88617886178861793,0.87200000000000011,0.8582677165354331,0.8515625,0.83846153846153848,0.81954887218045114,0.80147058823529416,0.79562043795620441,0.78417266187050372,0.76760563380281699,0.75694444444444453,0.74149659863945583,0.73154362416107388,0.7171052631578948,0.70322580645161292,0.68553459119496862,0.6728395061728395,0.65662650602409645,0.64497041420118351,0.63005780346820817,0.61581920903954801,0.60555555555555562,0.59239130434782605,0.57978723404255328,0.56770833333333337,0.55897435897435899,0.54773869346733672,0.53694581280788189,0.52657004830917886,0.51415094339622647,0.50462962962962965,0.49545454545454543,0.48444444444444446,0.47391304347826096,0.46581196581196588,0.45606694560669458,0.44672131147540989,0.43600000000000005]
[null,null,2007,0.95535714285714279,0.9732142857142857,1,1.0178571428571426,1.0178571428571426,1.044642857142857,1.0714285714285714,1.0892857142857142,1.0982142857142856,1.1160714285714284,1.1339285714285714,1.1428571428571428,1.1607142857142856,1.1875,1.2142857142857142,1.2232142857142856,1.2410714285714284,1.2678571428571426,1.2857142857142856,1.3124999999999998,1.3303571428571428,1.357142857142857,1.3839285714285714,1.419642857142857,1.4464285714285714,1.482142857142857,1.5089285714285712,1.544642857142857,1.5803571428571428,1.607142857142857,1.6428571428571428,1.6785714285714284,1.714285714285714,1.7410714285714284,1.7767857142857142,1.8124999999999996,1.8482142857142854,1.8928571428571428,1.9285714285714286,1.9642857142857142,2.0089285714285712,2.0535714285714284,2.089285714285714,2.1339285714285712,2.1785714285714284,2.2321428571428568]
[null,null,null,1.0467289719626169,1.0275229357798166,1,0.98245614035087736,0.98245614035087736,0.95726495726495742,0.93333333333333346,0.91803278688524603,0.91056910569105698,0.89600000000000013,0.88188976377952766,0.87500000000000011,0.86153846153846159,0.8421052631578948,0.82352941176470595,0.81751824817518248,0.80575539568345333,0.78873239436619724,0.7777777777777779,0.76190476190476197,0.75167785234899331,0.73684210526315796,0.72258064516129039,0.70440251572327051,0.6913580246913581,0.67469879518072295,0.66272189349112431,0.64739884393063596,0.63276836158192096,0.62222222222222223,0.60869565217391308,0.59574468085106391,0.58333333333333337,0.57435897435897443,0.5628140703517589,0.55172413793103459,0.54106280193236722,0.52830188679245282,0.51851851851851849,0.50909090909090915,0.49777777777777782,0.48695652173913051,0.47863247863247871,0.46861924686192469,0.45901639344262302,0.44800000000000006]
[null,null,2008,0.93859649122807032,0.95614035087719318,0.98245614035087736,1,1,1.0263157894736843,1.0526315789473684,1.0701754385964912,1.0789473684210527,1.0964912280701755,1.1140350877192984,1.1228070175438598,1.1403508771929827,1.1666666666666667,1.192982456140351,1.2017543859649125,1.2192982456140351,1.2456140350877194,1.2631578947368423,1.2894736842105263,1.3070175438596492,1.3333333333333335,1.3596491228070178,1.3947368421052633,1.4210526315789476,1.4561403508771931,1.4824561403508774,1.5175438596491229,1.5526315789473686,1.5789473684210529,1.6140350877192984,1.6491228070175439,1.6842105263157896,1.7105263157894739,1.7456140350877194,1.7807017543859649,1.8157894736842106,1.8596491228070178,1.8947368421052635,1.929824561403509,1.9736842105263159,2.0175438596491229,2.0526315789473686,2.0964912280701755,2.1403508771929824,2.192982456140351]
[null,null,null,1.0654205607476634,1.0458715596330272,1.0178571428571426,1,1,0.97435897435897434,0.95,0.93442622950819665,0.92682926829268286,0.91199999999999992,0.89763779527559051,0.89062499999999989,0.87692307692307681,0.85714285714285698,0.83823529411764697,0.83211678832116776,0.82014388489208634,0.80281690140845063,0.79166666666666663,0.77551020408163263,0.76510067114093949,0.74999999999999989,0.73548387096774182,0.71698113207547165,0.70370370370370361,0.68674698795180722,0.67455621301775148,0.65895953757225434,0.64406779661016944,0.6333333333333333,0.61956521739130421,0.60638297872340419,0.59375,0.58461538461538454,0.57286432160804013,0.56157635467980294,0.55072463768115942,0.53773584905660365,0.52777777777777768,0.51818181818181808,0.5066666666666666,0.49565217391304345,0.48717948717948717,0.47698744769874468,0.46721311475409832,0.45599999999999996]
[null,null,2009,0.93859649122807032,0.95614035087719318,0.98245614035087736,1,1,1.0263157894736843,1.0526315789473684,1.0701754385964912,1.0789473684210527,1.0964912280701755,1.1140350877192984,1.1228070175438598,1.1403508771929827,1.1666666666666667,1.192982456140351,1.2017543859649125,1.2192982456140351,1.2456140350877194,1.2631578947368423,1.2894736842105263,1.3070175438596492,1.3333333333333335,1.3596491228070178,1.3947368421052633,1.4210526315789476,1.4561403508771931,1.4824561403508774,1.5175438596491229,1.5526315789473686,1.5789473684210529,1.6140350877192984,1.6491228070175439,1.6842105263157896,1.7105263157894739,1.7456140350877194,1.7807017543859649,1.8157894736842106,1.8596491228070178,1.8947368421052635,1.929824561403509,1.9736842105263159,2.0175438596491229,2.0526315789473686,2.0964912280701755,2.1403508771929824,2.192982456140351]
[null,null,null,1.0654205607476634,1.0458715596330272,1.0178571428571426,1,1,0.97435897435897434,0.95,0.93442622950819665,0.92682926829268286,0.91199999999999992,0.89763779527559051,0.89062499999999989,0.87692307692307681,0.85714285714285698,0.83823529411764697,0.83211678832116776,0.82014388489208634,0.80281690140845063,0.79166666666666663,0.77551020408163263,0.76510067114093949,0.74999999999999989,0.73548387096774182,0.71698113207547165,0.70370370370370361,0.68674698795180722,0.67455621301775148,0.65895953757225434,0.64406779661016944,0.6333333333333333,0.61956521739130421,0.60638297872340419,0.59375,0.58461538461538454,0.57286432160804013,0.56157635467980294,0.55072463768115942,0.53773584905660365,0.52777777777777768,0.51818181818181808,0.5066666666666666,0.49565217391304345,0.48717948717948717,0.47698744769874468,0.46721311475409832,0.45599999999999996]
[null,null,2010,0.91452991452991461,0.93162393162393176,0.95726495726495742,0.97435897435897434,0.97435897435897434,1,1.0256410256410258,1.0427350427350428,1.0512820512820513,1.0683760683760684,1.0854700854700856,1.0940170940170941,1.1111111111111112,1.1367521367521369,1.1623931623931625,1.170940170940171,1.188034188034188,1.2136752136752136,1.2307692307692308,1.2564102564102564,1.2735042735042736,1.2991452991452992,1.324786324786325,1.358974358974359,1.3846153846153848,1.4188034188034189,1.4444444444444444,1.4786324786324787,1.512820512820513,1.5384615384615385,1.5726495726495728,1.6068376068376069,1.641025641025641,1.6666666666666667,1.700854700854701,1.7350427350427349,1.7692307692307692,1.8119658119658122,1.8461538461538465,1.8803418803418805,1.9230769230769231,1.9658119658119657,2,2.042735042735043,2.0854700854700856,2.1367521367521367]
[null,null,null,1.0934579439252334,1.0733944954128438,1.044642857142857,1.0263157894736843,1.0263157894736843,1,0.97499999999999998,0.95901639344262291,0.95121951219512191,0.93599999999999994,0.92125984251968496,0.91406249999999989,0.89999999999999991,0.87969924812030065,0.86029411764705876,0.85401459854014583,0.84172661870503596,0.823943661971831,0.8125,0.79591836734693877,0.78523489932885904,0.76973684210526305,0.75483870967741928,0.73584905660377353,0.7222222222222221,0.70481927710843373,0.69230769230769229,0.67630057803468202,0.66101694915254228,0.64999999999999991,0.63586956521739124,0.62234042553191493,0.609375,0.6,0.5879396984924623,0.57635467980295574,0.56521739130434778,0.55188679245283012,0.54166666666666663,0.53181818181818175,0.52,0.5086956521739131,0.5,0.48953974895397484,0.47950819672131145,0.46799999999999997]
[null,null,2011,0.89166666666666672,0.90833333333333344,0.93333333333333346,0.95,0.95,0.97499999999999998,1,1.0166666666666666,1.0250000000000001,1.0416666666666667,1.0583333333333333,1.0666666666666667,1.0833333333333335,1.1083333333333334,1.1333333333333335,1.1416666666666668,1.1583333333333332,1.1833333333333333,1.2,1.2250000000000001,1.2416666666666667,1.2666666666666668,1.2916666666666667,1.3250000000000002,1.35,1.3833333333333333,1.4083333333333334,1.4416666666666667,1.4750000000000001,1.5,1.5333333333333334,1.5666666666666667,1.6,1.625,1.6583333333333334,1.6916666666666667,1.7249999999999999,1.7666666666666668,1.8000000000000003,1.8333333333333335,1.875,1.9166666666666665,1.95,1.9916666666666669,2.0333333333333332,2.0833333333333335]
[null,null,null,1.1214953271028036,1.1009174311926604,1.0714285714285714,1.0526315789473684,1.0526315789473684,1.0256410256410258,1,0.98360655737704916,0.97560975609756095,0.96,0.94488188976377951,0.9375,0.92307692307692302,0.90225563909774431,0.88235294117647045,0.87591240875912402,0.86330935251798568,0.84507042253521125,0.83333333333333337,0.81632653061224492,0.80536912751677847,0.78947368421052633,0.77419354838709675,0.75471698113207542,0.7407407407407407,0.72289156626506024,0.7100591715976331,0.69364161849710981,0.67796610169491522,0.66666666666666663,0.65217391304347816,0.63829787234042556,0.625,0.61538461538461542,0.60301507537688437,0.59113300492610843,0.57971014492753625,0.56603773584905659,0.55555555555555547,0.54545454545454541,0.53333333333333333,0.52173913043478259,0.51282051282051289,0.502092050209205,0.49180327868852458,0.48]
[null,null,2012,0.87704918032786894,0.89344262295081978,0.91803278688524603,0.93442622950819665,0.93442622950819665,0.95901639344262291,0.98360655737704916,1,1.0081967213114753,1.0245901639344261,1.040983606557377,1.0491803278688525,1.0655737704918034,1.0901639344262295,1.1147540983606559,1.1229508196721312,1.139344262295082,1.1639344262295082,1.180327868852459,1.2049180327868851,1.221311475409836,1.2459016393442623,1.2704918032786885,1.3032786885245902,1.3278688524590165,1.360655737704918,1.3852459016393444,1.4180327868852458,1.4508196721311475,1.4754098360655739,1.5081967213114755,1.540983606557377,1.5737704918032787,1.598360655737705,1.6311475409836065,1.6639344262295082,1.6967213114754098,1.737704918032787,1.7704918032786887,1.8032786885245904,1.8442622950819672,1.8852459016393441,1.9180327868852458,1.959016393442623,2,2.0491803278688523]
[null,null,null,1.1401869158878504,1.1192660550458715,1.0892857142857142,1.0701754385964912,1.0701754385964912,1.0427350427350428,1.0166666666666666,1,0.99186991869918695,0.97599999999999998,0.96062992125984248,0.953125,0.93846153846153846,0.91729323308270672,0.89705882352941169,0.8905109489051094,0.8776978417266188,0.85915492957746487,0.84722222222222221,0.82993197278911568,0.81879194630872487,0.80263157894736836,0.7870967741935484,0.76729559748427667,0.75308641975308632,0.73493975903614461,0.72189349112426038,0.7052023121387283,0.68926553672316382,0.6777777777777777,0.66304347826086951,0.64893617021276595,0.63541666666666663,0.62564102564102564,0.61306532663316582,0.60098522167487689,0.58937198067632857,0.57547169811320753,0.56481481481481477,0.55454545454545445,0.54222222222222216,0.5304347826086957,0.5213675213675214,0.5104602510460251,0.5,0.48799999999999999]
[null,null,2013,0.86991869918699194,0.88617886178861793,0.91056910569105698,0.92682926829268286,0.92682926829268286,0.95121951219512191,0.97560975609756095,0.99186991869918695,1,1.0162601626016261,1.032520325203252,1.0406504065040652,1.056910569105691,1.0813008130081301,1.1056910569105691,1.1138211382113823,1.1300813008130082,1.1544715447154472,1.1707317073170731,1.1951219512195121,1.2113821138211383,1.2357723577235773,1.2601626016260163,1.2926829268292683,1.3170731707317074,1.3495934959349594,1.3739837398373984,1.4065040650406504,1.4390243902439024,1.4634146341463414,1.4959349593495936,1.5284552845528454,1.5609756097560976,1.5853658536585367,1.6178861788617886,1.6504065040650404,1.6829268292682926,1.7235772357723578,1.75609756097561,1.788617886178862,1.8292682926829269,1.8699186991869918,1.9024390243902438,1.943089430894309,1.9837398373983739,2.0325203252032522]
[null,null,null,1.1495327102803738,1.128440366972477,1.0982142857142856,1.0789473684210527,1.0789473684210527,1.0512820512820513,1.0250000000000001,1.0081967213114753,1,0.98399999999999999,0.96850393700787396,0.9609375,0.94615384615384612,0.92481203007518786,0.90441176470588225,0.89781021897810209,0.8848920863309353,0.86619718309859162,0.85416666666666674,0.83673469387755106,0.82550335570469802,0.80921052631578949,0.79354838709677411,0.7735849056603773,0.75925925925925919,0.74096385542168675,0.72781065088757402,0.71098265895953761,0.69491525423728817,0.68333333333333335,0.66847826086956519,0.6542553191489362,0.640625,0.63076923076923075,0.61809045226130654,0.60591133004926112,0.59420289855072472,0.58018867924528295,0.56944444444444442,0.55909090909090908,0.54666666666666663,0.5347826086956522,0.52564102564102566,0.5146443514644351,0.50409836065573765,0.49199999999999999]
[null,null,2014,0.85600000000000009,0.87200000000000011,0.89600000000000013,0.91199999999999992,0.91199999999999992,0.93599999999999994,0.96,0.97599999999999998,0.98399999999999999,1,1.016,1.024,1.04,1.0640000000000001,1.0880000000000001,1.0960000000000001,1.1119999999999999,1.1359999999999999,1.1519999999999999,1.1759999999999999,1.1919999999999999,1.216,1.24,1.272,1.296,1.3279999999999998,1.3519999999999999,1.3839999999999999,1.4159999999999999,1.44,1.472,1.504,1.536,1.56,1.5920000000000001,1.6239999999999999,1.6559999999999999,1.6960000000000002,1.7280000000000002,1.7600000000000002,1.8,1.8399999999999999,1.8719999999999999,1.9120000000000001,1.952,2]
[null,null,null,1.1682242990654206,1.1467889908256881,1.1160714285714284,1.0964912280701755,1.0964912280701755,1.0683760683760684,1.0416666666666667,1.0245901639344261,1.0162601626016261,1,0.98425196850393704,0.9765625,0.96153846153846145,0.93984962406015038,0.91911764705882348,0.91240875912408748,0.89928057553956842,0.88028169014084512,0.86805555555555558,0.85034013605442182,0.83892617449664431,0.82236842105263153,0.80645161290322576,0.78616352201257855,0.77160493827160492,0.75301204819277112,0.73964497041420119,0.7225433526011561,0.70621468926553677,0.69444444444444442,0.67934782608695654,0.66489361702127658,0.65104166666666674,0.64102564102564108,0.62814070351758799,0.61576354679802958,0.60386473429951693,0.58962264150943389,0.57870370370370372,0.56818181818181812,0.55555555555555558,0.5434782608695653,0.53418803418803418,0.52301255230125521,0.51229508196721307,0.5]
[null,null,2015,0.84251968503937014,0.8582677165354331,0.88188976377952766,0.89763779527559051,0.89763779527559051,0.92125984251968496,0.94488188976377951,0.96062992125984248,0.96850393700787396,0.98425196850393704,1,1.0078740157480315,1.0236220472440944,1.0472440944881891,1.0708661417322836,1.078740157480315,1.0944881889763778,1.1181102362204725,1.1338582677165354,1.1574803149606299,1.1732283464566928,1.1968503937007875,1.2204724409448819,1.2519685039370079,1.2755905511811025,1.3070866141732282,1.3307086614173227,1.3622047244094488,1.3937007874015748,1.4173228346456692,1.4488188976377954,1.4803149606299211,1.5118110236220472,1.5354330708661417,1.5669291338582676,1.5984251968503935,1.6299212598425195,1.6692913385826773,1.7007874015748032,1.7322834645669292,1.7716535433070866,1.811023622047244,1.8425196850393699,1.8818897637795275,1.921259842519685,1.9685039370078741]
[null,null,null,1.1869158878504673,1.165137614678899,1.1339285714285714,1.1140350877192984,1.1140350877192984,1.0854700854700856,1.0583333333333333,1.040983606557377,1.032520325203252,1.016,1,0.9921875,0.97692307692307689,0.95488721804511278,0.93382352941176461,0.92700729927007297,0.91366906474820153,0.89436619718309862,0.88194444444444453,0.86394557823129259,0.8523489932885906,0.83552631578947367,0.8193548387096774,0.79874213836477981,0.78395061728395055,0.7650602409638555,0.75147928994082847,0.73410404624277459,0.71751412429378536,0.7055555555555556,0.69021739130434778,0.67553191489361708,0.66145833333333337,0.6512820512820513,0.63819095477386933,0.62561576354679815,0.61352657004830924,0.59905660377358494,0.58796296296296291,0.57727272727272727,0.56444444444444442,0.55217391304347829,0.54273504273504281,0.53138075313807531,0.52049180327868849,0.50800000000000001]
[null,null,2016,0.8359375,0.8515625,0.87500000000000011,0.89062499999999989,0.89062499999999989,0.91406249999999989,0.9375,0.953125,0.9609375,0.9765625,0.9921875,1,1.015625,1.0390625,1.0625,1.0703125,1.0859375,1.109375,1.125,1.1484375,1.1640625,1.1875,1.2109375,1.2421875,1.265625,1.296875,1.3203125,1.3515625,1.3828125,1.40625,1.4375,1.4687499999999998,1.5,1.5234375,1.5546875,1.5859374999999998,1.6171874999999998,1.65625,1.6875,1.71875,1.7578125,1.7968749999999998,1.8281249999999998,1.8671875,1.90625,1.953125]
[null,null,null,1.1962616822429906,1.1743119266055044,1.1428571428571428,1.1228070175438598,1.1228070175438598,1.0940170940170941,1.0666666666666667,1.0491803278688525,1.0406504065040652,1.024,1.0078740157480315,1,0.98461538461538456,0.96240601503759393,0.94117647058823528,0.93430656934306566,0.92086330935251803,0.90140845070422537,0.88888888888888895,0.87074829931972797,0.85906040268456374,0.84210526315789469,0.82580645161290323,0.80503144654088044,0.79012345679012341,0.77108433734939763,0.75739644970414211,0.73988439306358389,0.7231638418079096,0.71111111111111114,0.69565217391304346,0.68085106382978733,0.66666666666666674,0.65641025641025641,0.64321608040201006,0.63054187192118238,0.6183574879227054,0.60377358490566035,0.59259259259259256,0.58181818181818179,0.56888888888888889,0.55652173913043479,0.54700854700854706,0.53556485355648531,0.52459016393442626,0.51200000000000001]
[null,null,2017,0.82307692307692315,0.83846153846153848,0.86153846153846159,0.87692307692307681,0.87692307692307681,0.89999999999999991,0.92307692307692302,0.93846153846153846,0.94615384615384612,0.96153846153846145,0.97692307692307689,0.98461538461538456,1,1.023076923076923,1.0461538461538462,1.0538461538461539,1.0692307692307692,1.0923076923076922,1.1076923076923075,1.1307692307692307,1.1461538461538461,1.1692307692307693,1.1923076923076923,1.2230769230769232,1.2461538461538462,1.2769230769230768,1.2999999999999998,1.3307692307692307,1.3615384615384616,1.3846153846153846,1.4153846153846155,1.4461538461538461,1.4769230769230768,1.5,1.5307692307692307,1.5615384615384613,1.5923076923076922,1.6307692307692307,1.6615384615384616,1.6923076923076923,1.7307692307692306,1.7692307692307689,1.7999999999999998,1.8384615384615386,1.8769230769230769,1.9230769230769229]
[null,null,null,1.2149532710280373,1.1926605504587156,1.1607142857142856,1.1403508771929827,1.1403508771929827,1.1111111111111112,1.0833333333333335,1.0655737704918034,1.056910569105691,1.04,1.0236220472440944,1.015625,1,0.97744360902255634,0.95588235294117641,0.94890510948905105,0.93525179856115115,0.91549295774647899,0.90277777777777779,0.88435374149659873,0.87248322147651014,0.85526315789473684,0.83870967741935487,0.8176100628930818,0.80246913580246915,0.78313253012048201,0.76923076923076927,0.75144508670520238,0.7344632768361582,0.72222222222222221,0.70652173913043481,0.69148936170212771,0.67708333333333337,0.66666666666666674,0.65326633165829151,0.64039408866995085,0.62801932367149771,0.6132075471698113,0.60185185185185186,0.59090909090909083,0.57777777777777783,0.56521739130434789,0.55555555555555558,0.54393305439330542,0.53278688524590168,0.52]
[null,null,2018,0.80451127819548873,0.81954887218045114,0.8421052631578948,0.85714285714285698,0.85714285714285698,0.87969924812030065,0.90225563909774431,0.91729323308270672,0.92481203007518786,0.93984962406015038,0.95488721804511278,0.96240601503759393,0.97744360902255634,1,1.0225563909774436,1.0300751879699248,1.0451127819548871,1.0676691729323307,1.0827067669172932,1.1052631578947367,1.1203007518796992,1.1428571428571428,1.1654135338345863,1.1954887218045114,1.2180451127819549,1.2481203007518795,1.2706766917293233,1.3007518796992481,1.3308270676691729,1.3533834586466165,1.3834586466165413,1.4135338345864661,1.4436090225563909,1.4661654135338344,1.4962406015037593,1.5263157894736841,1.5563909774436089,1.5939849624060149,1.6240601503759398,1.6541353383458648,1.6917293233082706,1.7293233082706765,1.7593984962406013,1.7969924812030076,1.8345864661654134,1.8796992481203008]
[null,null,null,1.2429906542056075,1.2201834862385321,1.1875,1.1666666666666667,1.1666666666666667,1.1367521367521369,1.1083333333333334,1.0901639344262295,1.0813008130081301,1.0640000000000001,1.0472440944881891,1.0390625,1.023076923076923,1,0.9779411764705882,0.97080291970802912,0.95683453237410088,0.93661971830985924,0.92361111111111116,0.90476190476190488,0.89261744966442957,0.875,0.85806451612903223,0.83647798742138368,0.82098765432098764,0.80120481927710852,0.78698224852071008,0.76878612716763006,0.75141242937853114,0.73888888888888893,0.72282608695652173,0.70744680851063835,0.69270833333333337,0.68205128205128207,0.66834170854271358,0.65517241379310354,0.64251207729468607,0.62735849056603776,0.6157407407407407,0.6045454545454545,0.59111111111111114,0.57826086956521749,0.56837606837606847,0.55648535564853552,0.54508196721311475,0.53200000000000003]
[null,null,2019,0.78676470588235292,0.80147058823529416,0.82352941176470595,0.83823529411764697,0.83823529411764697,0.86029411764705876,0.88235294117647045,0.89705882352941169,0.90441176470588225,0.91911764705882348,0.93382352941176461,0.94117647058823528,0.95588235294117641,0.9779411764705882,1,1.0073529411764706,1.0220588235294117,1.0441176470588234,1.0588235294117645,1.0808823529411764,1.0955882352941175,1.1176470588235294,1.1397058823529411,1.1691176470588236,1.1911764705882353,1.2205882352941175,1.2426470588235292,1.2720588235294117,1.3014705882352939,1.3235294117647058,1.3529411764705881,1.3823529411764703,1.4117647058823528,1.4338235294117645,1.463235294117647,1.4926470588235292,1.5220588235294115,1.5588235294117647,1.588235294117647,1.6176470588235294,1.6544117647058822,1.6911764705882351,1.7205882352941175,1.7573529411764706,1.7941176470588234,1.838235294117647]
[null,null,null,1.2710280373831775,1.2477064220183487,1.2142857142857142,1.192982456140351,1.192982456140351,1.1623931623931625,1.1333333333333335,1.1147540983606559,1.1056910569105691,1.0880000000000001,1.0708661417322836,1.0625,1.0461538461538462,1.0225563909774436,1,0.99270072992700731,0.97841726618705049,0.9577464788732396,0.94444444444444453,0.92517006802721091,0.91275167785234912,0.89473684210526316,0.8774193548387097,0.85534591194968557,0.83950617283950613,0.81927710843373502,0.804733727810651,0.78612716763005785,0.76836158192090398,0.75555555555555554,0.73913043478260876,0.72340425531914898,0.70833333333333337,0.69743589743589751,0.68341708542713575,0.66995073891625623,0.65700483091787454,0.64150943396226412,0.62962962962962965,0.61818181818181817,0.60444444444444445,0.5913043478260871,0.58119658119658124,0.56903765690376573,0.55737704918032793,0.54400000000000004]
[null,null,2020,0.78102189781021891,0.79562043795620441,0.81751824817518248,0.83211678832116776,0.83211678832116776,0.85401459854014583,0.87591240875912402,0.8905109489051094,0.89781021897810209,0.91240875912408748,0.92700729927007297,0.93430656934306566,0.94890510948905105,0.97080291970802912,0.99270072992700731,1,1.0145985401459852,1.0364963503649633,1.0510948905109487,1.0729927007299269,1.0875912408759123,1.1094890510948905,1.1313868613138685,1.1605839416058394,1.1824817518248174,1.2116788321167882,1.2335766423357664,1.2627737226277371,1.2919708029197079,1.3138686131386861,1.3430656934306568,1.3722627737226276,1.4014598540145984,1.4233576642335766,1.4525547445255473,1.4817518248175179,1.5109489051094889,1.5474452554744524,1.5766423357664234,1.6058394160583942,1.6423357664233575,1.6788321167883209,1.7080291970802917,1.7445255474452555,1.7810218978102188,1.824817518248175]
[null,null,null,1.280373831775701,1.2568807339449541,1.2232142857142856,1.2017543859649125,1.2017543859649125,1.170940170940171,1.1416666666666668,1.1229508196721312,1.1138211382113823,1.0960000000000001,1.078740157480315,1.0703125,1.0538461538461539,1.0300751879699248,1.0073529411764706,1,0.98561151079136711,0.96478873239436636,0.95138888888888895,0.93197278911564629,0.91946308724832226,0.90131578947368429,0.88387096774193552,0.86163522012578619,0.84567901234567899,0.82530120481927727,0.81065088757396464,0.79190751445086716,0.77401129943502833,0.76111111111111118,0.74456521739130432,0.72872340425531923,0.71354166666666674,0.70256410256410262,0.68844221105527648,0.67487684729064046,0.66183574879227058,0.64622641509433965,0.6342592592592593,0.62272727272727268,0.60888888888888892,0.59565217391304359,0.5854700854700855,0.57322175732217573,0.56147540983606559,0.54800000000000004]
[null,null,2021,0.7697841726618706,0.78417266187050372,0.80575539568345333,0.82014388489208634,0.82014388489208634,0.84172661870503596,0.86330935251798568,0.8776978417266188,0.8848920863309353,0.89928057553956842,0.91366906474820153,0.92086330935251803,0.93525179856115115,0.95683453237410088,0.97841726618705049,0.98561151079136711,1,1.0215827338129497,1.0359712230215827,1.0575539568345325,1.0719424460431655,1.0935251798561152,1.1151079136690649,1.1438848920863312,1.1654676258992807,1.1942446043165469,1.2158273381294964,1.2446043165467626,1.2733812949640289,1.2949640287769786,1.3237410071942448,1.3525179856115108,1.3812949640287771,1.4028776978417268,1.431654676258993,1.460431654676259,1.4892086330935252,1.5251798561151082,1.5539568345323742,1.5827338129496404,1.6187050359712232,1.6546762589928057,1.6834532374100719,1.7194244604316549,1.7553956834532376,1.7985611510791368]
[null,null,null,1.2990654205607475,1.275229357798165,1.2410714285714284,1.2192982456140351,1.2192982456140351,1.188034188034188,1.1583333333333332,1.139344262295082,1.1300813008130082,1.1119999999999999,1.0944881889763778,1.0859375,1.0692307692307692,1.0451127819548871,1.0220588235294117,1.0145985401459852,1,0.97887323943661975,0.96527777777777779,0.94557823129251695,0.93288590604026844,0.91447368421052622,0.89677419354838706,0.87421383647798734,0.85802469135802462,0.83734939759036142,0.8224852071005917,0.80346820809248554,0.78531073446327682,0.77222222222222214,0.75543478260869557,0.73936170212765961,0.72395833333333326,0.71282051282051284,0.6984924623115577,0.68472906403940892,0.67149758454106279,0.65566037735849048,0.64351851851851838,0.63181818181818172,0.61777777777777776,0.60434782608695647,0.59401709401709402,0.58158995815899572,0.56967213114754101,0.55599999999999994]
[null,null,2022,0.75352112676056349,0.76760563380281699,0.78873239436619724,0.80281690140845063,0.80281690140845063,0.823943661971831,0.84507042253521125,0.85915492957746487,0.86619718309859162,0.88028169014084512,0.89436619718309862,0.90140845070422537,0.91549295774647899,0.93661971830985924,0.9577464788732396,0.96478873239436636,0.97887323943661975,1,1.0140845070422535,1.0352112676056338,1.0492957746478875,1.0704225352112677,1.091549295774648,1.119718309859155,1.1408450704225352,1.1690140845070423,1.1901408450704225,1.2183098591549297,1.2464788732394367,1.267605633802817,1.295774647887324,1.323943661971831,1.352112676056338,1.3732394366197183,1.4014084507042255,1.4295774647887323,1.4577464788732395,1.4929577464788735,1.5211267605633805,1.5492957746478875,1.5845070422535212,1.619718309859155,1.647887323943662,1.683098591549296,1.7183098591549297,1.7605633802816902]
[null,null,null,1.3271028037383177,1.3027522935779814,1.2678571428571426,1.2456140350877194,1.2456140350877194,1.2136752136752136,1.1833333333333333,1.1639344262295082,1.1544715447154472,1.1359999999999999,1.1181102362204725,1.109375,1.0923076923076922,1.0676691729323307,1.0441176470588234,1.0364963503649633,1.0215827338129497,1,0.98611111111111105,0.96598639455782309,0.95302013422818788,0.93421052631578938,0.91612903225806441,0.89308176100628922,0.87654320987654311,0.85542168674698793,0.84023668639053251,0.82080924855491322,0.80225988700564965,0.78888888888888886,0.77173913043478248,0.75531914893617025,0.73958333333333337,0.72820512820512817,0.71356783919597988,0.69950738916256161,0.68599033816425126,0.66981132075471694,0.65740740740740733,0.64545454545454539,0.63111111111111107,0.61739130434782608,0.60683760683760679,0.59414225941422583,0.58196721311475408,0.56799999999999995]
[null,null,2023,0.74305555555555558,0.75694444444444453,0.7777777777777779,0.79166666666666663,0.79166666666666663,0.8125,0.83333333333333337,0.84722222222222221,0.85416666666666674,0.86805555555555558,0.88194444444444453,0.88888888888888895,0.90277777777777779,0.92361111111111116,0.94444444444444453,0.95138888888888895,0.96527777777777779,0.98611111111111105,1,1.0208333333333333,1.0347222222222223,1.0555555555555556,1.0763888888888891,1.1041666666666667,1.1250000000000002,1.1527777777777777,1.1736111111111112,1.2013888888888888,1.2291666666666667,1.25,1.2777777777777779,1.3055555555555556,1.3333333333333333,1.3541666666666667,1.3819444444444444,1.4097222222222221,1.4375,1.4722222222222223,1.5000000000000002,1.5277777777777779,1.5625,1.5972222222222221,1.625,1.6597222222222223,1.6944444444444444,1.7361111111111112]
[null,null,null,1.3457943925233644,1.3211009174311925,1.2857142857142856,1.2631578947368423,1.2631578947368423,1.2307692307692308,1.2,1.180327868852459,1.1707317073170731,1.1519999999999999,1.1338582677165354,1.125,1.1076923076923075,1.0827067669172932,1.0588235294117645,1.0510948905109487,1.0359712230215827,1.0140845070422535,1,0.97959183673469385,0.96644295302013417,0.94736842105263153,0.92903225806451606,0.90566037735849048,0.88888888888888884,0.86746987951807231,0.85207100591715978,0.83236994219653182,0.81355932203389825,0.79999999999999993,0.78260869565217384,0.76595744680851063,0.75,0.7384615384615385,0.72361809045226133,0.70935960591133007,0.69565217391304346,0.67924528301886788,0.66666666666666663,0.65454545454545443,0.64,0.62608695652173918,0.61538461538461542,0.60251046025104593,0.5901639344262295,0.57599999999999996]
[null,null,2024,0.72789115646258506,0.74149659863945583,0.76190476190476197,0.77551020408163263,0.77551020408163263,0.79591836734693877,0.81632653061224492,0.82993197278911568,0.83673469387755106,0.85034013605442182,0.86394557823129259,0.87074829931972797,0.88435374149659873,0.90476190476190488,0.92517006802721091,0.93197278911564629,0.94557823129251695,0.96598639455782309,0.97959183673469385,1,1.0136054421768708,1.0340136054421769,1.0544217687074831,1.0816326530612246,1.1020408163265307,1.129251700680272,1.1496598639455782,1.1768707482993197,1.2040816326530612,1.2244897959183674,1.2517006802721089,1.2789115646258502,1.3061224489795917,1.3265306122448979,1.3537414965986394,1.3809523809523809,1.4081632653061225,1.4421768707482994,1.4693877551020409,1.4965986394557824,1.5306122448979591,1.564625850340136,1.5918367346938775,1.6258503401360545,1.6598639455782314,1.7006802721088436]
[null,null,null,1.3738317757009344,1.3486238532110091,1.3124999999999998,1.2894736842105263,1.2894736842105263,1.2564102564102564,1.2250000000000001,1.2049180327868851,1.1951219512195121,1.1759999999999999,1.1574803149606299,1.1484375,1.1307692307692307,1.1052631578947367,1.0808823529411764,1.0729927007299269,1.0575539568345325,1.0352112676056338,1.0208333333333333,1,0.98657718120805371,0.96710526315789469,0.94838709677419353,0.92452830188679236,0.90740740740740733,0.88554216867469882,0.86982248520710059,0.8497109826589595,0.83050847457627119,0.81666666666666665,0.79891304347826086,0.78191489361702127,0.765625,0.75384615384615383,0.7386934673366834,0.72413793103448276,0.71014492753623193,0.69339622641509424,0.68055555555555547,0.6681818181818181,0.65333333333333332,0.63913043478260878,0.62820512820512819,0.61506276150627615,0.60245901639344257,0.58799999999999997]
[null,null,2025,0.71812080536912759,0.73154362416107388,0.75167785234899331,0.76510067114093949,0.76510067114093949,0.78523489932885904,0.80536912751677847,0.81879194630872487,0.82550335570469802,0.83892617449664431,0.8523489932885906,0.85906040268456374,0.87248322147651014,0.89261744966442957,0.91275167785234912,0.91946308724832226,0.93288590604026844,0.95302013422818788,0.96644295302013417,0.98657718120805371,1,1.0201342281879195,1.0402684563758389,1.0671140939597317,1.087248322147651,1.1140939597315436,1.1342281879194631,1.1610738255033557,1.1879194630872483,1.2080536912751678,1.2348993288590604,1.261744966442953,1.2885906040268456,1.3087248322147651,1.3355704697986577,1.3624161073825503,1.3892617449664428,1.4228187919463089,1.4496644295302015,1.476510067114094,1.5100671140939597,1.5436241610738255,1.5704697986577181,1.6040268456375839,1.6375838926174497,1.6778523489932886]
[null,null,null,1.3925233644859811,1.36697247706422,1.3303571428571428,1.3070175438596492,1.3070175438596492,1.2735042735042736,1.2416666666666667,1.221311475409836,1.2113821138211383,1.1919999999999999,1.1732283464566928,1.1640625,1.1461538461538461,1.1203007518796992,1.0955882352941175,1.0875912408759123,1.0719424460431655,1.0492957746478875,1.0347222222222223,1.0136054421768708,1,0.98026315789473684,0.96129032258064517,0.93710691823899361,0.91975308641975306,0.89759036144578319,0.88165680473372787,0.86127167630057799,0.84180790960451979,0.82777777777777772,0.80978260869565211,0.79255319148936176,0.77604166666666674,0.76410256410256416,0.74874371859296485,0.73399014778325133,0.71980676328502424,0.70283018867924529,0.68981481481481477,0.67727272727272725,0.66222222222222227,0.64782608695652177,0.63675213675213682,0.62343096234309625,0.61065573770491799,0.59599999999999997]
[]
[]
[null,null,"Source : Macro Indicators from Canada's Energy Future 2020: Energy Supply and Demand Projections to 2050"]
[null,null,"https://apps.cer-rec.gc.ca/ftrppndc/dflt.aspx?GoCTemplateCulture=en-CA"]
[null,null,"(CPI)"]
[]
[null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,"Inf. line",{"$f":"HLOOKUP($E$4,E58:Y60,2)","v":26},2,4,6,8,10,12,14,16,18,20,22,24,26,28,30,32,34,36,38,40,42]
[null,null,"Def. line",{"$f":"HLOOKUP($E$4,E58:Y60,3)","v":27},3,5,7,9,11,13,15,17,19,21,23,25,27,29,31,33,35,37,39,41,43]

{"sheet":"Multipliers","index":9,"n_rows":348,"n_cols":26,"rows_kept":348,"cut":false,"hidden":false,"merged":[[0,0,16,1]]}
["*** WARNING ***\n\nThis Worksheet contains Data and Formulas that are an integral part of the EI2 model.  \nAlthough the data and formulas are available for review they must not be changed.\nAny changes to the data or formulas will impact the analysis and may invalidate the model results.\n\nTo view the data and formulas simply scroll over to the adjacent columns to the right.",null,{"$f":"ProjectData!B9","v":"Alberta"}]
[]
[]
[]
[null,null,"Multipliers"]
[null,null,null,"Jobs",null,null,"Earnings",null,null,"Output",null,null,"Value Added"]
[null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced",null,null,null,null,"wage factor","Income tax",null,null,"CPP + EI",6.83E-2]
[null,null,"Agriculture",{"$f":"IF(C1=D44,M_CA,IF(C1=E44,M_AB,IF(C1=F44,M_BC,IF(C1=G44,M_MB,IF(C1=H44,M_NB,IF(C1=I44,M_NL,IF(C1=J44,M_NT,IF(C1=K44,M_NS,IF(C1=L44,M_NU,IF(C1=M44,M_ON,IF(C1=N44,M_PE,IF(C1=O44,M_QC,IF(C1=P44,M_SK,IF(C1=Q44,M_YK,IF(C1=R44,M_MR,M_0)))))))))))))))","v":2.2940527386729013},1.9750425956620221,0.51593913894350463,7.3079135790848945E-2,0.11875997599486887,2.6173647953961796E-2,1,0.58751951493484034,0.10204619543906382,0.46211098090700664,0.2596545939896881,6.3120526123851203E-2,null,null,null,"Canada",1,0.16,null,null,"QPP + EI",7.4800000000000005E-2,"Quebec"]
[null,null,"Mining",0.71394416125850468,1.6609846845741649,0.80523819342035574,0.13324700193082645,0.13721989990211844,4.0238380504414424E-2,1,0.4175383696517434,0.15862860272277921,0.54165475734401591,0.23363132532224554,9.8136950424575098E-2,null,null,null,"Alberta",1.0979511095684147,0.27]
[null,null,"Construction",3.4865808507104501,2.0789526318639258,1.3563346242124157,0.29457007747499669,0.16104352236118666,6.757569946374041E-2,1,0.49737581426511562,0.26628433052620709,0.41023870108301225,0.27109394040776225,0.16546476799882354,null,null,null,"British Columbia",0.98469163777502611,0.22]
[null,null,"Manufacturing",1.4164541924445304,2.2129155154734956,0.74581376864010873,0.11541254048868105,0.14754928843473469,3.7132759112927814E-2,1,0.81744619926500717,0.14678611144268122,0.32216469899478728,0.35694960635941647,9.1167538652778185E-2,null,null,null,"Manitoba",0.92558204083678219,0.28000000000000003]
[null,null,"Fabricated Metals",3.0012062854899413,1.5862975213782731,1.1387536164644152,0.260398549196458,0.12035720328362244,5.7030263938031782E-2,1,0.3965963328014972,0.22369522460401686,0.35863469672795328,0.19806052787606354,0.13886274427102432,null,null,null,"New Brunswick",0.7639823930037537,0.26]
[null,null,"Machinery",2.792758336694865,1.5362496681371101,1.1152944426318436,0.24867423266194844,0.11889068760137504,5.591328700111884E-2,1,0.37831396483596302,0.21918068711178124,0.39326138922123544,0.19557394510766968,0.13590358570239164,null,null,null,"Newfoundland and Labrador",0.92521021299602779,0.28000000000000003]
[null,null,"Electrical Equipment",2.6214972509479346,0.97262212977653228,0.85387695990060675,0.21491006863660311,6.8668695217216996E-2,4.2337853812883942E-2,1,0.21800164813688694,0.16754648556470408,0.38883721296313833,0.11747380538307464,0.10426504429885911,null,null,null,"Northwest Territories",1.0887912087912088,0.22]
[null,null,"TCPU",3.0657843968145464,1.6370460300167013,1.1409472514324928,0.2729871582229042,0.11935515507217725,5.694392215860853E-2,1,0.45468578694284212,0.22402247377736256,0.60334805017214665,0.22089689566954693,0.13893376758982939,null,null,null,"Nova Scotia",0.79865049167620827,0.28000000000000003]
[null,null,"Wholesale Trade",4.6931492704207649,1.532826712669598,1.5004894786388436,0.38994482636068573,0.1045232691577718,7.4999441547261861E-2,1,0.35117782987555607,0.2943248076623563,0.6308450161061484,0.1933147395318057,0.18284858074880331,null,null,null,"Nunavut",1.172161172161172,0.2]
[null,null,"Retail Trade",11.217182313067834,1.7773681478630416,1.6176418178761662,0.41214628062505793,0.11638749452082064,8.0810324404940057E-2,1,0.40972097568788257,0.317263111534689,0.61139866223825112,0.23276204985139148,0.19716053026031244,null,null,null,"Ontario",1.0192051772706401,0.23]
[null,null,"FIRE",2.7387721173078781,2.2606516061946706,1.0756708331800104,0.21855001360805504,0.15182150453380305,5.3883260105973371E-2,1,0.4581902223149647,0.21101413644727063,0.57179014242977089,0.25010853883444584,0.13124265602987314,null,null,null,"Prince Edward Island",0.79998250998250997,0.27]
[null,null,"Misc. Services",6.8017020979277936,1.4603580480039529,1.2494575509953216,0.34572521492974206,8.5516278557529121E-2,6.2581051425523504E-2,1,0.26125411851859892,0.24507540119774868,0.71229574913141069,0.14424192416720541,0.15222392223829068,null,null,null,"Quebec",0.89527335477306713,0.33]
[null,null,"Professional Services",5.015784276571944,1.7410348743197914,1.5641614025188786,0.41753644912521015,0.10719515632669008,7.8115197409467277E-2,1,0.33636580865286225,0.30677671034755588,0.62743283746608791,0.19326599423389204,0.19094253123813407,null,null,null,"Saskatchewan",1.0577804193921023,0.28000000000000003]
[null,null,"Government",3.6137525070543379,2.8474266849145966,1.4765247374912036,0.34042480485035886,0.18449554714476821,7.3397171121922095E-2,1,0.50878611281108099,0.2895756813913305,0.51614210650105352,0.31782103740099515,0.17982677178939424,null,null,null,"Yukon",1.1254395604395604,0.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MYREGION",{"$f":"VLOOKUP('User Add-in Location'!B4,Multipliers!S9:T21,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('User Add-in Location'!B4,Multipliers!S9:U21,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,"PCE Farm / House"]
[null,null,"Agriculture",{"$f":"IF(C1=D44,HFCE_CA,IF(C1=E44,HFCE_AB,IF(C1=F44,HFCE_BC,IF(C1=G44,HFCE_MB,IF(C1=H44,HFCE_NB,IF(C1=I44,HFCE_NL,IF(C1=J44,HFCE_NT,IF(C1=K44,HFCE_NS,IF(C1=L44,HFCE_NU,IF(C1=M44,HFCE_ON,IF(C1=N44,HFCE_PE,IF(C1=O44,HFCE_QC,IF(C1=P44,HFCE_SK,IF(C1=Q44,HFCE_YK,IF(C1=R44,HFCE_MR,HFCE_0)))))))))))))))","v":1.2826751403508269E-2}]
[null,null,"Mining",3.1955113599414059E-3]
[null,null,"Construction",5.4669984674305012E-4]
[null,null,"Manufacturing",0.18935367901033448]
[null,null,"Fabricated Metals",2.2986827546522923E-4]
[null,null,"Machinery",2.8965123882979272E-3]
[null,null,"Electrical Equipment",5.1307422766623915E-3]
[null,null,"TCPU",4.6599863795727892E-2]
[null,null,"Wholesale Trade",3.9507434556328921E-2]
[null,null,"Retail Trade",0.12601101550159335]
[null,null,"FIRE",0.14236234873165718]
[null,null,"Misc. Services",0.40615023732198768]
[null,null,"Professional Services",8.1085920345913658E-3]
[null,null,"Government",1.7080743497160787E-2]
[]
[]
[null,null,"Households Final Consumption Expenditure "]
[null,null,"National, Provincial and Territorial"]
[null,null,2017]
[null,null,null,"Canada","Alberta","British Columbia","Manitoba","New Brunswick","Newfoundland and Labrador","Northwest Territories","Nova Scotia","Nunavut","Ontario","Prince Edward Island","Quebec","Saskatchewan","Yukon","MYREGION"]
[null,null,"Agriculture",1.4435171003612498E-2,1.2826751403508269E-2,1.3136411161202767E-2,1.3282991105438799E-2,1.5510984489813714E-2,1.1923691486361221E-2,1.4534871234955938E-2,1.5210973344225245E-2,1.263646045079578E-2,1.5350892535221615E-2,1.5123459039957626E-2,1.4983089549126423E-2,1.1811532797400473E-2,1.0643399431492197E-2,{"$f":"U_PCE","v":0},0]
[null,null,"Mining",2.4554301482389595E-3,3.1955113599414059E-3,1.1307895102215433E-3,2.2020241746908979E-3,1.0599794881849373E-3,4.0808375140429128E-4,1.3509001366113259E-3,5.2805050650570615E-4,5.5208909018906831E-4,3.7950961323085968E-3,6.1476659502582829E-4,6.5003630059421824E-4,4.0450929164711283E-3,3.0827670434107197E-4,0,0]
[null,null,"Construction",4.602745267532699E-4,5.4669984674305012E-4,4.654106183970099E-4,5.5438416299859498E-4,5.2738121293519308E-4,5.7322076890079594E-4,1.7320433757091599E-3,5.6085363255114107E-4,4.1967897919494712E-4,4.2619312169961323E-4,4.4251789299593693E-4,4.0039815017557157E-4,4.9668390077629572E-4,4.7634659300263815E-4,0,0]
[null,null,"Manufacturing",0.19683408059267299,0.18935367901033448,0.17013098759258191,0.19640852186292093,0.22962582991540956,0.22129491709311777,0.18987662483605261,0.20446177474552654,0.18077691511181465,0.19639447164653379,0.22194637937875253,0.21826505490363016,0.19193907715918637,0.14808630017544716,0,0]
[null,null,"Fabricated Metals",1.9671260478334248E-4,2.2986827546522923E-4,1.5647006322018765E-4,2.1843829676122743E-4,1.6442217031294759E-4,1.9740482260052089E-4,1.2957787479414315E-4,1.1914376547726183E-4,1.1998202468115719E-4,1.8012107952884788E-4,2.70720809687021E-4,2.4136348209440547E-4,1.8766727923696027E-4,9.9381949657112906E-5,0,0]
[null,null,"Machinery",2.7757579452984391E-3,2.8965123882979272E-3,2.2886579559478915E-3,2.886942137619797E-3,3.0795625882857631E-3,2.3166012727081518E-3,2.7294870961185424E-3,2.2297703407033994E-3,4.1375796087008204E-3,2.8606139394172481E-3,2.4367257913391607E-3,2.9429542527304562E-3,3.2151732074401844E-3,3.4809672852476009E-3,0,0]
[null,null,"Electrical Equipment",4.7463774043434662E-3,5.1307422766623915E-3,4.7635507148476898E-3,4.4886718718708477E-3,4.6865145162094841E-3,4.0062588434376786E-3,4.6336805772656817E-3,4.3056508488646368E-3,3.6361784830086074E-3,4.7634984182226879E-3,3.976624223693377E-3,4.6889930814087962E-3,4.8555895460382593E-3,2.6920010914830254E-3,0,0]
[null,null,"TCPU",4.8955808051950975E-2,4.6599863795727892E-2,4.5582011884255924E-2,5.0608872438187326E-2,5.8138145143807878E-2,6.5207672372036007E-2,7.7296917977031393E-2,5.3445494162428102E-2,6.0788723514663134E-2,4.9438233094220435E-2,4.8856224782883505E-2,4.9644840445646564E-2,4.6371113550571309E-2,6.7996653397244158E-2,0,0]
[null,null,"Wholesale Trade",4.130474105198649E-2,3.9507434556328921E-2,3.7170437967590737E-2,4.2264849933566828E-2,4.9905419959425899E-2,4.8335801251417544E-2,4.2632891954783994E-2,4.5902763627136689E-2,3.9181525689148511E-2,4.006785719470278E-2,4.8061658841432542E-2,4.5718229139283056E-2,4.2335307577117468E-2,3.5258513783666408E-2,0,0]
[null,null,"Retail Trade",0.12520653113824426,0.12601101550159335,0.1211230627712334,0.127785739098498,0.13083382525736564,0.13835695645742996,0.12074173226799906,0.12566480690051871,0.15337205445599761,0.11952095967008144,0.12641418442138883,0.13618323325408266,0.13045000533027001,0.135417000769954,0,0]
[null,null,"FIRE",0.14939614919810176,0.14236234873165718,0.15843133853936883,0.13523774054999094,0.12029504682957114,0.11135303585676506,0.19202170595192722,0.12520277808233227,0.19756826421819107,0.15170941116278741,0.12327689985214846,0.15590894457897223,0.13379050031945949,0.13330119019741499,0,0]
[null,null,"Misc. Services",0.39122516231484694,0.40615023732198768,0.42427374794596567,0.39853969324879873,0.36518443551585905,0.38021211593316079,0.32388042749300111,0.40096118417049048,0.26383265344390805,0.39125624521619046,0.38725852382617776,0.35608741646295772,0.40068325560766033,0.43706526192174938,0,0]
[null,null,"Professional Services",6.73898496588497E-3,8.1085920345913658E-3,7.0873589903923525E-3,5.9513074341494649E-3,5.1763114913721256E-3,3.6108876624764059E-3,3.9262269025486744E-3,6.4791544920719951E-3,2.7303451125676062E-3,7.4015384083992233E-3,4.6616572753065896E-3,5.0506372312788747E-3,5.4050484456727079E-3,5.4569651155299001E-3,0,0]
[null,null,"Government",1.5268819053281611E-2,1.7080743497160787E-2,1.425976428477382E-2,1.9569823684507524E-2,1.5812141421446588E-2,1.2203352428183857E-2,2.4512912321201043E-2,1.4927601381167775E-2,8.0247549817139122E-2,1.6834868380685757E-2,1.6659657269210804E-2,9.2348091680189599E-3,2.4413952362699002E-2,1.9717741583770366E-2,0,0]
[null,null,null,1,1,0.99999999999999989,1,0.99999999999999989,1,0.99999999999999989,1,1.0000000000000002,0.99999999999999989,1,1,1,1]
[]
[null,null,"Multipliers"]
[null,null,"National, Provincial and Territorial"]
[null,null,2017]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Canada","Agriculture",3.4081857727180882,2.7316639366402549,1.1604597262698344,0.16152071043585398,0.16103680182687446,5.6739595419727229E-2,1,0.69193266752277005,0.21031548092623742,0.48722875180688707,0.33494927627359211,0.12191525530598135]
[null,null,null,"Mining",0.82917153574039315,2.3745845299942663,1.3734335036841678,0.13282652745114898,0.1673484529592475,6.6936901767330789E-2,1,0.51622310205849742,0.24927286445004224,0.57587653763654467,0.28375181718580605,0.14449052132511903]
[null,null,null,"Construction",3.937854252235562,3.319654044415199,2.2494414988500564,0.29164922493714757,0.21922963015961544,0.10946653479254601,1,0.69000825691835455,0.40795107879649423,0.42961235623753125,0.34853997593592145,0.2365151380504166]
[null,null,null,"Manufacturing",1.9305541502298076,2.7472069086225592,1.3744304247532084,0.14894837039941791,0.17408412069141949,6.6805916850637886E-2,1,0.75003976323319999,0.24926235696601556,0.26584192787456901,0.33659322555052001,0.14451560680932612]
[null,null,null,"Fabricated Metals",3.6526406690144539,2.78941596391924,2.0309328672274582,0.27455022946432345,0.18906218314082504,9.8832528413894352E-2,1,0.70426310099811862,0.36825356207993393,0.37884689684871287,0.31521528629211215,0.213344482090396]
[null,null,null,"Machinery",3.5332878485216699,2.3728863028435643,1.9717633650840229,0.27830764083598952,0.16038205899298219,9.6090511144436314E-2,1,0.54098784997654725,0.35769326266288676,0.40366306656489592,0.26116320700183832,0.20755094692552478]
[null,null,null,"Electrical Equipment",3.3823857060646723,1.7961271369500111,1.7180845544951115,0.27014492098899279,0.11710044190677629,8.3625819072857932E-2,1,0.38969626665268131,0.31144297250291236,0.40870143924803326,0.19375509816513134,0.18069358411128339]
[null,null,null,"TCPU",3.7259525839161025,2.882326609203433,1.9939622146070606,0.27714231649198373,0.17689751672859821,9.6990296042849783E-2,1,0.64101914021829409,0.36176577245341396,0.57383592486363211,0.31066123361277126,0.20962607179414575]
[null,null,null,"Wholesale Trade",4.7356952628168631,2.8879240704477933,2.4032165565273931,0.34903798450029122,0.16875842287731041,0.11688267096834234,1,0.53023421136154147,0.43614605628407199,0.61176132740698752,0.2817770797445468,0.25284972627340074]
[null,null,null,"Retail Trade",12.342755180523792,2.9716324203026914,2.8180330317396707,0.4335869437878978,0.17262034989134867,0.13705638634218084,1,0.56704670400124224,0.51128234693712638,0.60422396735805961,0.31237811528578224,0.296412119633996]
[null,null,null,"FIRE",2.9331913434677479,3.5762316997067574,1.9313549857235253,0.21860292384992824,0.21920499693686482,9.3968172693596266E-2,1,0.62980370009970044,0.35049251932314307,0.54611091245124421,0.34945083555865541,0.20316826450106279]
[null,null,null,"Misc. Services",7.590265495570609,2.2057356475074652,2.1457214684212622,0.40735680979897937,0.12573576989903834,0.10433101174163109,1,0.37951694121741419,0.38936285756434391,0.70069228919766313,0.20554416771273826,0.22581107333453893]
[null,null,null,"Professional Services",5.8810542551612679,2.9290583732639921,2.8316920290728813,0.4567688844276287,0.17087566836440671,0.13795389418952392,1,0.48886089750702799,0.51365486080967782,0.63131879437415372,0.27610394881699685,0.2976950858071184]
[null,null,null,"Government",4.474281446022685,3.4298716373152232,2.5480955897974309,0.38679830744924781,0.20875079101816493,0.12418389157009373,1,0.58166779028965698,0.46263482997442623,0.53899345011530519,0.34715147307266209,0.26797969855593484]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Alberta","Agriculture",2.2940527386729013,1.9750425956620221,0.51593913894350463,7.3079135790848945E-2,0.11875997599486887,2.6173647953961796E-2,1,0.58751951493484034,0.10204619543906382,0.46211098090700664,0.2596545939896881,6.3120526123851203E-2]
[null,null,null,"Mining",0.71394416125850468,1.6609846845741649,0.80523819342035574,0.13324700193082645,0.13721989990211844,4.0238380504414424E-2,1,0.4175383696517434,0.15862860272277921,0.54165475734401591,0.23363132532224554,9.8136950424575098E-2]
[null,null,null,"Construction",3.4865808507104501,2.0789526318639258,1.3563346242124157,0.29457007747499669,0.16104352236118666,6.757569946374041E-2,1,0.49737581426511562,0.26628433052620709,0.41023870108301225,0.27109394040776225,0.16546476799882354]
[null,null,null,"Manufacturing",1.4164541924445304,2.2129155154734956,0.74581376864010873,0.11541254048868105,0.14754928843473469,3.7132759112927814E-2,1,0.81744619926500717,0.14678611144268122,0.32216469899478728,0.35694960635941647,9.1167538652778185E-2]
[null,null,null,"Fabricated Metals",3.0012062854899413,1.5862975213782731,1.1387536164644152,0.260398549196458,0.12035720328362244,5.7030263938031782E-2,1,0.3965963328014972,0.22369522460401686,0.35863469672795328,0.19806052787606354,0.13886274427102432]
[null,null,null,"Machinery",2.792758336694865,1.5362496681371101,1.1152944426318436,0.24867423266194844,0.11889068760137504,5.591328700111884E-2,1,0.37831396483596302,0.21918068711178124,0.39326138922123544,0.19557394510766968,0.13590358570239164]
[null,null,null,"Electrical Equipment",2.6214972509479346,0.97262212977653228,0.85387695990060675,0.21491006863660311,6.8668695217216996E-2,4.2337853812883942E-2,1,0.21800164813688694,0.16754648556470408,0.38883721296313833,0.11747380538307464,0.10426504429885911]
[null,null,null,"TCPU",3.0657843968145464,1.6370460300167013,1.1409472514324928,0.2729871582229042,0.11935515507217725,5.694392215860853E-2,1,0.45468578694284212,0.22402247377736256,0.60334805017214665,0.22089689566954693,0.13893376758982939]
[null,null,null,"Wholesale Trade",4.6931492704207649,1.532826712669598,1.5004894786388436,0.38994482636068573,0.1045232691577718,7.4999441547261861E-2,1,0.35117782987555607,0.2943248076623563,0.6308450161061484,0.1933147395318057,0.18284858074880331]
[null,null,null,"Retail Trade",11.217182313067834,1.7773681478630416,1.6176418178761662,0.41214628062505793,0.11638749452082064,8.0810324404940057E-2,1,0.40972097568788257,0.317263111534689,0.61139866223825112,0.23276204985139148,0.19716053026031244]
[null,null,null,"FIRE",2.7387721173078781,2.2606516061946706,1.0756708331800104,0.21855001360805504,0.15182150453380305,5.3883260105973371E-2,1,0.4581902223149647,0.21101413644727063,0.57179014242977089,0.25010853883444584,0.13124265602987314]
[null,null,null,"Misc. Services",6.8017020979277936,1.4603580480039529,1.2494575509953216,0.34572521492974206,8.5516278557529121E-2,6.2581051425523504E-2,1,0.26125411851859892,0.24507540119774868,0.71229574913141069,0.14424192416720541,0.15222392223829068]
[null,null,null,"Professional Services",5.015784276571944,1.7410348743197914,1.5641614025188786,0.41753644912521015,0.10719515632669008,7.8115197409467277E-2,1,0.33636580865286225,0.30677671034755588,0.62743283746608791,0.19326599423389204,0.19094253123813407]
[null,null,null,"Government",3.6137525070543379,2.8474266849145966,1.4765247374912036,0.34042480485035886,0.18449554714476821,7.3397171121922095E-2,1,0.50878611281108099,0.2895756813913305,0.51614210650105352,0.31782103740099515,0.17982677178939424]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"British Columbia","Agriculture",3.1198520407918702,1.9274148333555765,0.84161106975094457,0.12877606501729591,0.11511402437255613,3.9904984876166186E-2,1,0.44146559608333391,0.15381019146511463,0.5480874408256694,0.24583584117139332,9.8739849928573514E-2]
[null,null,null,"Mining",0.97129657954132254,1.4244565834073748,0.8162560133833533,0.13203182923468515,9.6717756365142779E-2,3.9002550580411605E-2,1,0.29167207753896163,0.14928263659653654,0.59679696613626343,0.16439746007699313,9.5751073964942868E-2]
[null,null,null,"Construction",3.781447151985303,2.2251990399826314,1.4122956492539329,0.26249266938563492,0.15013443420527531,6.7407624886753184E-2,1,0.43819443505898314,0.25821564883177883,0.40129729660659974,0.2301740583864908,0.16591705200022944]
[null,null,null,"Manufacturing",2.568744220495538,2.4526514950525353,1.2229080863638226,0.20221290584500767,0.16288170677194622,5.8204597269327564E-2,1,0.60391459287370508,0.22360249284455436,0.31675359347187193,0.28173978813401623,0.14362417413518125]
[null,null,null,"Fabricated Metals",3.8594118994609485,1.7737177046372063,1.4208173583514312,0.28431582865411464,0.11244817036570234,6.7713276435856673E-2,1,0.35505293668463506,0.2602073185371907,0.40681693570445204,0.18080238315946637,0.16720246768886218]
[null,null,null,"Machinery",3.3396036728023262,1.6313562126487888,1.3986057750068648,0.29508471279191084,0.10561151191092169,6.6677205484922619E-2,1,0.30737081253801318,0.25576277203615216,0.3644643757983631,0.1636707595810839,0.16440188099749073]
[null,null,null,"Electrical Equipment",4.1421182900301021,1.197836244792341,1.514825831458245,0.34620104140226782,7.5278158508059856E-2,7.242704912583077E-2,1,0.22020237100387163,0.2770729362546635,0.46447524733621215,0.12127506163141467,0.17798690790528771]
[null,null,null,"TCPU",3.2765791326500344,2.1469075308411796,1.3684962354869217,0.25479696536944718,0.13482150400467183,6.5112875759789551E-2,1,0.42124062346666558,0.25041558199887876,0.54789234741433468,0.21867788014402942,0.16091180845851411]
[null,null,null,"Wholesale Trade",6.4991218200458336,1.9052477007334605,2.1094652144362005,0.45604622298093622,0.11235422820822044,0.10034682853843889,1,0.33813395790115758,0.38591191920496748,0.64256150289672309,0.18867007347051393,0.24796518717537103]
[null,null,null,"Retail Trade",11.140866755695733,2.1184499555677339,2.0689850480355938,0.44040237770165974,0.12069390226839607,9.8552260241132963E-2,1,0.39595158719121132,0.37848911307395139,0.61422635822446592,0.2277970728103775,0.24331078748908072]
[null,null,null,"FIRE",2.4961820119682714,2.839888457854487,1.1978322781587731,0.18633995766201888,0.16564304294287829,5.6865136824020619E-2,1,0.48030789320306705,0.21887492218183041,0.56337660449037597,0.26444237269841708,0.14081507290874637]
[null,null,null,"Misc. Services",7.0641015710350636,1.7463269428909354,1.4726110048747798,0.32475973401261748,9.5366212813160309E-2,6.9974510339046031E-2,1,0.26242381728737568,0.2695431212226439,0.69539807814865617,0.15090275171603346,0.1732515383530574]
[null,null,null,"Professional Services",6.0055813797396844,1.8703992972077184,2.0175301992899053,0.47612990191097077,0.10566859556573643,9.6079408969820146E-2,1,0.29352119817021555,0.36899661040499032,0.66450190249544228,0.1708605325453556,0.23712616906599671]
[null,null,null,"Government",4.5695889826297913,3.0928772847551755,1.8970074170434303,0.37742820062183124,0.19587837117021975,9.0453144403339653E-2,1,0.51020644677026439,0.34699790577282164,0.51096128708312316,0.31177274609175915,0.22306002786631049]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Manitoba","Agriculture",2.5658109247951462,1.6106017330414333,0.45602409632543317,7.8730063497839203E-2,8.3319697215317165E-2,1.9993174430658293E-2,1,0.36088124555856776,7.4903332694513158E-2,0.45871405790510072,0.1849830617944479,4.918883185852467E-2]
[null,null,null,"Mining",0.71562643599586973,0.81838760820310408,0.43344354183459138,7.8693096661465511E-2,5.5450854624740427E-2,1.8804212620859202E-2,1,0.1481610043722526,7.140540878404486E-2,0.75426140447043488,8.9024858029859613E-2,4.7261450280417158E-2]
[null,null,null,"Construction",3.73432810345949,2.0486466061435391,1.1856156915538472,0.26322122860410563,0.12139264625989624,5.1640566659631043E-2,1,0.34335940988005281,0.19501332422592058,0.36431316437351013,0.18594783291017719,0.12823295752172648]
[null,null,null,"Manufacturing",2.8795098889700439,1.6775500813015627,0.8617683203851555,0.19716082053069353,9.1346631158852359E-2,3.7484327473002427E-2,0.99998007158599422,0.40481887286144908,0.14190675238858688,0.33196919518783857,0.19628281531844927,9.3313336679810704E-2]
[null,null,null,"Fabricated Metals",4.0220677698649379,1.502767340233081,1.0877579542453724,0.25438561884662103,9.0466910601224332E-2,4.7096404711655264E-2,1,0.30249713651532828,0.1791115176687072,0.38526654469938781,0.1572003659018365,0.11810396119018124]
[null,null,null,"Machinery",3.2316889360964596,1.4187783061582591,0.9588205654076366,0.22897797112937224,8.5711917653396877E-2,4.1820629110848308E-2,1,0.29726844186667428,0.15779744542122204,0.40907150890437838,0.1513301673233641,0.10373493949937419]
[null,null,null,"Electrical Equipment",3.9842994699895238,1.1085114201433226,1.1075904087912614,0.28776961432724135,6.7079591016363196E-2,4.8155313958008504E-2,0.99933404589104591,0.21151727328322309,0.18223272398924972,0.42377287317315454,0.11308498207687535,0.11978840901041084]
[null,null,null,"TCPU",3.6458296076960077,1.5723439087532949,1.0932032083458585,0.2784172919577404,8.6848124615785824E-2,4.7530860781415399E-2,1,0.26368176148623995,0.17981153939302605,0.63041953387136918,0.13602444307466807,0.11838551903584717]
[null,null,null,"Wholesale Trade",5.2080499395121853,1.5563876096769311,1.3752070308727411,0.33826306966572955,8.4108425608422063E-2,5.989967560148652E-2,1,0.26003015601984508,0.22621269955180617,0.63959560103822966,0.14833088014484158,0.14912648845729959]
[null,null,null,"Retail Trade",11.854519785753837,1.7873779646594414,1.595255679282515,0.39889146667955827,9.2860246094019411E-2,6.9526855966585865E-2,1,0.30400933744639635,0.26211876813441237,0.64687514167631976,0.17651547748269722,0.17277962549607453]
[null,null,null,"FIRE",2.6019726411278379,2.5794402428279546,1.055898183456536,0.19429957622404184,0.15240122151524191,4.5926227481409045E-2,1,0.41891592737819533,0.173719795784845,0.5259484113152233,0.24172930868425957,0.11439510334832587]
[null,null,null,"Misc. Services",8.6378725754803192,1.3880512266348564,1.449070381586528,0.39434741879834656,7.2378373611890687E-2,6.3118291100465337E-2,1,0.19424097042735691,0.238391499599928,0.72052944495931448,0.11661792996033621,0.15690872711793663]
[null,null,null,"Professional Services",6.6982551749063184,1.7855304053926264,1.5884013201913105,0.43537839925252675,8.75597461224841E-2,6.9525468485850395E-2,1,0.2569072376882211,0.26129090491537088,0.64978986928280669,0.15040625892066067,0.17211206213171015]
[null,null,null,"Government",5.6143010250736838,2.8182713595616198,1.6235237253062627,0.39071943546991639,0.14959607833569952,7.0838402024584662E-2,1,0.40892341828754103,0.26722148288679726,0.53230852321694166,0.25411657175192409,0.17574169628924519]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"New Brunswick","Agriculture",4.3001074133225359,1.4692248525909963,0.76697847399784902,0.18870851483019455,7.1449546464000591E-2,3.0303812079445568E-2,1,0.30800605180248963,0.12193852160581192,0.561281192004214,0.13096085664316032,7.4926572325480084E-2]
[null,null,null,"Mining",4.0865130761481279,0.77984990262326237,0.9686339872310693,0.28581065665882532,4.4908120928329492E-2,3.797432825740351E-2,1,0.16001526950910117,0.15372479832221994,0.64668735979517367,7.5763045834052536E-2,9.4288117580246356E-2]
[null,null,null,"Construction",5.3681979811514831,1.9409070780191215,1.2033257705172562,0.30433339668001674,0.10173404153072713,4.7179575805059798E-2,1,0.31650793049616205,0.19084709965064298,0.45470910207376714,0.15650428438901443,0.11744880764115163]
[null,null,null,"Manufacturing",1.3293927178272273,1.0308616932394548,0.40041445063904241,7.9878747963138527E-2,5.4622023808172118E-2,1.5560850896698258E-2,0.99999108924385183,0.23570915362119127,6.3869056615811312E-2,0.14848511812594528,0.10433943502741855,3.9107878671258492E-2]
[null,null,null,"Fabricated Metals",5.0273499097992129,1.531996943177123,1.1782671070523145,0.28761792642827277,8.1154481607068188E-2,4.6436321071378794E-2,1,0.28279162876763564,0.18674528428551518,0.34671816053568938,0.1398726421427576,0.11491898662487804]
[null,null,null,"Machinery",5.3081020790257512,0.94281139999321417,1.0722738662268914,0.28395973294778254,4.8164756770096913E-2,4.1981752268642474E-2,1,0.15619575629208629,0.16999478645360996,0.39873928284412846,7.9756847218579424E-2,0.1047276117028204]
[null,null,null,"Electrical Equipment",5.9832618068643564,0.9336641290716291,1.19386256939367,0.31319365365288404,4.7414984800661211E-2,4.7225849482335713E-2,0.99982803804173903,0.14520701823464577,0.18885084736477814,0.4622264210350035,7.5510098715831406E-2,0.11636806440363145]
[null,null,null,"TCPU",3.007700822863971,1.9956085891703625,0.89172341393699028,0.20411923746720217,0.10204106013350361,3.5072328149323435E-2,1,0.4279643995599835,0.14129504816371005,0.47561912253839572,0.17959696036093423,8.7215843998895995E-2]
[null,null,null,"Wholesale Trade",6.2538587922842446,1.6851212293918634,1.4552789050960917,0.3758578933696512,8.8888369439560341E-2,5.7250434535743945E-2,1,0.28192557973651161,0.230790211908971,0.6157906531923103,0.15197018473835103,0.14226041955528279]
[null,null,null,"Retail Trade",13.421379689662515,1.8776174033994726,1.6429728340799867,0.42724726333011293,9.3196222362202777E-2,6.4516200858040801E-2,1,0.31822672879452196,0.26042891471468882,0.61529793714631908,0.1758587513221721,0.16052338076984368]
[null,null,null,"FIRE",2.7023505933780876,2.4736197629134216,0.88504607217415066,0.17271382345712888,0.12838271292809361,3.4698406738073902E-2,1,0.3900080781883743,0.14023737901701236,0.55705740650364388,0.21716614894430955,8.6651745494880458E-2]
[null,null,null,"Misc. Services",7.9505032921449184,1.5055038641075893,1.224066306341657,0.33952740298838208,7.0051642886986232E-2,4.7978772263968676E-2,1,0.21073874438935208,0.19391233248149992,0.69272045527212567,0.11662148179180024,0.11932919298813269]
[null,null,null,"Professional Services",8.0883557554767567,1.6306260786393763,1.7721506325156395,0.51519650240160964,7.3902634720130922E-2,6.9670658955057016E-2,1,0.21531789997418574,0.28081147621095459,0.68210951166964062,0.12441277338810033,0.17292351274166962]
[null,null,null,"Government",5.682697353891915,2.1148504445426899,1.582047048373685,0.45296092710309593,0.10902502130412123,6.222712410892161E-2,1,0.31304557845703518,0.25090467261248806,0.59018968693331908,0.18196165410810566,0.15469491871573846]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Newfoundland and Labrador","Agriculture",1.9232693217036834,1.3835228180352528,0.36921658918685735,0.10794592248737554,8.585645827017345E-2,1.7810026271517922E-2,1,0.30146690440563373,6.5765477339553194E-2,0.48318029580207356,0.1501237194352727,4.1904718691131604E-2]
[null,null,null,"Mining",0.42777300012614883,0.6009787554413879,0.29794789292655682,7.0351113355324429E-2,5.205540952720928E-2,1.4280390383506602E-2,1,0.16717026285425357,5.2713855083001596E-2,0.73378151542888048,7.7332562717466968E-2,3.3758672533428423E-2]
[null,null,null,"Construction",2.8495773686709587,1.5149840090118756,0.90227918488267789,0.24426074590829874,0.1205649167926509,4.33929449956547E-2,1,0.33034929538425661,0.16030068149272367,0.40550975551122614,0.17399690872514148,0.10250134517681712]
[null,null,null,"Manufacturing",1.3123372254752026,1.2776614485522013,0.43376913339037038,0.12192626261001839,8.4254230565819488E-2,2.0680783913543232E-2,0.99997834897797311,0.46325629498144522,7.6782531602564069E-2,0.23102818908801831,0.24737980316934949,4.9288548978385305E-2]
[null,null,null,"Fabricated Metals",4.8330054336633133,1.0437841282657376,1.1099978975313687,0.48379336275015111,6.95892484626595E-2,5.3205375768670252E-2,1,0.19550735045142714,0.19739689162193869,0.40098487860341953,0.10734271344150997,0.12630113369530446]
[null,null,null,"Machinery",4.8364511038913651,0.82592640071867773,1.1588942789225511,0.42902180879617485,5.9812228034684917E-2,5.5537035085482078E-2,1,0.16908501293361872,0.20551103535138956,0.42367482152965397,9.3415810773612842E-2,0.13179589468854064]
[null,null,null,"Electrical Equipment",4.9613016665119769,1.3937036607622089,1.1709353468586068,0.41351809196062056,9.3172798028249473E-2,5.6114279454263893E-2,1,0.24258277583577262,0.20785258904751883,0.55121069730665051,0.13920382867151854,0.13343650123325485]
[null,null,null,"TCPU",3.4801882622369278,1.1572813915768936,0.89812284269441789,0.30242118132716245,8.0239463967009303E-2,4.3294990991023588E-2,1,0.31529350693471864,0.15928702050222251,0.52853966192734736,0.14087496230855154,0.10233107587254606]
[null,null,null,"Wholesale Trade",6.1987555013615978,0.99126736506993407,1.2745274225030667,0.44943649067805963,6.8863802369507454E-2,6.1513527325593717E-2,1,0.19983315580544939,0.22637583138042114,0.71141158484389233,0.1145879711198384,0.14493764629598588]
[null,null,null,"Retail Trade",10.86378768344338,1.6007233970659178,1.281917676361787,0.4175173702338088,9.9433099183280582E-2,6.1666828432714343E-2,1,0.28898661783654311,0.22762788440136769,0.63893191657176063,0.16913444190508162,0.14580546225844296]
[null,null,null,"FIRE",2.8306548258190296,1.8506174280924341,0.81933628035058059,0.21856503760941226,0.12560550077635244,3.9172590133629129E-2,1,0.35685898500533281,0.14538344662375091,0.57616845462250121,0.19469493825985662,9.2898337954176333E-2]
[null,null,null,"Misc. Services",7.0849153716441187,1.1417832062748985,1.0710711789119849,0.39567767136421206,6.711043619147955E-2,5.1439568382516988E-2,1,0.17936889921912538,0.1901002953651538,0.71936376949431591,0.10118176691719841,0.1220572271166652]
[null,null,null,"Professional Services",5.0146114811555043,1.1907900783161902,1.1968665110939873,0.41636026287941746,7.5544691071807793E-2,5.7472072243663325E-2,1,0.20722084797456353,0.21219276568208076,0.78044441779717899,0.1229624852530279,0.13612934954948003]
[null,null,null,"Government",4.8147783305576031,2.5232961434054757,1.2764604599210609,0.39088590516386046,0.1607135618943267,6.1055241241053021E-2,1,0.41512502399480355,0.2266515749163856,0.53764253689003871,0.24985382422162711,0.14498026579023027]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Northwest Territories","Agriculture",11.182203302416463,0.36952365928886161,0.28621462148632465,0.26615285839183139,3.1657076886350013E-2,1.8330242715783807E-2,1,8.9004152201325556E-2,7.7738014081320167E-2,0.55912611337157958,5.3875239827820116E-2,5.0942611889986528E-2]
[null,null,null,"Mining",0.9873710290296368,0.50565524109126492,0.3515523249124084,0.188069181749384,5.0704528366921846E-2,2.243935992274141E-2,1,0.14047393110606321,9.5476767096950632E-2,0.49367402818896489,7.7148808517261663E-2,6.2840645916770091E-2]
[null,null,null,"Construction",1.2792720535033353,0.71982438991760678,0.33148644090634738,0.15850191289956347,7.507071387378958E-2,2.1130657406540215E-2,1,0.1831178528557392,8.9924017636370104E-2,0.27791868037405826,0.10466847776697191,5.9069061694151291E-2]
[null,null,null,"Manufacturing",2.0121508375643153,1.3249927495137741,0.36291941926847332,0.18785428436561949,8.2880184688683078E-2,2.318892507994998E-2,1,0.74418185601876097,9.8694705594141813E-2,0.32332750929338588,0.19485928777949427,6.4343210697827974E-2]
[null,null,null,"Fabricated Metals",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Machinery",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electrical Equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TCPU",1.9434990802189862,0.71540934546890811,0.41506733470919888,0.2202729643453066,5.9956378765763915E-2,2.6354343891534404E-2,1,0.20022232961903572,0.11290122650037845,0.41606147123596254,0.10262711075900717,7.381404237007369E-2]
[null,null,null,"Wholesale Trade",2.8336722087866812,0.43412791908476156,0.52363817417916525,0.31171101057010608,3.9023286009005773E-2,3.3336553840840673E-2,1,0.12106919477959062,0.14262589120715727,0.80071373224145848,6.6630087233989041E-2,9.3246280349050303E-2]
[null,null,null,"Retail Trade",9.206228478210587,0.92013684159952003,0.82871056928659925,0.46680030701920644,7.5202235690734351E-2,5.2645225622833781E-2,1,0.25861072509908944,0.22564968467378427,0.64637767924597056,0.1413402245172887,0.14755694762417151]
[null,null,null,"FIRE",1.1338861741705808,0.8678524222621754,0.26909905585914173,0.10465746289547098,7.7648784511639035E-2,1.7495602445791909E-2,1,0.24719372510745297,7.322883810288211E-2,0.6375774390742398,0.14302434270891415,4.7626937789630737E-2]
[null,null,null,"Misc. Services",5.5803143791342738,0.54204712459088067,0.61920724425756157,0.40875041791648237,4.2713774523957117E-2,3.9435179955208371E-2,1,0.1286344695695763,0.16855786333282782,0.71075137546018252,7.3934499940732701E-2,0.11018857214425826]
[null,null,null,"Professional Services",6.4391184483077346,0.72751522210192621,0.75204439272419921,0.51954780689647495,5.6242299477728269E-2,4.7947039752786066E-2,1,0.18539422212732729,0.20446368845429036,0.64239945508801133,0.10165759244778706,0.1336596053952907]
[null,null,null,"Government",3.7436359626246341,1.2323233709048589,0.64234870875139438,0.38067136129537477,0.10619580700078826,4.1092423084967619E-2,1,0.32096198349277832,0.17509733616709569,0.49206512092363963,0.17607116671098977,0.11438368985323032]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Nova Scotia","Agriculture",4.5185634605651908,1.6498121618127379,0.8765130037565616,0.20506854008144462,7.6919161597730198E-2,3.5531728981020229E-2,1,0.25593704274980406,0.1364296371460367,0.55956276358779122,0.1306038492694381,8.7049105470226276E-2]
[null,null,null,"Mining",1.0974857847667083,2.8837723111376214,1.3050979908113405,0.17212470847504882,0.2600886574682344,5.3145010327485608E-2,1,0.69741600477967358,0.2036398143304283,0.32344825469806665,0.32904408894169263,0.12947145744160934]
[null,null,null,"Construction",5.2414254729379239,2.3218449272287822,1.3579264475607908,0.3071133894855399,0.12392187148359535,5.4863293698671739E-2,1,0.33950088266988887,0.21147113671178738,0.39808768878100714,0.1817127403529179,0.13497735550041137]
[null,null,null,"Manufacturing",3.2850327536333457,2.05208939159195,0.99411805951653209,0.21483183830788954,0.10242006755158482,4.0291454850285784E-2,0.99998246662000045,0.37013492548081628,0.15510542913295672,0.29924419393375751,0.18338010618037148,9.8835288066588325E-2]
[null,null,null,"Fabricated Metals",5.5077652036830376,1.3311967421110322,1.4603496696207348,0.34795264404006326,7.447266288438896E-2,5.9266052884825039E-2,1,0.21129211519181293,0.22793356942390713,0.4577981586544751,0.11208073653820995,0.1453610953851521]
[null,null,null,"Machinery",4.9769141989782941,1.1690169858818393,1.4303157230469199,0.35619598022342114,6.6087536458597537E-2,5.8048060771684534E-2,1,0.18264537971418815,0.22301547488558363,0.49881551356125409,9.9812027658104985E-2,0.14227616481729541]
[null,null,null,"Electrical Equipment",4.909670076594745,1.0505717921056934,1.3247516627939568,0.3147913419521518,5.7337334355353431E-2,5.3801441611366324E-2,1,0.16187586954191266,0.20686855021679526,0.47193034185300681,9.1084916973032171E-2,0.13213443911060888]
[null,null,null,"TCPU",3.8630255251151699,1.8449660052708396,1.168129664373871,0.26589176579755214,9.6960148203264887E-2,4.7467920495579775E-2,1,0.30857904296460437,0.18200687443294941,0.50248126823165618,0.15916416365478506,0.11620034085696411]
[null,null,null,"Wholesale Trade",7.5617301818798648,1.7558025100362304,2.0064287233527955,0.49206117722292309,9.0442889740847993E-2,8.1200383916377586E-2,1,0.27920475335694411,0.31289245123474235,0.61823242407837598,0.15196453117128245,0.19961707189421837]
[null,null,null,"Retail Trade",14.032052021328276,1.9628001342374952,1.9476117589878061,0.46208926150763291,9.9358507124828951E-2,7.8677980334205005E-2,1,0.33644348986616512,0.30368294798661039,0.61906521187419428,0.18537186174366038,0.19374403754034306]
[null,null,null,"FIRE",3.0832876665115312,2.7170437098753419,1.0488618140397559,0.18670741058291826,0.13632375166432306,4.2507986932466879E-2,1,0.39524944646767046,0.16356309111411488,0.53966705465986442,0.21777025699748376,0.10426911837242814]
[null,null,null,"Misc. Services",8.4556090593188955,1.4979137196071546,1.4616865410489239,0.36954040586550957,7.0941701451841824E-2,5.8983274061673939E-2,1,0.20073531792608035,0.22782880083834534,0.72572885544983812,0.11095903032560969,0.14566466264787351]
[null,null,null,"Professional Services",7.8593105581723961,1.5447139925219897,1.9070441352974479,0.5006554073087115,7.5142408680387573E-2,7.7084967325711115E-2,1,0.20599087080765344,0.29753975445021968,0.70813625142859504,0.11903981740085628,0.1900250933306924]
[null,null,null,"Government",4.3692686897507942,2.8829454702434698,1.6597640385352053,0.36561832360989571,0.1569957451229054,6.7209321864281815E-2,1,0.42842025404270623,0.25918541713368248,0.4881240751754603,0.24898401949870344,0.16530686447812867]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Nunavut","Agriculture",1.0720000000000001,0.42799999999999994,0.106,6.0999999999999999E-2,2.3E-2,5.9999999999999993E-3,1,7.4999999999999997E-2,2.5999999999999999E-2,0.627,4.2999999999999997E-2,1.7000000000000001E-2]
[null,null,null,"Mining",1.5072967822316159,0.28213806622379051,0.3406351093389402,0.2059225944478171,2.3935785309876459E-2,1.9615928887154861E-2,1,7.5446155364831999E-2,8.1918290668393526E-2,0.56694343905190148,4.1151254589281115E-2,5.4520795550570225E-2]
[null,null,null,"Construction",1.3758980716276707,0.66218774179270123,0.29343227650941761,0.14145797436513025,6.6759297018024424E-2,1.6476511099268655E-2,1,0.16955957213705083,7.0569597148800858E-2,0.30874104150305709,9.3447120307786638E-2,4.7107512442928094E-2]
[null,null,null,"Manufacturing",2.3896545583558084,1.7761099391435253,0.36338116941010384,0.19281966850248375,0.10579272112508256,2.0451389904054942E-2,0.9989354917418124,0.34698608426847027,8.742666788299655E-2,0.42162071620364389,0.1906327448466264,5.8349256299718523E-2]
[null,null,null,"Fabricated Metals",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Machinery",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electrical Equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TCPU",3.6723564349406828,0.73774062724370326,0.5939366536926769,0.35265158345440611,6.0421894281260935E-2,3.3873374798601363E-2,1,0.1742854078938425,0.14252796098343737,0.4498419660251764,9.4729190634703656E-2,9.5870716183580104E-2]
[null,null,null,"Wholesale Trade",2.5504608683496262,0.37191062220558968,0.4268730371572243,0.25701531131980199,3.1109650520976681E-2,2.432130744173085E-2,1,8.7464547882023902E-2,0.10266548972808044,0.76492556450308646,4.6678651622271854E-2,6.8939927414340477E-2]
[null,null,null,"Retail Trade",9.4366958296238685,0.82110085327239968,0.55970148623128024,0.33233533231916029,6.2337795645725572E-2,3.1601935380675204E-2,1,0.19204452847033351,0.13445386445114468,0.65069376248366317,0.10737587795299865,9.0335981868531368E-2]
[null,null,null,"FIRE",1.3869863066524253,0.93212033756970114,0.2127942265803392,8.9132669850729068E-2,7.1457020433636761E-2,1.2205778977110518E-2,1,0.21077847647417805,5.1601230118914432E-2,0.72063920097617651,0.11747817179833214,3.4171458286601467E-2]
[null,null,null,"Misc. Services",4.5237561833250375,0.68260154659369354,0.51596754161160396,0.30953765521097815,5.7945054914998143E-2,2.9178690338761686E-2,0.9995968744968039,0.19075390665290723,0.1239551136452426,0.67572901804158225,0.1005092360765808,8.316634880112514E-2]
[null,null,null,"Professional Services",6.6450097864596005,0.60959294376106121,0.72003581988577281,0.48446062269559503,4.392197091503721E-2,4.066102750453688E-2,1,0.15197154003893462,0.17327731128292909,0.71995793586695445,9.5005693445898085E-2,0.11588578943822078]
[null,null,null,"Government",3.967747575035435,1.130156857621466,0.66141910568150042,0.40072858944789602,8.5041865237513975E-2,3.7080352544288465E-2,1,0.25145009019987824,0.15915079538654714,0.48818707743498208,0.13513588671844959,0.10673938906682763]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Ontario","Agriculture",5.592289967761392,2.5278535398833273,1.1676441865348695,0.1702889004512857,0.14217090533153673,5.763525418800311E-2,1,0.53608102133942448,0.21218743641594401,0.45240221061225061,0.26937394643216134,0.12403489331428524]
[null,null,null,"Mining",2.3352522076431912,1.543239120933964,1.4018864288281339,1.0830583043959668E-3,0.10776677546935555,6.9479978694643896E-2,1,0.32327515505099103,0.25445476587198884,0.61986678309851828,0.17603634060763351,0.14916560268912063]
[null,null,null,"Construction",4.0821038441454203,2.5373961394133886,1.7001650112340612,0,0.163310003145896,8.4210575282923111E-2,1,0.50493648597208229,0.30851569300497689,0.46160214426882606,0.25215551344566456,0.18094317028775286]
[null,null,null,"Manufacturing",1.6555598353209282,1.7997072147880557,0.93120569610380366,7.044571378719601E-2,0.11808803360976661,4.6168987153067102E-2,1,0.47756254057172037,0.16923647689754498,0.23237866253776326,0.20910047742187429,9.9164581233857491E-2]
[null,null,null,"Fabricated Metals",3.2553574650350323,2.0355100119898344,1.4578983035837718,0,0.13720647129351965,7.2152542293882724E-2,1,0.51007241840969308,0.26470878246977669,0.38194144864784901,0.22395993805790521,0.15530508458776546]
[null,null,null,"Machinery",3.4337259518356738,1.8863448283634321,1.5469910473801241,0,0.13086957641494931,7.6558657797422769E-2,1,0.43886521825220876,0.28067086526305707,0.38533396726416586,0.20976561592545476,0.164514218148402]
[null,null,null,"Electrical Equipment",3.2717371041956254,1.3957608479531747,1.3667127128868726,0,9.3005308610775217E-2,6.7362452886563839E-2,1,0.30198814237345506,0.247746288870176,0.39088208880866043,0.14956756762005421,0.14539928750743045]
[null,null,null,"TCPU",4.1380019199338811,2.6378875667695709,1.694218679267967,0.21589538509345038,0.15746886338600011,8.3795316925040594E-2,1,0.53810658941973011,0.3075272497299042,0.53500852608127214,0.26385593841203192,0.18035182100510641]
[null,null,null,"Wholesale Trade",3.9288117844454549,2.59741040074953,1.8157554673127434,0,0.1504299719444164,8.9745240843650542E-2,1,0.46436151983243223,0.32901522341648004,0.58499521030475876,0.2462742783351603,0.1930750200439906]
[null,null,null,"Retail Trade",12.561516585558914,2.7045244184977979,2.360050062546196,0,0.15890014042140321,0.11657075658403646,1,0.51686043115646552,0.42760996588147027,0.5800115962685628,0.28671281085317224,0.25104260501260922]
[null,null,null,"FIRE",3.0757206578291822,2.9763703937462131,1.6257829423457091,0.24096826595399548,0.18926749038784718,8.0502640692924288E-2,1,0.52721242556523507,0.2949241849083607,0.54304491368228169,0.29754917787930257,0.17289875691898918]
[null,null,null,"Misc. Services",7.1489754444703744,1.9107316070724643,1.7649796831985185,0.34048488715386338,0.1060644085175852,8.717854897123492E-2,1,0.3075048195162185,0.31975891096343401,0.69437300587784334,0.17195402438392166,0.18796657911540776]
[null,null,null,"Professional Services",5.7718005712380256,2.4307764507423384,2.3414205513678574,0,0.14256558838237365,0.11590440252135779,1,0.40242682067176633,0.42424750254633209,0.62726064698862738,0.22773350738149581,0.24914544649296624]
[null,null,null,"Government",4.2881613786611767,2.9854168538618833,2.1188829782055021,5.4916542708556325E-3,0.18702277478854459,0.10452691918321512,1,0.50259302230658121,0.38403479433389154,0.54639814666497311,0.30346627253829028,0.22546241663978017]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Prince Edward Island","Agriculture",5.3796566353975086,1.9791035945425299,0.7674284354661135,0.19312157037834399,8.5629936530984219E-2,2.8765642170761808E-2,1,0.31541093874064452,0.11582260177882286,0.49443434775053502,0.16656263621095557,7.5764331770831736E-2]
[null,null,null,"Mining",5.6362240349331296,0.38012400566024307,0.83171566541355102,0,1.8913415645857374E-2,3.0956707822928684E-2,1,7.0509355326525108E-2,0.12579796984033387,0.73275467766326252,3.8754677663262557E-2,8.1870123468786055E-2]
[null,null,null,"Construction",6.3248314654494147,1.5840870896229138,1.0464861802965721,0,7.2766339873419281E-2,3.897516451048022E-2,1,0.23337067033401365,0.1579231184354534,0.46158856965317918,0.1211052429835601,0.10313925535190653]
[null,null,null,"Manufacturing",2.0002297450314148,2.7959424620521065,0.61405675723547959,0,0.11127922598814316,2.2999122019284821E-2,0.99996429102240947,0.50389737088198971,9.2526522884198548E-2,0.31096690532903221,0.25043104754091577,6.0384679795654324E-2]
[null,null,null,"Fabricated Metals",2.9312020154661234,0.98314853356153731,0.71425640112448874,0,5.0335569734753234E-2,2.7108278335979237E-2,1,0.19201073472681554,0.10765503737928318,0.36366443026524675,9.2893063504872711E-2,7.0659062901839001E-2]
[null,null,null,"Machinery",5.3840416432316873,0.90467871909414077,1.0670998363934887,0,4.4445711681714892E-2,3.9403825212079829E-2,1,0.15079798203385844,0.16101845025277459,0.45041544151190221,7.9328750385903493E-2,0.10525410666226791]
[null,null,null,"Electrical Equipment",2.6723409831233735,0.6522601561739878,0.62391530767579539,0,3.2302155035083623E-2,2.3029177679339551E-2,1,0.10690763475716591,9.4063688372661519E-2,0.65541101455660711,6.4652727969773172E-2,6.1627520338052889E-2]
[null,null,null,"TCPU",3.7527056566634549,1.6003559853588263,0.8179504251549945,0,7.1025683518423172E-2,3.0697367850886996E-2,1,0.24302220089100715,0.12335341638777048,0.47484306774542484,0.12910678434158041,8.0507955104087744E-2]
[null,null,null,"Wholesale Trade",9.3563135836325309,1.3686583117280915,1.7263320713479018,0,6.4381891163347665E-2,6.4264109145407311E-2,1,0.19866077644387589,0.26012846937245743,0.60921472382351238,0.1166764058739027,0.17026350038678101]
[null,null,null,"Retail Trade",13.126195087068309,1.668193774108913,1.4333377709540205,0,7.3695640705183266E-2,5.3540896371256412E-2,1,0.24311686974290925,0.21592540914816846,0.62608429367380525,0.13900645457115504,0.14140948486250729]
[null,null,null,"FIRE",3.2876505795278375,2.1470535978688865,0.78368924234758652,0,9.9760411694666401E-2,2.9201327727811418E-2,1,0.31621813393467035,0.11808560380420276,0.5438737125244627,0.1791117112531862,7.7416652880646378E-2]
[null,null,null,"Misc. Services",8.7777028707089979,1.4002908067487221,1.2595427167933135,0,6.1041186265459978E-2,4.6982130850887781E-2,1,0.1844335410343757,0.18986682366322688,0.7148083169638656,0.10856721649084163,0.12402556956619634]
[null,null,null,"Professional Services",8.7785647314201398,1.2014210877332723,1.5248478521955444,0,5.1440182105709539E-2,5.6676549902905514E-2,1,0.15841490898777782,0.22978190263168066,0.70720821235994835,9.4944456146484987E-2,0.15020556686576608]
[null,null,null,"Government",6.9114021920504722,2.130156460728998,1.6508693932730392,4.7535960343786298E-3,9.3807038537303697E-2,6.1322267220206853E-2,1,0.25444827605826409,0.24890774632360627,0.65100959009322057,0.1400575933976449,0.16285140115052765]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Quebec","Agriculture",3.4186953323688036,2.1090658495084114,0.78057062428942425,9.9231639315488868E-2,0.11565232837567734,3.2709794765452813E-2,1,0.47708855754233492,0.11695040640436398,0.54084462121214028,0.27846847353118415,7.0043820392984513E-2]
[null,null,null,"Mining",1.8962761028249804,1.2870204015121953,1.1299001050601125,7.3923621672159173E-4,7.9411309190899629E-2,4.7851661109398869E-2,1,0.25783515310471583,0.16934683643807966,0.66324877051055986,0.13779465113017017,0.10121020324387382]
[null,null,null,"Construction",4.5382424886992245,3.1183605807181678,1.8317217579104317,0.32266387395760515,0.17406122274043431,7.6963988804985506E-2,1,0.54319381725782123,0.27455982856579375,0.44869070880892614,0.26455396617915833,0.16379930358705733]
[null,null,null,"Manufacturing",2.5639489641409066,2.1858968842242588,1.0626051885267183,0.18199552686899384,0.1179292742124335,4.4868738927536254E-2,1,0.48599926087046308,0.15953984356143602,0.31133315615949025,0.21562470624800362,9.5123633370740882E-2]
[null,null,null,"Fabricated Metals",4.4496054386788471,2.3161048126772994,1.5681343051873706,0,0.1391188487085486,6.5847397438662178E-2,1,0.50783123073605396,0.23571167180371896,0.37344022053383247,0.22659353331895671,0.1405253153895919]
[null,null,null,"Machinery",4.4860331864577851,1.7719349570975031,1.5880329436951264,0,0.10179395203958967,6.6910107043736886E-2,1,0.33365220440148108,0.23794817451327838,0.45839640267877457,0.16413104294183667,0.14198458317998514]
[null,null,null,"Electrical Equipment",3.37618800206574,1.6466627406392147,1.3059048639751356,0,9.3905431136622391E-2,5.4988673115744978E-2,1,0.30647593173862969,0.19560964633691286,0.42031855399907192,0.15200062787567134,0.11685216138669356]
[null,null,null,"TCPU",4.4326619668590084,2.0401177693036776,1.4578581165266704,0.22499542945811721,0.1070049340662117,6.1424909435501628E-2,1,0.36124714339421726,0.21864541502197038,0.67295174165869842,0.17552381502311715,0.13033141198754655]
[null,null,null,"Wholesale Trade",5.6975492257242806,2.325032319677717,1.9247622135108851,0,0.12106218038586324,8.1051120985934158E-2,1,0.36190340656180503,0.2886045466690616,0.63485983552349745,0.19496584564782651,0.17251475265316607]
[null,null,null,"Retail Trade",13.568562336815404,2.5838268595143803,2.2537139216630058,0,0.13300524240017811,9.4945400212704659E-2,1,0.42681670108021208,0.33776808683966947,0.61548917656349134,0.23631905600921754,0.20157358610200651]
[null,null,null,"FIRE",3.1586933155265622,3.4018401597582573,1.4403529935701589,0.20670527040064968,0.18727306146603892,6.0630130359797342E-2,1,0.52412682866097315,0.21591225691601729,0.53222692426147744,0.29332519396160373,0.1289500019495356]
[null,null,null,"Misc. Services",9.1282003569810701,1.9819768755580534,1.8542150142874929,0.37590164020553896,9.6638255480225407E-2,7.8151467212107931E-2,1,0.29051396155473286,0.2777709107766721,0.70046998802179727,0.16157047508631039,0.16600932016470754]
[null,null,null,"Professional Services",6.445408127601592,2.6304914057643729,2.2582905509565419,0,0.13804456757240566,9.5290807898713401E-2,1,0.38525552024664755,0.33847505356707452,0.61331507159872134,0.2185385040739494,0.20221484536343168]
[null,null,null,"Government",4.4543194728926103,2.9400785227047512,1.9017571676465632,6.8893073726466868E-3,0.16562459963932846,8.0248794581243482E-2,1,0.46124509494815097,0.2851584552294078,0.54852053248665833,0.29143229567604728,0.170317135077481]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Saskatchewan","Agriculture",1.882779151329522,1.2836156378401582,0.28315714353057742,5.5863471402292079E-2,6.8950857368230728E-2,1.2386182846382753E-2,1,0.18230872228524458,5.0594276120831123E-2,0.45771787244029993,0.18230872228524458,3.2089654803524638E-2]
[null,null,null,"Mining",0.70135880990505084,0.86813145997398355,0.45124661802987304,9.8795763237348053E-2,6.3091649994122131E-2,1.9432634751993614E-2,1,0.14148481139581431,8.0109079479000145E-2,0.63262230865917513,0.14148481139581431,5.1681092176475193E-2]
[null,null,null,"Construction",3.1562711283086493,1.5492446772691399,0.89699576643834378,0.21808353930171703,0.1065144207561415,3.8599276304100254E-2,1,0.17841628384379138,0.15925012976961972,0.38174564575039555,0.17841628384379138,0.10307769224984417]
[null,null,null,"Manufacturing",1.3174817256251092,1.8057976272434355,0.47223146791342874,8.8971966353817017E-2,9.0926998191841357E-2,2.051116595563587E-2,0.99995934348104953,0.33392190106679476,8.4023540180491282E-2,0.2254320650708998,0.33392190106679476,5.4388561007916149E-2]
[null,null,null,"Fabricated Metals",4.5528087850665155,1.1605752135109308,1.0950233571555585,0.34607007146667551,7.3929928533324474E-2,4.7E-2,1,0.13139489279998673,0.19400000000000001,0.41453503573333772,0.13139489279998673,0.126]
[null,null,null,"Machinery",3.6447073939636159,1.3421292557155591,0.95540117660067991,0.27342708092608448,8.389396283058928E-2,4.1532028309261781E-2,0.99473433608769068,0.1396947867915676,0.16944188238609578,0.40441095488246764,0.1396947867915676,0.1100395046662412]
[null,null,null,"Electrical Equipment",2.6384681248668924,0.68447135136871751,0.67862639481292186,0.22317167278158354,4.4113164143611411E-2,2.9261772830728949E-2,1,8.1172424857132983E-2,0.12058193383748093,0.35484837856271395,8.1172424857132983E-2,7.8475832525365982E-2]
[null,null,null,"TCPU",2.5727879563110361,1.4790828315619515,0.74199055799116365,0.18946560855721062,9.1843394469443923E-2,3.2011143046943663E-2,1,0.17094392376597026,0.13163877852635342,0.59449880029295787,0.17094392376597026,8.5408856161551999E-2]
[null,null,null,"Wholesale Trade",4.0988375936054595,1.2352575982026219,1.0264405669477554,0.28461291793038834,7.742575241549042E-2,4.418580065805576E-2,1,0.14984145836698801,0.18190461800913857,0.62102524365115308,0.14984145836698801,0.11818673152033313]
[null,null,null,"Retail Trade",11.211664051149011,1.5895293325078497,1.3528993805153984,0.39618015490469677,8.489135800494306E-2,5.8366812552759148E-2,1,0.17039144787304322,0.23958278348102222,0.65038238794453507,0.17039144787304322,0.1556533649230297]
[null,null,null,"FIRE",2.9116304085018943,2.5152035577644933,0.85970411082111209,0.19106986692226394,0.13405810826384998,3.7351031386976784E-2,1,0.24042784415064783,0.15228318043119263,0.531333913144447,0.24042784415064783,9.9037301522876445E-2]
[null,null,null,"Misc. Services",7.7875467003071721,1.2035791174041865,1.2002996527483181,0.38203326856510944,6.2591461438964532E-2,5.1686822806438576E-2,1,0.11504092311354759,0.21277222557941136,0.73230829410866916,0.11346199559727871,0.1380254217694101]
[null,null,null,"Professional Services",6.457536616288051,1.6090349677471056,1.2809115617868483,0.39690647192591716,8.1170203963026932E-2,5.5342776163436032E-2,1,0.14785214566028351,0.22680560494684437,0.67477532858970668,0.14785214566028351,0.14730180891018968]
[null,null,null,"Government",5.2659519197289999,2.5560270943130909,1.3772283720931509,0.38106698568971969,0.14060865704664327,5.9616483641950088E-2,1,0.28041075422884271,0.24383316996133136,0.52447582707211615,0.26118074312317285,0.15854347433898586]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"Yukon","Agriculture",13.866336663185601,2.0103960590496923,0.45720729121338766,0.31963709221994152,9.3651305085370382E-2,2.4281803922693308E-2,1,0.26981955070719582,0.10522002729021736,0.46905323790733411,0.16015151886664189,7.3460011576773648E-2]
[null,null,null,"Mining",1.1192892886625876,1.1231497665468468,0.5031683834256736,0.17025053076274602,0.11492603176949594,2.656774056539063E-2,1,0.28585489121171581,0.11629743029739575,0.56464156757970041,0.1692634968489127,8.0614883901661646E-2]
[null,null,null,"Construction",2.8868098931210002,1.1184872636540206,0.56933483687096997,0.23974378211797817,8.1331203926905266E-2,3.0250274377048959E-2,1,0.21238637975088367,0.13126465291142164,0.43508809529188724,0.12220960534312325,9.1197434904468633E-2]
[null,null,null,"Manufacturing",5.3498969585911098,1.2790957899594224,0.59293395061495457,0.35714587710507639,5.1617045876559742E-2,3.1520092531281227E-2,1,0.14853473421082614,0.13651381217389316,0.52691231927734083,9.3583078075069548E-2,9.5035791182352197E-2]
[null,null,null,"Fabricated Metals",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Machinery",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electrical Equipment",6.0730000000000004,0.69699999999999995,0.95300000000000007,0.47099999999999997,4.1000000000000002E-2,5.0999999999999997E-2,1,0.11,0.219,0.67800000000000005,6.2E-2,0.153]
[null,null,null,"TCPU",3.9925561699178842,1.1580949828141471,0.78361874106084939,0.33695363647804483,7.7326755582854387E-2,4.1748394724514172E-2,1,0.24051798552535938,0.18013916973204883,0.51185651475715876,0.13620230660458024,0.12567720767758966]
[null,null,null,"Wholesale Trade",4.6542888396786646,0.67327530619970755,0.95963479311633038,0.46129247392175049,4.7081385495151694E-2,5.1066911970723529E-2,1,0.13675578536030331,0.22108451374459134,0.7141002373379417,8.1883847864037157E-2,0.15362600292972739]
[null,null,null,"Retail Trade",9.0641266310976487,1.1886084037021247,0.90293883108933115,0.40001927539710808,8.1518020801189667E-2,4.8094051577429769E-2,1,0.26435966892110135,0.20778855239021865,0.6289190589672421,0.15504818518843422,0.14459329558639583]
[null,null,null,"FIRE",1.0646511415041962,1.566521061044857,0.36899282863406341,9.3492812613261367E-2,0.10761144672807539,1.9692959845275183E-2,1,0.34345651681256645,8.504511850935742E-2,0.57188552489459954,0.19039169889916757,5.936362150057601E-2]
[null,null,null,"Misc. Services",5.2727883269853342,0.8448266278579134,0.61640660797044422,0.2867311728061569,5.6565795201033296E-2,3.2679925923390481E-2,1,0.16295080400520073,0.14179728646706821,0.73724975044849117,9.6386806940547368E-2,9.8990616772681797E-2]
[null,null,null,"Professional Services",8.2550693610977426,1.2815784983898471,1.0161875504023459,0.5985994855988549,8.8251035987064838E-2,5.4213402615720732E-2,1,0.21802768769763922,0.23397094978298061,0.65782091141403642,0.13599690042984738,0.16307503623028696]
[null,null,null,"Government",7.6971285940455205,1.3791448882803052,0.96829855173139756,0.45994125852308188,0.10058563341244804,5.1575663932021759E-2,1,0.2564191915804156,0.22327190211600009,0.58696648280367947,0.15615577884266313,0.15500554692046722]
[]
[]
[]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Jobs",null,null,"Labour income",null,null,"Output",null,null,"GDP"]
[null,null,null,null,"Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced","Direct","Indirect","Induced"]
[null,null,"MYREGION","Agriculture",{"$f":"UM_JobsD","v":0},{"$f":"UM_JobsIndi","v":0},{"$f":"UM_JobsIndu","v":0},{"$f":"UM_EarningsD","v":0},{"$f":"UM_EarningsIndi","v":0},{"$f":"UM_EarningsIndu","v":0},{"$f":"UM_OutputD","v":0},{"$f":"UM_OutputIndi","v":0},{"$f":"UM_OutputIndu","v":0},{"$f":"UM_ValAddedD","v":0},{"$f":"UM_ValAddedIndi","v":0},{"$f":"UM_ValAddedIndu","v":0}]
[null,null,null,"Mining",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Manufacturing",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fabricated Metals",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Machinery",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electrical Equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TCPU",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wholesale Trade",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Retail Trade",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"FIRE",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Misc. Services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Professional Services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Government",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Lists","index":10,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,16,1]]}
["*** WARNING ***\n\nThis Worksheet contains Data and Formulas that are an integral part of the EI2 model.  \nAlthough the data and formulas are available for review they must not be changed.\nAny changes to the data or formulas will impact the analysis and may invalidate the model results.\n\nTo view the data and formulas simply scroll over to the adjacent columns to the right."]
[null,null,"Years",null,"States",null,"Yes / No"]
[null,null,2010,null,"Canada",null,"Y"]
[null,null,2011,null,"Alberta",null,"N"]
[null,null,2012,null,"British Columbia"]
[null,null,2013,null,"Manitoba"]
[null,null,2014,null,"New Brunswick"]
[null,null,2015,null,"Newfoundland and Labrador"]
[null,null,2016,null,"Northwest Territories"]
[null,null,2017,null,"Nova Scotia"]
[null,null,2018,null,"Nunavut"]
[null,null,2019,null,"Ontario"]
[null,null,2020,null,"Prince Edward Island"]
[null,null,2021,null,"Quebec"]
[null,null,2022,null,"Saskatchewan"]
[null,null,2023,null,"Yukon"]
[null,null,2024,null,"MYREGION"]
[null,null,2025]
[null,null,2026]
[null,null,2027]
[null,null,2028]
[null,null,2029]
[null,null,2030]
[null,null,2031]
[null,null,2032]
[null,null,2033]
[null,null,2034]
[null,null,2035]