{"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":68,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"ABOUT EI2","index":0,"n_rows":24,"n_cols":2,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,1,11,1]]}
[null,"EI2 - WIND"]
[]
[null,"Economic Impacts of Electrification Initiatives (EI2) Model "]
[]
[]
[null,"Release Number: w-2021-10-22"]
[]
[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.  \n\nThe primary goal in developing the Canadian 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,"   \nConsistent 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,"Energy Modelling Initiative"]
[]
[null,"For more information about the EI2 models go to https://emi-ime.ca/ei2/."]
[null,"Or contact:"]
[null,"info@emi-ime.ca"]
[null,"eloise.edom@polymtl.ca "]

{"sheet":"FAQ","index":1,"n_rows":86,"n_cols":2,"rows_kept":86,"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,"Click on the \"Enable Content\" button that appears at the left of the security alert."]
[]
[null,"How do I run a regional level analysis?"]
[null,"Running a regional level analysis is similar to running a provincial or territorial 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 JEDI 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,"copying and pasting the data into their respective locations. It is also necessary to insert the region name, the year of the data, and"]
[null,"the name of the province or territory where the region is located."]
[]
[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 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, 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,"What is the source of the default system costs?"]
[null,"Default values are derived from various sources. Sources include:"]
[null,"Costs and cost allocations"]
[null,"- Delphi Group. (2017). Alberta Wind Energy Supply Chain Study FINAL REPORT. Retrieved from www.delphi.ca"]
[null,"- Compass Renewable Energy Consulting Inc. (2017). Market Analysis of Ontario’s Renewable Energy Sector. Ministry of Energy."]
[null,"- Burdick, A., Li, C., Hull, S., & Ming, Z. (2019). NSPI Resource Options Study. Nova Scotia Power."]
[null,"- Doluweera, G., Fogwill, A., Hossein, H., Karen, M., Nduagu, E., Sow, A., & Umeozor, E. (2018). A Comprehensive Guide To Electricity Generation Options in Canada. \n  Canadian Energy Research Institute. Retrieved from www.ceri.ca"]
[null,"- The model JEDI Land Based Wind Model rel. W9.14.18"]
[null,"Wages"]
[null,"- Job bank, https://www.jobbank.gc.ca/home\n  (NOC-4 digits, Canada, Provinces and Territories)"]
[null,"Sales taxes"]
[null,"- Retail council of Canada, https://www.retailcouncil.org/resources/quick-facts/sales-tax-rates-by-province/"]
[]
[null,"Where can I get more information on input-output modeling and using the EI2 model?  "]
[null,"More information on the data sources and 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 developed by NREL. To view and/or download JEDI related publications go to https://www.nrel.gov/analysis/jedi/publications.html. "]

{"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":[[19,0,20,0],[2,0,2,8],[84,0,84,5],[22,0,22,2],[23,0,23,5],[61,0,61,5],[24,0,24,5]]}
[" EI2 - WIND"]
["Wind Farm Project Data"]
["INSTRUCTIONS:      \n   1. Begin by entering Project Location (from pull-down list) and other Descriptive Data. After inserting required data press enter (or cursor to the next cell) to \n       continue. If performing a custom region analysis, complete the \"User Add-in Location\" worksheet first, then choose \"MYREGION\" as project location.\t\t\t\t\t\n   2. Once Descriptive Data is complete, choose \"Y\" or \"N\" on Line 20 to continue. Choose \"Y\" to accept Project Cost and Local Share defaults or \"N\" to \n       review/modify values.\n   3. 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",{"$f":"IF(B9=\"MYREGION\",IF('User Add-in Location'!E23=0,\"   **Error - No Regional multiplier data in User Add-in Location**\",\"\"),\"\")","v":""}]
["Project Location","Alberta",{"$f":"IF(B9=\"MYREGION\",IF('User Add-in Location'!E23<>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 ",2020]
["Money Value (Dollar Year) ",2020]
["Costs information"]
["Installed Project Cost ($/kW)",{"$f":"DefaultData!F5","v":2045.7335788997618}]
["Operations and Maintenance Cost ($/kW)",{"$f":"DefaultData!G9","v":25},null,{"$f":"IF(B$19<DefaultData!AT$56,\"  **Costs may be below industry standards.**\",\"\")","v":""}]
["Utilize Project Cost Data default values in analysis? \nChoose \"Y\" to accept default values below or \"N\" to over-ride default values and utilize new user defined values as entered below.  See FAQ for related topics.","Y",null,{"$f":"IF($B$20=\"y\",\"Press 'Go To Summary Impacts' Button\",IF($B$20=\"N\",\"Modify Project Cost Data (below)\",\"Error - Re-enter 'Y' or 'N'\"))","v":"Press 'Go To Summary Impacts' Button"}]
[]
[]
["If desired, default values (in cells below) may be restored by pressing the 'Reset Project Costs Default Data' button.  Note: it is not necessary to restore defaults to incorporate default Project Cost Data in system analysis - simply choose \"Y\" in cell B20 above.  "]
["Project cost Data"]
["Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default Values"]
[null,"Cost","Cost Per kW","Percent of Total Cost","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Local Share"]
["Equipment Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local share according to selected state or user defined region"]
["Turbines and other equipment (excluding blades and towers)",{"$f":"DefaultData!$D32","v":91178250.865699768},{"$f":"B28/(B$11*1000)","v":911.78250865699772},{"$f":"B28/B$59","v":0.44565158568659485},{"$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!$D32","v":91178250.865699768},{"$f":"$AA28","v":0}]
["Blades",{"$f":"DefaultData!$D33","v":21346078.797989909},{"$f":"B29/(B$11*1000)","v":213.4607879798991},{"$f":"B29/B$59","v":0.10433314715070781},{"$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!$D33","v":21346078.797989909},{"$f":"$AA29","v":0}]
["Towers",{"$f":"DefaultData!$D34","v":23633158.669203114},{"$f":"B30/(B$11*1000)","v":236.33158669203112},{"$f":"B30/B$59","v":0.11551169863114079},{"$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!$D34","v":23633158.669203114},{"$f":"$AA30","v":0}]
["Transportation",{"$f":"DefaultData!$D35","v":16314503.081320861},{"$f":"B31/(B$11*1000)","v":163.14503081320862},{"$f":"B31/B$59","v":7.9740333893755261E-2},{"$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!$D35","v":16314503.081320861},{"$f":"$AA31","v":0}]
["Equipment Total",{"$f":"SUM(B28:B31)","v":152471991.41421363},{"$f":"SUM(C28:C31)","v":1524.7199141421365},{"$f":"SUM(D28:D31)","v":0.74523676536219863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH28:AH31)","v":152471991.41421363}]
["Balance of Plant"]
["Materials"]
["Construction (concrete, rebar, equip, roads and site prep)",{"$f":"DefaultData!$D18","v":22032203.055143658},{"$f":"B35/(B$11*1000)","v":220.32203055143657},{"$f":"B35/B$59","v":0.1076867140405683},{"$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!$D18","v":22032203.055143658},{"$f":"$AA35","v":0.9}]
["Transformer",{"$f":"DefaultData!$D19","v":2492298.9299274711},{"$f":"B36/(B$11*1000)","v":24.922989299274711},{"$f":"B36/B$59","v":1.2181599883542104E-2},{"$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!$D19","v":2492298.9299274711},{"$f":"$AA36","v":0}]
["Electrical (drop cable, wire, )",{"$f":"DefaultData!$D20","v":2627051.4796220469},{"$f":"B37/(B$11*1000)","v":26.270514796220468},{"$f":"B37/B$59","v":1.2840229401837574E-2},{"$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!$D20","v":2627051.4796220469},{"$f":"$AA37","v":1}]
["HV line extension",{"$f":"DefaultData!$D21","v":4798746.6250040252},{"$f":"B38/(B$11*1000)","v":47.987466250040249},{"$f":"B38/B$59","v":2.3454815402098754E-2},{"$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!$D21","v":4798746.6250040252},{"$f":"$AA38","v":0.7}]
["Materials Subtotal",{"$f":"SUM(B35:B38)","v":31950300.089697205},{"$f":"SUM(C35:C38)","v":319.50300089697203},{"$f":"SUM(D35:D38)","v":0.15616335872804674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH35:AH38)","v":31950300.089697205}]
["Labour"]
["Foundation",{"$f":"DefaultData!$D24","v":1105050.828633951},{"$f":"B41/(B$11*1000)","v":11.050508286339511},{"$f":"B41/B$59","v":5.4011526802634317E-3},{"$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!$D24","v":1105050.828633951},{"$f":"$AA41","v":0.95}]
["Erection",{"$f":"DefaultData!$D25","v":1821520.0211889178},{"$f":"B42/(B$11*1000)","v":18.215200211889179},{"$f":"B42/B$59","v":8.9030363940453393E-3},{"$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!$D25","v":1821520.0211889178},{"$f":"$AA42","v":0.75}]
["Electrical",{"$f":"DefaultData!$D26","v":2444157.5619438435},{"$f":"B43/(B$11*1000)","v":24.441575619438435},{"$f":"B43/B$59","v":1.1946299504610439E-2},{"$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$59","v":6.5581584165411468E-3},{"$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!$D28","v":7773787.5998190939},{"$f":"B45/(B$11*1000)","v":77.737875998190944},{"$f":"B45/B$59","v":3.7995911719704158E-2},{"$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!$D28","v":7773787.5998190939},{"$f":"$AA45","v":0.5}]
["Labour Subtotal",{"$f":"SUM(B41:B45)","v":14486284.85640914},{"$f":"SUM(C41:C45)","v":144.86284856409139},{"$f":"SUM(D41:D45)","v":7.0804558715164514E-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,{"$f":"SUM(AH41:AH45)","v":14486284.85640914}]
["Development/Other Costs"]
["HV Sub/Interconnection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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!$D39","v":1514189.0722800773},{"$f":"B49/(B$11*1000)","v":15.141890722800772},{"$f":"B49/B$59","v":7.4008960984004012E-3},{"$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!$D39","v":1514189.0722800773},{"$f":"$AA49","v":0.9}]
["Labour",{"$f":"DefaultData!$D40","v":463825.95147188404},4.6382595147188406,2.2670403171092058E-3,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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!$D40","v":463825.95147188404},0.1]
["Engineering",{"$f":"DefaultData!$D41","v":2060432.3164082926},20.604323164082928,1.0070767099489172E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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!$D41","v":2060432.3164082926},0]
["Legal Services",{"$f":"DefaultData!$D42","v":1122935.6124425195},11.229356124425195,5.488568069221599E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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!$D42","v":1122935.6124425195},1]
["Land Easements",{"$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!$D44","v":525410.24068411475},5.254102406841147,2.5680456103697393E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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!$D44","v":525410.24068411475},1]
["Development/Other Subtotal",{"$f":"SUM(B49:B54)","v":5686793.1932868883},{"$f":"SUM(C49:C54)","v":56.867931932868885},{"$f":"SUM(D49:D54)","v":2.7795317194590118E-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,{"$f":"SUM(AH49:AH54)","v":5686793.1932868883}]
["Balance of Plant Total",{"$f":"B39+B46+B55","v":52123378.139393233},{"$f":"C39+C46+C55","v":521.2337813939323},{"$f":"D39+D46+D55","v":0.25476323463780137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH39+AH46+AH55","v":52123378.139393233}]
["Subtotal (all cost without taxes)",{"$f":"B32+B56","v":204595369.55360687},{"$f":"B57/(B$11*1000)","v":2045.9536955360686},{"$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":204595369.55360687}]
["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":204595369.55360687},{"$f":"C57+C58","v":2045.9536955360686},{"$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,{"$f":"AH57+AH58","v":204595369.55360687}]
[]
[]
["Annual Operating and Maintenance Costs"]
["","Cost","Cost Per kW","Percent of Total Cost","Local Share or % of Time Onsite (for itinerate workers)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Local Share or % of Time Onsite (for itinerate workers)"]
["Labour"]
["Personnel"]
["Field Salaries (i.e., onsite wind technicians, etc.)",{"$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":145,"n_cols":37,"rows_kept":145,"cut":false,"hidden":false,"merged":[[40,0,40,4]]}
[" EI2 - WIND"]
[{"$f":"CONCATENATE(\"Wind Farm - Project Data Summary based on \",$AE$5, \" values\")","v":"Wind Farm - Project Data Summary based on Model Default Data values"}]
["Project Location",null,{"$f":"IF(ProjectData!B9=\"MYREGION\",'User Add-in Location'!B4,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,{"$f":"D9+D10","v":2070.9536955360686},{"$f":"ProjectData!B20","v":"Y"}]
["Year of Construction ",null,{"$f":"ProjectData!B15","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!E46+DefaultData!E80","v":2070.9536955360686}]
["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(AE3=AE4,AF3=\"Y\"),\"Model Default Data\",\"User Data\")","v":"Model Default 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":"CONCATENATE(\"EI2-WIND_\",ProjectData!B8)","v":"EI2-WIND_Project 1"}]
["Number of Turbines",null,{"$f":"ProjectData!B13","v":40}]
["Installed Project Cost ($/kW)",null,{"$f":"Calculations!D37/(C5*1000)","v":2045.9536955360686},{"$f":"ProjectData!C57","v":2045.9536955360686},"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,{"$f":"Calculations!D37","v":204595369.55360687}]
["Local Spending",null,{"$f":"Calculations!D57","v":37020574.76092656}]
["Total Annual Operational Expenses",null,{"$f":"C15+C17","v":23046509.66574185}]
["Direct Operating and Maintenance Costs",null,{"$f":"Calculations!D92","v":2500000}]
["O&M Local Spending",null,{"$f":"Calculations!G92","v":874304.8845904558}]
["Other Annual Costs",null,{"$f":"Calculations!E92","v":20546509.66574185}]
["Other Local Spending",null,{"$f":"Calculations!H92","v":885500}]
["Debt and Equity Payments ",null,{"$f":"SUM(Calculations!G86:G88)","v":0}]
["Property Taxes",null,{"$f":"Calculations!G89","v":555500}]
["Land Lease",null,{"$f":"Calculations!G90","v":330000}]
[]
["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",{"$f":"B31","v":45.926969645988088},null,"Induced Impacts",{"$f":"C31","v":2.4124196879649036},9.502060128634124,5.9044673897819022]
["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",{"$f":"B30","v":188.85913102440713},null,"Turbine and Supply Chain Impacts",{"$f":"C30","v":14.562377824338045},49.929476085942937,13.838321728740242]
["Construction and Interconnection Labour",{"$f":"Calculations!AH42","v":57.941132908669289},{"$f":"Calculations!AI42","v":4.3025141247113581},null,null,null,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",{"$f":"B29","v":63.255351300579512},null,"Project Development and Onsite Labour Impacts",{"$f":"C29","v":4.7877303469694557},5.4303436885266745,12.004217341467768]
["Construction Related Services",{"$f":"Calculations!AH43","v":5.3142183919102255},{"$f":"Calculations!AI43","v":0.48521622225809752},null,null,null,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",{"$f":"B32","v":298.04145197097472},null,"Total Impacts",{"$f":"C32","v":21.762527859272403},{"$f":"D32","v":64.861879903103741},{"$f":"E32","v":31.747006459989912}]
["Total Project Development and Onsite Labour Impacts",{"$f":"Calculations!AH41","v":63.255351300579512},{"$f":"Calculations!AI41","v":4.7877303469694557},{"$f":"Calculations!AJ41","v":5.4303436885266745},{"$f":"Calculations!AK41","v":12.004217341467768}]
["Turbine and Supply Chain Impacts",{"$f":"Calculations!AH44","v":188.85913102440713},{"$f":"Calculations!AI44","v":14.562377824338045},{"$f":"Calculations!AJ44","v":49.929476085942937},{"$f":"Calculations!AK44","v":13.838321728740242},null,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",{"$f":"Calculations!AH45","v":45.926969645988088},{"$f":"Calculations!AI45","v":2.4124196879649036},{"$f":"Calculations!AJ45","v":9.502060128634124},{"$f":"Calculations!AK45","v":5.9044673897819022},null,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 Local Impacts",{"$f":"Calculations!AH46","v":298.04145197097472},{"$f":"Calculations!AI46","v":21.762527859272403},{"$f":"Calculations!AJ46","v":64.861879903103741},{"$f":"Calculations!AK46","v":31.747006459989912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Induced Impacts",{"$f":"B37","v":2.2846882857498851},null,"Induced Impacts",{"$f":"C37","v":0.12006962929745907},0.47233224728258955,0.29339760830201722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Revenue and Supply Chain Impacts",{"$f":"B36","v":10.628753097976187},null,"Local Revenue and Supply Chain Impacts",{"$f":"C36","v":0.7185354654589805},{"$f":"D36","v":2.2237716481410619},{"$f":"E36","v":1.2389170521292281}]
["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",{"$f":"B35","v":6},null,"Onsite Labour Impacts",{"$f":"C35","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",{"$f":"B38","v":18.913441383726074},null,"Total Impacts",{"$f":"C38","v":1.2481269309575285},{"$f":"D38","v":3.1056257316247402},{"$f":"E38","v":1.9418364966323343}]
["Local Revenue and Supply Chain Impacts",{"$f":"Calculations!AH51","v":10.628753097976187},{"$f":"Calculations!AI51","v":0.7185354654589805},{"$f":"Calculations!AJ51","v":2.2237716481410619},{"$f":"Calculations!AK51","v":1.2389170521292281}]
["Induced Impacts",{"$f":"Calculations!AH52","v":2.2846882857498851},{"$f":"Calculations!AI52","v":0.12006962929745907},{"$f":"Calculations!AJ52","v":0.47233224728258955},{"$f":"Calculations!AK52","v":0.29339760830201722}]
["Total Local Impacts",{"$f":"Calculations!AH53","v":18.913441383726074},{"$f":"Calculations!AI53","v":1.2481269309575285},{"$f":"Calculations!AJ53","v":3.1056257316247402},{"$f":"Calculations!AK53","v":1.9418364966323343}]
["Notes:"]
[{"$f":"CONCATENATE(\"      - Earnings, Output and Value Added values are in millions of \", ProjectData!B16,\" dollars.\")","v":"      - Earnings, Output and Value Added values are in millions of 2020 dollars."}]
["- Construction and operating jobs are full-time equivalent for a period of one year (1 FTE = 2,080 hours). Wind farm workers include field technicians, administration and management. Economic impacts \"During operating years\" represent impacts that occur from wind farm operations/expenditures. The analysis does not include impacts associated with spending of wind farm \"profits\" and assumes no tax abatement unless noted. Totals may not add up due to independent rounding.  "]
[{"$f":"CONCATENATE(\"     - Results are based on \",AE5,\" values.\")","v":"     - Results are based on Model Default 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":91178250.865699768},{"$f":"Calculations!AD21","v":0}]
["Blades",null,{"$f":"Calculations!AC22","v":21346078.797989909},{"$f":"Calculations!AD22","v":0}]
["Towers",null,{"$f":"Calculations!AC23","v":23633158.669203114},{"$f":"Calculations!AD23","v":0}]
["Transportation",null,{"$f":"Calculations!AC24","v":16314503.081320861},{"$f":"Calculations!AD24","v":0}]
["Equipment Total",null,{"$f":"Calculations!AC25","v":152471991.41421363}]
["Balance of Plant"]
["Materials"]
["Construction (concrete rebar, equip, roads and site prep)",null,{"$f":"Calculations!AC7","v":22032203.055143658},{"$f":"Calculations!AD7","v":0.9}]
["Transformer",null,{"$f":"Calculations!AC8","v":2492298.9299274711},{"$f":"Calculations!AD8","v":0}]
["Electrical (drop cable, wire, )",null,{"$f":"Calculations!AC9","v":2627051.4796220469},{"$f":"Calculations!AD9","v":1}]
["HV line extension",null,{"$f":"Calculations!AC10","v":4798746.6250040252},{"$f":"Calculations!AD10","v":0.7}]
["Materials Subtotal",null,{"$f":"Calculations!AC11","v":31950300.089697205}]
["Labour"]
["Foundation",null,{"$f":"Calculations!AC13","v":1105050.828633951},{"$f":"Calculations!AD13","v":0.95}]
["Erection",null,{"$f":"Calculations!AC14","v":1821520.0211889178},{"$f":"Calculations!AD14","v":0.75}]
["Electrical",null,{"$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":7773787.5998190939},{"$f":"Calculations!AD17","v":0.5}]
["Labour Subtotal",null,{"$f":"Calculations!AC18","v":14486284.85640914}]
["Development/Other Costs"]
["HV Sub/Interconnection"]
["Materials",null,{"$f":"Calculations!AC28","v":1514189.0722800773},{"$f":"Calculations!AD28","v":0.9}]
["Labour",null,{"$f":"Calculations!AC29","v":463825.95147188404},{"$f":"Calculations!AD29","v":0.1}]
["Engineering",null,{"$f":"Calculations!AC30","v":2060432.3164082926},{"$f":"Calculations!AD30","v":0}]
["Legal Services",null,{"$f":"Calculations!AC31","v":1122935.6124425195},{"$f":"Calculations!AD31","v":1}]
["Land Easements",null,{"$f":"Calculations!AC32","v":0},{"$f":"Calculations!AD32","v":1}]
["Site Certificate",null,{"$f":"Calculations!AC33","v":525410.24068411475},{"$f":"Calculations!AD33","v":1}]
["Development/Other Subtotal",null,{"$f":"Calculations!AC34","v":5686793.1932868883}]
["Balance of Plant Total",null,{"$f":"C78+C69+C62","v":52123378.139393233}]
["Sales Tax (Materials & Equipment Purchases)",null,{"$f":"Calculations!AC36","v":0},{"$f":"Calculations!AD36","v":1}]
["Total Project Costs",null,{"$f":"Calculations!AC37","v":204595369.55360687}]
[]
["Wind Plant Annual Operating and Maintenance Costs"]
[]
["Labour Costs"]
["Personnel"]
["Field Salaries",null,{"$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,{"$f":"Calculations!AC63","v":14854670.59814845},{"$f":"Calculations!AD63","v":0}]
["Equity Payment - Individuals",null,{"$f":"Calculations!AC64","v":0},{"$f":"Calculations!AD64","v":1}]
["Equity Payment - Corporate",null,{"$f":"Calculations!AC65","v":4806339.0675933994},{"$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,{"$f":"Calculations!AC68","v":23046509.66574185}]
[]
["Other Parameters"]
[null,null,null,"Local share"]
["Financial Parameters"]
["Debt Financing"]
["Percentage financed",null,{"$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":209,"n_cols":6,"rows_kept":209,"cut":false,"hidden":false,"merged":[[1,0,1,3]]}
["Multipliers For Economic Input-Output Analysis"]
["Use this spreadsheet when conducting a custom region analysis (select \"MYREGION\" in the Project Data spreadsheet).\n1. Enter the name of the region, the year of the multipliers, and the province or territory where the region is located.\n2. Enter the multipliers and personal consumption expenditure pattern of this region.\n3. Finally, you can go back to the Project Data spreadsheet to update the various values."]
[]
["MYREGION (Name)",null,"Year of Data",null,""]
["Province or Territory (Name)","Canada"]
[]
["Jobs Direct Multipliers",null,null,null,"Personal Consumption Expenditures (PCE)"]
["Jobs Per Million Dollars of Output","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(E9:E22)","v":0},"Total"]
["Jobs Indirect Multipliers"]
["Jobs Per Million Dollars of Output","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 of Output","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 Dollars of Output","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 Indirect Multipliers"]
["Earnings Per Dollars of Output","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 Dollars of Output","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 Dollars of Output","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 Dollars of Output","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 Dollars of Output","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 Dollars of Output","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 Dollars of Output","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 Dollars of Output","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":48,"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,{"$f":"IF(Year_of_Construction<O4,O5,HLOOKUP(Year_of_Construction,O4:AH5,2,FALSE))","v":2020}]
[null,null,null,"Number of Turbines","MW","Total Installed Cost",null,"Foundation",{"$f":"I$3*AM30","v":22.825865950493199},"Field Tech",{"$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},{"$f":"R8","v":2045.7335788997618},null,"Erection",{"$f":"I$3*AM31","v":22.825865950493199},"Admin",{"$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,{"$f":"VLOOKUP(ProjectData!B9,Multipliers!S8:T22,2,FALSE)","v":1.0979511095684147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. Turbine Size (KW)",null,null,"O&M Cost adjustment "]
[null,null,null,"Cost per kW","Project Cost","Selected Cost Per kW","Default Cost Per kW","kW Per Turbine",{"$f":"SUM(I4:I7)","v":85},null,null,null,null,null,null,"Adj. Installed Cost (per KW)",null,{"$f":"Y46","v":2045.7335788997618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1500,null,"<=20 MW",{"$f":"25+Z119","v":25.500472895138206},"per KW"]
[null,null,null,{"$f":"ProjectData!B18","v":2045.7335788997618},{"$f":"D9*ProjectData!B11*1000","v":204573357.88997617},{"$f":"ProjectData!B19","v":25},25,{"$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$28))*V18","v":22032203.055143658},{"$f":"F18*D$9","v":220.3220305514366},{"$f":"D18/E$9","v":0.10769830090481791},{"$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$3","v":177.88120000000001},{"$f":"X18","v":177.88120000000001},{"$f":"Y18/Y$46","v":8.695228050940447E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11138541816205359,{"$f":"AU18/AU$47","v":5.7946213065609528E-2}]
[null,null,"Transformer",{"$f":"(E$9-(D$29-D$28))*V19","v":2492298.9299274711},{"$f":"F19*D$9","v":24.922989299274711},{"$f":"D19/E$9","v":1.2182910598103794E-2},{"$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$3","v":44.965200000000003},{"$f":"X19","v":44.965200000000003},{"$f":"Y19/Y$46","v":2.1979988236876486E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.26E-2,{"$f":"AU19/AU$47","v":6.5549180195600826E-3}]
[null,null,"Electrical (drop cable, wire, )",{"$f":"(E$9-(D$29-D$28))*V20","v":2627051.4796220469},{"$f":"F20*D$9","v":26.270514796220468},{"$f":"D20/E$9","v":1.2841610983552071E-2},{"$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$18*T20)","v":-3},1.3277267020937896E-2,1.0500000000000001E-2,21.21,{"$f":"X20","v":21.21},1.0367918979658721E-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$47","v":6.9093265158957709E-3}]
[null,null,"HV line extension",{"$f":"(E$9-(D$29-D$28))*V21","v":4798746.6250040252},{"$f":"F21*D$9","v":47.987466250040256},{"$f":"D21/E$9","v":2.34573390909724E-2},{"$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$18*T21)","v":-2.0999999999999996},2.4253137329143443E-2,1.9179999999999999E-2,38.743600000000001,{"$f":"X21","v":38.743600000000001},1.8938732002843264E-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$47","v":1.2621034477777274E-2}]
[null,null,"Materials Subtotal",{"$f":"SUM(D18:D21)","v":31950300.089697205},{"$f":"F22*D$9","v":319.50300089697208},{"$f":"D22/E$9","v":0.15618016157744619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16147862688668629,0.14000000000000001,282.8,{"$f":"X22","v":282.8},0.13823891972878294,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$47","v":8.4031492078842654E-2}]
[null,null,"Labour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,60,75,82,85,110,135,155,185,"Const. Jobs",null,"Total Jobs","Local Jobs","Local Jobs"]
[null,null,"Foundation",{"$f":"AN30","v":1105050.828633951},{"$f":"D24/(E$5*1000)","v":11.050508286339511},{"$f":"D24/E$9","v":5.4017338329474477E-3},{"$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$18*T24)","v":-1.7030465949820786},null,3.0240000000000006E-2,61.084800000000016,{"$f":"X24*R$7","v":67.06812393776471},3.2784388265179355E-2,{"$f":"Z24/Z$29","v":0.27027027027027029},"Fundation",{"$f":"(AC$23-AC$27)*($AA24/($AA$24+$AA$25+$AA$26))","v":14.769677967966189},{"$f":"(AD$23-AD$27)*($AA24/($AA$24+$AA$25+$AA$26))","v":16.112375965054024},20.140469956317531,22.020247152240501,22.825865950493199,29.539355935932377,36.252845921371552,41.623637909722895,49.679825892249909,null,null,{"$f":"D24/L110","v":22.825865950493199},{"$f":"(D24*ProjectData!AA41)/L110","v":21.684572652968537},{"$f":"AO30/S110*ProjectData!E41","v":21.684572652968537},{"$f":"IF(ProjectData!B$20=\"y\",AO24,AP24)","v":21.684572652968537}]
[null,null,"Erection",{"$f":"AN31","v":1821520.0211889178},{"$f":"D25/(E$5*1000)","v":18.215200211889179},8.9039943420617332E-3,{"$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-2,61.084800000000016,{"$f":"X25*R$7","v":67.06812393776471},3.2784388265179355E-2,0.27027027027027029,"Erection",{"$f":"(AC$23-AC$27)*($AA25/($AA$24+$AA$25+$AA$26))","v":14.769677967966189},{"$f":"(AD$23-AD$27)*($AA25/($AA$24+$AA$25+$AA$26))","v":16.112375965054024},20.140469956317531,22.020247152240501,22.825865950493199,29.539355935932377,36.252845921371552,41.623637909722895,49.679825892249909,null,null,{"$f":"D25/L111","v":22.825865950493199},{"$f":"(D25*ProjectData!AA42)/L111","v":17.1193994628699},{"$f":"AO31/S111*ProjectData!E42","v":17.1193994628699},{"$f":"IF(ProjectData!B$20=\"y\",AO25,AP25)","v":17.1193994628699}]
[null,null,"Electrical",{"$f":"AN32","v":2444157.5619438435},24.441575619438435,1.1947584901345572E-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-2,67.193280000000001,{"$f":"X26*R$7","v":73.77493633154117},3.606282709169728E-2,0.2972972972972972,"Electrical",{"$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$20=\"y\",AO26,AP26)","v":17.575916781879759}]
[null,null,"Management/Supervision",{"$f":"AN33","v":1341768.8448233332},13.417688448233331,6.558864060612255E-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-2,36.650880000000008,{"$f":"X27*R$7","v":40.240874362658829},1.9670632959107613E-2,0.16216216216216217,"Management",{"$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$20=\"y\",AO27,AP27)","v":1.4239815553471089}]
[null,null,"Misc. ",{"$f":"AN34","v":7773787.5998190939},77.737875998190944,3.7999999999999999E-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},{"$f":"SUM(AQ24:AQ27)","v":57.803870453065301}]
[null,null,"Labour Subtotal",{"$f":"SUM(D24:D28)","v":14486284.85640914},144.86284856409139,7.0812177136967011E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11188800000000003,226.01376000000005,{"$f":"SUM(Y24:Y28)","v":248.15205856972943},0.12130223658116361,1,"Jobs/MW",null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,2)","v":85},"Default","User Revised wages"]
[null,null,"  Subtotal",{"$f":"D22+D29","v":46436584.946106344},464.36584946106342,0.22699233871441318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25188800000000006,508.81376000000012,{"$f":"Y22+Y29","v":530.95205856972939},0.25954115630994651,null,"Foundation Jobs/MW",{"$f":"AC24/AC$22","v":0.73848389839830941},{"$f":"AD24/AD$22","v":0.53707919883513411},0.33567449927195886,0.29360329536320667,0.22825865950493199,0.19692903957288252,0.18126422960685776,0.16649455163889157,0.16559941964083302,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,9)*(AM$36^(AM$21-AL$36))","v":0.22825865950493199},{"$f":"(AM30*E$5)*L110","v":1105050.828633951},{"$f":"ProjectData!B41","v":1105050.828633951}]
[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$22","v":0.73848389839830941},0.53707919883513411,0.33567449927195886,0.29360329536320667,0.22825865950493199,0.19692903957288252,0.18126422960685776,0.16649455163889157,0.16559941964083302,null,{"$f":"HLOOKUP(AM$21,AC$22:AK$33,10)*(AM$36^(AM$21-AL$36))","v":0.22825865950493199},{"$f":"(AM31*E$5)*L111","v":1821520.0211889178},{"$f":"ProjectData!B42","v":1821520.0211889178}]
[null,null,"Turbines (excluding blades and towers)",{"$f":"(E$9-(D$29-D$28))*V32","v":91178250.865699768},{"$f":"F32*D$9","v":911.78250865699772},{"$f":"D32/E$9","v":0.44569953686118469},{"$f":"IF(ProjectData!$B$9=\"Canada\",0.2,IF(OR(ProjectData!$B$9=\"Ontario\",ProjectData!$B$9=\"Quebec\"),0.1,0))","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,0.4608200458333333,0.43056,869.73119999999994,{"$f":"X32","v":869.73119999999994},0.42514392341731982,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$47","v":0.23980508614548013}]
[null,null,"Blades",{"$f":"(E$9-(D$29-D$28))*V33","v":21346078.797989909},{"$f":"F33*D$9","v":213.4607879798991},{"$f":"D33/E$9","v":0.10434437317820376},{"$f":"IF(ProjectData!$B$9=\"Canada\",0.6,IF(OR(ProjectData!$B$9=\"Ontario\",ProjectData!$B$9=\"Quebec\"),0.2,0))","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,0.10788429166666665,0.1008,203.61600000000001,{"$f":"X33","v":203.61600000000001},9.9532022204723722E-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]
[null,null,"Towers",{"$f":"(E$9-(D$29-D$28))*V34","v":23633158.669203114},236.33158669203115,0.11552412744729702,{"$f":"IF(ProjectData!$B$9=\"Canada\",0.8,IF(OR(ProjectData!$B$9=\"Ontario\",ProjectData!$B$9=\"Quebec\"),0.2,0))","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,0.11944332291666664,0.11159999999999999,225.43199999999999,{"$f":"X34","v":225.43199999999999},0.1101961674409441,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":7773787.5998190939},{"$f":"SUM(AO30:AO33)","v":6712497.2565900451},null,null,null,null,null,0.11947916666666664,6.215683670994885E-2]
[null,null,"Transportation",{"$f":"(E$9-(D$29-D$28))*V35","v":16314503.081320861},163.14503081320862,7.9748913786198597E-2,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0)","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,8.2454422916666659E-2,7.7039999999999997E-2,155.6208,{"$f":"X35","v":155.6208},7.6070902685038841E-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]
[null,null,"Equipment Subtotal",{"$f":"SUM(D32:D35)","v":152471991.41421363},1524.7199141421363,0.745316951272884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77060208333333324,0.72,1454.3999999999999,{"$f":"X36","v":1454.3999999999999},0.71094301574802643,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]
[null,null,"Development/Other Costs"]
[null,null,"HV Sub/Interconnection",{"$f":"(E$9-(D$29-D$28))*V38","v":1978015.0237519613},19.780150237519614,9.6689766651617409E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.9)","v":0.9},6.6929133858267707E-3,6.0236220472440934E-2,0.18307086614173226,0.9,null,null,5.3543307086614166E-2,-1.6254218222722154E-2,null,0.12283464566929134,-1.1811023622047348E-3,null,0.71692913385826773,-1.9677165354330708,9.9970000000000007E-3,1.9600000000000003E-2,39.592000000000006,{"$f":"X38*R$7","v":43.47008033003268},2.1249140542245876E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,5.2023158885397486E-3]
[null,null,"Materials",{"$f":"D38*(1-Calculations!I25)","v":1514189.0722800773},15.141890722800774,7.4016924192760224E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.9)","v":0.9},6.6929133858267707E-3,6.0236220472440934E-2,0.18307086614173226,0.9]
[null,null,"Labour",{"$f":"D38-D39","v":463825.95147188404},4.6382595147188406,2.2672842458857194E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0.1)","v":0.1},0,0,0,0.1]
[null,null,"Engineering",{"$f":"(E$9-(D$29-D$28))*V41","v":2060432.3164082926},20.604323164082928,1.0071850692876812E-2,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,0)","v":0},0,0,0,0,null,null,0,0,null,0,0,null,0,0,1.0413541666666665E-2,6.4400000000000013E-3,13.008800000000003,{"$f":"X41","v":13.008800000000003},6.3589903075240159E-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$47","v":5.4190790505622369E-3}]
[null,null,"Legal Services",{"$f":"(E$9-(D$29-D$28))*V42","v":1122935.6124425195},11.229356124425196,5.4891586276178631E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},0,0,0,1,null,null,0,0,null,0,0,null,1,-3,5.6753802083333322E-3,5.0400000000000011E-4,1.0180800000000003,{"$f":"X42","v":1.0180800000000003},4.9766011102361871E-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$47","v":2.9533980825564186E-3}]
[null,null,"Land Easements",{"$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$47","v":0}]
[null,null,"Site Certificate/Permitting",{"$f":"(E$9-(D$29-D$28))*V44","v":525410.24068411475},5.254102406841147,2.5683219266835876E-3,{"$f":"IF(ProjectData!$B$9=\"Canada\",1,1)","v":1},1,1,1,1,null,null,0,1,null,0,1,null,0,1,2.6554531250000003E-3,1.428E-3,2.88456,{"$f":"X44","v":2.88456},1.4100369812335858E-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$47","v":1.3818651578933708E-3}]
[null,null,"Development/Other Subtotal",{"$f":"SUM(D39:D44)","v":5686793.1932868883},{"$f":"SUM(E39:E44)","v":56.867931932868885},2.7798307912340007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8741375E-2,2.7972000000000004E-2,56.503440000000005,{"$f":"SUM(Y38:Y44)","v":60.381520330032679},2.9515827942027093E-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$47","v":1.4956658179551776E-2}]
[null,null,"Subtotal All Costs (without sales tax)",{"$f":"D30+D36+D45","v":204595369.55360687},{"$f":"E30+E36+E45","v":2045.9536955360686},{"$f":"F22+F30+F36+F45","v":1.1562877594770835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X30+X36+X45","v":2019.7172},{"$f":"Y30+Y36+Y45","v":2045.7335788997618}]
[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$3","v":2.88456},{"$f":"X47","v":2.88456},1.4100369812335858E-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",{"$f":"D46+D47","v":204595369.55360687},{"$f":"E46+E47","v":2045.9536955360686}]
[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":14854670.59814845}]
[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":17684670.59814845}]
[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":14854670.59814845}]
[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,"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,null,null,null,null,null,null,null,null,null,null,"Health/Ins/Misc",{"$f":"IF(OR(ProjectData!B9=Multipliers!Z8,'User Add-in Location'!B5=Multipliers!Z8),Multipliers!Y8,Multipliers!Y7)","v":6.83E-2},"User Revised Data"]
[null,null,"Payroll Parameters","Payroll Cost","Av. wage/h","Loc. adj. Wage/hour","Payroll expense","Payroll expense %","Default","User Revised",null,null,"Total",{"$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":21.684572652968534},{"$f":"(ProjectData!B41*ProjectData!E41)/(DefaultData!O110*(40*52))","v":21.684572652968534},null,{"$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":17.119399462869897},{"$f":"(ProjectData!B42*ProjectData!E42)/(DefaultData!O111*(40*52))","v":17.119399462869897},null,{"$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",0.96223913488966895,0,0,0,0,0,0,1.5312164404600849E-2,2.2448700705730174E-2,0,0,0,0,0,1]
[null,null,"Mining",0,0.92690404568968099,0,0,0,0,0,6.2888915468109916E-2,1.0207038842209132E-2,0,0,0,0,0,1]
[null,null,"Construction",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"Manufacturing",0,0,0,0.87760641657876026,0,0,0,3.2775996345246736E-2,8.9617587075993016E-2,0,0,0,0,0,0.99999899999999997]
[null,null,"Fabricated Metals",0,0,0,0,0.85728462300321351,0,0,2.5094685621712236E-2,0.11762069137507425,0,0,0,0,0,1]
[null,null,"Machinery",0,0,0,0,0,0.81678173764013584,0,3.2917924186119723E-3,0.17992646994125222,0,0,0,0,0,0.99999900000000008]
[null,null,"Electrical Equipment",0,0,0,0,0,0,0.88938689188667497,1.6524559986576089E-2,9.4088548126748939E-2,0,0,0,0,0,1]
[null,null,"TCPU",0,0,0,0,0,0,0,0.99998284935316217,7.8346524902031456E-6,0,0,0,0,0,1]
[null,null,"Wholesale Trade",0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
[null,null,"Retail Trade",0,0,0,0,0,0,0,0,0,1,0,0,0,0,1]
[null,null,"FIRE",0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[null,null,"Misc. Services",0,0,0,0,0,0,0,2.0059234012309324E-4,5.7602368108455194E-3,0,0,0.99403917084903137,0,0,1]
[null,null,"Professional Services",0,0,0,0,0,0,0,1.8691859431951759E-4,6.8551078138554067E-3,0,0,0,0.99295797359182503,0,1]
[null,null,"Government",0,0,0,0,0,0,0,3.2252779744282687E-5,5.8527324581989133E-4,0,0,0,0,0.9993824739744358,1]
[]
[]
[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,null,{"$f":"HLOOKUP('User Add-in Location'!B5,DefaultData!D137:Q138,2,FALSE)","v":0}]
[]
[null,null,"State Taxes per MW",{"$f":"HLOOKUP(Calculations!$E$1,D137:R138,2,FALSE)","v":5555}]
[null,null,null,{"$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,{"$f":"HLOOKUP('User Add-in Location'!B5,DefaultData!D137:Q146,10,FALSE)","v":0.05}]
[]
[]
[null,null,null,{"$f":"HLOOKUP(ProjectData!B9,DefaultData!$D$137:$R$147,10,FALSE)","v":0}]
[null,null,null,{"$f":"HLOOKUP('User Add-in Location'!B5,DefaultData!$D$137:$R$147,10)","v":7.0000000000000007E-2}]
[]
[]
[null,null,2016,"Canada","Alberta","British Columbia","Manitoba","New Brunswick","Newfoundland and Labrador","Northwest Territories","Nova Scotia","Nunavut","Ontario","Prince Edward Island","Quebec","Saskatchewan","Yukon","MYREGION"]
[null,null,"Property assessment ratio (%)","NA","NA","NA","NA","NA",1,1,"NA",1,"NA","NA",1,1,1,{"$f":"HLOOKUP('User Add-in Location'!B$5,DefaultData!D$153:Q$155,2,FALSE)","v":"NA"}]
[null,null,"Average millage rate ($/$1000 assessed value)","NA","NA","NA","NA","NA",7.7,6.59,"NA",4.62,"NA","NA",13,8.8000000000000007,7.6,{"$f":"HLOOKUP('User Add-in Location'!B$5,DefaultData!D$153:Q$155,3,FALSE)","v":"NA"}]
[]
[null,null,"Property assessment ratio (%)",{"$f":"HLOOKUP(ProjectData!B9,D153:R155,2,FALSE)","v":"NA"}]
[null,null,"Average millage rate ($/$1000 assessed value)",{"$f":"HLOOKUP(ProjectData!B9,D153:R155,3,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$20=\"y\",DefaultData!D18,ProjectData!B35)","v":22032203.055143658},{"$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":19828982.749629293},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)",{"$f":"D7","v":22032203.055143658},0.9]
[null,null,"    Transformer",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D19,ProjectData!B36)","v":2492298.9299274711},{"$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",2492298.9299274711,0]
[null,null,"    Electrical (drop cable, wire, )",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D20,ProjectData!B37)","v":2627051.4796220469},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G20,ProjectData!AA37),ProjectData!E37)","v":1},null,{"$f":"D9*E9","v":2627051.4796220469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (drop cable, wire, )",2627051.4796220469,1]
[null,null,"    HV line extension",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D21,ProjectData!B38)","v":4798746.6250040252},{"$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":3359122.6375028174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HV line extension",4798746.6250040252,0.7]
[null,null,"    Subtotal",{"$f":"SUM(D7:D10)","v":31950300.089697205},null,null,{"$f":"SUM(G7:G10)","v":25815156.866754159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Materials Subtotal",{"$f":"D11","v":31950300.089697205}]
[null,null,"  Labour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labour"]
[null,null,"    Foundation",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D24,ProjectData!B41)","v":1105050.828633951},{"$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":1049798.2872022535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Foundation",{"$f":"D13","v":1105050.828633951},{"$f":"E13","v":0.95}]
[null,null,"    Erection",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D25,ProjectData!B42)","v":1821520.0211889178},{"$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":1366140.0158916884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Erection",{"$f":"D14","v":1821520.0211889178},{"$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$20=\"y\",DefaultData!D28,ProjectData!B45)","v":7773787.5998190939},{"$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":3886893.799909547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Misc.",7773787.5998190939,{"$f":"E17","v":0.5}]
[null,null,"    Subtotal",{"$f":"SUM(D13:D17)","v":14486284.85640914},null,null,{"$f":"SUM(G13:G17)","v":8147919.2808465129},{"$f":"SUM(G13:G16)","v":4261025.4809369659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Labour Subtotal",14486284.85640914]
[null,null,"  Subtotal",{"$f":"D11+D18","v":46436584.946106344},null,null,{"$f":"G11+G18","v":33963076.147600673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal",46436584.946106344]
[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$20=\"y\",DefaultData!D32,ProjectData!B28)","v":91178250.865699768},{"$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",{"$f":"D21","v":91178250.865699768},0]
[null,null,"  Blades",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D33,ProjectData!B29)","v":21346078.797989909},{"$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",21346078.797989909,0]
[null,null,"  Towers",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D34,ProjectData!B30)","v":23633158.669203114},{"$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",23633158.669203114,0]
[null,null,"  Transportation",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D35,ProjectData!B31)","v":16314503.081320861},{"$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",16314503.081320861,0]
[null,null,"  Subtotal",{"$f":"SUM(D21:D24)","v":152471991.41421363},null,null,{"$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",{"$f":"D25","v":152471991.41421363}]
[null,null,"Development/Other Costs",null,null,null,null,"Labour","Materials","Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development/Other Costs"]
[null,null,"  HV Sub/Interconnection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  HV Sub/Interconnection",{"$f":"D27","v":0},{"$f":"E27","v":0}]
[null,null,"       Materials",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D39,ProjectData!B49)","v":1514189.0722800773},{"$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":1362770.1650520696},null,{"$f":"G28","v":1362770.1650520696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Materials",{"$f":"D28","v":1514189.0722800773},{"$f":"E28","v":0.9}]
[null,null,"       Labour",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D40,ProjectData!B50)","v":463825.95147188404},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G40,ProjectData!AA49),ProjectData!E50)","v":0.1},null,46382.595147188404,{"$f":"G29*H25","v":41488.643774391719},null,{"$f":"G29*J25","v":4893.9513727966842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Labour",463825.95147188404,0.1]
[null,null,"  Engineering",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D41,ProjectData!B51)","v":2060432.3164082926},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G41,ProjectData!AA50),ProjectData!E51)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Engineering",2060432.3164082926,0]
[null,null,"  Legal Services",{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!D42,ProjectData!B52)","v":1122935.6124425195},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G42,ProjectData!AA51),ProjectData!E52)","v":1},null,1122935.6124425195,null,{"$f":"I32-I33","v":2.1787547788427846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Legal Services",1122935.6124425195,1]
[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$20=\"y\",DefaultData!D44,ProjectData!B54)","v":525410.24068411475},{"$f":"IF(ProjectData!$B$20=\"y\",IF(ProjectData!AA$9=0,DefaultData!G44,ProjectData!AA53),ProjectData!E54)","v":1},null,525410.24068411475,"Eng. & Prof. Svcs.& Sub Interconnection",{"$f":"I55","v":5.3142183919102255},{"$f":"I45-DefaultData!AQ28","v":0.13726245560398809},null,"Eng. & Prof. Svcs.",{"$f":"M55*G60","v":0.48521622225809752},{"$f":"M45-H45","v":3.9368786063291417E-2},null,"Eng. & Prof. Svcs.",{"$f":"Q55*G60","v":1.127829563815316},{"$f":"(Q57-Q45-Q33)*G60","v":7.8159861603782224},null,"Eng. & Prof. Svcs.",{"$f":"U55*G60","v":0.72650130096179233},{"$f":"(U57-U33-U45)*K60","v":0},null,null,null,null,null,"  Site Certificate",525410.24068411475,1]
[null,null,"  Subtotal",{"$f":"SUM(D28:D33)","v":5686793.1932868883},null,null,{"$f":"SUM(G28:G33)","v":3057498.6133258925},"Other Sectors (not Construction)",{"$f":"I57-I45-I37-I33","v":35.015700809101872},null,null,"Other Sectors (not Construction)",{"$f":"((M57-M45)*G60)-M37-M33","v":1.6518369542176754},null,null,"Other Sectors (not Construction)",{"$f":"(Q57-Q45)*G60-Q33-Q37","v":3.8868937999095468},null,null,"Other Sectors (not Construction)",{"$f":"(U57-U45)*G60-U33-U37","v":2.5700768099528508},null,null,null,null,null,null,"  Other Subtotal",5686793.1932868883]
[null,null,"Subtotal All Costs (without sales tax)",{"$f":"D19+D25+D34","v":204595369.55360687},null,null,{"$f":"G19+G25+G34","v":37020574.760926567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal All Costs (without sales tax)",204595369.55360687]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$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":204595369.55360687},null,null,{"$f":"G19+G25+G34+G36","v":37020574.760926567},"Manufacturing Jobs",{"$f":"I46+I47+I48+I49","v":5.3651643430452136},{"$f":"J46+J47+J48+J49","v":8.3770753441685404},null,"Mfg W&S Earnings",{"$f":"(M46+M47+M48+M49)*$G60","v":0.46055312432707696},null,null,"Mfg Output",{"$f":"(Q46+Q47+Q48+Q49)*$G60","v":3.9898216446741164},{"$f":"(R46+R47+R48+R49)*$G60","v":3.2609489149555699},null,"Mfg Output",{"$f":"(U46+U47+U48+U49)*$G60","v":1.285409694212686},{"$f":"(V46+V47+V48+V49)*$G60","v":1.4239640074822826},null,null,null,null,null,"Total Project Costs",204595369.55360687,{"$f":"AC37/(ProjectData!B11*1000)","v":2045.9536955360686}]
[null,null,null,{"$f":"D37/(DefaultData!E5*1000)","v":2045.9536955360686},null,null,null,null,{"$f":"I39/ProjectData!$B11","v":5.3651643430452138E-2},{"$f":"J39/ProjectData!$B11","v":8.37707534416854E-2},{"$f":"K39/ProjectData!$B11","v":2.8236750237823124E-2},{"$f":"L39/ProjectData!$B11","v":0.16565914710996066},null,null,null,{"$f":"P39*G60","v":1.197338874450558},null,null,null,{"$f":"T39*G60","v":7.8364317954301219},null,null,null,{"$f":"X39*G60","v":3.073122866499753},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":5.3651643430452136},{"$f":"SUM(J46:J49)","v":8.3770753441685404},{"$f":"SUM(K46:K49)","v":2.8236750237823123},16.565914710996065,0.43702121286510953,0.55855412982426045,0.14058563306663385,1.1361609757560038,3.7859621445812781,3.0943310871841172,0.55573693908070498,7.4360301708461005,1.2197318266251764,1.3512067224284432,0.34516344105563496,2.9161019901092544,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":70462.509647900923},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":63.255351300579512},{"$f":"AI42+AI43","v":4.7877303469694557},{"$f":"AJ42+AJ43","v":5.4303436885266745},{"$f":"AK42+AK43","v":12.004217341467768}]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"Millions of \",Deflators!E4, \" dollars\")","v":"Millions of 2017 dollars"},{"$f":"H43/29","v":1357.5443470100486},"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,null,null,"Personnel",null,null,null,null,"       Onsite Construction Only (labour and interconnection)",{"$f":"I45","v":57.941132908669289},{"$f":"M45*G60","v":4.3025141247113581},{"$f":"Q45*$G60","v":4.3025141247113581},{"$f":"U45*$G60","v":11.277716040505975}]
[null,null,"Agriculture",{"$f":"E141","v":0},null,{"$f":"D43","v":0},{"$f":"F43*G$39/10^6","v":0},{"$f":"H46*10^6","v":39368.786063291409},{"$f":"$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":5.3142183919102255},{"$f":"M33","v":0.48521622225809752},{"$f":"Q33","v":1.127829563815316},{"$f":"U33","v":0.72650130096179233}]
[null,null,"Mining",{"$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":188.85913102440713},{"$f":"M34+M37+N60","v":14.562377824338045},{"$f":"+Q34+Q37+R60","v":49.929476085942937},{"$f":"+U34+U37+V60","v":13.838321728740242}]
[null,null,"Construction",27490619.511843465,null,27490619.511843465,26.085989317807666,{"$f":"H18*G39/10^6","v":4.0433088505241281},{"$f":"+(H46*Multipliers!D10)+DefaultData!AQ28","v":57.941132908669289},{"$f":"($G45*Multipliers!E10)+(H47*Multipliers!D10)","v":130.94786130698657},{"$f":"$G45*Multipliers!F10","v":35.381330518577748},224.27032473423361,{"$f":"H45+H46","v":4.0826776365874196},{"$f":"(G45*Multipliers!H10)+(H47*Multipliers!G10)","v":10.682496830659582},{"$f":"$G45*Multipliers!I10","v":1.7627789743545135},16.527953441601515,{"$f":"($H46*Multipliers!J10)+(H45*Multipliers!J10)","v":4.0826776365874196},{"$f":"G45*Multipliers!K10+H47*Multipliers!J10","v":34.97785185907594},{"$f":"$G45*Multipliers!L10","v":6.946290201606204},46.006819697269563,{"$f":"$G45*Multipliers!M10","v":10.701482374202749},{"$f":"$G45*Multipliers!N10","v":7.0717536335992737},{"$f":"$G45*Multipliers!O10","v":4.3163121704908347},22.089548178292858,null,null,null,"  Manangement",142852.72292674455,1,null,null,"     Induced Impacts",{"$f":"K57","v":45.926969645988088},{"$f":"O60","v":2.4124196879649036},{"$f":"S60","v":9.502060128634124},{"$f":"W60","v":5.9044673897819022}]
[null,null,"Manufacturing",3989821.6446741167,null,3989821.6446741167,3.7859621445812781,{"$f":"H29/10^6*G39","v":3.936878606329141E-2},{"$f":"$G46*Multipliers!D11","v":5.3651643430452136},{"$f":"$G46*Multipliers!E11","v":8.3770753441685404},{"$f":"$G46*Multipliers!F11","v":2.8236750237823123},16.565914710996065,{"$f":"$G46*Multipliers!G11","v":0.43702121286510953},{"$f":"$G46*Multipliers!H11","v":0.55855412982426045},{"$f":"$G46*Multipliers!I11","v":0.14058563306663385},1.1361609757560038,{"$f":"+$G46*Multipliers!J11","v":3.7859621445812781},{"$f":"$G46*Multipliers!K11","v":3.0943310871841172},{"$f":"$G46*Multipliers!L11","v":0.55573693908070498},7.4360301708461005,{"$f":"$G46*Multipliers!M11","v":1.2197318266251764},{"$f":"$G46*Multipliers!N11","v":1.3512067224284432},{"$f":"$G46*Multipliers!O11","v":0.34516344105563496},2.9161019901092544,null,null,null,"  Personnel Subtotal",560988.81671382044,0,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"AH45+AH44+AH41","v":298.04145197097472},{"$f":"AI45+AI44+AI41","v":21.762527859272403},{"$f":"AJ45+AJ44+AJ41","v":64.861879903103741},{"$f":"AK45+AK44+AK41","v":31.747006459989912}]
[null,null,"Fabricated Metals",0,null,0,0,{"$f":"G45-(H45+H46)","v":22.003311681220246},{"$f":"$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",{"$f":"(L159-AH50)+M159","v":10.628753097976187},{"$f":"P160-AI50+Q160","v":0.7185354654589805},{"$f":"T160-AJ50+U160","v":2.2237716481410619},{"$f":"X160-AK50+Y160","v":1.2389170521292281}]
[null,null,"Retail Trade",1943446.8999547735,null,1943446.8999547735,1.8441466933877413,null,{"$f":"$G52*Multipliers!D17","v":20.6861296717715},{"$f":"$G52*Multipliers!E17","v":3.2777275928143221},{"$f":"$G52*Multipliers!F17","v":2.9831688095220668},26.947026074107889,{"$f":"$G52*Multipliers!G17","v":0.76005820060675666},{"$f":"$G52*Multipliers!H17","v":0.21463561317225524},{"$f":"$G52*Multipliers!I17","v":0.1490260925429609},1.1237199063219727,{"$f":"+$G52*Multipliers!J17","v":1.8441466933877413},{"$f":"$G52*Multipliers!K17","v":0.75558558252640773},{"$f":"$G52*Multipliers!L17","v":0.58507971807060288},3.1848119939847517,{"$f":"$G52*Multipliers!M17","v":1.1275088213083593},{"$f":"$G52*Multipliers!N17","v":0.42924736457959622},{"$f":"$G52*Multipliers!O17","v":0.3635929399461289},1.9203491258340843,null,null,null,"  Misc. Services",21603.038465408088,0.8,null,null,"     Induced Impacts",{"$f":"N159","v":2.2846882857498851},{"$f":"R160","v":0.12006962929745907},{"$f":"V160","v":0.47233224728258955},{"$f":"Z160","v":0.29339760830201722}]
[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)",{"$f":"SUM(AH50:AH52)","v":18.913441383726074},{"$f":"SUM(AI50:AI52)","v":1.2481269309575285},{"$f":"SUM(AJ50:AJ52)","v":3.1056257316247402},{"$f":"SUM(AK50:AK52)","v":1.9418364966323343}]
[null,null,"Misc. Services",1943446.8999547735,null,1943446.8999547735,1.8441466933877413,null,{"$f":"$G54*Multipliers!D19","v":12.527882562983272},{"$f":"$G54*Multipliers!E19","v":2.7051185625755871},{"$f":"$G54*Multipliers!F19","v":2.307345282099361},17.54034640765822,{"$f":"$G54*Multipliers!G19","v":0.63765461562413983},{"$f":"$G54*Multipliers!H19","v":0.1585069382728648},{"$f":"$G54*Multipliers!I19","v":0.11556856089746372},0.9117301147944683,{"$f":"+$G54*Multipliers!J19","v":1.8441466933877413},{"$f":"$G54*Multipliers!K19","v":0.48431157969897348},{"$f":"$G54*Multipliers!L19","v":0.45257489227540332},2.7810331653621181,{"$f":"$G54*Multipliers!M19","v":1.3112501954352216},{"$f":"$G54*Multipliers!N19","v":0.26750396755150085},{"$f":"$G54*Multipliers!O19","v":0.28111267868520878},1.8598668416719311,null,null,null,"  Misc. Materials",43206.076930816176,1]
[null,null,"Professional Services",1127829.5638153162,null,1127829.5638153162,1.0702032357371611,null,{"$f":"$G55*Multipliers!D20","v":5.3142183919102255},{"$f":"$G55*Multipliers!E20","v":1.7508573125714237},{"$f":"$G55*Multipliers!F20","v":1.6953072506841842},8.7603829551658343,{"$f":"$G55*Multipliers!G20","v":0.46042415250768376},{"$f":"$G55*Multipliers!H20","v":0.10768054993355769},{"$f":"$G55*Multipliers!I20","v":8.460488615029757E-2},0.65270958859153905,{"$f":"+$G55*Multipliers!J20","v":1.0702032357371611},{"$f":"$G55*Multipliers!K20","v":0.33833665763252385},{"$f":"$G55*Multipliers!L20","v":0.33249951190974741},1.7410394052794325,{"$f":"$G55*Multipliers!M20","v":0.68938079653308759},{"$f":"$G55*Multipliers!N20","v":0.19459738911504168},{"$f":"$G55*Multipliers!O20","v":0.20694280707399337},1.0909209927221226,null,null,null,"  Insurance",415443.04741169396,0]
[null,null,"Government",525410.24068411475,null,525410.24068411475,0.49856446196302862,null,{"$f":"$G56*Multipliers!D21","v":1.8016885743470918},{"$f":"$G56*Multipliers!E21","v":1.4196257531436161},{"$f":"$G56*Multipliers!F21","v":0.73614276132240397},3.9574570888131118,{"$f":"$G56*Multipliers!G21","v":0.16972370966908817},{"$f":"$G56*Multipliers!H21","v":9.1982923196805941E-2},{"$f":"$G56*Multipliers!I21","v":3.6593221130009429E-2},0.29829985399590353,0,{"$f":"$G56*Multipliers!K21","v":0.25366267458791736},{"$f":"$G56*Multipliers!L21","v":0.14437214379044608},0.39803481837836341,0,{"$f":"$G56*Multipliers!N21","v":0.15845427451235874},{"$f":"$G56*Multipliers!O21","v":8.9655237723727674E-2},0.2481095122360864,null,null,null,"  Fuel (gals)",21603.038465408088,1]
[null,null,"Total",{"$f":"SUM(D43:D56)","v":37020574.76092656},null,{"$f":"SUM(F43:F56)","v":37020574.76092656},{"$f":"SUM(G43:G56)","v":35.129012546864615},"Total",{"$f":"SUM(I43:I56)","v":103.6362164527266},148.47826587226004,45.926969645988088,298.04145197097466,6.547559527860197,11.813856985059328,2.2891573681418791,20.650573881061401,12.627136403681341,39.904079440705878,9.0165534067331095,61.547769251120329,15.049354014104594,9.4727633517862166,5.6027792749755276,30.124896640866339,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":6.9001204255142081},{"$f":"N57*$G60","v":12.449987745793292},2.4124196879649036,21.762527859272399,13.307059133110336,42.052760641359271,9.502060128634124,64.861879903103727,15.859703845633303,9.9828352245747052,5.9044673897819022,31.747006459989912,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)",{"$f":"D86","v":14854670.59814845},0]
[null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Payment - Individuals",0,1]
[null,null,"Personnel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Payment - Corporate",4806339.0675933994,0]
[null,null,"  Field Salaries",{"$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":23046509.66574185}]
[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$20=\"y\",F197,Calculations!F233)","v":14854670.59814845},{"$f":"IF(ProjectData!$B$20=\"y\",DefaultData!G84,ProjectData!E88)","v":0},null,{"$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$20=\"y\",P197,Calculations!P233)","v":4806339.0675933994},{"$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,null,null,null,"F","O",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":23046509.66574185},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},{"$f":"D91-D92","v":20546509.66574185},null,{"$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":16198.977359964176},{"$f":"H$90*Multipliers!D28*E$94","v":62799.4321820529},{"$f":"H$87*Multipliers!D28*F$94","v":0},78998.409542017078,7.4961994455928604E-2,null,null,null,{"$f":"$H101*Multipliers!D11","v":0.10623017462394146},{"$f":"$H101*Multipliers!E11","v":0.1658659678901544},{"$f":"$H101*Multipliers!F11","v":5.5908723699487482E-2},0.32800486621358332,{"$f":"$H101*Multipliers!G11","v":8.6530135497540073E-3},{"$f":"$H101*Multipliers!H11","v":1.1059363507675281E-2},{"$f":"$H101*Multipliers!I11","v":2.7835934549973614E-3},2.2495970512426647E-2,{"$f":"$H101*Multipliers!J11","v":7.4961994455928604E-2},{"$f":"$H101*Multipliers!K11","v":6.1267709750953532E-2},{"$f":"$H101*Multipliers!L11","v":1.1003583172628362E-2},0.1472332873795105,{"$f":"$H101*Multipliers!M11","v":2.4150672123349655E-2},{"$f":"$H101*Multipliers!N11","v":2.6753873115309995E-2},{"$f":"$H101*Multipliers!O11","v":6.8342310268037264E-3},5.7738776265463379E-2,"  O&M Labour","Base Wage per Hour","Annual Wage","Employer Payroll Costs"]
[null,null,"Fabricated Metals",{"$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":5472.1409862694763},{"$f":"H$90*Multipliers!D31*E$94","v":1380.4268426560623},{"$f":"H$87*Multipliers!D31*F$94","v":0},6852.5678289255384,6.5024366259877368E-3,null,null,null,{"$f":"$H104*Multipliers!D14","v":1.6983502830460972E-2},{"$f":"$H104*Multipliers!E14","v":6.3200689086689785E-3},{"$f":"$H104*Multipliers!F14","v":5.5538834228973377E-3},2.8857455162027288E-2,{"$f":"$H104*Multipliers!G14","v":1.3978551521069834E-3},{"$f":"$H104*Multipliers!H14","v":4.4632760212255955E-4},{"$f":"$H104*Multipliers!I14","v":2.7538087877700243E-4},2.1195636330065453E-3,{"$f":"$H104*Multipliers!J14","v":6.5024366259877368E-3},{"$f":"$H104*Multipliers!K14","v":1.4169131708645015E-3},{"$f":"$H104*Multipliers!L14","v":1.0897589558609914E-3},9.0091087527132286E-3,{"$f":"$H104*Multipliers!M14","v":2.529536426679713E-3},{"$f":"$H104*Multipliers!N14","v":7.6342840128001922E-4},{"$f":"$H104*Multipliers!O14","v":6.7816076492010287E-4},3.9711255928798353E-3,"  Management",{"$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":43938.607274079193},{"$f":"H$90*Multipliers!D32*E$94","v":15377.955052590205},{"$f":"H$87*Multipliers!D32*F$94","v":0},59316.562326669402,5.6285789069102352E-2,null,null,null,{"$f":"$H105*Multipliers!D15","v":0.17256009389044874},{"$f":"$H105*Multipliers!E15","v":9.2142427541931443E-2},{"$f":"$H105*Multipliers!F15","v":6.4219116333101373E-2},0.32892163776548156,{"$f":"$H105*Multipliers!G15","v":1.5365297606308056E-2},{"$f":"$H105*Multipliers!H15","v":6.717999082702571E-3},{"$f":"$H105*Multipliers!I15","v":3.2051335913868234E-3},2.5288430280397452E-2,{"$f":"$H105*Multipliers!J15","v":5.6285789069102352E-2},{"$f":"$H105*Multipliers!K15","v":2.5592348296583623E-2},{"$f":"$H105*Multipliers!L15","v":1.2609281705771141E-2},9.4487419071457107E-2,{"$f":"$H105*Multipliers!M15","v":3.3959921087243626E-2},{"$f":"$H105*Multipliers!N15","v":1.2433356075675627E-2},{"$f":"$H105*Multipliers!O15","v":7.8199967371368265E-3},5.4213273900056078E-2]
[null,null,"Wholesale Trade",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsWHO)","v":2753.053277673841},{"$f":"H$90*Multipliers!D33*E$94","v":13037.453403588544},{"$f":"H$87*Multipliers!D33*F$94","v":0},15790.506681262385,1.4983692471270875E-2,null,null,null,{"$f":"$H106*Multipliers!D16","v":7.0320705389754018E-2},{"$f":"$H106*Multipliers!E16","v":2.2967404074390341E-2},{"$f":"$H106*Multipliers!F16","v":2.2482872904302002E-2},0.11577098236844635,{"$f":"$H106*Multipliers!G16","v":5.8428133589516354E-3},{"$f":"$H106*Multipliers!H16","v":1.5661445211519246E-3},{"$f":"$H106*Multipliers!I16","v":1.1237685676612275E-3},8.5327264477647879E-3,{"$f":"$H106*Multipliers!J16","v":1.4983692471270875E-2},{"$f":"$H106*Multipliers!K16","v":5.2619406055836133E-3},{"$f":"$H106*Multipliers!L16","v":4.4100724046786961E-3},2.4655705481533181E-2,{"$f":"$H106*Multipliers!M16","v":9.4523877183684494E-3},{"$f":"$H106*Multipliers!N16","v":2.8965686073084071E-3},{"$f":"$H106*Multipliers!O16","v":2.7397469027484085E-3},1.5088703228425265E-2]
[null,null,"Retail Trade",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsRET)","v":217415.19481211988},{"$f":"H$90*Multipliers!D34*E$94","v":41583.635115525809},{"$f":"H$87*Multipliers!D34*F$94","v":0},258998.82992764568,0.24576531307002872,null,null,null,{"$f":"$H107*Multipliers!D17","v":2.7567943229347049},{"$f":"$H107*Multipliers!E17","v":0.43681543930025751},{"$f":"$H107*Multipliers!F17","v":0.39756024780550636},3.5911700100404689,{"$f":"$H107*Multipliers!G17","v":0.10129125968846528},{"$f":"$H107*Multipliers!H17","v":2.8604009028345739E-2},{"$f":"$H107*Multipliers!I17","v":1.9860374676670674E-2},0.14975564339348169,{"$f":"$H107*Multipliers!J17","v":0.24576531307002872},{"$f":"$H107*Multipliers!K17","v":0.10069520386129009},{"$f":"$H107*Multipliers!L17","v":7.7972267931894282E-2},0.42443278486321306,{"$f":"$H107*Multipliers!M17","v":0.15026058363558054},{"$f":"$H107*Multipliers!N17","v":5.7204838052548862E-2},{"$f":"$H107*Multipliers!O17","v":4.8455219444478559E-2},0.25592064113260793]
[null,null,"FIRE",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsFIRE)","v":38315.536181553936},{"$f":"H$90*Multipliers!D35*E$94","v":46975.85480823103},{"$f":"H$87*Multipliers!D35*F$94","v":0},85291.390989784966,8.0933436705635367E-2,null,null,null,{"$f":"($H108-(($H86+$H88)*$G39/10^6))*Multipliers!D18","v":0.22076617843261243},{"$f":"$H108*Multipliers!E18","v":0.18312231038538146},{"$f":"$H108*Multipliers!F18","v":8.6628569360431867E-2},0.49051705817842572,{"$f":"($H108-(($H86+$H88)*$G39/10^6))*Multipliers!G18","v":1.7551332132605704E-2},{"$f":"$H108*Multipliers!H18","v":1.2300718881017497E-2},{"$f":"$H108*Multipliers!I18","v":4.3397042179262133E-3},3.4191755231549416E-2,{"$f":"$H108*Multipliers!J18","v":8.0933436705635367E-2},{"$f":"$H108*Multipliers!K18","v":3.712711170990439E-2},{"$f":"$H108*Multipliers!L18","v":1.6993935348172624E-2},0.13505448376371237,{"$f":"$H108*Multipliers!M18","v":4.6252919042786743E-2},{"$f":"$H108*Multipliers!N18","v":2.0262709695925245E-2},{"$f":"$H108*Multipliers!O18","v":1.0569653366036528E-2},7.708528210474852E-2]
[null,null,"Misc. Services",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsOTH)","v":17179.413155179191},{"$f":"H$90*Multipliers!D36*E$94","v":135123.47460773386},{"$f":"H$87*Multipliers!D36*F$94","v":0},152302.88776291304,0.14452098838816566,null,null,null,{"$f":"$H109*Multipliers!D19","v":0.98177763022051134},{"$f":"$H109*Multipliers!E19","v":0.21199311842835017},{"$f":"$H109*Multipliers!F19","v":0.18082065917933943},1.3745914078282011,{"$f":"$H109*Multipliers!G19","v":4.9971336678746849E-2},{"$f":"$H109*Multipliers!H19","v":1.2421777219628128E-2},{"$f":"$H109*Multipliers!I19","v":9.0568080659664055E-3},7.1449921964341384E-2,{"$f":"$H109*Multipliers!J19","v":0.14452098838816566},{"$f":"$H109*Multipliers!K19","v":3.7954241079027375E-2},{"$f":"$H109*Multipliers!L19","v":3.5467119283854508E-2},0.21794234875104754,{"$f":"$H109*Multipliers!M19","v":0.10275927340701502},{"$f":"$H109*Multipliers!N19","v":2.0963591414346474E-2},{"$f":"$H109*Multipliers!O19","v":2.2030070773490923E-2},0.14575293559485242]
[null,null,"Professional Services",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsPRO)","v":0},{"$f":"H$90*Multipliers!D37*E$94","v":1585.6593531530602},{"$f":"H$87*Multipliers!D37*F$94","v":0},1585.6593531530602,1.5046402621160426E-3,null,null,null,{"$f":"$H110*Multipliers!D20","v":7.471465874085142E-3},{"$f":"$H110*Multipliers!E20","v":2.461598243908002E-3},{"$f":"$H110*Multipliers!F20","v":2.3834982560855893E-3},1.2316562374078735E-2,{"$f":"$H110*Multipliers!G20","v":6.4732818438596187E-4},{"$f":"$H110*Multipliers!H20","v":1.5139226407330695E-4},{"$f":"$H110*Multipliers!I20","v":1.1894929282828872E-4},9.1766974128755746E-4,{"$f":"$H110*Multipliers!J20","v":1.5046402621160426E-3},{"$f":"$H110*Multipliers!K20","v":4.7568063730718698E-4},{"$f":"$H110*Multipliers!L20","v":4.6747396760460634E-4},2.4477948670278359E-3,{"$f":"$H110*Multipliers!M20","v":9.6922721568752732E-4},{"$f":"$H110*Multipliers!N20","v":2.7359202139159338E-4},{"$f":"$H110*Multipliers!O20","v":2.9094892360736211E-4},1.5337681606864828E-3]
[null,null,"Government",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsGOV)","v":717325.25901651254},{"$f":"H$90*Multipliers!D38*E$94","v":5636.64535406306},{"$f":"H$87*Multipliers!D38*F$94","v":0},722961.90437057556,0.68602224502317388,null,null,null,{"$f":"$H111*Multipliers!D21","v":2.4791146078475399},{"$f":"$H111*Multipliers!E21","v":1.9533980469240051},{"$f":"$H111*Multipliers!F21","v":1.0129288152459679},5.4454414700175127,{"$f":"$H111*Multipliers!G21","v":0.23353898888501903},{"$f":"$H111*Multipliers!H21","v":0.12656804944903272},{"$f":"$H111*Multipliers!I21","v":5.0352092111411062E-2},0.41045913044546284,{"$f":"$H111*Multipliers!J21","v":0.68602224502317388},{"$f":"$H111*Multipliers!K21","v":0.34903859134727161},{"$f":"$H111*Multipliers!L21","v":0.19865535905219586},1.2337161954226412,{"$f":"$H111*Multipliers!M21","v":0.35408496665284284},{"$f":"$H111*Multipliers!N21","v":0.21803230159342482},{"$f":"$H111*Multipliers!O21","v":0.12336516569823019},0.69548243394449782]
[null,null,"Total",{"$f":"SUM(D98:D111)","v":1058598.1820633523},{"$f":"SUM(E98:E111)","v":330000},{"$f":"SUM(F98:F111)","v":0},{"$f":"SUM(G98:G111)","v":1388598.1820633523},{"$f":"SUM(H98:H111)","v":1.3176479099871226},null,null,"Total",{"$f":"SUM(L98:L111)","v":6.8252932307077074},{"$f":"SUM(M98:M111)","v":3.0865447664566394},1.8326901810995919,11.744528178263941,0.4349808054261613,0.20059416260742502,9.1327584208223178E-2,0.72690255224180955,1.3176479099871226,0.62206417708084549,0.35949794232565557,2.2992100293936231,0.72727031733429925,0.36109900902877362,0.22329650784430763,1.3116658342073806]
[]
[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,{"$f":"L112","v":6.8252932307077074},{"$f":"M112","v":3.0865447664566394},{"$f":"N112","v":1.8326901810995919},{"$f":"O112","v":11.744528178263941},{"$f":"P112*$G60","v":0.45840284879526233},{"$f":"Q112*$G60","v":0.21139538674782482},9.6245223357896731E-2,{"$f":"P116+Q116+R116","v":0.76604345890098391},1.3885981820633522,0.65555994046212185,0.37885552383549859,2.4230136463609719,0.76643102672922303,0.38054280182263067,0.23532016595900113,1.382293994510855]
[null,null,"  Administrative/Secretarial",{"$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,{"$f":"L116+L137","v":12.825293230707707},{"$f":"M116+M137","v":3.8034598672684803},{"$f":"N116+N137","v":2.2846882857498851},{"$f":"O116+O137","v":18.913441383726074},{"$f":"(P112+P137)*$G60","v":0.86792468499635111},{"$f":"(Q112+Q137)*$G60","v":0.26013261666371823},0.12006962929745905,1.2481269309575285,1.7981200182644412,0.83517346607770948,0.47233224728258943,3.1056257316247398,1.175952862930312,0.47248602540000495,0.29339760830201722,1.9418364966323343]
[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$117*Multipliers!D28","v":70641.045041295671},null,6.7031648579331651E-2,null,null,null,null,{"$f":"$H126*Multipliers!E11","v":0.14831874940867737},{"$f":"$H126*Multipliers!F11","v":4.9994052943005719E-2},0.19831280235168308,null,{"$f":"$H126*Multipliers!H11","v":9.8893762571033612E-3},{"$f":"$H126*Multipliers!I11","v":2.4891127779799061E-3},1.2378489035083267E-2,{"$f":"$H126*Multipliers!J11","v":6.7031648579331651E-2},{"$f":"$H126*Multipliers!K11","v":5.478610353278298E-2},{"$f":"$H126*Multipliers!L11","v":9.8394970103778644E-3},0.13165724912249249,null,{"$f":"$H126*Multipliers!N11","v":2.3923539305718874E-2},{"$f":"$H126*Multipliers!O11","v":6.111227106797467E-3},3.0034766412516341E-2]
[null,null,"Fabricated Metals",null,null,{"$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$117*Multipliers!D31","v":1552.7973960909262},null,1.4734573831519738E-3,null,null,null,null,{"$f":"$H129*Multipliers!E14","v":1.4321327113423384E-3},{"$f":"$H129*Multipliers!F14","v":1.2585144623982179E-3},2.6906471737405562E-3,null,{"$f":"$H129*Multipliers!H14","v":1.0113819456904034E-4},{"$f":"$H129*Multipliers!I14","v":6.240152920386465E-5},1.6353972377290498E-4,{"$f":"$H129*Multipliers!J14","v":1.4734573831519738E-3},{"$f":"$H129*Multipliers!K14","v":3.2107366714680401E-4},{"$f":"$H129*Multipliers!L14","v":2.4694025820289355E-4},2.0414713085016713E-3,null,{"$f":"$H129*Multipliers!N14","v":1.7299349137494746E-4},{"$f":"$H129*Multipliers!O14","v":1.5367177621415548E-4},3.2666526758910297E-4]
[null,null,"TCPU",null,null,{"$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$117*Multipliers!D35+(G116*H116)","v":91157.152101609463},null,8.6499487395687802E-2,null,null,null,null,{"$f":"$H133*Multipliers!E18","v":0.19571621598946137},{"$f":"$H133*Multipliers!F18","v":9.2586292495563646E-2},0.28830250848502503,null,{"$f":"$H133*Multipliers!H18","v":1.3146678568419E-2},{"$f":"$H133*Multipliers!I18","v":4.6381595244105577E-3},1.7784838092829557E-2,{"$f":"$H133*Multipliers!J18","v":8.6499487395687802E-2},{"$f":"$H133*Multipliers!K18","v":3.9680461649857925E-2},{"$f":"$H133*Multipliers!L18","v":1.8162662507448395E-2},0.1443426115529941,null,{"$f":"$H133*Multipliers!N18","v":2.1656240897319091E-2},{"$f":"$H133*Multipliers!O18","v":1.1296562154373527E-2},3.2952803051692618E-2]
[null,null,"Misc. Services",null,null,{"$f":"G$117*Multipliers!D36","v":151996.01531794085},null,0.14422979555717014,null,null,null,null,{"$f":"$H134*Multipliers!E19","v":0.21156597717367706},{"$f":"$H134*Multipliers!F19","v":0.18045632677173448},0.39202230394541154,null,{"$f":"$H134*Multipliers!H19","v":1.2396748796317986E-2},{"$f":"$H134*Multipliers!I19","v":9.0385596605968791E-3},2.1435308456914867E-2,{"$f":"$H134*Multipliers!J19","v":0.14422979555717014},{"$f":"$H134*Multipliers!K19","v":3.7877767737463978E-2},{"$f":"$H134*Multipliers!L19","v":3.5395657200826249E-2},0.21750322049546036,null,{"$f":"$H134*Multipliers!N19","v":2.0921352237879033E-2},{"$f":"$H134*Multipliers!O19","v":2.198568276627404E-2},4.2907035004153077E-2]
[null,null,"Professional Services",null,null,{"$f":"G$117*Multipliers!D37","v":1783.6567926524747},null,1.6925210441227862E-3,null,null,null,null,{"$f":"$H135*Multipliers!E20","v":2.7689720492596183E-3},{"$f":"$H135*Multipliers!F20","v":2.681119905286502E-3},5.4500919545461199E-3,null,{"$f":"$H135*Multipliers!H20","v":1.7029624908555344E-4},{"$f":"$H135*Multipliers!I20","v":1.3380220266887653E-4},3.0409845175442997E-4,{"$f":"$H135*Multipliers!J20","v":1.6925210441227862E-3},{"$f":"$H135*Multipliers!K20","v":5.3507772535071288E-4},{"$f":"$H135*Multipliers!L20","v":5.2584630869684202E-4},2.7534450781703411E-3,null,{"$f":"$H135*Multipliers!N20","v":3.0775479386557222E-4},{"$f":"$H135*Multipliers!O20","v":3.2727901038471277E-4},6.3503380425028498E-4]
[null,null,"Government",null,null,{"$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},{"$f":"SUM(M123:M136)","v":0.71691510081184084},{"$f":"SUM(N123:N136)","v":0.45199810465029339},{"$f":"L137+M137+N137","v":7.1689132054621343},{"$f":"H137","v":0.38859736281855145},{"$f":"SUM(Q123:Q136)","v":4.6247006489533865E-2},{"$f":"SUM(R123:R136)","v":2.260710052659199E-2},{"$f":"R137+Q137+P137","v":0.45745146983467733},{"$f":"SUM(T123:T136)","v":0.38859736281855145},{"$f":"SUM(U123:U136)","v":0.17043619218997377},{"$f":"SUM(V123:V136)","v":8.8700540497239522E-2},{"$f":"T137+U137+V137","v":0.64773409550576477},{"$f":"P137","v":0.38859736281855145},{"$f":"SUM(Y123:Y136)","v":8.7245394635464643E-2},{"$f":"SUM(Z123:Z136)","v":5.5109981785343751E-2},{"$f":"X137+Y137+Z137","v":0.53095273923935982}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflate to",{"$f":"Q115","v":2020},"Dollars"]
[null,null,null,"Annual O&M Costs Local Demand","Construction Costs Local Demand",null,null,null,null,null,null,{"$f":"SUM(M144:M157)","v":3.8034598672684803},null,null,null,{"$f":"P137*$G60","v":0.40952183620108884},4.8737229915893382E-2,2.3824405939562331E-2,0.48208347205654456,0.40952183620108884,0.17961352561558774,9.347672344709089E-2,0.68261208526376749,0.40952183620108884,9.1943223577374278E-2,5.8077442343016109E-2,0.55954250212147916]
[null,null,null,"Demand","Demand"]
[null,null,"Agriculture",0,0,null,null,null,null,null,null,"With Plant Employees"]
[null,null,"Mining",0,0,null,null,null,null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output",null,null,null,"Value Added"]
[null,null,"Construction",0,{"$f":"+G7+G13+G14+G15+G16+G10+H29","v":27490619.511843465},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":3989821.6446741167},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,0.10623017462394146,0.31418471729883179,0.1059027766424932,0.52631766856526641,8.6530135497540073E-3,2.0948739764778644E-2,5.272706232977268E-3,3.4874459547509923E-2,0.14199364303526024,0.11605381328373651,2.0843080183006228E-2,0.27889053650200296,2.4150672123349655E-2,5.067741242102887E-2,1.2945458133601193E-2,8.7773542677979724E-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":1943446.8999547735},null,null,null,null,"Electrical Equipment",null,1.6983502830460972E-2,7.7522016200113168E-3,6.8123978852955552E-3,3.1548102335767846E-2,1.3978551521069834E-3,5.4746579669159986E-4,3.3778240798086709E-4,2.2831033567794505E-3,7.9758940091397106E-3,1.7379868380113055E-3,1.3366992140638849E-3,1.10505800612149E-2,2.529536426679713E-3,9.3642189265496665E-4,8.3183254113425829E-4,4.2977908604689384E-3]
[null,null,"FIRE",{"$f":"J90+G78+H86+H88+(D66*E66*DefaultData!N107)+(D67*E67*DefaultData!N107)+(D68*E68*DefaultData!N107)","v":38315.536181553936},{"$f":"G32","v":0},null,null,null,null,"TCPU",null,0.17256009389044874,0.11901341719901096,8.2946984230745674E-2,0.37452049532020537,1.5365297606308056E-2,8.6771322278047132E-3,4.1398290827175718E-3,2.8182258916830343E-2,7.2700104344528893E-2,3.3055704154718854E-2,1.6286457219133747E-2,0.12204226571838149,3.3959921087243626E-2,1.6059227364558573E-2,1.0100499400759124E-2,6.0119647852561325E-2]
[null,null,"Misc. Services",{"$f":"G75","v":17282.430772326472},{"$f":"G17*0.5","v":1943446.8999547735},null,null,null,null,"Wholesale Trade",null,7.0320705389754018E-2,4.4298345008977433E-2,4.3363806265693423E-2,0.15798285666442488,5.8428133589516354E-3,3.0206988176459514E-3,2.1674668830340103E-3,1.1030979059631598E-2,2.8899773629223E-2,1.0148959787005356E-2,8.5059203149066964E-3,4.7554653731135058E-2,9.4523877183684494E-3,5.5867522116613911E-3,5.2842825920651178E-3,2.0323422522094958E-2]
[null,null,"Professional Services",0,{"$f":"G30+G31+J29","v":1127829.5638153162},null,null,null,null,"Retail Trade",null,2.7567943229347049,0.51570581565490992,0.46936100105559142,3.7418611396452062,0.10129125968846528,3.3769991808425423E-2,2.3447226907207287E-2,0.15850847840409799,0.29015137706555133,0.11888110530848041,9.2054328703891616E-2,0.5010868110779233,0.15026058363558054,6.7536229292981753E-2,5.7206399358003958E-2,0.27500321228656627]
[null,null,"Government",{"$f":"G76+G83+G84+G89+(D66*E66*DefaultData!N106)+(D67*E67*DefaultData!N106)+(D68*E68*DefaultData!N106)","v":717768.49974543555},{"$f":"G33+G36","v":525410.24068411475},null,null,null,null,"FIRE",null,0.22076617843261243,0.37883852637484283,0.1792148618559955,0.77881956666345076,1.7551332132605704E-2,2.5447397449436499E-2,8.977863742336771E-3,5.1976593324378977E-2,0.16743292410132316,7.6807573359762321E-2,3.5156597855621016E-2,0.27939709531670648,4.6252919042786743E-2,4.1918950593244339E-2,2.1866215520410057E-2,0.11003808515644113]
[null,null,"Total",{"$f":"SUM(D141:D154)","v":1058598.5845709208},{"$f":"SUM(E141:E154)","v":37020574.76092656},null,null,null,null,"Misc. Services",null,0.98177763022051134,0.4235590956020272,0.36127698595107394,1.7666137117736125,4.9971336678746849E-2,2.4818526015946113E-2,1.8095367726563283E-2,9.2885230421256237E-2,0.28875078394533582,7.5832008816491353E-2,7.0862776484680756E-2,0.4354455692465079,0.10275927340701502,4.1884943652225504E-2,4.401575353976496E-2,0.18865997059900547]
[null,null,null,null,null,null,null,null,null,"Professional Services",null,7.471465874085142E-3,5.2305702931676207E-3,5.0646181613720909E-3,1.7766654328624856E-2,6.4732818438596187E-4,3.2168851315886039E-4,2.5275149549716528E-4,1.2217681930419876E-3,3.197161306238829E-3,1.0107583626578999E-3,9.9332027630144831E-4,5.2012399451981774E-3,9.6922721568752732E-4,5.8134681525716554E-4,6.1822793399207493E-4,2.1688019649367678E-3]
[null,null,null,null,null,null,null,null,null,"Government",null,2.4791146078475399,1.9705296279698106,1.0218123462392255,5.4714565820565761,0.23353898888501903,0.1276780693962524,5.0793687181187472E-2,0.41201074546245892,0.69203875850763585,0.35209970985570649,0.20039759504405907,1.2445360634074014,0.35408496665284284,0.21994447615059359,0.12444709589556835,0.69847653869900483]
[null,null,null,null,null,null,null,null,null,"Plant Employees",null,{"$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,{"$f":"SUM(L144:L158)","v":12.825293230707707},{"$f":"SUM(M144:M157)","v":3.8034598672684803},{"$f":"SUM(N144:N157)","v":2.2846882857498851},{"$f":"SUM(O144:O158)","v":18.913441383726074},0.82357816824471275,0.24684116909695891,0.11393468473481518,1.1843540220764868,1.7062452728056741,0.79250036927081924,0.44819848282289515,2.946944124899388,1.1158676801528506,0.44834440366423822,0.27840648962965137,1.8426185734467402]
[null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"Q138","v":2020},"Dollars",null,null,null,{"$f":"P159*$G60","v":0.86792468499635111},0.26013261666371823,0.12006962929745907,1.2481269309575285,1.7981200182644412,0.83517346607770948,0.47233224728258955,3.1056257316247398,1.175952862930312,0.47248602540000489,0.29339760830201722,1.941836496632334]
[]
[null,null,"Default",null,null,null,null,"Default",null,null,null,null,"Default"]
[null,null,"From DefaultData",null,null,null,null,"From DefaultData",null,null,null,null,"From DefaultData"]
[null,null,"Debt - Loan Repayment Schedule",null,null,null,null,"Equity - Individual Investment Repayment Schedule",null,null,null,null,"Equity - Corporate Investment Repayment Schedule"]
[null,null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt",null,"Year","Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C166<=DefaultData!D$85,-IPMT(DefaultData!D$86,C166,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":10638959.216787558},{"$f":"IF(C166<=DefaultData!D$85,-PPMT(DefaultData!D$86,C166,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":4215711.381360895},{"$f":"D166+E166","v":14854670.598148454},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$91),0)","v":4091907.3910721363},{"$f":"IF(M166<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M166,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":714431.67652126274},{"$f":"N166+O166","v":4806339.0675933994}]
[null,null,2,{"$f":"IF(C167<=DefaultData!D$85,-IPMT(DefaultData!D$86,C167,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":10364937.9769991},{"$f":"IF(C167<=DefaultData!D$85,-PPMT(DefaultData!D$86,C167,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":4489732.6211493528},{"$f":"D167+E167","v":14854670.598148454},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$91),0)","v":4020464.2234200099},{"$f":"IF(M167<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M167,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":785874.84417338925},{"$f":"N167+O167","v":4806339.0675933994}]
[null,null,3,{"$f":"IF(C168<=DefaultData!D$85,-IPMT(DefaultData!D$86,C168,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":10073105.356624393},{"$f":"IF(C168<=DefaultData!D$85,-PPMT(DefaultData!D$86,C168,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":4781565.2415240612},14854670.598148454,null,3,{"$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$91),0)","v":3941876.7390026706},{"$f":"IF(M168<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M168,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":864462.32859072823},4806339.0675933985]
[null,null,4,{"$f":"IF(C169<=DefaultData!D$85,-IPMT(DefaultData!D$86,C169,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":9762303.6159253288},{"$f":"IF(C169<=DefaultData!D$85,-PPMT(DefaultData!D$86,C169,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":5092366.9822231242},14854670.598148454,null,4,{"$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$91),0)","v":3855430.5061435979},{"$f":"IF(M169<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M169,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":950908.56144980108},4806339.0675933994]
[null,null,5,{"$f":"IF(C170<=DefaultData!D$85,-IPMT(DefaultData!D$86,C170,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":9431299.762080824},{"$f":"IF(C170<=DefaultData!D$85,-PPMT(DefaultData!D$86,C170,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":5423370.8360676272},14854670.59814845,null,5,{"$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$91),0)","v":3760339.6499986183},{"$f":"IF(M170<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M170,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1045999.417594781},4806339.0675933994]
[null,null,6,{"$f":"IF(C171<=DefaultData!D$85,-IPMT(DefaultData!D$86,C171,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":9078780.6577364281},{"$f":"IF(C171<=DefaultData!D$85,-PPMT(DefaultData!D$86,C171,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":5775889.9404120231},14854670.59814845,null,6,{"$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$91),0)","v":3655739.70823914},{"$f":"IF(M171<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M171,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1150599.359354259},4806339.0675933994]
[null,null,7,{"$f":"IF(C172<=DefaultData!D$85,-IPMT(DefaultData!D$86,C172,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":8703347.8116096463},{"$f":"IF(C172<=DefaultData!D$85,-PPMT(DefaultData!D$86,C172,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":6151322.7865388049},14854670.59814845,null,7,{"$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$91),0)","v":3540679.772303714},{"$f":"IF(M172<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M172,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1265659.295289685},4806339.0675933994]
[null,null,8,{"$f":"IF(C173<=DefaultData!D$85,-IPMT(DefaultData!D$86,C173,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":8303511.830484625},{"$f":"IF(C173<=DefaultData!D$85,-PPMT(DefaultData!D$86,C173,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":6551158.7676638281},14854670.598148454,null,8,{"$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$91),0)","v":3414113.8427747451},{"$f":"IF(M173<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M173,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1392225.2248186534},4806339.0675933985]
[null,null,9,{"$f":"IF(C174<=DefaultData!D$85,-IPMT(DefaultData!D$86,C174,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":7877686.510586476},{"$f":"IF(C174<=DefaultData!D$85,-PPMT(DefaultData!D$86,C174,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":6976984.0875619752},14854670.59814845,null,9,{"$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$91),0)","v":3274891.3202928798},{"$f":"IF(M174<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M174,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1531447.7473005189},4806339.0675933985]
[null,null,10,{"$f":"IF(C175<=DefaultData!D$85,-IPMT(DefaultData!D$86,C175,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":7424182.5448949495},{"$f":"IF(C175<=DefaultData!D$85,-PPMT(DefaultData!D$86,C175,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":7430488.0532535054},14854670.598148454,null,10,{"$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$91),0)","v":3121746.545562828},{"$f":"IF(M175<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M175,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$46*DefaultData!$D$91),0)","v":1684592.5220305708},4806339.0675933985]
[null,null,11,{"$f":"IF(C176<=DefaultData!D$85,-IPMT(DefaultData!D$86,C176,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":6941200.8214334697},{"$f":"IF(C176<=DefaultData!D$85,-PPMT(DefaultData!D$86,C176,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":7913469.7767149815},14854670.59814845,null,11,{"$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$91),0)","v":2953287.2933597714},{"$f":"IF(M176<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M176,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":1853051.7742336274},4806339.0675933985]
[null,null,12,{"$f":"IF(C177<=DefaultData!D$85,-IPMT(DefaultData!D$86,C177,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":6426825.285946996},{"$f":"IF(C177<=DefaultData!D$85,-PPMT(DefaultData!D$86,C177,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":8427845.3122014571},14854670.598148454,null,12,{"$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$91),0)","v":2767982.1159364088},{"$f":"IF(M177<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M177,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2038356.9516569902},4806339.0675933994]
[null,null,13,{"$f":"IF(C178<=DefaultData!D$85,-IPMT(DefaultData!D$86,C178,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":5879015.3406539019},{"$f":"IF(C178<=DefaultData!D$85,-PPMT(DefaultData!D$86,C178,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":8975655.2574945521},14854670.598148454,null,13,{"$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$91),0)","v":2564146.4207707094},{"$f":"IF(M178<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M178,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2242192.6468226891},4806339.0675933985]
[null,null,14,{"$f":"IF(C179<=DefaultData!D$85,-IPMT(DefaultData!D$86,C179,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":5295597.7489167554},{"$f":"IF(C179<=DefaultData!D$85,-PPMT(DefaultData!D$86,C179,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":9559072.8492316976},14854670.598148454,null,14,{"$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$91),0)","v":2339927.1560884407},{"$f":"IF(M179<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M179,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2466411.9115049583},4806339.0675933994]
[null,null,15,{"$f":"IF(C180<=DefaultData!D$85,-IPMT(DefaultData!D$86,C180,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":4674258.0137166958},{"$f":"IF(C180<=DefaultData!D$85,-PPMT(DefaultData!D$86,C180,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":10180412.584431758},14854670.598148454,null,15,{"$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$91),0)","v":2093285.9649379444},{"$f":"IF(M180<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M180,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2713053.1026554541},4806339.0675933985]
[null,null,16,{"$f":"IF(C181<=DefaultData!D$85,-IPMT(DefaultData!D$86,C181,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":4012531.1957286303},{"$f":"IF(C181<=DefaultData!D$85,-PPMT(DefaultData!D$86,C181,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":10842139.40241982},14854670.59814845,null,16,{"$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$91),0)","v":1821980.6546723992},{"$f":"IF(M181<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M181,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":2984358.4129209993},4806339.0675933985]
[null,null,17,{"$f":"IF(C182<=DefaultData!D$85,-IPMT(DefaultData!D$86,C182,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":3307792.1345713423},{"$f":"IF(C182<=DefaultData!D$85,-PPMT(DefaultData!D$86,C182,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":11546878.46357711},14854670.598148452,null,17,{"$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$91),0)","v":1523544.8133802994},{"$f":"IF(M182<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M182,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":3282794.2542130998},4806339.0675933994]
[null,null,18,{"$f":"IF(C183<=DefaultData!D$85,-IPMT(DefaultData!D$86,C183,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":2557245.0344388303},{"$f":"IF(C183<=DefaultData!D$85,-PPMT(DefaultData!D$86,C183,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":12297425.563709622},14854670.598148452,null,18,{"$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$91),0)","v":1195265.3879589892},{"$f":"IF(M183<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M183,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":3611073.6796344095},4806339.0675933985]
[null,null,19,{"$f":"IF(C184<=DefaultData!D$85,-IPMT(DefaultData!D$86,C184,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":1757912.3727977045},{"$f":"IF(C184<=DefaultData!D$85,-PPMT(DefaultData!D$86,C184,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":13096758.225350749},14854670.598148454,null,19,{"$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$91),0)","v":834158.01999554841},{"$f":"IF(M184<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M184,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":3972181.0475978502},4806339.0675933985]
[null,null,20,{"$f":"IF(C185<=DefaultData!D$85,-IPMT(DefaultData!D$86,C185,DefaultData!D$85,DefaultData!D$48*DefaultData!D$84),0)","v":906623.08814990567},{"$f":"IF(C185<=DefaultData!D$85,-PPMT(DefaultData!D$86,C185,DefaultData!D$85,DefaultData!D$84*DefaultData!D$48),0)","v":13948047.509998547},14854670.598148452,null,20,{"$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$91),0)","v":436939.91523576353},{"$f":"IF(M185<=DefaultData!$D$93,-PPMT(DefaultData!$D$92,M185,DefaultData!$D$93,DefaultData!$D$89*DefaultData!$D$48*DefaultData!$D$91),0)","v":4369399.1523576351},4806339.0675933985]
[null,null,21,{"$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":133417116.32008356},{"$f":"SUM(E166:E195)","v":163676295.64288548},{"$f":"E196+D196","v":297093411.96296906},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":55207707.44114662},{"$f":"SUM(O166:O195)","v":40919073.910721369},{"$f":"O196+N196","v":96126781.351867989}]
[null,null,"AvgAnn",{"$f":"D196/DefaultData!$D$85","v":6670855.8160041776},{"$f":"E196/DefaultData!$D$85","v":8183814.7821442736},{"$f":"E197+D197","v":14854670.59814845},null,"AvgAnn",0,0,{"$f":"J197+I197","v":0},null,"AvgAnn",{"$f":"N196/DefaultData!$D$93","v":2760385.3720573308},{"$f":"O196/DefaultData!$D$93","v":2045953.6955360684},{"$f":"O197+N197","v":4806339.0675933994}]
[]
[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$59),0)","v":10638959.216787558},{"$f":"IF(C202<=ProjectData!B$89,-PPMT(ProjectData!B$90,C202,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":4215711.381360895},{"$f":"D202+E202","v":14854670.598148454},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$94),0)","v":4091907.3910721363},{"$f":"IF(M202<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M202,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":714431.67652126274},{"$f":"N202+O202","v":4806339.0675933994}]
[null,null,2,{"$f":"IF(C203<=ProjectData!B$89,-IPMT(ProjectData!B$90,C203,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":10364937.9769991},{"$f":"IF(C203<=ProjectData!B$89,-PPMT(ProjectData!B$90,C203,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":4489732.6211493528},{"$f":"D203+E203","v":14854670.598148454},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$94),0)","v":4020464.2234200099},{"$f":"IF(M203<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M203,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":785874.84417338925},{"$f":"N203+O203","v":4806339.0675933994}]
[null,null,3,{"$f":"IF(C204<=ProjectData!B$89,-IPMT(ProjectData!B$90,C204,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":10073105.356624393},{"$f":"IF(C204<=ProjectData!B$89,-PPMT(ProjectData!B$90,C204,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":4781565.2415240612},14854670.598148454,null,3,{"$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$94),0)","v":3941876.7390026706},{"$f":"IF(M204<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M204,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":864462.32859072823},4806339.0675933985]
[null,null,4,{"$f":"IF(C205<=ProjectData!B$89,-IPMT(ProjectData!B$90,C205,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":9762303.6159253288},{"$f":"IF(C205<=ProjectData!B$89,-PPMT(ProjectData!B$90,C205,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":5092366.9822231242},14854670.598148454,null,4,{"$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$94),0)","v":3855430.5061435979},{"$f":"IF(M205<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M205,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":950908.56144980108},4806339.0675933994]
[null,null,5,{"$f":"IF(C206<=ProjectData!B$89,-IPMT(ProjectData!B$90,C206,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":9431299.762080824},{"$f":"IF(C206<=ProjectData!B$89,-PPMT(ProjectData!B$90,C206,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":5423370.8360676272},14854670.59814845,null,5,{"$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$94),0)","v":3760339.6499986183},{"$f":"IF(M206<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M206,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1045999.417594781},4806339.0675933994]
[null,null,6,{"$f":"IF(C207<=ProjectData!B$89,-IPMT(ProjectData!B$90,C207,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":9078780.6577364281},{"$f":"IF(C207<=ProjectData!B$89,-PPMT(ProjectData!B$90,C207,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":5775889.9404120231},14854670.59814845,null,6,{"$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$94),0)","v":3655739.70823914},{"$f":"IF(M207<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M207,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1150599.359354259},4806339.0675933994]
[null,null,7,{"$f":"IF(C208<=ProjectData!B$89,-IPMT(ProjectData!B$90,C208,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":8703347.8116096463},{"$f":"IF(C208<=ProjectData!B$89,-PPMT(ProjectData!B$90,C208,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":6151322.7865388049},14854670.59814845,null,7,{"$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$94),0)","v":3540679.772303714},{"$f":"IF(M208<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M208,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1265659.295289685},4806339.0675933994]
[null,null,8,{"$f":"IF(C209<=ProjectData!B$89,-IPMT(ProjectData!B$90,C209,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":8303511.830484625},{"$f":"IF(C209<=ProjectData!B$89,-PPMT(ProjectData!B$90,C209,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":6551158.7676638281},14854670.598148454,null,8,{"$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$94),0)","v":3414113.8427747451},{"$f":"IF(M209<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M209,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1392225.2248186534},4806339.0675933985]
[null,null,9,{"$f":"IF(C210<=ProjectData!B$89,-IPMT(ProjectData!B$90,C210,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":7877686.510586476},{"$f":"IF(C210<=ProjectData!B$89,-PPMT(ProjectData!B$90,C210,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":6976984.0875619752},14854670.59814845,null,9,{"$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$94),0)","v":3274891.3202928798},{"$f":"IF(M210<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M210,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1531447.7473005189},4806339.0675933985]
[null,null,10,{"$f":"IF(C211<=ProjectData!B$89,-IPMT(ProjectData!B$90,C211,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":7424182.5448949495},{"$f":"IF(C211<=ProjectData!B$89,-PPMT(ProjectData!B$90,C211,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":7430488.0532535054},14854670.598148454,null,10,{"$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$94),0)","v":3121746.545562828},{"$f":"IF(M211<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M211,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1684592.5220305708},4806339.0675933985]
[null,null,11,{"$f":"IF(C212<=ProjectData!B$89,-IPMT(ProjectData!B$90,C212,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":6941200.8214334697},{"$f":"IF(C212<=ProjectData!B$89,-PPMT(ProjectData!B$90,C212,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":7913469.7767149815},14854670.59814845,null,11,{"$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$94),0)","v":2953287.2933597714},{"$f":"IF(M212<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M212,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":1853051.7742336274},4806339.0675933985]
[null,null,12,{"$f":"IF(C213<=ProjectData!B$89,-IPMT(ProjectData!B$90,C213,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":6426825.285946996},{"$f":"IF(C213<=ProjectData!B$89,-PPMT(ProjectData!B$90,C213,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":8427845.3122014571},14854670.598148454,null,12,{"$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$94),0)","v":2767982.1159364088},{"$f":"IF(M213<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M213,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2038356.9516569902},4806339.0675933994]
[null,null,13,{"$f":"IF(C214<=ProjectData!B$89,-IPMT(ProjectData!B$90,C214,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":5879015.3406539019},{"$f":"IF(C214<=ProjectData!B$89,-PPMT(ProjectData!B$90,C214,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":8975655.2574945521},14854670.598148454,null,13,{"$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$94),0)","v":2564146.4207707094},{"$f":"IF(M214<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M214,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2242192.6468226891},4806339.0675933985]
[null,null,14,{"$f":"IF(C215<=ProjectData!B$89,-IPMT(ProjectData!B$90,C215,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":5295597.7489167554},{"$f":"IF(C215<=ProjectData!B$89,-PPMT(ProjectData!B$90,C215,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":9559072.8492316976},14854670.598148454,null,14,{"$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$94),0)","v":2339927.1560884407},{"$f":"IF(M215<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M215,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2466411.9115049583},4806339.0675933994]
[null,null,15,{"$f":"IF(C216<=ProjectData!B$89,-IPMT(ProjectData!B$90,C216,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":4674258.0137166958},{"$f":"IF(C216<=ProjectData!B$89,-PPMT(ProjectData!B$90,C216,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":10180412.584431758},14854670.598148454,null,15,{"$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$94),0)","v":2093285.9649379444},{"$f":"IF(M216<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M216,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2713053.1026554541},4806339.0675933985]
[null,null,16,{"$f":"IF(C217<=ProjectData!B$89,-IPMT(ProjectData!B$90,C217,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":4012531.1957286303},{"$f":"IF(C217<=ProjectData!B$89,-PPMT(ProjectData!B$90,C217,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":10842139.40241982},14854670.59814845,null,16,{"$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$94),0)","v":1821980.6546723992},{"$f":"IF(M217<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M217,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":2984358.4129209993},4806339.0675933985]
[null,null,17,{"$f":"IF(C218<=ProjectData!B$89,-IPMT(ProjectData!B$90,C218,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":3307792.1345713423},{"$f":"IF(C218<=ProjectData!B$89,-PPMT(ProjectData!B$90,C218,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":11546878.46357711},14854670.598148452,null,17,{"$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$94),0)","v":1523544.8133802994},{"$f":"IF(M218<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M218,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":3282794.2542130998},4806339.0675933994]
[null,null,18,{"$f":"IF(C219<=ProjectData!B$89,-IPMT(ProjectData!B$90,C219,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":2557245.0344388303},{"$f":"IF(C219<=ProjectData!B$89,-PPMT(ProjectData!B$90,C219,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":12297425.563709622},14854670.598148452,null,18,{"$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$94),0)","v":1195265.3879589892},{"$f":"IF(M219<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M219,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":3611073.6796344095},4806339.0675933985]
[null,null,19,{"$f":"IF(C220<=ProjectData!B$89,-IPMT(ProjectData!B$90,C220,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":1757912.3727977045},{"$f":"IF(C220<=ProjectData!B$89,-PPMT(ProjectData!B$90,C220,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":13096758.225350749},14854670.598148454,null,19,{"$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$94),0)","v":834158.01999554841},{"$f":"IF(M220<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M220,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":3972181.0475978502},4806339.0675933985]
[null,null,20,{"$f":"IF(C221<=ProjectData!B$89,-IPMT(ProjectData!B$90,C221,ProjectData!B$89,ProjectData!B$88*ProjectData!B$59),0)","v":906623.08814990567},{"$f":"IF(C221<=ProjectData!B$89,-PPMT(ProjectData!B$90,C221,ProjectData!B$89,ProjectData!B$59*ProjectData!B$88),0)","v":13948047.509998547},14854670.598148452,null,20,{"$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$94),0)","v":436939.91523576353},{"$f":"IF(M221<=ProjectData!$B$96,-PPMT(ProjectData!$B$95,M221,ProjectData!$B$96,ProjectData!$B$92*ProjectData!$B$59*ProjectData!$B$94),0)","v":4369399.1523576351},4806339.0675933985]
[null,null,21,{"$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":133417116.32008356},{"$f":"SUM(E202:E231)","v":163676295.64288548},{"$f":"E232+D232","v":297093411.96296906},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":55207707.44114662},{"$f":"SUM(O202:O231)","v":40919073.910721369},{"$f":"N232+O232","v":96126781.351867989}]
[null,null,"AvgAnn",{"$f":"D232/ProjectData!$B89","v":6670855.8160041776},{"$f":"E232/ProjectData!$B89","v":8183814.7821442736},{"$f":"E233+D233","v":14854670.59814845},null,"AvgAnn",{"$f":"I232/ProjectData!$B96","v":0},{"$f":"J232/ProjectData!$B96","v":0},{"$f":"I233+J233","v":0},null,"AvgAnn",{"$f":"N232/ProjectData!$B96","v":2760385.3720573308},{"$f":"O232/ProjectData!$B96","v":2045953.6955360684},{"$f":"N233+O233","v":4806339.0675933994}]

{"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,{"$f":"IF(ProjectData!B9=\"MYREGION\",'User Add-in Location'!D4,Multipliers!C63)","v":2017},null,null,null,"Deflator",{"$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 : Canada Energy Regulator. Canada's Energy Future Data Appendices.\n"]
[null,null,"DOI:","https://doi.org/10.35002/zjr8-8x75"]
[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",1.4171204407640987,2.2126674869579377,0.74582759043794045,0.11543200808032471,0.14753294103156853,3.7133396399076361E-2,1,0.81731696435816992,0.1467888261577345,0.32217221938442731,0.35689916349596379,9.1169279531665662E-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",2.6118674901935139,0.97195394160553528,0.85412342208774528,0.21497405242217885,6.864005415120232E-2,4.2350413332197814E-2,1,0.21790495661297871,0.16759239936390063,0.38901362245809967,0.11740651161887371,0.10429332939743777,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",2.7277499562457175,2.2626286222271679,1.0703681060216235,0.2168613226748545,0.15198562401046542,5.3620659081984115E-2,1,0.45873637919195442,0.20997422128485174,0.57149332742429026,0.25036265010743525,0.13059686819527541,null,null,null,"Prince Edward Island",0.79998250998250997,0.27]
[null,null,"Misc. Services",6.7933221407507745,1.4668673442708726,1.2511723120359328,0.34577217631898532,8.5951371895303941E-2,6.2667770037947212E-2,1,0.26262096254896167,0.24541154665088627,0.71103356372720206,0.14505568809175895,0.15243509623889959,null,null,null,"Quebec",0.89527335477306713,0.33]
[null,null,"Professional Services",4.9656160759500656,1.6360045027946724,1.5840984161447134,0.43022123007368912,0.10061691680401882,7.9054971359735535E-2,1,0.31614243569304473,0.31068819529471908,0.64415876677689055,0.18183218160520889,0.19336776433071629,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",{"$f":"VLOOKUP('User Add-in Location'!B5,Multipliers!S8:T21,2,FALSE)","v":1},{"$f":"VLOOKUP('User Add-in Location'!B5,Multipliers!S8:U21,3,FALSE)","v":0.16}]
[]
[null,null,"PCE Farm / House"]
[null,null,"Agriculture",{"$f":"IF(C1=D44,HFCE_CA,IF(C1=E44,HFCE_AB,IF(C1=F44,HFCE_BC,IF(C1=G44,HFCE_MB,IF(C1=H44,HFCE_NB,IF(C1=I44,HFCE_NL,IF(C1=J44,HFCE_NT,IF(C1=K44,HFCE_NS,IF(C1=L44,HFCE_NU,IF(C1=M44,HFCE_ON,IF(C1=N44,HFCE_PE,IF(C1=O44,HFCE_QC,IF(C1=P44,HFCE_SK,IF(C1=Q44,HFCE_YK,IF(C1=R44,HFCE_MR,HFCE_0)))))))))))))))","v":1.2826751403508269E-2}]
[null,null,"Mining",3.1955113599414059E-3]
[null,null,"Construction",5.4669984674305012E-4]
[null,null,"Manufacturing",0.19030130964258454]
[null,null,"Fabricated Metals",2.2986827546522923E-4]
[null,null,"Machinery",2.8965123882979272E-3]
[null,null,"Electrical Equipment",4.1831116444123097E-3]
[null,null,"TCPU",4.6599863795727892E-2]
[null,null,"Wholesale Trade",3.9507434556328921E-2]
[null,null,"Retail Trade",0.12601101550159335]
[null,null,"FIRE",0.14235107517645768]
[null,null,"Misc. Services",0.40946507456889053]
[null,null,"Professional Services",4.8050283428880611E-3]
[null,null,"Government",1.7080743497160787E-2]
[]
[]
[null,null,"Households Final Consumption Expenditure "]
[null,null,"National, Provincial and Territorial"]
[null,null,2017]
[null,null,null,"Canada","Alberta","British Columbia","Manitoba","New Brunswick","Newfoundland and Labrador","Northwest Territories","Nova Scotia","Nunavut","Ontario","Prince Edward Island","Quebec","Saskatchewan","Yukon","MYREGION"]
[null,null,"Agriculture",1.4435171003612498E-2,1.2826751403508269E-2,1.313641116120277E-2,1.3282991105438799E-2,1.5510984489813714E-2,1.1923691486361221E-2,1.5419480154327035E-2,1.176082751065757E-2,1.263646045079578E-2,1.5350892535221615E-2,1.5123459039957626E-2,1.4983089549126423E-2,1.1811532797400473E-2,1.0643399431492196E-2,{"$f":"U_PCE","v":0},0]
[null,null,"Mining",2.4554301482389595E-3,3.1955113599414059E-3,1.1307895102215437E-3,2.2020241746908979E-3,1.0599794881849373E-3,4.0808375140429128E-4,5.3528884189638244E-4,1.093074939157362E-3,5.5208909018906831E-4,3.7950961323085968E-3,6.1476659502582829E-4,6.5003630059421824E-4,4.0450929164711283E-3,3.0827670434107192E-4,0,0]
[null,null,"Construction",4.602745267532699E-4,5.4669984674305012E-4,4.6541061839701006E-4,5.5438416299859498E-4,5.2738121293519308E-4,5.7322076890079594E-4,5.6854162195266319E-4,1.4014753246456432E-3,4.1967897919494712E-4,4.2619312169961323E-4,4.4251789299593693E-4,4.0039815017557157E-4,4.9668390077629572E-4,4.7634659300263809E-4,0,0]
[null,null,"Manufacturing",0.19759118718899898,0.19030130964258454,0.17087926456709124,0.19703778492404808,0.23036691514787264,0.22168361156143096,0.20810955212717497,0.15419483717387611,0.18196001976915085,0.19716374693644348,0.22261895367687307,0.21890753058267237,0.19266157978462292,0.14846042525983519,0,0]
[null,null,"Fabricated Metals",1.9671260478334248E-4,2.2986827546522923E-4,1.5647006322018771E-4,2.1843829676122743E-4,1.6442217031294759E-4,1.9740482260052089E-4,1.2077694738620328E-4,1.0484737085158778E-4,1.1998202468115719E-4,1.8012107952884788E-4,2.70720809687021E-4,2.4136348209440547E-4,1.8766727923696027E-4,9.9381949657112892E-5,0,0]
[null,null,"Machinery",2.7757579452984391E-3,2.8965123882979272E-3,2.2886579559478924E-3,2.886942137619797E-3,3.0795625882857631E-3,2.3166012727081518E-3,2.2603352684354011E-3,2.2085525500090963E-3,4.1375796087008204E-3,2.8606139394172481E-3,2.4367257913391607E-3,2.9429542527304562E-3,3.2151732074401844E-3,3.4809672852476005E-3,0,0]
[null,null,"Electrical Equipment",3.9892708080174919E-3,4.1831116444123097E-3,4.0152737403384552E-3,3.8594088107437086E-3,3.945429283746393E-3,3.617564375124453E-3,3.5195857967809064E-3,3.1923260167921758E-3,2.4530738256723968E-3,3.9942231283129764E-3,3.3040499255728014E-3,4.046517402366551E-3,4.1330869206017262E-3,2.3178760070949852E-3,0,0]
[null,null,"TCPU",4.8955808051950975E-2,4.6599863795727892E-2,4.5582011884255945E-2,5.0608872438187326E-2,5.8138145143807878E-2,6.5207672372036007E-2,5.4178106681688896E-2,6.2544463224896832E-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-2,3.7170437967590751E-2,4.2264849933566828E-2,4.9905419959425899E-2,4.8335801251417544E-2,4.6531982980964844E-2,3.4496218126437043E-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",0.12520653113824426,0.12601101550159335,0.12112306277123344,0.127785739098498,0.13083382525736564,0.13835695645742996,0.12738737701065775,9.7697644759784402E-2,0.15337205445599761,0.11952095967008144,0.12641418442138883,0.13618323325408266,0.13045000533027001,0.13541700076995397,0,0]
[null,null,"FIRE",0.14938633546453847,0.14235107517645768,0.1584240255785696,0.13522686373094675,0.12028830478818847,0.11134592171359189,0.12691246746891241,0.15536268715542106,0.19755743115739219,0.151697553958835,0.12326826647496131,0.15590144582210297,0.13378256365740238,0.13328976654899766,0,0]
[null,null,"Misc. Services",0.39405381056074501,0.40946507456889053,0.42740584320326597,0.40098439754231907,0.36726378236888557,0.38235589312575974,0.40988475751957199,0.26349213283151163,0.2643420558544104,0.39439296313210909,0.38968337061115804,0.35799487045149386,0.40277032110632677,0.44060098542959586,0,0]
[null,null,"Professional Services",3.9201504535501903E-3,4.8050283428880611E-3,3.9625766938915308E-3,3.5174799596733859E-3,3.1037066797282666E-3,1.4742246130505421E-3,3.1471810744483466E-3,1.7620250038621311E-3,2.2317757628641851E-3,4.2766776964329196E-3,2.2454438675134298E-3,3.1506819996120093E-3,3.3259196090634048E-3,1.9326652561007305E-3,0,0]
[null,null,"Government",1.5268819053281611E-2,1.7080743497160787E-2,1.4259764284773825E-2,1.9569823684507524E-2,1.5812141421446588E-2,1.2203352428183857E-2,1.4245665058021854E-3,0.21068888801209731,8.0247549817139122E-2,1.6834868380685757E-2,1.6659657269210804E-2,9.2348091680189599E-3,2.4413952362699002E-2,1.9717741583770362E-2,0,0]
[null,null,null,{"$f":"SUM(D45:D58)","v":1.0000000000000002},{"$f":"SUM(E45:E58)","v":1.0000000000000002},1.0000000000000002,1,1,0.99999999999999989,0.99999999999999989,0.99999999999999989,1.0000000000000002,0.99999999999999967,0.99999999999999978,1,1,0.99999999999999978,0]
[]
[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",1.9352198496078343,2.7462483021162094,1.3754068027363859,0.14917196150743789,0.17401964475071952,6.6853941408313161E-2,1,0.74934696677457668,0.2494403817020473,0.26622502220348426,0.33634019085552364,0.14461751086724026]
[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",3.3668769246013706,1.753003847887757,1.7176649051211301,0.2730637950317481,0.11469556330205964,8.3599274192729917E-2,1,0.3817292941979355,0.31133251495345388,0.40910590674067671,0.19004877708912557,0.18067184657084426]
[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",2.9267964588717965,3.5757805278088419,1.927878129494234,0.21797976084624085,0.21921468786458856,9.3799861950310801E-2,1,0.6298885187102693,0.34986218801329205,0.54612730041529023,0.34946800691691426,0.2028022174165911]
[null,null,null,"Misc. Services",7.5849154714670304,2.2142973514026751,2.1475885933936176,0.40703160853912063,0.12619496779505968,0.10442188829774252,1,0.38079665517476452,0.38970165487317482,0.69978404730478483,0.20629843972324854,0.22600857861459697]
[null,null,null,"Professional Services",5.8227286105668217,2.8673678569012795,2.8644807526604366,0.46586665778544628,0.16806265138453028,0.13956313455509148,1,0.47952684655261885,0.51958980230725671,0.63842200276011651,0.27113360320239066,0.30110897702046019]
[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",1.4171204407640987,2.2126674869579377,0.74582759043794045,0.11543200808032471,0.14753294103156853,3.7133396399076361E-2,1,0.81731696435816992,0.1467888261577345,0.32217221938442731,0.35689916349596379,9.1169279531665662E-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",2.6118674901935139,0.97195394160553528,0.85412342208774528,0.21497405242217885,6.864005415120232E-2,4.2350413332197814E-2,1,0.21790495661297871,0.16759239936390063,0.38901362245809967,0.11740651161887371,0.10429332939743777]
[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",2.7277499562457175,2.2626286222271679,1.0703681060216235,0.2168613226748545,0.15198562401046542,5.3620659081984115E-2,1,0.45873637919195442,0.20997422128485174,0.57149332742429026,0.25036265010743525,0.13059686819527541]
[null,null,null,"Misc. Services",6.7933221407507745,1.4668673442708726,1.2511723120359328,0.34577217631898532,8.5951371895303941E-2,6.2667770037947212E-2,1,0.26262096254896167,0.24541154665088627,0.71103356372720206,0.14505568809175895,0.15243509623889959]
[null,null,null,"Professional Services",4.9656160759500656,1.6360045027946724,1.5840984161447134,0.43022123007368912,0.10061691680401882,7.9054971359735535E-2,1,0.31614243569304473,0.31068819529471908,0.64415876677689055,0.18183218160520889,0.19336776433071629]
[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",2.5694827398291267,2.4500156821686137,1.2228217309595173,0.20237681510949668,0.16269569858120808,5.8199372081817483E-2,1,0.60285222563752949,0.22358686629359345,0.31699757378658888,0.28132883488825478,0.14361279124210607]
[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",4.2729827018493518,1.1374773251076935,1.5439088420025353,0.35610607714761566,7.1107093585093956E-2,7.3865881278688816E-2,1,0.20725715447469717,0.28239594878100138,0.4730068547735416,0.11514510419120713,0.181436559999791]
[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",2.4934322929226873,2.8400847027598624,1.1965943274403936,0.18605441907611736,0.1656484744343909,5.6806293839158292E-2,1,0.48035535259796236,0.21864861168277877,0.56339236715410101,0.26445242359812798,0.14066955573713455]
[null,null,null,"Misc. Services",7.0612361989092092,1.7512125448039095,1.4735304237669915,0.32479312735813759,9.5647142190525183E-2,7.0018787620418882E-2,1,0.2632633076079664,0.26970961186145803,0.69460658095330796,0.1513838164865032,0.17336023692680377]
[null,null,null,"Professional Services",5.9595470783309032,1.8110751996470182,2.0499886324909964,0.48794916412010497,0.1025556343587976,9.762922906803144E-2,1,0.28414491180315155,0.37493955894890191,0.67326249549581629,0.16567840312108784,0.24091795020263487]
[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",2.8794578938253741,1.6775197898761007,0.86175275948409313,0.19715726040908185,9.1344981717980347E-2,3.7483650620654299E-2,0.99996201500327908,0.40481156307031407,0.14190418998650994,0.33196320083914893,0.1962792710509273,9.3311651726250069E-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",3.9869545987867991,1.1092501298251376,1.1083285047130458,0.28796138339373251,6.712429271490733E-2,4.8187404558073785E-2,1,0.2116582279498202,0.18235416349371325,0.42405527452564856,0.11316034167138206,0.11986823575454465]
[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",2.587852408824431,2.5811759326628119,1.0528575538743226,0.19341629037642399,0.15253322868806007,4.5792617788752883E-2,1,0.41926599107146278,0.1732187509613039,0.52578626150006824,0.2419264318134961,0.11406484275035861]
[null,null,null,"Misc. Services",8.6372216842335376,1.3931058877675311,1.449779269245113,0.39423955145353184,7.260631582666037E-2,6.3149423133791169E-2,1,0.19495396697870337,0.23850736357281613,0.71963085791998249,0.1170196024136787,0.1569855457097471]
[null,null,null,"Professional Services",6.4236994094522073,1.6589819578636662,1.5996677430861534,0.44925064656203045,8.1506032400361292E-2,7.0066595249790184E-2,1,0.24031599969819348,0.26317744499633883,0.67139981039170715,0.14079869933273881,0.17335718854478938]
[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",2.6944216466063766,2.4730088126577559,0.88294703930059848,0.17216921792674064,0.12838525450163704,3.461513758757314E-2,1,0.39005956001737802,0.139905118078539,0.55725235130597817,0.21718851162108346,8.6447075550740188E-2]
[null,null,null,"Misc. Services",7.9599409957841845,1.5097928255371456,1.2255643668937357,0.33987748595399769,7.0232026085318519E-2,4.8038896378831297E-2,1,0.21119628168049007,0.19414876025222172,0.6919680823185913,0.11689669360440244,0.11947571953497539]
[null,null,null,"Professional Services",7.775622706409191,1.5177639625092614,1.800216803632984,0.52699096010796675,6.900720644555064E-2,7.0756322623285933E-2,1,0.20233573914567651,0.28529547435105013,0.70315870643666467,0.11720220726957695,0.17566858222104326]
[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",1.3151734252229197,1.2778762214195358,0.43418593470431249,0.12209989593902705,8.4264409173294558E-2,2.0700881112794174E-2,0.99997838164693065,0.46291339078861388,7.6856795227584457E-2,0.23109151983070961,0.24721023468413117,4.9336397991839323E-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",6.0992465089876546,1.3767908955859758,1.4673907284366574,0.52704754606791759,9.4570255769224912E-2,7.0337309210210308E-2,1,0.24681655685416645,0.26049693642640864,0.73014481245152074,0.14190756497943521,0.16716158456146182]
[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",2.7904030900554231,1.8509588297264246,0.8099938936511224,0.21543607980643492,0.12564006037041428,3.8723738122124055E-2,1,0.35734648063637231,0.14372887534972356,0.57631384791647511,0.19477828133902725,9.1833401741963624E-2]
[null,null,null,"Misc. Services",7.0800907168061906,1.1449541313145559,1.0722024632223508,0.39570079137504482,6.7341127078464985E-2,5.1494151411549768E-2,1,0.18000688634868189,0.19029934002495064,0.71869517300401298,0.10157753212953696,0.12218401405663849]
[null,null,null,"Professional Services",4.9328009534315971,1.0690441547793852,1.2024593680928319,0.42814499454477623,6.7872867453736482E-2,5.7715176398323027E-2,1,0.18512800042293637,0.21321546485505166,0.81684952907396646,0.11040533269169273,0.13681128756973818]
[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",1.0956300471697826,0.85407132413529108,0.26153305534577886,0.10072329538090691,7.6767467177180318E-2,1.702085224856047E-2,1,0.24491530472672363,7.1182223251839566E-2,0.6432622462988129,0.14171650746153311,4.6283250617911234E-2]
[null,null,null,"Misc. Services",5.5650849839022687,0.54909646554224656,0.61909753203696727,0.40787400050764405,4.3268612464993451E-2,3.9429004023936627E-2,1,0.13037295087745121,0.16852344037164801,0.7081727873114857,7.4923903240475126E-2,0.11016557844709356]
[null,null,null,"Professional Services",5.7572493424124813,0.66496815127479236,0.76871383113103453,0.53970928532941098,5.2613719153139095E-2,4.8992512264458929E-2,1,0.1684233452211748,0.20900830733721862,0.69362465877497714,9.2345501949314984E-2,0.13669855817436216]
[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",3.0815361888418247,2.7169912150890179,1.0480981487580232,0.18650925601517063,0.13632628195754354,4.2477161324390222E-2,1,0.39528465507308602,0.16344399940993123,0.53968811693163032,0.21777845613839916,0.10419319562032729]
[null,null,null,"Misc. Services",8.4584082665988234,1.5017664407940547,1.4622912777912087,0.36957958502757565,7.1120174451787088E-2,5.9007338255357006E-2,1,0.20118368060784825,0.22792502992318189,0.72523276671560788,0.11124487485713534,0.14572608183307251]
[null,null,null,"Professional Services",7.6574257947384465,1.4349085706366707,1.963573691506582,0.52130172468975977,7.0400846005145679E-2,7.9399254565207938E-2,1,0.19317326689851605,0.30633681926866302,0.72015319754652163,0.11165245366273042,0.19561572321977766]
[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",1.3836490882918211,0.93115237219299873,0.21187336549906582,8.8625743927738226E-2,7.1389290513781081E-2,1.2154034233491198E-2,1,0.21059671291650434,5.1380536679740511E-2,0.72098666099104447,0.11734503807921308,3.4022996785093726E-2]
[null,null,null,"Misc. Services",4.5261259273739949,0.68321971793035208,0.51648547285708957,0.30980074408135516,5.7974110849275527E-2,2.920768527406124E-2,0.99959755310984444,0.19081043534599929,0.1240801107624902,0.67557916469559864,0.10057291566714549,8.3249910937058677E-2]
[null,null,null,"Professional Services",6.5055818541606385,0.59623046418417425,0.70375560248603541,0.4835400590092585,4.3410447390750277E-2,3.9773768173462926E-2,1,0.1521329958182609,0.16933494654134812,0.73091918245626775,9.5505195842377391E-2,0.11320784275541265]
[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",2.3352522076431912,1.543239120933964,1.4018864288281339,0.24591966087595538,0.10776677546935555,6.9479978694643896E-2,1,0.32327515505099103,0.25445476587198884,0.61986678309851828,0.17603634060763351,0.14916560268912063]
[null,null,null,"Construction",4.0821038441454203,2.5373961394133886,1.7001650112340612,0.30128219750620366,0.163310003145896,8.4210575282923111E-2,1,0.50493648597208229,0.30851569300497689,0.46160214426882606,0.25215551344566456,0.18094317028775286]
[null,null,null,"Manufacturing",1.6586236294982482,1.7995734678302315,0.93186945575713254,0.13776488987110724,0.11806609901725713,4.6201342787858896E-2,1,0.47731655274748186,0.16935580946459494,0.23274814786578704,0.20903315597982453,9.9235050849766041E-2]
[null,null,null,"Fabricated Metals",3.2553574650350323,2.0355100119898344,1.4578983035837718,0.25960092447050281,0.13720647129351965,7.2152542293882724E-2,1,0.51007241840969308,0.26470878246977669,0.38194144864784901,0.22395993805790521,0.15530508458776546]
[null,null,null,"Machinery",3.4337259518356738,1.8863448283634321,1.5469910473801241,0.27135201624925404,0.13086957641494931,7.6558657797422769E-2,1,0.43886521825220876,0.28067086526305707,0.38533396726416586,0.20976561592545476,0.164514218148402]
[null,null,null,"Electrical Equipment",3.2682416002988659,1.3797865055193066,1.3700848592261134,0.26987044760752116,9.2376728841273875E-2,6.7525101601880605E-2,1,0.30005268707937471,0.24836285290236651,0.38869964327243545,0.14848246503836202,0.14575720616025439]
[null,null,null,"TCPU",4.1380019199338811,2.6378875667695709,1.694218679267967,0.29521262930492748,0.15746886338600011,8.3795316925040594E-2,1,0.53810658941973011,0.3075272497299042,0.53500852608127214,0.26385593841203192,0.18035182100510641]
[null,null,null,"Wholesale Trade",3.9288117844454549,2.59741040074953,1.8157554673127434,0.31022583448012553,0.1504299719444164,8.9745240843650542E-2,1,0.46436151983243223,0.32901522341648004,0.58499521030475876,0.2462742783351603,0.1930750200439906]
[null,null,null,"Retail Trade",12.561516585558914,2.7045244184977979,2.360050062546196,0.43129807192970798,0.15890014042140321,0.11657075658403646,1,0.51686043115646552,0.42760996588147027,0.5800115962685628,0.28671281085317224,0.25104260501260922]
[null,null,null,"FIRE",3.0701864622561303,2.9745802109015536,1.6227500731598656,0.24036389161121066,0.18921672878553983,8.0352253214653654E-2,1,0.52712086754914977,0.29437659719192605,0.54315342791902077,0.29747479127844928,0.17257601479522894]
[null,null,null,"Misc. Services",7.1432093580138618,1.9189081301318827,1.7666447682782942,0.3623986670840475,0.1065430380076081,8.7262718885268986E-2,1,0.30880661049636504,0.32006372442933062,0.6934003993312795,0.17270230297109918,0.1881428228425355]
[null,null,null,"Professional Services",5.7350496263974531,2.3801615764869184,2.3678039602713281,0.48116842131273474,0.13998988600212992,0.11720389048871992,1,0.39486942296429361,0.42898730374367039,0.63312020582712292,0.22355199596661124,0.25195183928218196]
[null,null,null,"Government",4.2881613786611767,2.9854168538618833,2.1188829782055021,0.39648021249371018,0.18702277478854459,0.10452691918321512,1,0.50259302230658121,0.38403479433389154,0.54639814666497311,0.30346627253829028,0.22546241663978017]
[]
[]
[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",3.2918673620908647,2.1435446154069506,0.78355736088978389,0,9.9734298486368445E-2,2.9192015348676471E-2,1,0.31646553366872449,0.11806328227907843,0.54395385881139602,0.1791479932626627,7.7409851155167908E-2]
[null,null,null,"Misc. Services",8.7770222798369968,1.4007126060692705,1.2586752818874434,0,6.1046056307389705E-2,4.6949055393929434E-2,1,0.18440423813555931,0.18973471569432046,0.71470548452217519,0.10856185410490954,0.12393939568216379]
[null,null,null,"Professional Services",8.281107619998286,1.2421038264779491,1.5690755652002299,0,5.3252029346759384E-2,5.8355872166343081E-2,1,0.16525519140648015,0.23651232960837551,0.69457552087321783,9.8926364617570289E-2,0.15457988106090453]
[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",1.8962761028249804,1.2870204015121953,1.1299001050601125,0.2076373693008024,7.9411309190899629E-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",2.5715991407497727,2.1861327248018174,1.0643014229969761,0.18225699625133898,0.11796624647088653,4.4937401239266539E-2,1,0.48563324034553002,0.15979323783556715,0.31174449878110189,0.21555869267085212,9.5274625577520922E-2]
[null,null,null,"Fabricated Metals",4.4496054386788471,2.3161048126772994,1.5681343051873706,0.2999317820706352,0.1391188487085486,6.5847397438662178E-2,1,0.50783123073605396,0.23571167180371896,0.37344022053383247,0.22659353331895671,0.1405253153895919]
[null,null,null,"Machinery",4.4860331864577851,1.7719349570975031,1.5880329436951264,0.32524706843713941,0.10179395203958967,6.6910107043736886E-2,1,0.33365220440148108,0.23794817451327838,0.45839640267877457,0.16413104294183667,0.14198458317998514]
[null,null,null,"Electrical Equipment",3.3000788398387804,1.5783274619272212,1.2964211991331775,0.2654272039390892,9.0269079020324702E-2,5.4636513710141457E-2,1,0.29366764746372415,0.19416065732013607,0.42386415511295195,0.14603650997556511,0.11601625791484758]
[null,null,null,"TCPU",4.4326619668590084,2.0401177693036776,1.4578581165266704,0.30479035883675826,0.1070049340662117,6.1424909435501628E-2,1,0.36124714339421726,0.21864541502197038,0.67295174165869842,0.17552381502311715,0.13033141198754655]
[null,null,null,"Wholesale Trade",5.6975492257242806,2.325032319677717,1.9247622135108851,0.36938858531520496,0.12106218038586324,8.1051120985934158E-2,1,0.36190340656180503,0.2886045466690616,0.63485983552349745,0.19496584564782651,0.17251475265316607]
[null,null,null,"Retail Trade",13.568562336815404,2.5838268595143803,2.2537139216630058,0.44110474952889883,0.13300524240017811,9.4945400212704659E-2,1,0.42681670108021208,0.33776808683966947,0.61548917656349134,0.23631905600921754,0.20157358610200651]
[null,null,null,"FIRE",3.1475664071956082,3.4026834133313741,1.436774781944679,0.20594827314857728,0.18735852262108738,6.0480158741719969E-2,1,0.52441330474849612,0.21537774193140169,0.53217211725954194,0.29344584068018004,0.12862871679945373]
[null,null,null,"Misc. Services",9.1234080813065486,1.9871381545490352,1.8544261735574126,0.39523717317439866,9.6888822704666588E-2,7.816150918518823E-2,1,0.29115303459663078,0.27780282193804418,0.69984790844929556,0.16195088566824792,0.16602820976039931]
[null,null,null,"Professional Services",6.3745538186016457,2.598387292004857,2.2812433649391495,0.44899787515109718,0.13697848256989378,9.6243061323439266E-2,1,0.3818488714480413,0.34191291215490377,0.61666065671507952,0.21663912869211494,0.20427456216816023]
[null,null,null,"Government",4.4543194728926103,2.9400785227047512,1.9017571676465632,0.37501152494075923,0.16562459963932846,8.0248794581243482E-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",2.875015915059286,2.5201372010270413,0.85119243386963461,0.18838051438265621,0.13432575664854807,3.6982355996524663E-2,1,0.24097565263363876,0.15077870794144541,0.53121309039847098,0.24097565263363876,9.8055132672702605E-2]
[null,null,null,"Misc. Services",7.787374247086376,1.2089546613879729,1.2013359302640447,0.38207003637121278,6.285252030239169E-2,5.1732231178643007E-2,1,0.1154942205698774,0.2129537393826556,0.73126491792323878,0.11392287194848957,0.13814651312068915]
[null,null,null,"Professional Services",6.1340080431651618,1.4523192416383006,1.289495560760697,0.40619157925291616,7.3829057756687119E-2,5.5753934332347738E-2,1,0.13448816627313037,0.22835099219408114,0.7056239702016307,0.13448816627313037,0.14823227852886472]
[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",1.0643321994305492,1.565547078296126,0.36886549257612078,9.3473701088030631E-2,0.10755253518207741,1.9686944669279002E-2,1,0.34340823686570948,8.5016098172235946E-2,0.57215633280548783,0.19034693885539336,5.9344274989604685E-2]
[null,null,null,"Misc. Services",5.286666278179978,0.84771067161898994,0.61677722322875661,0.28741440109102578,5.6757298153703846E-2,3.2700021254302401E-2,1,0.16330100683594456,0.14188195420040867,0.73654982541344416,9.6626788244795134E-2,9.9051195580455581E-2]
[null,null,null,"Professional Services",8.3568315336004488,1.2861473451580907,1.1867171452576628,0.69212251326918806,8.9982514456597981E-2,6.3381137496267184E-2,1,0.22177058380444345,0.2733673475557975,0.67050775813064212,0.13865821379060567,0.19027723451884249]
[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,"Provinces / Territories",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]