{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Revision Notes","About JEDI","FAQ","Start","ProjectData","SummaryResults","User Add-in Location","DefaultData","Calculations","Deflators","Household Exp","Multipliers"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":25,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Revision Notes","index":0,"n_rows":96,"n_cols":2,"rows_kept":96,"cut":false,"hidden":true,"merged":[]}
[null,"Revisions made in model since sending initial draft to Enoch."]
[]
[1,"Calculations worksheet, cell H143: formula revised."]
[{"$f":"A3+1","v":2},"ProjectData worksheet, cells Q797 to Y810, added section on Regions - states included in each region.  This is currently not referenced in model but probably will be used a some time for reference."]
[{"$f":"A4+1","v":3},"ProjectData worksheet, cells O809-O816, added region names to state list (this is referenced in th Project location control box drop down list in cell B12."]
[4,"FAQ worksheet, cell A31, revised/corrected the spelling of the word \"consumption.\""]
[5,"ProjectData worksheet, cells P750 and T749, revised/corrected spelling of word \"silicon.\""]
[6,"ProjectData worksheet, cells X753 and X754, revised formula."]
[7,"ProjectData worksheet, cell X757, revise formula."]
[8,"Multipliers worksheet, after column AR (Pennsylvania), add in 8 additional columns for region name and data."]
[9,"Household Exp worksheet, after column AQ (Pennsylvania) add in 8 columns for Region names and data."]
[10,"Calculation worksheet, cell L145, revised formula."]
[11,"DefaultData worksheet, cells AM66-AM68 (California), revised values (property tax exemptions) to 100%."]
[]
[null,"Revisions made in model since sending second draft to Enoch."]
[1,"User Add-in location worksheet inserted complete list of industry sectors (names) into each multiplier type (direct, indirect and induced or jobs, earnings, and output)"]
[2,"DefaultData cell D32 inserted formula"]
[3,"SummaryResults moved formula in cell C1 to D2"]
[4,"SummaryResults inserted formulas in cells AD40, AD41, and AD42"]
[5,"SummaryResults cell A1 inserted formula"]
[6,"SummaryResults deleted formula in cell BC1"]
[7,"SummaryResults inserted formula in cell BA1"]
[8,"SummaryResults inserted formula in cell BG1"]
[9,"ProjectData cell A12 revised comment."]
[10,"FAQ, revised the answer to question on line 30."]
[11,"FAQ, inserted a new question (line 59 - before final question) and 8 additional lines for answer (states in defined regions)."]
[12,"User Add-in location worksheet cells C6 and C7, revised wording in formulas."]
[]
[null,"Revisions made in model since sending third draft (4 25 11) to Enoch."]
[1,"ProjectData worksheet, revised formula in cell T48."]
[{"$f":"A30+1","v":2},"ProjectData worksheet, blued out cell E48 and locked cell (no longer accepts editting/revision). Also added comment to cell."]
[3,"ProjectData worksheet, revised macro for \"Restore Default Values\", no longer restores cell E48 with AB48 (this cut and paste function was deleted)"]
[4,"Calculations worksheet, revised formulas in E152, E160, and G15"]
[5,"Deflator worksheet, inserted (revised) new deflator data, text note below table and table below note (cells B11..AL43).  These updated and expanded deflators have the same format, although more years are added, with a new source and new data in the ref. table below source. "]
[6,"Deflator worksheet, revised formulas in cells E7 and E8."]
[7,"ProjectData worksheet, revised text in A26…A28."]
[8,"ProjectData worksheet, added conditional formating related to cell B26 (Y or N - using default values in analysis). Default data/costs are greyed out if Y is chosen, available for viewing and editting if N is choosen.  To do this I saved the file in Excel 2007 version instead of the previous 2003."]
[]
[null,"Revisions made in model since sending fourth draft (Draft JEDI…..5 25 11) to Enoch."]
[1,"DefaultData worksheet, delete data in cells BE:2:BD8."]
[{"$f":"A40+1","v":2},"DefaultData worksheet, delete data in cells BH:14:BW16."]
[3,"DefaultData worksheet, delete data in cells AH16:BG16"]
[4,"DefaultData worksheet, delete data in cells AH11:AH13."]
[5,"DefaultData worksheet, delete data in cell AH33."]
[6,"DefaultData worksheet, insert new values in cells AE51:CI54."]
[7,"DefaultData worksheet, revise formulas in cells AI59, AI61, and AI62."]
[8,"DefaultData worksheet, insert new values in cells AJ14:BF43"]
[9,"ProjectData worksheet, insert comment in cell A24."]
[10,"ProjectData worksheet, insert and/or revise comments in cells A18, A22, A23, A31, E31, A71, A75, A77, A78.."]
[11,"ProjectData worksheet, revise formulas in cells C26, B22, X753."]
[12,"ProjectData worksheet, insert new value in cell B24."]
[13,"Calculations worksheet, revise formula in cell E27."]
[14,"SummaryResults worksheet, format (center) cell C2."]
[15,"SummaryResults worksheet, revise formula in cell AD42."]
[16,"SummaryResults worksheet, delete cells AD40 and AD41."]
[17,"User Add-in Location worksheet, insert comment in cell C9."]
[18,"FAQ worksheet, revise answer to security settings question, cells C14:C17."]
[]
[null,"Revisions made in model since sending fifth draft (Draft JEDI…..6 28 11) to Enoch."]
[{"$f":"A59+1","v":1},"DefaultData worksheet, insert new values in cells C52, C53, and C54."]
[2,"DefaultData worksheet, insert new values in cells AJ14:BF43"]
[3,"ProjectData worksheet, insert text in cells B82 and D82."]
[4,"ProjectData worksheet, format cells B71:B73 to 1 decimal place."]
[5,"ProjectData worksheet, delete cell T37"]
[6,"Calculations worksheet, insert new formulas (used to be values only) in cells H7:H10."]
[7,"Calculations worksheet, insert new formulas in cells I7:I10."]
[8,"FAQ worksheet, insert an additional question and answer in cells A70:A77."]
[9]
[]
[null,"Revisions made in model since sending sixth draft (Draft JEDI…..7 5 11) to Enoch."]
[{"$f":"A70+1","v":1},"DefaultData worksheet, delete data in cells CR50:CV59."]
[2,"DefaultData worksheet, insert 8 columns after Pennsylvania (BW50) - move Rhode Island to Wyoming (names and data below down to row 76, then add location names (for Regions 1-8) and data into columns (BX50:CE76) in lookup area."]
[3,"DefaultData worksheet, insert new formulas in cells AI61, AI69, AI72, and AI77 (these reference the expanded lookup area)."]
[4]
[]
[null,"Revisions made in model since sending seventh draft (Draft JEDI…..7 7 11) to Enoch."]
[{"$f":"A76+1","v":1},"User Add-in Location worksheet, revise formula in E3 and E4."]
[2,"Calculations worksheet, revise format in cell H27."]
[3,"Calculations worksheet, revise formula in cell E27 and replace value in E29 with formula."]
[4,"Calculations worksheet, insert additional sectors, revise formulas in whole section AG37:AJ57."]
[5,"ProjectData worksheet, revise comment in A45."]
[6,"FAQ worksheet, insert an additional question and answer in cells A79:A83."]
[7,"SummaryResults worksheet, insert additional sectors, revise formulas in whole section A27:D40 and BA27:BD40."]
[]
[]
[null,"New Revisions"]
[{"$f":"A86+1","v":1},"Calculations worksheet, revise value in cell H71"]
[2,"Calculations worksheet, revise values in cells AJ43 and AJ44"]
[3,"DefaultData worksheet, revise formula in cell AI73"]
[4,"DefaultData worksheet, revise values in cells AJ14:BF32"]
[5,"DefaultData worksheet, revise values in cells AI51:CQ54"]
[6,"DefaultData worksheet, delete text/values in cells CR50:CV59"]
[7,"DefaultData worksheet, revise formula in cell AI59"]
[8,"DefaultData worksheet, revise text in cells AH53:AH54"]
[9,"ProjectData worksheet, add comment to cell A43"]
[10,"ProjectData worksheet, added values (for years list) in cells N755-N776"]

{"sheet":"About JEDI","index":1,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
["JEDI - PHOTOVOLTAICS"]
[]
["Jobs and Economic Development Impact Model (JEDI)"]
[]
["Release Number: PV3.24.14"]

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

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

{"sheet":"ProjectData","index":4,"n_rows":816,"n_cols":29,"rows_kept":816,"cut":false,"hidden":false,"merged":[[29,1,29,6],[29,7,29,9],[25,0,27,0],[3,0,3,6],[5,0,5,6],[7,0,8,6],[4,0,4,6],[28,0,28,5]]}
["Photovoltaic Project Data"]
["Please read instructions before getting started"]
[]
["INSTRUCTIONS:   "]
["1. Begin by entering Project Location (from pull-down list) and other Project Descriptive Data relevant to your particular project.  After inputting Descriptive Data press enter (or cursor to the next cell) to continue."]
["2. Once Descriptive Data is complete, you may choose to utilize the detailed model default values for Project Cost (based on your Descriptive Data) by choosing \"Y\" on line 26 OR you may choose to use your own values entered (modified) under Project Cost Data by choosing \"N\" on line 26.  Choose \"Y\" to accept Project Cost default values or \"N\" to over-ride Project Cost default values and use your own inputs."]
["3. Press 'Go To Summary Impacts' Button"]
["NOTES:     Additional information is available by pointing to the red triangles located in cell corners. Only those cells with a white background can accept new values."]
[]
[]
["Project Descriptive Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B12=\"MYCOUNTY\",IF(B13=\"\",2,1),IF(B12=\"MYREGION\",IF(B13=\"\",2,1),0))","v":0}]
["  Project Location","KENTUCKY",null,{"$f":"IF(B12=\"MYREGION\",IF('User Add-in Location'!F33=0,\"Error - No Regional multiplier data in User Add-in Location\",\"\"),IF(B12=\"MYCOUNTY\",IF('User Add-in Location'!E33=0,\"Error - No County multiplier data in User Add-in Location\",\"\"),\"\"))","v":""}]
["  Population (only required for County/Region analysis)",null,null,{"$f":"IF(B12=\"MYREGION\",IF('User Add-in Location'!F33=0,\"\",IF(B12=\"MYREGION\",\"Enter Region Population\",\"\")),IF(B12=\"MYCOUNTY\",IF('User Add-in Location'!E33=0,\"\",IF(B12=\"MYCOUNTY\",\"Enter County Population\",\"\")),\"\"))","v":""}]
["  Year of Construction or Installation",2023,{"$f":"IF(D13=\"\",\"\",IF(B13<1,\"**Error - Population Data Missing**\",\"\"))","v":""}]
["  System Application","Utility"]
["  Solar Cell/Module Material","Thin Film"]
["  System Tracking","Fixed Mount"]
["  Average System Size - DC Nameplate Capacity (kW)",208000,null,{"$f":"DefaultData!AH14","v":"Typically 1 MW or larger"}]
["  Number of Systems Installed",1]
["  Total Project Size - DC Nameplate Capacity (kW)",{"$f":"B18*B19","v":208000}]
[]
["  Base Installed System Cost  ($/kWDC)",1300,{"$f":"IF(B26=\"N\",\"    User Revised System Cost ($/kW)\",\"\")","v":"    User Revised System Cost ($/kW)"},null,null,{"$f":"IF(B26=\"N\",C47,\"\")","v":1170},null,null,null,null,null,null,null,null,null,null,"Y"]
["  Annual Direct Operations and Maintenance Cost ($/kW)",10,{"$f":"IF(B26=\"N\",\"    User Revised O&M Cost ($/kW)\",\"\")","v":"    User Revised O&M Cost ($/kW)"},null,null,{"$f":"IF(B26=\"N\",(C62-C61),\"\")","v":10},null,null,null,null,null,null,null,null,null,null,"N"]
["  Money Value (Dollar Year) ",2020]
[]
["Utilize Project Cost Data default values? Choose \"Y\" to accept model default values or \"N\" to view the default values and utilize new user defined values (entered below).","N",{"$f":"IF(B26=\"y\",\"     Press 'Go To Summary Impacts' Button\",IF(B26=\"N\",\"Modify System Cost Data (below).\",\"Error - Re-enter 'Y' or 'N'\"))","v":"Modify System Cost Data (below)."}]
[]
[]
["If desired, default values (in cells below - based on Project Descriptive Data entered above) may be restored by pressing the 'Restore Default Values' button.  Note: it is not necessary to restore defaults to incorporate default Project Cost Data in system analysis (simply enter a \"Y\" in cell B26 above).  "]
["Project Cost Data"]
[{"$f":"DefaultData!B14","v":"Installation Costs"},"Cost","Cost ","Percent of","Purchased","Manufactured"]
[{"$f":"DefaultData!B15","v":"  Materials & Equipment"},null,"Per kW","Total Cost","Locally (%)","Locally (Y or N)"]
[{"$f":"DefaultData!B16","v":"    Mounting (rails, clamps, fittings, etc.)"},{"$f":"C33*$B$20","v":41600000},200,{"$f":"B33/(B$49)","v":0.16363933889707086},0.05,{"$f":"DefaultData!$AG17","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F16,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G16,IF($B$13<DefaultData!$H$13,DefaultData!$N16,IF($B$13<DefaultData!$I$13,DefaultData!$Q16,DefaultData!$T16)))))","v":1},null,null,null,null,{"$f":"Z33*$B$20","v":10842132.987890767},{"$f":"DefaultData!$D16","v":52.12563936485946},{"$f":"Y33/(Y$47)","v":4.0096645665276508E-2},{"$f":"$T33","v":1},{"$f":"DefaultData!$AG17","v":"N"}]
[{"$f":"DefaultData!B17","v":"    Modules"},{"$f":"C34*$B$20","v":72800000},350,{"$f":"B34/(B$49)","v":0.28636884306987398},0,{"$f":"DefaultData!$AG18","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F17,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G17,IF($B$13<DefaultData!$H$13,DefaultData!$N17,IF($B$13<DefaultData!$I$13,DefaultData!$Q17,DefaultData!$T17)))))","v":1},null,null,null,null,{"$f":"Z34*$B$20","v":97553975.782965928},{"$f":"DefaultData!$D17","v":469.00949895656697},{"$f":"Y34/(Y$47)","v":0.36077653765889767},{"$f":"$T34","v":1},{"$f":"DefaultData!$AG18","v":"N"}]
[{"$f":"DefaultData!B18","v":"    Electrical (wire, connectors, breakers, etc.)"},{"$f":"C35*$B$20","v":58240000},280,{"$f":"B35/(B$49)","v":0.22909507445589919},0.2,{"$f":"DefaultData!$AG19","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F18,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G18,IF($B$13<DefaultData!$H$13,DefaultData!$N18,IF($B$13<DefaultData!$I$13,DefaultData!$Q18,DefaultData!$T18)))))","v":1},null,null,null,null,{"$f":"Z35*$B$20","v":12361875.868267344},{"$f":"DefaultData!$D18","v":59.432095520516079},{"$f":"Y35/(Y$47)","v":4.571699655424314E-2},{"$f":"$T35","v":1},{"$f":"DefaultData!$AG19","v":"N"}]
[{"$f":"DefaultData!B19","v":"    Inverter"},{"$f":"C36*$B$20","v":8320000},40,{"$f":"B36/(B$49)","v":3.2727867779414173E-2},0.05,{"$f":"DefaultData!$AG20","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F19,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G19,IF($B$13<DefaultData!$H$13,DefaultData!$N19,IF($B$13<DefaultData!$I$13,DefaultData!$Q19,DefaultData!$T19)))))","v":1},null,null,null,null,{"$f":"Z36*$B$20","v":17708322.548120663},{"$f":"DefaultData!$D19","v":85.136166096733959},{"$f":"Y36/(Y$47)","v":6.5489358535949199E-2},{"$f":"$T36","v":1},{"$f":"DefaultData!$AG20","v":"N"}]
[{"$f":"DefaultData!B20","v":"    Subtotal"},{"$f":"SUM(B33:B36)","v":180960000},{"$f":"SUM(C33:C36)","v":870},{"$f":"SUM(D33:D36)","v":0.71183112420225814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y33:Y36)","v":138466307.18724471},{"$f":"SUM(Z33:Z36)","v":665.70339993867651},{"$f":"SUM(AA33:AA36)","v":0.51207953841436649}]
[{"$f":"DefaultData!B21","v":"  Labor"}]
[{"$f":"DefaultData!B22","v":"    Installation"},{"$f":"C39*$B$20","v":12480000},60,{"$f":"B39/(B$49)","v":4.9091801669121256E-2},0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F22,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G22,IF($B$13<DefaultData!$H$13,DefaultData!$N22,IF($B$13<DefaultData!$I$13,DefaultData!$Q22,DefaultData!$T22)))))","v":1},null,null,null,null,{"$f":"Z39*$B$20","v":27090088.397451721},{"$f":"DefaultData!$D22","v":130.24080960313327},{"$f":"Y39/(Y$47)","v":0.10018523815625636},{"$f":"$T39","v":1}]
[{"$f":"DefaultData!B23","v":"    Subtotal"},{"$f":"SUM(B39:B39)","v":12480000},{"$f":"C39","v":60},{"$f":"D39","v":4.9091801669121256E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y39:Y39)","v":27090088.397451721},{"$f":"Z39","v":130.24080960313327},{"$f":"AA39","v":0.10018523815625636}]
[{"$f":"DefaultData!B24","v":"  Total"},{"$f":"+B40+B37","v":193440000},{"$f":"+C40+C37","v":930},{"$f":"D40+D37","v":0.76092292587137944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y40+Y37","v":165556395.58469644},{"$f":"+Z40+Z37","v":795.94420954180976},{"$f":"AA40+AA37","v":0.61226477657062284}]
[{"$f":"DefaultData!B25","v":"Other Costs"}]
[{"$f":"DefaultData!B26","v":"  Permitting"},{"$f":"C43*$B$20","v":2080000},10,{"$f":"B43/(B$49)","v":8.1819669448535432E-3},0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F26,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G26,IF($B$13<DefaultData!$H$13,DefaultData!$N26,IF($B$13<DefaultData!$I$13,DefaultData!$Q26,DefaultData!$T26)))))","v":1},null,null,null,null,{"$f":"Z43*$B$20","v":1236049.5273669164},{"$f":"DefaultData!$D26","v":5.9425458046486366},{"$f":"Y43/(Y$47)","v":4.5711890804989511E-3},{"$f":"$T43","v":1}]
[{"$f":"DefaultData!B27","v":"  Other Costs"},{"$f":"C44*$B$20","v":31200000},150,{"$f":"B44/(B$49)","v":0.12272950417280314},0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F27,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G27,IF($B$13<DefaultData!$H$13,DefaultData!$N27,IF($B$13<DefaultData!$I$13,DefaultData!$Q27,DefaultData!$T27)))))","v":1},null,null,null,null,{"$f":"Z44*$B$20","v":27316694.554808848},{"$f":"DefaultData!$D27","v":131.33026228273485},0.1010232786790268,{"$f":"$T44","v":1}]
[{"$f":"DefaultData!B28","v":"  Business Overhead"},{"$f":"C45*$B$20","v":16640000},80,{"$f":"B45/(B$49)","v":6.5455735558828346E-2},0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F28,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G28,IF($B$13<DefaultData!$H$13,DefaultData!$N28,IF($B$13<DefaultData!$I$13,DefaultData!$Q28,DefaultData!$T28)))))","v":1},null,null,null,null,{"$f":"Z45*$B$20","v":76290860.333127826},{"$f":"DefaultData!$D28","v":366.78298237080685},0.28214075566985142,{"$f":"$T45","v":1}]
[{"$f":"DefaultData!B29","v":"  Subtotal"},{"$f":"SUM(B43:B45)","v":49920000},{"$f":"SUM(C43:C45)","v":240},{"$f":"B46/(B$49)","v":0.19636720667648502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y43:Y45)","v":104843604.41530359},{"$f":"SUM(Z43:Z45)","v":504.05579045819036},0.38773522342937716]
["Subtotal",{"$f":"B46+B41","v":243360000},{"$f":"C46+C41","v":1170},{"$f":"D46+D41","v":0.95729013254786444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y46+Y41","v":270400000},{"$f":"Z46+Z41","v":1300},1]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"B37*(B77*(1-B78))","v":10857600},{"$f":"B48/B$20","v":52.2},{"$f":"B48/(B$49)","v":4.2709867452135494E-2},{"$f":"$T48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$77","v":0},null,null,null,null,{"$f":"Y37*(Y77*(1-Y78))","v":8307978.4312346829},{"$f":"DefaultData!$D31","v":39.942203996320593},3.0724772304861994E-2,{"$f":"$T48","v":0}]
["Total",{"$f":"B48+B47","v":254217600},{"$f":"B49/B$20","v":1222.2},{"$f":"D48+D47","v":0.99999999999999989}]
[]
[{"$f":"DefaultData!B33","v":"PV System Annual Operating and Maintenance Costs"}]
[null,"Cost","Cost ","Percent of","Local"]
[{"$f":"DefaultData!B34","v":"Labor"},null,"Per kW","Total Cost","Share (%)"]
[{"$f":"DefaultData!B35","v":"  Technicians"},{"$f":"C54*$B$20","v":1560000},7.5,{"$f":"B54/B$62","v":0.73891625615763545},0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F35,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G35,IF($B$13<DefaultData!$H$13,DefaultData!$N35,IF($B$13<DefaultData!$I$13,DefaultData!$Q35,DefaultData!$T35)))))","v":1},null,null,null,null,{"$f":"Z54*$B$20","v":1248000},{"$f":"DefaultData!$D35","v":6},{"$f":"Y54/Y$62","v":0.6},{"$f":"$T54","v":1}]
[{"$f":"DefaultData!B36","v":"  Subtotal"},{"$f":"SUM(B54:B54)","v":1560000},{"$f":"C54","v":7.5},{"$f":"SUM(D54:D54)","v":0.73891625615763545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y54:Y54)","v":1248000},{"$f":"Z54","v":6},{"$f":"SUM(AA54:AA54)","v":0.6}]
[null,null,null,null,"Purchased","Manufactured"]
[{"$f":"DefaultData!B37","v":"Materials and Services"},null,null,null,"Locally (%)","Locally (Y or N)"]
[{"$f":"DefaultData!B38","v":"  Materials & Equipment"},{"$f":"C58*$B$20","v":520000},2.5,{"$f":"B58/B$62","v":0.24630541871921183},0.9,{"$f":"DefaultData!$AG38","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F38,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G38,IF($B$13<DefaultData!$H$13,DefaultData!$N38,IF($B$13<DefaultData!$I$13,DefaultData!$Q38,DefaultData!$T38)))))","v":1},null,null,null,null,{"$f":"Z58*$B$20","v":832000},{"$f":"DefaultData!$D38","v":4},{"$f":"Y58/Y$62","v":0.4},{"$f":"$T58","v":1},{"$f":"DefaultData!$AG38","v":"N"}]
[{"$f":"DefaultData!B39","v":"  Services"},{"$f":"C59*$B$20","v":0},{"$f":"DefaultData!$D39","v":0},{"$f":"B59/B$62","v":0},0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$11=0,DefaultData!$F39,IF(T$11=2,\"Pop. Data Missing\",IF($B$13<DefaultData!$G$13,DefaultData!$G39,IF($B$13<DefaultData!$H$13,DefaultData!$N39,IF($B$13<DefaultData!$I$13,DefaultData!$Q39,DefaultData!$T39)))))","v":1},null,null,null,null,{"$f":"Z59*$B$20","v":0},{"$f":"DefaultData!$D39","v":0},{"$f":"Y59/Y$62","v":0},{"$f":"$T59","v":1}]
[{"$f":"DefaultData!B40","v":"  Subtotal"},{"$f":"SUM(B58:B59)","v":520000},{"$f":"C59+C58","v":2.5},{"$f":"SUM(D58:D59)","v":0.24630541871921183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y58:Y59)","v":832000},{"$f":"Z59+Z58","v":4},{"$f":"SUM(AA58:AA59)","v":0.4}]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"B58*(B$77*(1-B$78))","v":31200},{"$f":"B61/B$20","v":0.15},{"$f":"B61/(B$62)","v":1.4778325123152709E-2},{"$f":"$T61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D$77","v":0},null,null,null,null,{"$f":"Y58*(Y$77*(1-Y$78))","v":49920}]
["Total",{"$f":"B61+B60+B55","v":2111200},{"$f":"C61+C60+C55","v":10.15},{"$f":"D61+D60+D55","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y60+Y55","v":2080000},{"$f":"Z60+Z55","v":10},{"$f":"AA60+AA55","v":1}]
[]
[{"$f":"DefaultData!B44","v":"Other Parameters"}]
[{"$f":"DefaultData!B45","v":"Financial Parameters"},null,null,"Local Share"]
[{"$f":"DefaultData!B46","v":"Debt Financing"}]
[{"$f":"DefaultData!B47","v":"  Percentage financed"},{"$f":"DefaultData!$C47","v":0.8},null,{"$f":"DefaultData!$E47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C47","v":0.8},null,{"$f":"DefaultData!$E47","v":0}]
[{"$f":"DefaultData!B48","v":"  Years financed (term)"},{"$f":"DefaultData!$C48","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C48","v":10}]
[{"$f":"DefaultData!B49","v":"  Interest rate"},{"$f":"DefaultData!$C49","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C49","v":0.1}]
[{"$f":"DefaultData!B51","v":"Tax Parameters"}]
[{"$f":"DefaultData!B52","v":"  Local Property Tax (percent of taxable value)"},{"$f":"DefaultData!$C52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C52","v":0}]
[{"$f":"DefaultData!B53","v":"  Assessed Value (percent of construction cost)"},{"$f":"DefaultData!$C53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C53","v":0}]
[{"$f":"DefaultData!B54","v":"  Taxable Value (percent of assessed value)"},{"$f":"DefaultData!$C54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C54","v":0}]
[{"$f":"DefaultData!B55","v":"  Taxable Value"},{"$f":"+B73*B72*B47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y73*Y72*Y47","v":0}]
["  Property Tax Exemption (percent of local taxes)",{"$f":"DefaultData!$C56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C56","v":0}]
["  Local Property Taxes",7659,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y74*Y71*(1-Y75)","v":0},null,{"$f":"DefaultData!$E57","v":1}]
["  Local Sales Tax Rate",{"$f":"DefaultData!$C58","v":0.06},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C58","v":0.06},null,{"$f":"DefaultData!$E58","v":1}]
["  Sales Tax Exemption (percent of local taxes)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DefaultData!$C59","v":0}]
["Payroll Parameters"]
["  Construction and Installation Labor","Wage per hour",null,"Employer Payroll Overhead"]
["  Construction Workers / Installers",{"$f":"Calculations!$E27","v":21.39},null,{"$f":"Calculations!$K24","v":0.45569999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!$E27","v":21.39},null,{"$f":"Calculations!$K24","v":0.45569999999999999}]
["  O & M Labor","Wage per hour",null,"Employer Payroll Overhead"]
["  Technicians",{"$f":"Calculations!$E29","v":21.39},null,{"$f":"Calculations!$K24","v":0.45569999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!$E29","v":21.39},null,{"$f":"Calculations!$K24","v":0.45569999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential New Construction",null,null,"Large Commercial","Residential New Construction","Residential Retrofit","Small Commercial","Utility"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Retrofit",null,null,"LC","RN","RR","SC","UT",{"$f":"HLOOKUP($B15,S742:W743,2)","v":"UT"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thin Film",null,null,"Crystalline Silicon","Thin Film",null,null,null,{"$f":"B16","v":"Thin Film"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crystalline Silicon",null,null,"CS","TF",null,null,null,{"$f":"HLOOKUP(B$16,S749:U750,2)","v":"TF"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Commercial","Residential New Construction","Residential Retrofit","Small Commercial","Utility",null,null,{"$f":"B15","v":"Utility"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Mount","Fixed Mount","Fixed Mount","Fixed Mount","Fixed Mount",null,null,{"$f":"HLOOKUP(B15,P$752:T$755,2)","v":"Fixed Mount"},{"$f":"IF(X$750=\"TF\",W753,IF(W753=0,\"\",W753))","v":"Fixed Mount"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Axis","Single Axis","Single Axis","Single Axis","Single Axis",null,null,{"$f":"HLOOKUP(B$15,P$752:T$755,3)","v":"Single Axis"},{"$f":"IF(X$750=\"TF\",\"\",IF(W754=0,\"\",W754))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Years",null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B$15,P$752:T$755,4)","v":0},{"$f":"IF(W755=0,\"\",W755)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"UPPER('User Add-in Location'!B10)","v":"MYCOUNTY"},null,null,null,"Fixed Mount","Single Axis","Double Axis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N756+1","v":2011},{"$f":"UPPER('User Add-in Location'!C10)","v":"MYREGION"},null,null,null,"FM","SA","DA",null,null,{"$f":"IF(X750=\"TF\",\"FM\",HLOOKUP(B17,S756:U757,2))","v":"FM"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N757+1","v":2012},"ALABAMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2013,"ALASKA",null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(X743,X750,X757)","v":"UTTFFM"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,"ARIZONA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,"ARKANSAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,"CALIFORNIA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,"COLORADO "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,"CONNECTICUT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,"DELAWARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,"DISTRICT OF COLUMBIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2021,"FLORIDA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2022,"GEORGIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,"HAWAII"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,"IDAHO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,"ILLINOIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,"INDIANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,"IOWA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,"KANSAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,"KENTUCKY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N775+1","v":2030},"LOUISIANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARYLAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MASSACHUSETTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MICHIGAN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINNESOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISSISSIPPI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISSOURI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTANA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEBRASKA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEVADA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW HAMPSHIRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW JERSEY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW MEXICO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW YORK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH CAROLINA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORTH DAKOTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OHIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OKLAHOMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OREGON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PENNSYLVANIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RHODE ISLAND",null,1,"REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUTH CAROLINA",null,2,"Connecticut","Delaware","District of Columbia","Alabama","Illinois","Arkansas","Alaska","California"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOUTH DAKOTA",null,3,"Maine","New Jersy","Maryland","Florida","Indiana","Louisiana","Arizona","Hawaii"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TENNESSEE",null,4,"Massachusetts","Pennsylvania","North Carolina","Georgia","Iowa","Missouri","Colorado"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEXAS",null,5,"New Hampshire","West Virginia","Virginia","Kentucky","Michigan","New Mexico","Idaho"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH",null,6,"New York",null,null,"Mississippi","Minnesota","Oklahoma","Kansas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERMONT",null,7,"Rhode Island",null,null,"Tenessee","Ohio","Texan","Montana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIRGINIA ",null,8,"Vermont",null,null,null,"Wisconsin",null,"Nebraska"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WASHINGTON",null,{"$f":"Q804+1","v":9},null,null,null,null,null,null,"Nevada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WEST VIRGINIA",null,{"$f":"Q805+1","v":10},null,null,null,null,null,null,"North Dakota"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WISCONSIN",null,11,null,null,null,null,null,null,"Oregon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING",null,12,null,null,null,null,null,null,"South Dakota"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION1",null,13,null,null,null,null,null,null,"Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION2",null,14,null,null,null,null,null,null,"Washington"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION3",null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGION8"]

{"sheet":"SummaryResults","index":5,"n_rows":110,"n_cols":64,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE(\"Photovoltaic - Project Data Summary based on \",$AD$48, \" values\")","v":"Photovoltaic - Project Data Summary based on User modifications to default values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary_Results","v":"Photovoltaic - Project Data Summary based on User modifications to default values"},null,null,null,null,null,{"$f":"Summary_Results","v":"Photovoltaic - Project Data Summary based on User modifications to default values"}]
["Project Location",null,{"$f":"IF(ProjectData!B12=\"MyCounty\",'User Add-in Location'!B3,IF(ProjectData!B12=\"MyRegion\",'User Add-in Location'!B4,ProjectData!B12))","v":"KENTUCKY"},{"$f":"ProjectData!C14","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Location",null,{"$f":"C2","v":"KENTUCKY"},null,null,null,"  Project Location",{"$f":"ProjectData!B12","v":"KENTUCKY"},null,{"$f":"IF(BH2=\"MYREGION\",IF('User Add-in Location'!BL14=0,\"Error - No Regional multiplier data in User Add-in Location\",\"\"),IF(BH2=\"MYCOUNTY\",IF('User Add-in Location'!BK14=0,\"Error - No County multiplier data in User Add-in Location\",\"\"),\"\"))","v":""}]
["Year of Construction or Installation",null,{"$f":"ProjectData!B14","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Construction or Installation",null,2023,null,null,null,{"$f":"IF(ProjectData!$B13>0,\"Population\",\"\")","v":""},{"$f":"IF(ProjectData!$B13>0,ProjectData!B13,\"\")","v":""}]
["Average System Size - DC Nameplate Capacity (KW)",null,{"$f":"ProjectData!B18","v":208000},{"$f":"ProjectData!D12","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average System Size - DC Nameplate Capacity (KW)",null,208000,null,null,null,"Year of Construction or Installation",{"$f":"ProjectData!B14","v":2023},{"$f":"IF(BJ3=\"\",\"\",IF(BH3<1,\"**Error - Population Data Missing**\",\"\"))","v":""}]
["Number of Systems Installed",null,{"$f":"ProjectData!B19","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Systems Installed",null,1,null,null,null,"  System Type",{"$f":"ProjectData!B15","v":"Utility"}]
["Project Size - DC Nameplate Capacity (KW)",null,{"$f":"ProjectData!B20","v":208000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Size - DC Nameplate Capacity (KW)",null,208000,null,null,null,"System Application",{"$f":"ProjectData!B16","v":"Thin Film"}]
["System Application",null,{"$f":"ProjectData!B15","v":"Utility"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Application",null,"Utility",null,null,null,"Solar Cell/Module Material",{"$f":"ProjectData!B17","v":"Fixed Mount"}]
["Solar Cell/Module Material",null,{"$f":"ProjectData!B16","v":"Thin Film"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Cell/Module Material",null,"Thin Film",null,null,null,"System Tracking",{"$f":"ProjectData!B18","v":208000}]
["System Tracking",null,{"$f":"ProjectData!B17","v":"Fixed Mount"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Tracking",null,"Fixed Mount",null,null,null,"  Number of Systems Installed",{"$f":"ProjectData!B19","v":1}]
["Total System Base Cost ($/KWDC)",null,{"$f":"C13/C6","v":1222.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Installed System Cost ($/KWDC)",null,{"$f":"C10","v":1222.2},null,null,null,"  Total Project Size - DC Nameplate Capacity (KW)",{"$f":"ProjectData!B20","v":208000}]
["Annual Direct Operations and Maintenance Cost ($/kW)",null,{"$f":"C16/C6","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Direct Operations and Maintenance Cost ($/kW)",null,10,null,null,null,"  Base Installed System Cost  ($/KWDC)",{"$f":"BC10","v":1222.2}]
["Money Value - Current or Constant (Dollar Year) ",null,{"$f":"ProjectData!B24","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Money Value - Current or Constant (Dollar Year) ",null,2020,null,null,null,"  Annual Direct Operations and Maintenance Cost ($/kW)",{"$f":"BC11","v":10}]
["Project Construction or Installation Cost",null,{"$f":"Calculations!D23","v":254217600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Construction or Installation Cost",null,254217600,null,null,null,"  Money Value - Current or Constant (Dollar Year) ",{"$f":"ProjectData!B24","v":2020}]
["  Local Spending",null,{"$f":"+Calculations!F61","v":24543999.999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Spending",null,24543999.999999996]
["Total Annual Operational Expenses",null,{"$f":"C16+C18","v":30348619.000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Operational Expenses",null,30348619.000000004,null,null,null,"Project Cost Data"]
["  Direct Operating and Maintenance Costs",null,{"$f":"Calculations!D78","v":2080000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Direct Operating and Maintenance Costs",null,2080000,null,null,null,{"$f":"ProjectData!A31","v":"Installation Costs"},{"$f":"ProjectData!B31","v":"Cost"},{"$f":"ProjectData!C31","v":"Cost "},{"$f":"ProjectData!D31","v":"Percent of"},{"$f":"ProjectData!E31","v":"Purchased"},{"$f":"ProjectData!F31","v":"Manufactured"}]
["    Local Spending",null,{"$f":"Calculations!G78","v":1778400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Local Spending",null,1778400,null,null,null,{"$f":"ProjectData!A32","v":"  Materials & Equipment"},null,{"$f":"ProjectData!C32","v":"Per kW"},{"$f":"ProjectData!D32","v":"Total Cost"},{"$f":"ProjectData!E32","v":"Locally (%)"},{"$f":"ProjectData!F32","v":"Locally (Y or N)"}]
["  Other Annual Costs",null,{"$f":"Calculations!E78","v":28268619.000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other Annual Costs",null,28268619.000000004,null,null,null,{"$f":"ProjectData!A33","v":"    Mounting (rails, clamps, fittings, etc.)"},{"$f":"BB59","v":41600000},{"$f":"BH18/BH$10","v":200},{"$f":"BH18/BH$34","v":0.16363933889707086},{"$f":"BC59","v":0.05},"N"]
["    Local Spending",null,{"$f":"Calculations!H78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Local Spending",null,0,null,null,null,{"$f":"ProjectData!A34","v":"    Modules"},{"$f":"BB60","v":72800000},{"$f":"BH19/BH$10","v":350},{"$f":"BH19/BH$34","v":0.28636884306987398},0,"N"]
["      Debt Payments ",null,{"$f":"SUM(Calculations!G75:G75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Debt Payments ",null,0,null,null,null,{"$f":"ProjectData!A35","v":"    Electrical (wire, connectors, breakers, etc.)"},{"$f":"BB61","v":58240000},280,{"$f":"BH20/BH$34","v":0.22909507445589919},0.2,"N"]
["      Property Taxes",null,{"$f":"Calculations!G76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Property Taxes",null,0,null,null,null,{"$f":"ProjectData!A36","v":"    Inverter"},{"$f":"BB62","v":8320000},40,{"$f":"BH21/BH$34","v":3.2727867779414173E-2},0.05,"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!A37","v":"    Subtotal"},{"$f":"BB63","v":180960000},870,{"$f":"BH22/BH$34","v":0.71183112420225825}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!A38","v":"  Labor"}]
["Local Economic Impacts - Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Economic Impacts - Summary Results",null,null,null,null,null,{"$f":"ProjectData!A39","v":"    Installation"},{"$f":"BB65","v":12480000},60,{"$f":"BH24/BH$34","v":4.9091801669121256E-2},{"$f":"BC65","v":0.2}]
[null,"Jobs","Earnings","Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobs","Earnings","Output",null,null,{"$f":"ProjectData!A40","v":"    Subtotal"},{"$f":"BB66","v":12480000},{"$f":"BH25/BH$10","v":60},{"$f":"BH25/BH$34","v":4.9091801669121256E-2}]
["During construction and installation period",null,{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2020)"},{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2020)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"During construction and installation period",null,{"$f":"C26","v":"$000 (2020)"},"$000 (2020)",null,null,{"$f":"ProjectData!A41","v":"  Total"},{"$f":"BB67","v":193440000},{"$f":"BH26/BH$10","v":930},{"$f":"BH26/BH$34","v":0.76092292587137944}]
["   Project Development and Onsite Labor Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Project Development and Onsite Labor Impacts",null,null,null,null,null,{"$f":"ProjectData!A42","v":"Other Costs"}]
["     Construction and Installation Labor",{"$f":"Calculations!AH38","v":38.538834764842292},{"$f":"Calculations!AI38","v":2495.9999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Construction and Installation Labor",{"$f":"B28","v":38.538834764842292},2495.9999999999995,null,null,null,{"$f":"ProjectData!A43","v":"  Permitting"},{"$f":"BB69","v":2080000},{"$f":"BH28/BH$10","v":10},{"$f":"BH28/BH$34","v":8.1819669448535432E-3},{"$f":"BC69","v":0.8}]
["     Construction and Installation Related Services",{"$f":"Calculations!AH39","v":91.719096455114624},{"$f":"Calculations!AI39","v":6413.9443159103394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Construction and Installation Related Services",91.719096455114624,{"$f":"C29","v":6413.9443159103394},null,null,null,{"$f":"ProjectData!A44","v":"  Other Costs"},31200000,150,0.12272950417280314,{"$f":"BC70","v":0.6}]
["     Subtotal",{"$f":"Calculations!AH40","v":130.2579312199569},{"$f":"Calculations!AI40","v":8909.9443159103394},{"$f":"Calculations!AJ40","v":14019.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Subtotal",{"$f":"B30","v":130.2579312199569},{"$f":"C30","v":8909.9443159103394},{"$f":"D30","v":14019.2},null,null,{"$f":"ProjectData!A45","v":"  Business Overhead"},16640000,{"$f":"BH30/BH$10","v":80},6.5455735558828346E-2,{"$f":"BC71","v":0.1}]
["   Module and Supply Chain Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Module and Supply Chain Impacts",null,null,null,null,null,{"$f":"ProjectData!A46","v":"  Subtotal"},49920000,{"$f":"BH31/BH$10","v":240},0.19636720667648502]
["     Manufacturing Impacts",{"$f":"Calculations!AH42","v":0},{"$f":"Calculations!AI42","v":0},{"$f":"Calculations!AJ42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Manufacturing",{"$f":"B32","v":0},0,0,null,null,{"$f":"ProjectData!A47","v":"Subtotal"},243360000,{"$f":"BH32/BH$10","v":1170},0.95729013254786455]
["     Trade (Wholesale and Retail)",{"$f":"Calculations!AH43","v":14.141264252795843},{"$f":"Calculations!AI43","v":970.31017472478948},{"$f":"Calculations!AJ43","v":2799.0927627866054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Trade (Wholesale and Retail)",{"$f":"B33","v":14.141264252795843},{"$f":"C33","v":970.31017472478948},{"$f":"D33","v":2799.0927627866054},null,null,{"$f":"ProjectData!A48","v":"Sales Tax (Materials & Equipment Purchases)"},10857600,{"$f":"BH33/BH$10","v":52.2},4.2709867452135494E-2,{"$f":"BC74","v":0}]
["     Finance, Insurance and Real Estate",{"$f":"Calculations!AH44","v":0},{"$f":"Calculations!AI44","v":0},{"$f":"Calculations!AJ44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Finance, Insurance and Real Estate",0,0,0,null,null,{"$f":"ProjectData!A49","v":"Total"},254217600,{"$f":"BH34/BH$10","v":1222.2},1]
["     Professional Services",{"$f":"Calculations!AH45","v":11.647289709847961},{"$f":"Calculations!AI45","v":634.24638051986699},{"$f":"Calculations!AJ45","v":1766.6395236968995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Professional Services",11.647289709847961,634.24638051986699,1766.6395236968995]
["     Other Services",{"$f":"Calculations!AH46","v":26.832584199961261},{"$f":"Calculations!AI46","v":3578.673217483929},{"$f":"Calculations!AJ46","v":9583.3888857035654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Other Services",26.832584199961261,3578.673217483929,9583.3888857035654,null,null,{"$f":"ProjectData!A51","v":"PV System Annual Operating and Maintenance Costs"}]
["     Other Sectors",{"$f":"Calculations!AH47","v":52.172993878215863},{"$f":"Calculations!AI47","v":541.31067035512206},{"$f":"Calculations!AJ47","v":1397.5279298510395},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Other Sectors",52.172993878215863,541.31067035512206,1397.5279298510395,null,null,null,{"$f":"ProjectData!B52","v":"Cost"},{"$f":"ProjectData!C52","v":"Cost "},{"$f":"ProjectData!D52","v":"Percent of"},{"$f":"ProjectData!E52","v":"Local"},{"$f":"ProjectData!F56","v":"Manufactured"}]
["     Subtotal",{"$f":"Calculations!AH48","v":104.79413204082093},{"$f":"Calculations!AI48","v":5724.5404430837079},{"$f":"Calculations!AJ48","v":15546.649102038111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Subtotal",104.79413204082093,5724.5404430837079,15546.649102038111,null,null,{"$f":"ProjectData!A53","v":"Labor"},null,{"$f":"ProjectData!C53","v":"Per kW"},{"$f":"ProjectData!D53","v":"Total Cost"},{"$f":"ProjectData!E53","v":"Share (%)"},{"$f":"ProjectData!F57","v":"Locally (Y or N)"}]
["   Induced Impacts",{"$f":"Calculations!AH49","v":58.750398842895308},{"$f":"Calculations!AI49","v":2863.6294845800935},{"$f":"Calculations!AJ49","v":8134.0298288664044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Induced Impacts",58.750398842895308,2863.6294845800935,8134.0298288664044,null,null,{"$f":"ProjectData!A54","v":"  Technicians"},{"$f":"BB79","v":1560000},{"$f":"BH39/BH$10","v":7.5},{"$f":"BH39/BH$46","v":0.73891625615763545},{"$f":"BC80","v":0}]
["  Total Impacts",{"$f":"Calculations!AH50","v":293.80246210367312},{"$f":"Calculations!AI50","v":17498.114243574142},{"$f":"Calculations!AJ50","v":37699.878930904517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total Impacts",293.80246210367312,17498.114243574142,37699.878930904517,null,null,{"$f":"ProjectData!A55","v":"  Subtotal"},{"$f":"BB80","v":1560000},{"$f":"BH40/BH$10","v":7.5},{"$f":"BH40/BH$46","v":0.73891625615763545}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!A57","v":"Materials and Services"}]
[null,null,"Annual","Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C42","v":"Annual"},"Annual",null,null,{"$f":"ProjectData!A58","v":"  Materials & Equipment"},{"$f":"BB82","v":520000},{"$f":"BH42/BH$10","v":2.5},{"$f":"BH42/BH$46","v":0.24630541871921183},{"$f":"BC83","v":0.9},{"$f":"ProjectData!F58","v":"N"}]
[null,"Annual","Earnings","Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B43","v":"Annual"},"Earnings","Output",null,null,{"$f":"ProjectData!A59","v":"  Services"},{"$f":"BB83","v":0},{"$f":"BH43/BH$10","v":0},{"$f":"BH43/BH$46","v":0},{"$f":"BC84","v":0}]
["During operating years","Jobs",{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2020)"},{"$f":"CONCATENATE(\"$000 (\",$C12,\")\")","v":"$000 (2020)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"During operating years",{"$f":"B44","v":"Jobs"},"$000 (2020)","$000 (2020)",null,null,{"$f":"ProjectData!A60","v":"  Subtotal"},{"$f":"BB84","v":520000},{"$f":"BH44/BH$10","v":2.5},{"$f":"BH44/BH$46","v":0.24630541871921183}]
["   Onsite Labor Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Onsite Labor Impacts",null,null,null,null,null,{"$f":"ProjectData!A61","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"BB85","v":31200},{"$f":"BH45/BH$10","v":0.15},{"$f":"BH45/BH$46","v":1.4778325123152709E-2}]
["     PV Project Labor Only",{"$f":"Calculations!AH54","v":21.67809455522379},{"$f":"Calculations!AI54","v":1304.0535284981809},{"$f":"Calculations!AJ54","v":1304.0535284981809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     PV Project Labor Only",{"$f":"B46","v":21.67809455522379},{"$f":"C46","v":1304.0535284981809},{"$f":"D46","v":1304.0535284981809},null,null,{"$f":"ProjectData!A62","v":"Total"},{"$f":"BH45+BH44+BH40","v":2111200},{"$f":"BI45+BI44+BI40","v":10.15},{"$f":"BJ45+BJ44+BJ40","v":1}]
["   Local Revenue and Supply Chain Impacts",{"$f":"Calculations!AH55","v":3.5155213184305714},{"$f":"Calculations!AI55","v":222.35240362987452},{"$f":"Calculations!AJ55","v":686.47036743011859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",3.5155213184305714,222.35240362987452,686.47036743011859]
["   Induced Impacts",{"$f":"Calculations!AH56","v":2.8161147034579042},{"$f":"Calculations!AI56","v":138.12256586878092},{"$f":"Calculations!AJ56","v":392.38540440881764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjectData!B26=\"Y\",\"model default\",\"User modifications to default\")","v":"User modifications to default"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Induced Impacts",{"$f":"B48","v":2.8161147034579042},138.12256586878092,392.38540440881764,null,null,{"$f":"ProjectData!A64","v":"Other Parameters"}]
["  Total Impacts",{"$f":"Calculations!AH57","v":28.009730577112265},{"$f":"Calculations!AI57","v":1664.5284979968362},{"$f":"Calculations!AJ57","v":2382.9093003371172},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total Impacts",28.009730577112265,1664.5284979968362,2382.9093003371172,null,null,{"$f":"ProjectData!A65","v":"Financial Parameters"},null,null,{"$f":"ProjectData!D65","v":"Local Share"}]
[{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are thousands of dollars in year \",C12, \" dollars.  Construction and\")","v":"Notes:  Earnings and Output values are thousands of dollars in year 2020 dollars.  Construction and"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Notes:  Earnings and Output values are thousands of dollars in year \",BC12, \" dollars.  Construction and\")","v":"Notes:  Earnings and Output values are thousands of dollars in year 2020 dollars.  Construction and"},null,null,null,null,null,{"$f":"ProjectData!A66","v":"Debt Financing"}]
["operating period jobs are full-time equivalent for one year (1 FTE = 2,080 hours).  Economic impacts \"During ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"operating period jobs are full-time equivalent for one year (1 FTE = 2,080 hours).  Economic impacts \"During ",null,null,null,null,null,{"$f":"ProjectData!A67","v":"  Percentage financed"},{"$f":"BB93","v":0.8},null,{"$f":"BC93","v":0}]
["operating years\" represent impacts that occur from system/plant operations/expenditures.  Totals may not  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"operating years\" represent impacts that occur from system/plant operations/expenditures.  Totals may not  ",null,null,null,null,null,{"$f":"ProjectData!A68","v":"  Years financed (term)"},{"$f":"BB94","v":10}]
["add up due to independent rounding.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add up due to independent rounding.",null,null,null,null,null,{"$f":"ProjectData!A69","v":"  Interest rate"},{"$f":"BB95","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!A70","v":"Tax Parameters"}]
["Detailed PV Project Data Costs",{"$f":"Calculations!AC3","v":"KENTUCKY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detailed PV Project Data Costs",null,null,null,null,null,{"$f":"ProjectData!A71","v":"  Local Property Tax (percent of taxable value)"},{"$f":"BB97","v":0}]
[null,null,"Purchased","Manufactured",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchased","Manufactured",null,null,{"$f":"ProjectData!A72","v":"  Assessed Value (percent of construction cost)"},0]
["Installation Costs",{"$f":"Calculations!AC5","v":"Cost"},"Locally (%)","Locally (Y or N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Costs ","Cost","Locally (%)","Locally (Y or N)",null,null,{"$f":"ProjectData!A73","v":"  Taxable Value (percent of assessed value)"},0]
["Materials & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials & Equipment",null,null,null,null,null,{"$f":"ProjectData!A74","v":"  Taxable Value"},0]
["    Mounting (rails, clamps, fittings, etc.)",{"$f":"Calculations!AC7","v":41600000},{"$f":"Calculations!AD7","v":0.05},{"$f":"Calculations!AE7","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Mounting (rails, clamps, fittings, etc.)",{"$f":"B59","v":41600000},0.05,"N",null,null,"  Property Tax Exemption (percent of local taxes)",0]
["    Modules",{"$f":"Calculations!AC8","v":72800000},{"$f":"Calculations!AD8","v":0},{"$f":"Calculations!AE8","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Modules",72800000,0,"N",null,null,{"$f":"ProjectData!A76","v":"  Local Property Taxes"},7659,null,{"$f":"BC102","v":0}]
["    Electrical (wire, connectors, breakers, etc.)",{"$f":"Calculations!AC9","v":58240000},{"$f":"Calculations!AD9","v":0.2},{"$f":"Calculations!AE9","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (wire, connectors, breakers, etc.)",58240000,0.2,"N",null,null,{"$f":"ProjectData!A77","v":"  Local Sales Tax Rate"},0.06,null,{"$f":"BC103","v":0}]
["    Inverter",{"$f":"Calculations!AC10","v":8320000},{"$f":"Calculations!AD10","v":0.05},{"$f":"Calculations!AE10","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Inverter",8320000,0.05,"N",null,null,"  Sales Tax Exemption (percent of local taxes)"]
["    Subtotal",{"$f":"Calculations!AC11","v":180960000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B63","v":180960000},null,null,null,null,{"$f":"ProjectData!A79","v":"Payroll Parameters"}]
["Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor",null,null,null,null,null,{"$f":"ProjectData!A80","v":"  Construction and Installation Labor"},{"$f":"ProjectData!B80","v":"Wage per hour"},null,{"$f":"ProjectData!D80","v":"Employer Payroll Overhead"}]
["    Installation",{"$f":"Calculations!AC13","v":12480000},{"$f":"Calculations!AD13","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Installation",{"$f":"B65","v":12480000},{"$f":"C65","v":0.2},null,null,null,{"$f":"ProjectData!A81","v":"  Construction Workers / Installers"},{"$f":"BB107","v":21.39},null,{"$f":"BC107","v":0.45569999999999999}]
["    Subtotal",{"$f":"Calculations!AC14","v":12480000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B66","v":12480000},null,null,null,null,{"$f":"ProjectData!A82","v":"  O & M Labor"}]
["Subtotal",{"$f":"Calculations!AC15","v":193440000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"B67","v":193440000},null,null,null,null,{"$f":"ProjectData!A83","v":"  Technicians"},{"$f":"BB109","v":21.39},null,{"$f":"BC109","v":0.45569999999999999}]
["Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["    Permitting",{"$f":"Calculations!AC17","v":2080000},{"$f":"Calculations!AD17","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Permitting",{"$f":"B69","v":2080000},0.8]
["    Other Costs",{"$f":"Calculations!AC18","v":31200000},{"$f":"Calculations!AD18","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Other Costs",31200000,0.6]
["    Business Overhead",{"$f":"Calculations!AC19","v":16640000},{"$f":"Calculations!AD19","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Business Overhead",16640000,0.1]
["    Subtotal",{"$f":"Calculations!AC20","v":49920000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B72","v":49920000}]
["Subtotal",{"$f":"Calculations!AC21","v":243360000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"B73","v":243360000}]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"Calculations!AC22","v":10857600},{"$f":"Calculations!AD22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"B74","v":10857600},{"$f":"C74","v":0}]
["Total",{"$f":"Calculations!AC23","v":254217600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"B75","v":254217600}]
[]
["PV System Annual Operating and Maintenance Costs",null,null,{"$f":"D56","v":"Manufactured"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV System Annual Operating and Maintenance Costs","Cost","Local Share"]
[null,{"$f":"Calculations!AC26","v":"Cost"},{"$f":"Calculations!AD26","v":"Local Share"},{"$f":"D57","v":"Locally (Y or N)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
["Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Technicians",{"$f":"B80","v":1560000},{"$f":"C80","v":0.9}]
["    Technicians",{"$f":"Calculations!AC28","v":1560000},{"$f":"Calculations!AD28","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B81","v":1560000}]
["    Subtotal",{"$f":"Calculations!AC29","v":1560000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials and Services"]
["Materials and Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Materials & Equipment",{"$f":"B83","v":520000},{"$f":"C83","v":0.9}]
["    Materials & Equipment",{"$f":"Calculations!AC31","v":520000},{"$f":"Calculations!AD31","v":0.9},{"$f":"Calculations!AE31","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Services",{"$f":"B84","v":0},{"$f":"C84","v":0.9}]
["    Services",{"$f":"Calculations!AC32","v":0},{"$f":"Calculations!AD32","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"B85","v":520000}]
["    Subtotal",{"$f":"Calculations!AC33","v":520000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"B86","v":31200},{"$f":"C86","v":0}]
["Sales Tax (Materials & Equipment Purchases)",{"$f":"Calculations!AC34","v":31200},{"$f":"Calculations!AD34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Payment (Interest and Principal)",{"$f":"B87","v":28229760.000000004},{"$f":"C87","v":0}]
["Average Annual Payment (Interest and Principal)",{"$f":"Calculations!AC35","v":28229760.000000004},{"$f":"Calculations!AD35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Taxes",{"$f":"B88","v":7659},{"$f":"C88","v":0}]
["Property Taxes",{"$f":"Calculations!AC36","v":7659},{"$f":"Calculations!AD36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"B89","v":30348619.000000004}]
["Total",{"$f":"Calculations!AC37","v":30348619.000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Parameters"]
["Other Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Parameters"]
["Financial Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Financing"]
["Debt Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Percentage financed",{"$f":"B94","v":0.8},{"$f":"C94","v":0}]
["  Percentage financed",{"$f":"Calculations!AC43","v":0.8},{"$f":"Calculations!AD43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Years financed (term)",{"$f":"B95","v":10}]
["  Years financed (term)",{"$f":"Calculations!AC44","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Interest rate",{"$f":"B96","v":0.1}]
["  Interest rate",{"$f":"Calculations!AC45","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Parameters"]
["Tax Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Property Tax (percent of taxable value)",{"$f":"B98","v":0}]
["  Local Property Tax (percent of taxable value)",{"$f":"Calculations!AC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Assessed Value (percent of construction cost)",0]
["  Assessed Value (percent of construction cost)",{"$f":"Calculations!AC48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value (percent of assessed value)",0]
["  Taxable Value (percent of assessed value)",{"$f":"Calculations!AC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Taxable Value",0]
["  Taxable Value",{"$f":"Calculations!AC50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Property Tax Exemption (percent of local taxes)",0]
["  Property Tax Exemption (percent of local taxes)",{"$f":"Calculations!AC51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Property Taxes",7659,{"$f":"C103","v":0}]
["  Local Property Taxes",{"$f":"Calculations!AC52","v":7659},{"$f":"Calculations!AD52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Local Sales Tax Rate",0.06,{"$f":"C104","v":0}]
["  Local Sales Tax Rate",{"$f":"Calculations!AC53","v":0.06},{"$f":"Calculations!AD53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Sales Tax Exemption (percent of local taxes)",0]
["  Sales Tax Exemption (percent of local taxes)",{"$f":"Calculations!AC54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters","Wage per hour","Employer Payroll Overhead"]
["Payroll Parameters","Wage per hour","Employer Payroll Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Construction and Installation Labor"]
["  Construction and Installation Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Construction Workers / Installers",{"$f":"B108","v":21.39},{"$f":"C108","v":0.45569999999999999}]
["   Construction Workers / Installers",{"$f":"Calculations!E27","v":21.39},{"$f":"Calculations!G27","v":0.45569999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  O&M Labor"]
["  O&M Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Technicians",{"$f":"B110","v":21.39},{"$f":"C110","v":0.45569999999999999}]
["   Technicians",{"$f":"Calculations!E29","v":21.39},{"$f":"Calculations!G29","v":0.45569999999999999}]

{"sheet":"User Add-in Location","index":6,"n_rows":232,"n_cols":6,"rows_kept":232,"cut":false,"hidden":false,"merged":[]}
[" Multipliers For Economic Input-Output Analysis"]
[]
["MyCounty (name)",null,"Year of Data",null,{"$f":"IF(B3=\"\",\"\",IF(D3=\"\",\"     Enter Year of Data\",IF(D3>2007,IF(D3<2016,\"\",\"     ERROR - Deflators Data Not Current\"),\"     ERROR - Deflators Data Not Current\")))","v":""}]
["MyRegion (includes)",null,"Year of Data",null,{"$f":"IF(B4=\"\",\"\",IF(D4=\"\",\"     Enter Year of Data\",IF(D4>2007,IF(D4<2016,\"\",\"     ERROR - Deflators Data Not Current\"),\"     ERROR - Deflators Data Not Current\")))","v":""}]
["Sales Tax Rate (%)",null,{"$f":"IF(B$5=\"\",\"     To incorporate Sales Tax in analysis Enter Sales Tax Rate\",\"\")","v":"     To incorporate Sales Tax in analysis Enter Sales Tax Rate"}]
["Sales Tax Exemption (%)",null,{"$f":"IF(B$5=\"\",\"     To incorporate Sales Tax Exemption in analysis Enter Exemption as percent of total\",\"\")","v":"     To incorporate Sales Tax Exemption in analysis Enter Exemption as percent of total"}]
["Property Tax Exemption (%)",null,{"$f":"IF(B$7=\"\",\"     To incorporate Property Tax Exemption in analysis Enter Exemption as percent of total\",\"\")","v":"     To incorporate Property Tax Exemption in analysis Enter Exemption as percent of total"}]
[]
["Jobs Per Million Dollars Change in Final Demand",null,null,"Personal Consumption Expenditures (PCE)"]
["  Jobs Direct Multipliers","MyCounty","MyRegion",null,{"$f":"B10","v":"MyCounty"},{"$f":"C10","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0,null,0,0]
["Mining",0,0,null,0,0]
["Construction",0,0,null,0,0]
["Construction/Installations - Non Residential",0,0,null,0,0]
["Construction/Installation Residential",0,0,null,0,0]
["Manufacturing",0,0,null,0,0]
["Fabricated Metals",0,0,null,0,0]
["Machinery",0,0,null,0,0]
["Electrical Equip",0,0,null,0,0]
["Battery Manufacturing",0,0,null,0,0]
["Energy Wire Manufacturing",0,0,null,0,0]
["Wholesale Trade",0,0,null,0,0]
["Retail trade",0,0,null,0,0]
["TCPU",0,0,null,0,0]
["Insurance and Real Estate",0,0,null,0,0]
["Finance",0,0,null,0,0]
["Other Professional Services",0,0,null,0,0]
["Office Services",0,0,null,0,0]
["Architectural and Engineering Services",0,0,null,0,0]
["Other services",0,0,null,0,0]
["Government",0,0,null,0,0]
["Semiconductor (solar cell/module) manufacturing",0,0,null,0,0]
[null,null,null,"Total",{"$f":"SUM(E11:E32)","v":0},{"$f":"SUM(F11:F32)","v":0}]
["Jobs Per Million Dollars Change in Final Demand"]
["  Jobs Indirect Multipliers",{"$f":"B10","v":"MyCounty"},{"$f":"C10","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Jobs Per Million Dollars Change in Final Demand"]
["  Jobs Induced Multipliers",{"$f":"B35","v":"MyCounty"},{"$f":"C35","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["Earnings Direct Multipliers",{"$f":"B60","v":"MyCounty"},{"$f":"C60","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Indirect Multipliers",{"$f":"B85","v":"MyCounty"},{"$f":"C85","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Induced Multipliers",{"$f":"B110","v":"MyCounty"},{"$f":"C110","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Direct Multipliers",{"$f":"B135","v":"MyCounty"},{"$f":"C135","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Indirect Multipliers",{"$f":"B160","v":"MyCounty"},{"$f":"C160","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]
[]
["Output Per Million Dollars Change in Final Demand"]
["  Output Induced Multipliers",{"$f":"B185","v":"MyCounty"},{"$f":"C185","v":"MyRegion"}]
["Ag, Forestry, Fish & Hunting",0,0]
["Mining",0,0]
["Construction",0,0]
["Construction/Installations - Non Residential",0,0]
["Construction/Installation Residential",0,0]
["Manufacturing",0,0]
["Fabricated Metals",0,0]
["Machinery",0,0]
["Electrical Equip",0,0]
["Battery Manufacturing",0,0]
["Energy Wire Manufacturing",0,0]
["Wholesale Trade",0,0]
["Retail trade",0,0]
["TCPU",0,0]
["Insurance and Real Estate",0,0]
["Finance",0,0]
["Other Professional Services",0,0]
["Office Services",0,0]
["Architectural and Engineering Services",0,0]
["Other services",0,0]
["Government",0,0]
["Semiconductor (solar cell/module) manufacturing",0,0]

{"sheet":"DefaultData","index":7,"n_rows":83,"n_cols":95,"rows_kept":83,"cut":false,"hidden":false,"merged":[[84,23,84,26]]}
[null,null,"System Type"]
[null,null,{"$f":"ProjectData!B15","v":"Utility"},null,{"$f":"IF(C2=\"Residential New Construction\",1,IF(C2=\"Residential Retrofit\",1,2))","v":2},null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential New Construction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed"]
[null,null,"Number of Systems Installed","KW","Total KW Installed"]
["Warning",null,{"$f":"ProjectData!B19","v":1},{"$f":"ProjectData!B18","v":208000},{"$f":"D5*C5","v":208000}]
[]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Construction",null,"O&M"]
[null,null,"Cost Per KW","Project Cost","Cost Per KW"]
["Although the data and formulas are available for review they must not be changed.",null,{"$f":"ProjectData!B22","v":1300},{"$f":"+C9*E5","v":270400000},{"$f":"ProjectData!B23","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjectData!X759","v":"UTTFFM"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"LCCSFM","LCCSSA","LCTFFM","LCTFSA",null,null,"RNCSFM","RNCSSA","RNTFFM","RNTFSA","RRCSFM","RRCSSA","RRTFFM","RRTFSA","SCCSFM","SCCSSA","SCTFFM","SCTFSA",null,null,"UTCSFM","UTCSSA","UTTFFM","UTTFSA"]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","Project Data","Default Values - Based on Cost Per KW from Project Data sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufactured",null,{"$f":"AI10+1","v":2}]
[null,null,null,null,null,null,"Very Small","Small","Medium","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,30000,100000,300000,400000,null,{"$f":"ProjectData!B13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,"Installation Costs","Cost","Cost ","Percent","State","County","County","County","County",null,null,null,30000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Locally",{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI14)","v":"Typically 1 MW or larger"},5,"Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically 100 kW - 1 MW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically less than 10 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 10 kW - 100 kW","Typically 1 MW or larger","Typically 1 MW or larger","Typically 1 MW or larger","Typically 100 KW - 2 MW"]
[null,"  Materials & Equipment",null,"Per KW","of Cost","Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,100000,null,null,300000,null,null,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,6,150,150,150,150,null,null,3.5,3.5,3.5,3.5,5,5,5,5,20,20,20,20,null,null,1000,1000,1000,1000]
[null,"    Mounting (rails, clamps, fittings, etc.)",{"$f":"D$9*E16","v":10842132.987890767},{"$f":"C16/E$5","v":52.12563936485946},{"$f":"AH17","v":4.0096645665276508E-2},1,0,1,1,{"$f":"F16","v":1},null,{"$f":"(L$13-G$13)/(H$13-G$13)","v":-0.42857142857142855},{"$f":"+H16-G16","v":1},{"$f":"G16+(M16*L16)","v":-0.42857142857142855},{"$f":"(L$13-H$13)/(I$13-H$13)","v":-0.5},{"$f":"I16-H16","v":0},{"$f":"H16+(O16*P16)","v":1},{"$f":"IF((L$13-I$13)/(J$13-I$13)>1,1,(L$13-I$13)/(J$13-I$13))","v":-3},{"$f":"J16-I16","v":0},{"$f":"I16+(R16*S16)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials and Services"]
[null,"    Modules",{"$f":"D$9*E17","v":97553975.782965928},{"$f":"C17/E$5","v":469.00949895656697},{"$f":"AH18","v":0.36077653765889767},1,0,1,1,{"$f":"F17","v":1},null,{"$f":"(L$13-G$13)/(H$13-G$13)","v":-0.42857142857142855},{"$f":"+H17-G17","v":1},{"$f":"G17+(M17*L17)","v":-0.42857142857142855},{"$f":"(L$13-H$13)/(I$13-H$13)","v":-0.5},{"$f":"I17-H17","v":0},{"$f":"H17+(O17*P17)","v":1},{"$f":"IF((L$13-I$13)/(J$13-I$13)>1,1,(L$13-I$13)/(J$13-I$13))","v":-3},{"$f":"J17-I17","v":0},{"$f":"I17+(R17*S17)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"N",4.0096645665276508E-2,8,4.3673135427278E-2,5.4601188140156527E-2,4.5543987477384675E-2,null,null,null,3.2975013751257318E-2,5.4201057149831922E-2,2.7235653291771265E-2,null,3.5050630526164098E-2,5.801576271424741E-2,2.8636274389364613E-2,null,3.9539981234028125E-2,4.8477783544405344E-2,3.5305235630456518E-2,null,null,null,3.6467784180772907E-2,5.3566597939480438E-2,4.0096645665276508E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Mounting (rails, clamps, fittings, etc.)"]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","    Electrical (wire, connectors, breakers, etc.)",{"$f":"D$9*E18","v":12361875.868267344},{"$f":"C18/E$5","v":59.432095520516079},{"$f":"AH19","v":4.571699655424314E-2},1,0,1,1,1,null,{"$f":"(L$13-G$13)/(H$13-G$13)","v":-0.42857142857142855},{"$f":"+H18-G18","v":1},{"$f":"G18+(M18*L18)","v":-0.42857142857142855},{"$f":"(L$13-H$13)/(I$13-H$13)","v":-0.5},{"$f":"I18-H18","v":0},{"$f":"H18+(O18*P18)","v":1},{"$f":"IF((L$13-I$13)/(J$13-I$13)>1,1,(L$13-I$13)/(J$13-I$13))","v":-3},{"$f":"J18-I18","v":0},{"$f":"I18+(R18*S18)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"N",0.36077653765889767,{"$f":"AI17+1","v":9},0.36264763618768908,0.30980326196667646,0.26870769394193422,null,null,null,0.30824469376175317,0.26256410875522013,0.36282197937626076,null,0.32764719839675133,0.27909124268552826,0.38148046770187416,null,0.31717611931102535,0.27095777436594565,0.3438479545577916,null,null,null,0.40050568333701614,0.34214470122668483,0.36077653765889767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Modules"]
[null,"    Inverter",{"$f":"D$9*E19","v":17708322.548120663},{"$f":"C19/E$5","v":85.136166096733959},{"$f":"AH20","v":6.5489358535949199E-2},1,0,1,1,1,null,{"$f":"(L$13-G$13)/(H$13-G$13)","v":-0.42857142857142855},{"$f":"+H19-G19","v":1},{"$f":"G19+(M19*L19)","v":-0.42857142857142855},{"$f":"(L$13-H$13)/(I$13-H$13)","v":-0.5},{"$f":"I19-H19","v":0},{"$f":"H19+(O19*P19)","v":1},{"$f":"IF((L$13-I$13)/(J$13-I$13)>1,1,(L$13-I$13)/(J$13-I$13))","v":-3},{"$f":"J19-I19","v":0},{"$f":"I19+(R19*S19)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"N",4.571699655424314E-2,10,3.0625404669711965E-2,8.8706996774064531E-3,3.1937323325222346E-2,null,null,null,3.2975013751257318E-2,1.9754498396570373E-3,2.7235653291771265E-2,null,3.5050630526164098E-2,1.6967822324237671E-3,2.8636274389364613E-2,null,2.5442443210181957E-2,7.0355165695932826E-3,2.2717548782672327E-2,null,null,null,4.157947718746613E-2,1.3107754094437636E-2,4.571699655424314E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (wire, connectors, breakers, etc.)"]
[null,"    Subtotal",{"$f":"SUM(C16:C19)","v":138466307.18724471},{"$f":"SUM(D16:D19)","v":665.70339993867651},{"$f":"SUM(E16:E19)","v":0.51207953841436649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",6.5489358535949199E-2,11,6.5453475799729252E-2,5.591571069642453E-2,6.8257345230868099E-2,null,null,null,6.0215242502295971E-2,5.1291593338229052E-2,4.973467122845187E-2,null,6.4005499221690965E-2,5.4520149733917153E-2,5.2292327145796243E-2,null,5.724642153418507E-2,4.8904573909951177E-2,5.1115310078232556E-2,null,null,null,5.9562383675761374E-2,5.0883058131147997E-2,6.5489358535949199E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Inverter"]
[null,"  Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51207953841436649,12,0.50239965208440829,0.42919086048066396,0.41444634997540941,null,null,null,0.43440996376656382,0.3700322090829381,0.46702795718825513,null,0.46175395867077046,0.39332393736611659,0.49104534362639962,null,0.43940496528942052,0.37537564838989546,0.45298604904915302,null,null,null,0.5381153283810165,0.45970211139175093,0.51207953841436649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal"]
[null,"    Installation",{"$f":"D$9*E22","v":27090088.397451721},{"$f":"C22/E$5","v":130.24080960313327},{"$f":"AH23","v":0.10018523815625636},1,0.1,0.1,0.5,0.5,null,{"$f":"(L$13-G$13)/(H$13-G$13)","v":-0.42857142857142855},{"$f":"+H22-G22","v":0},{"$f":"G22+(M22*L22)","v":0.1},{"$f":"(L$13-H$13)/(I$13-H$13)","v":-0.5},{"$f":"I22-H22","v":0.4},{"$f":"H22+(O22*P22)","v":-0.1},{"$f":"IF((L$13-I$13)/(J$13-I$13)>1,1,(L$13-I$13)/(J$13-I$13))","v":-3},{"$f":"J22-I22","v":0},{"$f":"I22+(R22*S22)","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor"]
[null,"    Subtotal",{"$f":"SUM(C22:C22)","v":27090088.397451721},{"$f":"SUM(D22:D22)","v":130.24080960313327},{"$f":"E22","v":0.10018523815625636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI23)","v":0.10018523815625636},14,9.4883498475910238E-2,8.1057242351453257E-2,0.11215736038674734,null,null,null,9.8847193518199969E-2,8.4198449460158309E-2,8.1642661678152081E-2,null,8.3857930917376172E-2,7.1430533400830554E-2,6.9262307195971332E-2,null,9.0150516646989712E-2,7.6790584027164474E-2,7.3652738689511499E-2,null,null,null,9.1118186635388163E-2,7.755520978081798E-2,0.10018523815625636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Installation"]
[null,"  Total",{"$f":"+C23+C20","v":165556395.58469644},{"$f":"+D23+D20","v":795.94420954180976},{"$f":"+E23+E20","v":0.61226477657062284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI24)","v":0.10018523815625636},15,9.4883498475910238E-2,8.1057242351453257E-2,0.11215736038674734,null,null,null,9.8847193518199969E-2,8.4198449460158309E-2,8.1642661678152081E-2,null,8.3857930917376172E-2,7.1430533400830554E-2,6.9262307195971332E-2,null,9.0150516646989712E-2,7.6790584027164474E-2,7.3652738689511499E-2,null,null,null,9.1118186635388163E-2,7.755520978081798E-2,0.10018523815625636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI25)","v":0.61226477657062284},16,0.59728315056031855,0.51024810283211719,0.52660371036215681,null,null,null,0.53325715728476375,0.45423065854309641,0.54867061886640722,null,0.54561188958814666,0.46475447076694715,0.560307650822371,null,0.52955548193641022,0.45216623241705994,0.52663878773866446,null,null,null,0.62923351501640468,0.53725732117256886,0.61226477657062284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total"]
[null,"  Permitting",{"$f":"D$9*E26","v":1236049.5273669164},{"$f":"C26/E$5","v":5.9425458046486366},{"$f":"AH27","v":4.5711890804989511E-3},1,1,1,1,1,null,{"$f":"(L$13-G$13)/(H$13-G$13)","v":-0.42857142857142855},{"$f":"+H26-G26","v":0},{"$f":"G26+(M26*L26)","v":1},{"$f":"(L$13-H$13)/(I$13-H$13)","v":-0.5},{"$f":"I26-H26","v":0},{"$f":"H26+(O26*P26)","v":1},{"$f":"IF((L$13-I$13)/(J$13-I$13)>1,1,(L$13-I$13)/(J$13-I$13))","v":-3},{"$f":"J26-I26","v":0},{"$f":"I26+(R26*S26)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
[null,"  Other Costs",{"$f":"D$9*E27","v":27316694.554808851},{"$f":"C27/E$5","v":131.33026228273485},{"$f":"AH28","v":0.10102327867902682},1,0,1,1,1,null,{"$f":"(L$13-G$13)/(H$13-G$13)","v":-0.42857142857142855},{"$f":"+H27-G27","v":1},{"$f":"G27+(M27*L27)","v":-0.42857142857142855},{"$f":"(L$13-H$13)/(I$13-H$13)","v":-0.5},{"$f":"I27-H27","v":0},{"$f":"H27+(O27*P27)","v":1},{"$f":"IF((L$13-I$13)/(J$13-I$13)>1,1,(L$13-I$13)/(J$13-I$13))","v":-3},{"$f":"J27-I27","v":0},{"$f":"I27+(R27*S27)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI27)","v":4.5711890804989511E-3},18,0.10827437760044102,0.1316746044231013,0.1272772388098769,null,null,null,2.8762461421367205E-2,3.3632373529927817E-2,2.7812625551292117E-2,null,2.8001116032158581E-2,3.2983856369314619E-2,2.7095507575266003E-2,null,0.12648362605077423,0.14729048535236877,0.12726780791292161,null,null,null,4.2104485454802316E-3,5.4554865091385437E-3,4.5711890804989511E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Permitting"]
[null,"  Business Overhead",{"$f":"D$9*E28","v":76290860.333127826},{"$f":"C28/E$5","v":366.78298237080685},{"$f":"AH29","v":0.28214075566985142},1,0,1,1,1,null,{"$f":"(L$13-G$13)/(H$13-G$13)","v":-0.42857142857142855},{"$f":"+H28-G28","v":1},{"$f":"G28+(M28*L28)","v":-0.42857142857142855},{"$f":"(L$13-H$13)/(I$13-H$13)","v":-0.5},{"$f":"I28-H28","v":0},{"$f":"H28+(O28*P28)","v":1},{"$f":"IF((L$13-I$13)/(J$13-I$13)>1,1,(L$13-I$13)/(J$13-I$13))","v":-3},{"$f":"J28-I28","v":0},{"$f":"I28+(R28*S28)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,0.10102327867902682,19,4.4193623510384097E-2,5.3744736499225031E-2,5.1949893391786503E-2,null,null,null,5.7524922842734409E-2,6.7264747059855634E-2,5.5625251102584233E-2,null,5.6002232064317162E-2,6.5967712738629239E-2,5.4191015150532006E-2,null,5.1625969816642553E-2,6.0118565449946447E-2,5.1946044046090468E-2,null,null,null,9.3050912855113119E-2,0.12056625185196183,0.10102327867902682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Other Costs"]
[null,"  Subtotal",{"$f":"SUM(C26:C28)","v":104843604.41530359},{"$f":"SUM(D26:D28)","v":504.05579045819036},{"$f":"SUM(E26:E28)","v":0.38773522342937716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28214075566985142,20,0.2502488483288563,0.30433255624555644,0.29416915743617977,null,null,null,0.38045545845113471,0.44487222086712019,0.36789150447971647,null,0.37038476231537765,0.43629396012510913,0.35840582645183106,null,0.29233492219617296,0.34042471678062486,0.29414736030232341,null,null,null,0.273505123583002,0.33672094046633078,0.28214075566985142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Business Overhead"]
[null,"Subtotal",{"$f":"C29+C24","v":270400000},{"$f":"D29+D24","v":1300},{"$f":"E29+E24","v":1},null,"Very Small","Small","Medium","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38773522342937716,21,0.40271684943968145,0.48975189716788281,0.47339628963784319,null,null,null,0.46674284271523631,0.54576934145690359,0.45132938113359283,null,0.4543881104118534,0.53524552923305302,0.43969234917762906,null,0.47044451806358978,0.54783376758294011,0.47336121226133548,null,null,null,0.37076648498359532,0.46274267882743114,0.38773522342937716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal"]
[null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"C20*(C$58*(1-C$59))","v":8307978.4312346829},{"$f":"C31/E$5","v":39.942203996320593},null,null,30000,100000,300000,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,22,1,1,1,null,null,null,1,1,1,null,1,1.0000000000000002,1,null,1,1,1,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Total",{"$f":"C31+C30","v":278707978.43123466},{"$f":"D31+D30","v":1339.9422039963206},null,null,"County","County","County","County",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4282003440423034,23,5.652870156691213,6.6171026960345731,5.4206620364232165,null,null,null,6.9749781375369473,8.1884763694202167,8.4448130373832502,null,6.561936163411179,7.7035738538831762,8.0317710632574819,null,6.463286089927073,7.5657544973459396,7.2385357622542221,null,null,null,4.8688447658285057,5.6993429768419688,4.4282003440423034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base system cost"]
[null,"PV System Annual Operating and Maintenance Costs","Cost","Cost ","Percent","Local Share","Local Share","Local Share","Local Share","Local Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations and Maintenance "]
[null,"Labor",null,"Per KW","of Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
[null,"  Technicians",{"$f":"+D35*(ProjectData!B$20)","v":1248000},{"$f":"E35*E$9","v":6},{"$f":"AH35","v":0.6},1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI35)","v":0.6},26,0.6,0.6,0.6,null,null,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,null,null,0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Technicians"]
[null,"  Subtotal",{"$f":"SUM(C35:C35)","v":1248000},{"$f":"SUM(D35:D35)","v":6},{"$f":"SUM(E35:E35)","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG11","v":"Manufactured"},{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI36)","v":0.6},27,0.6,0.6,0.6,null,null,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,0.54666666666666663,0.54666666666666663,0.54666666666666663,null,null,null,0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal"]
[null,"Materials and Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG14","v":"Locally"},null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials and Services"]
[null,"  Materials & Equipment",{"$f":"+D38*(ProjectData!B$20)","v":832000},{"$f":"E38*E$9","v":4},{"$f":"AH38","v":0.4},1,0,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI38)","v":0.4},29,0.4,0.4,0.4,null,null,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,null,null,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Materials & Equipment"]
[null,"  Services",{"$f":"+D39*(ProjectData!B$20)","v":0},{"$f":"E39*E$9","v":0},{"$f":"AH39","v":0},1,0,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0,0,0,null,null,null,0,0,0,null,0,0,0,null,0,0,0,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Services"]
[null,"  Subtotal",{"$f":"SUM(C38:C39)","v":832000},{"$f":"SUM(D38:D39)","v":4},{"$f":"SUM(E38:E39)","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI40)","v":0.4},31,0.4,0.4,0.4,null,null,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,0.45333333333333337,0.45333333333333337,0.45333333333333337,null,null,null,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal"]
[null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"C38*(C$58*(1-C$59))","v":49920},{"$f":"E41*E$9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,"Total",{"$f":"C40+C41+C36","v":2129920},{"$f":"D40+D41+D36","v":10},{"$f":"E40+E36","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI42)","v":1},33,1,1,1,null,null,null,1,1,1,null,1,1,1,null,1,1,1,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AH$9,AJ$10:BO$43,AI43)","v":19.93},34,19.93,19.93,19.93,null,null,null,32.799999999999997,32.799999999999997,32.799999999999997,null,32.799999999999997,32.799999999999997,32.799999999999997,null,23.5,23.5,23.5,null,null,null,19.93,19.93,19.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Cost"]
[null,"Other Parameters"]
[null,"Financial Parameters",null,null,"Local Share",null,23951776.022727642,{"$f":"G45/G46","v":4.9260638896880427E-2}]
[null,"Debt Financing",null,null,null,null,486225444.06837684]
[null,"  Percentage financed",0.8,null,0]
[null,"  Years financed (term)",10]
[null,"  Interest rate",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple Avg Cost"]
[null,"  Average Annual Payment (Interest and Principal)",{"$f":"Calculations!F211","v":31366400.000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,"Tax Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,2,"0-10 kw",0,0,0.96073062242614227,0,0.99991844223247794,0,1.0808451243015815,0,0.94579096148635466,1.0782124201382177,0,0,0,1.0152635735097773,0,0,0,0,0,0,0.93234258734199305,1.0016147567130804,0,1.107563650603399,0,0,0,0,0,0,0.91630317368714187,0.84061432945455494,1.0512270427628128,0,1.0734791032869866,0,0,0,0,0,0.99307426974228274,0,0,0,0,0,0,0,0,0,0,0,0,0.93550413956685008,0,0.9405966612165414,0,0,0,1.1346235353312184,0]
[null,"  Local Property Tax (percent of taxable value)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,{"$f":"AG51+1","v":3},"10-100 kw",0,0,1.0082723810902054,0,0.98397278064128291,0,1.0651267070263475,0,0,0.71133563919992548,0,0,0,0,0,0,0,0,0,0,0.84715173498794971,1.0971858884916919,0,0,0,0,0,0,0,0,0.8741673856276051,0,1.0283145512471747,0,1.1458662434098228,0,0,1.0320399955786934,0,0,0.96245923414211865,0,0,0,0,0,0,0,0,0,0,0,0,0.90182119749456346,0,0,0,0,0,1.1040130033961086,0]
[null,"  Assessed Value (percent of construction cost)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,{"$f":"AG52+1","v":4},"100-1000 kw",0,0,0,0,1.0769938208453462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0105368147938893,0,0,0,0,0,0,0,0,0,0,0.93967490381826901,0,0,0,0,0,0,0,0.97067947705706281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Taxable Value (percent of assessed value)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,null,5,"1000+ kW",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Taxable Value",{"$f":"+C30*C53*C54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"  Property Tax Exemption (percent of local taxes)",{"$f":"AI69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"  Local Property Taxes",{"$f":"+C52*C55*(1-C56)","v":0},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"State",{"$f":"ProjectData!B12","v":"KENTUCKY"}]
[null,"  Local Sales Tax Rate",{"$f":"AI72","v":0.06},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"System Size",{"$f":"ProjectData!B18","v":208000}]
[null,"  Sales Tax Exemption (percent of local taxes)",{"$f":"AI77","v":0},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Offset",{"$f":"IF($AI58<$AE52,AG51,IF($AI58<$AE53,AG52,IF($AI58<1000,$AG53,AG54)))","v":5}]
[null,"Margins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,"Ag, Forestry, Fish & Hunting","Mining","Construction","Construction/Installations - Non Residential","Construction/Installation Residential","Manufacturing","Fabricated Metals","Machinery","Electrical Equip","Battery Manufacturing","Energy Wire Manufacturing","Wholesale Trade","Retail trade","TCPU","Insurance and Real Estate","Finance","Other Professional Services","Office Services","Architectural and Engineering Services","Other services","Government","Semiconductor (solar cell/module) manufacturing",null,null,null,null,null,null,null,null,12,"Base Cost",{"$f":"HLOOKUP(AI57,AI50:CQ54,AI59)","v":0}]
[null,"Ag, Forestry, Fish & Hunting",0.84763999999999995,0,0,0,0,0,0,0,0,0,0,8.6213999999999999E-2,1.2130000000000001E-3,6.4933000000000005E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,13,"State Cost",{"$f":"IF(AI61=0,AH32,AH32*AI61)*1000","v":4428.2003440423032}]
[null,"Mining",0,0.68281999999999998,0,0,0,0,0,0,0,0,0,1.289E-2,8.7709999999999993E-3,0.295518,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,14]
[null,"Construction",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,15,"Sales Tax Rate - Res",0.04,0,6.6000000000000003E-2,0.06,8.2500000000000004E-2,2.9000000000000001E-2,0.06,0,0.06,0.06,0.04,0.04,0.06,6.25E-2,7.0000000000000007E-2,0.06,6.3E-2,0.06,0.04,0.05,0.06,6.25E-2,0.06,6.8750000000000006E-2,7.0000000000000007E-2,4.2250000000000003E-2,0,{"$f":"'User Add-in Location'!B5","v":0},{"$f":"'User Add-in Location'!$B$5","v":0},5.5E-2,6.8500000000000005E-2,0,7.0000000000000007E-2,5.1249999999999997E-2,0.04,5.7500000000000002E-2,0.05,5.5E-2,4.4999999999999998E-2,0,0.06,null,null,null,null,null,null,null,null,7.0000000000000007E-2,0.06,0.04,7.0000000000000007E-2,6.25E-2,4.7E-2,0.06,0.04,6.5000000000000002E-2,0.06,0.05,0.04]
[null,"Construction/Installations - Non Residential",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,16,"Comm",0.04,0,6.6000000000000003E-2,0.06,8.2500000000000004E-2,2.9000000000000001E-2,0.06,0,0.06,0.06,0.04,0.04,0.06,6.25E-2,7.0000000000000007E-2,0.06,6.3E-2,0.06,0.04,0.05,0.06,6.25E-2,0.06,6.8750000000000006E-2,7.0000000000000007E-2,4.2250000000000003E-2,0,{"$f":"'User Add-in Location'!$B$5","v":0},{"$f":"'User Add-in Location'!$B$5","v":0},5.5E-2,6.8500000000000005E-2,0,7.0000000000000007E-2,5.1249999999999997E-2,0.04,5.7500000000000002E-2,0.05,5.5E-2,4.4999999999999998E-2,0,0.06,null,null,null,null,null,null,null,null,7.0000000000000007E-2,0.06,0.04,7.0000000000000007E-2,6.25E-2,4.7E-2,0.06,0.04,6.5000000000000002E-2,0.06,0.05,0.04]
[null,"Construction/Installation Residential",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,17,"PropertyTax Exemption-Res",null,null,1,null,1,1,1,null,null,null,null,null,null,null,1,1,1,null,1,null,1,1,null,1,null,null,1,{"$f":"'User Add-in Location'!$B$7","v":0},{"$f":"'User Add-in Location'!$B$7","v":0},null,1,null,1,1,1,0.8,1,1,null,1,null,null,null,null,null,null,null,null,null,null,null,0.7,null,1,null,null,null,null,null,1]
[null,"Manufacturing",0,0,0,0,0,0.84199599999999997,0,0,0,0,0,0.107789,1.8332999999999999E-2,3.1882000000000001E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,18,"Comm",null,null,1,null,1,null,1,null,null,null,null,null,1,null,1,1,1,null,null,null,1,1,1,1,null,null,1,{"$f":"'User Add-in Location'!$B$7","v":0},{"$f":"'User Add-in Location'!$B$7","v":0},null,1,null,1,null,1,0.8,1,1,null,1,null,null,null,null,null,null,null,null,null,null,null,0.7,null,1,null,null,null,null,null,1]
[null,"Fabricated Metals",0,0,0,0,0,0,0.720028,0,0,0,0,0.170125,9.8636000000000001E-2,1.1211E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,19,"Indus",null,null,1,null,1,null,1,null,null,null,null,null,null,null,1,1,1,null,null,null,1,1,1,1,null,null,1,{"$f":"'User Add-in Location'!$B$7","v":0},{"$f":"'User Add-in Location'!$B$7","v":0},null,1,null,1,null,1,0.8,1,1,null,1,null,null,null,null,null,null,null,null,null,null,null,0.7,null,1,null,null,null,null,null,1]
[null,"Machinery",0,0,0,0,0,0,0,0.83328599999999997,0,0,0,0.111651,2.3139E-2,3.1925000000000002E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,20,"Prop Tax Exemption",{"$f":"HLOOKUP(AI$57,AI$50:CQ$68,AI70)","v":0},"Tax Rate",{"$f":"1-AI69","v":1}]
[null,"Electrical Equip",0,0,0,0,0,0,0,0,0.82125899999999996,0,0,0.144205,1.9375E-2,1.516E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,21,"Offset",{"$f":"IF(AI$58<10,AG66,IF(AI$58<100,AG67,AG68))","v":19}]
[null,"Battery Manufacturing",0,0,0,0,0,0,0,0,0,0.700021,0,0.29131899999999999,0,8.6599999999999993E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,22]
[null,"Energy Wire Manufacturing",0,0,0,0,0,0,0,0,0,0,0.87762399999999996,0.11397699999999999,0,8.3979999999999992E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,23,"Sales Tax Rate",{"$f":"HLOOKUP(AI$57,AI$50:CQ$68,AI73)","v":0.06}]
[null,"Wholesale Trade",0,0,0,0,0,0,0,0,0,0,0,0.72233099999999995,0,0.277669,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,24,"Offset",{"$f":"IF(AI58<10,AG64,AG65)","v":16}]
[null,"Retail trade",0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,25,"Sales Tax Exemption - Res",null,null,1,null,null,1,1,null,null,1,null,null,null,null,null,1,null,null,null,null,1,1,null,1,null,null,null,{"$f":"'User Add-in Location'!$B$6","v":0},{"$f":"'User Add-in Location'!$B$6","v":0},null,null,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,1,null,1,1]
[null,"TCPU",0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,"Sales and Property Tax Rates updated 2010",null,null,26,"Comm",null,null,1,null,null,1,1,null,null,1,null,null,1,null,null,1,null,1,null,null,1,null,null,1,null,null,null,{"$f":"'User Add-in Location'!$B$6","v":0},{"$f":"'User Add-in Location'!$B$6","v":0},null,null,null,1,null,1,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,1,null,1,null,1,1]
[null,"Insurance and Real Estate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,27,"Indus",null,null,1,null,null,1,1,null,null,1,null,null,null,null,null,1,null,null,null,null,1,null,null,1,null,null,null,{"$f":"'User Add-in Location'!$B$6","v":0},{"$f":"'User Add-in Location'!$B$6","v":0},null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,1,null,1,null,1,1]
[null,"Finance",0,0,0,0,0,0,0,0,0,0,0,0,4.2299999999999998E-4,0,0,0.99957700000000005,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Sales Tax Exemption",{"$f":"HLOOKUP(AI$57,AI$50:CQ$76,AI78)","v":0},"Tax Rate",{"$f":"1-AI77","v":1}]
[null,"Other Professional Services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Offset",{"$f":"IF(AI$58<10,AG74,IF(AI$58<100,AG75,AG76))","v":27}]
[null,"Office Services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,"Architectural and Engineering Services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[null,"Other services",0,0,0,0,0,0,0,0,0,0,0,0.20174600000000001,1.8610999999999999E-2,2.5811000000000001E-2,0,0,0,0,0,0.75383199999999995,0,0]
[null,"Government",0,0,0,0,0,0,0,0,0,0,0,0,5.6099000000000003E-2,0,0,0,0,0,0,0,0.94390099999999999,0]
[null,"Semiconductor (solar cell/module) manufacturing",0,0,0,0,0,0,0,0,0,0,0,0.10527400000000001,0,1.0964E-2,0,0,0,0,0,0,0,0.88376200000000005]

{"sheet":"Calculations","index":8,"n_rows":247,"n_cols":36,"rows_kept":247,"cut":false,"hidden":false,"merged":[]}
[null,null,"Economic Impact Analysis for ",null,{"$f":"ProjectData!B12","v":"KENTUCKY"},{"$f":"Project_Data","v":"Photovoltaic Project Data"}]
[]
[null,null,null,null,null,null,null,null,"Manufactured",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detailed PV Project Data Costs",{"$f":"IF(ProjectData!B$12=\"MyCounty\",'User Add-in Location'!B$3,IF(ProjectData!B$12=\"MyRegion\",'User Add-in Location'!B4,ProjectData!B$12))","v":"KENTUCKY"},{"$f":"ProjectData!_xlnm.Print_Area","v":2023}]
[null,null,"Project Construction Costs ",null,null,"Manufactured",null,null,"Locally",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufactured"]
["Warning",null,{"$f":"DefaultData!B14","v":"Installation Costs"},"Cost","Local Share","Locally","Local $ Spending","Mfg Share","To Wholesale","To Mfg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Costs ","Cost","Local Share","Locally"]
[null,null,{"$f":"DefaultData!B15","v":"  Materials & Equipment"},null,null,null,null,null,"N","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6","v":"  Materials & Equipment"}]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,{"$f":"DefaultData!B16","v":"    Mounting (rails, clamps, fittings, etc.)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C16,ProjectData!B33)","v":41600000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T33,ProjectData!E33)","v":0.05},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AG17,ProjectData!F33)","v":"N"},{"$f":"IF(F7=\"y\",J7,I7)","v":0},{"$f":"IF(ProjectData!B$15=\"Utility\",0,0.8)","v":0},{"$f":"IF(ProjectData!B$15=\"Utility\",0,IF(F7=\"N\",D7*E7*(1-H7),))","v":0},{"$f":"IF(F7=\"Y\",D7*E7,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"    Mounting (rails, clamps, fittings, etc.)"},{"$f":"D7","v":41600000},0.05,"N"]
[null,null,{"$f":"DefaultData!B17","v":"    Modules"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C17,ProjectData!B34)","v":72800000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T34,ProjectData!E34)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AG18,ProjectData!F34)","v":"N"},{"$f":"IF(F8=\"y\",J8,I8)","v":0},{"$f":"IF(ProjectData!B$15=\"Utility\",0,0.8)","v":0},{"$f":"IF(ProjectData!B$15=\"Utility\",0,IF(F8=\"N\",D8*E8*(1-H8),))","v":0},{"$f":"IF(F8=\"Y\",D8*E8,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Modules",72800000,0,"N"]
["Although the data and formulas are available for review they must not be changed.",null,{"$f":"DefaultData!B18","v":"    Electrical (wire, connectors, breakers, etc.)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C18,ProjectData!B35)","v":58240000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T35,ProjectData!E35)","v":0.2},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AG19,ProjectData!F35)","v":"N"},{"$f":"IF(F9=\"y\",J9,I9)","v":0},{"$f":"IF(ProjectData!B$15=\"Utility\",0,0.8)","v":0},{"$f":"IF(ProjectData!B$15=\"Utility\",0,IF(F9=\"N\",D9*E9*(1-H9),))","v":0},{"$f":"IF(F9=\"Y\",D9*E9,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Electrical (wire, connectors, breakers, etc.)",58240000,0.2,"N"]
[null,null,{"$f":"DefaultData!B19","v":"    Inverter"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C19,ProjectData!B36)","v":8320000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T36,ProjectData!E36)","v":0.05},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AG20,ProjectData!F36)","v":"N"},{"$f":"IF(F10=\"y\",J10,I10)","v":0},{"$f":"IF(ProjectData!B$15=\"Utility\",0,0.8)","v":0},{"$f":"IF(ProjectData!B$15=\"Utility\",0,IF(F10=\"N\",D10*E10*(1-H10),))","v":0},{"$f":"IF(F10=\"Y\",D10*E10,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Inverter",8320000,0.05,"N"]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,{"$f":"DefaultData!B20","v":"    Subtotal"},{"$f":"SUM(D7:D10)","v":180960000},null,null,{"$f":"SUM(G7:G10)","v":0},null,{"$f":"SUM(I7:I10)","v":0},{"$f":"SUM(J7:J10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",{"$f":"D11","v":180960000}]
[null,null,{"$f":"DefaultData!B21","v":"  Labor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Labor"]
[null,null,{"$f":"DefaultData!B22","v":"    Installation"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C22,ProjectData!B39)","v":12480000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T39,ProjectData!E39)","v":0.2},null,{"$f":"+E13*D13","v":2496000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Installation",{"$f":"D13","v":12480000},0.2]
[null,null,{"$f":"DefaultData!B23","v":"    Subtotal"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C23,ProjectData!B40)","v":12480000},null,null,{"$f":"G13","v":2496000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Subtotal",12480000,0]
[null,null,{"$f":"DefaultData!B24","v":"  Total"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C24,ProjectData!B41)","v":193440000},null,null,{"$f":"G14+G11","v":2496000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total",193440000,0]
[null,null,{"$f":"DefaultData!B25","v":"Other Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
[null,null,{"$f":"DefaultData!B26","v":"  Permitting"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C26,ProjectData!B43)","v":2080000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T43,ProjectData!E43)","v":0.8},null,{"$f":"+E17*D17","v":1664000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Permitting",{"$f":"D17","v":2080000},0.8]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,{"$f":"DefaultData!B27","v":"  Other Costs"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C27,ProjectData!B44)","v":31200000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T44,ProjectData!E44)","v":0.6},null,{"$f":"+E18*D18","v":18720000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C18","v":"  Other Costs"},31200000,0.6]
[null,null,{"$f":"DefaultData!B28","v":"  Business Overhead"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C28,ProjectData!B45)","v":16640000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T45,ProjectData!E45)","v":0.1},null,{"$f":"+E19*D19","v":1664000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C19","v":"  Business Overhead"},16640000,0.1]
[null,null,{"$f":"DefaultData!B29","v":"  Subtotal"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C29,ProjectData!B46)","v":49920000},null,null,{"$f":"SUM(G17:G19)","v":22048000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Subtotal",{"$f":"D20","v":49920000}]
[null,null,"Subtotal",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C30,ProjectData!B47)","v":243360000},null,null,{"$f":"G20+G15+G11","v":24544000},null,null,"Payroll expense",null,"User Revised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C21","v":"Subtotal"},{"$f":"AC20+AC15","v":243360000}]
[null,null,"Sales Tax (Materials & Equipment Purchases)",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!$C31,ProjectData!B48)","v":10857600},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!E58,ProjectData!D77)","v":0},null,{"$f":"+E22*D22","v":0},null,null,"Govt",7.1186945514116112E-2,{"$f":"(K22/K$24)*ProjectData!D81","v":7.1186945514116112E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C22","v":"Sales Tax (Materials & Equipment Purchases)"},10857600,0]
[null,null,"Total",{"$f":"D22+D21","v":254217600},null,null,{"$f":"G22+G21","v":24544000},null,null,"Health/Ins/Misc",{"$f":"0.4557-K22","v":0.38451305448588391},{"$f":"(K23/K$24)*ProjectData!D81","v":0.38451305448588391},null,"User",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"AC22+AC21","v":254217600}]
[null,null,null,{"$f":"D21/(DefaultData!E5)","v":1170},null,null,null,null,null,"Total",{"$f":"K23+K22","v":0.45569999999999999},{"$f":"L23+L22","v":0.45569999999999999},null,"Revised Data"]
[null,null,"Payroll Parameters"," Payroll Cost","wage/hour","Payroll expense","Payroll expense","Default","User Revised",null,null,null,null," Payroll Cost","wage/hour","Payroll expense","Payroll expense",null,null,null,null,null,null,null,null,null,null,{"$f":"C66","v":"PV System Annual Operating and Maintenance Costs"},null,null,{"$f":"AE4","v":"Manufactured"}]
[null,null,"  Construction Labor",null,null,null,null,null,null,null,"Default",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Local Share",{"$f":"AE5","v":"Locally"}]
[null,null,"  Construction workers / Installers",{"$f":"(E27+F27)","v":31.137422999999998},{"$f":"IF(DefaultData!AI61=0,21.39,21.39*DefaultData!AI61)","v":21.39},{"$f":"+E27*G27","v":9.7474229999999995},{"$f":"K$24","v":0.45569999999999999},{"$f":"(G13)/(D27*(52*40))","v":38.538834764842299},{"$f":"(ProjectData!B39*ProjectData!E39)/(N27*40*52)","v":38.538834764842292},null,{"$f":"D27*52*40","v":64765.839840000001},{"$f":"IF(ProjectData!B$26=\"Y\",Calculations!H27,Calculations!I27)","v":38.538834764842292},null,{"$f":"(O27+P27)","v":31.137422999999998},{"$f":"ProjectData!B81","v":21.39},{"$f":"+O27*Q27","v":9.7474229999999995},{"$f":"ProjectData!D81","v":0.45569999999999999},{"$f":"N27*52*40","v":64765.839840000001},null,null,null,null,null,null,null,null,null,{"$f":"C67","v":"Labor"}]
[null,null,"  O&M Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Technicians",{"$f":"D68","v":1560000},{"$f":"E68","v":0.9}]
[null,null,"  Technicians",{"$f":"(E29+F29)","v":31.137422999999998},{"$f":"E27","v":21.39},{"$f":"+E29*G29","v":9.7474229999999995},{"$f":"K$24","v":0.45569999999999999},{"$f":"(G69)/(D29*(52*40))","v":21.67809455522379},{"$f":"(ProjectData!B55*ProjectData!E54)/(N29*40*52)","v":21.67809455522379},null,{"$f":"D29*52*40","v":64765.839840000001},{"$f":"IF(ProjectData!B$26=\"Y\",Calculations!H29,Calculations!I29)","v":21.67809455522379},null,{"$f":"(O29+P29)","v":31.137422999999998},{"$f":"ProjectData!B83","v":21.39},{"$f":"+O29*Q29","v":9.7474229999999995},{"$f":"ProjectData!D83","v":0.45569999999999999},{"$f":"N29*52*40","v":64765.839840000001},null,null,null,null,null,null,null,null,null,"  Subtotal",{"$f":"D69","v":1560000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials and Services"]
[null,null,null,null,null,null,null,"Eng., Prof., & Misc. Svcs.",{"$f":"I55+I57+I56","v":91.719096455114624},null,null,"Eng. & Prof. Svcs.",{"$f":"(M55+M56+M57)*$G64","v":6.4139443159103395},null,null,"Eng. & Prof. Svcs.",{"$f":"(Q55+Q56+Q57)*$G64","v":11.523200000000001},null,null,null,null,null,null,null,null,null,null,"  Materials & Equipment",{"$f":"D71","v":520000},{"$f":"E71","v":0.9},{"$f":"F71","v":"N"}]
[null,null,null,null,null,null,null,"Other Sectors (not Construction)",{"$f":"I61-I34-I33-I31","v":73.359380796746422},null,null,"Other Sectors (not Construction)",{"$f":"((M61-M34)*G64)-M33-M31","v":3.9848625203144001},null,null,"Other Sectors (not Construction)",{"$f":"((Q61-Q34)*G64)-Q33-Q31","v":10.524799999999997},null,null,null,null,null,null,null,null,null,null,"  Services",{"$f":"D72","v":0},{"$f":"E72","v":0.9}]
[null,null,null,null,null,null,null,"Manufacturing Jobs",{"$f":"SUM(I44:I49)+I60","v":0},{"$f":"SUM(J44:J49)+J60","v":0},null,"Mfg W&S Earnings",{"$f":"(SUM(M44:M49)+M60)*$G64","v":0},{"$f":"(SUM(N44:N49)+N60)*$G64","v":0},null,"Mfg Output",{"$f":"(SUM(Q44:Q49)+Q60)*$G64","v":0},{"$f":"(SUM(R44:R49)+R60)*$G64","v":0},null,null,null,null,null,null,null,null,null,"  Subtotal",{"$f":"D73","v":520000}]
[null,null,null,null,null,null,null,"Construction",{"$f":"I41+I42+I43","v":38.538834764842292},null,null,"Construction",{"$f":"M41+M42+M43","v":2.1508290017795613},null,null,"Construction",{"$f":"Q41+Q42+Q43","v":2.1508290017795613},null,null,null,null,null,null,null,null,null,null,{"$f":"C74","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"D74","v":31200},{"$f":"E74","v":0},null,null,"Local Economic Impacts - Summary Results"]
[null,null,"Year",{"$f":"+ProjectData!B24","v":2020},null,{"$f":"CONCATENATE(\"Convert to \",Deflators!D4, \" dollars\")","v":"Convert to 2012 dollars"},{"$f":"Deflators!E7","v":0.86171033725142687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C75","v":"Average Annual Payment (Interest and Principal)"},{"$f":"D75","v":28229760.000000004},{"$f":"E75","v":0},null,null,null,"Jobs","Earnings","Output"]
[null,null,"Installation Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,{"$f":"Deflators!D4","v":2012},"Dollars",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C76","v":"Property Taxes"},{"$f":"D76","v":7659},{"$f":"E76","v":0},null,null,"During construction and installation period"]
[null,null,null,"Demand",null,"Total","Adj Demand",null,"Jobs","Jobs","Jobs","Jobs","Earnings",null,null,null,"Output",null,null,null,null,null,null,null,null,null,null,{"$f":"C77","v":"Total"},{"$f":"D77","v":30348619.000000004},null,null,null,"     Project Development and Onsite Labor Impacts"]
[null,null,null,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,null,null,null,null,null,null,null,null,null,null,null,"       Construction and Installation Labor",{"$f":"I34","v":38.538834764842292},{"$f":"M34*G64*1000","v":2495.9999999999995},{"$f":"Q34*G64*1000","v":2495.9999999999995}]
[null,null,"Ag, Forestry, Fish & Hunting",{"$f":"$E$147*DefaultData!C62+$E$148*DefaultData!C63+$E$149*DefaultData!C64+$E$150*DefaultData!C65+$E$151*DefaultData!C66+$E$152*DefaultData!C67+$E$153*DefaultData!C68+$E$154*DefaultData!C69+$E$155*DefaultData!C70+$E$156*DefaultData!C71+$E$157*DefaultData!C72+$E$158*DefaultData!C73+$E$159*DefaultData!C74+$E$160*DefaultData!C75+$E$161*DefaultData!C76+$E$162*DefaultData!C77+$E$163*DefaultData!C78+$E$164*DefaultData!C79+$E$165*DefaultData!C80+$E$166*DefaultData!C81+$E$167*DefaultData!C82+$E$168*DefaultData!C83","v":0},null,{"$f":"D39","v":0},{"$f":"F39*G$35/10^6","v":0},null,{"$f":"+G39*Multipliers!D308","v":0},{"$f":"+$G39*Multipliers!E308","v":0},{"$f":"+$G39*Multipliers!F308","v":0},{"$f":"+K39+J39+I39","v":0},{"$f":"+$G39*Multipliers!H308","v":0},{"$f":"+$G39*Multipliers!I308","v":0},{"$f":"+$G39*Multipliers!J308","v":0},{"$f":"+O39+N39+M39","v":0},{"$f":"+$G39*Multipliers!L308","v":0},{"$f":"+$G39*Multipliers!M308","v":0},{"$f":"+$G39*Multipliers!N308","v":0},{"$f":"+S39+R39+Q39","v":0},null,null,null,null,null,null,null,"Other Parameters",null,null,null,null,"       Construction and Installation Related Services",{"$f":"I31","v":91.719096455114624},{"$f":"M31*1000","v":6413.9443159103394},{"$f":"Q31*1000","v":11523.2}]
[null,null,"Mining",{"$f":"$E$147*DefaultData!D62+$E$148*DefaultData!D63+$E$149*DefaultData!D64+$E$150*DefaultData!D65+$E$151*DefaultData!D66+$E$152*DefaultData!D67+$E$153*DefaultData!D68+$E$154*DefaultData!D69+$E$155*DefaultData!D70+$E$156*DefaultData!D71+$E$157*DefaultData!D72+$E$158*DefaultData!D73+$E$159*DefaultData!D74+$E$160*DefaultData!D75+$E$161*DefaultData!D76+$E$162*DefaultData!D77+$E$163*DefaultData!D78+$E$164*DefaultData!D79+$E$165*DefaultData!D80+$E$166*DefaultData!D81+$E$167*DefaultData!D82+$E$168*DefaultData!D83","v":0},null,{"$f":"D40","v":0},0,null,{"$f":"+G40*Multipliers!D309","v":0},{"$f":"+$G40*Multipliers!E309","v":0},{"$f":"+$G40*Multipliers!F309","v":0},0,{"$f":"+$G40*Multipliers!H309","v":0},{"$f":"+$G40*Multipliers!I309","v":0},{"$f":"+$G40*Multipliers!J309","v":0},0,{"$f":"+$G40*Multipliers!L309","v":0},{"$f":"+$G40*Multipliers!M309","v":0},{"$f":"+$G40*Multipliers!N309","v":0},0,null,null,null,null,null,null,null,null,null,"Local Share",null,null,"       Subtotal",{"$f":"AH38+AH39","v":130.2579312199569},{"$f":"AI38+AI39","v":8909.9443159103394},{"$f":"AJ38+AJ39","v":14019.2}]
[null,null,"Construction",{"$f":"$E$147*DefaultData!E62+$E$148*DefaultData!E63+$E$149*DefaultData!E64+$E$150*DefaultData!E65+$E$151*DefaultData!E66+$E$152*DefaultData!E67+$E$153*DefaultData!E68+$E$154*DefaultData!E69+$E$155*DefaultData!E70+$E$156*DefaultData!E71+$E$157*DefaultData!E72+$E$158*DefaultData!E73+$E$159*DefaultData!E74+$E$160*DefaultData!E75+$E$161*DefaultData!E76+$E$162*DefaultData!E77+$E$163*DefaultData!E78+$E$164*DefaultData!E79+$E$165*DefaultData!E80+$E$166*DefaultData!E81+$E$167*DefaultData!E82+$E$168*DefaultData!E83","v":0},null,0,0,{"$f":"G13*G35/10^6","v":2.1508290017795613},{"$f":"+G41*Multipliers!D310","v":0},{"$f":"+$G41*Multipliers!E310","v":0},{"$f":"+$G41*Multipliers!F310","v":0},0,{"$f":"+$G41*Multipliers!H310","v":0},{"$f":"+$G41*Multipliers!I310","v":0},{"$f":"+$G41*Multipliers!J310","v":0},0,{"$f":"+$G41*Multipliers!L310","v":0},{"$f":"+$G41*Multipliers!M310","v":0},{"$f":"+$G41*Multipliers!N310","v":0},0,null,null,null,null,null,null,null,"Financial Parameters",null,null,null,null,"     Module and Supply Chain Impacts"]
[null,null,"Construction/Installations - Non Residential",{"$f":"$E$147*DefaultData!F62+$E$148*DefaultData!F63+$E$149*DefaultData!F64+$E$150*DefaultData!F65+$E$151*DefaultData!F66+$E$152*DefaultData!F67+$E$153*DefaultData!F68+$E$154*DefaultData!F69+$E$155*DefaultData!F70+$E$156*DefaultData!F71+$E$157*DefaultData!F72+$E$158*DefaultData!F73+$E$159*DefaultData!F74+$E$160*DefaultData!F75+$E$161*DefaultData!F76+$E$162*DefaultData!F77+$E$163*DefaultData!F78+$E$164*DefaultData!F79+$E$165*DefaultData!F80+$E$166*DefaultData!F81+$E$167*DefaultData!F82+$E$168*DefaultData!F83","v":2496000},null,2496000,2.1508290017795613,{"$f":"G42-H$41","v":0},{"$f":"IF(F42>0,(H$42*Multipliers!D311)+L27,0)","v":38.538834764842292},{"$f":"+$G42*Multipliers!E311","v":4.5590810069085839},{"$f":"+$G42*Multipliers!F311","v":5.5121783669362392},48.610094138687117,{"$f":"IF(F42>0,H$41+($H42*Multipliers!H311),0)","v":2.1508290017795613},{"$f":"+$G42*Multipliers!I311","v":0.21653505002100115},{"$f":"+$G42*Multipliers!J311","v":0.22588921529112685},2.593253267091689,{"$f":"+$G42*Multipliers!L311","v":2.1508290017795613},{"$f":"+$G42*Multipliers!M311","v":0.6395265460161802},{"$f":"+$G42*Multipliers!N311","v":0.6416130553284799},3.4319686031242211,null,null,null,null,null,null,null,{"$f":"DefaultData!B46","v":"Debt Financing"},null,null,null,null,"       Manufacturing",{"$f":"I33+J33","v":0},{"$f":"(M33+N33)*1000*G64","v":0},{"$f":"(Q33+R33)*1000","v":0}]
[null,null,"Construction/Installation Residential",{"$f":"$E$147*DefaultData!G62+$E$148*DefaultData!G63+$E$149*DefaultData!G64+$E$150*DefaultData!G65+$E$151*DefaultData!G66+$E$152*DefaultData!G67+$E$153*DefaultData!G68+$E$154*DefaultData!G69+$E$155*DefaultData!G70+$E$156*DefaultData!G71+$E$157*DefaultData!G72+$E$158*DefaultData!G73+$E$159*DefaultData!G74+$E$160*DefaultData!G75+$E$161*DefaultData!G76+$E$162*DefaultData!G77+$E$163*DefaultData!G78+$E$164*DefaultData!G79+$E$165*DefaultData!G80+$E$166*DefaultData!G81+$E$167*DefaultData!G82+$E$168*DefaultData!G83","v":0},null,0,0,{"$f":"G43-H$41","v":-2.1508290017795613},{"$f":"IF(F43>0,(H$43*Multipliers!D312)+L27,0)","v":0},{"$f":"+$G43*Multipliers!E312","v":0},{"$f":"+$G43*Multipliers!F312","v":0},0,{"$f":"IF(F43>0,H$41+($H43*Multipliers!H312),0)","v":0},{"$f":"+$G43*Multipliers!I312","v":0},{"$f":"+$G43*Multipliers!J312","v":0},0,{"$f":"+$G43*Multipliers!L312","v":0},{"$f":"+$G43*Multipliers!M312","v":0},{"$f":"+$G43*Multipliers!N312","v":0},0,null,null,null,null,null,null,null,{"$f":"DefaultData!B47","v":"  Percentage financed"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C47,ProjectData!B67)","v":0.8},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!E47,ProjectData!D67)","v":0},null,null,"       Trade (Wholesale and Retail)",{"$f":"I50+I51+J50+J51","v":14.141264252795843},{"$f":"(M50+M51+N50+N51)*1000*G64","v":970.31017472478948},{"$f":"(Q50+R50+Q51+R51)*1000*G64","v":2799.0927627866054}]
[null,null,"Manufacturing",{"$f":"$E$147*DefaultData!H62+$E$148*DefaultData!H63+$E$149*DefaultData!H64+$E$150*DefaultData!H65+$E$151*DefaultData!H66+$E$152*DefaultData!H67+$E$153*DefaultData!H68+$E$154*DefaultData!H69+$E$155*DefaultData!H70+$E$156*DefaultData!H71+$E$157*DefaultData!H72+$E$158*DefaultData!H73+$E$159*DefaultData!H74+$E$160*DefaultData!H75+$E$161*DefaultData!H76+$E$162*DefaultData!H77+$E$163*DefaultData!H78+$E$164*DefaultData!H79+$E$165*DefaultData!H80+$E$166*DefaultData!H81+$E$167*DefaultData!H82+$E$168*DefaultData!H83","v":0},null,0,0,null,{"$f":"+G44*Multipliers!D313","v":0},{"$f":"+$G44*Multipliers!E313","v":0},{"$f":"+$G44*Multipliers!F313","v":0},0,{"$f":"+$G44*Multipliers!H313","v":0},{"$f":"+$G44*Multipliers!I313","v":0},{"$f":"+$G44*Multipliers!J313","v":0},0,{"$f":"+$G44*Multipliers!L313","v":0},{"$f":"+$G44*Multipliers!M313","v":0},{"$f":"+$G44*Multipliers!N313","v":0},0,null,null,null,null,null,null,null,{"$f":"DefaultData!B48","v":"  Years financed (term)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C48,ProjectData!B68)","v":10},null,null,null,"       Finance, Insurance and Real Estate",{"$f":"I53+I54+J53+J54","v":0},{"$f":"(M53+M54+N53+N54)*1000*G64","v":0},{"$f":"(Q53+R53+Q54+R54)*1000*G64","v":0}]
[null,null,"Fabricated Metals",{"$f":"$E$147*DefaultData!I62+$E$148*DefaultData!I63+$E$149*DefaultData!I64+$E$150*DefaultData!I65+$E$151*DefaultData!I66+$E$152*DefaultData!I67+$E$153*DefaultData!I68+$E$154*DefaultData!I69+$E$155*DefaultData!I70+$E$156*DefaultData!I71+$E$157*DefaultData!I72+$E$158*DefaultData!I73+$E$159*DefaultData!I74+$E$160*DefaultData!I75+$E$161*DefaultData!I76+$E$162*DefaultData!I77+$E$163*DefaultData!I78+$E$164*DefaultData!I79+$E$165*DefaultData!I80+$E$166*DefaultData!I81+$E$167*DefaultData!I82+$E$168*DefaultData!I83","v":0},null,0,0,null,{"$f":"+G45*Multipliers!D314","v":0},{"$f":"+$G45*Multipliers!E314","v":0},{"$f":"+$G45*Multipliers!F314","v":0},{"$f":"+K45+J45+I45","v":0},{"$f":"+$G45*Multipliers!H314","v":0},{"$f":"+$G45*Multipliers!I314","v":0},{"$f":"+$G45*Multipliers!J314","v":0},{"$f":"+O45+N45+M45","v":0},{"$f":"+$G45*Multipliers!L314","v":0},{"$f":"+$G45*Multipliers!M314","v":0},{"$f":"+$G45*Multipliers!N314","v":0},{"$f":"+S45+R45+Q45","v":0},null,null,null,null,null,null,null,{"$f":"DefaultData!B49","v":"  Interest rate"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C49,ProjectData!B69)","v":0.1},null,null,null,"       Professional Services",{"$f":"J55+J56+J57","v":11.647289709847961},{"$f":"(N55+N56+N57)*1000*G64","v":634.24638051986699},{"$f":"(R55+R56+R57)*1000*G64","v":1766.6395236968995}]
[null,null,"Machinery",{"$f":"$E$147*DefaultData!J62+$E$148*DefaultData!J63+$E$149*DefaultData!J64+$E$150*DefaultData!J65+$E$151*DefaultData!J66+$E$152*DefaultData!J67+$E$153*DefaultData!J68+$E$154*DefaultData!J69+$E$155*DefaultData!J70+$E$156*DefaultData!J71+$E$157*DefaultData!J72+$E$158*DefaultData!J73+$E$159*DefaultData!J74+$E$160*DefaultData!J75+$E$161*DefaultData!J76+$E$162*DefaultData!J77+$E$163*DefaultData!J78+$E$164*DefaultData!J79+$E$165*DefaultData!J80+$E$166*DefaultData!J81+$E$167*DefaultData!J82+$E$168*DefaultData!J83","v":0},null,0,0,null,{"$f":"+G46*Multipliers!D315","v":0},{"$f":"+$G46*Multipliers!E315","v":0},{"$f":"+$G46*Multipliers!F315","v":0},0,{"$f":"+$G46*Multipliers!H315","v":0},{"$f":"+$G46*Multipliers!I315","v":0},{"$f":"+$G46*Multipliers!J315","v":0},0,{"$f":"+$G46*Multipliers!L315","v":0},{"$f":"+$G46*Multipliers!M315","v":0},{"$f":"+$G46*Multipliers!N315","v":0},0,null,null,null,null,null,null,null,{"$f":"DefaultData!B51","v":"Tax Parameters"},null,null,null,null,"       Other Services",{"$f":"J58+K58","v":26.832584199961261},{"$f":"(M58+N58)*1000*G64","v":3578.673217483929},{"$f":"(Q58+R58)*1000*G64","v":9583.3888857035654}]
[null,null,"Electrical Equip",{"$f":"$E$147*DefaultData!K62+$E$148*DefaultData!K63+$E$149*DefaultData!K64+$E$150*DefaultData!K65+$E$151*DefaultData!K66+$E$152*DefaultData!K67+$E$153*DefaultData!K68+$E$154*DefaultData!K69+$E$155*DefaultData!K70+$E$156*DefaultData!K71+$E$157*DefaultData!K72+$E$158*DefaultData!K73+$E$159*DefaultData!K74+$E$160*DefaultData!K75+$E$161*DefaultData!K76+$E$162*DefaultData!K77+$E$163*DefaultData!K78+$E$164*DefaultData!K79+$E$165*DefaultData!K80+$E$166*DefaultData!K81+$E$167*DefaultData!K82+$E$168*DefaultData!K83","v":0},null,0,0,null,{"$f":"+G47*Multipliers!D316","v":0},{"$f":"+$G47*Multipliers!E316","v":0},{"$f":"+$G47*Multipliers!F316","v":0},0,{"$f":"+$G47*Multipliers!H316","v":0},{"$f":"+$G47*Multipliers!I316","v":0},{"$f":"+$G47*Multipliers!J316","v":0},0,{"$f":"+$G47*Multipliers!L316","v":0},{"$f":"+$G47*Multipliers!M316","v":0},{"$f":"+$G47*Multipliers!N316","v":0},0,null,null,null,null,null,null,null,{"$f":"DefaultData!B52","v":"  Local Property Tax (percent of taxable value)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C52,ProjectData!B71)","v":0},null,null,null,"       Other Sectors",{"$f":"(I61+J61)-(SUM(AH42:AH46)+AH40)","v":52.172993878215863},{"$f":"((M61+N61)*1000*G64)-(SUM(AI42:AI46)+AI40)","v":541.31067035512206},{"$f":"((Q61+R61)*1000*G64)-(SUM(AJ42:AJ46)+AJ40)","v":1397.5279298510395}]
[null,null,"Battery Manufacturing",{"$f":"$E$147*DefaultData!L62+$E$148*DefaultData!L63+$E$149*DefaultData!L64+$E$150*DefaultData!L65+$E$151*DefaultData!L66+$E$152*DefaultData!L67+$E$153*DefaultData!L68+$E$154*DefaultData!L69+$E$155*DefaultData!L70+$E$156*DefaultData!L71+$E$157*DefaultData!L72+$E$158*DefaultData!L73+$E$159*DefaultData!L74+$E$160*DefaultData!L75+$E$161*DefaultData!L76+$E$162*DefaultData!L77+$E$163*DefaultData!L78+$E$164*DefaultData!L79+$E$165*DefaultData!L80+$E$166*DefaultData!L81+$E$167*DefaultData!L82+$E$168*DefaultData!L83","v":0},null,0,0,null,{"$f":"+G48*Multipliers!D317","v":0},{"$f":"+$G48*Multipliers!E317","v":0},{"$f":"+$G48*Multipliers!F317","v":0},0,{"$f":"+$G48*Multipliers!H317","v":0},{"$f":"+$G48*Multipliers!I317","v":0},{"$f":"+$G48*Multipliers!J317","v":0},0,{"$f":"+$G48*Multipliers!L317","v":0},{"$f":"+$G48*Multipliers!M317","v":0},{"$f":"+$G48*Multipliers!N317","v":0},0,null,null,null,null,null,null,null,{"$f":"DefaultData!B53","v":"  Assessed Value (percent of construction cost)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C53,ProjectData!B72)","v":0},null,null,null,"       Subtotal",{"$f":"SUM(AH42:AH47)","v":104.79413204082093},{"$f":"SUM(AI42:AI47)","v":5724.5404430837079},{"$f":"SUM(AJ42:AJ47)","v":15546.649102038111}]
[null,null,"Energy Wire Manufacturing",{"$f":"$E$147*DefaultData!M62+$E$148*DefaultData!M63+$E$149*DefaultData!M64+$E$150*DefaultData!M65+$E$151*DefaultData!M66+$E$152*DefaultData!M67+$E$153*DefaultData!M68+$E$154*DefaultData!M69+$E$155*DefaultData!M70+$E$156*DefaultData!M71+$E$157*DefaultData!M72+$E$158*DefaultData!M73+$E$159*DefaultData!M74+$E$160*DefaultData!M75+$E$161*DefaultData!M76+$E$162*DefaultData!M77+$E$163*DefaultData!M78+$E$164*DefaultData!M79+$E$165*DefaultData!M80+$E$166*DefaultData!M81+$E$167*DefaultData!M82+$E$168*DefaultData!M83","v":0},null,0,0,null,{"$f":"+G49*Multipliers!D318","v":0},{"$f":"+$G49*Multipliers!E318","v":0},{"$f":"+$G49*Multipliers!F318","v":0},0,{"$f":"+$G49*Multipliers!H318","v":0},{"$f":"+$G49*Multipliers!I318","v":0},{"$f":"+$G49*Multipliers!J318","v":0},0,{"$f":"+$G49*Multipliers!L318","v":0},{"$f":"+$G49*Multipliers!M318","v":0},{"$f":"+$G49*Multipliers!N318","v":0},0,null,null,null,null,null,null,null,{"$f":"DefaultData!B54","v":"  Taxable Value (percent of assessed value)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C54,ProjectData!B73)","v":0},null,null,null,"     Induced Impacts",{"$f":"K61","v":58.750398842895308},{"$f":"O64*1000","v":2863.6294845800935},{"$f":"S64*1000","v":8134.0298288664044}]
[null,null,"Wholesale Trade",{"$f":"$E$147*DefaultData!N62+$E$148*DefaultData!N63+$E$149*DefaultData!N64+$E$150*DefaultData!N65+$E$151*DefaultData!N66+$E$152*DefaultData!N67+$E$153*DefaultData!N68+$E$154*DefaultData!N69+$E$155*DefaultData!N70+$E$156*DefaultData!N71+$E$157*DefaultData!N72+$E$158*DefaultData!N73+$E$159*DefaultData!N74+$E$160*DefaultData!N75+$E$161*DefaultData!N76+$E$162*DefaultData!N77+$E$163*DefaultData!N78+$E$164*DefaultData!N79+$E$165*DefaultData!N80+$E$166*DefaultData!N81+$E$167*DefaultData!N82+$E$168*DefaultData!N83","v":2056195.2320000001},null,2056195.2320000001,1.7718446868214959,null,{"$f":"+G50*Multipliers!D319","v":8.151480953722924},{"$f":"+$G50*Multipliers!E319","v":3.2132440862820313},{"$f":"+$G50*Multipliers!F319","v":3.9722923960476453},15.337017436052601,{"$f":"+$G50*Multipliers!H319","v":0.58407568970235313},{"$f":"+$G50*Multipliers!I319","v":0.15235446351189461},{"$f":"+$G50*Multipliers!J319","v":0.16112042471429222},0.89755057792853998,{"$f":"+$G50*Multipliers!L319","v":1.7718446868214959},{"$f":"+$G50*Multipliers!M319","v":0.42239528024617734},{"$f":"+$G50*Multipliers!N319","v":0.45773402833649068},2.6519739954041639,null,null,null,null,null,null,null,{"$f":"DefaultData!B55","v":"  Taxable Value"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C55,ProjectData!B74)","v":0},null,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"AH49+AH48+AH40","v":293.80246210367312},{"$f":"AI49+AI48+AI40","v":17498.114243574142},{"$f":"AJ49+AJ48+AJ40","v":37699.878930904517}]
[null,null,"Retail trade",{"$f":"$E$147*DefaultData!O62+$E$148*DefaultData!O63+$E$149*DefaultData!O64+$E$150*DefaultData!O65+$E$151*DefaultData!O66+$E$152*DefaultData!O67+$E$153*DefaultData!O68+$E$154*DefaultData!O69+$E$155*DefaultData!O70+$E$156*DefaultData!O71+$E$157*DefaultData!O72+$E$158*DefaultData!O73+$E$159*DefaultData!O74+$E$160*DefaultData!O75+$E$161*DefaultData!O76+$E$162*DefaultData!O77+$E$163*DefaultData!O78+$E$164*DefaultData!O79+$E$165*DefaultData!O80+$E$166*DefaultData!O81+$E$167*DefaultData!O82+$E$168*DefaultData!O83","v":208353.05919999999},null,208353.05919999999,0.1795399849105985,null,{"$f":"+G51*Multipliers!D320","v":2.5181328977983779},{"$f":"+$G51*Multipliers!E320","v":0.25840631499250988},{"$f":"+$G51*Multipliers!F320","v":0.47938416408646473},3.2559233768773526,{"$f":"+$G51*Multipliers!H320","v":8.6804629798066552E-2},{"$f":"+$G51*Multipliers!I320","v":1.2891524888274898E-2},{"$f":"+$G51*Multipliers!J320","v":2.1805971140876918E-2},0.12150212582721837,{"$f":"+$G51*Multipliers!L320","v":0.1795399849105985},{"$f":"+$G51*Multipliers!M320","v":3.8227216640602538E-2},{"$f":"+$G51*Multipliers!N320","v":6.1945312962220493E-2},0.2797125145134215,null,null,null,null,null,null,null,{"$f":"DefaultData!B56","v":"  Property Tax Exemption (percent of local taxes)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C56,ProjectData!B75)","v":0}]
[null,null,"TCPU",{"$f":"$E$147*DefaultData!P62+$E$148*DefaultData!P63+$E$149*DefaultData!P64+$E$150*DefaultData!P65+$E$151*DefaultData!P66+$E$152*DefaultData!P67+$E$153*DefaultData!P68+$E$154*DefaultData!P69+$E$155*DefaultData!P70+$E$156*DefaultData!P71+$E$157*DefaultData!P72+$E$158*DefaultData!P73+$E$159*DefaultData!P74+$E$160*DefaultData!P75+$E$161*DefaultData!P76+$E$162*DefaultData!P77+$E$163*DefaultData!P78+$E$164*DefaultData!P79+$E$165*DefaultData!P80+$E$166*DefaultData!P81+$E$167*DefaultData!P82+$E$168*DefaultData!P83","v":263065.712},null,263065.712,0.22668644340680674,null,{"$f":"+G52*Multipliers!D321","v":0.7589424143501291},{"$f":"+$G52*Multipliers!E321","v":0.39335252994560643},{"$f":"+$G52*Multipliers!F321","v":0.38054425810146536},1.5328392023972008,{"$f":"+$G52*Multipliers!H321","v":5.3036125010448784E-2},{"$f":"+$G52*Multipliers!I321","v":1.9297505849381041E-2},{"$f":"+$G52*Multipliers!J321","v":1.5828632804283045E-2},8.8162263664112867E-2,{"$f":"+$G52*Multipliers!L321","v":0.22668644340680674},{"$f":"+$G52*Multipliers!M321","v":5.9684527693351516E-2},{"$f":"+$G52*Multipliers!N321","v":4.4968302030138983E-2},0.33133927313029721,null,null,null,null,null,null,null,{"$f":"DefaultData!B57","v":"  Local Property Taxes"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C57,ProjectData!B76)","v":7659},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!E57,ProjectData!D76)","v":0},null,null,"  During operating years (annual)"]
[null,null,"Insurance and Real Estate",{"$f":"$E$147*DefaultData!Q62+$E$148*DefaultData!Q63+$E$149*DefaultData!Q64+$E$150*DefaultData!Q65+$E$151*DefaultData!Q66+$E$152*DefaultData!Q67+$E$153*DefaultData!Q68+$E$154*DefaultData!Q69+$E$155*DefaultData!Q70+$E$156*DefaultData!Q71+$E$157*DefaultData!Q72+$E$158*DefaultData!Q73+$E$159*DefaultData!Q74+$E$160*DefaultData!Q75+$E$161*DefaultData!Q76+$E$162*DefaultData!Q77+$E$163*DefaultData!Q78+$E$164*DefaultData!Q79+$E$165*DefaultData!Q80+$E$166*DefaultData!Q81+$E$167*DefaultData!Q82+$E$168*DefaultData!Q83","v":0},null,0,0,null,{"$f":"+G53*Multipliers!D322","v":0},{"$f":"+$G53*Multipliers!E322","v":0},{"$f":"+$G53*Multipliers!F322","v":0},0,{"$f":"+$G53*Multipliers!H322","v":0},{"$f":"+$G53*Multipliers!I322","v":0},{"$f":"+$G53*Multipliers!J322","v":0},0,{"$f":"+$G53*Multipliers!L322","v":0},{"$f":"+$G53*Multipliers!M322","v":0},{"$f":"+$G53*Multipliers!N322","v":0},0,null,null,null,null,null,null,null,{"$f":"DefaultData!B58","v":"  Local Sales Tax Rate"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C58,ProjectData!B77)","v":0.06},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!E58,ProjectData!D77)","v":0},null,null,"   Onsite Labor Impacts"]
[null,null,"Finance",{"$f":"$E$147*DefaultData!R62+$E$148*DefaultData!R63+$E$149*DefaultData!R64+$E$150*DefaultData!R65+$E$151*DefaultData!R66+$E$152*DefaultData!R67+$E$153*DefaultData!R68+$E$154*DefaultData!R69+$E$155*DefaultData!R70+$E$156*DefaultData!R71+$E$157*DefaultData!R72+$E$158*DefaultData!R73+$E$159*DefaultData!R74+$E$160*DefaultData!R75+$E$161*DefaultData!R76+$E$162*DefaultData!R77+$E$163*DefaultData!R78+$E$164*DefaultData!R79+$E$165*DefaultData!R80+$E$166*DefaultData!R81+$E$167*DefaultData!R82+$E$168*DefaultData!R83","v":0},null,0,0,null,{"$f":"+G54*Multipliers!D323","v":0},{"$f":"+$G54*Multipliers!E323","v":0},{"$f":"+$G54*Multipliers!F323","v":0},0,{"$f":"+$G54*Multipliers!H323","v":0},{"$f":"+$G54*Multipliers!I323","v":0},{"$f":"+$G54*Multipliers!J323","v":0},0,{"$f":"+$G54*Multipliers!L323","v":0},{"$f":"+$G54*Multipliers!M323","v":0},{"$f":"+$G54*Multipliers!N323","v":0},0,null,null,null,null,null,null,null,"  Sales Tax Exemption (percent of local taxes)",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C59,ProjectData!B78)","v":0},null,null,null,"     PV Project Labor Only",{"$f":"L143","v":21.67809455522379},{"$f":"P145*1000","v":1304.0535284981809},{"$f":"T145*1000","v":1304.0535284981809}]
[null,null,"Other Professional Services",{"$f":"$E$147*DefaultData!S62+$E$148*DefaultData!S63+$E$149*DefaultData!S64+$E$150*DefaultData!S65+$E$151*DefaultData!S66+$E$152*DefaultData!S67+$E$153*DefaultData!S68+$E$154*DefaultData!S69+$E$155*DefaultData!S70+$E$156*DefaultData!S71+$E$157*DefaultData!S72+$E$158*DefaultData!S73+$E$159*DefaultData!S74+$E$160*DefaultData!S75+$E$161*DefaultData!S76+$E$162*DefaultData!S77+$E$163*DefaultData!S78+$E$164*DefaultData!S79+$E$165*DefaultData!S80+$E$166*DefaultData!S81+$E$167*DefaultData!S82+$E$168*DefaultData!S83","v":0},null,0,0,null,{"$f":"+G55*Multipliers!D324","v":0},{"$f":"+$G55*Multipliers!E324","v":0},{"$f":"+$G55*Multipliers!F324","v":0},0,{"$f":"+$G55*Multipliers!H324","v":0},{"$f":"+$G55*Multipliers!I324","v":0},{"$f":"+$G55*Multipliers!J324","v":0},0,{"$f":"+$G55*Multipliers!L324","v":0},{"$f":"+$G55*Multipliers!M324","v":0},{"$f":"+$G55*Multipliers!N324","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"   Local Revenue and Supply Chain Impacts",{"$f":"(L173-AH54)+M173","v":3.5155213184305714},{"$f":"((P174+Q174)*1000)-AI54","v":222.35240362987452},{"$f":"((T174+U174)*1000)-AJ54","v":686.47036743011859}]
[null,null,"Office Services",{"$f":"$E$147*DefaultData!T62+$E$148*DefaultData!T63+$E$149*DefaultData!T64+$E$150*DefaultData!T65+$E$151*DefaultData!T66+$E$152*DefaultData!T67+$E$153*DefaultData!T68+$E$154*DefaultData!T69+$E$155*DefaultData!T70+$E$156*DefaultData!T71+$E$157*DefaultData!T72+$E$158*DefaultData!T73+$E$159*DefaultData!T74+$E$160*DefaultData!T75+$E$161*DefaultData!T76+$E$162*DefaultData!T77+$E$163*DefaultData!T78+$E$164*DefaultData!T79+$E$165*DefaultData!T80+$E$166*DefaultData!T81+$E$167*DefaultData!T82+$E$168*DefaultData!T83","v":10192000},null,10192000,8.7825517572665426,null,{"$f":"+G56*Multipliers!D325","v":81.537286403264417},{"$f":"+$G56*Multipliers!E325","v":9.2212783477787372},{"$f":"+$G56*Multipliers!F325","v":27.960828069517483},118.71939282056064,{"$f":"+$G56*Multipliers!H325","v":4.8651428091995879},{"$f":"+$G56*Multipliers!I325","v":0.43109042890353066},{"$f":"+$G56*Multipliers!J325","v":1.1593638312297605},6.455597069332879,{"$f":"+$G56*Multipliers!L325","v":8.7825517572665426},{"$f":"+$G56*Multipliers!M325","v":1.2073824704019676},{"$f":"+$G56*Multipliers!N325","v":3.2927960143668402},13.282730242035351,null,null,null,null,null,null,null,null,null,null,null,null,"     Induced Impacts",{"$f":"N173","v":2.8161147034579042},{"$f":"R174*1000","v":138.12256586878092},{"$f":"V174*1000","v":392.38540440881764}]
[null,null,"Architectural and Engineering Services",{"$f":"$E$147*DefaultData!U62+$E$148*DefaultData!U63+$E$149*DefaultData!U64+$E$150*DefaultData!U65+$E$151*DefaultData!U66+$E$152*DefaultData!U67+$E$153*DefaultData!U68+$E$154*DefaultData!U69+$E$155*DefaultData!U70+$E$156*DefaultData!U71+$E$157*DefaultData!U72+$E$158*DefaultData!U73+$E$159*DefaultData!U74+$E$160*DefaultData!U75+$E$161*DefaultData!U76+$E$162*DefaultData!U77+$E$163*DefaultData!U78+$E$164*DefaultData!U79+$E$165*DefaultData!U80+$E$166*DefaultData!U81+$E$167*DefaultData!U82+$E$168*DefaultData!U83","v":1331200},null,1331200,1.1471088009490995,null,{"$f":"+G57*Multipliers!D326","v":10.181810051850203},{"$f":"+$G57*Multipliers!E326","v":2.4260113620692243},{"$f":"+$G57*Multipliers!F326","v":4.1031054759554904},16.710926889874919,{"$f":"+$G57*Multipliers!H326","v":0.66181931037538333},{"$f":"+$G57*Multipliers!I326","v":0.11544623355474069},{"$f":"+$G57*Multipliers!J326","v":0.17013853279617591},0.94740407672629989,{"$f":"+$G57*Multipliers!L326","v":1.1471088009490995},{"$f":"+$G57*Multipliers!M326","v":0.31494906936458772},{"$f":"+$G57*Multipliers!N326","v":0.48327542674157875},1.9453332970552659,null,null,null,null,null,null,null,null,null,null,null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"SUM(AH54:AH56)","v":28.009730577112265},{"$f":"SUM(AI54:AI56)","v":1664.5284979968362},{"$f":"SUM(AJ54:AJ56)","v":2382.9093003371172}]
[null,null,"Other services",{"$f":"$E$147*DefaultData!V62+$E$148*DefaultData!V63+$E$149*DefaultData!V64+$E$150*DefaultData!V65+$E$151*DefaultData!V66+$E$152*DefaultData!V67+$E$153*DefaultData!V68+$E$154*DefaultData!V69+$E$155*DefaultData!V70+$E$156*DefaultData!V71+$E$157*DefaultData!V72+$E$158*DefaultData!V73+$E$159*DefaultData!V74+$E$160*DefaultData!V75+$E$161*DefaultData!V76+$E$162*DefaultData!V77+$E$163*DefaultData!V78+$E$164*DefaultData!V79+$E$165*DefaultData!V80+$E$166*DefaultData!V81+$E$167*DefaultData!V82+$E$168*DefaultData!V83","v":7683055.743999999},null,7683055.743999999,6.6205685562837511,null,{"$f":"+G58*Multipliers!D327","v":59.41810044275109},{"$f":"+$G58*Multipliers!E327","v":11.319894690902947},{"$f":"+$G58*Multipliers!F327","v":15.512689509058312},86.250684642712343,{"$f":"+$G58*Multipliers!H327","v":2.5348249005315084},{"$f":"+$G58*Multipliers!I327","v":0.54895480461921708},{"$f":"+$G58*Multipliers!J327","v":0.67474556614847803},3.7585252712992037,{"$f":"+$G58*Multipliers!L327","v":6.6205685562837511},{"$f":"+$G58*Multipliers!M327","v":1.6375367124274445},{"$f":"+$G58*Multipliers!N327","v":1.916798027563966},10.174903296275161]
[null,null,"Government",{"$f":"$E$147*DefaultData!W62+$E$148*DefaultData!W63+$E$149*DefaultData!W64+$E$150*DefaultData!W65+$E$151*DefaultData!W66+$E$152*DefaultData!W67+$E$153*DefaultData!W68+$E$154*DefaultData!W69+$E$155*DefaultData!W70+$E$156*DefaultData!W71+$E$157*DefaultData!W72+$E$158*DefaultData!W73+$E$159*DefaultData!W74+$E$160*DefaultData!W75+$E$161*DefaultData!W76+$E$162*DefaultData!W77+$E$163*DefaultData!W78+$E$164*DefaultData!W79+$E$165*DefaultData!W80+$E$166*DefaultData!W81+$E$167*DefaultData!W82+$E$168*DefaultData!W83","v":314130.25280000002},null,314130.25280000002,0.27068928608116399,null,{"$f":"+G59*Multipliers!D328","v":2.5127240881239232},{"$f":"+$G59*Multipliers!E328","v":4.3482905194844934E-2},{"$f":"+$G59*Multipliers!F328","v":0.82937660319220696},3.3855835965109753,{"$f":"+$G59*Multipliers!H328","v":0.17505588123831695},{"$f":"+$G59*Multipliers!I328","v":2.5284381903617975E-3},{"$f":"+$G59*Multipliers!J328","v":3.872695479564818E-2},0.21631127422432692,{"$f":"+$G59*Multipliers!L328","v":0.27068928608116399},{"$f":"+$G59*Multipliers!M328","v":7.6774605527268388E-3},{"$f":"+$G59*Multipliers!N328","v":0.11004741971592015},0.38841416634981096]
[null,null,"Semiconductor (solar cell/module) manufacturing",{"$f":"$E$147*DefaultData!X62+$E$148*DefaultData!X63+$E$149*DefaultData!X64+$E$150*DefaultData!X65+$E$151*DefaultData!X66+$E$152*DefaultData!X67+$E$153*DefaultData!X68+$E$154*DefaultData!X69+$E$155*DefaultData!X70+$E$156*DefaultData!X71+$E$157*DefaultData!X72+$E$158*DefaultData!X73+$E$159*DefaultData!X74+$E$160*DefaultData!X75+$E$161*DefaultData!X76+$E$162*DefaultData!X77+$E$163*DefaultData!X78+$E$164*DefaultData!X79+$E$165*DefaultData!X80+$E$166*DefaultData!X81+$E$167*DefaultData!X82+$E$168*DefaultData!X83","v":0},null,0,0,null,{"$f":"+G60*Multipliers!D329","v":0},{"$f":"+$G60*Multipliers!E329","v":0},{"$f":"+$G60*Multipliers!F329","v":0},0,{"$f":"+$G60*Multipliers!H329","v":0},{"$f":"+$G60*Multipliers!I329","v":0},{"$f":"+$G60*Multipliers!J329","v":0},0,{"$f":"+$G60*Multipliers!L329","v":0},{"$f":"+$G60*Multipliers!M329","v":0},{"$f":"+$G60*Multipliers!N329","v":0},0]
[null,null,"Total",{"$f":"SUM(D39:D60)","v":24543999.999999996},null,{"$f":"SUM(F39:F60)","v":24543999.999999996},{"$f":"SUM(G39:G60)","v":21.149818517499021},null,{"$f":"SUM(I39:I60)","v":203.61731201670335},{"$f":"SUM(J39:J60)","v":31.434751244074487},{"$f":"SUM(K39:K60)","v":58.750398842895308},{"$f":"SUM(L39:L60)","v":293.80246210367312},{"$f":"SUM(M39:M60)","v":11.111588347635225},{"$f":"SUM(N39:N60)","v":1.4990984495384021},2.4676191289206422,15.07830592609427,21.149818517499021,4.3273792833430385,7.0091775870456363,32.486375387887698]
[]
[null,null,null,null,null,"Inflator to",{"$f":"D35","v":2020},"Dollars"]
[null,null,null,null,null,null,{"$f":"Deflators!E8","v":1.1604827710314718},null,"Manufactured",null,null,null,{"$f":"M61*$G64","v":12.894806836224738},1.7396779227693078,2.8636294845800934,17.49811424357414,24.544,5.0218491020381135,8.1340298288664048,37.699878930904518]
[null,null,null,null,null,null,null,null,"Locally"]
[null,null,{"$f":"DefaultData!B33","v":"PV System Annual Operating and Maintenance Costs"},null,null,null,null,null,"To Wholesale","To Mfg."]
[null,null,{"$f":"DefaultData!B34","v":"Labor"},"Cost","Local Share","Manufactured","Local $ Spending","Wholesale Share","N","Y"]
[null,null,{"$f":"DefaultData!B35","v":"  Technicians"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C35,ProjectData!B54)","v":1560000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T54,ProjectData!E54)","v":0.9},"Locally",{"$f":"D68*E68","v":1404000}]
[null,null,{"$f":"DefaultData!B36","v":"  Subtotal"},{"$f":"D68","v":1560000},null,null,{"$f":"G68","v":1404000}]
[null,null,{"$f":"DefaultData!B37","v":"Materials and Services"}]
[null,null,{"$f":"DefaultData!B38","v":"  Materials & Equipment"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C38,ProjectData!B58)","v":520000},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T58,ProjectData!E58)","v":0.9},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!AG38,ProjectData!F58)","v":"N"},{"$f":"IF(F71=\"y\",J71,I71)","v":374400},0.2,{"$f":"IF(F71=\"N\",D71*E71*(1-H71),)","v":374400},{"$f":"IF(F71=\"Y\",D71*E71,)","v":0}]
[null,null,{"$f":"DefaultData!B39","v":"  Services"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C39,ProjectData!B59)","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T59,ProjectData!E59)","v":0.9},null,{"$f":"D72*E72","v":0}]
[null,null,{"$f":"DefaultData!B40","v":"  Subtotal"},{"$f":"SUM(D71:D72)","v":520000},null,null,{"$f":"SUM(G71:G72)","v":374400}]
[null,null,{"$f":"DefaultData!B41","v":"Sales Tax (Materials & Equipment Purchases)"},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C41,ProjectData!B61)","v":31200},{"$f":"IF(ProjectData!$B$26=\"y\",ProjectData!T61,ProjectData!D77)","v":0},null,{"$f":"D74*E74","v":0}]
[null,null,"Average Annual Payment (Interest and Principal)",{"$f":"IF(ProjectData!$B$26=\"y\",F211,Calculations!F247)","v":28229760.000000004},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!E47,ProjectData!D67)","v":0},null,{"$f":"D75*E75","v":0},{"$f":"IF(ProjectData!$B$26=\"y\",Calculations!D211,D247)*E75","v":0},"Debt Pmt - Local share Avg Ann Interest"]
[null,null,"Property Taxes",{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!C57,ProjectData!B76)","v":7659},{"$f":"IF(ProjectData!$B$26=\"y\",DefaultData!E57,ProjectData!D76)","v":0},null,{"$f":"D76*E76","v":0}]
[null,null,"Total",{"$f":"D69+SUM(D73:D76)","v":30348619.000000004},null,null,{"$f":"G69+SUM(G73:G76)","v":1778400}]
[null,null,"Total (without debt, equity,taxes, lease pmts)",{"$f":"D73+D69","v":2080000},{"$f":"D77-D78","v":28268619.000000004},null,{"$f":"G73+G69","v":1778400},{"$f":"G77-G78","v":0}]
[null,null,"Total cost per KW",{"$f":"D78/(ProjectData!B18*1000)","v":0.01}]
[]
[]
[]
[]
[null,null,null,"Local Share",1,0.5,null,null,null,null,null,"Without Plant Employees"]
[null,null,"Annual Operations and Maintenance Costs Local Demand - margined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M36","v":2012},{"$f":"N36","v":"Dollars"}]
[null,null,null,"Demand",null,null,"Total","Adj Demand - Million",null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output"]
[null,null,null,null,null,null,null,{"$f":"M36","v":2012},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Ag, Forestry, Fish & Hunting",{"$f":"$D$147*DefaultData!C62+$D$148*DefaultData!C63+$D$149*DefaultData!C64+$D$150*DefaultData!C65+$D$151*DefaultData!C66+$D$152*DefaultData!C67+$D$153*DefaultData!C68+$D$154*DefaultData!C69+$D$155*DefaultData!C70+$D$156*DefaultData!C71+$D$157*DefaultData!C72+$D$158*DefaultData!C73+$D$159*DefaultData!C74+$D$160*DefaultData!C75+$D$161*DefaultData!C76+$D$162*DefaultData!C77+$D$163*DefaultData!C78+$D$164*DefaultData!C79+$D$165*DefaultData!C80+$D$166*DefaultData!C81+$D$167*DefaultData!C82+$D$168*DefaultData!C83","v":0},null,null,{"$f":"D88","v":0},{"$f":"G88*G$35/10^6","v":0},null,null,null,{"$f":"$H88*Multipliers!D308","v":0},{"$f":"$H88*Multipliers!E308","v":0},{"$f":"$H88*Multipliers!F308","v":0},{"$f":"+N88+M88+L88","v":0},{"$f":"$H88*Multipliers!H308","v":0},{"$f":"$H88*Multipliers!I308","v":0},{"$f":"$H88*Multipliers!J308","v":0},{"$f":"+R88+Q88+P88","v":0},{"$f":"$H88*Multipliers!L308","v":0},{"$f":"$H88*Multipliers!M308","v":0},{"$f":"$H88*Multipliers!N308","v":0},{"$f":"+V88+U88+T88","v":0}]
[null,null,"Mining",{"$f":"$D$147*DefaultData!D62+$D$148*DefaultData!D63+$D$149*DefaultData!D64+$D$150*DefaultData!D65+$D$151*DefaultData!D66+$D$152*DefaultData!D67+$D$153*DefaultData!D68+$D$154*DefaultData!D69+$D$155*DefaultData!D70+$D$156*DefaultData!D71+$D$157*DefaultData!D72+$D$158*DefaultData!D73+$D$159*DefaultData!D74+$D$160*DefaultData!D75+$D$161*DefaultData!D76+$D$162*DefaultData!D77+$D$163*DefaultData!D78+$D$164*DefaultData!D79+$D$165*DefaultData!D80+$D$166*DefaultData!D81+$D$167*DefaultData!D82+$D$168*DefaultData!D83","v":0},null,null,{"$f":"D89","v":0},0,null,null,null,{"$f":"$H89*Multipliers!D309","v":0},{"$f":"$H89*Multipliers!E309","v":0},{"$f":"$H89*Multipliers!F309","v":0},{"$f":"+N89+M89+L89","v":0},{"$f":"$H89*Multipliers!H309","v":0},{"$f":"$H89*Multipliers!I309","v":0},{"$f":"$H89*Multipliers!J309","v":0},{"$f":"+R89+Q89+P89","v":0},{"$f":"$H89*Multipliers!L309","v":0},{"$f":"$H89*Multipliers!M309","v":0},{"$f":"$H89*Multipliers!N309","v":0},{"$f":"+V89+U89+T89","v":0}]
[null,null,"Construction",{"$f":"$D$147*DefaultData!E62+$D$148*DefaultData!E63+$D$149*DefaultData!E64+$D$150*DefaultData!E65+$D$151*DefaultData!E66+$D$152*DefaultData!E67+$D$153*DefaultData!E68+$D$154*DefaultData!E69+$D$155*DefaultData!E70+$D$156*DefaultData!E71+$D$157*DefaultData!E72+$D$158*DefaultData!E73+$D$159*DefaultData!E74+$D$160*DefaultData!E75+$D$161*DefaultData!E76+$D$162*DefaultData!E77+$D$163*DefaultData!E78+$D$164*DefaultData!E79+$D$165*DefaultData!E80+$D$166*DefaultData!E81+$D$167*DefaultData!E82+$D$168*DefaultData!E83","v":0},null,null,0,0,null,null,null,{"$f":"$H90*Multipliers!D310","v":0},{"$f":"$H90*Multipliers!E310","v":0},{"$f":"$H90*Multipliers!F310","v":0},0,{"$f":"$H90*Multipliers!H310","v":0},{"$f":"$H90*Multipliers!I310","v":0},{"$f":"$H90*Multipliers!J310","v":0},0,{"$f":"$H90*Multipliers!L310","v":0},{"$f":"$H90*Multipliers!M310","v":0},{"$f":"$H90*Multipliers!N310","v":0},0]
[null,null,"Construction/Installations - Non Residential",{"$f":"$D$147*DefaultData!F62+$D$148*DefaultData!F63+$D$149*DefaultData!F64+$D$150*DefaultData!F65+$D$151*DefaultData!F66+$D$152*DefaultData!F67+$D$153*DefaultData!F68+$D$154*DefaultData!F69+$D$155*DefaultData!F70+$D$156*DefaultData!F71+$D$157*DefaultData!F72+$D$158*DefaultData!F73+$D$159*DefaultData!F74+$D$160*DefaultData!F75+$D$161*DefaultData!F76+$D$162*DefaultData!F77+$D$163*DefaultData!F78+$D$164*DefaultData!F79+$D$165*DefaultData!F80+$D$166*DefaultData!F81+$D$167*DefaultData!F82+$D$168*DefaultData!F83","v":0},null,null,0,0,null,null,null,{"$f":"$H91*Multipliers!D311","v":0},{"$f":"$H91*Multipliers!E311","v":0},{"$f":"$H91*Multipliers!F311","v":0},0,{"$f":"$H91*Multipliers!H311","v":0},{"$f":"$H91*Multipliers!I311","v":0},{"$f":"$H91*Multipliers!J311","v":0},0,{"$f":"$H91*Multipliers!L311","v":0},{"$f":"$H91*Multipliers!M311","v":0},{"$f":"$H91*Multipliers!N311","v":0},0]
[null,null,"Construction/Installation Residential",{"$f":"$D$147*DefaultData!G62+$D$148*DefaultData!G63+$D$149*DefaultData!G64+$D$150*DefaultData!G65+$D$151*DefaultData!G66+$D$152*DefaultData!G67+$D$153*DefaultData!G68+$D$154*DefaultData!G69+$D$155*DefaultData!G70+$D$156*DefaultData!G71+$D$157*DefaultData!G72+$D$158*DefaultData!G73+$D$159*DefaultData!G74+$D$160*DefaultData!G75+$D$161*DefaultData!G76+$D$162*DefaultData!G77+$D$163*DefaultData!G78+$D$164*DefaultData!G79+$D$165*DefaultData!G80+$D$166*DefaultData!G81+$D$167*DefaultData!G82+$D$168*DefaultData!G83","v":0},null,null,0,0,null,null,null,{"$f":"$H92*Multipliers!D312","v":0},{"$f":"$H92*Multipliers!E312","v":0},{"$f":"$H92*Multipliers!F312","v":0},0,{"$f":"$H92*Multipliers!H312","v":0},{"$f":"$H92*Multipliers!I312","v":0},{"$f":"$H92*Multipliers!J312","v":0},0,{"$f":"$H92*Multipliers!L312","v":0},{"$f":"$H92*Multipliers!M312","v":0},{"$f":"$H92*Multipliers!N312","v":0},0]
[null,null,"Manufacturing",{"$f":"$D$147*DefaultData!H62+$D$148*DefaultData!H63+$D$149*DefaultData!H64+$D$150*DefaultData!H65+$D$151*DefaultData!H66+$D$152*DefaultData!H67+$D$153*DefaultData!H68+$D$154*DefaultData!H69+$D$155*DefaultData!H70+$D$156*DefaultData!H71+$D$157*DefaultData!H72+$D$158*DefaultData!H73+$D$159*DefaultData!H74+$D$160*DefaultData!H75+$D$161*DefaultData!H76+$D$162*DefaultData!H77+$D$163*DefaultData!H78+$D$164*DefaultData!H79+$D$165*DefaultData!H80+$D$166*DefaultData!H81+$D$167*DefaultData!H82+$D$168*DefaultData!H83","v":0},null,null,0,0,null,null,null,{"$f":"$H93*Multipliers!D313","v":0},{"$f":"$H93*Multipliers!E313","v":0},{"$f":"$H93*Multipliers!F313","v":0},0,{"$f":"$H93*Multipliers!H313","v":0},{"$f":"$H93*Multipliers!I313","v":0},{"$f":"$H93*Multipliers!J313","v":0},0,{"$f":"$H93*Multipliers!L313","v":0},{"$f":"$H93*Multipliers!M313","v":0},{"$f":"$H93*Multipliers!N313","v":0},0]
[null,null,"Fabricated Metals",{"$f":"$D$147*DefaultData!I62+$D$148*DefaultData!I63+$D$149*DefaultData!I64+$D$150*DefaultData!I65+$D$151*DefaultData!I66+$D$152*DefaultData!I67+$D$153*DefaultData!I68+$D$154*DefaultData!I69+$D$155*DefaultData!I70+$D$156*DefaultData!I71+$D$157*DefaultData!I72+$D$158*DefaultData!I73+$D$159*DefaultData!I74+$D$160*DefaultData!I75+$D$161*DefaultData!I76+$D$162*DefaultData!I77+$D$163*DefaultData!I78+$D$164*DefaultData!I79+$D$165*DefaultData!I80+$D$166*DefaultData!I81+$D$167*DefaultData!I82+$D$168*DefaultData!I83","v":0},null,null,0,0,null,null,null,{"$f":"$H94*Multipliers!D314","v":0},{"$f":"$H94*Multipliers!E314","v":0},{"$f":"$H94*Multipliers!F314","v":0},0,{"$f":"$H94*Multipliers!H314","v":0},{"$f":"$H94*Multipliers!I314","v":0},{"$f":"$H94*Multipliers!J314","v":0},0,{"$f":"$H94*Multipliers!L314","v":0},{"$f":"$H94*Multipliers!M314","v":0},{"$f":"$H94*Multipliers!N314","v":0},0]
[null,null,"Machinery",{"$f":"$D$147*DefaultData!J62+$D$148*DefaultData!J63+$D$149*DefaultData!J64+$D$150*DefaultData!J65+$D$151*DefaultData!J66+$D$152*DefaultData!J67+$D$153*DefaultData!J68+$D$154*DefaultData!J69+$D$155*DefaultData!J70+$D$156*DefaultData!J71+$D$157*DefaultData!J72+$D$158*DefaultData!J73+$D$159*DefaultData!J74+$D$160*DefaultData!J75+$D$161*DefaultData!J76+$D$162*DefaultData!J77+$D$163*DefaultData!J78+$D$164*DefaultData!J79+$D$165*DefaultData!J80+$D$166*DefaultData!J81+$D$167*DefaultData!J82+$D$168*DefaultData!J83","v":0},null,null,0,0,null,null,null,{"$f":"$H95*Multipliers!D315","v":0},{"$f":"$H95*Multipliers!E315","v":0},{"$f":"$H95*Multipliers!F315","v":0},0,{"$f":"$H95*Multipliers!H315","v":0},{"$f":"$H95*Multipliers!I315","v":0},{"$f":"$H95*Multipliers!J315","v":0},0,{"$f":"$H95*Multipliers!L315","v":0},{"$f":"$H95*Multipliers!M315","v":0},{"$f":"$H95*Multipliers!N315","v":0},0]
[null,null,"Electrical Equip",{"$f":"$D$147*DefaultData!K62+$D$148*DefaultData!K63+$D$149*DefaultData!K64+$D$150*DefaultData!K65+$D$151*DefaultData!K66+$D$152*DefaultData!K67+$D$153*DefaultData!K68+$D$154*DefaultData!K69+$D$155*DefaultData!K70+$D$156*DefaultData!K71+$D$157*DefaultData!K72+$D$158*DefaultData!K73+$D$159*DefaultData!K74+$D$160*DefaultData!K75+$D$161*DefaultData!K76+$D$162*DefaultData!K77+$D$163*DefaultData!K78+$D$164*DefaultData!K79+$D$165*DefaultData!K80+$D$166*DefaultData!K81+$D$167*DefaultData!K82+$D$168*DefaultData!K83","v":0},null,null,0,0,null,null,null,{"$f":"$H96*Multipliers!D316","v":0},{"$f":"$H96*Multipliers!E316","v":0},{"$f":"$H96*Multipliers!F316","v":0},0,{"$f":"$H96*Multipliers!H316","v":0},{"$f":"$H96*Multipliers!I316","v":0},{"$f":"$H96*Multipliers!J316","v":0},0,{"$f":"$H96*Multipliers!L316","v":0},{"$f":"$H96*Multipliers!M316","v":0},{"$f":"$H96*Multipliers!N316","v":0},0]
[null,null,"Battery Manufacturing",{"$f":"$D$147*DefaultData!L62+$D$148*DefaultData!L63+$D$149*DefaultData!L64+$D$150*DefaultData!L65+$D$151*DefaultData!L66+$D$152*DefaultData!L67+$D$153*DefaultData!L68+$D$154*DefaultData!L69+$D$155*DefaultData!L70+$D$156*DefaultData!L71+$D$157*DefaultData!L72+$D$158*DefaultData!L73+$D$159*DefaultData!L74+$D$160*DefaultData!L75+$D$161*DefaultData!L76+$D$162*DefaultData!L77+$D$163*DefaultData!L78+$D$164*DefaultData!L79+$D$165*DefaultData!L80+$D$166*DefaultData!L81+$D$167*DefaultData!L82+$D$168*DefaultData!L83","v":0},null,null,0,0,null,null,null,{"$f":"$H97*Multipliers!D317","v":0},{"$f":"$H97*Multipliers!E317","v":0},{"$f":"$H97*Multipliers!F317","v":0},0,{"$f":"$H97*Multipliers!H317","v":0},{"$f":"$H97*Multipliers!I317","v":0},{"$f":"$H97*Multipliers!J317","v":0},0,{"$f":"$H97*Multipliers!L317","v":0},{"$f":"$H97*Multipliers!M317","v":0},{"$f":"$H97*Multipliers!N317","v":0},0]
[null,null,"Energy Wire Manufacturing",{"$f":"$D$147*DefaultData!M62+$D$148*DefaultData!M63+$D$149*DefaultData!M64+$D$150*DefaultData!M65+$D$151*DefaultData!M66+$D$152*DefaultData!M67+$D$153*DefaultData!M68+$D$154*DefaultData!M69+$D$155*DefaultData!M70+$D$156*DefaultData!M71+$D$157*DefaultData!M72+$D$158*DefaultData!M73+$D$159*DefaultData!M74+$D$160*DefaultData!M75+$D$161*DefaultData!M76+$D$162*DefaultData!M77+$D$163*DefaultData!M78+$D$164*DefaultData!M79+$D$165*DefaultData!M80+$D$166*DefaultData!M81+$D$167*DefaultData!M82+$D$168*DefaultData!M83","v":0},null,null,0,0,null,null,null,{"$f":"$H98*Multipliers!D318","v":0},{"$f":"$H98*Multipliers!E318","v":0},{"$f":"$H98*Multipliers!F318","v":0},0,{"$f":"$H98*Multipliers!H318","v":0},{"$f":"$H98*Multipliers!I318","v":0},{"$f":"$H98*Multipliers!J318","v":0},0,{"$f":"$H98*Multipliers!L318","v":0},{"$f":"$H98*Multipliers!M318","v":0},{"$f":"$H98*Multipliers!N318","v":0},0]
[null,null,"Wholesale Trade",{"$f":"$D$147*DefaultData!N62+$D$148*DefaultData!N63+$D$149*DefaultData!N64+$D$150*DefaultData!N65+$D$151*DefaultData!N66+$D$152*DefaultData!N67+$D$153*DefaultData!N68+$D$154*DefaultData!N69+$D$155*DefaultData!N70+$D$156*DefaultData!N71+$D$157*DefaultData!N72+$D$158*DefaultData!N73+$D$159*DefaultData!N74+$D$160*DefaultData!N75+$D$161*DefaultData!N76+$D$162*DefaultData!N77+$D$163*DefaultData!N78+$D$164*DefaultData!N79+$D$165*DefaultData!N80+$D$166*DefaultData!N81+$D$167*DefaultData!N82+$D$168*DefaultData!N83","v":270440.72639999999},null,null,270440.72639999999,0.23304156955266486,null,null,null,{"$f":"$H99*Multipliers!D319","v":1.0721221390132045},{"$f":"$H99*Multipliers!E319","v":0.42262137917194476},{"$f":"$H99*Multipliers!F319","v":0.52245507836112015},2.0171985965462693,{"$f":"$H99*Multipliers!H319","v":7.6820455245411923E-2},{"$f":"$H99*Multipliers!I319","v":2.0038394769723439E-2},{"$f":"$H99*Multipliers!J319","v":2.1191336318403496E-2},0.11805018633353886,{"$f":"$H99*Multipliers!L319","v":0.23304156955266486},{"$f":"$H99*Multipliers!M319","v":5.5555467029556736E-2},{"$f":"$H99*Multipliers!N319","v":6.0203389831281706E-2},0.34880042641350328]
[null,null,"Retail trade",{"$f":"$D$147*DefaultData!O62+$D$148*DefaultData!O63+$D$149*DefaultData!O64+$D$150*DefaultData!O65+$D$151*DefaultData!O66+$D$152*DefaultData!O67+$D$153*DefaultData!O68+$D$154*DefaultData!O69+$D$155*DefaultData!O70+$D$156*DefaultData!O71+$D$157*DefaultData!O72+$D$158*DefaultData!O73+$D$159*DefaultData!O74+$D$160*DefaultData!O75+$D$161*DefaultData!O76+$D$162*DefaultData!O77+$D$163*DefaultData!O78+$D$164*DefaultData!O79+$D$165*DefaultData!O80+$D$166*DefaultData!O81+$D$167*DefaultData!O82+$D$168*DefaultData!O83","v":0},null,null,0,0,null,null,null,{"$f":"$H100*Multipliers!D320","v":0},{"$f":"$H100*Multipliers!E320","v":0},{"$f":"$H100*Multipliers!F320","v":0},0,{"$f":"$H100*Multipliers!H320","v":0},{"$f":"$H100*Multipliers!I320","v":0},{"$f":"$H100*Multipliers!J320","v":0},0,{"$f":"$H100*Multipliers!L320","v":0},{"$f":"$H100*Multipliers!M320","v":0},{"$f":"$H100*Multipliers!N320","v":0},0]
[null,null,"TCPU",{"$f":"$D$147*DefaultData!P62+$D$148*DefaultData!P63+$D$149*DefaultData!P64+$D$150*DefaultData!P65+$D$151*DefaultData!P66+$D$152*DefaultData!P67+$D$153*DefaultData!P68+$D$154*DefaultData!P69+$D$155*DefaultData!P70+$D$156*DefaultData!P71+$D$157*DefaultData!P72+$D$158*DefaultData!P73+$D$159*DefaultData!P74+$D$160*DefaultData!P75+$D$161*DefaultData!P76+$D$162*DefaultData!P77+$D$163*DefaultData!P78+$D$164*DefaultData!P79+$D$165*DefaultData!P80+$D$166*DefaultData!P81+$D$167*DefaultData!P82+$D$168*DefaultData!P83","v":103959.2736},null,null,103959.2736,8.9582780714269367E-2,null,null,null,0,{"$f":"$H101*Multipliers!E321","v":0.15544649650832296},{"$f":"$H101*Multipliers!F321","v":0.1503848766306696},0.30583137313899256,0,{"$f":"$H101*Multipliers!I321","v":7.6260591893230244E-3},{"$f":"$H101*Multipliers!J321","v":6.2552172075332887E-3},1.3881276396856313E-2,0,{"$f":"$H101*Multipliers!M321","v":2.3586350714379332E-2},{"$f":"$H101*Multipliers!N321","v":1.7770738643729647E-2},4.135708935810898E-2]
[null,null,"Insurance and Real Estate",{"$f":"$D$147*DefaultData!Q62+$D$148*DefaultData!Q63+$D$149*DefaultData!Q64+$D$150*DefaultData!Q65+$D$151*DefaultData!Q66+$D$152*DefaultData!Q67+$D$153*DefaultData!Q68+$D$154*DefaultData!Q69+$D$155*DefaultData!Q70+$D$156*DefaultData!Q71+$D$157*DefaultData!Q72+$D$158*DefaultData!Q73+$D$159*DefaultData!Q74+$D$160*DefaultData!Q75+$D$161*DefaultData!Q76+$D$162*DefaultData!Q77+$D$163*DefaultData!Q78+$D$164*DefaultData!Q79+$D$165*DefaultData!Q80+$D$166*DefaultData!Q81+$D$167*DefaultData!Q82+$D$168*DefaultData!Q83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H102*Multipliers!E322","v":0},{"$f":"$H102*Multipliers!F322","v":0},{"$f":"+N102+M102+L102","v":0},0,{"$f":"$H102*Multipliers!I322","v":0},{"$f":"$H102*Multipliers!J322","v":0},{"$f":"+R102+Q102+P102","v":0},0,{"$f":"$H102*Multipliers!M322","v":0},{"$f":"$H102*Multipliers!N322","v":0},{"$f":"+V102+U102+T102","v":0}]
[null,null,"Finance",{"$f":"$D$147*DefaultData!R62+$D$148*DefaultData!R63+$D$149*DefaultData!R64+$D$150*DefaultData!R65+$D$151*DefaultData!R66+$D$152*DefaultData!R67+$D$153*DefaultData!R68+$D$154*DefaultData!R69+$D$155*DefaultData!R70+$D$156*DefaultData!R71+$D$157*DefaultData!R72+$D$158*DefaultData!R73+$D$159*DefaultData!R74+$D$160*DefaultData!R75+$D$161*DefaultData!R76+$D$162*DefaultData!R77+$D$163*DefaultData!R78+$D$164*DefaultData!R79+$D$165*DefaultData!R80+$D$166*DefaultData!R81+$D$167*DefaultData!R82+$D$168*DefaultData!R83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H103*Multipliers!E323","v":0},{"$f":"$H103*Multipliers!F323","v":0},0,0,{"$f":"$H103*Multipliers!I323","v":0},{"$f":"$H103*Multipliers!J323","v":0},0,0,{"$f":"$H103*Multipliers!M323","v":0},{"$f":"$H103*Multipliers!N323","v":0},0]
[null,null,"Other Professional Services",{"$f":"$D$147*DefaultData!S62+$D$148*DefaultData!S63+$D$149*DefaultData!S64+$D$150*DefaultData!S65+$D$151*DefaultData!S66+$D$152*DefaultData!S67+$D$153*DefaultData!S68+$D$154*DefaultData!S69+$D$155*DefaultData!S70+$D$156*DefaultData!S71+$D$157*DefaultData!S72+$D$158*DefaultData!S73+$D$159*DefaultData!S74+$D$160*DefaultData!S75+$D$161*DefaultData!S76+$D$162*DefaultData!S77+$D$163*DefaultData!S78+$D$164*DefaultData!S79+$D$165*DefaultData!S80+$D$166*DefaultData!S81+$D$167*DefaultData!S82+$D$168*DefaultData!S83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H104*Multipliers!E324","v":0},{"$f":"$H104*Multipliers!F324","v":0},0,0,{"$f":"$H104*Multipliers!I324","v":0},{"$f":"$H104*Multipliers!J324","v":0},0,0,{"$f":"$H104*Multipliers!M324","v":0},{"$f":"$H104*Multipliers!N324","v":0},0]
[null,null,"Office Services",{"$f":"$D$147*DefaultData!T62+$D$148*DefaultData!T63+$D$149*DefaultData!T64+$D$150*DefaultData!T65+$D$151*DefaultData!T66+$D$152*DefaultData!T67+$D$153*DefaultData!T68+$D$154*DefaultData!T69+$D$155*DefaultData!T70+$D$156*DefaultData!T71+$D$157*DefaultData!T72+$D$158*DefaultData!T73+$D$159*DefaultData!T74+$D$160*DefaultData!T75+$D$161*DefaultData!T76+$D$162*DefaultData!T77+$D$163*DefaultData!T78+$D$164*DefaultData!T79+$D$165*DefaultData!T80+$D$166*DefaultData!T81+$D$167*DefaultData!T82+$D$168*DefaultData!T83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H105*Multipliers!E325","v":0},{"$f":"$H105*Multipliers!F325","v":0},0,0,{"$f":"$H105*Multipliers!I325","v":0},{"$f":"$H105*Multipliers!J325","v":0},0,0,{"$f":"$H105*Multipliers!M325","v":0},{"$f":"$H105*Multipliers!N325","v":0},0]
[null,null,"Architectural and Engineering Services",{"$f":"$D$147*DefaultData!U62+$D$148*DefaultData!U63+$D$149*DefaultData!U64+$D$150*DefaultData!U65+$D$151*DefaultData!U66+$D$152*DefaultData!U67+$D$153*DefaultData!U68+$D$154*DefaultData!U69+$D$155*DefaultData!U70+$D$156*DefaultData!U71+$D$157*DefaultData!U72+$D$158*DefaultData!U73+$D$159*DefaultData!U74+$D$160*DefaultData!U75+$D$161*DefaultData!U76+$D$162*DefaultData!U77+$D$163*DefaultData!U78+$D$164*DefaultData!U79+$D$165*DefaultData!U80+$D$166*DefaultData!U81+$D$167*DefaultData!U82+$D$168*DefaultData!U83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H106*Multipliers!E326","v":0},{"$f":"$H106*Multipliers!F326","v":0},0,0,{"$f":"$H106*Multipliers!I326","v":0},{"$f":"$H106*Multipliers!J326","v":0},0,0,{"$f":"$H106*Multipliers!M326","v":0},{"$f":"$H106*Multipliers!N326","v":0},0]
[null,null,"Other services",{"$f":"$D$147*DefaultData!V62+$D$148*DefaultData!V63+$D$149*DefaultData!V64+$D$150*DefaultData!V65+$D$151*DefaultData!V66+$D$152*DefaultData!V67+$D$153*DefaultData!V68+$D$154*DefaultData!V69+$D$155*DefaultData!V70+$D$156*DefaultData!V71+$D$157*DefaultData!V72+$D$158*DefaultData!V73+$D$159*DefaultData!V74+$D$160*DefaultData!V75+$D$161*DefaultData!V76+$D$162*DefaultData!V77+$D$163*DefaultData!V78+$D$164*DefaultData!V79+$D$165*DefaultData!V80+$D$166*DefaultData!V81+$D$167*DefaultData!V82+$D$168*DefaultData!V83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H107*Multipliers!E327","v":0},{"$f":"$H107*Multipliers!F327","v":0},0,0,{"$f":"$H107*Multipliers!I327","v":0},{"$f":"$H107*Multipliers!J327","v":0},0,0,{"$f":"$H107*Multipliers!M327","v":0},{"$f":"$H107*Multipliers!N327","v":0},0]
[null,null,"Government",{"$f":"$D$147*DefaultData!W62+$D$148*DefaultData!W63+$D$149*DefaultData!W64+$D$150*DefaultData!W65+$D$151*DefaultData!W66+$D$152*DefaultData!W67+$D$153*DefaultData!W68+$D$154*DefaultData!W69+$D$155*DefaultData!W70+$D$156*DefaultData!W71+$D$157*DefaultData!W72+$D$158*DefaultData!W73+$D$159*DefaultData!W74+$D$160*DefaultData!W75+$D$161*DefaultData!W76+$D$162*DefaultData!W77+$D$163*DefaultData!W78+$D$164*DefaultData!W79+$D$165*DefaultData!W80+$D$166*DefaultData!W81+$D$167*DefaultData!W82+$D$168*DefaultData!W83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H108*Multipliers!E328","v":0},{"$f":"$H108*Multipliers!F328","v":0},0,0,{"$f":"$H108*Multipliers!I328","v":0},{"$f":"$H108*Multipliers!J328","v":0},0,0,{"$f":"$H108*Multipliers!M328","v":0},{"$f":"$H108*Multipliers!N328","v":0},0]
[null,null,"Semiconductor (solar cell/module) manufacturing",{"$f":"$D$147*DefaultData!X62+$D$148*DefaultData!X63+$D$149*DefaultData!X64+$D$150*DefaultData!X65+$D$151*DefaultData!X66+$D$152*DefaultData!X67+$D$153*DefaultData!X68+$D$154*DefaultData!X69+$D$155*DefaultData!X70+$D$156*DefaultData!X71+$D$157*DefaultData!X72+$D$158*DefaultData!X73+$D$159*DefaultData!X74+$D$160*DefaultData!X75+$D$161*DefaultData!X76+$D$162*DefaultData!X77+$D$163*DefaultData!X78+$D$164*DefaultData!X79+$D$165*DefaultData!X80+$D$166*DefaultData!X81+$D$167*DefaultData!X82+$D$168*DefaultData!X83","v":0},null,null,0,0,null,null,null,0,{"$f":"$H109*Multipliers!E329","v":0},{"$f":"$H109*Multipliers!F329","v":0},0,0,{"$f":"$H109*Multipliers!I329","v":0},{"$f":"$H109*Multipliers!J329","v":0},0,0,{"$f":"$H109*Multipliers!M329","v":0},{"$f":"$H109*Multipliers!N329","v":0},0]
[null,null,"Total",{"$f":"SUM(D88:D109)","v":374400},null,null,{"$f":"SUM(G88:G109)","v":374400},{"$f":"SUM(H88:H109)","v":0.32262435026693426},null,null,"Total",{"$f":"SUM(L88:L109)","v":1.0721221390132045},{"$f":"SUM(M88:M109)","v":0.57806787568026774},{"$f":"SUM(N88:N109)","v":0.67283995499178972},{"$f":"SUM(O88:O109)","v":2.3230299696852619},{"$f":"SUM(P88:P109)","v":7.6820455245411923E-2},{"$f":"SUM(Q88:Q109)","v":2.7664453959046462E-2},2.7446553525936786E-2,0.13193146273039519,0.23304156955266486,7.9141817743936069E-2,7.7974128475011353E-2,0.39015751577161228]
[]
[null,null,"Plant Employees",null,"Earnings - Gross ",null,{"$f":"G68","v":1404000},{"$f":"G112*G35/10^6","v":1.2098413135010033}]
[null,null,"Plant Employees",null,"Employee - (SSI, Med, Inc Tax)",{"$f":"IF(ProjectData!B$26=\"y\",Calculations!K22,Calculations!L22)","v":7.1186945514116112E-2},{"$f":"G$112*F113","v":99946.471501819018},0,null,null,null,null,null,null,"Inflate to ",{"$f":"D35","v":2020},"Dollars",null,null,{"$f":"P113","v":2020},"Dollars"]
[null,null,"  Technicians",{"$f":"IF(ProjectData!B26=\"y\",Calculations!H29,I29)","v":21.67809455522379},"Other benefits",{"$f":"IF(ProjectData!B$26=\"y\",Calculations!K23,Calculations!L23)","v":0.38451305448588391},{"$f":"G$112*F114","v":539856.32849818096},{"$f":"IF(ProjectData!B12=\"MyCounty\",0,IF(ProjectData!B12=\"MyRegion\",0,1))","v":1},null,"Without Plant Employees",null,{"$f":"L110","v":1.0721221390132045},{"$f":"M110","v":0.57806787568026774},{"$f":"N110","v":0.67283995499178972},{"$f":"O110","v":2.3230299696852619},{"$f":"P110*$G64","v":8.9148814775094787E-2},{"$f":"Q110*$G64","v":3.2104122189466809E-2},{"$f":"R110*$G64","v":3.1851252491042731E-2},{"$f":"+R114+Q114+P114","v":0.15310418945560433},{"$f":"T110*$G64","v":0.2704407264},{"$f":"U110*$G64","v":9.1842715959950638E-2},{"$f":"V110*$G64","v":9.0487632681445163E-2},{"$f":"+V114+U114+T114","v":0.4527710750413958}]
[null,null,null,null,"Earnings (minus taxes, benefits, etc)",null,{"$f":"G112-G113-G114","v":764197.2},null,null,"With Plant Employees",null,{"$f":"L114+L143","v":22.750216694236993},{"$f":"M114+M143","v":2.4433991794173684},{"$f":"N114+N143","v":2.8161147034579046},{"$f":"O114+O143","v":6.3316360218884773},{"$f":"(P110+P143)*$G64","v":1.3932023432732756},{"$f":"(Q110+Q143)*$G64","v":0.13320358885477976},{"$f":"(R110+R143)*$G64","v":0.13812256586878091},{"$f":"+R115+Q115+P115","v":1.6645284979968364},{"$f":"(T110+T143)*$G64","v":1.5744942548981808},{"$f":"(U110+U143)*$G64","v":0.41602964103011847},{"$f":"(V110+V143)*$G64","v":0.39238540440881758},{"$f":"+V115+U115+T115","v":2.3829093003371167}]
[]
[null,null,"  Total",{"$f":"SUM(D114:D116)","v":21.67809455522379}]
[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,null,null,"Plant Emp",null,{"$f":"H87","v":2012},"Dollars",null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Ag, Forestry, Fish & Hunting",null,null,{"$f":"G$115*Multipliers!Q308","v":2356.634475330035},null,{"$f":"F121*G$35/10^6","v":2.030736288514984E-3},null,null,null,null,{"$f":"$H121*Multipliers!E308","v":4.3230511310661281E-3},{"$f":"$H121*Multipliers!F308","v":3.1748093147935864E-3},{"$f":"N121+M121","v":7.497860445859714E-3},null,{"$f":"$H121*Multipliers!I308","v":1.5482762278641937E-4},{"$f":"$H121*Multipliers!J308","v":1.4448567126149693E-4},{"$f":"R121+Q121","v":2.9931329404791628E-4},{"$f":"$H121*Multipliers!L308","v":2.030736288514984E-3},{"$f":"$H121*Multipliers!M308","v":6.0759012112428885E-4},{"$f":"$H121*Multipliers!N308","v":4.1008906496258748E-4},{"$f":"V121+U121","v":1.0176791860868764E-3}]
[null,null,"Mining",null,null,{"$f":"G$115*Multipliers!Q309","v":3.5242113451371084},null,3.0368493467634024E-6,null,null,null,null,{"$f":"$H122*Multipliers!E309","v":6.9787508719321718E-6},{"$f":"$H122*Multipliers!F309","v":6.0061108017287512E-6},{"$f":"N122+M122","v":1.2984861673660924E-5},null,{"$f":"$H122*Multipliers!I309","v":3.4425050732233216E-7},{"$f":"$H122*Multipliers!J309","v":2.3803726790920013E-7},{"$f":"R122+Q122","v":5.8228777523153226E-7},{"$f":"$H122*Multipliers!L309","v":3.0368493467634024E-6},{"$f":"$H122*Multipliers!M309","v":1.0147156530295336E-6},{"$f":"$H122*Multipliers!N309","v":6.7616421058605306E-7},{"$f":"V122+U122","v":1.6908798636155868E-6}]
[null,null,"Construction",null,null,{"$f":"G$115*Multipliers!Q310","v":0},null,0,null,null,null,null,{"$f":"$H123*Multipliers!E310","v":0},{"$f":"$H123*Multipliers!F310","v":0},0,null,{"$f":"$H123*Multipliers!I310","v":0},{"$f":"$H123*Multipliers!J310","v":0},0,{"$f":"$H123*Multipliers!L310","v":0},{"$f":"$H123*Multipliers!M310","v":0},{"$f":"$H123*Multipliers!N310","v":0},0]
[null,null,"Construction/Installations - Non Residential",null,null,{"$f":"G$115*Multipliers!Q311","v":0},null,0,null,null,null,null,{"$f":"$H124*Multipliers!E311","v":0},{"$f":"$H124*Multipliers!F311","v":0},0,null,{"$f":"$H124*Multipliers!I311","v":0},{"$f":"$H124*Multipliers!J311","v":0},0,{"$f":"$H124*Multipliers!L311","v":0},{"$f":"$H124*Multipliers!M311","v":0},{"$f":"$H124*Multipliers!N311","v":0},0]
[null,null,"Construction/Installation Residential",null,null,{"$f":"G$115*Multipliers!Q312","v":0},null,0,null,null,null,null,{"$f":"$H125*Multipliers!E312","v":0},{"$f":"$H125*Multipliers!F312","v":0},0,null,{"$f":"$H125*Multipliers!I312","v":0},{"$f":"$H125*Multipliers!J312","v":0},0,{"$f":"$H125*Multipliers!L312","v":0},{"$f":"$H125*Multipliers!M312","v":0},{"$f":"$H125*Multipliers!N312","v":0},0]
[null,null,"Manufacturing",null,null,{"$f":"G$115*Multipliers!Q313","v":43586.851821333352},null,3.7559240782689136E-2,null,null,null,null,{"$f":"$H126*Multipliers!E313","v":6.5541173860840032E-2},{"$f":"$H126*Multipliers!F313","v":4.0122540876687977E-2},0.105663714737528,null,{"$f":"$H126*Multipliers!I313","v":3.2379358819879323E-3},{"$f":"$H126*Multipliers!J313","v":1.6137888364215387E-3},4.8517247184094708E-3,{"$f":"$H126*Multipliers!L313","v":3.7559240782689136E-2},{"$f":"$H126*Multipliers!M313","v":1.1405003072902061E-2},{"$f":"$H126*Multipliers!N313","v":4.5850532326231607E-3},1.5990056305525222E-2]
[null,null,"Fabricated Metals",null,null,{"$f":"G$115*Multipliers!Q314","v":1.0746122474287323},null,9.260044821463267E-7,null,null,null,null,{"$f":"$H127*Multipliers!E314","v":1.6388046270562358E-6},{"$f":"$H127*Multipliers!F314","v":1.5243743619424834E-6},3.1631789889987193E-6,null,{"$f":"$H127*Multipliers!I314","v":8.3756501740478614E-8},{"$f":"$H127*Multipliers!J314","v":6.1321293530528023E-8},1.4507779527100662E-7,{"$f":"$H127*Multipliers!L314","v":9.260044821463267E-7},{"$f":"$H127*Multipliers!M314","v":2.8445341203062376E-7},{"$f":"$H127*Multipliers!N314","v":1.7422667031912354E-7},4.5868008234974732E-7]
[null,null,"Machinery",null,null,{"$f":"G$115*Multipliers!Q315","v":2.867423070135942},null,2.4708881008093645E-6,null,null,null,null,{"$f":"$H128*Multipliers!E315","v":3.9328827326182787E-6},{"$f":"$H128*Multipliers!F315","v":3.9928104552482294E-6},7.9256931878665089E-6,null,{"$f":"$H128*Multipliers!I315","v":2.0530618398465036E-7},{"$f":"$H128*Multipliers!J315","v":1.6018818540515657E-7},3.6549436938980694E-7,{"$f":"$H128*Multipliers!L315","v":2.4708881008093645E-6},{"$f":"$H128*Multipliers!M315","v":6.7322549580196996E-7},{"$f":"$H128*Multipliers!N315","v":4.5510862078486208E-7},1.128334116586832E-6]
[null,null,"Electrical Equip",null,null,{"$f":"G$115*Multipliers!Q316","v":6.402958055178547},null,5.5174951451346458E-6,null,null,null,null,{"$f":"$H129*Multipliers!E316","v":8.3128350843604803E-6},{"$f":"$H129*Multipliers!F316","v":8.4611623996895865E-6},1.6773997484050067E-5,null,{"$f":"$H129*Multipliers!I316","v":4.5123827360083916E-7},{"$f":"$H129*Multipliers!J316","v":3.3778638422762996E-7},7.8902465782846912E-7,{"$f":"$H129*Multipliers!L316","v":5.5174951451346458E-6},{"$f":"$H129*Multipliers!M316","v":1.4893236800492645E-6},{"$f":"$H129*Multipliers!N316","v":9.5979229669852998E-7},2.4491159767477945E-6]
[null,null,"Battery Manufacturing",null,null,{"$f":"G$115*Multipliers!Q317","v":37.438638696023311},null,3.2261261976984568E-5,null,null,null,null,{"$f":"$H130*Multipliers!E317","v":7.8682895453011955E-5},{"$f":"$H130*Multipliers!F317","v":4.9525181958347469E-5},1.2820807741135943E-4,null,{"$f":"$H130*Multipliers!I317","v":3.883409267579466E-6},{"$f":"$H130*Multipliers!J317","v":1.9770975582750442E-6},5.8605068258545103E-6,{"$f":"$H130*Multipliers!L317","v":3.2261261976984568E-5},{"$f":"$H130*Multipliers!M317","v":1.2715038609569417E-5},{"$f":"$H130*Multipliers!N317","v":5.6175273619726806E-6},1.8332565971542097E-5]
[null,null,"Energy Wire Manufacturing",null,null,{"$f":"(G$115*Multipliers!Q318)","v":0},null,0,null,null,null,null,{"$f":"$H131*Multipliers!E318","v":0},{"$f":"$H131*Multipliers!F318","v":0},0,null,{"$f":"$H131*Multipliers!I318","v":0},{"$f":"$H131*Multipliers!J318","v":0},0,{"$f":"$H131*Multipliers!L318","v":0},{"$f":"$H131*Multipliers!M318","v":0},{"$f":"$H131*Multipliers!N318","v":0},0]
[null,null,"Wholesale Trade",null,null,{"$f":"G$115*Multipliers!Q319","v":48803.264182134226},null,4.2054277237357371E-2,null,null,null,null,{"$f":"$H132*Multipliers!E319","v":7.6265520697648664E-2},{"$f":"$H132*Multipliers!F319","v":9.4281336808875654E-2},0.17054685750652432,null,{"$f":"$H132*Multipliers!I319","v":3.6160939469089882E-3},{"$f":"$H132*Multipliers!J319","v":3.8241517780492904E-3},7.440245724958279E-3,{"$f":"$H132*Multipliers!L319","v":4.2054277237357371E-2},{"$f":"$H132*Multipliers!M319","v":1.002544317306384E-2},{"$f":"$H132*Multipliers!N319","v":1.0864199256181465E-2},2.0889642429245306E-2]
[null,null,"Retail trade",null,null,{"$f":"G$115*Multipliers!Q320","v":101549.88343033085},null,8.7506584298593482E-2,null,null,null,null,{"$f":"$H133*Multipliers!E320","v":0.1259455045484196},{"$f":"$H133*Multipliers!F320","v":0.23364862588649282},0.3595941304349124,null,{"$f":"$H133*Multipliers!I320","v":6.2832427547266125E-3},{"$f":"$H133*Multipliers!J320","v":1.0628084060506129E-2},1.691132681523274E-2,{"$f":"$H133*Multipliers!L320","v":8.7506584298593482E-2},{"$f":"$H133*Multipliers!M320","v":1.863168896403318E-2},{"$f":"$H133*Multipliers!N320","v":3.0191730011175446E-2},4.8823418975208629E-2]
[null,null,"TCPU",null,null,{"$f":"(G$115*Multipliers!Q321)","v":32983.212436823109},null,2.8421975112570295E-2,null,null,null,null,{"$f":"$H134*Multipliers!E321","v":4.9318590245458364E-2},{"$f":"$H134*Multipliers!F321","v":4.7712687492218193E-2},9.7031277737676558E-2,null,{"$f":"$H134*Multipliers!I321","v":2.4195237383539039E-3},{"$f":"$H134*Multipliers!J321","v":1.9845959946621044E-3},4.4041197330160087E-3,{"$f":"$H134*Multipliers!L321","v":2.8421975112570295E-2},{"$f":"$H134*Multipliers!M321","v":7.4832536750409524E-3},{"$f":"$H134*Multipliers!N321","v":5.638131429242659E-3},1.3121385104283612E-2]
[null,null,"Insurance and Real Estate",null,null,{"$f":"G$115*Multipliers!Q322+(G114*H114)","v":601343.42640903452},null,{"$f":"F135*G$35/10^6","v":0.51818384677485774},null,null,null,null,{"$f":"$H135*Multipliers!E322","v":0.83420062362144021},{"$f":"$H135*Multipliers!F322","v":0.76973825647673111},{"$f":"N135+M135","v":1.6039388800981713},null,{"$f":"$H135*Multipliers!I322","v":3.7091005308381629E-2},{"$f":"$H135*Multipliers!J322","v":3.1998849759928255E-2},{"$f":"R135+Q135","v":6.9089855068309891E-2},{"$f":"$H135*Multipliers!L322","v":0.51818384677485774},{"$f":"$H135*Multipliers!M322","v":0.12854370566817097},{"$f":"$H135*Multipliers!N322","v":9.0903718096491379E-2},{"$f":"V135+U135","v":0.21944742376466236}]
[null,null,"Finance",null,null,{"$f":"G$115*Multipliers!Q323","v":27747.937017243792},null,2.3910684165160498E-2,null,null,null,null,{"$f":"$H136*Multipliers!E323","v":5.8385062567523606E-2},{"$f":"$H136*Multipliers!F323","v":4.7898657845615075E-2},0.10628372041313869,null,{"$f":"$H136*Multipliers!I323","v":2.7387164806147316E-3},{"$f":"$H136*Multipliers!J323","v":1.9404351036079745E-3},4.6791515842227061E-3,{"$f":"$H136*Multipliers!L323","v":2.3910684165160498E-2},{"$f":"$H136*Multipliers!M323","v":8.5436818347504259E-3},{"$f":"$H136*Multipliers!N323","v":5.5129436539451812E-3},1.4056625488695608E-2]
[null,null,"Other Professional Services",null,null,{"$f":"G$115*Multipliers!Q324","v":4625.3368144527985},null,3.9857005462835618E-3,null,null,null,null,{"$f":"$H137*Multipliers!E324","v":7.7013175541442323E-3},{"$f":"$H137*Multipliers!F324","v":1.2879297149108336E-2},2.0580614703252568E-2,null,{"$f":"$H137*Multipliers!I324","v":3.5888945637143889E-4},{"$f":"$H137*Multipliers!J324","v":5.3127246793126433E-4},8.9016192430270316E-4,{"$f":"$H137*Multipliers!L324","v":3.9857005462835618E-3},{"$f":"$H137*Multipliers!M324","v":9.9482108914797428E-4},{"$f":"$H137*Multipliers!N324","v":1.5093747717712447E-3},2.504195860919219E-3]
[null,null,"Office Services",null,null,{"$f":"G$115*Multipliers!Q325","v":784.93700447811318},null,6.7638833084995961E-4,null,null,null,null,{"$f":"$H138*Multipliers!E325","v":7.1017686457656255E-4},{"$f":"$H138*Multipliers!F325","v":2.153403515268308E-3},2.8635803798448705E-3,null,{"$f":"$H138*Multipliers!I325","v":3.3200434647048896E-5},{"$f":"$H138*Multipliers!J325","v":8.9288419621836427E-5},1.2248885426888531E-4,{"$f":"$H138*Multipliers!L325","v":6.7638833084995961E-4},{"$f":"$H138*Multipliers!M325","v":9.2986575704150754E-5},{"$f":"$H138*Multipliers!N325","v":2.5359472526241929E-4},3.4658130096657002E-4]
[null,null,"Architectural and Engineering Services",null,null,{"$f":"G$115*Multipliers!Q326","v":60.704992569855662},null,5.2310119620215689E-5,null,null,null,null,{"$f":"$H139*Multipliers!E326","v":1.1063025969711364E-4},{"$f":"$H139*Multipliers!F326","v":1.8710861435637931E-4},2.9773887405349297E-4,null,{"$f":"$H139*Multipliers!I326","v":5.2645453351550146E-6},{"$f":"$H139*Multipliers!J326","v":7.7586075490069134E-6},1.3023152884161928E-5,{"$f":"$H139*Multipliers!L326","v":5.2310119620215689E-5},{"$f":"$H139*Multipliers!M326","v":1.4362215231114975E-5},{"$f":"$H139*Multipliers!N326","v":2.2038184487335759E-5},3.6400399718450732E-5]
[null,null,"Other services",null,null,{"$f":"G$115*Multipliers!Q327","v":435827.70739807113},null,0.37555724072550806,null,null,null,null,{"$f":"$H140*Multipliers!E327","v":0.64213041210544541},{"$f":"$H140*Multipliers!F327","v":0.87997017457420057},1.522100586679646,null,{"$f":"$H140*Multipliers!I327","v":3.1139916451756709E-2},{"$f":"$H140*Multipliers!J327","v":3.8275501697505945E-2},6.941541814926265E-2,{"$f":"$H140*Multipliers!L327","v":0.37555724072550806},{"$f":"$H140*Multipliers!M327","v":9.289062775768242E-2},{"$f":"$H140*Multipliers!N327","v":0.10873195740519519},0.20162258516287762]
[null,null,"Government",null,null,{"$f":"G$115*Multipliers!Q328+(G113*H113)","v":4332.3246729651419},null,3.73320895502347E-3,null,null,null,null,{"$f":"$H141*Multipliers!E328","v":5.9969411207194255E-4},{"$f":"$H141*Multipliers!F328","v":1.1438340271789377E-2},1.2038034383861321E-2,null,{"$f":"$H141*Multipliers!I328","v":3.4870933501415846E-5},{"$f":"$H141*Multipliers!J328","v":5.3410246314866347E-4},5.6897339665007928E-4,{"$f":"$H141*Multipliers!L328","v":3.73320895502347E-3},{"$f":"$H141*Multipliers!M328","v":1.0588363101554502E-4},{"$f":"$H141*Multipliers!N328","v":1.5177180401499725E-3},1.6236016711655174E-3]
[null,null,"Semiconductor (solar cell/module) manufacturing",null,null,{"$f":"G$115*Multipliers!Q329","v":0},null,0,null,null,null,null,{"$f":"$H142*Multipliers!E329","v":0},{"$f":"$H142*Multipliers!F329","v":0},0,null,{"$f":"$H142*Multipliers!I329","v":0},{"$f":"$H142*Multipliers!J329","v":0},0,{"$f":"$H142*Multipliers!L329","v":0},{"$f":"$H142*Multipliers!M329","v":0},{"$f":"$H142*Multipliers!N329","v":0},0]
[null,null,"Total",null,null,{"$f":"SUM(F121:F142)","v":1304053.5284981807},null,{"$f":"SUM(H121:H142)","v":1.1237164058360807},null,null,null,{"$f":"IF(L145=0,0,D117)","v":21.67809455522379},{"$f":"SUM(M121:M142)","v":1.8653313037371007},{"$f":"SUM(N121:N142)","v":2.1432747484661148},{"$f":"SUM(O121:O142)","v":4.0086060522032154},{"$f":"H143","v":1.1237164058360807},{"$f":"SUM(Q121:Q142)","v":8.7118455516106225E-2},{"$f":"SUM(R121:R142)","v":9.1575089290882844E-2},0.17869354480698907,1.1237164058360807,0.27935522453471739,0.26014843069064841,0.53950365522536581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P113","v":2020},"Dollars"]
[null,null,"Annual O&M Costs Local Demand",null,"Construction Costs Local Demand",null,null,null,null,null,null,{"$f":"SUM(M150:M171)","v":2.4433991794173684},null,null,null,{"$f":"P143*$G64","v":1.3040535284981809},0.10109946666531296,0.10627131337773818,0.20737078004305115,1.3040535284981809,0.32418692507016783,0.30189777172737248,0.62608469679754031]
[null,null,null,"Demand","Demand"]
[null,null,"Ag, Forestry, Fish & Hunting",0,0,null,null,null,null,null,null,"With Plant Employees"]
[null,null,"Mining",0,0,null,null,null,null,null,null,"Jobs",null,null,null,"Earnings",null,null,null,"Output"]
[null,null,"Construction",0,0,null,null,null,null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total"]
[null,null,"Construction/Installations - Non Residential",0,{"$f":"IF(DefaultData!E$2=2,Calculations!G$13,0)","v":2496000},null,null,null,null,"Ag, Forestry, Fish & Hunting",null,{"$f":"L88+L121","v":0},{"$f":"M88+M121","v":4.3230511310661281E-3},3.1748093147935864E-3,{"$f":"N150+M150+L150","v":7.497860445859714E-3},0,1.5482762278641937E-4,1.4448567126149693E-4,{"$f":"R150+Q150+P150","v":2.9931329404791628E-4},2.030736288514984E-3,6.0759012112428885E-4,4.1008906496258748E-4,{"$f":"V150+U150+T150","v":3.0484154746018605E-3}]
[null,null,"Construction/Installation Residential",0,{"$f":"IF(DefaultData!E$2=1,Calculations!G$13,0)","v":0},null,null,null,null,"Mining",null,{"$f":"L89+L122","v":0},6.9787508719321718E-6,6.0061108017287512E-6,{"$f":"N151+M151+L151","v":1.2984861673660924E-5},0,3.4425050732233216E-7,2.3803726790920013E-7,{"$f":"R151+Q151+P151","v":5.8228777523153226E-7},3.0368493467634024E-6,1.0147156530295336E-6,6.7616421058605306E-7,{"$f":"V151+U151+T151","v":4.7277292103789892E-6}]
[null,null,"Manufacturing",0,0,null,null,null,null,"Construction",null,{"$f":"L90+L123","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fabricated Metals",0,{"$f":"J7","v":0},null,null,null,null,"Construction/Installations - Non Residential",null,{"$f":"L91+L124","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Machinery",0,0,null,null,null,null,"Construction/Installation Residential",null,{"$f":"L92+L125","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electrical Equip",{"$f":"J71","v":0},{"$f":"J10","v":0},null,null,null,null,"Manufacturing",null,{"$f":"L93+L126","v":0},6.5541173860840032E-2,4.0122540876687977E-2,0.105663714737528,0,3.2379358819879323E-3,1.6137888364215387E-3,4.8517247184094708E-3,3.7559240782689136E-2,1.1405003072902061E-2,4.5850532326231607E-3,5.3549297088214362E-2]
[null,null,"Battery Manufacturing",0,0,null,null,null,null,"Fabricated Metals",null,{"$f":"L94+L127","v":0},1.6388046270562358E-6,1.5243743619424834E-6,3.1631789889987193E-6,0,8.3756501740478614E-8,6.1321293530528023E-8,1.4507779527100662E-7,9.260044821463267E-7,2.8445341203062376E-7,1.7422667031912354E-7,1.3846845644960741E-6]
[null,null,"Energy Wire Manufacturing",0,{"$f":"J9","v":0},null,null,null,null,"Machinery",null,{"$f":"L95+L128","v":0},3.9328827326182787E-6,3.9928104552482294E-6,7.9256931878665089E-6,0,2.0530618398465036E-7,1.6018818540515657E-7,3.6549436938980694E-7,2.4708881008093645E-6,6.7322549580196996E-7,4.5510862078486208E-7,3.5992222173961965E-6]
[null,null,"Wholesale Trade",{"$f":"I71","v":374400},{"$f":"I7+I8+I9+I10","v":0},null,null,null,null,"Electrical Equip",null,{"$f":"L96+L129","v":0},8.3128350843604803E-6,8.4611623996895865E-6,1.6773997484050067E-5,0,4.5123827360083916E-7,3.3778638422762996E-7,7.8902465782846912E-7,5.5174951451346458E-6,1.4893236800492645E-6,9.5979229669852998E-7,7.9666111218824399E-6]
[null,null,"Retail trade",0,0,null,null,null,null,"Battery Manufacturing",null,{"$f":"L97+L130","v":0},7.8682895453011955E-5,4.9525181958347469E-5,1.2820807741135943E-4,0,3.883409267579466E-6,1.9770975582750442E-6,5.8605068258545103E-6,3.2261261976984568E-5,1.2715038609569417E-5,5.6175273619726806E-6,5.0593827948526668E-5]
[null,null,"TCPU",0,0,null,null,null,null,"Energy Wire Manufacturing",null,{"$f":"L98+L131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Insurance and Real Estate",0,0,null,null,null,null,"Wholesale Trade",null,{"$f":"L99+L132","v":1.0721221390132045},0.49888689986959345,0.61673641516999578,{"$f":"N161+M161+L161","v":2.1877454540527941},{"$f":"P99+P132","v":7.6820455245411923E-2},2.3654488716632428E-2,2.5015488096452786E-2,{"$f":"R161+Q161+P161","v":0.12549043205849714},{"$f":"T99+T132","v":0.27509584679002225},6.5580910202620579E-2,7.1067589087463176E-2,{"$f":"V161+U161+T161","v":0.41174434608010602}]
[null,null,"Finance",{"$f":"H75","v":0},0,null,null,null,null,"Retail trade",null,0,0.1259455045484196,0.23364862588649282,0.3595941304349124,0,6.2832427547266125E-3,1.0628084060506129E-2,1.691132681523274E-2,8.7506584298593482E-2,1.863168896403318E-2,3.0191730011175446E-2,0.13633000327380213]
[null,null,"Other Professional Services",0,0,null,null,null,null,"TCPU",null,0,0.20476508675378133,0.19809756412288779,0.40286265087666911,0,1.0045582927676929E-2,8.2398132021953927E-3,1.8285396129872324E-2,2.8421975112570295E-2,3.1069604389420285E-2,2.3408870072972307E-2,8.2900449574962898E-2]
[null,null,"Office Services",{"$f":"G72","v":0},{"$f":"(G18+G19)*0.5","v":10192000},null,null,null,null,"Insurance and Real Estate",null,0,0.83420062362144021,0.76973825647673111,1.6039388800981713,0,3.7091005308381629E-2,3.1998849759928255E-2,6.9089855068309891E-2,0.51818384677485774,0.12854370566817097,9.0903718096491379E-2,0.73763127053952005]
[null,null,"Architectural and Engineering Services",0,{"$f":"G17*0.8","v":1331200},null,null,null,null,"Finance",null,0,5.8385062567523606E-2,4.7898657845615075E-2,0.10628372041313869,0,2.7387164806147316E-3,1.9404351036079745E-3,4.6791515842227061E-3,2.3910684165160498E-2,8.5436818347504259E-3,5.5129436539451812E-3,3.7967309653856106E-2]
[null,null,"Other services",0,{"$f":"(G18+G19)-E164","v":10192000},null,null,null,null,"Other Professional Services",null,0,7.7013175541442323E-3,1.2879297149108336E-2,2.0580614703252568E-2,0,3.5888945637143889E-4,5.3127246793126433E-4,8.9016192430270316E-4,3.9857005462835618E-3,9.9482108914797428E-4,1.5093747717712447E-3,6.4898964072027804E-3]
[null,null,"Government",{"$f":"G76+G74","v":0},{"$f":"(G17-E165)+G22","v":332800},null,null,null,null,"Office Services",null,0,7.1017686457656255E-4,2.153403515268308E-3,2.8635803798448705E-3,0,3.3200434647048896E-5,8.9288419621836427E-5,1.2248885426888531E-4,6.7638833084995961E-4,9.2986575704150754E-5,2.5359472526241929E-4,1.0229696318165295E-3]
[null,null,"Semiconductor (solar cell/module) manufacturing",0,{"$f":"J8","v":0},null,null,null,null,"Architectural and Engineering Services",null,0,1.1063025969711364E-4,1.8710861435637931E-4,2.9773887405349297E-4,0,5.2645453351550146E-6,7.7586075490069134E-6,1.3023152884161928E-5,5.2310119620215689E-5,1.4362215231114975E-5,2.2038184487335759E-5,8.8710519338666428E-5]
[null,null,"Total",{"$f":"SUM(D147:D168)","v":374400},{"$f":"SUM(E147:E168)","v":24544000},null,null,null,null,"Other services",null,0,0.64213041210544541,0.87997017457420057,1.522100586679646,0,3.1139916451756709E-2,3.8275501697505945E-2,6.941541814926265E-2,0.37555724072550806,9.289062775768242E-2,0.10873195740519519,0.57717982588838568]
[null,null,null,null,null,null,null,null,null,"Government",null,0,5.9969411207194255E-4,1.1438340271789377E-2,1.2038034383861321E-2,0,3.4870933501415846E-5,5.3410246314866347E-4,5.6897339665007928E-4,3.73320895502347E-3,1.0588363101554502E-4,1.5177180401499725E-3,5.3568106261889879E-3]
[null,null,null,null,null,null,null,null,null,"Semiconductor (solar cell/module) manufacturing",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Plant Employees",null,{"$f":"L143","v":21.67809455522379},null,null,21.67809455522379,{"$f":"P143","v":1.1237164058360807},null,null,1.1237164058360807,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L150:L172)","v":22.750216694236993},{"$f":"SUM(M150:M172)","v":2.4433991794173684},2.8161147034579042,28.009730577112265,1.2005368610814926,0.1147829094751527,0.11902164281681962,1.4343414133734649,1.3567579753887455,0.35849704227865348,0.33812255916565981,2.0533775768330589]
[null,null,null,null,null,null,null,null,null,"Inflate to ",{"$f":"P144","v":2020},"Dollars",null,null,null,{"$f":"P173*$G64","v":1.3932023432732756},0.13320358885477979,0.13812256586878091,1.6645284979968362,1.5744942548981808,0.41602964103011847,0.39238540440881764,2.3829093003371171]
[]
[null,null,"Default"]
[null,null,"From DefaultData"]
[null,null,"Debt - Loan Repayment Schedule"]
[null,null,"Year","Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C180<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C180,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":19468800},{"$f":"IF(C180<=DefaultData!C$48,-PPMT(DefaultData!C$49,C180,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":13573083.820984913},{"$f":"E180+D180","v":33041883.820984915}]
[null,null,2,{"$f":"IF(C181<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C181,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":17305600},{"$f":"IF(C181<=DefaultData!C$48,-PPMT(DefaultData!C$49,C181,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":14930392.203083403},32235992.203083403]
[null,null,3,{"$f":"IF(C182<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C182,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":15142400},{"$f":"IF(C182<=DefaultData!C$48,-PPMT(DefaultData!C$49,C182,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":16423431.423391744},31565831.423391744]
[null,null,4,{"$f":"IF(C183<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C183,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":12979200},{"$f":"IF(C183<=DefaultData!C$48,-PPMT(DefaultData!C$49,C183,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":18065774.565730918},31044974.565730918]
[null,null,5,{"$f":"IF(C184<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C184,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":10816000},{"$f":"IF(C184<=DefaultData!C$48,-PPMT(DefaultData!C$49,C184,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":19872352.02230401},30688352.02230401]
[null,null,6,{"$f":"IF(C185<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C185,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":8652800},{"$f":"IF(C185<=DefaultData!C$48,-PPMT(DefaultData!C$49,C185,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":21859587.224534407},30512387.224534407]
[null,null,7,{"$f":"IF(C186<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C186,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":6489600},{"$f":"IF(C186<=DefaultData!C$48,-PPMT(DefaultData!C$49,C186,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":24045545.946987852},30535145.946987852]
[null,null,8,{"$f":"IF(C187<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C187,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":4326400},{"$f":"IF(C187<=DefaultData!C$48,-PPMT(DefaultData!C$49,C187,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":26450100.541686639},30776500.541686639]
[null,null,9,{"$f":"IF(C188<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C188,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":2163200},{"$f":"IF(C188<=DefaultData!C$48,-PPMT(DefaultData!C$49,C188,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":29095110.595855303},31258310.595855303]
[null,null,10,{"$f":"IF(C189<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C189,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C189<=DefaultData!C$48,-PPMT(DefaultData!C$49,C189,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":32004621.655440826},32004621.655440826]
[null,null,11,{"$f":"IF(C190<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C190,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C190<=DefaultData!C$48,-PPMT(DefaultData!C$49,C190,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,12,{"$f":"IF(C191<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C191,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C191<=DefaultData!C$48,-PPMT(DefaultData!C$49,C191,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,13,{"$f":"IF(C192<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C192,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C192<=DefaultData!C$48,-PPMT(DefaultData!C$49,C192,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,14,{"$f":"IF(C193<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C193,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C193<=DefaultData!C$48,-PPMT(DefaultData!C$49,C193,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,15,{"$f":"IF(C194<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C194,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C194<=DefaultData!C$48,-PPMT(DefaultData!C$49,C194,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,16,{"$f":"IF(C195<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C195,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C195<=DefaultData!C$48,-PPMT(DefaultData!C$49,C195,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,17,{"$f":"IF(C196<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C196,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C196<=DefaultData!C$48,-PPMT(DefaultData!C$49,C196,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,18,{"$f":"IF(C197<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C197,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C197<=DefaultData!C$48,-PPMT(DefaultData!C$49,C197,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,19,{"$f":"IF(C198<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C198,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C198<=DefaultData!C$48,-PPMT(DefaultData!C$49,C198,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,20,{"$f":"IF(C199<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C199,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C199<=DefaultData!C$48,-PPMT(DefaultData!C$49,C199,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,21,{"$f":"IF(C200<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C200,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C200<=DefaultData!C$48,-PPMT(DefaultData!C$49,C200,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,22,{"$f":"IF(C201<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C201,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C201<=DefaultData!C$48,-PPMT(DefaultData!C$49,C201,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,23,{"$f":"IF(C202<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C202,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C202<=DefaultData!C$48,-PPMT(DefaultData!C$49,C202,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,24,{"$f":"IF(C203<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C203,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C203<=DefaultData!C$48,-PPMT(DefaultData!C$49,C203,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,25,{"$f":"IF(C204<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C204,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C204<=DefaultData!C$48,-PPMT(DefaultData!C$49,C204,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,26,{"$f":"IF(C205<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C205,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C205<=DefaultData!C$48,-PPMT(DefaultData!C$49,C205,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,27,{"$f":"IF(C206<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C206,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C206<=DefaultData!C$48,-PPMT(DefaultData!C$49,C206,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,28,{"$f":"IF(C207<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C207,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C207<=DefaultData!C$48,-PPMT(DefaultData!C$49,C207,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,29,{"$f":"IF(C208<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C208,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C208<=DefaultData!C$48,-PPMT(DefaultData!C$49,C208,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,30,{"$f":"IF(C209<=DefaultData!C$48,-ISPMT(DefaultData!C$49,C209,DefaultData!C$48,DefaultData!C$30*DefaultData!C$47),0)","v":0},{"$f":"IF(C209<=DefaultData!C$48,-PPMT(DefaultData!C$49,C209,DefaultData!C$48,DefaultData!C$47*DefaultData!C$30),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D180:D209)","v":97344000},{"$f":"SUM(E180:E209)","v":216320000.00000003},313664000]
[null,null,"AvgAnn",{"$f":"D210/DefaultData!$C48","v":9734400},{"$f":"E210/DefaultData!$C48","v":21632000.000000004},31366400.000000004]
[]
[null,null,"User Modified (from Project Data worksheet - based on loan parameters)"]
[null,null,"Loan Repayment Schedule"]
[null,null,null,"Interest Pmt","Principal Pmt","Total Pmt"]
[null,null,1,{"$f":"IF(C216<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C216,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":17521920},{"$f":"IF(C216<=ProjectData!B$68,-PPMT(ProjectData!B$69,C216,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":12215775.438886421},{"$f":"E216+D216","v":29737695.438886419}]
[null,null,2,{"$f":"IF(C217<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C217,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":15575040},{"$f":"IF(C217<=ProjectData!B$68,-PPMT(ProjectData!B$69,C217,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":13437352.982775062},29012392.982775062]
[null,null,3,{"$f":"IF(C218<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C218,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":13628160},{"$f":"IF(C218<=ProjectData!B$68,-PPMT(ProjectData!B$69,C218,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":14781088.281052569},28409248.281052567]
[null,null,4,{"$f":"IF(C219<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C219,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":11681280},{"$f":"IF(C219<=ProjectData!B$68,-PPMT(ProjectData!B$69,C219,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":16259197.109157829},27940477.10915783]
[null,null,5,{"$f":"IF(C220<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C220,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":9734400},{"$f":"IF(C220<=ProjectData!B$68,-PPMT(ProjectData!B$69,C220,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":17885116.820073608},27619516.820073608]
[null,null,6,{"$f":"IF(C221<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C221,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":7787520},{"$f":"IF(C221<=ProjectData!B$68,-PPMT(ProjectData!B$69,C221,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":19673628.50208097},27461148.50208097]
[null,null,7,{"$f":"IF(C222<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C222,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":5840640},{"$f":"IF(C222<=ProjectData!B$68,-PPMT(ProjectData!B$69,C222,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":21640991.352289069},27481631.352289069]
[null,null,8,{"$f":"IF(C223<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C223,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":3893760},{"$f":"IF(C223<=ProjectData!B$68,-PPMT(ProjectData!B$69,C223,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":23805090.487517975},27698850.487517975]
[null,null,9,{"$f":"IF(C224<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C224,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":1946880},{"$f":"IF(C224<=ProjectData!B$68,-PPMT(ProjectData!B$69,C224,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":26185599.536269773},28132479.536269773]
[null,null,10,{"$f":"IF(C225<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C225,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C225<=ProjectData!B$68,-PPMT(ProjectData!B$69,C225,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":28804159.489896744},28804159.489896744]
[null,null,11,{"$f":"IF(C226<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C226,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C226<=ProjectData!B$68,-PPMT(ProjectData!B$69,C226,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,12,{"$f":"IF(C227<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C227,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C227<=ProjectData!B$68,-PPMT(ProjectData!B$69,C227,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,13,{"$f":"IF(C228<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C228,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C228<=ProjectData!B$68,-PPMT(ProjectData!B$69,C228,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,14,{"$f":"IF(C229<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C229,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C229<=ProjectData!B$68,-PPMT(ProjectData!B$69,C229,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,15,{"$f":"IF(C230<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C230,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C230<=ProjectData!B$68,-PPMT(ProjectData!B$69,C230,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,16,{"$f":"IF(C231<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C231,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C231<=ProjectData!B$68,-PPMT(ProjectData!B$69,C231,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,17,{"$f":"IF(C232<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C232,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C232<=ProjectData!B$68,-PPMT(ProjectData!B$69,C232,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,18,{"$f":"IF(C233<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C233,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C233<=ProjectData!B$68,-PPMT(ProjectData!B$69,C233,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,19,{"$f":"IF(C234<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C234,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C234<=ProjectData!B$68,-PPMT(ProjectData!B$69,C234,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,20,{"$f":"IF(C235<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C235,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C235<=ProjectData!B$68,-PPMT(ProjectData!B$69,C235,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,21,{"$f":"IF(C236<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C236,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C236<=ProjectData!B$68,-PPMT(ProjectData!B$69,C236,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,22,{"$f":"IF(C237<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C237,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C237<=ProjectData!B$68,-PPMT(ProjectData!B$69,C237,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,23,{"$f":"IF(C238<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C238,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C238<=ProjectData!B$68,-PPMT(ProjectData!B$69,C238,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,24,{"$f":"IF(C239<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C239,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C239<=ProjectData!B$68,-PPMT(ProjectData!B$69,C239,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,25,{"$f":"IF(C240<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C240,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C240<=ProjectData!B$68,-PPMT(ProjectData!B$69,C240,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,26,{"$f":"IF(C241<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C241,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C241<=ProjectData!B$68,-PPMT(ProjectData!B$69,C241,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,27,{"$f":"IF(C242<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C242,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C242<=ProjectData!B$68,-PPMT(ProjectData!B$69,C242,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,28,{"$f":"IF(C243<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C243,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C243<=ProjectData!B$68,-PPMT(ProjectData!B$69,C243,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,29,{"$f":"IF(C244<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C244,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C244<=ProjectData!B$68,-PPMT(ProjectData!B$69,C244,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,30,{"$f":"IF(C245<=ProjectData!B$68,-ISPMT(ProjectData!B$69,C245,ProjectData!B$68,ProjectData!B$67*ProjectData!B$47),0)","v":0},{"$f":"IF(C245<=ProjectData!B$68,-PPMT(ProjectData!B$69,C245,ProjectData!B$68,ProjectData!B$47*ProjectData!B$67),0)","v":0},0]
[null,null,"Total",{"$f":"SUM(D216:D245)","v":87609600},{"$f":"SUM(E216:E245)","v":194688000.00000003},282297600]
[null,null,"AvgAnn",{"$f":"D246/ProjectData!B68","v":8760960},{"$f":"E246/ProjectData!B68","v":19468800.000000004},28229760.000000004]

{"sheet":"Deflators","index":9,"n_rows":45,"n_cols":38,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"CONCATENATE(\"Conversion to Year \",D4,\" dollars and back for consistency with multiplier data.\")","v":"Conversion to Year 2012 dollars and back for consistency with multiplier data."}]
[]
[null,"  Year of Multiplier Data",null,{"$f":"IF(ProjectData!B12=\"MYCOUNTY\",'User Add-in Location'!D3,IF(ProjectData!B12=\"MYREGION\",'User Add-in Location'!D4,Multipliers!D2))","v":2012},{"$f":"IF(D4=0,\"ERROR\",\"\")","v":""},"Region of Analysis",null,{"$f":"ProjectData!B12","v":"KENTUCKY"}]
["Warning","  Year of Construction $s",null,{"$f":"+ProjectData!B24","v":2020}]
[]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Deflator",null,{"$f":"HLOOKUP($D$5,$C$11:$AL$43,$C$41)","v":0.86171033725142687}]
[null,null,"Inflator",null,{"$f":"HLOOKUP($D$5,$C$11:$AL$43,$C$42)","v":1.1604827710314718}]
["Although the data and formulas are available for review they must not be changed."]
[]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"2007$",0.78299200000000002,0.79735299999999998,0.80749000000000004,0.81818999999999997,0.83433500000000005,0.85404500000000005,0.86812500000000004,0.88624000000000003,0.90895400000000004,0.93861499999999998,0.97071499999999999,1,1.022902,1.0365120000000001,1.0443960000000001,1.0582879999999999,1.073024,1.090482,1.1085039999999999,1.127839,1.15039578,1.1734036956,1.1968717695120001,1.2208092049022401,1.2452253890002849,1.2701298967802905,1.2955324947158964,1.3214431446102144,1.3478720075024186,1.374829447652467,1.4023260366055164,1.4303725573376267,1.4589800084843791,1.4881596086540667,1.5179228008271481,1.5482812568436912]
[null,null,1.2771522569834686,1.2541496677130455,1.2384054291694013,1.2222100001222211,1.1985593316833165,1.1708984889554999,1.1519078473722102,1.1283625203105254,1.1001656849521537,1.0653995514667889,1.0301684840555674,1,0.97761075841087419,0.96477416566330143,0.95749121980551433,0.94492236517847705,0.9319456041989741,0.91702568222125636,0.90211672668749965,0.88665137488595447,0.8692660538097593,0.85222162138211688,0.83551139351187931,0.81912881716850916,0.80306746781226379,0.78732104687476845,0.77188337928898876,0.75674841106763591,0.74191020692905485,0.72736294796966161,0.71310092938202119,0.69911855821766788,0.68541035119379201,0.67197093254293339,0.65879503190483657,0.6458774822596437]
[null,"2008$",0.76546199999999998,0.779501,0.78941099999999997,0.79987200000000003,0.81565399999999999,0.834924,0.848688,0.866398,0.88860300000000003,0.91759999999999997,0.94898099999999996,0.97761100000000001,1,1.0133049999999999,1.0210129999999999,1.034594,1.0489999999999999,1.0660670000000001,1.083685,1.1025879999999999,1.12463976,1.1471325552,1.1700752063040001,1.1934767104300801,1.2173462446386818,1.2416931695314555,1.2665270329220846,1.2918575735805262,1.3176947250521367,1.3440486195531796,1.3709295919442432,1.3983481837831282,1.4263151474587907,1.4548414504079665,1.483938279416126,1.5136170450044486]
[null,null,1.3064005789967366,1.2828719911841038,1.2667672479861569,1.2502000320051208,1.2260100483783565,1.1977138038911326,1.1782893124446203,1.1542039570728464,1.1253619445354111,1.0897994768962511,1.0537618772135586,1.0229017472184745,1,0.9868696986593376,0.97941945890992577,0.96656272895454642,0.95328884652049573,0.93802734724928161,0.92277737534431126,0.90695708641849915,0.88917361413578333,0.87173883738802294,0.85464591900786557,0.83788815589006427,0.82145897636280796,0.80535193761059609,0.78956072314764325,0.7740791403408267,0.75890111798120263,0.74402070390313979,0.72943206265013705,0.71512947318640874,0.70110732665334197,0.68736012416994308,0.67388247467641471,0.6606690928200144]
[null,"2009$",0.75541100000000005,0.76926600000000001,0.77904600000000002,0.78936899999999999,0.80494399999999999,0.82396100000000005,0.83754399999999996,0.85502100000000003,0.87693600000000005,0.90555099999999999,0.93652100000000005,0.96477400000000002,0.98687000000000002,1,1.0076069999999999,1.0210090000000001,1.035226,1.0520689999999999,1.069456,1.0881099999999999,1.1098721999999999,1.132069644,1.15471103688,1.1778052576175999,1.201361362769952,1.2253885900253509,1.2498963618258581,1.2748942890623753,1.3003921748436229,1.3264000183404954,1.3529280187073054,1.3799865790814516,1.4075863106630806,1.4357380368763422,1.464452797613869,1.4937418535661464]
[null,null,1.3237826825397034,1.2999404627268072,1.283621249579614,1.2668346489411162,1.2423224472758354,1.2136496751666643,1.1939671229213034,1.169561917192677,1.1403340722698121,1.104300033902011,1.0677817155194598,1.0365121779815791,1.0133046905874128,1,0.99245042958216856,0.97942329597486399,0.96597264751851286,0.95050799900006566,0.93505483161532599,0.91902473095551007,0.90100463819167664,0.88333788058007501,0.86601752998046566,0.84903679409849586,0.83238901382205466,0.81606766060985758,0.80006633393123283,0.78437875875611052,0.76899878309422598,0.75392037558257452,0.73913762312017106,0.72464472854918727,0.71043600838155618,0.69650589057015311,0.6828489123236795,0.66945971796439163]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","2010$",0.74970800000000004,0.76345799999999997,0.77316399999999996,0.78341000000000005,0.79886800000000002,0.81774100000000005,0.83122099999999999,0.84856699999999996,0.87031499999999995,0.89871500000000004,0.92945100000000003,0.95749099999999998,0.97941900000000004,0.99245099999999997,1,1.013301,1.0274110000000001,1.044127,1.061382,1.079896,1.10149392,1.1235237983999999,1.1459942743680001,1.1689141598553601,1.1922924430524673,1.2161382919135166,1.2404610577517869,1.2652702789068226,1.2905756844849592,1.3163871981746584,1.3427149421381517,1.3695692409809148,1.3969606258005332,1.4248998383165439,1.4533978350828747,1.4824657917845323]
[null,null,1.3338526466304215,1.3098297483293122,1.2933866553538449,1.2764708134948493,1.2517712563277037,1.2228810833748094,1.2030494898468638,1.1784573286493583,1.1490092667597365,1.1126997991576861,1.0759039475991741,1.0443962397557784,1.0210134783989282,1.0076064208711564,1,0.98687359432192412,0.9733203167962966,0.95773789969994072,0.94216785285599336,0.92601509775015378,0.90785793897073896,0.89005680291248923,0.87260470873773444,0.85549481248797488,0.83872040439997542,0.82227490627448563,0.80615186889655466,0.79034496950642608,0.77484800932002551,0.75965491109806427,0.74475971676280806,0.73015658506157644,0.71583978927605529,0.70180371497652483,0.68804285782012242,0.67455182139227676]
[null,"2011$",0.73986700000000005,0.75343700000000002,0.76301600000000003,0.77312599999999998,0.788381,0.80700700000000003,0.82030999999999998,0.83742799999999995,0.85889099999999996,0.88691799999999998,0.91725100000000004,0.94492200000000004,0.96656299999999995,0.97942399999999996,0.98687400000000003,1,1.013925,1.030421,1.04745,1.0657209999999999,1.0870354199999999,1.1087761283999999,1.130951650968,1.1535706839873601,1.1766420976671073,1.2001749396204495,1.2241784384128584,1.2486620071811156,1.2736352473247379,1.2991079522712325,1.3250901113166573,1.3515919135429906,1.3786237518138504,1.4061962268501276,1.4343201513871302,1.4630065544148729]
[null,null,1.3515942730247463,1.3272509844884177,1.3105885066630318,1.2934502267418249,1.2684222476188542,1.2391466245026375,1.2190513342516853,1.1941325104964249,1.1642920929431093,1.1274999492625024,1.0902141289570684,1.0582884089903717,1.0345937098771627,1.0210082660829223,1.0133005834584758,1,0.98626624257218243,0.970477115664374,0.95469950832975325,0.93833188986610949,0.91993322535893096,0.90189531897934394,0.88421109703857248,0.86687362454762007,0.84987610249766665,0.83321186519379076,0.81687437764097137,0.80085723298134448,0.7851541499817104,0.76975897057030429,0.75466565742186686,0.73986829159006551,0.72536107018633877,0.7111383041042536,0.69719441578848385,0.68352393704753311]
[null,"2012$",0.72970599999999997,0.74309000000000003,0.75253700000000001,0.76250899999999999,0.77755399999999997,0.79592399999999996,0.80904500000000001,0.82592699999999997,0.84709599999999996,0.87473800000000002,0.90465399999999996,0.93194500000000002,0.95328900000000005,0.96597299999999997,0.97332099999999999,0.986267,1,1.01627,1.0330649999999999,1.051085,1.0721067,1.0935488339999999,1.11541981068,1.1377282068935999,1.1604827710314718,1.1836924264521012,1.2073662749811431,1.2315136004807661,1.2561438724903815,1.2812667499401891,1.3068920849389929,1.3330299266377728,1.3596905251705282,1.3868843356739389,1.4146220223874177,1.4429144628351662]
[null,null,1.3704149342337875,1.3457320109273438,1.3288383162555462,1.3114599303090193,1.2860843105430619,1.256401364954443,1.2360251901933761,1.2107607573066386,1.1805037445578779,1.1431994494351452,1.1053949907920597,1.0730246956633707,1.0489998311110271,1.035225622248241,1.0274102788288755,1.013924221331546,1,0.98399047497220227,0.96799330148635376,0.95139784127829807,0.93274298164539038,0.91445390357391221,0.89652343487638442,0.87894454399645539,0.86171033725142687,0.84481405612884997,0.8282490746361274,0.81200889670208565,0.79608715362949567,0.78047760159754487,0.76517411921327927,0.7501707051110581,0.73546147559907649,0.72104066235203579,0.70690261014905464,0.69304177465593586]
[null,"2013$",0.718024,0.73119299999999998,0.74048899999999995,0.750301,0.76510599999999995,0.78318100000000002,0.79609200000000002,0.81270399999999998,0.833534,0.86073299999999997,0.89017000000000002,0.91702499999999998,0.93802700000000006,0.95050800000000002,0.95773799999999998,0.97047700000000003,0.98399000000000003,1,1.016526,1.034257,1.0549421400000001,1.0760409828000002,1.0975618024560001,1.1195130385051202,1.1419032992752227,1.1647413652607272,1.1880361925659417,1.2117969164172606,1.2360328547456059,1.260753511840518,1.2859685820773283,1.311687953718875,1.3379217127932526,1.3646801470491177,1.3919737499901002,1.4198132249899023]
[null,null,1.3927111071496217,1.3676279723684446,1.3504589534753386,1.3327984368939931,1.3070084406605098,1.2768440500982532,1.2561362254613788,1.2304602905855022,1.1997111095648167,1.1618004654172664,1.1233809272386173,1.0904828112646874,1.0660673946485548,1.0520689988932235,1.0441268906527672,1.0304211228086806,1.0162704905537658,1,0.98374266865776183,0.9668776716038664,0.94791928588614338,0.92933263322170911,0.91111042472716586,0.89324551443839784,0.8757308965082331,0.858559702459052,0.84172519848926675,0.82522078283261435,0.80903998316922976,0.79317645408748017,0.77762397459556876,0.76237644568193008,0.74742788792346093,0.73277243914064794,0.71840435209867437,0.70431799225360225]
[null,"2014$",0.70635099999999995,0.719306,0.72845000000000004,0.73810299999999995,0.75266699999999997,0.77044900000000005,0.78315000000000001,0.79949199999999998,0.81998300000000002,0.84674000000000005,0.87569900000000001,0.90211699999999995,0.92277699999999996,0.93505499999999997,0.94216800000000001,0.95469899999999996,0.96799299999999999,0.98374300000000003,1,1.0174430000000001,1.03779186,1.0585476972000001,1.079718651144,1.10131302416688,1.1233392846502177,1.145806070343222,1.1687221917500865,1.1920966355850882,1.21593856829679,1.2402573396627259,1.2650624864559805,1.2903637361851001,1.3161710109088021,1.3424944311269782,1.3693443197495179,1.3967312061445083]
[null,null,1.4157267420871493,1.3902289150931593,1.3727778159104949,1.3548244621685592,1.3286088004389724,1.2979444453818487,1.2768945923514015,1.2507942543515131,1.2195374782160118,1.1810000708600041,1.1419448920234008,1.1085036641588619,1.0836854407944716,1.0694558074123983,1.0613818342376307,1.0474505577150495,1.0330653217533599,1.016525657615861,1,0.98285604205837562,0.96358435495919192,0.94469054407763908,0.92616720007611675,0.9080070588981537,0.89020299891975851,0.87274803815662594,0.85563533152610383,0.83885816816284697,0.82240996878710482,0.80628428312461253,0.790474787377071,0.77497528174222652,0.759779687982575,0.74488204704174021,0.73027651670758831,0.71595736932116505]
[null,"2015$",0.694241,0.70697399999999999,0.71596199999999999,0.72544900000000001,0.73976399999999998,0.75724000000000002,0.76972399999999996,0.78578599999999998,0.805925,0.83222399999999996,0.86068599999999995,0.88665099999999997,0.90695700000000001,0.91902499999999998,0.92601500000000003,0.93833200000000005,0.95139799999999997,0.96687699999999999,0.98285599999999995,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125]
[null,null,1.4404219860250258,1.414479174623112,1.3967221724057981,1.3784566523628814,1.3517824603522204,1.3205852833976017,1.299166974136184,1.2726111180397717,1.2408102490926576,1.2015995693467143,1.1618639085566631,1.1278394768629372,1.102588105059005,1.0881096814558908,1.0798961139938337,1.0657208749142093,1.0510848246475188,1.034257718406788,1.0174430435384227,1,0.98039215686274506,0.96116878123798544,0.94232233454704462,0.9238454260265142,0.90573080982991594,0.88797138218619198,0.87056017861391377,0.8534903711901114,0.83675526587265825,0.82034829987515512,0.80426303909328933,0.78849317558165621,0.77303252508005516,0.75787502458828937,0.74301472998851892,0.72844581371423422]
[]
[]
[]
[null,"Source:  Deflators and Inflators derived from data contained in the Budget of the United States Government: Table 10.1 - Gross"]
[null,"Domestic Product and Deflators Used in the Historical Tables 1940-2016.  http://www.gpoaccess.gov/usbudget/fy12/hist.html."]
[null,"Updated May 2012.  Deflators for 2016-2031 assume average annual inflation rate of 2.0 percent."]
[]
[]
[]
[]
[]
[null,null,{"$f":"HLOOKUP($D$4,D$41:L$43,3)","v":13},2007,2008,2009,2010,2011,2012,2013,2014,2015]
[null,null,{"$f":"HLOOKUP($D$4,D$41:L$43,2)","v":12},2,4,6,8,10,12,14,16,18]
[null,null,null,3,5,7,9,11,13,15,17,19]
[]
[null,{"$f":"B43*100","v":0}]

{"sheet":"Household Exp","index":10,"n_rows":28,"n_cols":64,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[null,"Personal Consumption Expenditures "]
[null,"Year of Data",2012]
[null,null,"Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana",{"$f":"'User Add-in Location'!E10","v":"MyCounty"},{"$f":"'User Add-in Location'!F10","v":"MyRegion"},"Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,"Ag, Forestry, Fish & Hunting",2.9699686921158095E-3,1.2086894008036038E-3,3.0477651818732686E-3,5.355242328732383E-3,5.3226343413496436E-3,3.5868111193192989E-3,5.6991875584483842E-4,3.3033790306117934E-3,1.3381849478357973E-4,3.2382624457556572E-3,3.6471451627737585E-3,3.9426281096183544E-3,6.9375336400285354E-3,2.3105475667234065E-3,1.8327273209517521E-3,6.7890049086337901E-3,6.6659903821790784E-3,3.0838041219334949E-3,2.0551155251443457E-3,3.7681074551758329E-3,2.0061986252663351E-3,6.1827726161327453E-4,2.0600150491722332E-3,4.4051637492341566E-3,5.0952061476009138E-3,4.0786711254749515E-3,5.0486082742428303E-3,{"$f":"'User Add-in Location'!E11","v":0},1,8.6235195566982045E-3,1.930790109090294E-3,1.0879555933662659E-3,6.1650385013967677E-4,5.5463771833387035E-3,2.4623068362628559E-3,3.963070708402525E-3,3.8521462290950765E-3,1.7016529511179504E-3,4.456402391385679E-3,5.6969538487609247E-3,2.1542639163107794E-3,2.0077833989026218E-3,1.8275230592463146E-3,3.7749495857440415E-3,3.9226344877365191E-3,4.1414969470169212E-3,3.5422325355477366E-3,6.2587815373219384E-3,3.615763097855862E-3,3.5312131868257791E-4,2.4001960942943586E-3,6.2943743197755968E-3,2.0540351829590794E-3,2.3707463740029518E-3,5.3172655714677081E-3,2.3038781794926604E-3,7.09268825495329E-3,3.0143649660502501E-3,2.9288700860118479E-3,1.7289241239156657E-3,5.3177129260566138E-3,4.0732042730117646E-3]
["Warning","Mining",3.5951541509482075E-6,2.7250416930973881E-5,7.301199827690702E-6,6.9777680915820445E-6,1.0175294546886933E-5,6.7963281706078596E-6,1.447878971959496E-6,6.5527270248266454E-7,6.1149805536312609E-9,3.5101266161959086E-6,8.7577065967847765E-7,2.0690744752910622E-6,5.0821941541692372E-6,1.8310342492327098E-6,9.9080760371035132E-7,6.0295562848377701E-7,6.3069913263936188E-6,4.6116517374535116E-6,2.5925924053264838E-5,1.8173286635654903E-6,2.5679809352007945E-6,1.0745836815837508E-6,2.0978647318628961E-6,2.1063431621342172E-6,5.7088577829591285E-6,1.7260032926620822E-6,1.1269434643795141E-5,{"$f":"'User Add-in Location'!E12","v":0},{"$f":"'User Add-in Location'!F12","v":0},1.6035191277450117E-6,1.3987260545518857E-5,1.6423674614037604E-6,8.5586347025913467E-7,1.7480395359354083E-5,2.1823827554436118E-6,7.6649828197441664E-7,2.0539503077713779E-5,2.5742777118590382E-6,1.8325582293134488E-5,2.1540266775556826E-6,7.208027908004044E-6,1.772945548823919E-6,6.1941613296432535E-6,1.9167749353148E-6,3.302799168693617E-6,2.2149643951479124E-6,1.9432799546324699E-5,1.0439309330009018E-5,6.697544176458914E-6,4.777923999195511E-7,9.3859873776607859E-7,1.6124289155915009E-6,1.3621400616102462E-6,1.9701037564134437E-5,1.0636228056605963E-5,7.9401762926207623E-6,2.9870587100076175E-6,3.7722654465635883E-6,1.6936231772270009E-6,1.2398061167766385E-5,1.0039987792179034E-6,2.3591300738230073E-5]
[null,"Construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'User Add-in Location'!E13","v":0},{"$f":"'User Add-in Location'!F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ","Construction/Installations - Non Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'User Add-in Location'!E14","v":0},{"$f":"'User Add-in Location'!F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction/Installation Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'User Add-in Location'!E15","v":0},{"$f":"'User Add-in Location'!F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Although the data and formulas are available for review they must not be changed.","Manufacturing",6.011710311693759E-2,5.183442482755015E-2,3.1705118525755589E-2,5.6170081729824801E-2,4.0786764999176869E-2,9.9080889961623411E-2,3.4870263795746717E-2,4.5219411446793041E-2,1.5890422579765292E-3,4.2744629975900297E-2,5.3332094361301617E-2,5.3355345081144499E-2,4.5024970925397929E-2,6.5481076676480093E-2,6.5423465012702034E-2,5.2489166085950639E-2,3.7920478917105184E-2,5.7036131277808079E-2,9.8426668983869259E-2,3.182059640557694E-2,3.2481341937754489E-2,4.0573611736376462E-2,7.4036671856645239E-2,6.9532583386505573E-2,5.2025822245199797E-2,4.6881840442926898E-2,2.5327167991567662E-2,{"$f":"'User Add-in Location'!E16","v":0},{"$f":"'User Add-in Location'!F16","v":0},3.8819554727532776E-2,2.1021415989158646E-2,2.6754630091271898E-2,5.477984818850061E-2,2.2939809448374444E-2,4.2219767889815539E-2,6.3458072689172251E-2,2.5644725862976399E-2,6.6394079557847596E-2,4.8024266043744004E-2,5.6066566921247007E-2,6.7426209778818941E-2,6.2675464135646994E-2,7.7239386565330845E-2,6.8098088765729314E-2,7.6507298062494164E-2,0.11132823170051595,0.10767754011722142,7.1833048894238555E-2,9.8509841782459112E-2,1.5045859259019521E-2,4.8769996489852127E-2,3.1240510478986658E-2,5.3767914108652379E-2,0.10107571609331266,0.14994046319883261,6.1673284405255699E-2,3.2410333580310632E-2,3.8978254057804362E-2,8.0178141858561272E-2,4.7618342808224232E-2,7.1821145713083484E-2,1.5937495928308777E-2]
[null,"Fabricated Metals",3.3841411684958207E-6,3.1723036755357056E-6,2.1263233659246959E-6,1.5001031753317367E-6,1.9369566124325065E-6,2.8187576937294628E-6,1.0062516939682243E-6,1.4569142624687356E-7,4.4825214333768858E-9,1.9508737192594262E-6,1.2881859754834716E-6,1.4719678745334747E-6,1.2293706957424546E-6,2.4664865881268056E-6,2.0396688790024229E-6,1.5700041886374952E-6,1.5563386037928658E-6,1.4061975723396164E-6,2.7929466998324264E-6,1.1610812115847612E-6,6.2000432453962744E-7,1.3919833168627384E-6,3.1193207232344196E-6,1.4265151378742112E-6,1.6050514061157585E-6,1.1504197340311355E-6,9.8676619508139277E-7,{"$f":"'User Add-in Location'!E17","v":0},{"$f":"'User Add-in Location'!F17","v":0},2.5682445201111146E-6,1.1484542955772333E-6,8.5782240867821487E-7,5.8870725959172329E-7,7.7774286047214466E-7,1.256831692884317E-6,2.9855097262138449E-6,1.0782342529884746E-6,2.3561733942798294E-6,2.9486921690428896E-6,3.4634081280022357E-6,3.1480953999701787E-6,2.3002223050399227E-6,2.6500205489876498E-6,3.6921362885228604E-6,3.3292211431326513E-6,4.5276883821592653E-6,4.7124919359387737E-6,3.6252005765022507E-6,2.7918816716959727E-6,2.2325865909192492E-7,1.9912947241851595E-6,9.1746345249575079E-7,2.2432447866580764E-6,4.41674455538306E-6,5.8291091970979153E-6,5.3238306643955678E-6,4.2485306556314953E-7,2.9348621957049032E-6,2.9924705963998053E-6,8.1704723553062623E-7,3.3361652570004244E-6,5.0511588176451463E-7]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.","Machinery",3.0386587803488152E-6,3.3639452134861197E-7,1.5766515889250875E-6,2.5663309196964973E-6,4.7455411829396096E-6,1.3336232465563664E-5,6.0937442683874065E-6,8.0006856484288447E-7,3.3173942338989594E-7,3.6866942257966827E-6,5.0743923499353244E-6,1.7786465478488307E-7,2.7708140407705479E-6,1.1988929341521884E-5,5.0028156214108885E-6,6.7608309866581362E-6,4.8488472253537148E-6,3.7522030571898745E-6,2.0797113575866175E-6,2.3331250859487582E-6,1.5778058813689303E-6,4.4496019591634508E-6,7.604886148294244E-6,8.7591076967497238E-6,3.7683076579140135E-6,3.320162402617837E-6,2.8984256212471356E-6,{"$f":"'User Add-in Location'!E18","v":0},{"$f":"'User Add-in Location'!F18","v":0},2.6111698695305623E-6,2.5189849782315905E-6,6.6756767942239612E-6,5.4924469518972839E-6,1.9480691159705032E-6,8.6720831469107391E-6,8.2556458665886603E-6,6.4478758252320849E-6,1.02002164387947E-5,9.1473358295926511E-6,8.8240153376809685E-6,5.5375667163122071E-6,1.3343207453557502E-5,7.7399185375172686E-6,1.3190107344529625E-5,7.5827226183965994E-6,2.3723165738892845E-5,9.4249951075199907E-6,1.0600524973555235E-5,1.3236228141151199E-5,2.4194599749369139E-6,1.1783471560520252E-5,4.2250283126493596E-6,3.4963075152404406E-6,8.1650302354413569E-6,3.0715155217733855E-5,4.0661795529938107E-6,2.2583437140049259E-6,4.7020587276183816E-6,9.9566963759533661E-6,2.201238800447988E-6,1.7531269128307827E-5,9.631654494533266E-7]
[null,"Electrical Equip",7.9811208562245306E-6,5.952806196583898E-6,6.8467469027670333E-6,9.5620418822023801E-6,6.9741682749204961E-6,3.2084903194825889E-5,1.9226051583622463E-5,2.417965000785887E-6,1.3261439590867601E-7,1.4428438075881516E-5,1.6217102569949839E-5,6.395453171845412E-7,6.449868848270912E-6,2.5638645119194231E-5,7.7284005068417614E-6,6.929908979011174E-6,5.8208531464805232E-6,8.3786724881726178E-6,4.5469391933467277E-6,6.8788729983376951E-6,5.6902561454756869E-6,1.6728592393374097E-5,8.1980071804779785E-6,2.0436970583989527E-5,2.1236136882398128E-5,1.5249471812121684E-5,3.07269236053925E-6,{"$f":"'User Add-in Location'!E19","v":0},{"$f":"'User Add-in Location'!F19","v":0},7.9429957068362463E-6,4.35615744629591E-6,1.0258898473161057E-5,9.2307359457537024E-6,6.6651984324225504E-6,1.4314948344790896E-5,2.9260603312007765E-5,3.9881135106111276E-6,1.9376870256065045E-5,6.9460288621246222E-6,2.0622780159811035E-5,2.4380748940607821E-5,3.2052789961760601E-5,2.2965032488343153E-5,3.0557691547305219E-5,2.599360406010709E-5,3.9901208228182177E-5,2.2454614739843233E-5,1.6483939837159064E-5,3.1571751128097281E-5,5.4084463958628373E-6,2.0808263531332947E-5,5.9807429681685462E-6,1.6171588382915864E-5,2.030780828925274E-5,6.0260726964139238E-5,6.4063072840538676E-6,7.8670320563034509E-6,1.5292181103894328E-5,1.7376592653117396E-5,4.7340149021746327E-6,3.7348884472617958E-5,3.9176579536312911E-6]
[null,"Battery Manufacturing",1.1613151512452597E-6,0,1.5332991683246492E-5,1.0025860193309775E-5,3.0584326241301021E-6,6.8173763418782955E-5,3.0715141727068341E-5,2.645056664773812E-5,2.7428653824274571E-7,4.1526399617535035E-5,7.6036602762980359E-5,0,3.5640932470125761E-7,3.393709299578153E-5,4.2410703592164398E-5,7.1877674308287257E-5,5.8640473545875331E-5,4.8990808519088157E-5,1.3924891165998666E-7,5.1350700524750326E-6,5.6046981938245912E-6,4.4842470506606815E-5,3.1764473574249371E-5,1.6371466521512874E-5,4.9783078551026998E-6,9.3207588661855931E-5,1.412268494677163E-7,{"$f":"'User Add-in Location'!E20","v":0},{"$f":"'User Add-in Location'!F20","v":0},7.0530154251603474E-7,2.1602252909146949E-6,4.6611057295298793E-6,4.8914270095391707E-6,1.3178424455468021E-6,7.4763220375426204E-6,7.1991372581738339E-5,1.6732736984201559E-5,5.7358825188414604E-5,1.2951643619252248E-5,8.4345476905737076E-5,3.9861518076872191E-5,3.6227344156188279E-5,4.3524869888763654E-5,4.9838523258650947E-5,8.2690172644787175E-5,9.1284806740881972E-5,5.4560236335459083E-5,3.7216825330939006E-5,6.709458731216142E-5,4.5350702476010073E-6,2.4158545263437417E-5,0,4.4543828275584258E-5,1.8614024297851141E-5,1.0950449765020285E-4,1.0976826998627705E-5,0,6.3987435065947066E-7,8.1213184868149075E-6,4.8602172563292921E-6,6.3550568538222211E-5,1.4558693335020628E-6]
[null,"Energy Wire Manufacturing",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'User Add-in Location'!E21","v":0},{"$f":"'User Add-in Location'!F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wholesale Trade",5.8952026251830596E-2,4.6083144539760278E-2,6.7395537195474781E-2,6.758377301662527E-2,7.1249339063413367E-2,6.6043850303176138E-2,6.9862011604250707E-2,4.7346611426302053E-2,3.3387512635722351E-2,6.7368438336881428E-2,6.7716006475041265E-2,5.7034271722624499E-2,6.4454721925152753E-2,6.6244849674638395E-2,5.6255971736093459E-2,6.5452671100661983E-2,6.2645575099519762E-2,6.3862134252957517E-2,5.1632341683708165E-2,6.3609810755911836E-2,6.3668579238312428E-2,7.1639097567740687E-2,6.2561826466454654E-2,6.9116286368682056E-2,5.2528077695229172E-2,6.6153718420205274E-2,6.457551310979702E-2,{"$f":"'User Add-in Location'!E22","v":0},{"$f":"'User Add-in Location'!F22","v":0},6.7586276617859223E-2,6.5119130818328388E-2,7.3123566595702127E-2,7.137063736505242E-2,5.3991028079187452E-2,6.8556230696917297E-2,6.6040289494048651E-2,8.2440364988980788E-2,6.4591383572308023E-2,6.5208884708698761E-2,7.0825359894687273E-2,6.3686663170724342E-2,6.6948547980624232E-2,6.6482971803404831E-2,6.0279813141485318E-2,6.5243613769426972E-2,6.28710216136487E-2,6.2732779092336419E-2,6.3553407285012048E-2,6.5916760651993297E-2,6.9685471049549086E-2,6.1398782027952521E-2,7.6385363154582372E-2,6.5880652895109956E-2,6.3175012411543274E-2,5.6460321357725003E-2,6.4563680268184445E-2,5.2949454480275736E-2,6.028602877500322E-2,6.7085714043754727E-2,5.6817507498771895E-2,6.5011126303138711E-2,6.3172094244440771E-2]
[null,"Retail trade",0.13198468192589125,0.12722799937803633,0.12871038906219676,0.13160997181314674,0.11556486659555423,0.11503022509569981,0.11765032886005368,0.12471394190317919,0.10467213101295654,0.12421798615779492,0.12236876555881938,0.12650691505515582,0.13601004689715135,0.11646864626312629,0.13110418161704426,0.13360175166572782,0.13699985909241502,0.13288439610918604,0.13367575368647988,0.13908234652249163,0.11516508696867177,0.10456720182332856,0.12247803251125723,0.11307136959370186,0.14102189917775462,0.12581753368222523,0.1308842629983972,{"$f":"'User Add-in Location'!E23","v":0},{"$f":"'User Add-in Location'!F23","v":0},0.134782824840495,0.14204977412628381,0.1332403456292037,0.11569150721940373,0.1414317260098111,0.11124478618003165,0.12078819310539424,0.14581457100889153,0.12730514989241704,0.13241653924157326,0.11477095155830611,0.11541501876694767,0.10829896486927802,0.11300911885306704,0.11411490553449996,0.12056726396414127,0.11411871574077548,0.12017314942715325,0.12117083066718075,0.11499263056373589,0.11336012893804143,0.13659705231872823,0.14006524419976962,0.13028527598944209,0.12166917186753619,0.10399687843397518,0.12751735720759796,0.13229721411728951,0.11882645235745312,0.12056915968480264,0.13976935934648996,0.11985671344236101,0.14792061957549973]
[null,"TCPU",4.9699020499647334E-2,5.6446582180147892E-2,4.7739161724074899E-2,5.4866676166206788E-2,4.1176894758530397E-2,3.3921828908463653E-2,3.1294756507696829E-2,3.0840772033044715E-2,3.7168897048837371E-2,4.2825998655602417E-2,4.5286243955782228E-2,5.3427514474438123E-2,4.8502126025802936E-2,4.3743281888897971E-2,4.4787358587004687E-2,4.3124128311055727E-2,4.271228107171416E-2,4.3160603620142957E-2,4.1015320535437341E-2,4.0615687307498101E-2,3.8304966715043437E-2,3.4725741447424921E-2,4.2447395349020006E-2,4.2918474523231651E-2,4.8625187452438039E-2,4.4472084681644847E-2,5.3420012334373962E-2,{"$f":"'User Add-in Location'!E24","v":0},{"$f":"'User Add-in Location'!F24","v":0},4.9306834710760403E-2,4.8020404378367132E-2,3.5063801961611789E-2,3.936514506060565E-2,4.6389724544531968E-2,3.9914493015490271E-2,3.9685905124434998E-2,4.9593268147306531E-2,4.3083786673202666E-2,5.0780693678429821E-2,4.5172805823617795E-2,4.2642577849610092E-2,3.8552028484466642E-2,4.2262620513515189E-2,4.1837612010164997E-2,4.4048535561794118E-2,4.2567757381256892E-2,4.5960576691278364E-2,4.5319821222035046E-2,3.4759813850360692E-2,3.2208064036727858E-2,4.4729127609012646E-2,4.5959705352894321E-2,4.1249721737164492E-2,4.426565007505396E-2,4.0739616311978921E-2,4.1728841812977674E-2,4.3786566418940548E-2,4.0676570579059559E-2,3.9868808108341133E-2,5.2987030978303866E-2,4.2422819701898269E-2,5.9594344180274546E-2]
[null,"Insurance and Real Estate",8.0412296477392869E-2,9.0625439334704488E-2,0.10519936004688606,7.2866589042971316E-2,9.9353860985093231E-2,9.0578581088147495E-2,0.10585829369907629,0.11523811743844792,0.14734727304118883,0.10295113974197295,9.2123902756755333E-2,0.10623762089760115,9.1087661858426469E-2,0.10041132538975658,8.8831916703221256E-2,9.635788236531044E-2,7.9064948493236351E-2,8.0459726770594833E-2,7.7699511733309634E-2,9.2620557528039132E-2,0.10315815468708175,0.10269737755012286,9.4348439112173416E-2,9.9928772559599338E-2,7.461102290307324E-2,8.0960148101100846E-2,8.5106904483531892E-2,{"$f":"'User Add-in Location'!E25","v":0},{"$f":"'User Add-in Location'!F25","v":0},8.9306610538926037E-2,8.7127656162895722E-2,0.10015236310967929,9.6685496827958586E-2,9.4149381185165248E-2,0.10067430199789215,8.5132707114026665E-2,8.4119464139782898E-2,9.1477741262027554E-2,7.8384478422435802E-2,9.7310070947996069E-2,9.2568066645565925E-2,0.10587514732258096,9.8317416840840444E-2,9.5372262699483498E-2,9.4058685796869754E-2,9.5501543184370596E-2,8.4887955918730704E-2,9.4595457708721048E-2,9.0732269847644209E-2,0.10729557669852813,8.8210725616116342E-2,8.327920253932454E-2,8.2133748950325422E-2,9.0394144599215978E-2,9.2743252953359487E-2,9.5410187644021635E-2,9.5422111518704195E-2,0.10037466772955622,9.3763463917612172E-2,6.8646596877572269E-2,9.6132687605159195E-2,9.2982423294526689E-2]
[null,"Finance",4.2119949002692655E-2,3.3120716435734235E-2,4.2197038986437348E-2,3.8306553594254965E-2,3.7821120631402159E-2,3.8025927681336211E-2,4.0159020896357603E-2,5.2268419411109525E-2,5.4628598217997787E-2,3.9146721927432723E-2,4.2274755806361336E-2,3.0027282640399815E-2,3.9265269157653097E-2,4.5111686377681148E-2,3.4290044700656476E-2,3.9094339796844589E-2,4.1771927115738718E-2,3.6309917148667638E-2,3.0696801244105634E-2,3.7921581974152407E-2,3.7202146188043163E-2,4.4316988347923851E-2,3.2966600557743628E-2,4.2901779347220462E-2,4.1952252291572338E-2,3.966022244077707E-2,3.8458922284741778E-2,{"$f":"'User Add-in Location'!E26","v":0},{"$f":"'User Add-in Location'!F26","v":0},3.8934963848057794E-2,5.0358894893490776E-2,4.1870066737966755E-2,4.3118769069910967E-2,3.4130855047511378E-2,4.5761106136966177E-2,4.6766035654417643E-2,4.8000666879797801E-2,3.7885880965504708E-2,4.1495261825420432E-2,3.3878171185049051E-2,3.5745880615913078E-2,4.3651480939130197E-2,3.9448289605726349E-2,4.2138191642494272E-2,3.7932128624855628E-2,3.8191778073709041E-2,3.8803953621554817E-2,3.8563377877742486E-2,3.7662309921683651E-2,4.9457611446530492E-2,3.0709204627954852E-2,5.1516546707849747E-2,3.7283152894596681E-2,4.1916431910793514E-2,3.737783494085007E-2,4.5475905241095842E-2,3.513434951349597E-2,4.0474340534153337E-2,3.3635195739974658E-2,2.9567094302708413E-2,3.7837855974416301E-2,3.7002184182670296E-2]
[null,"Other Professional Services",6.7886863814165376E-3,5.8562225868609881E-3,8.4644484606959738E-3,7.4083128214654037E-3,1.1215117141076088E-2,1.0587855295687855E-2,1.2284161271917289E-2,1.08577159641645E-2,1.1506743291773558E-2,1.1061595174342163E-2,8.8733437559505527E-3,7.4902218050772853E-3,7.5251682243018848E-3,1.0834926111188714E-2,5.8412877668105843E-3,5.6032543145463519E-3,6.0547922312465963E-3,6.0525435246985976E-3,6.0495081756105048E-3,9.1775511211214938E-3,1.0983076744855142E-2,1.2464772886734383E-2,8.9565130455303236E-3,9.9514471438748447E-3,5.6211713329396163E-3,1.0224623295671769E-2,6.0448356008370738E-3,{"$f":"'User Add-in Location'!E27","v":0},{"$f":"'User Add-in Location'!F27","v":0},8.8955115427571344E-3,1.1390803375241565E-2,9.3899600656602196E-3,1.2280781321911302E-2,8.2789248009517268E-3,1.1802438072669908E-2,1.0444482829079386E-2,5.2821512576134077E-3,9.3968140870473865E-3,6.9537154883737287E-3,9.104972528576942E-3,1.1316914892127791E-2,1.1433228718877295E-2,1.1592136156625141E-2,1.1388101108221254E-2,8.6468040470632727E-3,9.483727837014214E-3,7.4083373892619023E-3,8.6060924875596256E-3,1.0524745125021802E-2,1.0472304462001191E-2,6.8743941553483763E-3,6.1843421742482198E-3,8.1745561259501821E-3,6.890206683627529E-3,9.5945344692590535E-3,8.8691194394916011E-3,6.352426875579153E-3,1.0952542798405738E-2,9.7897655407271043E-3,7.3698733771013396E-3,8.7797538675148633E-3,4.2895282872330506E-3]
[null,"Office Services",8.2096546688613392E-4,7.6799770986663387E-4,1.1007045570540774E-3,8.1548612093485418E-4,1.1899445835718012E-3,1.0915587297966529E-3,1.2550873121410884E-3,1.0934097752575444E-3,1.7225944303428803E-3,1.1781241672800178E-3,1.2408679439714994E-3,8.2860179966742136E-4,8.6702399915621921E-4,1.1202280033946854E-3,8.6180609423077478E-4,7.9010936739512332E-4,9.8303102820454318E-4,1.0271393358652888E-3,1.0355058927023354E-3,1.0739857960031464E-3,1.19563979732268E-3,1.2038212767587957E-3,1.0912255561129616E-3,9.3951274615995033E-4,9.0063133121182201E-4,1.0826043647219406E-3,1.0189884924665532E-3,{"$f":"'User Add-in Location'!E28","v":0},{"$f":"'User Add-in Location'!F28","v":0},8.7137751422742703E-4,1.0286730365333565E-3,1.3750084998999286E-3,1.2006911653752944E-3,6.4199649292184975E-4,1.1355627381644505E-3,8.8446962262312486E-4,7.0260384162230591E-4,1.0255504746090045E-3,1.3500786205635962E-3,8.8757624765227212E-4,9.9082461752274405E-4,1.106850522790002E-3,1.0641594211559841E-3,1.1410452332750213E-3,1.1578924109494966E-3,9.3338632853502625E-4,9.8468180053174143E-4,8.9817840092886261E-4,1.0793198282170841E-3,1.1957996332829597E-3,8.7654296624494778E-4,6.6259268186187495E-4,1.2210828454789972E-3,1.0357714171323393E-3,9.5495998682623522E-4,9.1185294984706406E-4,1.169337357578874E-3,1.3342705241220381E-3,8.7740503666640911E-4,8.1753632719851655E-4,8.0894551967068901E-4,8.9534767910554557E-4]
[null,"Architectural and Engineering Services",1.4038783435884963E-4,1.6413336402572613E-4,1.4191057756484475E-4,7.750090890372881E-5,1.427146805741878E-4,1.2860740427343928E-4,1.3459313415064338E-4,1.2879625686431268E-4,2.0270571809291477E-4,1.3129385132320935E-4,1.2017878970196594E-4,8.7401129998261937E-5,1.2271253330291837E-4,1.2257540714183548E-4,1.0644502729848367E-4,8.764210295785299E-5,1.0851315687340132E-4,7.9436292844118858E-5,1.3053422388937882E-4,1.2517666509129479E-4,1.570573699376097E-4,1.448572082945167E-4,1.4092151836721429E-4,1.147804419433551E-4,9.5938976294372306E-5,1.219731587047876E-4,1.264863755075068E-4,{"$f":"'User Add-in Location'!E29","v":0},{"$f":"'User Add-in Location'!F29","v":0},1.0130057698283298E-4,1.5309971479501419E-4,1.4501707484021429E-4,1.4061828388737743E-4,1.1696037765641037E-4,1.3197318440735036E-4,9.1179558191997062E-5,1.1169778767157919E-4,1.2207041158516206E-4,9.5579601666839764E-5,1.3695706349938996E-4,1.3272210219366696E-4,1.3224979710094558E-4,1.2890111363187225E-4,1.3461728809044786E-4,1.1603455083948749E-4,1.2113459876647738E-4,1.2505915792340708E-4,1.3009154020158552E-4,1.2888361835156797E-4,1.2344039466958504E-4,1.4051415473312971E-4,9.6160296837506168E-5,1.182884051460574E-4,1.2926840390769197E-4,1.1188999830584378E-4,1.2582271327975323E-4,1.1936521841291726E-4,1.4805451253573377E-4,1.395747306565916E-4,9.9051644923358435E-5,1.1681433669783663E-4,1.091364311429077E-4]
[null,"Other services",0.56032948425450546,0.58084367116525293,0.55946007344223581,0.55933794356673461,0.57151568120734286,0.53760593833080106,0.58124373007192398,0.56360285810227861,0.60077952647455779,0.56055814027683448,0.5582689595661724,0.55580279938120936,0.5547395865632645,0.54353925886026033,0.56540840164235207,0.55118661727312401,0.57950880094204105,0.57030790926487451,0.55225922549685047,0.57479578401731968,0.59052507259079223,0.58221285422506375,0.55393673060890902,0.54247758078223085,0.57164257369169513,0.57533496471623891,0.58435454894311489,{"$f":"'User Add-in Location'!E30","v":0},{"$f":"'User Add-in Location'!F30","v":0},0.55750589606128309,0.56622394114293195,0.57245984922532589,0.56002581636652771,0.58629792419358828,0.5714411381182154,0.55770132224062896,0.54860078393879075,0.5520719815401085,0.56533885211196477,0.56116281772581089,0.56300096645392406,0.5548608841081345,0.54396613366452407,0.55695490651059143,0.54319735450621109,0.51623854239915623,0.52306969880291587,0.54441060665061214,0.53774857372331109,0.59548412517692451,0.57377929910484815,0.55278480669940377,0.57280391440519174,0.5225495955994568,0.49883546228163012,0.5466869884792358,0.58755211680736874,0.57971232599846945,0.54647910464558158,0.58807422351755168,0.54680350233504016,0.56745857365749075]
[null,"Government",5.6462697062176848E-3,5.7842671559324025E-3,4.8053083263820988E-3,5.5712367859370518E-3,4.6341706196738313E-3,4.1947160967313983E-3,4.7593450225954584E-3,5.3560976476046589E-3,6.8604081379103361E-3,4.5125667566250673E-3,4.6482438130507186E-3,5.2550394507435072E-3,5.447289593297897E-3,4.5357355924167198E-3,5.1982213954309938E-3,5.3356913337006184E-3,5.4866289658783126E-3,5.6691187470526479E-3,5.2882280486774335E-3,5.3714889736066005E-3,5.1366183914385299E-3,4.7669114367603323E-3,4.92284381625598E-3,4.5931489545136261E-3,5.8429200934064316E-3,5.0969619244040669E-3,5.6153805657514723E-3,{"$f":"'User Add-in Location'!E31","v":0},{"$f":"'User Add-in Location'!F31","v":0},5.2498982336533478E-3,5.5512451703267031E-3,5.3133395446050089E-3,4.7031261000895453E-3,6.0571033887477132E-3,4.6219925651893486E-3,4.9310122298109839E-3,5.7887694538202358E-3,4.8520422492350545E-3,5.4449285829702146E-3,4.8673865475875339E-3,4.8397552332991407E-3,4.3716732130421503E-3,4.5782684001387597E-3,4.6663112468460916E-3,4.4788556979830623E-3,4.3410123617492902E-3,4.5234503078793557E-3,4.5819399283978024E-3,4.207695996936163E-3,5.3054335583653011E-3,5.4544846610969895E-3,5.5184157308169465E-3,4.9598393509609736E-3,4.4570799194752061E-3,3.7105747787038752E-3,4.698368338727171E-3,5.7004985695446424E-3,5.1947859255624448E-3,4.6446559060204402E-3,6.4794486178765811E-3,4.9681513887875573E-3,6.5346151569385218E-3]
[null,"Semiconductor (solar cell/module) manufacturing",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'User Add-in Location'!E32","v":0},{"$f":"'User Add-in Location'!F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["To view the data and formulas simply scroll over to the adjacent columns to the right.","Total",{"$f":"SUM(C4:C25)","v":1},{"$f":"SUM(D4:D25)","v":1.0000000000000002},1,1,1,0.99999999999999989,1.0000000000000002,1,1,1,1,0.99999999999999989,1.0000000000000002,1,1,1,1,1,1,1,1,1,1,1,1,0.99999999999999989,1,0,1,1,0.99999999999999989,1.0000000000000002,0.99999999999999989,1,0.99999999999999989,1,1,1.0000000000000002,0.99999999999999989,1,1,{"$f":"SUM(AR4:AR25)","v":1},1.0000000000000002,1,0.99999999999999989,1.0000000000000002,1,1,1,1,0.99999999999999989,1.0000000000000002,1,1.0000000000000002,null,1,1,0.99999999999999989,1,0.99999999999999989,1,1]
[]
[null,{"$f":"CONCATENATE(\"Source:  All values are averages for all income classes and are derived from IMPLAN™ using \", C2,\" state data.\")","v":"Source:  All values are averages for all income classes and are derived from IMPLAN™ using 2012 state data."}]

{"sheet":"Multipliers","index":11,"n_rows":329,"n_cols":65,"rows_kept":329,"cut":false,"hidden":true,"merged":[[301,2,301,7]]}
[null,null," Multipliers For Economic Input-Output Analysis"]
[null,null,"Year of Data",2012]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","California","Colorado","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
["Warning",null,"Ag, Forestry, Fish & Hunting",7.906336011357495,13.252363834716633,5.8387431982244307,6.0342283481190107,5.511236907019506,6.1716527009687825,12.407773308244224,2.9362028403275713,0,9.5568183207221544,5.0936449087037126,15.257833214993406,4.2146248630322365,4.6152299628044817,5.811256282223094,3.2406855513504298,4.2179441890793985,14.333661498816959,8.537821223835822,12.895175879637186,6.8566783071370834,12.796986991562282,8.4202809185394578,4.4093278399662337,7.3765889194885998,10.130544641827699,6.7804724883000809,{"$f":"'User Add-in Location'!B11","v":0},{"$f":"'User Add-in Location'!C11","v":0},2.3356126416197327,3.8538872663319839,16.812973058594743,10.9488014665121,5.0116243375331688,8.4310881597908658,5.49185480832731,4.2595143092339995,8.1052329407977162,11.196492570662853,9.7933045517607855,9.9474302609331389,10.361265210885962,10.136000216410512,7.0739518012019715,9.2386588327616899,5.2124476542492202,8.8665433194543741,4.9261968958523017,6.3018022725643421,14.718812955409813,8.337954759920402,3.4316618376184032,16.222754833340161,9.6103718051729725,6.553086381481207,7.2247720932605626,10.29026746943452,10.836221741404037,7.4965207431571246,20.614742733306265,7.3382976258397914,6.0932664522782716]
[null,null,"Mining",3.0898001712301504,1.3122452445652175,1.7267691501672717,3.6712911854619565,2.8711297546607861,2.1930726092794668,6.7622490205626562,6.9401443868443593,0,5.3154581871585576,6.8525308249653252,6.3557283152704658,2.8324270801267764,4.6954212188720703,4.299102147420248,7.1950320368227754,4.955367157424706,3.6088771958282031,2.0491273161293804,6.0958749522333564,5.3087307197460234,6.0554631551106777,3.7102440958437715,2.1226980651634326,4.0075057209401894,6.030790605406831,3.1938585751298545,{"$f":"'User Add-in Location'!B12","v":0},{"$f":"'User Add-in Location'!C12","v":0},5.7803545689237295,2.0491442334824717,7.2890159219935322,6.4010593027308369,2.8630862581557124,5.1533250946929492,6.4941385794376982,2.8431524470232534,4.7008479298024941,3.2403998582259468,6.1261598338251533,2.9808225769927539,5.5969168897988144,3.2693621317545576,4.2302569790162901,4.2373622673145244,4.041597946830418,2.4309303587761479,2.5749921936919726,2.2181892395019531,7.1596296559209414,5.1724558014800586,5.7109011594202901,5.8359525100044589,2.2750195627627168,2.7179572202157285,2.9072875423707827,5.7220178963481523,3.3187178045079331,4.7667288020037226,3.5007158638774487,4.3343790579533232,2.0624144872029624]
["This Worksheet contains Data and Formulas that are an integral part of the JEDI model.  ",null,"Construction",6.0949629269525989,5.0744854188897071,5.1153674166909706,6.3095764867164323,6.0869998516446886,5.4820474473273881,5.6040521954818079,5.9826941086190546,5.3984024353626063,5.6699886586252193,5.911479983476398,4.6190990379878452,6.3268596595254634,5.5556002316148065,5.9423015659089122,6.1296928787292542,6.1410066990574377,6.2760063208195733,5.8846735688526612,6.6437088899471908,5.5331307435784103,5.6817537592741862,6.2849219475397309,5.5248836298007218,5.8082744918672953,6.1083268233402501,6.3504902968263108,{"$f":"'User Add-in Location'!B13","v":0},{"$f":"'User Add-in Location'!C13","v":0},5.9744679000727414,5.2711209341320453,6.1416197676906057,5.432069856031517,5.9591198245506112,5.3236385110400564,6.1773031798026103,5.7197049345288953,6.1636011640205357,6.3196914374713788,5.7304156843780474,5.8299077706486653,5.5656633737528649,5.7109715468909474,5.9474074414416354,5.8975970919967686,5.9241053798426275,5.7404261089761164,5.7271085676667326,5.4384977602179729,5.3725549346128387,6.0030876162875391,6.5181539362588081,6.190538463571146,5.5273640809495959,5.7552020174047263,5.6557385622118623,6.595765923018031,6.0621067201533734,5.647750491518611,5.9759258127304165,6.0269536646721376,5.843841107360527]
[null,null,"Construction/Installations - Non Residential",7.1404521809717849,5.8865145925983722,5.8620236595802622,7.3906082697666129,7.1827739129686572,6.2698456400254843,7.0193413586894495,6.8551889373124366,5.9364571903547665,6.5465400111285792,6.8797098647929547,5.1925795253922278,7.4309058300124615,6.3223768507800449,6.7974382356372418,7.2814629656775187,7.2261958963820598,7.3097363821899641,6.7522861170967294,8.1476757723425237,6.3873221332793202,6.7199348170813806,7.3048422857403068,6.3207366990401601,6.7812984880921476,7.2575282935986225,7.3789167918890124,{"$f":"'User Add-in Location'!B14","v":0},{"$f":"'User Add-in Location'!C14","v":0},6.9074874637525561,6.0021455174909804,8.1870984941014555,6.2840471090528158,6.8808541989799954,6.038294298231869,7.2211936380831112,6.5975787701475399,7.1551812798605754,7.4086431219820632,6.5810959041309536,6.9231304848217032,6.5300648709583706,6.6915296067189587,6.8887522862860209,6.9055260076956593,6.8432129665035077,6.6563097453896312,6.6312880012792013,6.2148485208917013,6.1684439063148568,6.9783598338083754,7.7728342221332483,7.634368721145151,6.383152903004536,6.6795236414476209,6.5146581698960784,8.4456707563711841,6.9886356639526044,6.4743433401112673,6.8087561461193911,7.1040979836095532,6.7818492954927407]
["Although the data and formulas are available for review they must not be changed.",null,"Construction/Installation Residential",5.9505223209166056,1.8418658629661184,4.8551604562199779,6.3897716810426823,2.8122712517303965,5.5102904149158727,1.407041708583789,6.4281609572331773,5.6683298739617181,5.7136587780458203,5.9598033347242847,4.4721525309560848,6.3311884058048751,5.7746375201223445,6.3850734575217842,2.5778686181617654,2.5996970881795667,6.4906503295073668,6.352413578112869,2.5117762747061398,3.4587716672528943,1.9045248630144593,5.9041931469573337,5.758536856270692,5.6218748141526413,2.394896035008061,6.3648944557056755,{"$f":"'User Add-in Location'!B15","v":0},{"$f":"'User Add-in Location'!C15","v":0},3.0290160089406655,5.3733166121733946,1.0491490328945767,4.0472018946293913,5.9682054198910839,5.4299875132018824,6.2590726289437564,1.8455626804579686,5.9798346365361086,6.4575841614712814,5.7305665656131932,1.9933874344382814,2.592169841499683,2.6511346372100957,5.2861867890306042,4.4652701652179845,4.8589447575605194,4.9094486153331953,3.7714668918618171,5.4560213431878246,5.2955750557644716,6.1279818309873129,3.3545293307174888,1.9152230015555534,5.3988977984538984,4.111145089407291,5.7760118118545174,1.3903701274078828,6.3407766356214657,4.7956846184947413,6.6424741179113731,2.7039108027409928,2.3295480995740285]
[null,null,"Manufacturing",1.7128893980218451,1.7392587071653702,2.2841263704452506,2.0086164146242411,1.996322800483016,1.6586047583082499,2.1232389572166483,1.4139424103294025,2.1133916088192368,2.3432245850332558,1.8858322820582591,1.509540576934213,1.9557541516701582,1.6698049043969279,1.5970858636238228,1.8370624491930581,1.7023024970654428,1.5373483551675102,0.59611287858717121,2.4455442517116266,2.0509153941425904,2.0879668847303154,1.7207026295655505,2.1073615000860482,1.6857609708242647,1.8650787330867722,1.2020668538751058,{"$f":"'User Add-in Location'!B16","v":0},{"$f":"'User Add-in Location'!C16","v":0},2.0501980698383466,2.5929421243847313,2.5585515411257242,1.6493933463865023,1.6612212091274734,2.0618637357829579,1.7742962252552541,1.349785994292606,1.8244688693849036,1.7359339622703944,2.4282018136665822,1.8950014371415549,2.1462903520226462,1.7619591965539758,1.8859526851048074,1.8509263969144574,1.8070962148060616,1.1071060130118804,1.8978289406087181,1.6565043040067824,2.5878544010351034,1.909752315381807,2.4772107377668919,1.8734511441639663,0.98209708684443786,1.6901363480725349,1.7598497120240171,2.4296737409106353,2.0192234599365082,1.7471082911673605,1.3361280052441002,2.2395707599814014,0.70468835182492884]
["Any changes to the data or formulas will impact the analysis and may invalidate the model results.",null,"Fabricated Metals",3.5586839794385723,3.9624751159330693,3.8142147809267044,3.0848571014840429,3.6333194244198683,3.4937271737470859,3.4137951706240819,3.4425055809864187,0,3.6483652333660825,3.6174913324960851,4.0757017215577571,3.6652420799179777,3.3942431894744316,3.3621976004868022,3.5879016351409074,3.575223974338392,3.5232261179423916,3.5311503504834527,3.4101085550174481,3.437548652654741,3.0609836956349814,3.5437462871394509,3.4473576338552849,3.6150942452070192,3.630366242513424,3.8566631823778152,{"$f":"'User Add-in Location'!B17","v":0},{"$f":"'User Add-in Location'!C17","v":0},3.4831859164121677,3.4635017412464792,3.4291537538534258,3.4470636121383529,3.9258608461880105,3.5246800206056457,3.4976362735033035,3.7716422884202587,3.3961615075425406,3.4356050996518719,3.7017563359766474,3.4385189243206167,3.3931712835300258,3.4690677807098482,3.3348045000215856,3.5199305280679609,3.4344581834426742,3.4650408407536948,3.6183289471195965,3.504338579570375,3.8265173904052596,3.2995582415563307,3.5517236189024395,3.2624425143003464,3.4702515075119531,3.4702670188938702,3.604950495972866,3.9110912324451821,3.1567486524581909,3.4944613019867643,3.8924539598023022,3.4094887942802616,3.8406494168973553]
[null,null,"Machinery",2.6525313854217529,1.7873655706644058,2.7769570043310523,2.5417618688661605,2.289682601345703,2.3855362343601882,2.5466640356462449,2.8908038968220353,1.2279245315585285,2.9316180681344122,2.4316803920082748,0,2.7367821249645203,2.3240302673075348,2.7484776391647756,2.1435895352624357,2.7477993490174413,2.6981648523360491,2.4492312076035887,2.2864455184899271,2.811251976294443,2.5186828260775656,2.9403018997982144,2.5477970726788044,2.8909313373733312,2.6586148727219552,3.5384010667912662,{"$f":"'User Add-in Location'!B18","v":0},{"$f":"'User Add-in Location'!C18","v":0},2.9263061881065369,2.6376545000821352,2.4773742132820189,2.5336089234333485,2.7666222488041967,2.4017998771741986,1.8633715565083548,1.4799562119878829,2.7124641928821802,2.3849364048801363,2.8774384239222854,2.6087438333779573,2.4527960610575974,2.6035944458562881,1.9260054536862299,2.6398962002713233,2.5681415987201035,2.3756898848805577,2.4527942040003836,2.3855362343601882,2.5864333801437169,1.817030782927759,2.4383494638671874,2.3768586702644825,2.2940411146264523,2.4404262029565871,3.0714693327900022,2.5864895561244339,2.2854109054896981,2.1340971873141825,3.7159930730704218,2.6240053616929799,3.0922864798922092]
[null,null,"Electrical Equip",2.8029359207358411,1.4873212575912476,3.0155662413566344,3.0072195453028527,2.7691705047443351,2.8538349495139173,2.2565779660337717,2.5314739673368392,2.730325404033866,2.9662703903772498,2.1243976828872517,0,2.7076389917763333,2.6195766592538487,3.017917351056171,2.7100120308578655,2.8011398110338437,2.5190537719316382,2.6267925923870457,3.0525401125672045,2.9838374583951888,2.6853694710680234,2.646909300998975,2.6589252025850358,2.6897532478455575,2.3938010738741968,3.3128689386511363,{"$f":"'User Add-in Location'!B19","v":0},{"$f":"'User Add-in Location'!C19","v":0},2.7975809522854385,3.1542091600356565,2.683096980535856,2.5650793454980336,3.1325471298668974,2.779472181873937,2.3529862947361444,3.2180250613920149,2.6455643766669819,2.845428530887891,2.6574529012044272,2.6909542314467894,2.5673683997123473,2.6649994081066501,2.4239845352788127,2.5024086711227254,2.5907556190285632,2.6132418673525577,2.792824376013971,2.8538349495139173,2.2176792083248014,2.3687864144643149,2.6048387956989245,2.2795536595006145,2.6594790361260854,2.5987792066348496,2.5145902095302457,2.5448116974164083,2.534302391031737,2.8118719106079428,2.8726148989892777,2.4107604180612872,2.4699076939654607]
[null,null,"Battery Manufacturing",0,0,2.7174138971554336,2.4947574164277766,2.7515742753141672,2.5872872773037163,2.5360670064085276,2.2276899712060088,0,2.5195061237581315,2.2550072157254784,0,0,2.4287303801505797,2.5520574918357277,2.7041398556001726,2.6201727185198056,2.6466636452623593,0,0,2.7254078567668958,2.565428582570886,2.2164611944588284,2.4998359346902501,2.9327410651791479,2.4712516851322626,0,{"$f":"'User Add-in Location'!B20","v":0},{"$f":"'User Add-in Location'!C20","v":0},0,0,0,2.3450590564358618,0,2.7342143699687016,2.4036093399088871,2.9472055922272387,2.5113773217765236,2.7442293320932696,2.4938030217283518,2.525865177954397,2.5801110036911505,2.4273728580885034,2.3962135391850627,2.4297053044842136,2.4985327695005686,2.4769229965825237,2.6022685445765013,2.5872872773037163,2.5477800958900043,2.340958495293894,0,2.5683897490142495,2.4344082237571798,2.4862768111690396,2.6026749380173224,0,0,2.7822005236020653,2.6712616464143157,2.4268799135761876,0]
[null,null,"Energy Wire Manufacturing",1.7837277663651334,0,1.7554290653556905,1.612316402055884,1.7512536177071192,1.6342154561832387,1.6695384415247108,1.4336159677915676,1.7432223314880044,1.8025010670385053,1.7087431607707855,0,1.6755133815990981,1.564677385873692,1.7385726026309434,0,1.6435795355868597,1.6573592360301685,1.6342558155777633,1.8769568012606714,1.6459566572661042,1.7103087786705264,1.6217484858728224,1.6337331264249741,1.8351139073730798,1.6018827986973589,1.8234596072986562,{"$f":"'User Add-in Location'!B21","v":0},{"$f":"'User Add-in Location'!C21","v":0},1.6685298065985403,1.8800850042732813,1.6289057462446153,1.4921079284401351,1.8702002186929025,1.7967358558408677,1.477227209716715,1.8371846009326238,1.6989514584182412,1.7356130692266649,1.5750622313509706,1.7174150648937432,1.6838391980817242,1.6396164996649629,1.4784938648182859,1.7376664992301696,1.6211876535928378,1.5555514968851563,1.6777053866335141,1.6342154561832387,1.6109994726796304,1.3799042624811972,0,1.5463077957912159,1.5296100877946424,1.6133148888105988,1.597942042094405,1.5513312573074014,1.5923873762930594,1.7704232802955053,1.7252255408994615,1.5462802674180718,1.7468980691766227]
[null,null,"Wholesale Trade",4.9216918012333357,4.2604867437478697,4.5771437386777718,4.3819374905833568,4.5582657577897336,4.3520154018327455,3.7993565532754889,4.095817447005536,3.6760221870290728,4.4759086088453985,4.3745871502833191,5.6648632324026043,5.3540012830519155,4.2033109505462374,5.0251205073519136,4.973101937359484,4.6802730494146028,4.6005617841966888,4.6867720414972185,4.9792028070556356,4.3808285337629282,4.28556615811826,4.4938994242770951,4.4904412239397686,5.0617050617371362,4.8931629112376642,5.1588836596640597,{"$f":"'User Add-in Location'!B22","v":0},{"$f":"'User Add-in Location'!C22","v":0},5.0712333656807713,4.7793508793950625,4.6387080620379262,3.9780926114085386,5.6416917747977955,4.0030420734889987,4.892455291171296,4.4171068048358428,4.7500436532459238,4.8152544470454224,4.5960286074963719,4.4774790570134577,4.1163999611099005,4.2535730982454423,4.6531171535775568,4.5447470460740407,4.5883099925089708,4.3342991852327746,4.6382360091967669,4.3796819229220967,4.5438493191241704,4.724928421636613,4.893087877979367,4.6466158655180871,4.1000549018870718,4.4439913162087592,5.1171524435631621,5.1535175025611526,4.538788526942831,4.2859670356769488,5.0733424500187532,4.9927196819898452,4.5109603690829658]
[null,null,"Retail trade",13.083065558336452,12.978468642548886,11.383407440870823,12.921119187406438,12.458146319132366,10.094598160246889,11.051541853807644,14.059739095722131,10.201864701687933,11.967523990562576,12.707373070859624,11.781602579676463,12.944333465941652,11.305017896183951,13.253363926824695,14.272377235732394,12.870108045932062,14.025471256735797,12.415322575597706,13.047486654727045,12.542798019454866,13.079970102824138,12.905972746889034,13.329124791036824,12.965805117669934,13.352778001888071,15.331314550616785,{"$f":"'User Add-in Location'!B23","v":0},{"$f":"'User Add-in Location'!C23","v":0},13.794209611630013,11.211240334425144,12.607714962530993,10.704883592571328,13.254403934364548,10.678305258151301,13.557706983646234,12.86424879085518,12.381229163072781,12.688295893183726,14.372848515310688,13.320341231294735,11.43749765978602,12.297222758767134,13.07429182543726,12.478308544044724,12.643148920207681,12.295467029503007,11.726474809932139,10.155825942719055,12.602769603843461,13.417690031542751,13.361413498203595,12.25913145899059,11.854177090079485,11.988147258187484,11.520092274328906,12.995672987749478,12.919450261921227,9.0067944943547964,13.740595994595283,13.629888420333407,11.709638152436582]
["To view the data and formulas simply scroll over to the adjacent columns to the right.",null,"TCPU",2.8403067194770877,1.9338000754046241,2.7354449176279898,3.7222009233545914,2.9635142263164069,2.8143265234634156,2.0136831498563699,2.6263047648311479,1.4051861840173296,2.7131166229335206,3.1170866287853185,2.17158942847241,3.6434941771188405,3.0111613402544588,3.3072635711646678,3.8623355558966281,2.8148996868119021,3.3479832448036908,2.6326572506462265,3.4320114545030442,2.1810799836204513,2.4296806303490599,2.912032963025688,3.0496539608359066,3.4324731196688951,3.3701326498436912,2.6656246661050393,{"$f":"'User Add-in Location'!B24","v":0},{"$f":"'User Add-in Location'!C24","v":0},3.0946522093146065,2.4118989091380718,2.3632292807419972,2.661657524944169,2.8595985917761775,2.2376503105483159,3.2416934602059033,3.1544680737032751,3.3049263632760555,2.5960162163507094,2.3847374592858785,2.9391373204349653,2.3107422948882315,2.8045970756228606,2.7797099200261068,3.150178080375015,3.1995849849064659,2.9529671251365275,2.8569118885801479,2.775829425043308,2.5145497781487705,2.890816963454375,3.6510350792079205,4.5238260630878528,2.9039609871651506,2.9174260719078511,3.6434735790610042,2.7602308740710266,2.8280911756124736,2.9958148915987386,2.6886626982271262,3.5666795416088934,2.3021663382865052]
[null,null,"Insurance and Real Estate",6.4953806382639891,4.3113791809981947,5.8572134237227846,6.9988857604193706,5.8478486414473601,4.7363298104775291,2.9179491308463379,2.2153975820548824,3.1363709613620347,5.6283752778726059,5.922266895009126,4.7132830015478646,7.5464015957934514,4.0761794169522085,5.021949397418318,3.7474382379498148,6.3230622823299472,6.3237970561760717,6.9172909169385655,5.3179476649356179,4.7368853711904517,4.188144614050942,5.3606398175267893,4.3126103752232865,6.8631981208788053,6.5856552218185573,8.068256798690129,{"$f":"'User Add-in Location'!B25","v":0},{"$f":"'User Add-in Location'!C25","v":0},4.8151419220325531,6.783838065169018,4.6284246869114671,4.7426318403065464,5.9468078934368549,4.1400061743417886,6.6066478002089033,5.9154415628311616,5.1951759159048567,6.7186676573132633,5.8680119110638183,4.42734934359114,3.9750167394900062,4.4184953187453386,5.4932548478986218,5.8819838149610106,4.6018402107324121,6.1181190715623064,5.9367961517505741,4.7355538176107679,4.4586892402596865,6.9931249542526208,6.7294333110591742,5.9689743178496686,5.8100987390370422,5.0469218514642282,7.0298954568899941,5.0991042355240657,5.0685031449971412,5.0894262782983715,6.0511278582732277,4.5318722673008631,7.5520486016206183]
[null,null,"Finance",4.138733328033263,3.9299241792914037,5.1026351816055167,4.1056606917455047,5.310984100565161,4.120720458495196,3.9540717601022877,3.0879537927252492,3.7158334225343688,4.9501717673990902,3.6920646922135392,4.9233929228083717,4.6750012541759798,3.8746524675044753,4.3819167219674258,4.7465888243859355,4.5045603727224259,4.8348646667288042,5.1792186127680644,4.5867506991837823,4.7707193937063685,3.3663601672942405,5.0926475976304433,3.7018888279492748,4.189394006367813,4.9799667032698567,4.5905566753447946,{"$f":"'User Add-in Location'!B26","v":0},{"$f":"'User Add-in Location'!C26","v":0},4.8798513233427636,2.9948547330693711,3.8497260362929202,3.9615250917701017,4.6776463110561801,2.6971605467184752,1.9214437085657106,2.8768462536923898,4.3466905229425112,4.620162645740546,4.7048982589894557,4.5330532399186358,2.9709915200110339,4.1093328748329663,3.1092949373816494,4.4708081963566331,4.2315751463673132,4.6150472445847814,4.43379946899441,4.1388303395058381,2.722710655951583,5.4224590181837398,3.3497526611423609,4.4320716532885527,4.5223199089837696,3.9347269368388704,4.4127944162169292,4.5288946201582645,4.0139922064825955,4.1868730873909072,4.317788460435442,4.5243539315177532,5.0970420794070739]
[null,null,"Other Professional Services",6.3201273687551147,7.2645900123763143,6.9866925641376989,5.6115762927117041,5.265560438746439,5.4678336330654185,4.5519557951775562,4.3014267203175942,3.5437530443921399,6.6874565263602399,5.705006334855022,6.4295110070215538,6.3322022885876885,4.6918387429575326,6.3283705718238261,6.6737800157473899,6.6194681623997926,6.5870511883686822,6.8456640748269759,7.1184221640971383,5.6707999319368989,4.6932448195545948,5.5141709460210073,5.0219849861070154,6.9961693578496895,5.2346701008664747,8.5341940972838515,{"$f":"'User Add-in Location'!B27","v":0},{"$f":"'User Add-in Location'!C27","v":0},5.8035296795079292,5.8875181475842702,6.2420454157610381,4.6488522631512037,6.1879489440887134,4.3495421738124351,5.7388203548049859,7.0725598648153163,5.2147303633821256,7.1679391788499371,6.4987478622443247,4.86400139845985,4.5906247077324052,4.796059542492177,5.243382899202027,6.3336715799322105,5.2166972450959355,5.9749292427016298,6.1066552303897863,5.4881436283563154,5.3222392328524819,7.3181757991959486,6.771514039303197,5.9055343506102105,5.9730621499820238,5.393261001623161,7.0601896418053247,7.8023316800469509,5.0743714988605619,5.4188435583860848,6.687676423374616,5.721979494547881,8.3439041614136293]
[null,null,"Office Services",9.7570001184408692,9.6271562559280923,9.585471225281065,9.8261179505301897,8.0269729841098094,8.1057725586905356,6.4282826660882142,7.6849572112704418,5.175284811573766,8.4178502062976186,8.6552065044966398,10.19058102928139,10.987077269539961,7.7934532717505345,9.6002660201255114,8.7875278438874354,10.965559691172999,9.2840086408601881,9.521492495881791,9.9813429258741646,7.7847677300777383,6.950006239619789,9.0717262411731916,8.3545020747113874,10.566583509038768,9.3384484554778489,11.944216056952273,{"$f":"'User Add-in Location'!B28","v":0},{"$f":"'User Add-in Location'!C28","v":0},9.7774433449782041,8.5089913526068131,7.4826570312379026,6.3841066842509218,12.970021736137459,6.1864573876614379,9.8507723487876699,8.3111219755840029,8.727802505720005,10.147088644218634,10.769351247706192,8.4664978632251149,6.5443238922814784,7.4296315702621722,7.8237255599264826,8.2414139686183727,8.5885122520363613,8.771754813974038,9.5097914031286788,8.1521547345859915,9.4069051479797068,10.653577262039109,11.330282611694749,6.3173908728910515,8.1278973793959839,8.0796485621109237,9.7253866870528523,9.2634261797629929,6.574389125192603,9.3352532469009386,12.278972768641795,9.4062502964046253,10.219950538536956]
[null,null,"Architectural and Engineering Services",7.7801747861773345,7.6672977776428164,7.8111378574276822,9.3538226457488083,7.5424537832602283,7.3472554640680174,8.0788050701644192,6.7244700572653739,5.7206158293014244,8.69014090470918,8.0749271631004564,8.3871467401298467,8.9805347907649526,7.6559775587824817,8.7396104946835909,8.3285783962404771,7.8398507185332011,8.8760630582085458,7.6732651013921584,9.1868848999144426,7.3192935712982576,7.2842217331008232,7.822875779967597,8.3820893816007498,9.2786701183489235,7.6861204935608818,9.7873712182399419,{"$f":"'User Add-in Location'!B29","v":0},{"$f":"'User Add-in Location'!C29","v":0},8.0273601460149671,8.689548933257905,8.5126635518371767,7.4120031275527092,8.9034751990387306,6.8233674668462356,8.7119333590459309,7.6482603710163222,8.1666405185362994,8.4397477602698761,8.9497783256356858,8.0402945874821921,7.2826712889052247,7.7819363279314304,7.4384967694315618,8.3944579019537056,8.0931632972921452,7.5293419300151179,8.1412621005675483,7.3767889107892257,8.8575520480470686,8.1964897133077699,9.6796186608523289,8.2112135434410618,7.3037891293422676,7.7575711782434658,8.8601705560599147,9.617796100355589,6.8949708604009237,8.1964142571591996,8.9598005190831351,9.0810010594348132,9.210607774052086]
[null,null,"Other services",9.4584295969656189,7.2982574068450887,7.9889928150672853,9.126460566029456,6.9812144233197406,6.951750702042248,6.830639388262842,8.3113360055709755,7.0803575824039697,8.5201910512107109,7.8941483131050125,8.1522912586032987,9.5824941768243299,7.9105387899766404,8.9653022448458213,9.2426369238042252,8.1509775540460545,8.9747730784172379,8.9956827332214413,9.3918434452480373,7.7484512840181647,7.2735273895703099,8.7272194137861696,7.9184295812350758,9.5444078777537467,8.3202176417920768,9.423200219930866,{"$f":"'User Add-in Location'!B30","v":0},{"$f":"'User Add-in Location'!C30","v":0},8.9784881047336143,8.0812827011923627,7.9400817274676569,6.914094311503435,8.807592612222825,7.0243769829920577,8.821669119268071,8.5098304268733393,8.8608396099745548,8.5487791121819576,8.3721672064250168,8.1704638861813308,7.2287149916779603,7.7148764553566789,8.1875745883023985,8.5026127593319796,8.4934099762992972,8.2208565310717212,7.7190436563837617,7.0010737139521986,8.3211134272985152,10.010278001289493,9.1157620782280873,8.2931513885119799,7.9185195023423178,7.8911620759530523,8.5093320070217651,9.7404513065901188,7.4585901666250836,6.339169153690805,9.0861305212352867,8.6908758714131018,8.5116194287117235]
[null,null,"Government",10.163609937365955,7.9686293167236686,10.133845016262462,12.217995866209289,9.0630466738032389,9.0111690955297696,10.404067830392515,9.1895009137521591,4.7467649019520968,9.7992621226348984,9.8049197395207841,7.0604234315634296,12.394104849761806,10.252528111313834,12.753680670896122,12.606082374383549,10.202971504344982,9.2826876323819594,10.855692623480666,12.238089142708253,7.2622649577479566,9.891072534801836,11.152892640000447,11.880658763938364,11.960084811516003,12.285571316747575,11.240240627792437,{"$f":"'User Add-in Location'!B31","v":0},{"$f":"'User Add-in Location'!C31","v":0},11.241032103740935,8.8771519518350708,11.481510741096791,9.6220680510884726,9.5304403485910978,9.8302565441785461,9.5474363371545081,10.989083448002409,11.473115670602745,10.262934583890708,10.899118483283935,11.104913399916857,10.013292537998057,10.387588056485033,7.9692420722966988,10.01937302005804,11.486677674808961,10.882049889567993,9.9315503062687149,8.8571480355238403,8.2934065254651053,10.451975263182392,11.941160995623632,10.545327138587734,10.731699777988513,9.8972168455673426,11.202118135559394,11.468720266368596,7.7732727870203817,8.9682051959827298,11.023657862067136,12.792813252394083,11.107478516020103]
[null,null,"Semiconductor (solar cell/module) manufacturing",1.0734186327793229,0,0.9573411738998453,1.1681583834366058,1.0641531360820984,0.9365307622602288,1.1032140280159426,1.1388689911281558,0.95512528465667235,0.98784125417890678,1.0242781578235223,1.2615117588093583,0.80073960293346724,1.0044273098169918,1.0097694946846492,1.1493921626201817,0.8920962435888572,1.0848905744267181,0.92625302506584517,0.95591672814228157,1.1131226752005832,0.96828904527593662,1.2293180997522783,1.1550700011807429,0.96774092432059033,1.0630491510243483,1.1813104706750788,{"$f":"'User Add-in Location'!B32","v":0},{"$f":"'User Add-in Location'!C32","v":0},1.0277502553563722,1.1447161230402934,1.084928820880366,1.1711627244949341,0.58648056452962716,1.053256651045571,0.89930476153820327,0,1.1572112159829744,0.70170222967863083,0.32415787655283029,1.0735086175337643,1.032260873158213,1.1186678243774764,0.95311781512179838,0.98563140693684692,1.1476227361971223,0.84817699615804243,0.53932667607572715,0.93703441878019922,1.1863329574255876,1.1194437815689704,1.1852443538732393,0.64944906826590143,0.89940301738154715,0.75919028644410658,1.1018371556846189,1.1446044340100086,1.0507071612166687,1.1251268995479797,1.2215531310984786,1.0464931294112139,0]
[]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",1.8019677757087678,0.60874574271526005,1.6467698514058238,2.3240915448159103,2.7623857632380218,1.6606026947578978,0.79520808569633272,1.209531893749521,0,1.6828786697697413,1.9506718644592533,2.4553112861106778,2.1979575641100397,1.6801112011095185,1.3349172465694774,1.8909062003573158,2.4292541266455543,2.1288097108007284,1.4198460120793448,1.8939442795894144,1.3231899702823211,0.69767700835397017,1.5983712631246234,2.027866444826449,2.1865915110049938,2.6886475528206009,2.3896210300099705,{"$f":"'User Add-in Location'!B36","v":0},{"$f":"'User Add-in Location'!C36","v":0},2.4124194081968482,1.1330851230956867,1.163225372686115,0.81261388858697092,1.7162114286616303,1.3955871958855202,1.6986170369975462,1.390743205286008,1.6022911278256222,2.9563380668547223,2.6351210680640276,1.7086576505668754,1.4805421429170809,1.715165395052733,2.0149413639218303,2.6779597647619182,2.4736960324608748,2.8015897283696032,2.8673262112195501,1.6799087034026727,0.58253885767295333,1.6004936027268757,2.0345188687415425,2.1645245790804193,2.3655913021309614,4.0992478059657698,1.9104918194720484,2.8778933188266782,1.8383846360388565,1.4358421036613165,1.6413441401211917,2.4832011520943236,1.5624796695735039]
[null,null,"Mining",1.8796892166137695,0.56868375557056372,1.47065099771472,2.2164829364721328,2.1563288232554561,1.561055570408918,3.6970032125279526,3.554532783618872,0,4.3824859011000488,20.508373315783516,3.2520124463067539,1.9909739148789558,3.3166409644527715,2.6492086217023325,3.5810737609863281,3.0088301948879077,2.2980234035547231,1.2653961596281633,4.0232529571090918,5.4807745615641279,3.5896264228267949,3.0006419610286108,3.0339865338975107,2.5267340342203779,4.4406684377919072,2.3407601619112319,{"$f":"'User Add-in Location'!B37","v":0},{"$f":"'User Add-in Location'!C37","v":0},3.4848201309425244,1.3702473294907722,3.8513261269832006,3.7418816607931387,1.6778790570687558,2.7403541509655942,3.8769009355185688,1.7264031949250596,3.3929645427759145,2.1075513950292617,3.6998363992442256,2.183626617210499,5.7977982396664833,2.4802968398384428,3.2865266661713091,4.5531086852585059,3.6134234995081806,1.928117959395699,2.0053336931311567,1.5761157740717349,137.15920710909194,4.1778366807578271,3.2810404057971017,4.1894776993903564,1.7480562320653943,2.9498772137406943,2.3894017813862236,3.4391395181849385,2.1184156251990278,2.777267815410227,1.9161909905032837,2.5707924607871235,0.99163461768108874]
[null,null,"Construction",2.3562295372710635,1.715298775294742,2.2535148641377361,2.3161537542624169,2.7336471309881802,2.6486396432915686,2.0877250177901496,2.0174634440597399,1.158956487464416,2.8949009965888051,2.5647478587042438,1.6703834312226358,2.6656210536303084,2.4494664147448493,2.3095749688408147,2.3583673244099979,2.2351241685273475,2.2425673398201775,2.2689256553539932,2.8941302297972165,2.1140756074775875,2.3129738867855623,2.8330910443343238,2.5214444897558197,2.0883867138093439,2.6152171773989945,2.6981055108802887,{"$f":"'User Add-in Location'!B38","v":0},{"$f":"'User Add-in Location'!C38","v":0},2.4261820771463554,2.0017608885273268,2.4563719580220842,2.1581615592179428,2.0465976107509984,1.9806720546848264,2.5028715550632219,1.8903555471419067,2.7786788172175072,2.4459175244880593,2.7419119687663827,2.6266400684995732,2.4416155914401947,2.6206393581716623,2.6460060385997903,3.0045039434604046,3.2112071454563176,2.8245008120851436,2.7528285896984297,2.6292118664203281,1.9744822883514317,2.4854152324030139,2.540967396380525,2.6445085877871222,2.5974540931914265,4.1090677456547251,2.7799431292541814,2.6137674450492492,2.2582926184301724,2.3397912084865387,1.8768698550584146,2.7885697184274929,1.6741790941019687]
[null,null,"Construction/Installations - Non Residential",2.2128128331109242,1.6037975425219246,2.0742893164773388,2.2095984265561444,2.5967133208622464,2.4109607963971338,2.1051722512193249,1.8804582834701977,1.0325493702592183,2.6886904309148747,2.4147850903542203,1.5175234704808804,2.5321402423737678,2.2333090490900807,2.1306261882653685,2.2606553640371709,2.1340996379045856,2.1196854808710843,2.1114774507868375,2.8776423647035627,1.9756757043860493,2.2034504706855005,2.6350935078217081,2.3176193927664697,1.9793986534171193,2.510312908509845,2.5556599910560132,{"$f":"'User Add-in Location'!B39","v":0},{"$f":"'User Add-in Location'!C39","v":0},2.2587011793651004,1.851489995245289,2.6450771191882292,2.0089427444279613,1.9358589644618405,1.8140005529270502,2.359178538279683,1.787505898927741,2.5939251992429089,2.3332165132189009,2.5136722882995994,2.5024202747424393,2.295772062594275,2.4608279535359561,2.4537974333320194,2.8130061160594053,2.9363506168680722,2.617349965460861,2.5468129880301542,2.3919352179990985,1.8566026877012869,2.3292536084885631,2.4547760631005766,2.6274149254451267,2.3966316236737901,3.7418932608501181,2.5469279668027203,2.7229063866766197,2.0949000567675093,2.1346081803808756,1.7554654506137171,2.6208329587926626,1.5890898033260612]
[null,null,"Construction/Installation Residential",2.1729615541087899,0.58250086751219399,1.9600681313179305,2.3187678171074748,1.1675412661749762,2.4120569576596997,0.47882568988946672,2.1689572933772525,1.0528837979259893,2.657110352152666,2.4615410037104857,1.5707231941779098,2.5344330009018128,2.3431973978161125,2.4083449157058694,1.0077119103079801,0.93990761018731062,2.3507037392646208,2.3320612719546214,1.0363627571390654,1.2101204506408549,0.71219635488970168,2.465370751206192,2.4897685196062147,1.9972785342434596,0.98692256662801314,2.6064965146844927,{"$f":"'User Add-in Location'!B40","v":0},{"$f":"'User Add-in Location'!C40","v":0},1.2214024586604237,1.871904862606701,0.39479472645195074,1.4620505301025264,2.0105542650900921,1.856906722479337,2.4607020676861504,0.62084787877838554,2.5346025150605764,2.4463674414241869,2.5392612004264818,0.83436277774111878,1.0394299181511126,1.122772940414827,2.186752644354987,2.1179285325124275,2.4288047747608945,2.2510325951426551,1.6618831823606814,2.3898092468605063,1.7936511280290748,2.4124205269010153,1.2913136278026907,0.77543729295492325,2.3622302475989745,2.6623057566110635,2.5554209442798483,0.51956839522515097,2.2271142836796174,1.7430677394848615,2.0963652408100106,1.1776789400075049,0.65839685555988969]
[null,null,"Manufacturing",1.800311271588743,1.4222395695025039,1.8814851532170638,2.0125373861439515,2.0731765281834549,2.3325876705036719,1.3785516713789234,1.3543822648224282,0.57059883627669961,2.4110087217081215,1.8433181978663646,2.1447501192041085,2.0758677678181301,1.9540238209646665,1.5662661568722551,1.7401511947479098,1.8544859277502026,1.7450079526380531,1.7501187146475492,2.0060740579875089,1.5163969515743396,1.5369865671670646,2.0737433486795132,2.0626674261186682,1.7965628005876451,2.0850853156643656,2.1735472863179846,{"$f":"'User Add-in Location'!B41","v":0},{"$f":"'User Add-in Location'!C41","v":0},1.9570167628486737,1.4679493126308152,1.5169489532338996,1.7131671354340272,1.87618950306782,1.6271094052300898,1.6627430341725482,1.7117062065451873,2.0779542136882205,2.1245830719959042,2.2717496318930435,2.1285008018951306,1.9431370701134947,2.241191570223398,1.8911432141326419,2.565899137041336,2.6974165425076766,2.662130808906447,2.4738310951435944,2.3393807177722006,1.563960785847335,1.7597032602414366,1.8106394000205841,2.0010046266391837,2.4259373102141923,4.2322166366582872,2.2087832378903531,2.2008069991451671,1.4400178897304856,1.9002181306775816,1.6823854019509863,2.2089328155212575,1.4046285400459284]
[null,null,"Fabricated Metals",1.9170982252533844,1.7006637461301757,2.3823850456534363,1.6567778794503794,2.305628940099623,2.6234011293911355,1.7485043206592885,1.5381422002867955,0,2.6960136123546743,2.2168047479013118,2.1378828367082083,2.1702518495844632,2.2105696353970505,1.8279246796921986,1.9378665765611138,1.764234482515149,1.7697588496091889,1.8938346250755032,2.0559482447257857,1.8086850097993525,1.7679317477272778,2.2885009017659397,2.2810378434454521,1.7992489963043028,2.220775198645708,2.144791421003458,{"$f":"'User Add-in Location'!B42","v":0},{"$f":"'User Add-in Location'!C42","v":0},1.9917619148405588,1.7379007862835396,1.8239285309867161,1.9627813286170728,1.7817290061857642,1.8940332633693044,2.0732473712868806,1.616301970147505,2.2214489019498593,1.8892342270147511,2.4821718491432145,2.2277648125479863,2.1960630206073204,2.3436892410603964,2.1492848599829326,2.6685663378093301,2.859064165775369,2.5590075952250784,2.5535262895793451,2.6281973875877336,1.9206778817787404,1.8666510440227462,1.906806092987805,1.9973763405549818,2.4106421532427391,4.1556876672477259,2.607501036873678,2.1342110379440031,1.6194660605453863,2.1239635708128533,1.6435753783074822,2.2804250281031537,1.3946947924247604]
[null,null,"Machinery",1.7004432221874595,1.0760550890117884,2.293562225997448,1.8066044512670487,1.9914262134116143,2.3277548276819289,1.7399718456435949,1.6485222238115966,0.4953926446614787,2.7175416194368154,1.8952053473331034,0,2.1412549822125584,1.7470374840777367,1.6446994715370238,1.4824254016857594,1.6239482499659061,1.5916879163123667,1.6443853967357427,1.9248337666504085,1.8105084497947246,1.8278412932995707,2.128759540617466,2.0755957067012787,1.5993290103506297,2.0397101652342826,2.4588913870975375,{"$f":"'User Add-in Location'!B43","v":0},{"$f":"'User Add-in Location'!C43","v":0},1.8042536489665508,1.7284351098351181,1.7784930155612528,1.8257887808140367,1.7988354524131864,1.674874794203788,1.4813470317749307,0.94521148037165403,2.1930318265222013,1.4575002118945122,2.5288047164212912,2.0602568783797324,2.0759773319587111,2.165459401672706,1.6138645453611389,2.4237690961454064,2.5490501220338047,2.0566729900892824,2.2018602765165269,2.3238791492767632,1.7128198121208698,1.3299267649417743,1.585142373046875,1.791155360173434,1.8393949747551233,3.6073341020382941,2.521870929049328,1.9185093261767179,1.4582358386833221,1.6852898674551398,1.6460168214980513,2.1332501370925456,1.1942337995860726]
[null,null,"Electrical Equip",1.6552047908947032,0.65107320329194429,2.128498943903113,1.8746649475507839,2.0852509365286878,2.6036920880758636,1.3288039033130934,1.2244170122249152,0.71040676229743549,2.6273069996987619,1.63311093853366,0,1.9643374566108951,1.998185691013131,1.808123270670573,1.7422763352753015,1.6111209008001512,1.5066320614148212,1.6232084228146462,2.1855811252388904,1.8487493171486804,1.8543620724831857,1.8817147772799256,2.0778661004958616,1.6667667076151857,1.7415951246856363,1.9511798274132515,{"$f":"'User Add-in Location'!B44","v":0},{"$f":"'User Add-in Location'!C44","v":0},1.8405645252555929,1.7676581951879686,1.6335548918734315,1.7086893871266355,1.6773432018936321,1.7624289707470966,1.7187978990616337,1.6636504024587653,2.0045956027123237,1.7964150803063506,2.0459072923147552,2.012684045299407,1.9877230428880261,2.1018841394814114,1.8764666562439294,2.323135506722235,2.5456146860635411,2.2082458414057249,2.2784683883831067,2.596818393276584,1.2398653286759571,1.5211598104046238,1.7339091075268818,1.6735510518473964,2.0875840827982914,3.7801929340567639,2.0074657855495328,1.4620829884723952,1.5877229500842351,1.9984266809237901,1.464690718599545,1.9736103191170642,1.0529371769197526]
[null,null,"Battery Manufacturing",0,0,2.9709366829164567,2.4593158024613575,3.0951433027944257,3.2681581948393137,2.3140931360183226,1.8624005907325334,0,3.2540004458478702,2.4735237090818343,0,0,2.7459981467134211,2.4984536837506037,2.7177379387681202,2.3379009795445267,2.4389280093613492,0,0,2.5624034943119174,2.6303446856878137,2.4622195792454544,2.9056186188933673,2.670286488789384,2.7472124279186292,0,{"$f":"'User Add-in Location'!B45","v":0},{"$f":"'User Add-in Location'!C45","v":0},0,0,0,2.3567292203185382,0,2.5867724034094044,2.5598039293801915,2.3570831232173468,2.8859694260422901,2.667550681739725,2.8825251133211198,2.8465217339095248,2.8826104979361258,2.8348268411492787,2.6852745215098062,3.1772611397568897,3.4829305961567871,3.0909946836451048,3.1336128045153875,3.2657706916973157,2.28196612481148,2.3701577007129631,0,2.8307752711798555,2.8651530768281672,4.7624766749720422,3.1918833717223136,0,0,2.8521085939099713,2.0647294675150225,2.8257319799033547,0]
[null,null,"Energy Wire Manufacturing",1.5023336692522931,0,1.6562595008521952,1.4489581367020967,1.7515722936199558,2.2748430416148198,1.3177874216469385,0.95327338480180313,0.57365606933511715,2.127840595860635,1.6954198947516821,0,1.5670770201631772,1.6811140057861165,1.5074343501880605,0,1.2495174061867498,1.335818039473667,1.3744444295924196,1.7143644312376618,1.284601967821839,1.5694052673155261,1.7023916885416994,1.8751809879015851,1.4307498675520702,1.5618101191777056,1.4631015382787234,{"$f":"'User Add-in Location'!B46","v":0},{"$f":"'User Add-in Location'!C46","v":0},1.4957293092563588,1.3810203280500186,1.3287928219764464,1.3723667372939408,1.2499320814686437,1.5566336185701433,1.4986218880581599,1.2035379076516757,1.8382307957577448,1.5076501446385537,1.7276984286564654,1.8574122395566715,1.8947473623419322,1.9210600545329433,1.6061975212507351,2.2745280983627483,2.4962185198260891,2.030240381917646,2.0124603189447874,2.2671271652303715,1.1710085856017247,1.2045937840656569,0,1.5277653368570472,1.8191182895373272,4.0649049000073507,1.8522675832112629,1.2650837680344942,1.2469984433984245,1.8518825359241937,1.1350456822303034,1.7696548187604515,0.87287828742816886]
[null,null,"Wholesale Trade",1.9672329184085353,1.3615027944713416,2.2264872776236411,1.8021370291667491,2.1748801466834284,2.0927695856532011,1.5172924007312634,1.4732773764538025,0.90833045977453708,2.513820515371056,2.0356929786516567,2.2843440575601366,2.4812805538116423,1.9800692658032526,2.083519554104257,2.0563994755061312,1.8386816335547143,1.8135021145934949,1.8781389141795219,2.4221389452277107,1.8488849546933928,1.9337405856501289,2.0779527286243198,2.1141253847619552,1.9664922362754709,2.3185867155543938,2.3909334054157769,{"$f":"'User Add-in Location'!B47","v":0},{"$f":"'User Add-in Location'!C47","v":0},2.2724008451615818,1.9738866593311029,1.9791067923061025,1.7001736154763225,2.1555971554783642,1.6768947061547517,2.2519372626582483,1.5843792372180743,2.2828199881245257,2.035832574044373,2.2355499574613078,2.073415878361037,1.9078933966197986,1.9888164784211952,2.1775861850034208,2.3854630109637029,2.361498522953561,2.0605753982079831,2.2452623987486251,2.1077044558923719,1.9591593453995233,2.1049345894158416,2.117563509782995,2.129186992923461,1.879051335381257,2.7028244115923781,2.692699153666732,2.2743129346854998,1.8046107146291281,1.740572705806595,1.760935724523728,2.3264642121400834,1.4279341295663677]
[null,null,"Retail trade",1.3680193666926401,1.0131720697094582,1.4447047730405889,1.3597238734810653,1.5452866046014662,1.2146591997432139,1.1145728048450219,1.3128711243589481,0.69411659126510161,1.7473445104267784,1.5513317507898023,1.2067805284511544,1.569281298243357,1.3623116087770748,1.4178815864517305,1.5147324933263357,1.3304251413859294,1.4392688911118194,1.3119424877052537,1.5855946763546882,1.3615786900777302,1.4845231404561483,1.5213754391241932,1.5747957949152964,1.3254576723018807,1.6283307972068559,1.8540075199332782,{"$f":"'User Add-in Location'!B48","v":0},{"$f":"'User Add-in Location'!C48","v":0},1.5877574006954354,1.189409945824903,1.3622870416698343,1.192179477714493,1.275272804534364,1.1506758067422285,1.5804298515091399,1.2180527361567151,1.5196884977603389,1.3858346139599464,1.7589000587691805,1.5634539804058876,1.352730436953242,1.472442674922372,1.564267970559126,1.7128203546215675,1.6478747499203255,1.54319921938959,1.4669265404432834,1.2220932063942185,1.381605795900265,1.5724873057382549,1.5124681365269461,1.4588030169823927,1.4691162886019953,1.8570980620241451,1.5977545755352089,1.511865511911358,1.3325755821730563,0.91172056255226364,1.1930589801537064,1.5984277142736014,1.0073832403399987]
[null,null,"TCPU",1.6459099767050123,1.1392078290708358,1.759503563941206,1.9127121420189885,2.0535627809627677,2.1910006351717901,1.2976505527583497,1.4097189881469308,0.75744622378338411,2.0178269417523795,1.9915142662181986,1.5019991828209558,1.970507829496176,1.8836791794988279,1.6327520716943908,1.7160255416875929,1.7987948070476734,1.7352274094296156,2.0128598992187197,1.8648718093427554,1.3101255873733137,1.7891723795510937,1.8125932668786147,1.9783310614191478,1.8128621610901507,2.0371776976298488,2.0132277536646428,{"$f":"'User Add-in Location'!B49","v":0},{"$f":"'User Add-in Location'!C49","v":0},1.6360629855996311,1.5967468904886006,1.4576222344563377,1.4956032619708746,1.7785860972829384,1.5504364113905733,1.7550353526342759,1.7045036150314203,1.9749742496676419,2.2131977291935199,1.4465984673510957,1.9111773628182567,1.7714452879717582,1.8991910842930373,1.7089606317417003,2.1758129258965684,2.1500978179315711,2.3357279629355068,1.9808796232925148,2.1700329317541769,1.6651087099599731,1.6524805332628354,1.8875070137090633,2.0096307058690255,2.1461342590416286,2.8898555714940626,2.3420726125329301,1.8810197911186248,1.5396692244405521,1.4850364583008906,1.660183311325852,1.7897643498219522,1.3107381557020084]
[null,null,"Insurance and Real Estate",1.5764792404691488,0.92934061647989652,2.0008200972627659,1.6559795304556657,2.193749307613436,1.3571586560904485,0.8886126398286095,0.51675322901085841,0.57530843208732707,2.0897886651091313,1.8156373745947145,1.121544909706768,2.3112365093789289,1.3854671626108976,1.2510205740177498,1.1356958027207451,1.6648398277611292,1.6098545502980268,1.6822405269292922,1.4930514946685294,1.2223729066427174,1.2516612609689439,1.4802691179429595,1.4072657520678162,1.6696597649785734,1.9545387536464092,2.0547887882277851,{"$f":"'User Add-in Location'!B50","v":0},{"$f":"'User Add-in Location'!C50","v":0},1.5629011574321658,1.9436130249808028,1.2763263644914142,1.3653043410272725,1.2796073089274937,1.0752859677320614,1.5997473776183166,1.3263407176723505,1.6373709347697272,2.048215698534801,1.6757597319999065,1.4480564533157236,1.2007486019578371,1.4173908460608466,1.4784165021784927,2.0146459424563998,1.5885994246675408,2.1768952085015365,1.9914683079394986,1.3538768155887029,1.1122235866161447,1.9213583380998875,1.9424994350589222,1.6991828885092932,2.2589716872778194,1.989158250652536,3.0379291872946586,1.2231256018021621,1.2171466036457397,1.2596340052322288,1.0093709293078557,1.4676614740222604,1.7574258127011588]
[null,null,"Finance",2.1764652607740613,1.6327513592837262,3.4493389993265242,2.2055512312860119,3.8522864954908753,2.6921529616305726,2.3728840674570773,1.2703647735958741,1.4443327806980388,3.9191209633146831,2.2198535269405992,2.6497023964039212,2.9931869173501067,2.666966760362123,2.3235300554972067,2.5965014887519526,2.582825169968979,2.4417980750460764,2.6971952593543969,2.7952343179063837,2.7732770814336316,2.1235889507507077,3.1777505542684827,2.3850486624399294,2.0953144743102943,3.324420406551146,2.8561303962525844,{"$f":"'User Add-in Location'!B51","v":0},{"$f":"'User Add-in Location'!C51","v":0},2.8832301603118204,1.606114813511784,2.3073323579673146,2.549888625604833,2.2398868557972902,1.4935401260240171,0.94689335162584254,1.2493256978374905,2.6796485966087027,2.737731802020249,2.9551197994197937,2.8715818870526717,1.8436952201922416,2.6647511286733194,1.7253012236600282,3.1031482720885153,2.9185276236886262,3.0667170158616184,2.9131050961647107,2.6978099718607114,1.4857481737422162,2.8921267100479375,1.6529999064242784,2.5407888575233222,3.0439372508370366,3.095643905949347,3.2499528369847539,2.6611842329186528,2.0246234556241327,2.2848040871394075,1.7522423670650547,2.8372030441602467,2.4839212840240394]
[null,null,"Other Professional Services",1.9165266521188309,1.5997069808016184,2.4987534406444949,2.0599875546050113,1.961876911946232,1.915149473692036,1.4532645999049048,1.3700274842555102,0.54935760328326333,2.4954834320652002,1.9576297839847785,2.0301122649556809,2.5508676784500555,1.7063461959604969,2.0065056205847744,2.1659237314653588,1.9701652684059852,1.9322368714642326,1.9399784203584618,2.6889584881395567,1.9393408544769422,1.7872010186984915,2.0646848618751581,2.0330368500935005,1.9567483897916298,2.1788804970249913,2.5570302132595302,{"$f":"'User Add-in Location'!B52","v":0},{"$f":"'User Add-in Location'!C52","v":0},2.1461357093749127,1.9146834906964778,2.0154125785018091,1.6121313878808607,2.2458718741112205,1.3372966941566549,2.1522214834196149,1.9524795882024759,2.1904907884637383,2.1023807188530417,2.4164884775042443,1.858227754342185,1.6316511988285143,1.8225267741805566,1.8931146188633177,2.3423448032768901,2.1768991662260486,2.1369045501101933,2.2855350643368242,1.9267295123587842,1.8501805169905985,2.2852713685331363,2.2485251963727735,2.1182593603470319,1.9191581917487852,2.4646824978994992,2.9640934519141946,2.1699319979881975,1.6171759247281239,1.7614139170741447,1.6343337617903466,2.2555410212690523,1.5120570242456448]
[null,null,"Office Services",1.1107719973364718,0.88605280744781345,1.3726210020460388,1.1342487407037831,1.1214786858459413,1.0921567858269714,0.72890549689029205,0.79060437265779859,0.39832986429023554,1.3678834338608772,1.1633739157639835,1.1652145068165805,1.4614319906244193,1.0516188682956904,1.1210555924414645,1.0103713036528665,1.2578018959733492,1.0499543415897548,1.1086412594268769,1.3775930232642546,0.95443763695103445,0.88316391490259538,1.2025221825591164,1.1012169133801646,1.181203125725889,1.2704452922960929,1.608904744990399,{"$f":"'User Add-in Location'!B53","v":0},{"$f":"'User Add-in Location'!C53","v":0},1.2322959211820181,1.0060873706466025,0.9059898489884981,0.78350296096121241,1.4061576669350844,0.725204552460473,1.2496364627531902,0.820175996597033,1.1842168802312392,1.2562119271284997,1.4815455456555067,1.1041390425622524,0.84616435176671678,0.98127307721715507,1.0365186557070352,1.2374817348211797,1.2352476938510437,1.1967704478056864,1.3178048049730164,1.0986271505667742,1.1578233974067378,1.3662575335167091,1.3695037938553023,0.81506833396888945,1.0859469244572288,1.3534245985350595,1.4907305351688322,1.1711333230418421,0.75455160452896586,1.074381473114044,1.188714605658449,1.2199381802788576,0.96651331558454379]
[null,null,"Architectural and Engineering Services",1.9779365138799632,1.6465645494262575,2.4099930308618913,2.2888679466587818,2.2826059846150275,2.1562416386675198,2.0462638529842745,1.5357019505722909,0.95884328791124029,3.0445936129279842,2.3141574341667184,2.0588488606206252,2.5791216998672111,2.2040974551787818,2.2188715894111204,2.0506385130263181,1.9080838826295761,2.1148921183953791,1.9641603770411997,2.8105690630032831,1.9887685134933064,2.0470988111996911,2.2758544558930565,2.4056102862325015,2.2492462823601262,2.2295935488078,2.880377678167005,{"$f":"'User Add-in Location'!B54","v":0},{"$f":"'User Add-in Location'!C54","v":0},2.1689016533086982,2.295381429197767,2.2908055527595392,1.9856083381282328,2.118054090335419,1.6906291436156622,2.3779888444187858,1.6623016478403354,2.3688775144790637,2.1860769099830044,2.6771563043206843,2.337819224755521,2.047045812238196,2.2706506765042356,2.1784980584892222,2.7223464527262453,2.551507444353359,2.2411513647073797,2.4729288484934417,2.1688486543472032,2.3825153150454503,2.3167283329429664,2.5594611092170467,2.3187602592294354,2.1180302857171203,2.8775795126575665,2.8893578581342143,2.5887513416846044,1.7500562503387482,2.1237573175647686,1.8965525662107441,2.5979291448980661,1.8582621639618435]
[null,null,"Other services",1.7413496462857423,1.3674713846339264,1.9044982213096844,1.7850778525421922,1.8987903719785073,1.7004616624309201,1.3167378959275093,1.4207903192714495,0.87331165256383059,2.3031698732070987,1.9192358625910391,1.6018982803905331,2.1798443592107737,1.8086988428276429,1.7455168473128253,1.8119214440329272,1.6738968263726379,1.709807034647945,1.7414755358358822,2.1247646836542859,1.6426762179379197,1.687870566438177,1.9607871216607144,1.8224473519293263,1.7509634972372494,1.9772101414092493,2.1801449526264145,{"$f":"'User Add-in Location'!B55","v":0},{"$f":"'User Add-in Location'!C55","v":0},1.9171154372431027,1.6059687091783927,1.7094302223890225,1.5150982919605058,1.6503340707090206,1.47488300362701,1.9006256189577591,1.555296024268302,2.0228318292667846,1.79802049724468,2.0708753922793939,1.8058941606731636,1.6861911827114795,1.7771382469683972,1.8587480747275167,2.1897510960544433,2.1299038890310893,1.9736364196899692,2.0027460230832239,1.7094366453252543,1.7297215625319953,1.9618601802071458,1.9949367663791613,1.7852474180587072,1.8590700779305958,2.4697363066977664,2.3799916161034105,2.0080736345894885,1.5302165992625218,1.5572794269766301,1.5137696005520556,1.9774901814289485,1.403054451357169]
[null,null,"Government",0.25807461575119273,0.11700918724900349,0.18515031968999482,0.24172728640767102,0.18987045246349643,0.21640244963219529,0.14828285937931832,0.26956537846315526,2.9815984067909914E-2,0.28520740061063649,0.18131740592327716,0.11536719379939796,0.20923049670775209,0.28650471905041225,0.18323386280663601,0.22097098923007732,0.18179851479116449,0.1606377031923123,0.15111605604576595,0.26476625766656764,0.11167869247892841,0.33231218742854746,0.22327600335831366,0.26283863075974212,0.1704649302665549,0.26935633945256404,0.23340881036025254,{"$f":"'User Add-in Location'!B56","v":0},{"$f":"'User Add-in Location'!C56","v":0},0.23501330444536273,0.17159070906023488,0.32934016332758509,0.26477982126649152,0.14801238523966026,0.39649913156232547,0.13568546648533303,0.18989518608688699,0.27760221034744897,0.15855768525104816,0.35623598411777085,0.3927978645007511,0.38845192751338409,0.34221122179650459,0.12863718167784263,0.28573797672530493,0.29828031736077576,0.21586628850579348,0.25614140383263384,0.2109403081569769,0.18727900701922104,0.16571447885792939,0.27877956309263308,0.44497703340782202,0.19538365690313406,0.34975737050708239,0.23394975863956866,0.26017458016293316,0.11944824165884027,0.28778528245498802,0.17920547362925099,0.27870724481183362,0.15668351488509899]
[null,null,"Semiconductor (solar cell/module) manufacturing",2.2404265722758332,0,2.6321868741176497,2.5209145659292247,2.8894972822196046,3.0742903024377957,2.4591012576096491,2.1259129358009554,1.0522801932734502,3.2286562743321272,2.5917969765797468,2.7547775515368285,2.0010422535345587,2.6255721147631257,2.1357028547307135,2.4641045038129241,1.7494000637195479,2.1586730177973359,1.8872890879570599,2.5234301501596477,2.5635647584854717,2.5638641601716969,3.0938002173329742,3.1297209111737532,1.8794464531918647,2.7231235663655777,2.7415316079703853,{"$f":"'User Add-in Location'!B57","v":0},{"$f":"'User Add-in Location'!C57","v":0},2.4667836326948351,2.5956530638144049,2.545683016239757,2.8545289954669038,1.1796137829061963,2.4999308720440929,2.3890424362370664,0,3.054720554133536,1.5463062327512553,0.92325325950350556,2.8169038707101848,2.9226682202916749,3.0586144185402024,2.6052135040222759,2.9709465075546584,3.5511667963484643,2.3763457868300693,1.5705106065306864,3.0695557199733359,2.6691184006106683,2.561925792358291,2.653412582746479,1.6202369796138414,2.3735796062039656,3.3803468715976659,3.2785010237089343,2.6249139472632339,2.3227695444939842,2.7695338780611332,2.1647234659799386,2.7544234785395609,0]
[]
[null,null,"Jobs Per Million Dollars Change in Final Demand"]
[null,null,"  Jobs Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",1.3823245165312565,1.7388825810165303,2.3855549169651389,1.4409949543995528,1.8647692690682831,2.8102410849440891,1.5561403663619768,0.96332198873424402,0,2.8522018824927056,2.3081263392478109,2.103386839607249,2.3462955206430975,2.0926440294443838,1.6729200779988413,1.9723657096997005,1.7099941354320563,1.5633784321228772,1.6376416025045599,3.0835984666228136,1.4511184079398645,2.3225824255420648,2.6088321612232916,2.0990542068533067,1.5654407383140596,2.0584575074935314,1.5067881979703581,{"$f":"'User Add-in Location'!B61","v":0},{"$f":"'User Add-in Location'!C61","v":0},2.0213472459248503,1.2856875995176571,2.9927823359653334,1.823919345303382,2.2250617798997521,1.9928877273012402,1.8681659124216949,1.5482332399959333,2.4129387432248088,1.3593567766259262,2.6082355088890807,2.3261339080511152,2.4941585280091902,2.207055438355277,1.8792932636844291,2.5278118059986823,2.7654602511487245,2.1223263069483198,2.6416736074971574,2.8126305578848667,2.1463480576449383,1.5094331452907825,2.7092630202976995,1.3992034162978197,1.9495174229870953,4.2952062686822092,1.3747066141626672,3.5548153349446672,1.3464563431694641,2.3978403914765187,1.5792533318954489,2.490854951783672,0.73543822846006157]
[null,null,"Mining",1.6596147772194683,0.77354027222895971,1.3488377142643584,1.6834797582764558,2.5999915772590088,1.6760685478431592,2.5530050388280898,2.9697868236597036,0,2.4685803980067158,9.4551622141962479,1.7876575235007466,1.505149005115896,2.4516531764597134,2.308351917543273,2.3865185475003892,1.7389442402383557,1.9777440748352937,1.2870714007944302,2.1877680792324785,3.1209924808446914,2.6328826710797739,2.1064790228138799,2.0810562354930933,1.9964889719866326,3.5816611690797671,2.2172204860742544,{"$f":"'User Add-in Location'!B62","v":0},{"$f":"'User Add-in Location'!C62","v":0},2.3549900054931641,1.3438075037970061,2.6908408178799395,3.1553405817004219,1.5266168912251792,2.2095630341681884,2.3170385084290435,1.6058584779932881,2.9600440730219302,2.0718560149704204,2.379683701888375,2.2382478161134585,3.7970282374948696,2.4678830271181855,2.7019597481990205,3.349189951799918,2.9931142088295757,2.34531539419423,2.1020161310831709,1.680729866027832,46.869846288708672,2.1353635235109194,1.778500579710145,3.0063353552334551,2.2573984947757446,3.7483835634977924,2.3265310232190117,2.1878427975419639,2.056823302006376,1.5617147597713747,1.7229173978169761,2.10939844103827,0.93140032325965771]
[null,null,"Construction",2.4949034806782429,2.1434174630979479,2.8829466127035785,2.2390007255628732,3.1731791661993802,3.1647584481089637,2.4361013822033191,2.1857914581732594,0.57063317216794351,3.0722584800411692,2.8113080204716865,2.1374528824633927,2.5595726777848946,3.1102110186805332,2.7815201108383873,2.6138310696664795,2.38143965569465,2.2915367081637261,2.5086904807704751,2.9571883607032894,2.8311950307408638,2.943640407387222,3.1639967705484082,2.9844542359557384,2.0810103483646056,3.1281624772012577,2.6187126684234663,{"$f":"'User Add-in Location'!B63","v":0},{"$f":"'User Add-in Location'!C63","v":0},2.7556921519353401,2.4026386964634243,2.8657997783600404,2.8134821645347525,2.0727611895099347,2.3702549024471331,2.6582796817250469,1.9927941348826099,3.2539856113125927,2.393978477135291,3.0827572235764791,3.3048194081717619,2.9878658788239321,3.337467926041886,3.1252748285021101,3.3263552049503047,3.8555127389151496,3.2493748716403856,3.227265089922116,3.150545390312065,2.4339851819880876,2.6673386910647476,2.275222460602178,3.1055202937752369,3.0720719235742191,5.3432862473022933,3.1661640976881995,2.5162559022206974,2.5252374258658428,2.627188149130856,2.1107619010737735,3.249832968884443,1.6347737554973856]
[null,null,"Construction/Installations - Non Residential",2.7318547346284952,2.3894474954653977,3.1334185522767997,2.4988250294073815,3.5244438610040247,3.3948064310897395,2.7779110044260045,2.4226540921209407,0.63051064028944592,3.3616518702818596,3.0637134667163779,2.3509741438878491,2.8254879025753152,3.3888961586106059,3.107867133227928,2.9631199928753502,2.7217341031041533,2.562815715417428,2.7894697795305246,3.3479980274242593,3.1214216762364941,3.2769622784406232,3.4796648553974121,3.2580387266609319,2.2909572696853799,3.5228568812656831,2.950089671266606,{"$f":"'User Add-in Location'!B64","v":0},{"$f":"'User Add-in Location'!C64","v":0},3.1290773083047174,2.6478170678830923,3.4534660558682231,3.0506070227977329,2.3471748453161032,2.5676255092492553,2.9230348934048953,2.3018227636928668,3.575830737571545,2.6559694264272631,3.3720942605847659,3.7078502277087737,3.2726548918541387,3.6774647011350621,3.4140378805706701,3.6289332064965225,4.1774782974852878,3.5201526078026237,3.5441763543456428,3.3804933917514792,2.6643458345163946,2.9435363356918955,2.5839825281870592,3.522013627856607,3.3055874481940406,5.6486857733918949,3.4505600014762341,2.9900759253495783,2.7887353696630672,2.8721124765431552,2.4054200011594871,3.623955489121363,1.902396960414273]
[null,null,"Construction/Installation Residential",2.6877649199649509,0.79798199437811612,2.5213001982131726,2.4198655160400517,1.382152894477215,2.9555113975777219,0.77175302996343709,2.1499033111322392,0.4328519616712751,2.5466291583325145,2.8898248882877144,1.8610682269077434,2.7581364733908589,2.8481578081559857,2.5377603411521763,1.1440483307242775,0.97084757985402803,2.404342018358987,2.3301825279001238,1.2565797142192845,1.6870611476294892,0.946494064647597,2.6476643688017401,2.7662356599334874,2.2894034656403082,1.2339828633330405,2.6852140272755718,{"$f":"'User Add-in Location'!B65","v":0},{"$f":"'User Add-in Location'!C65","v":0},1.6378292141244779,2.2381111170755297,0.63603456364198807,2.1921952758974785,1.8533681712228467,2.176151874201333,2.6727417844522465,0.4909404418947298,3.0212001791754872,2.5113911185411211,2.846967346121454,1.0977069999184996,1.3659784942388076,1.5196071766951693,2.5485283531568359,2.4565407904885199,2.8626162751907724,2.787939834716914,1.9950650792561762,2.92918875727571,2.4733126940519514,2.5809555482513091,1.2085123821268418,1.1370042902891793,3.1197522117265288,3.5841421576587913,3.0568397357477584,0.61175790924547879,2.2650495527800194,2.0092690478220421,1.9185644301140179,1.4085283659346053,0.60063865526909255]
[null,null,"Manufacturing",1.1564822604519087,0.68084658048163738,1.9682276757482446,1.2203020110470104,1.8319934809333733,1.9141239879209526,1.5183867276907108,0.92437470860756776,0.27755249509936608,2.1429628285958269,1.5783061142106074,0.87495273116428318,1.3675734605212388,1.7288489376139862,1.2626912928502712,1.2879570617633169,1.2138105502556533,1.0682468559156886,0.82601051355262967,1.7885242764203022,1.5137550308798848,1.7610232944113828,1.7456225870362501,1.8967416084806588,1.0027636909236577,1.6117781611510429,1.0394411216619619,{"$f":"'User Add-in Location'!B66","v":0},{"$f":"'User Add-in Location'!C66","v":0},1.3545283692885284,1.3856718907720149,1.751847656087119,1.577192964890836,1.0264400238501055,1.2918982934110521,1.370376420290452,0.7817326983870424,1.7477372813134153,1.3252575782675087,1.797412684015252,1.7624299261571157,1.8084787659424848,1.8592729907999399,1.6270174821349366,1.9685066866541885,2.2868775800588801,1.6551894795840427,1.9003907469683541,1.9035816592462051,1.5565500941044454,1.3964925357197453,1.2848824604066376,1.5813055393355826,1.5223843403804356,3.6981416014633828,1.6035511599069876,1.4981309990078371,1.2550653806616765,1.4374512209401236,0.8951987349857049,1.8523770220810445,0.46298467717068614]
[null,null,"Fabricated Metals",1.7459345245506706,1.2537384661959439,2.5139268891113562,1.5508765818142309,2.3635468195851259,2.4565722811512831,1.7171356761600913,1.4972831366992578,0,2.6502159099753313,2.045203718833807,1.5921998292934605,1.9489583721975001,2.3014596195482628,1.8600532661487417,1.9221534309227293,1.6245639803932934,1.6461846474103812,1.9681857718927105,2.1360677735107703,1.9002846975515528,1.9499235505737911,2.3155217290651509,2.3834527843609088,1.5894734145301144,2.267677681838594,1.8318230140863396,{"$f":"'User Add-in Location'!B67","v":0},{"$f":"'User Add-in Location'!C67","v":0},1.9314997330671404,1.7147014310083739,1.9953549991293651,2.085779178796745,1.3830701692438707,1.7741447507244785,2.0298423574465079,1.291078413950234,2.3280794660492643,1.7989113343561569,2.4906551859727721,2.3167621765921758,2.1982276686807958,2.3798062205314636,2.324907735717006,2.6442211081342002,2.9438551671621278,2.4947187050086699,2.4634070127475551,2.4505566431254877,1.8611676547585465,2.035470442437544,1.6559465594512195,2.2060118357582792,2.3351896983094331,4.4679831811567636,2.4981527397545373,2.0233576737525989,1.9196595711315552,1.8595428953810436,1.3649285662828423,2.4169937168679585,0.94948965529116192]
[null,null,"Machinery",1.4921640418469906,0.73625691153574735,2.1024041846394539,1.4540759144583717,1.9120569808874279,2.3747933905106038,1.8651754554593936,1.4845655440585688,0.24720716185402125,2.8898591189645231,1.8208494728896767,0,1.6984496712684631,1.9836739280726761,1.6860823666211218,1.2776125347008929,1.4685963608790189,1.6159414317226037,1.4291444570990279,1.9843886629678309,1.6136520283762366,2.0303872737567872,2.4252686698455364,2.4181494088843465,1.5241432634647936,2.0172149348072708,1.4562129230471328,{"$f":"'User Add-in Location'!B68","v":0},{"$f":"'User Add-in Location'!C68","v":0},1.5967400404624641,1.5183235943550244,2.1458133612759411,1.959638268686831,1.4061521156691015,1.6779274480650201,1.4966098368167877,0.70000077108852565,2.2985674594528973,1.6380031553562731,2.1579673364758492,2.105095756938681,2.2033285123761743,2.2479782032314688,1.72963314387016,2.4596973499283195,2.727346881525591,2.0656985202804208,1.9930655306670815,2.3675044409465045,1.6985937092686072,1.5589127135463059,1.2633411503906251,1.8569875741377473,1.9011735810199752,4.0053813164122403,2.4829219395760447,1.8599883464630693,1.3982851570472121,1.3887643729103729,1.288323808577843,2.2604485745541751,1.0844865930266678]
[null,null,"Electrical Equip",1.5386446432400775,0.56287305393526632,2.3782172151791152,1.624381761397085,2.2981887350800219,2.58781381576292,2.1630281556037163,1.5202919667766941,0.51310344665281238,2.7953985121942337,2.2872704690502537,0,1.7364259727539555,2.3684857019814114,1.7675430659324893,1.7789083180889007,1.3289670905759259,1.5335151508290281,1.742013882565242,2.2088409675064908,1.8859290679295857,2.4778778578645442,2.1788737671349638,2.3278545230947514,1.4094278594498995,1.8412173909525718,2.0295435408110261,{"$f":"'User Add-in Location'!B69","v":0},{"$f":"'User Add-in Location'!C69","v":0},1.8272236457435034,1.8989354077205864,2.2986385207022391,1.9358924819577126,1.1906066876585766,1.8788587085662349,1.9727401425761562,0.89853858050479685,2.3675681673070437,1.6705841697672363,2.232496471815212,2.4813881920230005,2.5639215207869008,2.4889057708042923,2.1450134015852407,2.5851346984986336,2.9850146462840419,2.234146774456065,2.3046730667032223,2.5782633366123324,2.1812125123957151,1.7448431227796821,1.1961088924731182,1.9791712837834512,2.2059089624753563,4.4500720988037763,2.0674839378685079,1.9377844743831183,1.7858712468096005,1.8723534973718787,1.393437840605295,2.5125664075215659,0.91813114189332534]
[null,null,"Battery Manufacturing",0,0,2.3054809544676096,1.9378253003602388,2.1554538870370519,2.5408630089093283,1.7878489737869592,1.7593072998908259,0,2.9541007498259186,2.3782792706643381,0,0,2.4894033811425649,2.0037863152001494,1.7367742766616165,1.4997374870443858,1.5351284767991753,0,0,1.86409895138074,2.261784794510052,2.5553191374706965,2.4001743588396298,1.1813044304488809,2.0401846567789712,0,{"$f":"'User Add-in Location'!B70","v":0},{"$f":"'User Add-in Location'!C70","v":0},0,0,0,2.091827884797127,0,1.6721861811094387,2.0412682948573941,0.88788597494043331,2.3868368620513589,1.5771067962851575,2.2647331299320346,2.4656799890661754,2.3313627576315277,2.5799551651041996,2.2437320140100296,2.7495852337088635,3.0337468654878679,2.2755590126078618,2.2910535207358742,2.5320585953292025,1.7660529177675965,1.9141960413225236,0,2.0458809303981003,2.4081795164333877,4.4991911149794053,2.0787092152462212,0,0,1.6811935581186768,1.3722943003459644,2.4397358971257366,0]
[null,null,"Energy Wire Manufacturing",0.94290574455773957,0,1.54389533048035,1.3686163463900167,1.4314787862121419,2.0319669708128898,1.1925575861366846,1.2036019461129301,0.34526703819151849,1.774090269560455,1.2668450006874659,0,1.1378843707423056,1.7638577633006598,1.2436280840186662,0,0.99858776984676245,1.02433951311214,1.2791723461561306,1.2417238438001243,1.525850248593156,1.5523261280469998,1.5115410935494207,1.651484844505146,0.76083850860595703,1.2292510412072624,1.2380369081292102,{"$f":"'User Add-in Location'!B71","v":0},{"$f":"'User Add-in Location'!C71","v":0},1.2405156281686598,0.98795213622431599,1.5080634201726606,1.4720132658558507,0.67731759945551551,1.0811350960885324,1.3941127523299186,0.55570412899858213,1.509796191287297,1.0579882834547309,1.5679494129714147,1.6157950085978354,1.6387001314470846,1.7659484032661685,1.5568799741806523,1.7712076056388117,2.2585632749783096,1.9240102562853085,1.5841659576662126,2.0222956467700262,1.151477554792999,1.2907386954112721,0,1.3781036035988921,1.8127987782160442,3.7731104435459262,1.3777807284426946,1.1798576744653846,1.1933454108494586,1.1991009404582362,0.94844472151930614,1.7355085547252369,0.47869545894284404]
[null,null,"Wholesale Trade",2.4173410423961408,1.38413056475715,3.3692989655552026,2.2525936824407751,3.3173508820521875,2.8357837424079788,2.2885013828494718,2.2406105200449624,0.58597886825277889,3.4964143464846016,3.1110040950673366,2.0222323551503671,2.7363589903248964,3.0882075704827674,2.6921049548569456,2.5799806955996374,2.3825769680583657,2.241896496680825,2.3326318947626832,3.0605467893355511,2.6002068740962789,3.04541377629389,3.0958736076002142,3.351592621655703,2.1426340701613125,3.1591902204952556,2.6419458965184806,{"$f":"'User Add-in Location'!B72","v":0},{"$f":"'User Add-in Location'!C72","v":0},2.6328269652478933,2.3757478145041611,3.1877595196835555,2.6144159860519358,2.1252656940547054,2.2195341413193264,3.0165893940771231,1.7670693118900473,3.227841076414935,2.3362276241135569,3.2828067622970152,3.1598023279245022,2.8430674993792531,3.1299176635966099,3.1554982897142039,3.4704670528634423,3.6894109464548355,3.0472540017422811,3.1732005008553661,2.8322947759808104,2.6776409894705071,2.7141789355255961,2.2919969658484525,2.9874355391818233,2.8932194401894713,4.7069950056262639,3.2987192594805714,2.6465713714883234,2.6229214323071641,2.3242481352807109,1.8857412379392733,3.1951982550924671,1.3906822495085622]
[null,null,"Retail trade",2.5494013960489972,2.0013325722631583,3.2744436760862432,2.5814326046469684,3.0854665265111869,2.7216894954978352,2.2895051496471477,2.3298502767871243,0.49356731055025571,3.5780312943601325,3.0818963116514468,2.0594751355176917,2.7912866772291904,2.7290098792778519,2.6590955771371991,2.7032481964476811,2.3434428477715592,2.6700690897638926,2.447535728408905,3.1622784534614246,2.73043886601568,2.8904010335842294,3.0245800221037724,2.9949651932288073,2.4025158902128299,3.1630115768866625,3.381719634918396,{"$f":"'User Add-in Location'!B73","v":0},{"$f":"'User Add-in Location'!C73","v":0},2.6741326940273811,2.3105509715165922,3.1323974809246864,2.5686835043444605,2.4433480602538515,2.1850196047457393,3.1277508173160213,1.8776146674584486,3.0589923975710387,2.6932348482623074,3.4840768494291936,3.115035496785969,2.76871441909653,3.0827903496291111,3.1941819131017448,3.5795102342160163,3.4213688987457824,3.0995854477682516,3.0495225966333632,2.7185819611577933,2.7719507260236913,3.0411783786590942,2.4008800814371258,3.1601267843189356,2.8976151646254307,4.5025296188400183,3.1228904198743628,2.865831060181121,2.5566486926849734,2.0256943394324023,2.145819100077281,3.0649431651223922,1.5497319202937052]
[null,null,"TCPU",1.68352494090909,0.95250669700538304,2.2163160960363779,1.927062271572848,2.3748018069750283,2.2563618549570634,1.4732604143007602,1.5035724714341641,0.24346501356939823,2.1074761823216921,2.173334889982097,1.214396113579453,1.9705022321978509,2.1776371973666722,1.8595982587528157,1.8734873948166231,1.5992557115438597,1.67872525759535,1.8504983950278637,2.052796846659966,1.5503686840808402,1.8799101826986646,2.2261975664994416,2.2042046619206102,1.6029475775731037,2.2232206993582406,1.9372050239217253,{"$f":"'User Add-in Location'!B74","v":0},{"$f":"'User Add-in Location'!C74","v":0},2.0656095103098977,1.4819043221041526,1.7363053371410559,1.6997404261027595,1.5757499691737307,1.4717623533770408,1.8741830270524618,1.5537713936786115,2.2651634946272559,2.3645692739610169,1.6148802339803692,2.2604653463051325,1.8707594955049212,2.1885042401188128,1.9713447375417392,2.4180729530825475,2.6332306378866459,2.7323366259221165,2.2165348384549213,2.221162684710082,1.6390315687393107,1.7864494058619178,1.7293674859101293,2.4728257252982981,2.6714429457679745,3.728808645973293,2.5361690070914205,1.9556181203837806,1.686936494238215,1.5993557912379117,1.4404632686569958,2.2968383819568459,1.0212369306525109]
[null,null,"Insurance and Real Estate",1.4713049890284475,0.91043038268913878,1.7547898115281868,1.2904045641782367,1.9853508676376781,1.3750057079684905,1.2390840832808891,0.48484125041867165,0.33016998370889206,2.0148872081369715,1.9961997586724247,0.97286734223074378,1.3726535355952258,1.6044341370761506,1.2262198285550878,1.2127842199589995,1.4733871096116198,1.4854539779028844,1.2737296781995382,1.7237192946004836,1.2372658540363555,1.6171614057632613,1.2998935635566113,1.8842840692017382,1.1196232968860191,1.9199468106595121,1.3692328049152493,{"$f":"'User Add-in Location'!B75","v":0},{"$f":"'User Add-in Location'!C75","v":0},1.3937329203469664,1.0646231223312195,1.5074498138145322,1.3827135528192624,0.88344715728871182,1.3924653234541933,1.5011298626721947,0.93465170969052003,1.860771754158584,1.4262140686493792,1.4695402997074576,1.7418754891332975,1.6594075416691785,1.6171205227672498,1.5885881118385075,2.0967428067265841,1.883532046091543,1.9323116207847235,1.6795001341062306,1.3701979796457455,1.1571300294762241,1.6362705661318722,1.3146963104211458,1.8851610934723413,1.9402413538960401,2.6063792582016094,1.8304502361194532,1.2647513242425785,1.2748879550810588,1.1015226584244975,1.0115034535847407,1.5297833544740562,0.66183208476399591]
[null,null,"Finance",1.7462332879480718,1.3378721148325399,3.131786656493587,1.6893978983496429,3.5681387428945062,3.033600471537695,3.2340762888083852,1.6247520507264221,0.68426611146188432,3.5977955178766061,2.4130348630826917,1.6843757155638526,2.1101861951249945,3.060640925265357,1.9158052040785629,2.5315035722418879,1.866778203539871,2.0032324259214085,1.8833457860445799,2.7358322622148346,2.8168497153750631,3.3384914378895956,3.0075650750567076,2.5215948388239071,1.4992301247525313,2.9302230233740256,2.2182893893590867,{"$f":"'User Add-in Location'!B76","v":0},{"$f":"'User Add-in Location'!C76","v":0},2.4199045167200146,1.0970764215142477,2.4959222008825472,2.5972589598470566,1.6824805435735541,3.0753216116399869,1.3650165915254626,0.78590758300198038,2.471284275353649,1.9222302601140857,2.531539664187846,2.737829273262836,3.6543040109963592,2.8412131582066764,2.217494906778001,3.1266335541968218,3.2624569721216172,2.7176701973078079,2.5706525290109132,3.0134034645566601,1.9024223335058774,3.0016027775384662,1.2037254464953573,2.7479683514569304,2.6496821665233843,4.598501960925665,2.282302248618008,2.2007296231680451,2.2753833995893795,2.0795064318657439,1.2644542002040058,2.7097421531023951,1.2338591495695035]
[null,null,"Other Professional Services",3.2735799867591573,2.426844633506787,4.3328769602464856,3.4084872566132098,4.1965087524252542,3.7840031755482419,3.1032245957333142,2.9262867433613016,0.82808502729097799,4.8752888431526431,4.0889673725133475,2.8256233537399371,3.7788870705761766,4.0534379752376806,3.4699177678256055,3.3519753042870692,3.1243213888631254,3.2313760152195945,3.1278029410794539,4.1570735868244144,3.4591389760829059,3.6424102688494879,4.2518902896066475,4.1881395713955349,3.0382714427187412,4.0328493835240522,3.5754258905388703,{"$f":"'User Add-in Location'!B77","v":0},{"$f":"'User Add-in Location'!C77","v":0},3.5376410813806332,3.349255941311537,3.8020532436174639,3.4942543167627131,3.043834340495172,2.9181688409527338,3.8704574703094115,2.4282489039682074,4.2740502193285534,3.3231105475292688,4.0519533317402043,4.0462671652062285,3.6396324322325562,4.0709692308438248,4.2107108485098381,4.7301983547837407,4.8044296265897168,4.0237654243141305,4.1688960992010609,3.7810727204695866,3.4917575600050208,3.83287043300394,3.1970986376583923,4.0017540492487544,3.8014183869394067,6.0642345225732193,4.2635005810453936,3.6001236666043179,3.6229310959537728,3.1021332382718181,2.5802925630237379,4.0945311733575984,2.1626814922215551]
[null,null,"Office Services",3.1012241261447269,1.9867139054478928,3.5563185730585376,2.6383532044908811,3.3757652592729888,3.2413509100468829,2.396495587714718,2.4646452904692726,1.0183765048432516,3.8986723265633714,3.5915538995778715,2.4557841335935566,3.0856002119535026,3.817220558189188,3.1990456118928665,2.8024370909918646,2.6008656466798814,3.1836792816373829,2.8919608706879782,3.628663952074155,3.0897750030305864,3.2984444904610943,3.6693451464589693,3.3774468534411004,2.724736795718417,3.7077098819970851,3.1080178743783975,{"$f":"'User Add-in Location'!B78","v":0},{"$f":"'User Add-in Location'!C78","v":0},3.1899614551495041,2.573500216798811,2.9287437219685915,2.8656738349302082,2.8403971480189041,2.7285700129801032,3.378294387681279,2.0934630213454883,3.6554957991903438,2.7786737939174868,3.384426322611874,3.7884084363168014,3.2609212257226465,3.5704971426896699,3.7167780941376249,4.0459258987835076,4.2085958807863024,3.4651450883999573,3.435830374680851,3.2386744624913861,3.1412102705895961,3.3935614571698949,2.7099982525272552,3.6215726461117521,3.2375603614406381,5.1663661642991396,3.1578750754017069,2.9644809666190324,3.0577678971531608,2.7695858194523217,2.8719665633202545,3.576401810887075,1.8648855744315564]
[null,null,"Architectural and Engineering Services",3.8886025238793245,2.7323455152710081,4.8258163966319723,3.464808230593845,4.5248173285523068,4.1644976008162864,3.1890263378797368,3.3545719626873765,0.95478044591172129,5.0414862384172334,4.4446963730841373,3.1439909194931168,4.0200129997623923,4.354424769058455,3.763087733318832,3.6913480246386041,3.5515650602705535,3.5769104661743043,3.6809440590108942,4.5845107775140921,3.9069406137003302,4.0252284568884917,4.5491905628276177,4.3182677995815979,3.3735893824173746,4.5403334482455753,3.9626771062996511,{"$f":"'User Add-in Location'!B79","v":0},{"$f":"'User Add-in Location'!C79","v":0},3.9463004271977016,3.4252285612350177,3.9621902344838835,3.6538737165679782,3.3214390780219238,3.2105268487845233,4.1136145554874295,2.8152918094449757,4.4400585148095848,3.6299253722721097,4.2135324196489412,4.5172919251637609,3.9769778430284668,4.4352742356753092,4.6674348390728566,5.0906787067031489,5.1036643505569019,4.5424659827301364,4.5397545019628041,4.1618561864726251,3.709552045052777,4.3474715747965575,3.2949115242814666,4.4120521568094189,4.2876402387061372,6.6471162763884806,4.4094956306328976,3.5576792540233604,3.9596965884311706,3.4547132758602754,3.0719457930686809,4.2930640985282844,2.1800262700696176]
[null,null,"Other services",2.3394551809583328,1.7797965932257327,3.0121145197438461,2.3056165837156017,2.7516466854275841,2.7760185169585125,2.1290761866487062,2.0755080420853957,0.66879578206878076,3.3453030521725231,2.8068203499509283,2.2151649419400172,2.5752103399276414,2.8854672772263958,2.5532687333688879,2.3355395449336558,2.1450307602480807,2.3431053356187697,2.2639145997423573,3.1362176372199473,2.5603936965306375,2.8076245015671288,2.9033241104397054,2.7922402847051231,2.135869940398778,2.9232666851453004,2.5760521727697339,{"$f":"'User Add-in Location'!B80","v":0},{"$f":"'User Add-in Location'!C80","v":0},2.4751746068050897,2.2893033961766278,2.7695722440585722,2.3687587570257831,2.0615756229096132,2.2380496496354487,2.7224099078969428,1.6510973296312128,3.0514333802772806,2.2496805166615625,2.8428219780185993,3.0219384007101278,2.770969018591078,2.9265685025641082,3.0412403945755546,3.3332409920273922,3.3988572803739987,2.8468767776616284,2.8890350042051933,2.7798292450247404,2.5655354710819336,2.6705721023544342,2.2396915529703367,3.0344284425061598,2.6743492170543828,4.4788984148806428,3.0058219691177164,2.6490372817570176,2.5077502406868075,2.1828646379247618,1.9427883415566858,2.8955277363438761,1.3438397965036932]
[null,null,"Government",3.4505877992169514,2.2674493393178059,4.3219170486900946,3.6793215558269785,3.5964974275390045,3.894575487689151,3.3717019020598098,2.6463495005142246,0.64948809546853914,4.6057329835203076,3.8468471742041523,2.5265701474454785,3.908240814612435,4.2461045037039344,4.0328212831248162,3.8381197955119704,2.9258931008331275,3.063943221393421,3.2733296995002976,4.6161306796501709,3.4288254020685351,3.6533388844551959,4.529778419664356,4.3141913817452302,3.3329808162477743,4.3372929849214223,3.950376536705301,{"$f":"'User Add-in Location'!B81","v":0},{"$f":"'User Add-in Location'!C81","v":0},3.5750884818474278,3.1609951670721097,3.8355893862673525,3.646668385798526,3.0139308375741858,3.2895354089034377,3.5911884749570437,2.40782182743565,4.5176669227911725,3.2553411745659893,4.1638524401892196,4.2904558797373031,3.9164747176250345,4.2107326297495682,3.8815859471856027,4.4576416102575616,5.031295718284178,4.0653990554948694,3.9653519478094656,3.8333322436682593,3.55192424675394,3.9027946303135979,3.1519434507658644,3.7521189923359475,3.8617053000619164,5.8157034355041146,4.364430158004371,3.9636257802544503,3.2129601108862658,3.0099080334085344,2.9277541065285626,4.5110702260752653,2.3151924131909571]
[null,null,"Semiconductor (solar cell/module) manufacturing",1.2648870670039889,0,2.0764574555444044,1.1442684283558751,1.9725549808690246,2.4010863148830306,1.4986936214944007,1.1316289139885298,0.32575821493503071,2.2392125406735377,1.851200625930034,0.95678126224329774,1.1745970448557759,1.7802497001600937,1.3746227124627206,1.5350398364621149,1.1449185007474791,1.4590639602130566,1.3130549557611975,1.5639276410072622,1.4977827458314492,1.8611018819288467,2.0163058735115427,2.0767890030229594,0.93371084888636224,1.8055504331706276,1.1526909779075165,{"$f":"'User Add-in Location'!B82","v":0},{"$f":"'User Add-in Location'!C82","v":0},1.4585031686534344,1.2472648375051121,1.6399330819996309,1.849820820588461,0.73625338371370874,1.5735372384669075,1.4720441730509342,0,2.0769154744248994,1.13895064613349,0.71813043070511073,1.8650574568711535,2.0252907397881361,2.0820893045042603,1.7724710050183281,2.1168152072899775,2.5483581562277298,1.7447972320754763,1.1609425916218421,2.3895968924945508,1.6954994304499156,1.5214754853030326,1.1735821179577464,0.87598996976731525,1.7435598537115984,3.1153834185130158,1.8873908047524974,1.5313346232746687,1.5064575342645108,1.4692474891182401,0.97911378888177192,1.7341653045634149,0]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"Earnings Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.20543259382247925,0.45171838998794556,0.31379979848861694,0.1918930858373642,0.20030635595321655,0.45104354619979858,0.33395466208457947,0.14925527572631836,0,0.37354934215545654,0.29779058694839478,0.41904157400131226,0.31070283055305481,0.2834775447845459,0.25387179851531982,0.26958465576171875,0.24196213483810425,0.24748954176902771,0.29045376181602478,0.4352995753288269,0.23692421615123749,0.45106762647628784,0.37431240081787109,0.25230228900909424,0.24434523284435272,0.25457116961479187,0.18152779340744019,{"$f":"'User Add-in Location'!B86","v":0},{"$f":"'User Add-in Location'!C86","v":0},0.23028479516506195,0.22494560480117798,0.52628839015960693,0.36198937892913818,0.39218634366989136,0.39797976613044739,0.25539261102676392,0.33980515599250793,0.32922783493995667,0.18393543362617493,0.34860751032829285,0.3367539644241333,0.42092657089233398,0.31819283962249756,0.23690901696681976,0.27693930268287659,0.28485041856765747,0.24889647960662842,0.29820805788040161,0.45058515667915344,0.41472607851028442,0.20145054161548615,0.43242305517196655,0.16632342338562012,0.2528439462184906,0.30554157495498657,0.14944525063037872,0.53335428237915039,0.21115775406360626,0.46713811159133911,0.31845086812973022,0.31158807873725891,0.17035841941833496]
[null,null,"Mining",0.20167586207389832,0.16677391529083252,0.11713219434022903,0.19114932417869568,0.28805384039878845,0.18686008453369141,0.29308593273162842,0.38449430465698242,0,0.10959897935390472,0.31505167484283447,0.19203634560108185,0.15175414085388184,0.18683844804763794,0.25167018175125122,0.23647625744342804,0.17807221412658691,0.24465478956699371,0.17427100241184235,0.12870287895202637,0.22490161657333374,0.22435086965560913,0.15556617081165314,0.14557340741157532,0.25571781396865845,0.31058335304260254,0.24471884965896606,{"$f":"'User Add-in Location'!B87","v":0},{"$f":"'User Add-in Location'!C87","v":0},0.22057755291461945,0.18132457137107849,0.23345854878425598,0.35478365421295166,0.2102331668138504,0.27290725708007813,0.166860431432724,0.29093167185783386,0.25848355889320374,0.26845413446426392,0.1725943386554718,0.22161933779716492,0.25891870260238647,0.24027079343795776,0.22448018193244934,0.21578772366046906,0.19854280352592468,0.25631153583526611,0.20882195234298706,0.1868913471698761,0.21064609289169312,0.13433383405208588,0.17732901871204376,0.2353285551071167,0.27275410294532776,0.23675224184989929,0.2213672399520874,0.2063431590795517,0.2524661123752594,0.1315024346113205,0.2598881721496582,0.18319907784461975,0.20342050492763519]
[null,null,"Construction",0.34333902597427368,0.47142809629440308,0.31537652015686035,0.30206358432769775,0.36707097291946411,0.3953416645526886,0.41671293973922729,0.36624780297279358,0.41990253329277039,0.28641876578330994,0.3128507137298584,0.38564151525497437,0.30692610144615173,0.38201078772544861,0.3727034330368042,0.36067867279052734,0.35809439420700073,0.32171908020973206,0.37046599388122559,0.30845355987548828,0.42020943760871887,0.40901783108711243,0.34507632255554199,0.34773918986320496,0.3081250786781311,0.36481857299804688,0.31222525238990784,{"$f":"'User Add-in Location'!B88","v":0},{"$f":"'User Add-in Location'!C88","v":0},0.37682706117630005,0.37801867723464966,0.36478042602539063,0.42914015054702759,0.31852900981903076,0.40266865491867065,0.31325384974479675,0.40346330404281616,0.3580259382724762,0.32923990488052368,0.35542282462120056,0.39328986406326294,0.39537781476974487,0.40244719386100769,0.35184758901596069,0.31201910972595215,0.36397644877433777,0.36759167909622192,0.36123776435852051,0.3948521614074707,0.347969651222229,0.31189760565757751,0.32349872589111328,0.35592508316040039,0.37994056940078735,0.3653881847858429,0.3459399938583374,0.3151894211769104,0.34982079267501831,0.3992885947227478,0.36618530750274658,0.3721587061882019,0.38800162076950073]
[null,null,"Construction/Installations - Non Residential",0.39538711309432983,0.54808807373046875,0.36486399173736572,0.35474878549575806,0.435415118932724,0.45532497763633728,0.4950408935546875,0.43181931972503662,0.50174278020858765,0.33964568376541138,0.36304518580436707,0.44204482436180115,0.35818144679069519,0.4457780122756958,0.43915235996246338,0.42991083860397339,0.43120783567428589,0.37917056679725647,0.43398910760879517,0.36928895115852356,0.48664453625679016,0.48516145348548889,0.40764164924621582,0.40613740682601929,0.35366535186767578,0.43606746196746826,0.37271878123283386,{"$f":"'User Add-in Location'!B89","v":0},{"$f":"'User Add-in Location'!C89","v":0},0.45396071672439575,0.43639001250267029,0.45861321687698364,0.48928186297416687,0.3781297504901886,0.46489912271499634,0.36588779091835022,0.48699966073036194,0.41940769553184509,0.38375222682952881,0.4154927134513855,0.46814164519309998,0.46387845277786255,0.47138664126396179,0.41197529435157776,0.36612170934677124,0.42787358164787292,0.42431730031967163,0.4245324432849884,0.45464697480201721,0.39864653348922729,0.36578214168548584,0.38651600480079651,0.42480462789535522,0.43324211239814758,0.42660447955131531,0.40169623494148254,0.39208835363388062,0.41284918785095215,0.46465414762496948,0.4352337121963501,0.44158431887626648,0.4669569730758667]
[null,null,"Construction/Installation Residential",0.40544164180755615,0.17299258708953857,0.28843957185745239,0.34432694315910339,0.17161989212036133,0.39149749279022217,0.15193590521812439,0.35210922360420227,0.23718664050102234,0.23805302381515503,0.34884834289550781,0.32782155275344849,0.35699868202209473,0.36161774396896362,0.33897179365158081,0.1653674840927124,0.15240846574306488,0.34513896703720093,0.35006687045097351,0.14494021236896515,0.26551520824432373,0.13913919031620026,0.29969900846481323,0.3298649787902832,0.36000680923461914,0.15186823904514313,0.33416062593460083,{"$f":"'User Add-in Location'!B90","v":0},{"$f":"'User Add-in Location'!C90","v":0},0.24313786625862122,0.35795363783836365,9.2649109661579132E-2,0.36474019289016724,0.28724294900894165,0.37348133325576782,0.33210885524749756,9.4448238611221313E-2,0.34837228059768677,0.3667883574962616,0.33731114864349365,0.13998307287693024,0.19252949953079224,0.19717863202095032,0.30375927686691284,0.24857893586158752,0.28240308165550232,0.34418705105781555,0.23547536134719849,0.38816878199577332,0.37618696689605713,0.31413096189498901,0.18181589245796204,0.14652802050113678,0.42600303888320923,0.26566511392593384,0.35091108083724976,8.3733156323432922E-2,0.3257235586643219,0.32020914554595947,0.32319134473800659,0.16942629218101501,0.14464265108108521]
[null,null,"Manufacturing",0.11565017700195313,8.7818942964076996E-2,0.18246287107467651,0.11597330123186111,0.16168880462646484,0.16395939886569977,0.22656095027923584,0.10969911515712738,0.20671570301055908,0.1652856171131134,0.13609251379966736,8.0929681658744812E-2,0.11770225316286087,0.15076376497745514,0.12906277179718018,0.13243456184864044,0.13362836837768555,0.11022321134805679,5.6062754243612289E-2,0.16675639152526855,0.18684805929660797,0.21419918537139893,0.14415979385375977,0.16847386956214905,0.10465577989816666,0.13867853581905365,6.6530071198940277E-2,{"$f":"'User Add-in Location'!B91","v":0},{"$f":"'User Add-in Location'!C91","v":0},0.12392793595790863,0.18197393417358398,0.206470787525177,0.17931044101715088,9.7724772989749908E-2,0.16565120220184326,0.12703341245651245,8.4791429340839386E-2,0.14162658154964447,0.13173824548721313,0.16103552281856537,0.1445777416229248,0.18897935748100281,0.15056875348091125,0.13907945156097412,0.13062795996665955,0.14554168283939362,9.4004213809967041E-2,0.14330217242240906,0.16278941929340363,0.187210813164711,0.13486661016941071,0.142213374376297,0.13841243088245392,9.2159159481525421E-2,0.13785631954669952,0.12162705510854721,0.14475530385971069,0.14526966214179993,0.16024318337440491,0.10350258648395538,0.16206960380077362,5.2161566913127899E-2]
[null,null,"Fabricated Metals",0.21758322417736053,0.22939625382423401,0.23990219831466675,0.19569146633148193,0.23797206580638885,0.24538281559944153,0.24435257911682129,0.2313518226146698,0,0.22115592658519745,0.19218610227108002,0.23018455505371094,0.21773657202720642,0.23659799993038177,0.22153559327125549,0.24071383476257324,0.21934288740158081,0.21237535774707794,0.27393227815628052,0.21326106786727905,0.2423480898141861,0.23375032842159271,0.22580619156360626,0.24024619162082672,0.21706311404705048,0.23296767473220825,0.19899201393127441,{"$f":"'User Add-in Location'!B92","v":0},{"$f":"'User Add-in Location'!C92","v":0},0.23509922623634338,0.24097418785095215,0.23023325204849243,0.26992988586425781,0.18402072787284851,0.25123685598373413,0.21476733684539795,0.23142844438552856,0.22851300239562988,0.23230096697807312,0.256795734167099,0.23314456641674042,0.23961584270000458,0.23513332009315491,0.23469996452331543,0.21744738519191742,0.23350116610527039,0.24217773973941803,0.23419283330440521,0.24510568380355835,0.22625866532325745,0.23174631595611572,0.21927468478679657,0.23153766989707947,0.24337595701217651,0.23463699221611023,0.23974171280860901,0.24010017514228821,0.25721511244773865,0.23457726836204529,0.2062491774559021,0.24780160188674927,0.19650267064571381]
[null,null,"Machinery",0.1810479611158371,0.12922908365726471,0.18039873242378235,0.16699434816837311,0.17869167029857635,0.24842990934848785,0.27233433723449707,0.21520546078681946,0.18771998584270477,0.24839571118354797,0.1718420535326004,0,0.17467021942138672,0.20997333526611328,0.19934356212615967,0.14820249378681183,0.19438484311103821,0.21335919201374054,0.18339093029499054,0.19478639960289001,0.1839795857667923,0.23989546298980713,0.2481812983751297,0.25304597616195679,0.21182766556739807,0.19914183020591736,0.12298472970724106,{"$f":"'User Add-in Location'!B93","v":0},{"$f":"'User Add-in Location'!C93","v":0},0.18275678157806396,0.19712312519550323,0.25467807054519653,0.24919825792312622,0.18463060259819031,0.24362853169441223,0.15753872692584991,0.12045630067586899,0.22030088305473328,0.2234601229429245,0.19614194333553314,0.20389169454574585,0.24537943303585052,0.21948254108428955,0.1696719229221344,0.20167574286460876,0.2170102447271347,0.20181970298290253,0.17766778171062469,0.24842990934848785,0.20408278703689575,0.180755615234375,0.15882150828838348,0.18573813140392303,0.20382508635520935,0.21220995485782623,0.23887026309967041,0.2199757844209671,0.16425417363643646,0.16515639424324036,0.18800313770771027,0.22692851722240448,0.24212735891342163]
[null,null,"Electrical Equip",0.1876540333032608,0.10554927587509155,0.22468143701553345,0.18762388825416565,0.22862806916236877,0.25979483127593994,0.36544859409332275,0.24885684251785278,0.41879650950431824,0.23135995864868164,0.25492936372756958,0,0.18424153327941895,0.24928116798400879,0.19936336576938629,0.21834190189838409,0.16308733820915222,0.19842234253883362,0.23930726945400238,0.20953449606895447,0.22839720547199249,0.31726133823394775,0.21864961087703705,0.22981235384941101,0.18235397338867188,0.18388840556144714,0.23255784809589386,{"$f":"'User Add-in Location'!B94","v":0},{"$f":"'User Add-in Location'!C94","v":0},0.21669678390026093,0.26444092392921448,0.28327503800392151,0.2461232990026474,0.14536218345165253,0.2796076238155365,0.21476918458938599,0.12340062111616135,0.23518098890781403,0.20648220181465149,0.22723972797393799,0.26003897190093994,0.31484994292259216,0.25594276189804077,0.21332460641860962,0.21741035580635071,0.24499739706516266,0.21217218041419983,0.21526743471622467,0.25979483127593994,0.31783837080001831,0.19639381766319275,0.1333928108215332,0.20734444260597229,0.23167429864406586,0.2424623966217041,0.1983780711889267,0.25068658590316772,0.22470594942569733,0.23618714511394501,0.21537972986698151,0.26733693480491638,0.19861339032649994]
[null,null,"Battery Manufacturing",0,0,0.17540706694126129,0.22442358732223511,0.1536283940076828,0.21494926512241364,0.21552886068820953,0.27176207304000854,0,0.23282746970653534,0.2317187488079071,0,0,0.23269073665142059,0.21164570748806,0.16980662941932678,0.16625426709651947,0.15975974500179291,0,0,0.18647941946983337,0.2281184196472168,0.25500509142875671,0.2048027515411377,0.10061983019113541,0.16806687414646149,0,{"$f":"'User Add-in Location'!B95","v":0},{"$f":"'User Add-in Location'!C95","v":0},0,0,0,0.24104113876819611,0,0.17153267562389374,0.19058316946029663,9.2194505035877228E-2,0.20080071687698364,0.14971138536930084,0.19882677495479584,0.2192838042974472,0.2120601087808609,0.2359076589345932,0.19015555083751678,0.20531280338764191,0.20987072587013245,0.17655149102210999,0.17365139722824097,0.21494926512241364,0.18550008535385132,0.18924157321453094,0,0.16075602173805237,0.22855280339717865,0.20058973133563995,0.14654727280139923,0,0,0.14776994287967682,0.18709614872932434,0.22173883020877838,0]
[null,null,"Energy Wire Manufacturing",8.6934708058834076E-2,0,0.12706916034221649,0.16516008973121643,0.11021362245082855,0.18205447494983673,0.15022437274456024,0.198704794049263,0.27071148157119751,0.11925014853477478,9.0555429458618164E-2,0,0.1056879460811615,0.17054237425327301,0.12375985831022263,0,0.11873771250247955,0.11371615529060364,0.16232338547706604,9.1316357254981995E-2,0.19829091429710388,0.16323517262935638,0.12401798367500305,0.13468663394451141,7.1687415242195129E-2,9.8166868090629578E-2,0.12794572114944458,{"$f":"'User Add-in Location'!B96","v":0},{"$f":"'User Add-in Location'!C96","v":0},0.13193264603614807,0.10799401253461838,0.16767644882202148,0.1795356273651123,6.6739074885845184E-2,0.11571266502141953,0.13438211381435394,6.4743615686893463E-2,0.1140875518321991,0.10734718292951584,0.14287403225898743,0.13219626247882843,0.15062251687049866,0.14969603717327118,0.13889472186565399,0.10855752229690552,0.14632628858089447,0.17156180739402771,0.1180926039814949,0.18205447494983673,0.13351143896579742,0.13972173631191254,0,0.1225152313709259,0.17968414723873138,0.14587575197219849,0.10226129740476608,0.13282677531242371,0.13821330666542053,0.10703171044588089,0.13755650818347931,0.160572350025177,8.5510112345218658E-2]
[null,null,"Wholesale Trade",0.35238203406333923,0.29208403825759888,0.39480391144752502,0.32397472858428955,0.42043030261993408,0.37348717451095581,0.40557307004928589,0.41400164365768433,0.47860091924667358,0.36352422833442688,0.38645395636558533,0.32212579250335693,0.34721869230270386,0.40320709347724915,0.36564785242080688,0.36674842238426208,0.37587860226631165,0.32964271306991577,0.36285406351089478,0.34290292859077454,0.3883204460144043,0.45008918642997742,0.3783336877822876,0.42376440763473511,0.3252093493938446,0.38358378410339355,0.33049976825714111,{"$f":"'User Add-in Location'!B97","v":0},{"$f":"'User Add-in Location'!C97","v":0},0.35865151882171631,0.36940619349479675,0.43954592943191528,0.41312491893768311,0.32182881236076355,0.38748711347579956,0.38103333115577698,0.36442592740058899,0.37753432989120483,0.33913815021514893,0.41003817319869995,0.39319226145744324,0.40221378207206726,0.40029639005661011,0.38121330738067627,0.36341354250907898,0.38913348317146301,0.3828313946723938,0.38148918747901917,0.37240481376647949,0.38612458109855652,0.34458827972412109,0.33990061283111572,0.35958096385002136,0.39597848057746887,0.38340657949447632,0.37201279401779175,0.34909537434577942,0.39168837666511536,0.37062883377075195,0.32090887427330017,0.38195648789405823,0.32842183113098145]
[null,null,"Retail trade",0.45905566215515137,0.54049187898635864,0.48079377412796021,0.45990762114524841,0.48384678363800049,0.47102358937263489,0.49541613459587097,0.50585627555847168,0.45648354291915894,0.47537872195243835,0.46634542942047119,0.43892398476600647,0.45108938217163086,0.43572556972503662,0.44422310590744019,0.46761605143547058,0.44671094417572021,0.48348355293273926,0.46755477786064148,0.45078524947166443,0.50601297616958618,0.5165095329284668,0.45373049378395081,0.45387321710586548,0.45486849546432495,0.48194730281829834,0.53487211465835571,{"$f":"'User Add-in Location'!B98","v":0},{"$f":"'User Add-in Location'!C98","v":0},0.45477893948554993,0.4569169282913208,0.53081154823303223,0.50473344326019287,0.4819684624671936,0.47496038675308228,0.49681758880615234,0.46431681513786316,0.44757080078125,0.49643456935882568,0.53344285488128662,0.47684654593467712,0.48688995838165283,0.48789206147193909,0.48693972826004028,0.47267892956733704,0.44789278507232666,0.47860449552536011,0.46209266781806946,0.46985852718353271,0.49758633971214294,0.47699734568595886,0.4402104914188385,0.48301452398300171,0.47896659374237061,0.47158697247505188,0.4539368748664856,0.47528159618377686,0.4695698618888855,0.41242223978042603,0.45430442690849304,0.45454967021942139,0.4444892406463623]
[null,null,"TCPU",0.23720502853393555,0.18423233926296234,0.24946223199367523,0.26785567402839661,0.27746009826660156,0.26810577511787415,0.24948859214782715,0.26192986965179443,0.17057393491268158,0.20455566048622131,0.24854063987731934,0.19025906920433044,0.24867460131645203,0.26467248797416687,0.24792930483818054,0.26197823882102966,0.23212149739265442,0.23396249115467072,0.25776010751724243,0.22771815955638885,0.22574366629123688,0.24538494646549225,0.26424458622932434,0.25458472967147827,0.23131376504898071,0.25790360569953918,0.2291702926158905,{"$f":"'User Add-in Location'!B99","v":0},{"$f":"'User Add-in Location'!C99","v":0},0.29655510187149048,0.21304114162921906,0.22803322970867157,0.25228998064994812,0.23004812002182007,0.2323833554983139,0.22872374951839447,0.29708227515220642,0.25455999374389648,0.33373737335205078,0.19118806719779968,0.26508718729019165,0.23625375330448151,0.2570641040802002,0.22741833329200745,0.23495274782180786,0.26035523414611816,0.3114662766456604,0.24708107113838196,0.26344311237335205,0.21702159941196442,0.22016483545303345,0.25220790505409241,0.29573553800582886,0.33650445938110352,0.25966766476631165,0.27587956190109253,0.25564900040626526,0.23833100497722626,0.24524113535881042,0.22944483160972595,0.27691382169723511,0.22373239696025848]
[null,null,"Insurance and Real Estate",0.20786359906196594,0.19422139227390289,0.18007157742977142,0.17253108322620392,0.22118955850601196,0.17194199562072754,0.21212877333164215,7.9250499606132507E-2,0.24057640135288239,0.19307085871696472,0.23380795121192932,0.1630999892950058,0.1498897522687912,0.19364796578884125,0.16172513365745544,0.16487756371498108,0.21895436942577362,0.21079607307910919,0.18318673968315125,0.19479867815971375,0.17477364838123322,0.2242390364408493,0.14177143573760986,0.23280413448810577,0.15502500534057617,0.22115316987037659,0.15342709422111511,{"$f":"'User Add-in Location'!B100","v":0},{"$f":"'User Add-in Location'!C100","v":0},0.17905250191688538,0.13776378333568573,0.19754220545291901,0.20075753331184387,0.12886716425418854,0.23349939286708832,0.18057842552661896,0.18147122859954834,0.21338726580142975,0.18548719584941864,0.16687723994255066,0.21050094068050385,0.22319188714027405,0.19463227689266205,0.18463554978370667,0.20552784204483032,0.18759267032146454,0.21333323419094086,0.17966639995574951,0.17164433002471924,0.15862779319286346,0.18937034904956818,0.17921042442321777,0.22088909149169922,0.22579289972782135,0.19564120471477509,0.16499443352222443,0.16777011752128601,0.1842864453792572,0.16622039675712585,0.1781199723482132,0.17319275438785553,0.12960290908813477]
[null,null,"Finance",0.21973922848701477,0.25749891996383667,0.2975192666053772,0.20719414949417114,0.36580824851989746,0.36300551891326904,0.52522480487823486,0.28092953562736511,0.47120130062103271,0.30534356832504272,0.26234608888626099,0.2331392765045166,0.2254519909620285,0.34368544816970825,0.22280661761760712,0.32128316164016724,0.2408050000667572,0.25642725825309753,0.24389591813087463,0.2728460431098938,0.36801552772521973,0.46401494741439819,0.31029725074768066,0.26997506618499756,0.19813735783100128,0.29564240574836731,0.24039660394191742,{"$f":"'User Add-in Location'!B101","v":0},{"$f":"'User Add-in Location'!C101","v":0},0.28841829299926758,0.14007198810577393,0.29588252305984497,0.34678247570991516,0.23268359899520874,0.55567604303359985,0.17400060594081879,0.13934943079948425,0.24429194629192352,0.23373515903949738,0.25967687368392944,0.28199198842048645,0.52070552110671997,0.30885964632034302,0.25389468669891357,0.27794471383094788,0.29564428329467773,0.27932482957839966,0.25615870952606201,0.36007550358772278,0.26042437553405762,0.34837242960929871,0.15696951746940613,0.29651278257369995,0.29107379913330078,0.33806133270263672,0.20211486518383026,0.25322535634040833,0.31004911661148071,0.29036301374435425,0.19259461760520935,0.27859804034233093,0.24334576725959778]
[null,null,"Other Professional Services",0.52436625957489014,0.56405913829803467,0.54200237989425659,0.53454303741455078,0.59606754779815674,0.57193982601165771,0.60868203639984131,0.58484113216400146,0.6378551721572876,0.57522016763687134,0.56186407804489136,0.52124398946762085,0.53082668781280518,0.60150313377380371,0.51592540740966797,0.51144629716873169,0.52730327844619751,0.51961410045623779,0.52681207656860352,0.50638937950134277,0.56236642599105835,0.58873218297958374,0.57573193311691284,0.58074510097503662,0.50735759735107422,0.54527091979980469,0.48638945817947388,{"$f":"'User Add-in Location'!B102","v":0},{"$f":"'User Add-in Location'!C102","v":0},0.53968417644500732,0.58259987831115723,0.5591544508934021,0.61356240510940552,0.51101469993591309,0.58341717720031738,0.54047328233718872,0.5250704288482666,0.55872648954391479,0.53364676237106323,0.53947675228118896,0.5659334659576416,0.58450394868850708,0.58422094583511353,0.58366203308105469,0.55689543485641479,0.57226848602294922,0.55194467306137085,0.5520743727684021,0.5708690881729126,0.55696994066238403,0.52894151210784912,0.51779502630233765,0.53391551971435547,0.56676381826400757,0.5709262490272522,0.51967239379882813,0.5285530686378479,0.6117100715637207,0.54430669546127319,0.48457461595535278,0.54017007350921631,0.5548478364944458]
[null,null,"Office Services",0.53362303972244263,0.48510432243347168,0.48560845851898193,0.43853336572647095,0.51330417394638062,0.53251528739929199,0.50658035278320313,0.51487046480178833,0.80593466758728027,0.49745696783065796,0.52866512537002563,0.48564693331718445,0.4644453227519989,0.60742044448852539,0.51502251625061035,0.46855634450912476,0.46282559633255005,0.55395549535751343,0.52577722072601318,0.49046912789344788,0.55562412738800049,0.59222286939620972,0.53158462047576904,0.50389939546585083,0.48281180858612061,0.5447160005569458,0.45152276754379272,{"$f":"'User Add-in Location'!B103","v":0},{"$f":"'User Add-in Location'!C103","v":0},0.52586686611175537,0.476755291223526,0.47232839465141296,0.54701870679855347,0.5125243067741394,0.58845710754394531,0.50847357511520386,0.49733477830886841,0.51799732446670532,0.47487372159957886,0.48157203197479248,0.57349598407745361,0.57328999042510986,0.55728083848953247,0.55775463581085205,0.521048903465271,0.5440482497215271,0.51605159044265747,0.49105045199394226,0.53147256374359131,0.53495991230010986,0.50067692995071411,0.46819150447845459,0.54931193590164185,0.51954019069671631,0.5375329852104187,0.42275583744049072,0.46537485718727112,0.56042128801345825,0.52394813299179077,0.57092404365539551,0.5149306058883667,0.49876397848129272]
[null,null,"Architectural and Engineering Services",0.63553375005722046,0.64105433225631714,0.62278980016708374,0.53704309463500977,0.63320022821426392,0.62748479843139648,0.59007757902145386,0.67056083679199219,0.73025858402252197,0.5718003511428833,0.60159987211227417,0.58985358476638794,0.57050818204879761,0.62384063005447388,0.55932104587554932,0.58080041408538818,0.61670023202896118,0.57694554328918457,0.6354595422744751,0.5660366415977478,0.64808863401412964,0.64727652072906494,0.61192727088928223,0.58230710029602051,0.56152158975601196,0.62550890445709229,0.53804266452789307,{"$f":"'User Add-in Location'!B104","v":0},{"$f":"'User Add-in Location'!C104","v":0},0.61432468891143799,0.57813674211502075,0.57381701469421387,0.62298917770385742,0.57315558195114136,0.62614715099334717,0.5719408392906189,0.63739383220672607,0.57602435350418091,0.5900348424911499,0.55324500799179077,0.61726754903793335,0.62125074863433838,0.62004542350769043,0.64208495616912842,0.59007829427719116,0.59531491994857788,0.63271063566207886,0.60257387161254883,0.62641614675521851,0.57105779647827148,0.61060810089111328,0.52645015716552734,0.59199899435043335,0.64190244674682617,0.61597162485122681,0.54657989740371704,0.50457823276519775,0.66975957155227661,0.5982094407081604,0.57982087135314941,0.55648815631866455,0.54768228530883789]
[null,null,"Other services",0.37818416953086853,0.4271487295627594,0.39038717746734619,0.36489242315292358,0.37742117047309875,0.42378151416778564,0.41616156697273254,0.41063719987869263,0.58040308952331543,0.38743165135383606,0.37565720081329346,0.43352091312408447,0.36463242769241333,0.413230299949646,0.38805797696113586,0.36023810505867004,0.36690926551818848,0.38287118077278137,0.38710951805114746,0.39903345704078674,0.42832100391387939,0.45615926384925842,0.38743290305137634,0.38068163394927979,0.36070409417152405,0.39744091033935547,0.35688960552215576,{"$f":"'User Add-in Location'!B105","v":0},{"$f":"'User Add-in Location'!C105","v":0},0.37778151035308838,0.40792316198348999,0.41610252857208252,0.41117405891418457,0.36157333850860596,0.43571814894676208,0.38344073295593262,0.366169273853302,0.39718839526176453,0.36382719874382019,0.38164862990379333,0.42226234078407288,0.43496823310852051,0.41483375430107117,0.41774317622184753,0.38720947504043579,0.39362591505050659,0.38706699013710022,0.38254904747009277,0.42418166995048523,0.41133090853691101,0.37285864353179932,0.3656904399394989,0.4199790358543396,0.3909771740436554,0.40439534187316895,0.37576660513877869,0.39121973514556885,0.42362260818481445,0.38557285070419312,0.37244924902915955,0.38361167907714844,0.34515076875686646]
[null,null,"Government",0.71435791254043579,0.70678591728210449,0.74626749753952026,0.75312155485153198,0.68046635389328003,0.79742681980133057,0.86817425489425659,0.67404258251190186,0.75240004062652588,0.73410022258758545,0.69960910081863403,0.63621479272842407,0.73556971549987793,0.82041078805923462,0.79166185855865479,0.77942800521850586,0.64725720882415771,0.64670413732528687,0.71940129995346069,0.78005725145339966,0.75740373134613037,0.79397374391555786,0.80857193470001221,0.79786002635955811,0.72158020734786987,0.79070484638214111,0.72461807727813721,{"$f":"'User Add-in Location'!B106","v":0},{"$f":"'User Add-in Location'!C106","v":0},0.72579389810562134,0.72381746768951416,0.74794822931289673,0.8361213207244873,0.67653346061706543,0.84910100698471069,0.67323088645935059,0.6818193793296814,0.78890573978424072,0.68938058614730835,0.74619477987289429,0.78392565250396729,0.8303678035736084,0.79300779104232788,0.7168617844581604,0.70355331897735596,0.80191928148269653,0.74434810876846313,0.70882701873779297,0.78469830751419067,0.75051450729370117,0.71380895376205444,0.6695019006729126,0.66060370206832886,0.75762557983398438,0.75516307353973389,0.74743854999542236,0.76270151138305664,0.70952457189559937,0.69721895456314087,0.70723116397857666,0.80011433362960815,0.73865127563476563]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.10357967764139175,0,0.1443452388048172,6.291179358959198E-2,0.10902872681617737,0.18084420263767242,0.11691820621490479,8.5945814847946167E-2,0.18733064830303192,0.11296427249908447,0.12199189513921738,4.4338427484035492E-2,8.6609818041324615E-2,9.6220627427101135E-2,0.11316746473312378,0.13656225800514221,0.11829136312007904,0.14809350669384003,0.14153487980365753,9.5818422734737396E-2,9.9176660180091858E-2,0.1342560350894928,0.11156108230352402,0.11019043624401093,8.1970557570457458E-2,0.10981374233961105,5.6099187582731247E-2,{"$f":"'User Add-in Location'!B107","v":0},{"$f":"'User Add-in Location'!C107","v":0},0.10958819091320038,7.4025668203830719E-2,0.10886532813310623,0.12504075467586517,7.9039841890335083E-2,0.13986614346504211,9.1008879244327545E-2,0,0.11973188817501068,0.12125791609287262,5.5706266313791275E-2,9.7155705094337463E-2,0.13152527809143066,0.10938910394906998,9.7096867859363556E-2,0.11162059754133224,0.11365585029125214,0.12045375257730484,7.8295670449733734E-2,0.18063265085220337,0.12904044985771179,0.10729198157787323,8.0378860235214233E-2,3.6280501633882523E-2,0.13061939179897308,0.11330444365739822,9.8936900496482849E-2,0.12267628312110901,0.1087290421128273,9.4488896429538727E-2,8.9882120490074158E-2,9.9271245300769806E-2,0]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"  Earnings Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",8.2112938165664673E-2,3.4984223544597626E-2,9.7725808620452881E-2,0.10220605134963989,0.15567657351493835,0.1305532306432724,6.9522634148597717E-2,8.4896892309188843E-2,0,8.6934015154838562E-2,0.12432638555765152,9.6390314400196075E-2,0.12847593426704407,0.12795279920101166,7.4228912591934204E-2,0.13263055682182312,0.14151118695735931,7.6242111623287201E-2,7.1759499609470367E-2,8.3375737071037292E-2,8.3150714635848999E-2,5.8784231543540955E-2,9.2124372720718384E-2,0.13901466131210327,9.1294005513191223E-2,0.1179877370595932,9.1941602528095245E-2,{"$f":"'User Add-in Location'!B111","v":0},{"$f":"'User Add-in Location'!C111","v":0},0.17982116341590881,6.4641132950782776E-2,6.7299708724021912E-2,6.1785310506820679E-2,0.10805431753396988,0.11407832056283951,9.4365440309047699E-2,9.30623859167099E-2,9.2871256172657013E-2,0.1051153764128685,0.12003382295370102,9.9141813814640045E-2,0.11437022686004639,0.10667448490858078,0.11000010371208191,0.12760116159915924,0.16187602281570435,0.14553698897361755,0.17836236953735352,0.13034677505493164,3.7375971674919128E-2,7.1884095668792725E-2,0.15703985095024109,8.6718432605266571E-2,0.13494348526000977,0.2649770975112915,8.4975928068161011E-2,0.15209656953811646,8.5930809378623962E-2,9.8917454481124878E-2,5.7152673602104187E-2,0.13269974291324615,6.4326241612434387E-2]
[null,null,"Mining",9.6591450273990631E-2,3.9409283548593521E-2,8.4048457443714142E-2,0.10657767951488495,0.14158782362937927,0.11236565560102463,0.28594863414764404,0.23499087989330292,0,0.23440027236938477,1.1707901954650879,0.19101271033287048,9.2151448130607605E-2,0.22748845815658569,0.13918609917163849,0.18208594620227814,0.15726892650127411,0.1133577823638916,7.0323452353477478E-2,0.19036811590194702,0.36913755536079407,0.27801406383514404,0.16983190178871155,0.18881697952747345,0.11599278450012207,0.2545049786567688,0.10573624074459076,{"$f":"'User Add-in Location'!B112","v":0},{"$f":"'User Add-in Location'!C112","v":0},0.19373667240142822,8.3420880138874054E-2,0.226419597864151,0.28251528739929199,8.4700934588909149E-2,0.22526274621486664,0.20661525428295135,0.1018620952963829,0.19040441513061523,0.11294375360012054,0.19894666969776154,0.13948632776737213,0.45094114542007446,0.16875788569450378,0.20652657747268677,0.24610337615013123,0.21801519393920898,0.11943508684635162,0.11860806494951248,0.11283078789710999,8.3251352310180664,0.2010052502155304,0.15147589147090912,0.23517237603664398,0.11522828042507172,0.19310295581817627,0.12316345423460007,0.15738558769226074,0.14098815619945526,0.1860768049955368,9.7912080585956573E-2,0.1415703147649765,5.3084578365087509E-2]
[null,null,"Construction",0.12224835157394409,0.10481835901737213,0.13021549582481384,0.10794433951377869,0.17419621348381042,0.18956220149993896,0.15271694958209991,0.12742762267589569,0.11277765035629272,0.15635961294174194,0.14597640931606293,8.6599983274936676E-2,0.12282275408506393,0.16219720244407654,0.11432559043169022,0.11498129367828369,0.11554010212421417,0.10695380717515945,0.12276445329189301,0.13847623765468597,0.13777869939804077,0.17255398631095886,0.16052335500717163,0.14922502636909485,9.2632219195365906E-2,0.14579251408576965,0.11575731635093689,{"$f":"'User Add-in Location'!B113","v":0},{"$f":"'User Add-in Location'!C113","v":0},0.12508267164230347,0.11091390252113342,0.14439290761947632,0.15705122053623199,9.618445485830307E-2,0.15422606468200684,0.1313164234161377,0.10033449530601501,0.15235331654548645,0.12546874582767487,0.14297102391719818,0.15899842977523804,0.18318729102611542,0.17106589674949646,0.16363638639450073,0.16352197527885437,0.19121810793876648,0.17027962207794189,0.15919308364391327,0.18672379851341248,0.11258666962385178,0.12234773486852646,0.11336501687765121,0.148545041680336,0.1655954122543335,0.26819351315498352,0.13978299498558044,0.11886710673570633,0.14830373227596283,0.15443640947341919,8.7105520069599152E-2,0.14631436765193939,7.8360192477703094E-2]
[null,null,"Construction/Installations - Non Residential",0.11396076530218124,9.8241634666919708E-2,0.11913870275020599,0.1026705726981163,0.16506989300251007,0.17147670686244965,0.15249796211719513,0.11765645444393158,0.10001643002033234,0.14428327977657318,0.13649845123291016,7.8756161034107208E-2,0.11608493328094482,0.14671050012111664,0.1047753319144249,0.10891644656658173,0.10927075147628784,0.10067515820264816,0.11381886899471283,0.13668525218963623,0.12796911597251892,0.16254690289497375,0.1481962651014328,0.13613002002239227,8.7443992495536804E-2,0.13920344412326813,0.10959523171186447,{"$f":"'User Add-in Location'!B114","v":0},{"$f":"'User Add-in Location'!C114","v":0},0.11575385928153992,0.10281043499708176,0.15429353713989258,0.14542171359062195,9.1177321970462799E-2,0.13941612839698792,0.12259550392627716,9.5153369009494781E-2,0.14136908948421478,0.12002477794885635,0.12986765801906586,0.15086552500724792,0.17015230655670166,0.1598680317401886,0.15066647529602051,0.15209978818893433,0.17331482470035553,0.15744520723819733,0.14663749933242798,0.16882818937301636,0.10524310916662216,0.1133481040596962,0.10888907313346863,0.146688312292099,0.1526138037443161,0.24266952276229858,0.12743398547172546,0.12344059348106384,0.13672514259815216,0.14011460542678833,8.1587672233581543E-2,0.13629110157489777,7.4957974255084991E-2]
[null,null,"Construction/Installation Residential",0.10035605728626251,3.1342409551143646E-2,0.10409925878047943,0.10078480094671249,6.6873341798782349E-2,0.16052848100662231,3.2182231545448303E-2,0.11652945727109909,8.8181823492050171E-2,0.13392846286296844,0.12720221281051636,7.3538094758987427E-2,0.1077273041009903,0.14111945033073425,0.1079486757516861,4.4270031154155731E-2,4.3206799775362015E-2,0.10222864151000977,0.11349430680274963,4.5320566743612289E-2,7.0214375853538513E-2,4.732571542263031E-2,0.12566179037094116,0.13343876600265503,8.2094386219978333E-2,4.917772114276886E-2,0.1043102890253067,{"$f":"'User Add-in Location'!B115","v":0},{"$f":"'User Add-in Location'!C115","v":0},5.6045867502689362E-2,9.5144271850585938E-2,2.138388529419899E-2,9.7862735390663147E-2,8.6414530873298645E-2,0.13038840889930725,0.11865827441215515,2.9345501214265823E-2,0.12687203288078308,0.11639679223299026,0.1222546249628067,4.5377828180789948E-2,7.1097306907176971E-2,6.6781237721443176E-2,0.12064029276371002,0.10668051987886429,0.13288304209709167,0.12414703518152237,8.8482573628425598E-2,0.15772625803947449,9.4342775642871857E-2,0.10738509893417358,5.3253687918186188E-2,3.9846085011959076E-2,0.13749469816684723,0.16320735216140747,0.12052106857299805,2.2347591817378998E-2,0.12603935599327087,0.1075633242726326,8.7685540318489075E-2,5.6620728224515915E-2,2.8757732361555099E-2]
[null,null,"Manufacturing",9.5006488263607025E-2,9.5107942819595337E-2,0.11513743549585342,0.102695032954216,0.14360350370407104,0.18175610899925232,0.11661295592784882,9.7153455018997192E-2,6.1418820172548294E-2,0.13654138147830963,0.11556148529052734,0.10977618396282196,0.10716523230075836,0.14518311619758606,8.738485723733902E-2,9.6836403012275696E-2,0.10240345448255539,8.62087681889534E-2,0.10268004238605499,9.8244570195674896E-2,0.10462842881679535,0.12764175236225128,0.12892717123031616,0.14082761108875275,8.4428705275058746E-2,0.11955271661281586,9.9996216595172882E-2,{"$f":"'User Add-in Location'!B116","v":0},{"$f":"'User Add-in Location'!C116","v":0},0.11768617480993271,9.5232844352722168E-2,9.6766397356987E-2,0.14125078916549683,0.10332407802343369,0.13334538042545319,9.6973419189453125E-2,0.10900288075208664,0.12694281339645386,0.1143181324005127,0.12419287860393524,0.14310494065284729,0.15507085621356964,0.16147945821285248,0.1232103556394577,0.14411669969558716,0.17672683298587799,0.17348659038543701,0.1566348671913147,0.18074196577072144,0.1009080782532692,8.7802581489086151E-2,9.8777897655963898E-2,0.11214228719472885,0.17150905728340149,0.29109737277030945,0.11913144588470459,0.10815019905567169,9.6655644476413727E-2,0.13582026958465576,8.5056126117706299E-2,0.12719984352588654,7.6772488653659821E-2]
[null,null,"Fabricated Metals",0.10041489452123642,0.1070396900177002,0.14009946584701538,8.2223422825336456E-2,0.15557253360748291,0.1980288028717041,0.14323803782463074,0.10538617521524429,0,0.15194240212440491,0.13368773460388184,0.11765599250793457,0.10264962166547775,0.15702235698699951,9.7295090556144714E-2,0.10121682286262512,9.5764756202697754E-2,9.0449348092079163E-2,0.10401216149330139,0.10314054042100906,0.12335001677274704,0.14471197128295898,0.13635106384754181,0.14818665385246277,8.2714110612869263E-2,0.1304832249879837,9.4765074551105499E-2,{"$f":"'User Add-in Location'!B117","v":0},{"$f":"'User Add-in Location'!C117","v":0},0.10935746878385544,0.10213008522987366,0.11504849791526794,0.15364518761634827,8.6566202342510223E-2,0.15994428098201752,0.11687726527452469,8.8928878307342529E-2,0.12922993302345276,0.10081886500120163,0.13846844434738159,0.14482754468917847,0.178624227643013,0.16401386260986328,0.13991875946521759,0.1514059454202652,0.1810884028673172,0.16011740267276764,0.15432853996753693,0.19688691198825836,0.11819826066493988,9.2861868441104889E-2,9.0574033558368683E-2,0.11795274913311005,0.16001589596271515,0.28311163187026978,0.13536641001701355,0.10119622945785522,0.11268714070320129,0.1483490914106369,8.1434622406959534E-2,0.12945154309272766,6.785796582698822E-2]
[null,null,"Machinery",9.0039782226085663E-2,6.7683696746826172E-2,0.13688197731971741,9.2831969261169434E-2,0.13877515494823456,0.17914201319217682,0.14789101481437683,0.11737052351236343,5.2263755351305008E-2,0.15797713398933411,0.11767169833183289,0,0.10389122366905212,0.12847797572612762,8.883136510848999E-2,7.8377366065979004E-2,8.9606672525405884E-2,8.3090037107467651E-2,9.0434230864048004E-2,9.8392397165298462E-2,0.12572433054447174,0.15315304696559906,0.13029883801937103,0.14006711542606354,7.4878469109535217E-2,0.12328899651765823,0.10970024764537811,{"$f":"'User Add-in Location'!B118","v":0},{"$f":"'User Add-in Location'!C118","v":0},0.10121551901102066,0.10567840188741684,0.11563553661108017,0.14801841974258423,8.9726187288761139E-2,0.14428316056728363,8.6404263973236084E-2,5.2722558379173279E-2,0.13198377192020416,7.9010076820850372E-2,0.14533784985542297,0.13858063519001007,0.17276579141616821,0.15664283931255341,0.10833647847175598,0.14071452617645264,0.16611343622207642,0.13042110204696655,0.13583853840827942,0.17750808596611023,0.10949017107486725,6.72483891248703E-2,7.7340133488178253E-2,0.10764623433351517,0.12372110784053802,0.25073131918907166,0.13293944299221039,9.293733537197113E-2,0.10440585762262344,0.12004105746746063,8.2802876830101013E-2,0.12501201033592224,5.9051789343357086E-2]
[null,null,"Electrical Equip",9.0478464961051941E-2,4.1170913726091385E-2,0.13219250738620758,0.10127292573451996,0.15107531845569611,0.20372514426708221,0.11862301826477051,9.0992651879787445E-2,7.6866753399372101E-2,0.15887615084648132,0.10677653551101685,0,9.9070236086845398E-2,0.15287697315216064,0.10126480460166931,9.5657944679260254E-2,9.2579200863838196E-2,8.1783175468444824E-2,9.2555716633796692E-2,0.11522900313138962,0.13189195096492767,0.16023337841033936,0.11962252110242844,0.14671382308006287,8.1465855240821838E-2,0.10907723009586334,9.0660989284515381E-2,{"$f":"'User Add-in Location'!B119","v":0},{"$f":"'User Add-in Location'!C119","v":0},0.1067582368850708,0.11274970322847366,0.11148132383823395,0.14386864006519318,8.5747137665748596E-2,0.15305018424987793,0.10513421148061752,9.7738116979598999E-2,0.12596254050731659,0.10037081688642502,0.12451840937137604,0.1416575163602829,0.16960564255714417,0.1582648903131485,0.12970110774040222,0.1403576135635376,0.1722298264503479,0.14524777233600616,0.1454649418592453,0.20168057084083557,8.2996062934398651E-2,7.9822324216365814E-2,8.8665023446083069E-2,0.10373974591493607,0.14635786414146423,0.26922017335891724,0.10970693826675415,7.3816202580928802E-2,0.11684128642082214,0.14635062217712402,7.6277151703834534E-2,0.12190881371498108,5.5077936500310898E-2]
[null,null,"Battery Manufacturing",0,0,0.1704031229019165,0.12014628946781158,0.20254983007907867,0.24018010497093201,0.1850949227809906,0.12108875066041946,0,0.17951768636703491,0.14429891109466553,0,0,0.18992215394973755,0.12907138466835022,0.13659670948982239,0.12221267074346542,0.12037375569343567,0,0,0.16956152021884918,0.20737451314926147,0.14163452386856079,0.18327334523200989,0.12016132473945618,0.15628232061862946,0,{"$f":"'User Add-in Location'!B120","v":0},{"$f":"'User Add-in Location'!C120","v":0},0,0,0,0.18038469552993774,0,0.21267373859882355,0.14029777050018311,0.12606877088546753,0.16305899620056152,0.139993816614151,0.15773189067840576,0.17979550361633301,0.22799226641654968,0.19341607391834259,0.16854269802570343,0.17516502737998962,0.21403336524963379,0.18753272294998169,0.1848084032535553,0.23824763298034668,0.13878270983695984,0.113605797290802,0,0.16078360378742218,0.18435367941856384,0.31671464443206787,0.16302940249443054,0,0,0.19563715159893036,9.9884055554866791E-2,0.15604506433010101,0]
[null,null,"Energy Wire Manufacturing",8.3473280072212219E-2,0,0.10458458960056305,7.832973450422287E-2,0.12633830308914185,0.18195530772209167,0.11688777804374695,7.0416092872619629E-2,6.1810009181499481E-2,0.12845636904239655,0.1097661480307579,0,7.9952947795391083E-2,0.12896871566772461,8.7758809328079224E-2,0,7.3418058454990387E-2,7.3379963636398315E-2,8.1395044922828674E-2,9.1181352734565735E-2,9.3260958790779114E-2,0.13581594824790955,0.11063161492347717,0.1324421763420105,7.0640385150909424E-2,9.7347185015678406E-2,6.9164887070655823E-2,{"$f":"'User Add-in Location'!B121","v":0},{"$f":"'User Add-in Location'!C121","v":0},8.7651506066322327E-2,8.8129833340644836E-2,9.1313391923904419E-2,0.11703852564096451,6.4709782600402832E-2,0.13292022049427032,9.1688953340053558E-2,7.1991860866546631E-2,0.11614495515823364,8.7072409689426422E-2,0.10414636880159378,0.1293913871049881,0.15886427462100983,0.14423693716526031,0.11008410900831223,0.13660427927970886,0.16939570009708405,0.13637344539165497,0.12987816333770752,0.17995578050613403,7.8018940985202789E-2,6.4616426825523376E-2,0,9.4106011092662811E-2,0.13109676539897919,0.28812170028686523,0.10301493108272552,6.4727991819381714E-2,9.000338613986969E-2,0.13797236979007721,6.0943268239498138E-2,0.10828861594200134,4.6733342111110687E-2]
[null,null,"Wholesale Trade",9.208390861749649E-2,8.1203147768974304E-2,0.11907727271318436,8.3265319466590881E-2,0.13717734813690186,0.14309924840927124,0.11672356724739075,9.2148736119270325E-2,8.7969712913036346E-2,0.13334067165851593,0.11392264068126678,0.12302571535110474,0.10652486979961395,0.12990476191043854,9.9704712629318237E-2,9.6377067267894745E-2,9.0758539736270905E-2,8.598635345697403E-2,8.9527666568756104E-2,0.11429193615913391,0.11655920743942261,0.14578635990619659,0.11030381917953491,0.12745353579521179,8.2332387566566467E-2,0.12690369784832001,9.6686854958534241E-2,{"$f":"'User Add-in Location'!B122","v":0},{"$f":"'User Add-in Location'!C122","v":0},0.11487545818090439,0.10969293862581253,0.11700217425823212,0.12299440801143646,9.7643792629241943E-2,0.13051667809486389,0.1161809116601944,7.7621042728424072E-2,0.12273067981004715,9.7460299730300903E-2,0.11526196449995041,0.12707427144050598,0.14310729503631592,0.12964680790901184,0.1317349374294281,0.1252780556678772,0.13515351712703705,0.11347931623458862,0.12350314855575562,0.14310872554779053,0.11402143537998199,9.1940760612487793E-2,9.3492545187473297E-2,0.11799238622188568,0.109003946185112,0.16694921255111694,0.1276460587978363,0.10120270401239395,0.11821518838405609,0.11243045330047607,7.9849109053611755E-2,0.12121883779764175,6.2311872839927673E-2]
[null,null,"Retail trade",6.7306742072105408E-2,6.6127553582191467E-2,8.0064550042152405E-2,6.4306639134883881E-2,9.8743274807929993E-2,8.6160033941268921E-2,9.1614484786987305E-2,8.3970159292221069E-2,7.1229048073291779E-2,9.5423750579357147E-2,8.9950278401374817E-2,6.9224543869495392E-2,6.847614049911499E-2,9.2818647623062134E-2,7.1797274053096771E-2,7.7176153659820557E-2,6.9077469408512115E-2,7.1803085505962372E-2,6.5364092588424683E-2,7.9411223530769348E-2,8.9456662535667419E-2,0.11792552471160889,8.1930741667747498E-2,9.8841607570648193E-2,5.8252513408660889E-2,9.1447420418262482E-2,7.8836053609848022E-2,{"$f":"'User Add-in Location'!B123","v":0},{"$f":"'User Add-in Location'!C123","v":0},8.5012152791023254E-2,6.5483555197715759E-2,8.4215171635150909E-2,8.754274994134903E-2,5.9790104627609253E-2,9.6498951315879822E-2,8.2582436501979828E-2,6.2604866921901703E-2,8.454962819814682E-2,7.0033401250839233E-2,9.2050939798355103E-2,9.9150203168392181E-2,0.10877411067485809,9.8502703011035919E-2,9.6313215792179108E-2,9.3358315527439117E-2,9.7809240221977234E-2,8.8659077882766724E-2,8.2811906933784485E-2,8.6119160056114197E-2,8.3439446985721588E-2,7.2092428803443909E-2,6.9489128887653351E-2,8.470521867275238E-2,8.9328065514564514E-2,0.11963949352502823,7.7353216707706451E-2,7.2287410497665405E-2,8.8404029607772827E-2,6.025347113609314E-2,5.7349294424057007E-2,8.7202996015548706E-2,4.5275665819644928E-2]
[null,null,"TCPU",8.0511540174484253E-2,8.0603577196598053E-2,9.7104452550411224E-2,8.9600622653961182E-2,0.13286378979682922,0.15440863370895386,9.6537083387374878E-2,8.4966585040092468E-2,7.1867331862449646E-2,0.10275695472955704,0.10980057716369629,8.4381341934204102E-2,8.6562588810920715E-2,0.12088967114686966,8.1845752894878387E-2,8.3109349012374878E-2,8.9253135025501251E-2,8.5128627717494965E-2,0.11121483147144318,8.6793161928653717E-2,8.3376988768577576E-2,0.13157925009727478,9.6269354224205017E-2,0.11715521663427353,8.1400983035564423E-2,0.11032902449369431,9.2026658356189728E-2,{"$f":"'User Add-in Location'!B124","v":0},{"$f":"'User Add-in Location'!C124","v":0},8.4831483662128448E-2,9.3239337205886841E-2,8.362077921628952E-2,0.1056344211101532,8.9113838970661163E-2,0.11958414316177368,8.8358752429485321E-2,0.10153883695602417,0.10550829023122787,0.12299804389476776,7.3647268116474152E-2,0.11722949147224426,0.13149480521678925,0.12340572476387024,0.10147483646869659,0.11438675224781036,0.12355345487594604,0.14729870855808258,0.11486636847257614,0.15196222066879272,9.692353755235672E-2,7.4481837451457977E-2,8.3850212395191193E-2,0.11008840799331665,0.14492601156234741,0.18809974193572998,0.1181357353925705,8.583831787109375E-2,9.8228931427001953E-2,9.5710299909114838E-2,8.4367662668228149E-2,9.4217970967292786E-2,7.0916295051574707E-2]
[null,null,"Insurance and Real Estate",6.9930955767631531E-2,5.4704755544662476E-2,9.5110580325126648E-2,6.6764108836650848E-2,0.12273893505334854,8.5320174694061279E-2,7.7951937913894653E-2,3.2690346240997314E-2,5.7260062545537949E-2,0.10177729278802872,9.5981746912002563E-2,5.408710241317749E-2,8.3709672093391418E-2,9.06849205493927E-2,5.5779747664928436E-2,5.839645117521286E-2,7.6915949583053589E-2,7.1578852832317352E-2,7.0316821336746216E-2,6.9380044937133789E-2,7.1865953505039215E-2,0.10009917616844177,6.8636253476142883E-2,8.4952875971794128E-2,6.3402600586414337E-2,9.6950650215148926E-2,7.35502690076828E-2,{"$f":"'User Add-in Location'!B125","v":0},{"$f":"'User Add-in Location'!C125","v":0},7.8012861311435699E-2,8.2009859383106232E-2,7.2853170335292816E-2,9.0210840106010437E-2,5.0173327326774597E-2,9.9093876779079437E-2,7.371056079864502E-2,5.8067671954631805E-2,8.2614533603191376E-2,8.8556110858917236E-2,7.4149049818515778E-2,8.3735845983028412E-2,0.10308021306991577,8.6310088634490967E-2,8.0789126455783844E-2,9.7998268902301788E-2,8.7117411196231842E-2,0.10989433526992798,9.4863139092922211E-2,8.448396623134613E-2,6.3010156154632568E-2,8.0651968717575073E-2,7.6235830783843994E-2,8.8682800531387329E-2,0.12212894856929779,0.11734337359666824,0.11960716545581818,5.3327351808547974E-2,7.08279088139534E-2,6.8995155394077301E-2,4.2092733085155487E-2,7.3828630149364471E-2,6.2228437513113022E-2]
[null,null,"Finance",0.10066425800323486,9.834618866443634E-2,0.17946271598339081,9.7671687602996826E-2,0.23586025834083557,0.19026117026805878,0.21506243944168091,8.5983768105506897E-2,0.15174487233161926,0.2065030038356781,0.1260155588388443,0.1348697692155838,0.12426255643367767,0.18467232584953308,0.10785374045372009,0.13339188694953918,0.12443758547306061,0.11453944444656372,0.12110493332147598,0.13537517189979553,0.17876200377941132,0.18798114359378815,0.16435186564922333,0.14436691999435425,8.6668796837329865E-2,0.1771867424249649,0.11770842969417572,{"$f":"'User Add-in Location'!B126","v":0},{"$f":"'User Add-in Location'!C126","v":0},0.14648565649986267,7.9944983124732971E-2,0.14000022411346436,0.18599475920200348,9.9043816328048706E-2,0.15957428514957428,5.1444072276353836E-2,5.6937620043754578E-2,0.13823319971561432,0.1258452981710434,0.14467039704322815,0.16815148293972015,0.17919462919235229,0.17192026972770691,0.10703060030937195,0.16241689026355743,0.16787718236446381,0.16350756585597992,0.15294867753982544,0.18892106413841248,9.4947934150695801E-2,0.13443988561630249,6.9880492985248566E-2,0.14269827306270599,0.17206457257270813,0.19997638463973999,0.1433742344379425,0.12086967378854752,0.13267622888088226,0.14253564178943634,7.5644448399543762E-2,0.14796261489391327,0.10475066304206848]
[null,null,"Other Professional Services",8.8213831186294556E-2,9.661015123128891E-2,0.13054366409778595,9.2143088579177856E-2,0.12129981815814972,0.13005991280078888,0.11234888434410095,8.5265472531318665E-2,5.4037228226661682E-2,0.12989436089992523,0.10747482627630234,0.10968828201293945,0.10718666762113571,0.11114434152841568,9.4771608710289001E-2,0.10074366629123688,9.5011919736862183E-2,9.0044260025024414E-2,9.111255407333374E-2,0.12539714574813843,0.1216728687286377,0.1360165923833847,0.10703644156455994,0.11962998658418655,8.0743804574012756E-2,0.11771842837333679,0.10170561075210571,{"$f":"'User Add-in Location'!B127","v":0},{"$f":"'User Add-in Location'!C127","v":0},0.10763299465179443,0.10423810034990311,0.1169387549161911,0.11523813009262085,0.10064985603094101,0.10807599872350693,0.1088295578956604,9.2762269079685211E-2,0.11518976092338562,9.8106652498245239E-2,0.11993883550167084,0.11207496374845505,0.12544113397598267,0.11713599413633347,0.11364202946424484,0.12104427814483643,0.12251509726047516,0.11496844887733459,0.12304513156414032,0.12992951273918152,0.10650436580181122,9.8486058413982391E-2,9.6666321158409119E-2,0.11747966706752777,0.10876153409481049,0.15087893605232239,0.1371799111366272,9.5266744494438171E-2,0.10535819828510284,0.11226487904787064,7.2923250496387482E-2,0.1156991720199585,6.4672194421291351E-2]
[null,null,"Office Services",5.0895549356937408E-2,5.2767083048820496E-2,7.0383287966251373E-2,5.0222992897033691E-2,6.8498909473419189E-2,7.3123499751091003E-2,5.740635097026825E-2,4.9376420676708221E-2,4.004204273223877E-2,7.1007423102855682E-2,6.3826881349086761E-2,6.1792843043804169E-2,5.9887856245040894E-2,6.8847596645355225E-2,5.2387326955795288E-2,4.7379776835441589E-2,5.9863142669200897E-2,4.9084872007369995E-2,5.1074475049972534E-2,6.4560018479824066E-2,5.9430323541164398E-2,6.7592732608318329E-2,6.1623997986316681E-2,6.5181806683540344E-2,4.8137456178665161E-2,6.7998841404914856E-2,6.2616877257823944E-2,{"$f":"'User Add-in Location'!B128","v":0},{"$f":"'User Add-in Location'!C128","v":0},6.1554297804832458E-2,5.3028151392936707E-2,5.2603051066398621E-2,5.5616013705730438E-2,6.1736628413200378E-2,5.9388205409049988E-2,6.2542162835597992E-2,3.8246877491474152E-2,6.2307573854923248E-2,5.8122918009757996E-2,7.2088584303855896E-2,6.6631995141506195E-2,6.5871164202690125E-2,6.2926329672336578E-2,6.1907939612865448E-2,6.3835129141807556E-2,6.9421052932739258E-2,6.3626796007156372E-2,6.9416336715221405E-2,7.3035553097724915E-2,6.6525489091873169E-2,5.8392658829689026E-2,5.7864546775817871E-2,4.5368507504463196E-2,6.0897417366504669E-2,8.2353867590427399E-2,6.7080266773700714E-2,5.1679603755474091E-2,4.906000941991806E-2,6.6726714372634888E-2,5.267159640789032E-2,6.2424451112747192E-2,3.9833702147006989E-2]
[null,null,"Architectural and Engineering Services",9.6594266593456268E-2,0.10344891250133514,0.1309293806552887,0.10415360331535339,0.14557597041130066,0.14962589740753174,0.15799152851104736,0.1000896692276001,9.6796289086341858E-2,0.16194182634353638,0.13065490126609802,0.11295866221189499,0.11204928159713745,0.14645251631736755,0.10725419223308563,9.7939707338809967E-2,9.6083961427211761E-2,0.10064104944467545,9.7298189997673035E-2,0.13468621671199799,0.12879849970340729,0.15783345699310303,0.12288418412208557,0.14450716972351074,9.5312461256980896E-2,0.1247122660279274,0.11725512892007828,{"$f":"'User Add-in Location'!B129","v":0},{"$f":"'User Add-in Location'!C129","v":0},0.11196969449520111,0.12719275057315826,0.13524605333805084,0.14414957165718079,9.7829088568687439E-2,0.13715486228466034,0.12251309305429459,8.2802750170230865E-2,0.1282711923122406,0.10510607808828354,0.13589480519294739,0.14481848478317261,0.1582590639591217,0.14917601644992828,0.13514599204063416,0.14440003037452698,0.1475110650062561,0.1257157176733017,0.13718952238559723,0.14946499466896057,0.1383928656578064,0.10517150908708572,0.11181831359863281,0.13117128610610962,0.12511736154556274,0.1802498996257782,0.13687305152416229,0.11522968113422394,0.11858104914426804,0.13749396800994873,8.7202802300453186E-2,0.13566300272941589,8.0771856009960175E-2]
[null,null,"Other services",8.3774268627166748E-2,8.5861071944236755E-2,0.10288339853286743,8.2499206066131592E-2,0.11952270567417145,0.11957736313343048,0.10694351047277451,9.0177357196807861E-2,8.7745621800422668E-2,0.12319366633892059,0.10906364023685455,8.8585510849952698E-2,9.3674436211585999E-2,0.12157671898603439,8.5816353559494019E-2,8.9604027569293976E-2,8.4287047386169434E-2,8.2916565239429474E-2,8.4660127758979797E-2,0.10358373820781708,0.10579735040664673,0.13292168080806732,0.10425932705402374,0.11201448738574982,7.5256109237670898E-2,0.10909183323383331,8.9859887957572937E-2,{"$f":"'User Add-in Location'!B130","v":0},{"$f":"'User Add-in Location'!C130","v":0},9.9879242479801178E-2,8.7073996663093567E-2,0.10331499576568604,0.11056888103485107,7.5422197580337524E-2,0.12320276349782944,9.8413079977035522E-2,7.6635256409645081E-2,0.11022777110338211,8.7851911783218384E-2,0.10604531317949295,0.11218559741973877,0.1348249614238739,0.11734627187252045,0.11328716576099396,0.11704240739345551,0.1248139888048172,0.11120830476284027,0.11099055409431458,0.11935874074697495,0.10272995382547379,8.8041752576828003E-2,8.8896021246910095E-2,0.10174767673015594,0.11082792282104492,0.15801951289176941,0.11285494267940521,9.2573150992393494E-2,0.10022415965795517,0.10154280811548233,7.021525502204895E-2,0.10558713972568512,6.0962654650211334E-2]
[null,null,"Government",1.5786785632371902E-2,9.5136817544698715E-3,1.2379382736980915E-2,1.329623069614172E-2,1.410329807549715E-2,1.8132902681827545E-2,1.3434563763439655E-2,2.0635947585105896E-2,3.5225828178226948E-3,1.7678853124380112E-2,1.2047604657709599E-2,7.9153133556246758E-3,1.1126826517283916E-2,2.2742107510566711E-2,1.1279752478003502E-2,1.3559096492826939E-2,1.1242449283599854E-2,9.3407398089766502E-3,9.7606377676129341E-3,1.4843545854091644E-2,8.8854823261499405E-3,3.0375916510820389E-2,1.4617365784943104E-2,1.8784169107675552E-2,9.1795045882463455E-3,1.7747392877936363E-2,1.2362857349216938E-2,{"$f":"'User Add-in Location'!B131","v":0},{"$f":"'User Add-in Location'!C131","v":0},1.5213135629892349E-2,1.1601537466049194E-2,2.2659998387098312E-2,2.2768238559365273E-2,8.5168406367301941E-3,3.9333056658506393E-2,8.3483392372727394E-3,1.2904713861644268E-2,1.7895890399813652E-2,9.7770020365715027E-3,2.2220464423298836E-2,2.8571400791406631E-2,3.6222226917743683E-2,2.6592951267957687E-2,9.3497345224022865E-3,1.803254708647728E-2,2.0863506942987442E-2,1.5411912463605404E-2,1.7394235357642174E-2,1.7581256106495857E-2,1.3262497261166573E-2,9.6081942319869995E-3,1.4854103326797485E-2,2.9274532571434975E-2,1.4837618917226791E-2,2.66924649477005E-2,1.3773403130471706E-2,1.4105783775448799E-2,9.1530047357082367E-3,2.2084731608629227E-2,1.0664797388017178E-2,1.7803087830543518E-2,9.5231076702475548E-3]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.12357432395219803,0,0.16520179808139801,0.13910095393657684,0.21492651104927063,0.24670304358005524,0.21714068949222565,0.1642950177192688,0.11816588044166565,0.19777651131153107,0.16892772912979126,0.1614779531955719,0.1037832498550415,0.20410044491291046,0.11909401416778564,0.13258913159370422,0.1006384938955307,0.11669588834047318,0.10710005462169647,0.13257111608982086,0.18515442311763763,0.22194947302341461,0.19939000904560089,0.22355641424655914,9.15679931640625E-2,0.17549480497837067,0.12595376372337341,{"$f":"'User Add-in Location'!B132","v":0},{"$f":"'User Add-in Location'!C132","v":0},0.14686888456344604,0.17201225459575653,0.17103700339794159,0.24548971652984619,6.2993541359901428E-2,0.21961322426795959,0.1461508572101593,0,0.19490014016628265,8.6456641554832458E-2,5.6709311902523041E-2,0.20290035009384155,0.24844776093959808,0.23505125939846039,0.18462561070919037,0.17954953014850616,0.24023275077342987,0.1569788008928299,0.10229320079088211,0.24454696476459503,0.180283322930336,0.13188256323337555,0.13613837957382202,0.10058358311653137,0.16636557877063751,0.2427750825881958,0.18045492470264435,0.13204407691955566,0.17753538489341736,0.20390737056732178,0.11344398558139801,0.16756358742713928,0]
[]
[null,null,"Earnings Per Million Dollars Change in Final Demand"]
[null,null,"  Earnings Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",6.1656523495912552E-2,0.1019713282585144,0.12578552961349487,6.3419602811336517E-2,0.10808830708265305,0.18569627404212952,0.10854983329772949,5.1815729588270187E-2,0,0.1442485898733139,0.12077006697654724,0.11109761893749237,9.7487002611160278E-2,0.12456512451171875,7.72513747215271E-2,8.8223062455654144E-2,8.1605315208435059E-2,7.1149401366710663E-2,7.6328448951244354E-2,0.14134068787097931,8.5345618426799774E-2,0.15940569341182709,0.12795042991638184,0.114515021443367,6.4496301114559174E-2,0.10478601604700089,6.125258281826973E-2,{"$f":"'User Add-in Location'!B136","v":0},{"$f":"'User Add-in Location'!C136","v":0},9.487895667552948E-2,6.6558733582496643E-2,0.16899843513965607,0.12035978585481644,9.7287237644195557E-2,0.1421295702457428,8.958512544631958E-2,7.2613045573234558E-2,0.12073478102684021,6.4320787787437439E-2,0.12781696021556854,0.12982945144176483,0.17244268953800201,0.13111260533332825,0.1032387912273407,0.12716202437877655,0.14700084924697876,0.11243968456983566,0.14039433002471924,0.18452209234237671,0.1164853572845459,6.3829250633716583E-2,0.11667822301387787,7.4634984135627747E-2,0.10876322537660599,0.25442308187484741,6.4734965562820435E-2,0.15766964852809906,7.8362457454204559E-2,0.15148697793483734,6.8686783313751221E-2,0.12158845365047455,3.1760945916175842E-2]
[null,null,"Mining",6.44669309258461E-2,3.9522767066955566E-2,6.1929676681756973E-2,6.4512059092521667E-2,0.13122797012329102,9.6441410481929779E-2,0.15498717129230499,0.13902464509010315,0,0.10869650542736053,0.43100300431251526,8.220180869102478E-2,5.444631353020668E-2,0.12715631723403931,9.2844143509864807E-2,9.304046630859375E-2,7.2279095649719238E-2,7.8382968902587891E-2,5.2237913012504578E-2,8.7333686649799347E-2,0.15986217558383942,0.15730573236942291,8.997596800327301E-2,9.8981156945228577E-2,7.1610204875469208E-2,0.15878894925117493,7.8465916216373444E-2,{"$f":"'User Add-in Location'!B137","v":0},{"$f":"'User Add-in Location'!C137","v":0},9.6284300088882446E-2,6.0565430670976639E-2,0.13238298892974854,0.18126384913921356,5.8109462261199951E-2,0.13722223043441772,9.6763119101524353E-2,6.5642081201076508E-2,0.12901249527931213,8.5350640118122101E-2,0.10152269154787064,0.1088276207447052,0.22862263023853302,0.12771043181419373,0.12924890220165253,0.14670884609222412,0.1386035680770874,0.10820554196834564,9.7287304699420929E-2,9.601660817861557E-2,2.2150094509124756,7.8619383275508881E-2,6.6716812551021576E-2,0.13962164521217346,0.10966670513153076,0.19334942102432251,9.5378853380680084E-2,8.4533020853996277E-2,0.10422337055206299,8.5912890732288361E-2,6.5255768597126007E-2,8.9703761041164398E-2,3.5017542541027069E-2]
[null,null,"Construction",0.10018900036811829,0.11321337521076202,0.1368611752986908,8.8716320693492889E-2,0.16562387347221375,0.18829232454299927,0.15295161306858063,0.10589572042226791,4.4432234019041061E-2,0.13988563418388367,0.1324896365404129,0.1016269326210022,9.5736280083656311E-2,0.16679947078227997,0.1156887486577034,0.10534220188856125,0.10237216949462891,9.3902453780174255E-2,0.1052836999297142,0.12204381078481674,0.14995488524436951,0.18187934160232544,0.13975487649440765,0.14675380289554596,7.7183105051517487E-2,0.14339630305767059,9.5827154815196991E-2,{"$f":"'User Add-in Location'!B138","v":0},{"$f":"'User Add-in Location'!C138","v":0},0.11649797111749649,0.11196968704462051,0.14572758972644806,0.16715452075004578,8.1582576036453247E-2,0.15224732458591461,0.11478210240602493,8.4216997027397156E-2,0.14666683971881866,0.10198182612657547,0.13599696755409241,0.16613976657390594,0.18604046106338501,0.17856302857398987,0.15459151566028595,0.15066017210483551,0.18461963534355164,0.15502327680587769,0.15444368124008179,0.1861034631729126,0.1189233809709549,0.10154036432504654,8.8247537612915039E-2,0.14912201464176178,0.15432873368263245,0.28500142693519592,0.13421066105365753,0.10050828754901886,0.13233272731304169,0.14944028854370117,8.2662478089332581E-2,0.14288617670536041,6.3553124666213989E-2]
[null,null,"Construction/Installations - Non Residential",0.1097114160656929,0.126215860247612,0.14875718951225281,9.901466965675354E-2,0.18397003412246704,0.20198735594749451,0.17443464696407318,0.11738024652004242,4.9097742885351181E-2,0.15306647121906281,0.14439624547958374,0.11178208142518997,0.10568352043628693,0.1817590594291687,0.12926816940307617,0.11943134665489197,0.1170099750161171,0.10502425581216812,0.11707107722759247,0.13817992806434631,0.16533762216567993,0.20249205827713013,0.15370441973209381,0.16022376716136932,8.4971211850643158E-2,0.16149669885635376,0.10795403271913528,{"$f":"'User Add-in Location'!B139","v":0},{"$f":"'User Add-in Location'!C139","v":0},0.13229870796203613,0.12339683622121811,0.17563056945800781,0.18125781416893005,9.2383667826652527E-2,0.16493403911590576,0.12621912360191345,9.7282126545906067E-2,0.1611836850643158,0.11314611881971359,0.14876943826675415,0.1864159107208252,0.20378667116165161,0.19676917791366577,0.1688823401927948,0.16437163949012756,0.20004913210868835,0.16795289516448975,0.16961662471294403,0.19969451427459717,0.13018718361854553,0.11205892264842987,0.1002277284860611,0.16912850737571716,0.16607373952865601,0.30130293965339661,0.14626903831958771,0.11944083869457245,0.14614856243133545,0.16337770223617554,9.4204574823379517E-2,0.15934610366821289,7.3957853019237518E-2]
[null,null,"Construction/Installation Residential",0.10788072645664215,4.2129259556531906E-2,0.11965257674455643,9.5859818160533905E-2,7.2100080549716949E-2,0.17577753961086273,4.8410143703222275E-2,0.10408692806959152,3.3684976398944855E-2,0.11592082679271698,0.13610059022903442,8.8463433086872101E-2,0.10315569490194321,0.15264041721820831,0.10550503432750702,4.6071991324424744E-2,4.1708987206220627E-2,9.8486118018627167E-2,9.776432067155838E-2,5.1837887614965439E-2,8.9302316308021545E-2,5.8435257524251938E-2,0.11690152436494827,0.13588821887969971,8.4903247654438019E-2,5.6545648723840714E-2,9.8256804049015045E-2,{"$f":"'User Add-in Location'!B140","v":0},{"$f":"'User Add-in Location'!C140","v":0},6.9199226796627045E-2,0.104294054210186,3.2316163182258606E-2,0.13015097379684448,7.2945430874824524E-2,0.13971036672592163,0.11536494642496109,2.0736116915941238E-2,0.13609752058982849,0.1069554015994072,0.12553270161151886,5.5144548416137695E-2,8.500237762928009E-2,8.1246741116046906E-2,0.1260114461183548,0.11122292280197144,0.13699562847614288,0.1329348087310791,9.5442645251750946E-2,0.1729627251625061,0.12078017741441727,9.8219148814678192E-2,4.6857953071594238E-2,5.4580770432949066E-2,0.15661609172821045,0.19109819829463959,0.12955208122730255,2.4425752460956573E-2,0.11863710731267929,0.11425602436065674,7.5117401778697968E-2,6.1892103403806686E-2,2.3348959162831306E-2]
[null,null,"Manufacturing",4.5588333159685135E-2,3.5298429429531097E-2,9.1708347201347351E-2,4.7457076609134674E-2,9.3858994543552399E-2,0.1117771789431572,9.3618288636207581E-2,4.3958038091659546E-2,2.1212302148342133E-2,9.5762908458709717E-2,7.301708310842514E-2,4.0828078985214233E-2,5.0200179219245911E-2,9.1008543968200684E-2,5.1545597612857819E-2,5.0954677164554596E-2,5.1213692873716354E-2,4.2966492474079132E-2,3.4021686762571335E-2,7.2454027831554413E-2,7.8702367842197418E-2,0.10682032257318497,7.5678884983062744E-2,9.1557964682579041E-2,3.650076687335968E-2,7.2518050670623779E-2,3.7328217178583145E-2,{"$f":"'User Add-in Location'!B141","v":0},{"$f":"'User Add-in Location'!C141","v":0},5.6212324649095535E-2,6.3375018537044525E-2,8.7481707334518433E-2,9.1986522078514099E-2,3.9647456258535385E-2,8.1447549164295197E-2,5.8078348636627197E-2,3.2424032688140869E-2,7.7325209975242615E-2,5.5407054722309113E-2,7.7830515801906586E-2,8.6974948644638062E-2,0.11053510755300522,9.7649045288562775E-2,7.8993149101734161E-2,8.7511301040649414E-2,0.10748530924320221,7.7508114278316498E-2,8.9260287582874298E-2,0.11036504805088043,7.4656575918197632E-2,5.2179086953401566E-2,4.8912785947322845E-2,7.4531108140945435E-2,7.5069740414619446E-2,0.19359998404979706,6.6711604595184326E-2,5.8737844228744507E-2,6.4556926488876343E-2,8.0251447856426239E-2,3.4406796097755432E-2,7.9944230616092682E-2,1.766371913254261E-2]
[null,null,"Fabricated Metals",6.8835645914077759E-2,6.5007664263248444E-2,0.11715091019868851,6.0322314500808716E-2,0.12111298739910126,0.14347632229328156,0.10589170455932617,7.1218296885490417E-2,0,0.1184471994638443,9.4633609056472778E-2,7.4308596551418304E-2,7.1551740169525146E-2,0.12117698043584824,7.5942739844322205E-2,7.6062902808189392E-2,6.8562328815460205E-2,6.6221378743648529E-2,8.1080615520477295E-2,8.6548738181591034E-2,9.8814643919467926E-2,0.11829499900341034,0.10040212422609329,0.11507940292358398,5.7865526527166367E-2,0.10204713046550751,6.5793476998806E-2,{"$f":"'User Add-in Location'!B142","v":0},{"$f":"'User Add-in Location'!C142","v":0},8.0175988376140594E-2,7.8434325754642487E-2,9.9655486643314362E-2,0.12167122960090637,5.3430147469043732E-2,0.11187108606100082,8.604065328836441E-2,5.3561955690383911E-2,0.1030188724398613,7.5224384665489197E-2,0.10786624252796173,0.11435122787952423,0.13437937200069427,0.12501025199890137,0.11289422959089279,0.11756891012191772,0.13839048147201538,0.116848424077034,0.11572481691837311,0.14209949970245361,8.9278414845466614E-2,7.606564462184906E-2,6.3050895929336548E-2,0.10399048030376434,0.11517944931983948,0.23394371569156647,0.10394378006458282,7.9346776008605957E-2,9.8757319152355194E-2,0.10383089631795883,5.2469298243522644E-2,0.10433177649974823,3.6230012774467468E-2]
[null,null,"Machinery",5.86729496717453E-2,3.8073688745498657E-2,9.7706511616706848E-2,5.6406073272228241E-2,9.7717024385929108E-2,0.13833031058311462,0.11471094936132431,7.0423491299152374E-2,1.8845707178115845E-2,0.12880983948707581,8.4025315940380096E-2,0,6.2187682837247849E-2,0.10416577011346817,6.8657740950584412E-2,5.0423551350831985E-2,6.1815828084945679E-2,6.4830206334590912E-2,5.871640145778656E-2,8.018772304058075E-2,8.3685018122196198E-2,0.12284743040800095,0.10487881302833557,0.11644367873668671,5.5339597165584564E-2,9.0533241629600525E-2,5.2162952721118927E-2,{"$f":"'User Add-in Location'!B143","v":0},{"$f":"'User Add-in Location'!C143","v":0},6.6103316843509674E-2,6.9265753030776978E-2,0.10688666999340057,0.11400353908538818,5.4177038371562958E-2,0.10552191734313965,6.3268505036830902E-2,2.896147221326828E-2,0.1014418825507164,6.8313866853713989E-2,9.3209289014339447E-2,0.10362789034843445,0.13433161377906799,0.11776924133300781,8.376409113407135E-2,0.10907125473022461,0.12787045538425446,9.6495941281318665E-2,9.3379274010658264E-2,0.13691768050193787,8.1262551248073578E-2,5.8100923895835876E-2,4.7971665859222412E-2,8.7304294109344482E-2,9.3522712588310242E-2,0.20916283130645752,0.10303505510091782,7.2746060788631439E-2,7.1743115782737732E-2,7.733742892742157E-2,4.9392465502023697E-2,9.7312949597835541E-2,4.1270963847637177E-2]
[null,null,"Electrical Equip",6.0201413929462433E-2,2.8956985101103783E-2,0.10998208075761795,6.270010769367218E-2,0.11686890572309494,0.14999145269393921,0.13238164782524109,7.1763083338737488E-2,3.8921788334846497E-2,0.12398678064346313,0.10503311455249786,0,6.3263453543186188E-2,0.12375568598508835,7.1617349982261658E-2,6.9861367344856262E-2,5.5661294609308243E-2,6.1220966279506683E-2,7.121732085943222E-2,8.881533145904541E-2,9.7319893538951874E-2,0.14918076992034912,9.3758367002010345E-2,0.11154245585203171,5.0920158624649048E-2,8.2225613296031952E-2,7.2339765727519989E-2,{"$f":"'User Add-in Location'!B144","v":0},{"$f":"'User Add-in Location'!C144","v":0},7.5270481407642365E-2,8.6199678480625153E-2,0.11393282562494278,0.11207129061222076,4.5644517987966537E-2,0.1175742968916893,8.298463374376297E-2,3.6991287022829056E-2,0.10397095233201981,6.9326788187026978E-2,9.5951363444328308E-2,0.1215483546257019,0.15554545819759369,0.12974965572357178,0.10336613655090332,0.11406848579645157,0.13925948739051819,0.10384843498468399,0.10744418948888779,0.1483672708272934,0.10383762419223785,6.4708329737186432E-2,4.5195363461971283E-2,9.2588134109973907E-2,0.10797648876905441,0.23123486340045929,8.5369646549224854E-2,7.5413525104522705E-2,9.1174349188804626E-2,0.10375122725963593,5.3157657384872437E-2,0.1076345220208168,3.4766636788845062E-2]
[null,null,"Battery Manufacturing",0,0,0.10661621391773224,7.4798405170440674E-2,0.10960472375154495,0.14726707339286804,0.10940923541784286,8.3044208586215973E-2,0,0.13102491199970245,0.10920931398868561,0,0,0.13007016479969025,8.1188388168811798E-2,6.8203210830688477E-2,6.2812402844429016E-2,6.1283949762582779E-2,0,0,9.6190527081489563E-2,0.1361643522977829,0.10995632410049438,0.11500341445207596,4.2677700519561768E-2,9.1109298169612885E-2,0,{"$f":"'User Add-in Location'!B145","v":0},{"$f":"'User Add-in Location'!C145","v":0},0,0,0,0.12109529227018356,0,0.10463633388280869,8.5865631699562073E-2,3.6551866680383682E-2,0.10481439530849457,6.5445825457572937E-2,9.7334526479244232E-2,0.12077496945858002,0.14142973721027374,0.13449239730834961,0.10812154412269592,0.12132285535335541,0.14152911305427551,0.10576996952295303,0.10680726915597916,0.14570532739162445,8.4070131182670593E-2,7.0987693965435028E-2,0,9.570593386888504E-2,0.11787267029285431,0.23378176987171173,8.5831835865974426E-2,0,0,9.3156293034553528E-2,5.2350491285324097E-2,0.10451158881187439,0]
[null,null,"Energy Wire Manufacturing",3.6891598254442215E-2,0,7.1398153901100159E-2,5.2827879786491394E-2,7.2792708873748779E-2,0.11777366697788239,7.2982676327228546E-2,5.6814361363649368E-2,2.6190213859081268E-2,7.868705689907074E-2,5.8171715587377548E-2,0,4.1456572711467743E-2,9.2162638902664185E-2,5.038905143737793E-2,0,4.1823718696832657E-2,4.0893275290727615E-2,5.229509249329567E-2,4.9927592277526855E-2,7.8739173710346222E-2,9.3456186354160309E-2,6.5041825175285339E-2,7.9130932688713074E-2,2.7487508952617645E-2,5.4895423352718353E-2,4.4127710163593292E-2,{"$f":"'User Add-in Location'!B146","v":0},{"$f":"'User Add-in Location'!C146","v":0},5.1100779324769974E-2,4.4846586883068085E-2,7.4746623635292053E-2,8.5216432809829712E-2,2.5966383516788483E-2,6.7652635276317596E-2,5.86438849568367E-2,2.2877294570207596E-2,6.6300734877586365E-2,4.3904237449169159E-2,6.7388936877250671E-2,7.9146012663841248E-2,9.9412217736244202E-2,9.2059127986431122E-2,7.5024247169494629E-2,7.8152686357498169E-2,0.10536597669124603,8.9431352913379669E-2,7.3853082954883575E-2,0.11637333780527115,5.4815303534269333E-2,4.7867633402347565E-2,0,6.4468778669834137E-2,8.8733091950416565E-2,0.1960541307926178,5.6890331208705902E-2,4.5916292816400528E-2,6.0923930257558823E-2,6.6443935036659241E-2,3.6181695759296417E-2,7.4345290660858154E-2,1.812654547393322E-2]
[null,null,"Wholesale Trade",9.6095390617847443E-2,7.2364993393421173E-2,0.15831863880157471,8.8344655930995941E-2,0.17139790952205658,0.16700097918510437,0.14228785037994385,0.10745508968830109,4.5162830501794815E-2,0.1575675904750824,0.14514312148094177,9.5165133476257324E-2,0.10129649192094803,0.16394717991352081,0.11082987487316132,0.10293669998645782,0.10138636082410812,9.0933717787265778E-2,9.68918576836586E-2,0.12503336369991302,0.1363341212272644,0.18627741932868958,0.13535210490226746,0.16315571963787079,7.8653477132320404E-2,0.14334622025489807,9.5681734383106232E-2,{"$f":"'User Add-in Location'!B147","v":0},{"$f":"'User Add-in Location'!C147","v":0},0.11019285768270493,0.10957789421081543,0.16053138673305511,0.15377005934715271,8.2787178456783295E-2,0.14111630618572235,0.12893159687519073,7.391473650932312E-2,0.14401981234550476,9.8506182432174683E-2,0.14335104823112488,0.15725544095039368,0.17523796856403351,0.16577492654323578,0.15450170636177063,0.1555885523557663,0.1748778373003006,0.14391092956066132,0.15030848979949951,0.16560040414333344,0.12950700521469116,0.10227184742689133,8.7991669774055481E-2,0.14199772477149963,0.14388351142406464,0.24850872159004211,0.13839671015739441,0.10464891046285629,0.13605865836143494,0.13085803389549255,7.3093906044960022E-2,0.13906434178352356,5.3507409989833832E-2]
[null,null,"Retail trade",0.11365388333797455,0.11734684556722641,0.17254771292209625,0.11353568732738495,0.17877320945262909,0.17974500358104706,0.15963391959667206,0.12530703842639923,4.2660146951675415E-2,0.18083392083644867,0.16125009953975677,0.10869068652391434,0.11588355153799057,0.16247865557670593,0.12276680767536163,0.12095141410827637,0.11182785034179688,0.12145467847585678,0.11401466280221939,0.14488287270069122,0.16054487228393555,0.19827662408351898,0.14829984307289124,0.16349922120571136,9.8906740546226501E-2,0.16094985604286194,0.13735276460647583,{"$f":"'User Add-in Location'!B148","v":0},{"$f":"'User Add-in Location'!C148","v":0},0.12551493942737579,0.11951674520969391,0.17686823010444641,0.16941386461257935,0.10674084722995758,0.15579298138618469,0.14991378784179688,8.8077597320079803E-2,0.15305989980697632,0.12734851241111755,0.17062127590179443,0.17384961247444153,0.19137997925281525,0.18309937417507172,0.17538796365261078,0.17996920645236969,0.18186990916728973,0.16415716707706451,0.1619943231344223,0.17825347185134888,0.15035440027713776,0.12851090729236603,0.10336865484714508,0.16844627261161804,0.16159871220588684,0.266583651304245,0.14693298935890198,0.12707920372486115,0.14872853457927704,0.12790286540985107,9.3276910483837128E-2,0.14959697425365448,6.6870413720607758E-2]
[null,null,"TCPU",6.8625696003437042E-2,5.1070630550384521E-2,0.10679581761360168,7.7500954270362854E-2,0.12580978870391846,0.13625192642211914,9.3918576836585999E-2,7.3940552771091461E-2,1.9242946058511734E-2,9.7392700612545013E-2,0.10398023575544357,5.8606352657079697E-2,7.4803739786148071E-2,0.11854837834835052,7.8505314886569977E-2,7.6648205518722534E-2,6.9784797728061676E-2,6.9826111197471619E-2,7.8818872570991516E-2,8.5995443165302277E-2,8.3352915942668915E-2,0.11791309714317322,9.9804744124412537E-2,0.11002790182828903,6.0341142117977142E-2,0.10344340652227402,7.1946278214454651E-2,{"$f":"'User Add-in Location'!B149","v":0},{"$f":"'User Add-in Location'!C149","v":0},8.8640481233596802E-2,7.0092082023620605E-2,8.9642427861690521E-2,0.10251033306121826,6.2945626676082611E-2,9.5956861972808838E-2,8.2141049206256866E-2,6.6649347543716431E-2,0.103635273873806,0.10222574323415756,7.2308659553527832E-2,0.11534962058067322,0.11824183166027069,0.11885539442300797,9.8977632820606232E-2,0.11116741597652435,0.12798897922039032,0.13230031728744507,0.10766472667455673,0.13316592574119568,8.1290088593959808E-2,6.9028556346893311E-2,6.8079791963100433E-2,0.12052828073501587,0.13620215654373169,0.2018669992685318,0.10911501944065094,7.9293325543403625E-2,8.9732132852077484E-2,9.2339277267456055E-2,5.7255782186985016E-2,0.10250730067491531,4.0293827652931213E-2]
[null,null,"Insurance and Real Estate",5.9940963983535767E-2,4.8779439181089401E-2,8.4497988224029541E-2,5.1868192851543427E-2,0.10510528087615967,8.2987591624259949E-2,7.8958384692668915E-2,2.3829944431781769E-2,2.607392892241478E-2,9.3056105077266693E-2,9.5440812408924103E-2,4.6917635947465897E-2,5.2078630775213242E-2,8.7290316820144653E-2,5.1737010478973389E-2,4.9593843519687653E-2,6.4259842038154602E-2,6.1751924455165863E-2,5.4224684834480286E-2,7.2169676423072815E-2,6.6483683884143829E-2,0.10137231647968292,5.8246001601219177E-2,9.4014137983322144E-2,4.2123496532440186E-2,8.9285224676132202E-2,5.0823960453271866E-2,{"$f":"'User Add-in Location'!B150","v":0},{"$f":"'User Add-in Location'!C150","v":0},5.9786073863506317E-2,5.0326716154813766E-2,7.7789813280105591E-2,8.334803581237793E-2,3.5270970314741135E-2,9.0731307864189148E-2,6.5751545131206512E-2,4.0063507854938507E-2,8.5077457129955292E-2,6.1630509793758392E-2,6.5765835344791412E-2,8.8845603168010712E-2,0.10482185333967209,8.7780170142650604E-2,7.9711556434631348E-2,9.6335850656032562E-2,9.1497384011745453E-2,9.3523606657981873E-2,8.1529207527637482E-2,8.2104526460170746E-2,5.7359963655471802E-2,6.318751722574234E-2,5.1726937294006348E-2,9.1832131147384644E-2,9.8886050283908844E-2,0.14102448523044586,7.8705057501792908E-2,5.1248256117105484E-2,6.7767806351184845E-2,6.355816125869751E-2,4.0179800242185593E-2,6.8240344524383545E-2,2.6098024100065231E-2]
[null,null,"Finance",6.9332852959632874E-2,6.9850467145442963E-2,0.14697350561618805,6.6174060106277466E-2,0.18408183753490448,0.17841276526451111,0.20079177618026733,7.7823556959629059E-2,5.2663072943687439E-2,0.16192500293254852,0.11242265999317169,7.9161509871482849E-2,7.8016668558120728E-2,0.16226442158222198,7.8771620988845825E-2,0.10085663199424744,7.9335644841194153E-2,8.1153474748134613E-2,7.8129656612873077E-2,0.11162469536066055,0.14749971032142639,0.20390219986438751,0.13131190836429596,0.12258613109588623,5.4965443909168243E-2,0.13279213011264801,8.0237455666065216E-2,{"$f":"'User Add-in Location'!B151","v":0},{"$f":"'User Add-in Location'!C151","v":0},0.10114242136478424,5.0534836947917938E-2,0.12551413476467133,0.15255557000637054,6.5457053482532501E-2,0.1952635794878006,5.8261506259441376E-2,3.2833896577358246E-2,0.11011941730976105,8.0944359302520752E-2,0.11040487885475159,0.1360832005739212,0.22493065893650055,0.15028765797615051,0.10842780768871307,0.13999119400978088,0.15443253517150879,0.12817537784576416,0.12160481512546539,0.17595481872558594,9.1887123882770538E-2,0.11294414103031158,4.6156574040651321E-2,0.13044753670692444,0.13159117102622986,0.24245840311050415,9.5629595220088959E-2,8.6907394230365753E-2,0.11787199974060059,0.11692120879888535,4.8950023949146271E-2,0.11777572333812714,4.7412700951099396E-2]
[null,null,"Other Professional Services",0.13233901560306549,0.12902301549911499,0.2070448249578476,0.13594913482666016,0.22050419449806213,0.226615309715271,0.19621038436889648,0.14271008968353271,6.4875945448875427E-2,0.22343391180038452,0.19400104880332947,0.13522416353225708,0.14226086437702179,0.21882322430610657,0.1452665776014328,0.13600440323352814,0.13520722091197968,0.13329462707042694,0.13212163746356964,0.17270612716674805,0.18443378806114197,0.22655874490737915,0.1890476793050766,0.20735357701778412,0.11342328786849976,0.18609355390071869,0.13168592751026154,{"$f":"'User Add-in Location'!B152","v":0},{"$f":"'User Add-in Location'!C152","v":0},0.15057748556137085,0.15709997713565826,0.19468981027603149,0.20900818705558777,0.12058066576719284,0.1886698305606842,0.16823044419288635,0.10329641401767731,0.1939363032579422,0.14249590039253235,0.17993649840354919,0.20478507876396179,0.22812692821025848,0.21927358210086823,0.20965509116649628,0.21566078066825867,0.23158928751945496,0.19324980676174164,0.20082031190395355,0.2248171865940094,0.17174956202507019,0.14686781167984009,0.124825119972229,0.193431556224823,0.19225043058395386,0.3255896270275116,0.18190917372703552,0.14475752413272858,0.19111508131027222,0.17761142551898956,0.10170570760965347,0.18123294413089752,8.4621824324131012E-2]
[null,null,"Office Services",0.12602885067462921,0.10617407411336899,0.17083106935024261,0.10578138381242752,0.17829985916614532,0.1951402872800827,0.15228272974491119,0.12082253396511078,8.0206610262393951E-2,0.17961794137954712,0.17128284275531769,0.11814118921756744,0.11677807569503784,0.20713524520397186,0.13462057709693909,0.11428648233413696,0.11313621699810028,0.13200762867927551,0.12279845029115677,0.15153782069683075,0.16560930013656616,0.20623253285884857,0.16400253772735596,0.16805234551429749,0.10225618630647659,0.17198257148265839,0.11507971584796906,{"$f":"'User Add-in Location'!B153","v":0},{"$f":"'User Add-in Location'!C153","v":0},0.13648533821105957,0.12135177105665207,0.15073943138122559,0.17229804396629333,0.11312055587768555,0.17732824385166168,0.14760909974575043,8.9518040418624878E-2,0.16671839356422424,0.11977671086788177,0.15107013285160065,0.19271993637084961,0.20544691383838654,0.19330938160419464,0.18603900074958801,0.1854284405708313,0.20391276478767395,0.16728454828262329,0.16637574136257172,0.19358152151107788,0.15529681742191315,0.13071867823600769,0.10635856539011002,0.17597055435180664,0.16458486020565033,0.27883258461952209,0.13544833660125732,0.11982545256614685,0.16215074062347412,0.15940605103969574,0.1137964203953743,0.15911021828651428,7.3357142508029938E-2]
[null,null,"Architectural and Engineering Services",0.15803368389606476,0.14603146910667419,0.2318202406167984,0.13892039656639099,0.23900219798088074,0.25072526931762695,0.20266792178153992,0.16446059942245483,7.5206048786640167E-2,0.23227496445178986,0.21198338270187378,0.15125381946563721,0.15214331448078156,0.23630450665950775,0.15836533904075623,0.15055085718631744,0.15449994802474976,0.14831943809986115,0.15630663931369781,0.19146564602851868,0.20941758155822754,0.25169417262077332,0.20333455502986908,0.21488741040229797,0.12660843133926392,0.21061193943023682,0.14672528207302094,{"$f":"'User Add-in Location'!B154","v":0},{"$f":"'User Add-in Location'!C154","v":0},0.16885358095169067,0.16151584684848785,0.20394918322563171,0.21970213949680328,0.13227845728397369,0.20866277813911438,0.17974314093589783,0.1203901618719101,0.20251287519931793,0.1564745306968689,0.1880892813205719,0.22981627285480499,0.25058048963546753,0.24014529585838318,0.23363056778907776,0.23332066833972931,0.24729949235916138,0.21930694580078125,0.21983963251113892,0.24877037107944489,0.18340763449668884,0.16746887564659119,0.12931948900222778,0.21438765525817871,0.21798312664031982,0.35876783728599548,0.18913577497005463,0.1438087522983551,0.20998679101467133,0.19884578883647919,0.12172458320856094,0.19100704789161682,8.5753858089447021E-2]
[null,null,"Other services",9.9724844098091125E-2,9.9784053862094879E-2,0.15177389979362488,9.6966512501239777E-2,0.15244768559932709,0.17530660331249237,0.14193502068519592,0.10673502832651138,5.5271346122026443E-2,0.16166713833808899,0.14041975140571594,0.1117887943983078,0.10223132371902466,0.16425973176956177,0.11271628737449646,9.9925205111503601E-2,9.7879678010940552E-2,0.10191655904054642,0.10084113478660583,0.13739737868309021,0.1439509242773056,0.18415817618370056,0.13611829280853271,0.14575546979904175,8.4080196917057037E-2,0.14223785698413849,0.10004925727844238,{"$f":"'User Add-in Location'!B155","v":0},{"$f":"'User Add-in Location'!C155","v":0},0.11108674854040146,0.11323452740907669,0.14954604208469391,0.14939507842063904,8.6119912564754486E-2,0.15258273482322693,0.12477554380893707,7.4059471487998962E-2,0.14599542319774628,0.10172098875045776,0.13311617076396942,0.16126617789268494,0.18314442038536072,0.16621151566505432,0.15967816114425659,0.16024662554264069,0.17275798320770264,0.14417032897472382,0.14674890041351318,0.17428953945636749,0.13306592404842377,0.10790850222110748,9.2206664383411407E-2,0.1546594649553299,0.1426132470369339,0.25357148051261902,0.13523505628108978,0.11232335865497589,0.13949057459831238,0.13179078698158264,8.0752924084663391E-2,0.13514192402362823,5.5447611957788467E-2]
[null,null,"Government",0.15791212022304535,0.13647694885730743,0.23377959430217743,0.16610853374004364,0.21392633020877838,0.26402810215950012,0.24136817455291748,0.146109938621521,5.7627666741609573E-2,0.23893474042415619,0.20661921799182892,0.13686802983283997,0.16654001176357269,0.25951337814331055,0.19112317264080048,0.17630566656589508,0.14333726465702057,0.14306792616844177,0.15652142465114594,0.21709839999675751,0.20695933699607849,0.25727337598800659,0.22798523306846619,0.24180139601230621,0.14083781838417053,0.22655415534973145,0.16468504071235657,{"$f":"'User Add-in Location'!B156","v":0},{"$f":"'User Add-in Location'!C156","v":0},0.17225632071495056,0.16782514750957489,0.22236664593219757,0.2469315379858017,0.13514204323291779,0.2407759428024292,0.17668996751308441,0.11594812572002411,0.23204927146434784,0.15800823271274567,0.20932072401046753,0.24581991136074066,0.27791345119476318,0.25675514340400696,0.21878078579902649,0.23005923628807068,0.27455124258995056,0.2210385650396347,0.21622700989246368,0.25801435112953186,0.19777247309684753,0.16928756237030029,0.1393025815486908,0.20530357956886292,0.22111146152019501,0.35347065329551697,0.21078097820281982,0.18041911721229553,0.19186002016067505,0.19507718086242676,0.13063384592533112,0.22603042423725128,0.10253754258155823]
[null,null,"Semiconductor (solar cell/module) manufacturing",4.9203969538211823E-2,0,9.5475204288959503E-2,4.3912753462791443E-2,9.9729463458061218E-2,0.13836656510829926,9.1183267533779144E-2,5.3105887025594711E-2,2.456674724817276E-2,9.8744980990886688E-2,8.4515541791915894E-2,4.4057723134756088E-2,4.2547665536403656E-2,9.2482216656208038E-2,5.5375728756189346E-2,5.993574857711792E-2,4.7676227986812592E-2,5.7913031429052353E-2,5.3370952606201172E-2,6.2520444393157959E-2,7.684326171875E-2,0.11139692366123199,8.6261212825775146E-2,9.8934300243854523E-2,3.3538844436407089E-2,8.0166831612586975E-2,4.0848881006240845E-2,{"$f":"'User Add-in Location'!B157","v":0},{"$f":"'User Add-in Location'!C157","v":0},5.973365530371666E-2,5.6292060762643814E-2,8.0809630453586578E-2,0.10646669566631317,2.8063513338565826E-2,9.7897082567214966E-2,6.1564590781927109E-2,0,9.0681090950965881E-2,4.6993669122457504E-2,3.0686527490615845E-2,9.0827696025371552E-2,0.12215371429920197,0.10791151225566864,8.4919750690460205E-2,9.2864573001861572E-2,0.11820058524608612,8.0634549260139465E-2,5.3811326622962952E-2,0.13671788573265076,8.0250680446624756E-2,5.6098278611898422E-2,4.4087957590818405E-2,4.0742006152868271E-2,8.4852725267410278E-2,0.1609475314617157,7.7483996748924255E-2,5.9250287711620331E-2,7.6465867459774017E-2,8.0943435430526733E-2,3.7135731428861618E-2,7.385803759098053E-2,0]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B161","v":0},{"$f":"'User Add-in Location'!C161","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Mining",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B162","v":0},{"$f":"'User Add-in Location'!C162","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Construction",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B163","v":0},{"$f":"'User Add-in Location'!C163","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Construction/Installations - Non Residential",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B164","v":0},{"$f":"'User Add-in Location'!C164","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Construction/Installation Residential",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B165","v":0},{"$f":"'User Add-in Location'!C165","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Manufacturing",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B166","v":0},{"$f":"'User Add-in Location'!C166","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Fabricated Metals",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B167","v":0},{"$f":"'User Add-in Location'!C167","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Machinery",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B168","v":0},{"$f":"'User Add-in Location'!C168","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Electrical Equip",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B169","v":0},{"$f":"'User Add-in Location'!C169","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Battery Manufacturing",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B170","v":0},{"$f":"'User Add-in Location'!C170","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Energy Wire Manufacturing",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B171","v":0},{"$f":"'User Add-in Location'!C171","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Wholesale Trade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B172","v":0},{"$f":"'User Add-in Location'!C172","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Retail trade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B173","v":0},{"$f":"'User Add-in Location'!C173","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"TCPU",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B174","v":0},{"$f":"'User Add-in Location'!C174","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Insurance and Real Estate",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B175","v":0},{"$f":"'User Add-in Location'!C175","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Finance",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B176","v":0},{"$f":"'User Add-in Location'!C176","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Other Professional Services",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B177","v":0},{"$f":"'User Add-in Location'!C177","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Office Services",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B178","v":0},{"$f":"'User Add-in Location'!C178","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Architectural and Engineering Services",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B179","v":0},{"$f":"'User Add-in Location'!C179","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Other services",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B180","v":0},{"$f":"'User Add-in Location'!C180","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Government",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B181","v":0},{"$f":"'User Add-in Location'!C181","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Semiconductor (solar cell/module) manufacturing",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"'User Add-in Location'!B182","v":0},{"$f":"'User Add-in Location'!C182","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.34204328060150146,0.12717914581298828,0.45417177677154541,0.45417177677154541,0.55929982662200928,0.3982011079788208,0.18798506259918213,0.37946891784667969,0,0.28049218654632568,0.43621432781219482,0.32393324375152588,0.4637303352355957,0.43010151386260986,0.29810166358947754,0.49037849903106689,0.54838299751281738,0.29919695854187012,0.31463217735290527,0.2489621639251709,0.27182817459106445,0.15688228607177734,0.32149946689605713,0.50352799892425537,0.38515806198120117,0.41449642181396484,0.40668082237243652,{"$f":"'User Add-in Location'!B186","v":0},{"$f":"'User Add-in Location'!C186","v":0},0.69888818264007568,0.26338279247283936,0.19746959209442139,0.19276618957519531,0.34417462348937988,0.30309140682220459,0.38292169570922852,0.33311367034912109,0.33066415786743164,0.43398535251617432,0.40154922008514404,0.33354425430297852,0.3148883581161499,0.36463630199432373,0.4194180965423584,0.47666800022125244,0.60390877723693848,0.5817258358001709,0.64543533325195313,0.39852654933929443,0.12597298622131348,0.27622056007385254,0.48246932029724121,0.32013499736785889,0.51900744438171387,0.98694813251495361,0.37091708183288574,0.38039815425872803,0.30879151821136475,0.31284761428833008,0.22109127044677734,0.46216011047363281,0.29119443893432617]
[null,null,"Mining",0.28045570850372314,0.11268210411071777,0.33125162124633789,0.33125162124633789,0.35523104667663574,0.29512369632720947,0.63057327270507813,0.59704804420471191,0,0.64491522312164307,3.2632746696472168,0.52957212924957275,0.27614009380340576,0.57522773742675781,0.39612233638763428,0.51304924488067627,0.45351862907409668,0.33413434028625488,0.22715342044830322,0.51738619804382324,0.85945332050323486,0.60956931114196777,0.46237099170684814,0.51675987243652344,0.36382293701171875,0.6570967435836792,0.31961405277252197,{"$f":"'User Add-in Location'!B187","v":0},{"$f":"'User Add-in Location'!C187","v":0},0.51416862010955811,0.23009324073791504,0.5524057149887085,0.66968250274658203,0.25180554389953613,0.50697565078735352,0.60592198371887207,0.29245388507843018,0.5206453800201416,0.33151650428771973,0.55383467674255371,0.35942733287811279,1.044888973236084,0.43513631820678711,0.54140925407409668,0.71177804470062256,0.61979043483734131,0.35841822624206543,0.34105134010314941,0.29699242115020752,21.155796051025391,0.55993318557739258,0.45519495010375977,0.61110579967498779,0.3344501256942749,0.58202755451202393,0.36754310131072998,0.43367326259613037,0.34456884860992432,0.50036406517028809,0.28877735137939453,0.38760912418365479,0.16233086585998535]
[null,null,"Construction",0.35011112689971924,0.27964448928833008,0.34031784534454346,0.34031784534454346,0.43078744411468506,0.52487397193908691,0.34638106822967529,0.325339674949646,0.19634032249450684,0.41629648208618164,0.40275692939758301,0.25579988956451416,0.35731410980224609,0.42897880077362061,0.3435901403427124,0.33504092693328857,0.32323288917541504,0.31960022449493408,0.4011681079864502,0.36430609226226807,0.31650984287261963,0.38024449348449707,0.44704139232635498,0.41717982292175293,0.28894710540771484,0.37991368770599365,0.32722508907318115,{"$f":"'User Add-in Location'!B188","v":0},{"$f":"'User Add-in Location'!C188","v":0},0.34266424179077148,0.28816008567810059,0.34400558471679688,0.3833843469619751,0.26364398002624512,0.35549688339233398,0.39461731910705566,0.27777576446533203,0.43166744709014893,0.35931396484375,0.39569962024688721,0.42396056652069092,0.44164824485778809,0.46157371997833252,0.44087862968444824,0.48317646980285645,0.58513522148132324,0.53848910331726074,0.46230804920196533,0.51799511909484863,0.27591478824615479,0.32992649078369141,0.33719229698181152,0.39547812938690186,0.50520408153533936,0.8835761547088623,0.42407858371734619,0.32296836376190186,0.35650646686553955,0.4386134147644043,0.25679624080657959,0.42191994190216064,0.22442531585693359]
[null,null,"Construction/Installations - Non Residential",0.32262337207794189,0.26314723491668701,0.31996119022369385,0.31996119022369385,0.4069284200668335,0.47054207324981689,0.3454890251159668,0.29782068729400635,0.17396736145019531,0.38211619853973389,0.37325859069824219,0.23023200035095215,0.3355792760848999,0.38428783416748047,0.31116151809692383,0.31509149074554443,0.30433249473571777,0.29733955860137939,0.37002885341644287,0.35751581192016602,0.29335165023803711,0.35701680183410645,0.40849769115447998,0.37768673896789551,0.26947355270385742,0.3600386381149292,0.30897510051727295,{"$f":"'User Add-in Location'!B189","v":0},{"$f":"'User Add-in Location'!C189","v":0},0.31390392780303955,0.26634979248046875,0.3661421537399292,0.35291790962219238,0.25019896030426025,0.32109177112579346,0.3619767427444458,0.26164877414703369,0.39592611789703369,0.33996963500976563,0.35667967796325684,0.39813065528869629,0.40827524662017822,0.42710256576538086,0.40001869201660156,0.44396305084228516,0.52338957786560059,0.49147796630859375,0.42222762107849121,0.46417677402496338,0.2563396692276001,0.30399537086486816,0.32019567489624023,0.3859177827835083,0.45960760116577148,0.7895047664642334,0.38118410110473633,0.33353638648986816,0.32574737071990967,0.39408636093139648,0.23887252807617188,0.38854467868804932,0.21623420715332031]
[null,null,"Construction/Installation Residential",0.29460012912750244,8.5754513740539551E-2,0.31379461288452148,0.31379461288452148,0.16897106170654297,0.45584022998809814,7.4008584022521973E-2,0.30447053909301758,0.16244828701019287,0.36057412624359131,0.35556280612945557,0.22093403339385986,0.31649434566497803,0.38455605506896973,0.32639527320861816,0.12804257869720459,0.12265610694885254,0.30118870735168457,0.3801424503326416,0.12077593803405762,0.16586971282958984,0.10655200481414795,0.35833549499511719,0.37924575805664063,0.25455045700073242,0.13039600849151611,0.288582444190979,{"$f":"'User Add-in Location'!B190","v":0},{"$f":"'User Add-in Location'!C190","v":0},0.15517175197601318,0.25317537784576416,5.0747156143188477E-2,0.24361038208007813,0.23642575740814209,0.30911386013031006,0.35302114486694336,8.1957697868347168E-2,0.36534607410430908,0.32908809185028076,0.33620572090148926,0.12377238273620605,0.17529678344726563,0.18377971649169922,0.33353555202484131,0.31825482845306396,0.41460025310516357,0.39921832084655762,0.26164472103118896,0.44890797138214111,0.232200026512146,0.29476022720336914,0.15730369091033936,0.10707247257232666,0.42718899250030518,0.54684782028198242,0.36673104763031006,6.0203194618225098E-2,0.3144841194152832,0.31615734100341797,0.25913083553314209,0.16476786136627197,8.2509875297546387E-2]
[null,null,"Manufacturing",0.33609867095947266,0.35492563247680664,0.3741307258605957,0.3741307258605957,0.40991699695587158,0.57342004776000977,0.28350269794464111,0.29300296306610107,0.11433839797973633,0.40680325031280518,0.36014652252197266,0.36802875995635986,0.36601626873016357,0.42701387405395508,0.30409860610961914,0.32761156558990479,0.34429061412811279,0.30365371704101563,0.44789624214172363,0.28590571880340576,0.27639150619506836,0.31127834320068359,0.41375148296356201,0.43781709671020508,0.31201744079589844,0.35628676414489746,0.34960567951202393,{"$f":"'User Add-in Location'!B191","v":0},{"$f":"'User Add-in Location'!C191","v":0},0.37453389167785645,0.283469557762146,0.250235915184021,0.3784639835357666,0.33729326725006104,0.34588491916656494,0.324074387550354,0.34556806087493896,0.40136051177978516,0.38136780261993408,0.40028166770935059,0.43316018581390381,0.41928482055664063,0.49049472808837891,0.38275814056396484,0.49044716358184814,0.6109541654586792,0.65259456634521484,0.53681826591491699,0.57157444953918457,0.261130690574646,0.29026341438293457,0.30867624282836914,0.34469175338745117,0.62218320369720459,1.0785014629364014,0.41212606430053711,0.30983233451843262,0.26870071887969971,0.43100309371948242,0.29524016380310059,0.40638077259063721,0.27972757816314697]
[null,null,"Fabricated Metals",0.33785951137542725,0.34161806106567383,0.28818655014038086,0.28818655014038086,0.42129659652709961,0.60896444320678711,0.3424907922744751,0.3068230152130127,0,0.44340097904205322,0.41266810894012451,0.38792169094085693,0.34016942977905273,0.45152485370635986,0.32979083061218262,0.33063268661499023,0.30160427093505859,0.30718362331390381,0.41410863399505615,0.29809093475341797,0.31231403350830078,0.3440777063369751,0.42885315418243408,0.4517509937286377,0.29753208160400391,0.37761425971984863,0.30883228778839111,{"$f":"'User Add-in Location'!B192","v":0},{"$f":"'User Add-in Location'!C192","v":0},0.32975924015045166,0.29009401798248291,0.2989494800567627,0.41035926342010498,0.27113807201385498,0.39583790302276611,0.392952561378479,0.28390467166900635,0.40558826923370361,0.32524216175079346,0.43736863136291504,0.42720210552215576,0.46625685691833496,0.48885679244995117,0.42357099056243896,0.50226390361785889,0.61423718929290771,0.58612418174743652,0.50860154628753662,0.60692358016967773,0.31210160255432129,0.28876948356628418,0.29864585399627686,0.34929311275482178,0.56611812114715576,1.0294015407562256,0.4591069221496582,0.30439436435699463,0.30125331878662109,0.4682842493057251,0.27510273456573486,0.40961968898773193,0.21820473670959473]
[null,null,"Machinery",0.29284632205963135,0.21049749851226807,0.31048703193664551,0.31048703193664551,0.36449360847473145,0.53666937351226807,0.34595704078674316,0.32709360122680664,9.4800472259521484E-2,0.44454109668731689,0.35019803047180176,0,0.33417880535125732,0.35723626613616943,0.29101455211639404,0.25026845932006836,0.27464151382446289,0.27246296405792236,0.34631133079528809,0.27732360363006592,0.31219387054443359,0.3577951192855835,0.3943026065826416,0.40951931476593018,0.25986111164093018,0.34548163414001465,0.34975314140319824,{"$f":"'User Add-in Location'!B193","v":0},{"$f":"'User Add-in Location'!C193","v":0},0.29462516307830811,0.28700971603393555,0.29341733455657959,0.38139283657073975,0.2747185230255127,0.35237407684326172,0.27660894393920898,0.16474497318267822,0.3988187313079834,0.2474665641784668,0.45025932788848877,0.39263629913330078,0.44448006153106689,0.44832229614257813,0.31737172603607178,0.44970345497131348,0.54491281509399414,0.46212446689605713,0.438362717628479,0.53303754329681396,0.28110110759735107,0.20664477348327637,0.24683332443237305,0.30991923809051514,0.42439031600952148,0.89050519466400146,0.43121516704559326,0.27332580089569092,0.27044427394866943,0.36862480640411377,0.27012526988983154,0.38423657417297363,0.18494224548339844]
[null,null,"Electrical Equip",0.29542839527130127,0.13419902324676514,0.33784353733062744,0.33784353733062744,0.39373600482940674,0.61659562587738037,0.27992057800292969,0.2518545389175415,0.14128494262695313,0.44966697692871094,0.31494021415710449,0,0.31805181503295898,0.42489159107208252,0.33022212982177734,0.30214583873748779,0.2817237377166748,0.2699275016784668,0.35709738731384277,0.32780730724334717,0.33177483081817627,0.37717986106872559,0.36135625839233398,0.42389094829559326,0.28643262386322021,0.30823123455047607,0.28844833374023438,{"$f":"'User Add-in Location'!B194","v":0},{"$f":"'User Add-in Location'!C194","v":0},0.31090354919433594,0.30203592777252197,0.27898073196411133,0.36921525001525879,0.26641321182250977,0.38109278678894043,0.33226454257965088,0.29799556732177734,0.37855029106140137,0.31284654140472412,0.38192188739776611,0.40297377109527588,0.44175100326538086,0.45256984233856201,0.38164126873016357,0.45049870014190674,0.5605008602142334,0.51458239555358887,0.46707606315612793,0.61179602146148682,0.21128654479980469,0.24932861328125,0.27850878238677979,0.30317986011505127,0.50139892101287842,0.95527958869934082,0.35127115249633789,0.2181774377822876,0.30568885803222656,0.44756031036376953,0.24999725818634033,0.37159872055053711,0.17374587059020996]
[null,null,"Battery Manufacturing",0,0,0.40366244316101074,0.40366244316101074,0.53874683380126953,0.71610379219055176,0.43488037586212158,0.3429410457611084,0,0.51717162132263184,0.43749618530273438,0,0,0.53322291374206543,0.42069387435913086,0.42883694171905518,0.37814056873321533,0.39412713050842285,0,0,0.42623555660247803,0.48714184761047363,0.43345582485198975,0.54505002498626709,0.41689980030059814,0.44355928897857666,0,{"$f":"'User Add-in Location'!B195","v":0},{"$f":"'User Add-in Location'!C195","v":0},0,0,0,0.47186589241027832,0,0.51965451240539551,0.45237517356872559,0.39218997955322266,0.49724018573760986,0.43580043315887451,0.48298048973083496,0.51455831527709961,0.58211386203765869,0.55836272239685059,0.49604952335357666,0.56385517120361328,0.70031130313873291,0.65703284740447998,0.59029865264892578,0.71225643157958984,0.36475479602813721,0.34766697883605957,0,0.46314024925231934,0.62430942058563232,1.1109945774078369,0.53219294548034668,0,0,0.60081863403320313,0.3275444507598877,0.4767768383026123,0]
[null,null,"Energy Wire Manufacturing",0.32414257526397705,0,0.30544328689575195,0.30544328689575195,0.37033271789550781,0.63269340991973877,0.30596053600311279,0.23256278038024902,0.11732447147369385,0.40923535823822021,0.37471938133239746,0,0.29450678825378418,0.41564071178436279,0.3394467830657959,0,0.25843286514282227,0.28870749473571777,0.40968811511993408,0.2848663330078125,0.25929200649261475,0.35445034503936768,0.39192843437194824,0.43931293487548828,0.29099822044372559,0.31243491172790527,0.25035476684570313,{"$f":"'User Add-in Location'!B196","v":0},{"$f":"'User Add-in Location'!C196","v":0},0.29056906700134277,0.25685000419616699,0.25274968147277832,0.34168565273284912,0.221038818359375,0.37313735485076904,0.34192955493927002,0.24441361427307129,0.4061354398727417,0.30716133117675781,0.35837340354919434,0.43110430240631104,0.47253715991973877,0.48287546634674072,0.38052082061767578,0.51375651359558105,0.6447908878326416,0.58164584636688232,0.47712540626525879,0.62757325172424316,0.2131882905960083,0.23333024978637695,0,0.31500959396362305,0.5418325662612915,1.1698160171508789,0.38786756992340088,0.21260368824005127,0.26815760135650635,0.48482942581176758,0.2348562479019165,0.37703406810760498,0.16356372833251953]
[null,null,"Wholesale Trade",0.25613272190093994,0.21267044544219971,0.23849201202392578,0.23849201202392578,0.34301638603210449,0.36141800880432129,0.26615810394287109,0.23935914039611816,0.16346907615661621,0.34906947612762451,0.30343925952911377,0.32957470417022705,0.30714130401611328,0.31872498989105225,0.27779316902160645,0.27430665493011475,0.25305533409118652,0.23839294910430908,0.25454449653625488,0.30071413516998291,0.27886581420898438,0.32268428802490234,0.29204726219177246,0.33175384998321533,0.24318146705627441,0.32146799564361572,0.28347420692443848,{"$f":"'User Add-in Location'!B197","v":0},{"$f":"'User Add-in Location'!C197","v":0},0.30800366401672363,0.2859644889831543,0.28730916976928711,0.29261946678161621,0.28015983104705811,0.29472136497497559,0.31980443000793457,0.2237553596496582,0.32104146480560303,0.27272725105285645,0.31609189510345459,0.31386160850524902,0.33134889602661133,0.32265567779541016,0.33208727836608887,0.34040141105651855,0.3625328540802002,0.31521248817443848,0.34281861782073975,0.36221909523010254,0.28856360912322998,0.25101554393768311,0.2748333215713501,0.29861128330230713,0.29678881168365479,0.46260190010070801,0.36600363254547119,0.27410495281219482,0.28376424312591553,0.3018258810043335,0.22370123863220215,0.32689976692199707,0.18520271778106689]
[null,null,"Retail trade",0.20338261127471924,0.18741226196289063,0.20100390911102295,0.20100390911102295,0.27007436752319336,0.23461294174194336,0.22613871097564697,0.25502121448516846,0.14669108390808105,0.27631282806396484,0.26147806644439697,0.20439255237579346,0.21804094314575195,0.25140321254730225,0.21896052360534668,0.23832905292510986,0.20844841003417969,0.21291756629943848,0.19972705841064453,0.22661876678466797,0.23479604721069336,0.28148210048675537,0.24095702171325684,0.28400862216949463,0.18821382522583008,0.2503812313079834,0.25146150588989258,{"$f":"'User Add-in Location'!B198","v":0},{"$f":"'User Add-in Location'!C198","v":0},0.24888181686401367,0.19713890552520752,0.22835779190063477,0.23035311698913574,0.18953394889831543,0.23113465309143066,0.25399339199066162,0.19916319847106934,0.24208807945251465,0.2114560604095459,0.27774572372436523,0.26786303520202637,0.26846849918365479,0.27041995525360107,0.26964759826660156,0.27620387077331543,0.28771507740020752,0.26274347305297852,0.25065875053405762,0.23512113094329834,0.23726534843444824,0.21239197254180908,0.22508072853088379,0.22877216339111328,0.25897526741027832,0.35346519947052002,0.24634873867034912,0.21280467510223389,0.23616588115692139,0.17753422260284424,0.17322754859924316,0.25840675830841064,0.14976048469543457]
[null,null,"TCPU",0.25275564193725586,0.27541100978851318,0.2946622371673584,0.2946622371673584,0.3691171407699585,0.44879317283630371,0.23243653774261475,0.24109721183776855,0.13941848278045654,0.30885756015777588,0.32496094703674316,0.25208187103271484,0.28189599514007568,0.33347892761230469,0.24816012382507324,0.25069189071655273,0.28095769882202148,0.2632911205291748,0.41150987148284912,0.24836087226867676,0.21332991123199463,0.31160378456115723,0.28757727146148682,0.34739518165588379,0.26723396778106689,0.3041679859161377,0.29737949371337891,{"$f":"'User Add-in Location'!B199","v":0},{"$f":"'User Add-in Location'!C199","v":0},0.24385154247283936,0.29391586780548096,0.22048819065093994,0.27499997615814209,0.29510796070098877,0.29057204723358154,0.27642619609832764,0.3158644437789917,0.30887293815612793,0.38344800472259521,0.22431743144989014,0.33238053321838379,0.32928061485290527,0.35117089748382568,0.28997457027435303,0.35452115535736084,0.38160872459411621,0.47959995269775391,0.36623716354370117,0.44262635707855225,0.25997531414031982,0.22297060489654541,0.26607680320739746,0.30195069313049316,0.45538663864135742,0.61462295055389404,0.38197875022888184,0.24971067905426025,0.26344013214111328,0.2856065034866333,0.26629805564880371,0.27790021896362305,0.24727272987365723]
[null,null,"Insurance and Real Estate",0.251914381980896,0.18668830394744873,0.25649487972259521,0.25649487972259521,0.37102556228637695,0.26649343967437744,0.20753729343414307,0.13401591777801514,0.14174437522888184,0.34242475032806396,0.32075798511505127,0.20248568058013916,0.33065128326416016,0.28326630592346191,0.21377706527709961,0.21026992797851563,0.27240836620330811,0.24806582927703857,0.2511441707611084,0.23866426944732666,0.22317194938659668,0.2658313512802124,0.24421429634094238,0.28272831439971924,0.25661218166351318,0.30561673641204834,0.28502464294433594,{"$f":"'User Add-in Location'!B200","v":0},{"$f":"'User Add-in Location'!C200","v":0},0.26949107646942139,0.34666287899017334,0.24043309688568115,0.27428007125854492,0.20281457901000977,0.24645066261291504,0.29234838485717773,0.24843645095825195,0.28226161003112793,0.32063210010528564,0.27245998382568359,0.26902127265930176,0.27027904987335205,0.27913188934326172,0.27690982818603516,0.33468127250671387,0.2967989444732666,0.36614429950714111,0.34177160263061523,0.2650609016418457,0.22983014583587646,0.26787924766540527,0.32382357120513916,0.27901554107666016,0.3953317403793335,0.37993073463439941,0.47496974468231201,0.19642245769500732,0.22782766819000244,0.2416844367980957,0.15778696537017822,0.26339077949523926,0.25868117809295654]
[null,null,"Finance",0.33704149723052979,0.28899383544921875,0.33645904064178467,0.33645904064178467,0.62188839912414551,0.49465346336364746,0.46189594268798828,0.26534390449523926,0.30613744258880615,0.59471333026885986,0.38769340515136719,0.41594314575195313,0.42330050468444824,0.49086844921112061,0.35374867916107178,0.39804553985595703,0.40771865844726563,0.35731649398803711,0.38073599338531494,0.40332865715026855,0.45516645908355713,0.41649150848388672,0.47222709655761719,0.43557047843933105,0.31441378593444824,0.5007559061050415,0.39483869075775146,{"$f":"'User Add-in Location'!B201","v":0},{"$f":"'User Add-in Location'!C201","v":0},0.43702661991119385,0.3006969690322876,0.3967127799987793,0.48422956466674805,0.33008337020874023,0.32568359375,0.18715715408325195,0.23390722274780273,0.42373883724212646,0.41648578643798828,0.44820141792297363,0.47048783302307129,0.38374817371368408,0.47483766078948975,0.31971895694732666,0.48921573162078857,0.490936279296875,0.49342644214630127,0.4810107946395874,0.49319922924041748,0.29078793525695801,0.37540221214294434,0.28062093257904053,0.39995753765106201,0.50910520553588867,0.55634748935699463,0.50988876819610596,0.37592864036560059,0.36129498481750488,0.42053675651550293,0.25207126140594482,0.44805777072906494,0.35697650909423828]
[null,null,"Other Professional Services",0.24914538860321045,0.24909210205078125,0.26993083953857422,0.26993083953857422,0.30560946464538574,0.32186615467071533,0.25351262092590332,0.22543799877166748,9.9969267845153809E-2,0.34259486198425293,0.29101049900054932,0.29140865802764893,0.31459653377532959,0.2734529972076416,0.26761627197265625,0.28943037986755371,0.27078866958618164,0.24959754943847656,0.25667881965637207,0.33367252349853516,0.29013919830322266,0.29862141609191895,0.28438746929168701,0.31949317455291748,0.24433994293212891,0.30111336708068848,0.30325555801391602,{"$f":"'User Add-in Location'!B202","v":0},{"$f":"'User Add-in Location'!C202","v":0},0.2909998893737793,0.28337204456329346,0.29410696029663086,0.27621161937713623,0.29159259796142578,0.23740315437316895,0.30905532836914063,0.27958858013153076,0.30556857585906982,0.27925229072570801,0.33133518695831299,0.27802944183349609,0.28313195705413818,0.29246425628662109,0.28845977783203125,0.32957088947296143,0.32887387275695801,0.31719565391540527,0.34181845188140869,0.32220017910003662,0.2761223316192627,0.26792216300964355,0.29599654674530029,0.29609000682830811,0.29469525814056396,0.4065244197845459,0.40481674671173096,0.26121091842651367,0.25426530838012695,0.30060172080993652,0.20580530166625977,0.3162003755569458,0.19559192657470703]
[null,null,"Office Services",0.14618849754333496,0.14084839820861816,0.14931535720825195,0.14931535720825195,0.17602312564849854,0.18498647212982178,0.13270092010498047,0.13797676563262939,7.6765656471252441E-2,0.19146013259887695,0.17486226558685303,0.17114162445068359,0.18081176280975342,0.17297494411468506,0.15220046043395996,0.13987195491790771,0.17378222942352295,0.13747513294219971,0.14565038681030273,0.17546701431274414,0.1464618444442749,0.15185844898223877,0.16807353496551514,0.17704987525939941,0.14838171005249023,0.17639648914337158,0.19128668308258057,{"$f":"'User Add-in Location'!B203","v":0},{"$f":"'User Add-in Location'!C203","v":0},0.17059719562530518,0.15049397945404053,0.13668131828308105,0.13662576675415039,0.18514060974121094,0.13245439529418945,0.18175327777862549,0.11957228183746338,0.16839385032653809,0.16785228252410889,0.20523250102996826,0.16888844966888428,0.15148389339447021,0.16093301773071289,0.16104805469512939,0.17643260955810547,0.1896895170211792,0.17731714248657227,0.19795799255371094,0.18523097038269043,0.17859113216400146,0.16177856922149658,0.18288576602935791,0.11616122722625732,0.16692006587982178,0.22388851642608643,0.2044600248336792,0.14583337306976318,0.12164211273193359,0.1840064525604248,0.15073740482330322,0.17517280578613281,0.12501156330108643]
[null,null,"Architectural and Engineering Services",0.25870108604431152,0.25500547885894775,0.29930305480957031,0.29930305480957031,0.35547268390655518,0.36416220664978027,0.3536834716796875,0.25573348999023438,0.17561674118041992,0.41674125194549561,0.34268856048583984,0.29604542255401611,0.31762778759002686,0.35376858711242676,0.29681718349456787,0.276481032371521,0.26325702667236328,0.27455902099609375,0.26461160182952881,0.34920418262481689,0.2982858419418335,0.34091842174530029,0.31686866283416748,0.37634265422821045,0.2796860933303833,0.30997896194458008,0.3384852409362793,{"$f":"'User Add-in Location'!B204","v":0},{"$f":"'User Add-in Location'!C204","v":0},0.2953639030456543,0.33186042308807373,0.33203065395355225,0.33757221698760986,0.27456355094909668,0.29842257499694824,0.33972465991973877,0.236724853515625,0.33225905895233154,0.29136335849761963,0.36549258232116699,0.35126328468322754,0.35409331321716309,0.36491227149963379,0.33266782760620117,0.38395595550537109,0.38851368427276611,0.3369605541229248,0.36921548843383789,0.36439931392669678,0.3511052131652832,0.27484822273254395,0.33249258995056152,0.32409155368804932,0.32888174057006836,0.48085224628448486,0.39261353015899658,0.31144106388092041,0.27607178688049316,0.35801708698272705,0.23956298828125,0.36415088176727295,0.23753070831298828]
[null,null,"Other services",0.25434088706970215,0.24494791030883789,0.25954866409301758,0.25954866409301758,0.32362484931945801,0.32584428787231445,0.25932848453521729,0.26705241203308105,0.17539584636688232,0.35068881511688232,0.31591153144836426,0.26037299633026123,0.29667603969573975,0.32590103149414063,0.26362526416778564,0.27887177467346191,0.25716602802276611,0.24734079837799072,0.26628792285919189,0.29578077793121338,0.27320182323455811,0.31376731395721436,0.3046576976776123,0.32145535945892334,0.24458873271942139,0.30032742023468018,0.28477823734283447,{"$f":"'User Add-in Location'!B205","v":0},{"$f":"'User Add-in Location'!C205","v":0},0.29177224636077881,0.25798165798187256,0.28000497817993164,0.28676366806030273,0.23634350299835205,0.28874742984771729,0.30395472049713135,0.25012028217315674,0.3162463903427124,0.26619565486907959,0.31769704818725586,0.30526328086853027,0.32914400100708008,0.32264077663421631,0.31605219841003418,0.3475881814956665,0.37068307399749756,0.33812618255615234,0.33753073215484619,0.32604396343231201,0.28614401817321777,0.25719940662384033,0.29180812835693359,0.27763175964355469,0.32829546928405762,0.4785468578338623,0.36032414436340332,0.27463960647583008,0.26320254802703857,0.2981112003326416,0.21346616744995117,0.31515896320343018,0.20199358463287354]
[null,null,"Government",4.6696186065673828E-2,2.6641488075256348E-2,4.2821764945983887E-2,4.2821764945983887E-2,3.6302566528320313E-2,4.9238324165344238E-2,3.025662899017334E-2,5.6114792823791504E-2,6.6443681716918945E-3,5.0720095634460449E-2,3.496098518371582E-2,2.3106575012207031E-2,3.4269094467163086E-2,5.9997320175170898E-2,3.3149838447570801E-2,3.8952350616455078E-2,3.3064484596252441E-2,2.8362631797790527E-2,3.1356096267700195E-2,4.1511178016662598E-2,2.1179914474487305E-2,6.8235039710998535E-2,4.1201949119567871E-2,5.3756833076477051E-2,2.9595017433166504E-2,4.735410213470459E-2,3.762054443359375E-2,{"$f":"'User Add-in Location'!B206","v":0},{"$f":"'User Add-in Location'!C206","v":0},4.167020320892334E-2,3.3833861351013184E-2,5.7519435882568359E-2,5.6494355201721191E-2,2.5684833526611328E-2,8.8774442672729492E-2,2.6468038558959961E-2,3.8463115692138672E-2,5.1233649253845215E-2,2.9372096061706543E-2,6.415557861328125E-2,7.6690912246704102E-2,8.5402369499206543E-2,7.1859478950500488E-2,2.6015520095825195E-2,5.4392695426940918E-2,6.2202811241149902E-2,4.7347545623779297E-2,5.1635503768920898E-2,4.7872662544250488E-2,3.5550117492675781E-2,2.6970267295837402E-2,4.7311902046203613E-2,7.8987836837768555E-2,4.3941974639892578E-2,8.3933472633361816E-2,4.308927059173584E-2,4.0236234664916992E-2,2.3314237594604492E-2,6.1815023422241211E-2,3.1957507133483887E-2,5.087125301361084E-2,2.8747439384460449E-2]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.35383772850036621,0,0.40798068046569824,0.40798068046569824,0.51641631126403809,0.68890464305877686,0.4749603271484375,0.3961024284362793,0.20754766464233398,0.51628601551055908,0.44506669044494629,0.45168220996856689,0.31319427490234375,0.4975428581237793,0.34355556964874268,0.38074839115142822,0.27776062488555908,0.34044456481933594,0.34252548217773438,0.34801173210144043,0.42709052562713623,0.5031287670135498,0.53014063835144043,0.57869017124176025,0.27990400791168213,0.44436097145080566,0.36817824840545654,{"$f":"'User Add-in Location'!B207","v":0},{"$f":"'User Add-in Location'!C207","v":0},0.38492918014526367,0.41346836090087891,0.40134286880493164,0.56548702716827393,0.18545889854431152,0.51146411895751953,0.4077460765838623,0,0.51622617244720459,0.24103379249572754,0.17737996578216553,0.50724244117736816,0.61302149295806885,0.58967244625091553,0.47349798679351807,0.5079725980758667,0.67660641670227051,0.49245989322662354,0.31699073314666748,0.68405354022979736,0.42596805095672607,0.36581647396087646,0.38724648952484131,0.26111149787902832,0.5094459056854248,0.78881752490997314,0.51865732669830322,0.36933541297912598,0.41632020473480225,0.55244684219360352,0.3304295539855957,0.45246827602386475,0]
[]
[null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,"  Output Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana","MyCounty","MyRegion","Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.17933854460716248,0.26842999458312988,0.1895778626203537,0.1895778626203537,0.29143217206001282,0.49660962820053101,0.26490837335586548,0.14359550178050995,0,0.4009050726890564,0.34137764573097229,0.30613058805465698,0.29276591539382935,0.33379346132278442,0.22465655207633972,0.2599281370639801,0.23617471754550934,0.20194107294082642,0.22847574949264526,0.38483309745788574,0.21365359425544739,0.37100180983543396,0.36540430784225464,0.32257559895515442,0.1959773451089859,0.28058505058288574,0.17969246208667755,{"$f":"'User Add-in Location'!B211","v":0},{"$f":"'User Add-in Location'!C211","v":0},0.26917418837547302,0.1848924309015274,0.42747151851654053,0.30902355909347534,0.28408166766166687,0.3406732976436615,0.25926336646080017,0.21382828056812286,0.33695298433303833,0.18509535491466522,0.36043566465377808,0.34274902939796448,0.4223226010799408,0.35126426815986633,0.27845188975334167,0.36518204212188721,0.42816263437271118,0.3301435112953186,0.40843787789344788,0.49419039487838745,0.30788800120353699,0.18056787550449371,0.35092771053314209,0.19533126056194305,0.31241843104362488,0.75579839944839478,0.19437164068222046,0.43456152081489563,0.20205035805702209,0.43805485963821411,0.1994050145149231,0.34868547320365906,9.76882204413414E-2]
[null,null,"Mining",0.18764625489711761,0.10430611670017242,0.19298194348812103,0.19298194348812103,0.35391527414321899,0.2581135630607605,0.37812891602516174,0.38508269190788269,0,0.30219316482543945,1.2191674709320068,0.22657980024814606,0.16369025409221649,0.34107509255409241,0.27028316259384155,0.27449131011962891,0.20928303897380829,0.22265319526195526,0.15653102099895477,0.23797610402107239,0.40048700571060181,0.36611294746398926,0.25721186399459839,0.27901136875152588,0.21771226823329926,0.42551830410957336,0.23037305474281311,{"$f":"'User Add-in Location'!B212","v":0},{"$f":"'User Add-in Location'!C212","v":0},0.27337488532066345,0.16839322447776794,0.33507376909255981,0.46540248394012451,0.16999368369579315,0.3291056752204895,0.2802894115447998,0.19353786110877991,0.36032217741012573,0.24568724632263184,0.28631171584129333,0.28753992915153503,0.56024479866027832,0.34243407845497131,0.34880027174949646,0.42155271768569946,0.40405839681625366,0.31787854433059692,0.28325033187866211,0.2573508620262146,5.8579483032226563,0.22250624001026154,0.20087602734565735,0.36556529998779297,0.31512090563774109,0.57470196485519409,0.28645747900009155,0.2333417534828186,0.26880112290382385,0.2486114501953125,0.18964320421218872,0.25748810172080994,0.10779140144586563]
[null,null,"Construction",0.29151043295860291,0.29856827855110168,0.26534867286682129,0.26534867286682129,0.44672036170959473,0.50390207767486572,0.37323388457298279,0.2938251793384552,8.7113469839096069E-2,0.38892942667007446,0.3747100830078125,0.28006303310394287,0.28772279620170593,0.44740092754364014,0.33681946992874146,0.3106919527053833,0.29646718502044678,0.26669019460678101,0.31547659635543823,0.33244785666465759,0.37567132711410522,0.42335188388824463,0.39956700801849365,0.4136391282081604,0.23468422889709473,0.38423618674278259,0.28127962350845337,{"$f":"'User Add-in Location'!B213","v":0},{"$f":"'User Add-in Location'!C213","v":0},0.33075278997421265,0.31124109029769897,0.36872610449790955,0.42926502227783203,0.23861946165561676,0.36530891060829163,0.33241739869117737,0.24826133251190186,0.40968489646911621,0.29360467195510864,0.38354891538619995,0.43892255425453186,0.45595473051071167,0.47870203852653503,0.41722205281257629,0.43286386132240295,0.53821969032287598,0.45544052124023438,0.44962200522422791,0.49876993894577026,0.31441494822502136,0.28731724619865417,0.26566088199615479,0.39034107327461243,0.44347342848777771,0.84714621305465698,0.40300238132476807,0.27730074524879456,0.34138017892837524,0.43240511417388916,0.24019785225391388,0.41007685661315918,0.19560074806213379]
[null,null,"Construction/Installations - Non Residential",0.31925219297409058,0.33291646838188171,0.29618397355079651,0.29618397355079651,0.49623480439186096,0.54060733318328857,0.42571288347244263,0.32574212551116943,9.627358615398407E-2,0.42560493946075439,0.40841412544250488,0.30808985233306885,0.31765460968017578,0.4875665009021759,0.37638750672340393,0.35228526592254639,0.33888289332389832,0.29830965399742126,0.35083496570587158,0.37643864750862122,0.41425266861915588,0.47136932611465454,0.43948930501937866,0.45162740349769592,0.25839895009994507,0.43277138471603394,0.31691449880599976,{"$f":"'User Add-in Location'!B214","v":0},{"$f":"'User Add-in Location'!C214","v":0},0.3756721019744873,0.34303909540176392,0.44442781805992126,0.46553012728691101,0.27024570107460022,0.39579200744628906,0.36557215452194214,0.28679186105728149,0.45026946067810059,0.32577672600746155,0.41960796713829041,0.49253508448600769,0.49949827790260315,0.5275617241859436,0.45583072304725647,0.47229710221290588,0.5832439661026001,0.49347376823425293,0.49383413791656494,0.53524947166442871,0.34423595666885376,0.3171125054359436,0.30174955725669861,0.44275796413421631,0.47727006673812866,0.89566361904144287,0.43924486637115479,0.32957509160041809,0.3770526647567749,0.4727739691734314,0.27375900745391846,0.45735415816307068,0.22765892744064331]
[null,null,"Construction/Installation Residential",0.31362101435661316,0.11095117032527924,0.28647398948669434,0.28647398948669434,0.19435888528823853,0.46995347738265991,0.11801919341087341,0.288411945104599,6.5964341163635254E-2,0.32207921147346497,0.3846886157989502,0.24348093569278717,0.30976107716560364,0.40911516547203064,0.30692106485366821,0.13576783239841461,0.12071987986564636,0.27946621179580688,0.29265350103378296,0.14109981060028076,0.22350484132766724,0.1359170526266098,0.33392801880836487,0.38283717632293701,0.25791382789611816,0.15141893923282623,0.28816226124763489,{"$f":"'User Add-in Location'!B215","v":0},{"$f":"'User Add-in Location'!C215","v":0},0.19631145894527435,0.28964769840240479,8.1713944673538208E-2,0.33395478129386902,0.21311274170875549,0.33490517735481262,0.3338361382484436,6.1092831194400787E-2,0.37989997863769531,0.30768704414367676,0.35375168919563293,0.14556600153446198,0.20813901722431183,0.21762175858020782,0.33979994058609009,0.31932064890861511,0.3991025984287262,0.39022907614707947,0.27766042947769165,0.46310016512870789,0.3190053403377533,0.27766773104667664,0.14097659289836884,0.14275927841663361,0.44968599081039429,0.56764042377471924,0.38873568177223206,6.7328065633773804E-2,0.30578964948654175,0.33033323287963867,0.2181130051612854,0.17749553918838501,7.1780480444431305E-2]
[null,null,"Manufacturing",0.13270626962184906,9.3142703175544739E-2,0.14200350642204285,0.14200350642204285,0.25320842862129211,0.29923990368843079,0.22860258817672729,0.12201980501413345,4.1602447628974915E-2,0.26630604267120361,0.20656462013721466,0.11255264282226563,0.15092431008815765,0.24416336417198181,0.15010663866996765,0.15033175051212311,0.14833314716815948,0.12207523733377457,0.10196536034345627,0.19744645059108734,0.19724823534488678,0.24872486293315887,0.21643905341625214,0.25810062885284424,0.11103948205709457,0.1943625807762146,0.1096034049987793,{"$f":"'User Add-in Location'!B216","v":0},{"$f":"'User Add-in Location'!C216","v":0},0.15965481102466583,0.17622384428977966,0.22146895527839661,0.23631502687931061,0.11598828434944153,0.19548319280147552,0.16825848817825317,9.5591828227043152E-2,0.21605129539966583,0.15954868495464325,0.21956928074359894,0.22985392808914185,0.2710050642490387,0.26187294721603394,0.21326093375682831,0.25150573253631592,0.31341898441314697,0.22776433825492859,0.25991597771644592,0.29588943719863892,0.19748465716838837,0.14770546555519104,0.1472763866186142,0.19518807530403137,0.2157716304063797,0.5755804181098938,0.20037668943405151,0.16213071346282959,0.16658851504325867,0.23227788507938385,9.9995546042919159E-2,0.22949960827827454,5.4382514208555222E-2]
[null,null,"Fabricated Metals",0.20038801431655884,0.17152871191501617,0.18051134049892426,0.18051134049892426,0.32674518227577209,0.38412371277809143,0.25858524441719055,0.19772477447986603,0,0.32939413189888,0.26772770285606384,0.20486915111541748,0.21514160931110382,0.32512825727462769,0.22116149961948395,0.22443348169326782,0.19860425591468811,0.18814884126186371,0.24304406344890594,0.23587615787982941,0.24766619503498077,0.27544417977333069,0.28716340661048889,0.32442286610603333,0.17604836821556091,0.27352854609489441,0.19320625066757202,{"$f":"'User Add-in Location'!B217","v":0},{"$f":"'User Add-in Location'!C217","v":0},0.22774983942508698,0.21810990571975708,0.25228926539421082,0.31259435415267944,0.15634025633335114,0.26852810382843018,0.24927935004234314,0.1579233705997467,0.28785338997840881,0.21665118634700775,0.30431720614433289,0.30221778154373169,0.32948237657546997,0.3352697491645813,0.30480033159255981,0.33790481090545654,0.40356424450874329,0.34341856837272644,0.33700424432754517,0.38099133968353271,0.23616114258766174,0.21533156931400299,0.18986780941486359,0.27234733104705811,0.33110538125038147,0.6955794095993042,0.31221446394920349,0.21905028820037842,0.2548520565032959,0.30053022503852844,0.15250264108181,0.29953151941299438,0.11155631393194199]
[null,null,"Machinery",0.17080025374889374,0.10045928508043289,0.16878974437713623,0.16878974437713623,0.2636277973651886,0.37034699320793152,0.28011330962181091,0.19550926983356476,3.6962825804948807E-2,0.35818755626678467,0.23770904541015625,0,0.18695765733718872,0.27948376536369324,0.19995416700839996,0.1487848311662674,0.17906476557254791,0.18418827652931213,0.17599540948867798,0.21853543817996979,0.20974184572696686,0.28604298830032349,0.29995635151863098,0.32826918363571167,0.16837301850318909,0.2426626980304718,0.1531718522310257,{"$f":"'User Add-in Location'!B218","v":0},{"$f":"'User Add-in Location'!C218","v":0},0.18777422606945038,0.19259586930274963,0.27060067653656006,0.29288047552108765,0.15852941572666168,0.25328812003135681,0.18330039083957672,8.538614958524704E-2,0.28344741463661194,0.19675402343273163,0.26296889781951904,0.27388089895248413,0.32936355471611023,0.31584542989730835,0.2261497974395752,0.31347218155860901,0.37288597226142883,0.28360277414321899,0.27192926406860352,0.36709874868392944,0.21495683491230011,0.16447269916534424,0.14444680511951447,0.22864755988121033,0.26885029673576355,0.62189966440200806,0.30949020385742188,0.2008301168680191,0.18513917922973633,0.22384753823280334,0.14355973899364471,0.27937641739845276,0.12708269059658051]
[null,null,"Electrical Equip",0.17525644600391388,7.6357357203960419E-2,0.18762964010238647,0.18762964010238647,0.3153015673160553,0.40157902240753174,0.3232961893081665,0.19924487173557281,7.6338611543178558E-2,0.34481948614120483,0.29716214537620544,0,0.19022676348686218,0.33204683661460876,0.20857399702072144,0.20614604651927948,0.16123832762241364,0.17395435273647308,0.21348768472671509,0.24205364286899567,0.24391633272171021,0.3473648726940155,0.26816931366920471,0.31445685029029846,0.15492649376392365,0.22040297091007233,0.21244055032730103,{"$f":"'User Add-in Location'!B219","v":0},{"$f":"'User Add-in Location'!C219","v":0},0.21381881833076477,0.23970438539981842,0.28844395279884338,0.28794315457344055,0.13356731832027435,0.28223276138305664,0.24043512344360352,0.10906160622835159,0.29052382707595825,0.19967417418956757,0.27071276307106018,0.32125341892242432,0.38139888644218445,0.34799641370773315,0.27908167243003845,0.32785901427268982,0.40611034631729126,0.3052210807800293,0.31289806962013245,0.39780911803245544,0.27469313144683838,0.18318340182304382,0.13609933853149414,0.24249720573425293,0.31040829420089722,0.6875496506690979,0.25643303990364075,0.20820161700248718,0.23528355360031128,0.30031239986419678,0.15450839698314667,0.3090265691280365,0.10705655068159103]
[null,null,"Battery Manufacturing",0,0,0.223830446600914,0.223830446600914,0.29568958282470703,0.39426514506340027,0.26716804504394531,0.23056003451347351,0,0.36438816785812378,0.30897060036659241,0,0,0.34897953271865845,0.23644310235977173,0.20124277472496033,0.18195053935050964,0.17412608861923218,0,0,0.2410748153924942,0.3170430064201355,0.31449535489082336,0.32420873641967773,0.12983672320842743,0.24420815706253052,0,{"$f":"'User Add-in Location'!B220","v":0},{"$f":"'User Add-in Location'!C220","v":0},0,0,0,0.31111881136894226,0,0.25115367770195007,0.2487739622592926,0.10776419937610626,0.29287251830101013,0.18848341703414917,0.27460634708404541,0.31919839978218079,0.34676191210746765,0.3607049286365509,0.29191282391548157,0.34870019555091858,0.41271677613258362,0.31085532903671265,0.311033695936203,0.39065226912498474,0.22238448262214661,0.20095221698284149,0,0.25064530968666077,0.33884266018867493,0.69509625434875488,0.2578098475933075,0,0,0.26963025331497192,0.15215885639190674,0.30005106329917908,0]
[null,null,"Energy Wire Manufacturing",0.10739406943321228,0,0.15808784961700439,0.15808784961700439,0.19638369977474213,0.31531721353530884,0.17822451889514923,0.15774150192737579,5.1366802304983139E-2,0.21883180737495422,0.16457419097423553,0,0.12465261667966843,0.24727822840213776,0.14674848318099976,0,0.12115324288606644,0.1161927729845047,0.15676206350326538,0.13606657087802887,0.19734853506088257,0.21760757267475128,0.18602924048900604,0.22308036684989929,8.3627380430698395E-2,0.14714176952838898,0.12958717346191406,{"$f":"'User Add-in Location'!B221","v":0},{"$f":"'User Add-in Location'!C221","v":0},0.14515726268291473,0.12470568716526031,0.18923410773277283,0.21894434094429016,7.5980983674526215E-2,0.16238820552825928,0.16990932822227478,6.7449025809764862E-2,0.18525831401348114,0.12644678354263306,0.1901254802942276,0.20917749404907227,0.24374952912330627,0.24690192937850952,0.20255888998508453,0.22462110221385956,0.30726119875907898,0.26284250617027283,0.21506898105144501,0.31202182173728943,0.14500327408313751,0.13550867140293121,0,0.16884586215019226,0.25508388876914978,0.58292126655578613,0.17088322341442108,0.12676167488098145,0.1572193056344986,0.19231893122196198,0.10516508668661118,0.2134464830160141,5.5814512073993683E-2]
[null,null,"Wholesale Trade",0.27971169352531433,0.19092294573783875,0.26434227824211121,0.26434227824211121,0.46238464117050171,0.4470704197883606,0.34742370247840881,0.29827982187271118,8.857119083404541E-2,0.43816548585891724,0.41060492396354675,0.26236239075660706,0.30454441905021667,0.43985387682914734,0.32275450229644775,0.30369797348976135,0.29367005825042725,0.25833755731582642,0.29039797186851501,0.34072196483612061,0.34168574213981628,0.43369755148887634,0.387083500623703,0.45993202924728394,0.23927071690559387,0.38420030474662781,0.28093665838241577,{"$f":"'User Add-in Location'!B222","v":0},{"$f":"'User Add-in Location'!C222","v":0},0.31299096345901489,0.30468890070915222,0.40639218688011169,0.39502817392349243,0.24222590029239655,0.33869355916976929,0.37353134155273438,0.21791373193264008,0.40239816904067993,0.28368794918060303,0.4043910801410675,0.41558462381362915,0.42962232232093811,0.44456392526626587,0.4171176552772522,0.44714948534965515,0.50993722677230835,0.42292049527168274,0.43768969178199768,0.44396644830703735,0.34253263473510742,0.28949260711669922,0.26494550704956055,0.37186244130134583,0.4135856032371521,0.73885458707809448,0.41567423939704895,0.28888079524040222,0.35109513998031616,0.37873324751853943,0.21244148910045624,0.39921170473098755,0.16474811732769012]
[null,null,"Retail trade",0.33080083131790161,0.30961135029792786,0.33965781331062317,0.33965781331062317,0.48225072026252747,0.48111975193023682,0.38975164294242859,0.34782081842422485,8.3655461668968201E-2,0.50285309553146362,0.45616158843040466,0.29962891340255737,0.3483942449092865,0.43591192364692688,0.35749503970146179,0.35682514309883118,0.32389155030250549,0.34502238035202026,0.34170222282409668,0.39480304718017578,0.40232101082801819,0.46163877844810486,0.42410716414451599,0.46088925004005432,0.30084192752838135,0.43135327100753784,0.40325835347175598,{"$f":"'User Add-in Location'!B223","v":0},{"$f":"'User Add-in Location'!C223","v":0},0.35649597644805908,0.33227881789207458,0.44766971468925476,0.43515142798423767,0.31228244304656982,0.3738895058631897,0.43425321578979492,0.25965920090675354,0.42762908339500427,0.36669021844863892,0.48130893707275391,0.45940157771110535,0.46916776895523071,0.49096876382827759,0.47345817089080811,0.51719152927398682,0.53030753135681152,0.48237985372543335,0.47168770432472229,0.47782349586486816,0.3976614773273468,0.36373025178909302,0.31123876571655273,0.44106858968734741,0.4644724428653717,0.79254132509231567,0.44126009941101074,0.35075786709785461,0.38377013802528381,0.37016445398330688,0.27107459306716919,0.42943111062049866,0.20584698021411896]
[null,null,"TCPU",0.19973255693912506,0.13476227223873138,0.23186774551868439,0.23186774551868439,0.33935782313346863,0.36466455459594727,0.22928100824356079,0.20521911978721619,3.7739720195531845E-2,0.27081713080406189,0.29415646195411682,0.16158835589885712,0.22486983239650726,0.31804072856903076,0.2286062091588974,0.22611987590789795,0.20212700963020325,0.1983722597360611,0.23617655038833618,0.23431584239006042,0.2088710218667984,0.27451923489570618,0.28539037704467773,0.31015676259994507,0.18354551494121552,0.27723059058189392,0.21123048663139343,{"$f":"'User Add-in Location'!B224","v":0},{"$f":"'User Add-in Location'!C224","v":0},0.25171446800231934,0.19488321244716644,0.226885586977005,0.26331481337547302,0.18415714800357819,0.23030045628547668,0.23794488608837128,0.19649502635002136,0.28953689336776733,0.29426312446594238,0.20395588874816895,0.30479326844215393,0.2898709774017334,0.3186987042427063,0.26719096302986145,0.31947150826454163,0.37318751215934753,0.38868540525436401,0.31349024176597595,0.35692894458770752,0.21498660743236542,0.19538320600986481,0.20496885478496552,0.31560760736465454,0.39137992262840271,0.60010486841201782,0.32771793007850647,0.2188560962677002,0.23153306543827057,0.26724287867546082,0.16639646887779236,0.29424822330474854,0.12404720485210419]
[null,null,"Insurance and Real Estate",0.17445160448551178,0.12865255773067474,0.15518498420715332,0.15518498420715332,0.28347167372703552,0.22212791442871094,0.19278901815414429,6.6140629351139069E-2,5.1105562597513199E-2,0.2587149441242218,0.26996749639511108,0.12927071750164032,0.15652772784233093,0.23416654765605927,0.15065294504165649,0.14631916582584381,0.18613199889659882,0.17542754113674164,0.16250570118427277,0.19664311408996582,0.16660313308238983,0.23600010573863983,0.16656310856342316,0.26502540707588196,0.12812818586826324,0.23929609358310699,0.14921045303344727,{"$f":"'User Add-in Location'!B225","v":0},{"$f":"'User Add-in Location'!C225","v":0},0.1698162704706192,0.13990962505340576,0.1968981921672821,0.21410410106182098,0.10318050533533096,0.21773456037044525,0.19044765830039978,0.11809539794921875,0.23765890300273895,0.17745958268642426,0.18550707399845123,0.23478583991527557,0.25695928931236267,0.23538893461227417,0.21515689790248871,0.27681636810302734,0.26678019762039185,0.27481693029403687,0.23736274242401123,0.22008216381072998,0.15170934796333313,0.17882628738880157,0.15573520958423615,0.24045303463935852,0.28421354293823242,0.41923755407333374,0.23634244501590729,0.14142186939716339,0.17482076585292816,0.18392111361026764,0.11674025654792786,0.19589987397193909,8.0304071307182312E-2]
[null,null,"Finance",0.20182472467422485,0.18422093987464905,0.1980079859495163,0.1980079859495163,0.49648913741111755,0.47751873731613159,0.49018225073814392,0.21603304147720337,0.10324262827634811,0.45022350549697876,0.31799769401550293,0.21817152202129364,0.23448897898197174,0.43529167771339417,0.2293931245803833,0.29749688506126404,0.22979286313056946,0.23056402802467346,0.23414383828639984,0.30416616797447205,0.36963310837745667,0.47463056445121765,0.37543484568595886,0.34555214643478394,0.16719281673431396,0.35591980814933777,0.235556960105896,{"$f":"'User Add-in Location'!B226","v":0},{"$f":"'User Add-in Location'!C226","v":0},0.2872377336025238,0.14042653143405914,0.31770399212837219,0.39186391234397888,0.19151414930820465,0.46856433153152466,0.16874183714389801,9.6804350614547729E-2,0.30765712261199951,0.23307512700557709,0.31144168972969055,0.3596283495426178,0.55134677886962891,0.40300443768501282,0.29266694188117981,0.40228196978569031,0.45026910305023193,0.37663501501083374,0.35404863953590393,0.47162503004074097,0.24297946691513062,0.31957390904426575,0.13899125158786774,0.34158322215080261,0.37819847464561462,0.72076678276062012,0.28718006610870361,0.2398839145898819,0.30411660671234131,0.33831402659416199,0.14226387441158295,0.33805334568023682,0.14589974284172058]
[null,null,"Other Professional Services",0.38519659638404846,0.34032675623893738,0.40681326389312744,0.40681326389312744,0.59486889839172363,0.60660368204116821,0.47906887531280518,0.39608609676361084,0.12710942327976227,0.62131547927856445,0.54880636930465698,0.37274032831192017,0.42761543393135071,0.58702820539474487,0.42299133539199829,0.4012492299079895,0.39163690805435181,0.37869748473167419,0.39594033360481262,0.47060397267341614,0.4621797502040863,0.52744847536087036,0.54064136743545532,0.58454424142837524,0.34502631425857544,0.49877464771270752,0.38662496209144592,{"$f":"'User Add-in Location'!B227","v":0},{"$f":"'User Add-in Location'!C227","v":0},0.42770865559577942,0.43679684400558472,0.49281406402587891,0.53693866729736328,0.35277083516120911,0.45276477932929993,0.48736327886581421,0.3045412003993988,0.54186946153640747,0.41037791967391968,0.50758200883865356,0.54117864370346069,0.55923020839691162,0.588023841381073,0.56595504283905029,0.61977577209472656,0.6752890944480896,0.56790363788604736,0.58475768566131592,0.60266607999801636,0.45426496863365173,0.41566741466522217,0.3758675754070282,0.50651603937149048,0.55259072780609131,0.96798449754714966,0.54636567831039429,0.39952731132507324,0.49314025044441223,0.51400244235992432,0.29553541541099548,0.5202757716178894,0.2604961097240448]
[null,null,"Office Services",0.36677923798561096,0.2799665629863739,0.31642648577690125,0.31642648577690125,0.48095110058784485,0.52228063344955444,0.37169188261032104,0.33526003360748291,0.157136470079422,0.49941298365592957,0.4844726026058197,0.32552546262741089,0.35096290707588196,0.55557763576507568,0.39188683032989502,0.33709043264389038,0.32766017317771912,0.37492474913597107,0.3678821325302124,0.41283297538757324,0.4149748682975769,0.48007577657699585,0.46893668174743652,0.47368058562278748,0.31095212697982788,0.46086704730987549,0.33783209323883057,{"$f":"'User Add-in Location'!B228","v":0},{"$f":"'User Add-in Location'!C228","v":0},0.38761913776397705,0.33730167150497437,0.38150349259376526,0.44255611300468445,0.33093759417533875,0.4254438579082489,0.42755138874053955,0.26388543844223022,0.46570593118667603,0.34488224983215332,0.42604604363441467,0.50918686389923096,0.50351828336715698,0.51829105615615845,0.50216013193130493,0.53279626369476318,0.59446287155151367,0.49150398373603821,0.48438283801078796,0.51886045932769775,0.41058769822120667,0.36990103125572205,0.32019853591918945,0.46068179607391357,0.47300079464912415,0.82883453369140625,0.40676537156105042,0.33066615462303162,0.41836073994636536,0.46124479174613953,0.33059215545654297,0.45665252208709717,0.22576500475406647]
[null,null,"Architectural and Engineering Services",0.45995941758155823,0.38513880968093872,0.41559508442878723,0.41559508442878723,0.64472442865371704,0.6711115837097168,0.49473473429679871,0.45641472935676575,0.14737389981746674,0.64586490392684937,0.59963101148605347,0.41683080792427063,0.45730233192443848,0.63387143611907959,0.46106100082397461,0.44409826397895813,0.44748011231422424,0.42129868268966675,0.46833536028862,0.52166128158569336,0.52478480339050293,0.58594763278961182,0.58144736289978027,0.60572224855422974,0.38505402207374573,0.56442254781723022,0.43077069520950317,{"$f":"'User Add-in Location'!B229","v":0},{"$f":"'User Add-in Location'!C229","v":0},0.47957503795623779,0.44899150729179382,0.51621103286743164,0.56435960531234741,0.38701406121253967,0.50068020820617676,0.52066600322723389,0.35491126775741577,0.56573683023452759,0.45058414340019226,0.53049731254577637,0.60725349187850952,0.6142088770866394,0.6439213752746582,0.63066506385803223,0.6704680323600769,0.72101706266403198,0.64441096782684326,0.64008456468582153,0.66684508323669434,0.48497495055198669,0.47394159436225891,0.38935267925262451,0.56131458282470703,0.62651771306991577,1.0665405988693237,0.56802749633789063,0.39688846468925476,0.54181456565856934,0.57541608810424805,0.3536645770072937,0.54824733734130859,0.26395142078399658]
[null,null,"Other services",0.29023930430412292,0.26323422789573669,0.2900976836681366,0.2900976836681366,0.41122406721115112,0.4692329466342926,0.34650224447250366,0.29623517394065857,0.10837015509605408,0.44953185319900513,0.39721083641052246,0.30815640091896057,0.30730932950973511,0.44065049290657043,0.32820451259613037,0.29479703307151794,0.28349518775939941,0.28952166438102722,0.30218812823295593,0.37439835071563721,0.36071509122848511,0.42874756455421448,0.3892422616481781,0.41086620092391968,0.25574389100074768,0.38119998574256897,0.29373878240585327,{"$f":"'User Add-in Location'!B230","v":0},{"$f":"'User Add-in Location'!C230","v":0},0.31550076603889465,0.31483402848243713,0.37853538990020752,0.38374990224838257,0.25194114446640015,0.36615705490112305,0.36144879460334778,0.21832761168479919,0.40788349509239197,0.29291859269142151,0.37547722458839417,0.42613476514816284,0.44895249605178833,0.4456845223903656,0.43103888630867004,0.46048751473426819,0.50371682643890381,0.4236355721950531,0.42728587985038757,0.46719130873680115,0.35193422436714172,0.30540639162063599,0.27762654423713684,0.40492704510688782,0.40988725423812866,0.75383353233337402,0.40614360570907593,0.31002682447433472,0.35990184545516968,0.38139909505844116,0.23466533422470093,0.38793927431106567,0.1706746518611908]
[null,null,"Government",0.45974308252334595,0.36023858189582825,0.49711006879806519,0.49711006879806519,0.57720059156417847,0.70698994398117065,0.58950239419937134,0.40570870041847229,0.11304823309183121,0.66455388069152832,0.58459967374801636,0.37742304801940918,0.50083059072494507,0.6963658332824707,0.55666416883468628,0.5202791690826416,0.41523841023445129,0.40654516220092773,0.46926027536392212,0.59172153472900391,0.51876616477966309,0.59910541772842407,0.65214121341705322,0.68170750141143799,0.42853930592536926,0.60731017589569092,0.48367354273796082,{"$f":"'User Add-in Location'!B231","v":0},{"$f":"'User Add-in Location'!C231","v":0},0.48935455083847046,0.46672949194908142,0.5629919171333313,0.63449525833129883,0.39550742506980896,0.57804346084594727,0.5119592547416687,0.34188085794448853,0.6484495997428894,0.4551408588886261,0.59061306715011597,0.64974695444107056,0.68151348829269409,0.68869072198867798,0.59074121713638306,0.66129487752914429,0.80071711540222168,0.64974552392959595,0.62975162267684937,0.69189292192459106,0.52321481704711914,0.47926986217498779,0.41952410340309143,0.53775334358215332,0.63574069738388062,1.0511338710784912,0.6331864595413208,0.4981328547000885,0.4951535165309906,0.56470334529876709,0.37972217798233032,0.64898431301116943,0.3157791793346405]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.14323386549949646,0,0.13139981031417847,0.13139981031417847,0.26905366778373718,0.37044528126716614,0.22265371680259705,0.1474258154630661,4.8176728188991547E-2,0.2746109664440155,0.23910412192344666,0.12146349996328354,0.12792816758155823,0.24813134968280792,0.16126923263072968,0.17685313522815704,0.13810586929321289,0.16455228626728058,0.15998291969299316,0.17038251459598541,0.19258566200733185,0.2593727707862854,0.2467121034860611,0.27890592813491821,0.10203605890274048,0.21487584710121155,0.11994822323322296,{"$f":"'User Add-in Location'!B232","v":0},{"$f":"'User Add-in Location'!C232","v":0},0.16967642307281494,0.15653952956199646,0.20457321405410767,0.27352631092071533,8.2121461629867554E-2,0.23497764766216278,0.17836518585681915,0,0.25338533520698547,0.13535746932029724,8.6574546992778778E-2,0.24004510045051575,0.29949361085891724,0.28940659761428833,0.22926466166973114,0.2669035792350769,0.34468653798103333,0.23698864877223969,0.15670573711395264,0.36656445264816284,0.21229805052280426,0.15879742801189423,0.13276012241840363,0.10669409483671188,0.24392840266227722,0.47854375839233398,0.23273763060569763,0.16356430947780609,0.19732330739498138,0.23427826166152954,0.10793058574199677,0.21204058825969696,0]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"  Value Added Direct Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana",null,null,"Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.29881849884986877,0.64276158809661865,0.42488527297973633,0.28494691848754883,0.30019038915634155,0.52199667692184448,0.51256507635116577,0.26938667893409729,0,0.55870330333709717,0.3270515501499176,0.42811590433120728,0.37991666793823242,0.31947126984596252,0.33137351274490356,0.34816354513168335,0.22973853349685669,0.35356372594833374,0.3773525059223175,0.49942123889923096,0.3612535297870636,0.62985682487487793,0.39397284388542175,0.35393941402435303,0.30960988998413086,0.31905260682106018,0.28919589519500732,null,null,0.25615328550338745,0.35039746761322021,0.46294271945953369,0.58030706644058228,0.3393481969833374,0.4458162784576416,0.3769981861114502,0.30808839201927185,0.36083143949508667,0.2783161997795105,0.46281147003173828,0.39325997233390808,0.48046940565109253,0.39861190319061279,0.3696293830871582,0.38370013236999512,0.35164728760719299,0.30692958831787109,0.33151692152023315,0.52065193653106689,0.60940027236938477,0.35082226991653442,0.29706913232803345,0.34037607908248901,0.29778957366943359,0.3706430196762085,0.38198545575141907,0.41940820217132568,0.36813157796859741,0.50375163555145264,0.29512354731559753,0.39034515619277954,0.29615342617034912]
[null,null,"Mining",0.56756317615509033,0.8381350040435791,0.70285671949386597,0.50503402948379517,0.59645652770996094,0.69991457462310791,0.14246213436126709,9.6125178039073944E-2,0,0.25171259045600891,-3.1356561183929443,0.20306971669197083,0.59781777858734131,0.32181113958358765,0.39060103893280029,0.18954531848430634,0.26274856925010681,0.43899238109588623,0.71893519163131714,0.23448210954666138,-0.21818828582763672,0.22773315012454987,0.37364518642425537,0.37618428468704224,0.40898904204368591,0.11837828159332275,0.53468245267868042,null,null,0.25078088045120239,0.68605005741119385,0.18374350666999817,0.16348789632320404,0.59373724460601807,0.35109275579452515,0.17590272426605225,0.54846501350402832,0.32097971439361572,0.5351068377494812,0.27823996543884277,0.56735259294509888,-0.18867737054824829,0.51445186138153076,0.34006944298744202,0.19526706635951996,0.35329234600067139,0.6504901647567749,0.62433981895446777,0.69691669940948486,-30.319892883300781,9.8748177289962769E-2,0.28997987508773804,0.16159734129905701,0.6692967414855957,0.5918574333190918,0.56209284067153931,0.30021199584007263,0.5164715051651001,0.38036006689071655,0.46012392640113831,0.48073339462280273,0.70546543598175049]
[null,null,"Construction",0.37162142992019653,0.47701635956764221,0.47279885411262512,0.34952199459075928,0.37254506349563599,0.43496200442314148,0.42231160402297974,0.38330018520355225,0.44412538409233093,0.41562691330909729,0.39066696166992188,0.52388918399810791,0.34775465726852417,0.42744439840316772,0.38748660683631897,0.36807924509048462,0.36689022183418274,0.35308060050010681,0.39330762624740601,0.31515029072761536,0.42964237928390503,0.41441547870635986,0.35217827558517456,0.43057030439376831,0.40116536617279053,0.37035280466079712,0.34534123539924622,null,null,0.38408100605010986,0.45665198564529419,0.3669416606426239,0.4400709867477417,0.38569337129592896,0.45142781734466553,0.36328583955764771,0.41025513410568237,0.36465162038803101,0.34852117300033569,0.40940463542938232,0.39909836649894714,0.42640942335128784,0.41133546829223633,0.38693594932556152,0.39209496974945068,0.38937973976135254,0.40821337699890137,0.409648597240448,0.43944981694221497,0.44629594683647156,0.38111943006515503,0.32800450921058655,0.36185848712921143,0.43017035722732544,0.40677055716514587,0.41697293519973755,0.32005825638771057,0.37505370378494263,0.41784727573394775,0.38393279910087585,0.37874883413314819,0.39749246835708618]
[null,null,"Construction/Installations - Non Residential",0.42564323544502258,0.52650624513626099,0.52847623825073242,0.40552139282226563,0.42223900556564331,0.49567225575447083,0.43538504838943481,0.44858890771865845,0.52248907089233398,0.4734157919883728,0.44661656022071838,0.58232426643371582,0.40227994322776794,0.49144673347473145,0.45323425531387329,0.41430073976516724,0.4187462329864502,0.41202652454376221,0.45686614513397217,0.34462517499923706,0.48622280359268188,0.45946842432022095,0.41242021322250366,0.49157875776290894,0.4545324444770813,0.41622602939605713,0.40646186470985413,null,null,0.4443821907043457,0.51720517873764038,0.34145402908325195,0.49452990293502808,0.44652456045150757,0.5142974853515625,0.41914862394332886,0.46931031346321106,0.42445844411849976,0.40407070517539978,0.47063615918159485,0.44312399625778198,0.47474098205566406,0.461753249168396,0.4458891749382019,0.44453993439674377,0.44955229759216309,0.46458619832992554,0.46659880876541138,0.50009602308273315,0.50382870435714722,0.43868142366409302,0.37477627396583557,0.38591408729553223,0.48655807971954346,0.4627189040184021,0.4759802520275116,0.32065534591674805,0.43785491585731506,0.47922307252883911,0.45232391357421875,0.42856740951538086,0.45448821783065796]
[null,null,"Construction/Installation Residential",0.46212095022201538,0.83351016044616699,0.56113278865814209,0.42241635918617249,0.74579340219497681,0.50191432237625122,0.87281477451324463,0.41894632577896118,0.48762881755828857,0.48353147506713867,0.46128195524215698,0.59575361013412476,0.42771181464195251,0.47801947593688965,0.42284101247787476,0.76698148250579834,0.76500833034515381,0.41329777240753174,0.42579323053359985,0.77295571565628052,0.6873549222946167,0.82784640789031982,0.46630871295928955,0.47947484254837036,0.49182802438735962,0.78352069854736328,0.42466509342193604,null,null,0.72620147466659546,0.51429563760757446,0.90516537427902222,0.63416564464569092,0.46052253246307373,0.50917309522628784,0.43423041701316833,0.8331761360168457,0.45947131514549255,0.41628667712211609,0.48200315237045288,0.81981396675109863,0.76568877696990967,0.76035887002944946,0.5221714973449707,0.59637570381164551,0.56079071760177612,0.55622559785842896,0.65908980369567871,0.50681984424591064,0.52132290601730347,0.44608002901077271,0.69677770137786865,0.82687932252883911,0.51198333501815796,0.62838566303253174,0.47789525985717773,0.87432181835174561,0.42684516310691833,0.56650888919830322,0.39957404136657715,0.75558829307556152,0.78942763805389404]
[null,null,"Manufacturing",0.18909251689910889,0.21432441473007202,0.26941588521003723,0.20202389359474182,0.29444721341133118,0.29998517036437988,0.31474173069000244,0.23358902335166931,0.37567242980003357,0.25633546710014343,0.29835110902786255,0.15910159051418304,0.20801448822021484,0.25900885462760925,0.2678220272064209,0.24309301376342773,0.18496271967887878,0.23868192732334137,0.27525085210800171,0.25769728422164917,0.29714733362197876,0.33256977796554565,0.20615096390247345,0.27331066131591797,0.20918339490890503,0.24309268593788147,0.14620815217494965,null,null,0.21432965993881226,0.30823063850402832,0.30089128017425537,0.24269771575927734,0.14450016617774963,0.29738736152648926,0.35387474298477173,0.18024821579456329,0.22968241572380066,0.25075280666351318,0.27213427424430847,0.23842856287956238,0.30301335453987122,0.23448359966278076,0.32053276896476746,0.24488517642021179,0.24463360011577606,0.23970432579517365,0.24502111971378326,0.29799997806549072,0.27019265294075012,0.22354480624198914,0.21604734659194946,0.2440793514251709,0.23357102274894714,0.25848278403282166,0.27112406492233276,0.17735712230205536,0.35669988393783569,0.26688891649246216,0.17109391093254089,0.25303828716278076,0.16576430201530457]
[null,null,"Fabricated Metals",0.30589932203292847,0.22714221477508545,0.25605958700180054,0.39831650257110596,0.2913421094417572,0.3185686469078064,0.33415895700454712,0.32855921983718872,0,0.28840747475624084,0.29442927241325378,0.20505794882774353,0.28511568903923035,0.337972491979599,0.3442227840423584,0.30020052194595337,0.30267322063446045,0.31281507015228271,0.31126949191093445,0.33487802743911743,0.32952600717544556,0.40297287702560425,0.30881282687187195,0.32761287689208984,0.29489681124687195,0.29191809892654419,0.24778011441230774,null,null,0.32062476873397827,0.32446402311325073,0.33116340637207031,0.32767018675804138,0.23428359627723694,0.31253162026405334,0.31780630350112915,0.26436308026313782,0.33759838342666626,0.32990515232086182,0.27799385786056519,0.32933679223060608,0.33818152546882629,0.32337844371795654,0.34956562519073486,0.31345796585083008,0.33012878894805908,0.3241637647151947,0.29426580667495728,0.31649899482727051,0.25365987420082092,0.35644030570983887,0.30725681781768799,0.36367952823638916,0.32314750552177429,0.32314452528953552,0.2968752384185791,0.23716425895690918,0.38429448008537292,0.3184255063533783,0.2407994270324707,0.3349989652633667,0.25090360641479492]
[null,null,"Machinery",0.34857037663459778,0.4729689359664917,0.26697319746017456,0.32283699512481689,0.37626403570175171,0.39106076955795288,0.33405089378356934,0.26017796993255615,0.63792836666107178,0.27528753876686096,0.38317856192588806,0,0.27604764699935913,0.46642971038818359,0.38468858599662781,0.44837439060211182,0.33801090717315674,0.36129090189933777,0.36506927013397217,0.3684920072555542,0.31950944662094116,0.38284417986869812,0.33104735612869263,0.37943577766418457,0.3469509482383728,0.33790361881256104,0.11453951150178909,null,null,0.36996251344680786,0.32411599159240723,0.34637856483459473,0.37017554044723511,0.21764534711837769,0.39368355274200439,0.51135379076004028,0.56402474641799927,0.33330062031745911,0.46982786059379578,0.25008237361907959,0.35864835977554321,0.37457728385925293,0.35865038633346558,0.50310862064361572,0.35463160276412964,0.38965952396392822,0.42587679624557495,0.37305358052253723,0.39106076955795288,0.33395493030548096,0.52888590097427368,0.41251131892204285,0.40948987007141113,0.45204883813858032,0.39858675003051758,0.29068231582641602,0.29227989912033081,0.4320024847984314,0.44310423731803894,0.22541740536689758,0.36894470453262329,0.33496212959289551]
[null,null,"Electrical Equip",0.30416575074195862,0.63849014043807983,0.26513022184371948,0.24810583889484406,0.29965198040008545,0.29739338159561157,0.45362752676010132,0.37868773937225342,0.36628946661949158,0.25395581126213074,0.43166807293891907,0,0.28335434198379517,0.34905791282653809,0.25766980648040771,0.2980245053768158,0.27989673614501953,0.34327244758605957,0.30364930629730225,0.22227601706981659,0.24038347601890564,0.34059879183769226,0.34598970413208008,0.34387707710266113,0.26675859093666077,0.39728668332099915,0.22854113578796387,null,null,0.31444820761680603,0.25296777486801147,0.35472950339317322,0.3635101318359375,0.21525517106056213,0.32070574164390564,0.41908177733421326,0.19368511438369751,0.34569770097732544,0.28963738679885864,0.35421848297119141,0.33795860409736633,0.37491574883460999,0.34229579567909241,0.39180469512939453,0.34766167402267456,0.35214847326278687,0.34166371822357178,0.30371388792991638,0.29739338159561157,0.48031386733055115,0.41247254610061646,0.31549227237701416,0.41136234998703003,0.33146890997886658,0.34975343942642212,0.38769012689590454,0.40047258138656616,0.334788978099823,0.29844069480895996,0.25163975358009338,0.38258573412895203,0.3532719612121582]
[null,null,"Battery Manufacturing",0,0,0.19357532262802124,0.25965124368667603,0.18343773484230042,0.23219193518161774,0.24739205837249756,0.33890661597251892,0,0.25230675935745239,0.33079996705055237,0,0,0.27924549579620361,0.242646723985672,0.19751447439193726,0.22243279218673706,0.21457132697105408,0,0,0.19120292365550995,0.23867866396903992,0.34223884344100952,0.2581440806388855,0.12967436015605927,0.26662689447402954,0,null,null,0,0,0,0.30407595634460449,0,0.18858954310417175,0.28670048713684082,0.12538184225559235,0.25471901893615723,0.18561747670173645,0.25993445515632629,0.25041955709457397,0.23432144522666931,0.27964836359024048,0.28889530897140503,0.27895620465278625,0.25853073596954346,0.264943927526474,0.22774611413478851,0.23219193518161774,0.2439161092042923,0.30529290437698364,0,0.23779991269111633,0.27756062150001526,0.26216787099838257,0.22762545943260193,0,0,0.17434912919998169,0.20727148652076721,0.27979469299316406,0]
[null,null,"Energy Wire Manufacturing",0.14406976103782654,0,0.15764889121055603,0.22632224857807159,0.15965260565280914,0.21581383049488068,0.19886395335197449,0.3120725154876709,0.16350641846656799,0.13506121933460236,0.18005141615867615,0,0.19599685072898865,0.2491820752620697,0.16573764383792877,0,0.21132051944732666,0.20470815896987915,0.21579450368881226,9.93332639336586E-2,0.21017982065677643,0.17930006980895996,0.22179615497589111,0.2160453200340271,0.11941184103488922,0.23132884502410889,0.1250041276216507,null,null,0.19934792816638947,9.7832195460796356E-2,0.2183617502450943,0.28400486707687378,0.10257541388273239,0.13782769441604614,0.29114538431167603,0.11841821670532227,0.18474996089935303,0.16715773940086365,0.24419882893562317,0.17589014768600464,0.19200156629085541,0.21322223544120789,0.29053771495819092,0.16617231070995331,0.222065269947052,0.2535611093044281,0.19494509696960449,0.21581383049488068,0.22695417702198029,0.33784633874893188,0,0.25799676775932312,0.26600924134254456,0.22584313154220581,0.23321986198425293,0.25558629631996155,0.23588535189628601,0.15045382082462311,0.17214229702949524,0.25800994038581848,0.16174259781837463]
[null,null,"Wholesale Trade",0.63210785388946533,0.68153232336044312,0.65786248445510864,0.67245399951934814,0.65927350521087646,0.67469054460525513,0.71600139141082764,0.69384121894836426,0.72522056102752686,0.66542971134185791,0.6730034351348877,0.57655632495880127,0.59979307651519775,0.68580615520477295,0.62437653541564941,0.62826496362686157,0.65015363693237305,0.6561119556427002,0.64966785907745361,0.62780892848968506,0.67253690958023071,0.6796576976776123,0.66408491134643555,0.66434341669082642,0.62164187431335449,0.63424038887023926,0.61437785625457764,null,null,0.62092971801757813,0.64274764060974121,0.65326058864593506,0.70264101028442383,0.57828843593597412,0.70077604055404663,0.63429325819015503,0.66982513666152954,0.64493840932846069,0.64006388187408447,0.65645086765289307,0.66531229019165039,0.69230258464813232,0.68204909563064575,0.65218353271484375,0.66028392314910889,0.65702784061431885,0.67601490020751953,0.65329587459564209,0.67262256145477295,0.66035115718841553,0.64681565761566162,0.63424593210220337,0.65266942977905273,0.69352447986602783,0.66781550645828247,0.61749726533889771,0.61477899551391602,0.66072940826416016,0.67962765693664551,0.62077212333679199,0.62679851055145264,0.66280961036682129]
[null,null,"Retail trade",0.72484701871871948,0.74230033159255981,0.75982064008712769,0.73367059230804443,0.73892134428024292,0.78492581844329834,0.76132309436798096,0.69394737482070923,0.77943664789199829,0.74154877662658691,0.72989118099212646,0.75530493259429932,0.73104393482208252,0.76057237386703491,0.72243726253509521,0.70098364353179932,0.72877752780914307,0.70758247375488281,0.73844075202941895,0.72815287113189697,0.73178207874298096,0.72063541412353516,0.73017174005508423,0.72140967845916748,0.72925293445587158,0.71990740299224854,0.68103575706481934,null,null,0.70669496059417725,0.76141577959060669,0.73288863897323608,0.7681010365486145,0.72754383087158203,0.76876044273376465,0.7112196683883667,0.72361338138580322,0.73873203992843628,0.73488128185272217,0.70043015480041504,0.7174687385559082,0.75396978855133057,0.73716819286346436,0.72204381227493286,0.7341996431350708,0.73437333106994629,0.73992079496383667,0.75412678718566895,0.78385066986083984,0.72937780618667603,0.71652817726135254,0.71890652179718018,0.74073600769042969,0.74684524536132813,0.74575585126876831,0.7557443380355835,0.72217720746994019,0.72630637884140015,0.81363540887832642,0.71272480487823486,0.71551787853240967,0.75775933265686035]
[null,null,"TCPU",0.53247767686843872,0.62397629022598267,0.56271231174468994,0.50530749559402466,0.52337157726287842,0.47029197216033936,0.60301625728607178,0.53439539670944214,0.60350167751312256,0.56947880983352661,0.50525045394897461,0.55709314346313477,0.51334536075592041,0.52563577890396118,0.54226678609848022,0.52128732204437256,0.50134062767028809,0.50433933734893799,0.50571906566619873,0.54262006282806396,0.62743866443634033,0.50114917755126953,0.5360562801361084,0.49713248014450073,0.50128984451293945,0.494823157787323,0.52955251932144165,null,null,0.56475174427032471,0.55241203308105469,0.58996140956878662,0.56684744358062744,0.51255607604980469,0.54917228221893311,0.52824991941452026,0.5302390456199646,0.52062433958053589,0.4763219952583313,0.64277160167694092,0.5373300313949585,0.5465964674949646,0.54411029815673828,0.56138324737548828,0.52942609786987305,0.52709603309631348,0.52439999580383301,0.55432975292205811,0.47549101710319519,0.56368601322174072,0.55626785755157471,0.49471613764762878,0.49441653490066528,0.54351276159286499,0.53069794178009033,0.48757612705230713,0.52014315128326416,0.54624605178833008,0.56777787208557129,0.49134191870689392,0.5452810525894165,0.57725882530212402]
[null,null,"Insurance and Real Estate",0.68231993913650513,0.75082457065582275,0.70699864625930786,0.66130781173706055,0.67871296405792236,0.76748311519622803,0.80415213108062744,0.86432111263275146,0.83360564708709717,0.71430635452270508,0.69479274749755859,0.77283328771591187,0.62878715991973877,0.76036643981933594,0.73870670795440674,0.76079928874969482,0.66974776983261108,0.66856223344802856,0.66671788692474365,0.73149800300598145,0.76838904619216919,0.76296126842498779,0.73805868625640869,0.74989950656890869,0.65223848819732666,0.67490696907043457,0.65690958499908447,null,null,0.70473611354827881,0.62582564353942871,0.74815934896469116,0.75305211544036865,0.72294712066650391,0.77709430456161499,0.68600618839263916,0.68605136871337891,0.71286493539810181,0.6205909252166748,0.72147762775421143,0.72919940948486328,0.77745860815048218,0.74980992078781128,0.73519277572631836,0.700214684009552,0.74206644296646118,0.65612053871154785,0.69114553928375244,0.76766324043273926,0.77048879861831665,0.65752255916595459,0.63758236169815063,0.69288414716720581,0.65034341812133789,0.73127496242523193,0.59529554843902588,0.75761246681213379,0.75976657867431641,0.75671118497848511,0.71633917093276978,0.73140442371368408,0.62814480066299438]
[null,null,"Finance",0.6068425178527832,0.61195611953735352,0.53794324398040771,0.5939629077911377,0.4762534499168396,0.59484291076660156,0.58475643396377563,0.74653768539428711,0.6417306661605835,0.51963090896606445,0.64841651916503906,0.50481498241424561,0.53593152761459351,0.61094796657562256,0.57740253210067749,0.55976259708404541,0.55408638715744019,0.55333387851715088,0.50859701633453369,0.56903362274169922,0.53962785005569458,0.65018725395202637,0.5026281476020813,0.63023108243942261,0.61149811744689941,0.51840823888778687,0.54733937978744507,null,null,0.54508072137832642,0.70237332582473755,0.60333871841430664,0.59380388259887695,0.553619384765625,0.72211086750030518,0.81336408853530884,0.72598361968994141,0.58740955591201782,0.54984748363494873,0.54275822639465332,0.54532003402709961,0.69355261325836182,0.59027302265167236,0.70624029636383057,0.57347899675369263,0.58570778369903564,0.55563032627105713,0.57388818264007568,0.59281176328659058,0.72679603099822998,0.51429051160812378,0.71432965993881226,0.59073668718338013,0.56534910202026367,0.61488580703735352,0.58129507303237915,0.54497599601745605,0.63188266754150391,0.58284008502960205,0.58091413974761963,0.55587482452392578,0.47874245047569275]
[null,null,"Other Professional Services",0.66488826274871826,0.65380477905273438,0.64170384407043457,0.64414298534393311,0.71355903148651123,0.71461576223373413,0.74675643444061279,0.74078148603439331,0.85400044918060303,0.68930470943450928,0.70488566160202026,0.64343041181564331,0.61111503839492798,0.74630963802337646,0.65880894660949707,0.62948447465896606,0.65138578414916992,0.65752875804901123,0.66432052850723267,0.6141808032989502,0.68358570337295532,0.71905440092086792,0.68672043085098267,0.69087880849838257,0.64996850490570068,0.67779511213302612,0.61597037315368652,null,null,0.6612817645072937,0.6722220778465271,0.66844117641448975,0.73484724760055542,0.58505284786224365,0.77172672748565674,0.66133838891983032,0.60245764255523682,0.67695939540863037,0.65255904197692871,0.64688056707382202,0.71704947948455811,0.74828499555587769,0.7241206169128418,0.71437257528305054,0.68561333417892456,0.69817972183227539,0.68349027633666992,0.66595649719238281,0.71311229467391968,0.6981050968170166,0.64218044281005859,0.62870800495147705,0.6740119457244873,0.70775961875915527,0.70704823732376099,0.60177087783813477,0.6624789834022522,0.7178809642791748,0.69098818302154541,0.66365796327590942,0.65472793579101563,0.66713970899581909]
[null,null,"Office Services",0.80269849300384521,0.80532419681549072,0.8061671257019043,0.80130088329315186,0.83768236637115479,0.83608889579772949,0.87001025676727295,0.84459841251373291,0.89534783363342285,0.82977813482284546,0.82497847080230713,0.79393088817596436,0.7778245210647583,0.84240448474884033,0.80586796998977661,0.82230269908905029,0.77825963497161865,0.8122631311416626,0.80746090412139893,0.79816198348999023,0.84258008003234863,0.85946023464202881,0.81655585765838623,0.83105915784835815,0.78632748126983643,0.81116235256195068,0.75846976041793823,null,null,0.80228519439697266,0.82793509960174561,0.84868919849395752,0.8709036111831665,0.73772633075714111,0.87490034103393555,0.80080235004425049,0.83193647861480713,0.82351052761077881,0.79481041431427002,0.78222721815109253,0.82879447937011719,0.86766374111175537,0.8497614860534668,0.84179222583770752,0.83334600925445557,0.82632714509963989,0.82262176275253296,0.80769753456115723,0.83515095710754395,0.80977797508239746,0.78456830978393555,0.77088427543640137,0.8722527027130127,0.83564144372940063,0.83661723136901855,0.80333787202835083,0.81267940998077393,0.86705577373504639,0.81122696399688721,0.75170040130615234,0.8097912073135376,0.79333698749542236]
[null,null,"Architectural and Engineering Services",0.64624249935150146,0.64973258972167969,0.64816933870315552,0.58111613988876343,0.66097790002822876,0.67468893527984619,0.6400178074836731,0.6966402530670166,0.74465852975845337,0.61454278230667114,0.64137136936187744,0.62143349647521973,0.59584164619445801,0.66331928968429565,0.60909497737884521,0.62759518623352051,0.64738714694976807,0.6020580530166626,0.6515965461730957,0.58382308483123779,0.6712372899055481,0.67387944459915161,0.6492123007774353,0.62680542469024658,0.57803934812545776,0.65608596801757813,0.5574105978012085,null,null,0.63969403505325317,0.60997778177261353,0.61890864372253418,0.67048996686935425,0.59823858737945557,0.70614367723464966,0.61117708683013916,0.65207386016845703,0.64130246639251709,0.61963433027267456,0.60703599452972412,0.63782811164855957,0.68054580688476563,0.65103471279144287,0.66534155607223511,0.62510836124420166,0.64043724536895752,0.66068685054779053,0.63467586040496826,0.67317664623260498,0.60429418087005615,0.62990915775299072,0.56025558710098267,0.63152223825454712,0.67087936401367188,0.65373861789703369,0.60722410678863525,0.58237433433532715,0.6879609227180481,0.63190650939941406,0.59353703260421753,0.59429812431335449,0.58142685890197754]
[null,null,"Other services",0.63100552558898926,0.63180118799209595,0.66750943660736084,0.62871122360229492,0.66165465116500854,0.6925276517868042,0.70599281787872314,0.65670651197433472,0.70752006769180298,0.64537394046783447,0.64657878875732422,0.65658473968505859,0.60211247205734253,0.66894954442977905,0.63843655586242676,0.6190304160118103,0.63741505146026611,0.6323317289352417,0.63665950298309326,0.61422526836395264,0.66263884305953979,0.66624283790588379,0.6365971565246582,0.66352641582489014,0.62059116363525391,0.6394004225730896,0.6001889705657959,null,null,0.62532222270965576,0.65873950719833374,0.64365577697753906,0.69299507141113281,0.62602734565734863,0.68807566165924072,0.63287216424942017,0.61640721559524536,0.6352081298828125,0.63960170745849609,0.63071984052658081,0.65837574005126953,0.67934620380401611,0.67005521059036255,0.6550261378288269,0.64469236135482788,0.64663618803024292,0.65452694892883301,0.64858508110046387,0.69105100631713867,0.64303386211395264,0.62517786026000977,0.59992635250091553,0.66142988204956055,0.66681218147277832,0.66097509860992432,0.61797451972961426,0.60469746589660645,0.66991376876831055,0.66934216022491455,0.61467123031616211,0.63074153661727905,0.63234186172485352]
[null,null,"Government",0.93156886100769043,0.96021640300750732,0.95660632848739624,0.9358857274055481,0.95790779590606689,0.95080834627151489,0.95919865369796753,0.91820663213729858,0.98517870903015137,0.94137883186340332,0.95687687397003174,0.96573299169540405,0.95126140117645264,0.93151408433914185,0.95162767171859741,0.94204503297805786,0.94759148359298706,0.95372343063354492,0.96012628078460693,0.93929582834243774,0.97011798620223999,0.91455399990081787,0.94599258899688721,0.93690431118011475,0.95359992980957031,0.93719315528869629,0.94514012336730957,null,null,0.93989729881286621,0.95220500230789185,0.9177936315536499,0.93096762895584106,0.95601606369018555,0.88714748620986938,0.96445858478546143,0.93913555145263672,0.93474656343460083,0.95754200220108032,0.91803288459777832,0.90687352418899536,0.90492415428161621,0.9202154278755188,0.96877920627593994,0.94040286540985107,0.9382014274597168,0.95384496450424194,0.94338381290435791,0.95198673009872437,0.94691181182861328,0.95848643779754639,0.92983162403106689,0.89487135410308838,0.95706534385681152,0.94302499294281006,0.94971609115600586,0.93683338165283203,0.96745908260345459,0.92559188604354858,0.93776595592498779,0.93468612432479858,0.94661283493041992]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.26455551385879517,0,0.34408509731292725,0.19964522123336792,0.27090358734130859,0.35834312438964844,0.24414131045341492,0.21971261501312256,0.34560322761535645,0.32318812608718872,0.29822370409965515,0.13568493723869324,0.45137947797775269,0.31182438135147095,0.30816417932510376,0.21250280737876892,0.38878715038299561,0.25669553875923157,0.36538481712341309,0.34506100416183472,0.23735257983207703,0.33658421039581299,0.15774208307266235,0.20861263573169708,0.33695966005325317,0.27166002988815308,0.19063413143157959,null,null,0.29584473371505737,0.21570649743080139,0.25666940212249756,0.19758689403533936,0.59817737340927124,0.27836930751800537,0.38384824991226196,0,0.20714563131332397,0.51923418045043945,0.77790570259094238,0.26449379324913025,0.2927544116973877,0.23355337977409363,0.3469785749912262,0.32470211386680603,0.21371501684188843,0.41887801885604858,0.63048452138900757,0.3579980731010437,0.18719309568405151,0.23302164673805237,0.1879388689994812,0.55503493547439575,0.383780837059021,0.4798465371131897,0.24508470296859741,0.21578302979469299,0.28011599183082581,0.2291279137134552,0.16306218504905701,0.28300324082374573,0]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"  Value Added Indirect Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana",null,null,"Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.15815956890583038,7.6000429689884186E-2,0.17830830812454224,0.19444695115089417,0.25894057750701904,0.21313744783401489,0.11789044737815857,0.20332321524620056,0,0.15798965096473694,0.21835413575172424,0.16315637528896332,0.21014565229415894,0.22471608221530914,0.14848875999450684,0.22400473058223724,0.21632294356822968,0.14218316972255707,0.14846715331077576,0.13595221936702728,0.15215107798576355,9.7103193402290344E-2,0.1559913158416748,0.25057309865951538,0.16945174336433411,0.19127902388572693,0.17972010374069214,null,null,0.27969765663146973,0.15024629235267639,0.11699745804071426,0.1121833547949791,0.159865602850914,0.1807951033115387,0.2046816349029541,0.16984114050865173,0.16600093245506287,0.19183392822742462,0.21016895771026611,0.16957797110080719,0.18385213613510132,0.18987485766410828,0.22129172086715698,0.23067130148410797,0.27766144275665283,0.26142799854278564,0.29455465078353882,0.21299076080322266,8.2589872181415558E-2,0.13353310525417328,0.22062641382217407,0.1609007716178894,0.24398359656333923,0.44838321208953857,0.18391364812850952,0.18500858545303345,0.17075115442276001,0.16708286106586456,0.10405503213405609,0.2204875648021698,0.13613662123680115]
[null,null,"Mining",0.15212462842464447,7.191881537437439E-2,0.14049908518791199,0.17599053680896759,0.20671206712722778,0.17354238033294678,0.39502948522567749,0.36524969339370728,0,0.37183856964111328,1.8226263523101807,0.30319344997406006,0.1452883780002594,0.34148728847503662,0.21716134250164032,0.27397996187210083,0.24419386684894562,0.17906969785690308,0.12744563817977905,0.27892118692398071,0.5123136043548584,0.37430751323699951,0.24983148276805878,0.29922676086425781,0.19382363557815552,0.36088907718658447,0.17045865952968597,null,null,0.28446859121322632,0.14410290122032166,0.31536296010017395,0.41028457880020142,0.14101120829582214,0.3263651430606842,0.35405099391937256,0.16973260045051575,0.28649479150772095,0.18153971433639526,0.31449306011199951,0.20505452156066895,0.63783454895019531,0.25135314464569092,0.32225221395492554,0.38844031095504761,0.33255448937416077,0.19702400267124176,0.19290722906589508,0.17450390756130219,11.098806381225586,0.30356156826019287,0.24743323028087616,0.33880889415740967,0.18906739354133606,0.30968388915061951,0.20165994763374329,0.22457610070705414,0.20944125950336456,0.28827065229415894,0.15453624725341797,0.21071071922779083,9.5646888017654419E-2]
[null,null,"Construction",0.19050207734107971,0.1671476811170578,0.20168153941631317,0.18361733853816986,0.25772002339363098,0.29686486721038818,0.22425076365470886,0.20272481441497803,0.14532136917114258,0.24387767910957336,0.2360745370388031,0.14027887582778931,0.19399634003639221,0.25077664852142334,0.18886047601699829,0.18403246998786926,0.18264929950237274,0.17435324192047119,0.21361373364925385,0.21188884973526001,0.19827675819396973,0.23931294679641724,0.24008102715015411,0.23709520697593689,0.15575772523880005,0.21623221039772034,0.18135331571102142,null,null,0.19312599301338196,0.18363213539123535,0.21294994652271271,0.23453861474990845,0.15242119133472443,0.23047506809234619,0.23207145929336548,0.1686541736125946,0.23841103911399841,0.20134097337722778,0.22407649457454681,0.23744289577007294,0.26967582106590271,0.25952854752540588,0.26098552346229553,0.2615344226360321,0.29947599768638611,0.27949631214141846,0.25517603754997253,0.29253083467483521,0.17436549067497253,0.18414083123207092,0.19438506662845612,0.22719794511795044,0.26935604214668274,0.43528798222541809,0.23108118772506714,0.18207520246505737,0.22526301443576813,0.24874994158744812,0.13871148228645325,0.22604385018348694,0.13530348241329193]
[null,null,"Construction/Installations - Non Residential",0.17775416374206543,0.16089527308940887,0.18648210167884827,0.17386059463024139,0.24592787027359009,0.26946195960044861,0.22523218393325806,0.18591830134391785,0.12929390370845795,0.22590412199497223,0.21904328465461731,0.1280522346496582,0.18382282555103302,0.2268102765083313,0.17276778817176819,0.17457392811775208,0.172877237200737,0.16365069150924683,0.20077645778656006,0.20912204682826996,0.18450658023357391,0.22567415237426758,0.22231771051883698,0.21612308919429779,0.14649689197540283,0.20636537671089172,0.17234236001968384,null,null,0.17880387604236603,0.17050653696060181,0.22774595022201538,0.21743039786815643,0.14569731056690216,0.20917859673500061,0.21424572169780731,0.15876498818397522,0.22075600922107697,0.19234129786491394,0.20461732149124146,0.22584927082061768,0.2509990930557251,0.24290004372596741,0.23922450840473175,0.24303770065307617,0.27149248123168945,0.2594980001449585,0.23642128705978394,0.26542550325393677,0.15818783640861511,0.17128351330757141,0.18471258878707886,0.22362010180950165,0.24930764734745026,0.39471650123596191,0.21068023145198822,0.18909774720668793,0.20758271217346191,0.22630122303962708,0.12987741827964783,0.21079424023628235,0.13186463713645935]
[null,null,"Construction/Installation Residential",0.16373209655284882,5.2771072834730148E-2,0.16799177229404449,0.1743733286857605,0.1023920476436615,0.26061686873435974,4.8649270087480545E-2,0.18933534622192383,0.12134987115859985,0.21573725342750549,0.21122404932975769,0.12470691651105881,0.17709930241107941,0.22756777703762054,0.18374310433864594,7.1926504373550415E-2,7.0790857076644897E-2,0.16868935525417328,0.20726779103279114,7.2411447763442993E-2,0.10480361431837082,6.7306339740753174E-2,0.195723757147789,0.2173963189125061,0.14161862432956696,7.5168229639530182E-2,0.1639399379491806,null,null,8.9161165058612823E-2,0.16587454080581665,3.2123208045959473E-2,0.15056633949279785,0.14051534235477448,0.20177155733108521,0.21124334633350372,5.0831548869609833E-2,0.20561343431472778,0.18962870538234711,0.19388222694396973,7.0023804903030396E-2,0.10764946043491364,0.10428148508071899,0.19913706183433533,0.17544414103031158,0.21464428305625916,0.21056047081947327,0.14739163219928741,0.25629150867462158,0.14829543232917786,0.16810537874698639,9.3393795192241669E-2,6.2826506793498993E-2,0.23141583800315857,0.27125614881515503,0.20706622302532196,3.4918978810310364E-2,0.20048856735229492,0.18399254977703094,0.14392481744289398,8.9932054281234741E-2,5.1851611584424973E-2]
[null,null,"Manufacturing",0.16159456968307495,0.21946240961551666,0.20070344209671021,0.18024173378944397,0.22702759504318237,0.30125641822814941,0.17583644390106201,0.16186156868934631,8.5510648787021637E-2,0.22332969307899475,0.18358767032623291,0.18018117547035217,0.17886888980865479,0.22874248027801514,0.15060201287269592,0.15858665108680725,0.16240137815475464,0.14969441294670105,0.23131877183914185,0.15340033173561096,0.15753152966499329,0.18447013199329376,0.19911050796508789,0.22602567076683044,0.146933913230896,0.18180662393569946,0.17718365788459778,null,null,0.18300072848796844,0.17415353655815125,0.14509680867195129,0.2149580717086792,0.17882180213928223,0.20729878544807434,0.17574304342269897,0.1886989027261734,0.19937637448310852,0.19418863952159882,0.21664060652256012,0.22698211669921875,0.23361273109912872,0.25494933128356934,0.20828552544116974,0.23890277743339539,0.28192585706710815,0.31813487410545349,0.27340435981750488,0.29972061514854431,0.11860150098800659,0.14539295434951782,0.15649625658988953,0.17794935405254364,0.31231147050857544,0.4982759952545166,0.20751716196537018,0.15385261178016663,0.15764883160591125,0.22313970327377319,0.14293944835662842,0.19889989495277405,0.16440418362617493]
[null,null,"Fabricated Metals",0.16847753524780273,0.18965628743171692,0.22950990498065948,0.14581674337387085,0.24031490087509155,0.32174974679946899,0.21536083519458771,0.18199717998504639,0,0.24743422865867615,0.23070120811462402,0.19648273289203644,0.17147833108901978,0.24970844388008118,0.16908405721187592,0.16963182389736176,0.15958702564239502,0.15708959102630615,0.20127804577350616,0.16423992812633514,0.18753021955490112,0.20860618352890015,0.21130412817001343,0.24415300786495209,0.14934045076370239,0.20230917632579803,0.16350896656513214,null,null,0.17597058415412903,0.1795475035905838,0.17785385251045227,0.23763273656368256,0.14797128736972809,0.24592594802379608,0.22272208333015442,0.16382662951946259,0.20831555128097534,0.17152386903762817,0.23888975381851196,0.22587725520133972,0.27113360166549683,0.25868412852287292,0.23892480134963989,0.2546517550945282,0.29249167442321777,0.28129798173904419,0.26374083757400513,0.32010158896446228,0.19692367315292358,0.14938002824783325,0.16472598910331726,0.1881079226732254,0.27857211232185364,0.47842004895210266,0.23356378078460693,0.1600651890039444,0.18231785297393799,0.24650520086288452,0.13795678317546844,0.20642013847827911,0.12454352527856827]
[null,null,"Machinery",0.15082073211669922,0.1203869953751564,0.22350324690341949,0.16215358674526215,0.21359655261039734,0.28979772329330444,0.22203120589256287,0.19879281520843506,7.0483565330505371E-2,0.25450682640075684,0.20053209364414215,0,0.17229098081588745,0.20374077558517456,0.15297582745552063,0.13181404769420624,0.14882168173789978,0.14359451830387115,0.17330479621887207,0.15586166083812714,0.19104325771331787,0.22031483054161072,0.20134533941745758,0.22649401426315308,0.13374918699264526,0.19022473692893982,0.18850816786289215,null,null,0.16201218962669373,0.17968305945396423,0.17645758390426636,0.22684405744075775,0.15220880508422852,0.22245517373085022,0.15998184680938721,9.6632994711399078E-2,0.21005000174045563,0.13419625163078308,0.2528761625289917,0.21510663628578186,0.26248973608016968,0.24529829621315002,0.18359601497650146,0.23506256937980652,0.26716852188110352,0.22876165807247162,0.23402868211269379,0.28735166788101196,0.1792604923248291,0.11014370620250702,0.13843446969985962,0.17167958617210388,0.2153913676738739,0.42455160617828369,0.22553008794784546,0.14662884175777435,0.16699966788291931,0.20025688409805298,0.13982826471328735,0.19806486368179321,0.10793077945709229]
[null,null,"Electrical Equip",0.1521875262260437,7.771947979927063E-2,0.21646575629711151,0.17803606390953064,0.23279412090778351,0.33006006479263306,0.18039059638977051,0.15247318148612976,0.10603948682546616,0.25726941227912903,0.18062169849872589,0,0.16472077369689941,0.24118524789810181,0.17345470190048218,0.15997005999088287,0.15358276665210724,0.14362397789955139,0.18051889538764954,0.18403178453445435,0.20282188057899475,0.23047800362110138,0.18735378980636597,0.23409697413444519,0.14467760920524597,0.17015612125396729,0.15727010369300842,null,null,0.1714608371257782,0.1884697824716568,0.16816568374633789,0.22136078774929047,0.14639288187026978,0.23958829045295715,0.18900975584983826,0.17504051327705383,0.20012356340885162,0.17077648639678955,0.21654292941093445,0.22015458345413208,0.25859329104423523,0.24777564406394958,0.2175641655921936,0.23530113697052002,0.27506864070892334,0.25588646531105042,0.25029295682907104,0.32699903845787048,0.13314107060432434,0.1328989565372467,0.15651172399520874,0.1680004894733429,0.25532925128936768,0.45330703258514404,0.18491825461387634,0.11715215444564819,0.18669934570789337,0.24345745146274567,0.13015413284301758,0.19181016087532043,0.10321863740682602]
[null,null,"Battery Manufacturing",0,0,0.28343531489372253,0.21007537841796875,0.31123682856559753,0.38875600695610046,0.27571216225624084,0.20482131838798523,0,0.29505598545074463,0.24820129573345184,0,0,0.30265322327613831,0.22152553498744965,0.22458164393901825,0.20430070161819458,0.20669469237327576,0,0,0.25777029991149902,0.29678583145141602,0.22056132555007935,0.30129769444465637,0.21629862487316132,0.24081739783287048,0,null,null,0,0,0,0.27846014499664307,0,0.32756510376930237,0.26178783178329468,0.22949349880218506,0.26241248846054077,0.23514516651630402,0.27107325196266174,0.27970463037490845,0.34551608562469482,0.30430695414543152,0.28639280796051025,0.29498529434204102,0.34576505422592163,0.3267856240272522,0.31617671251296997,0.3861345648765564,0.23061653971672058,0.18436059355735779,0,0.25363254547119141,0.31866681575775146,0.53354662656784058,0.28076374530792236,0,0,0.32779902219772339,0.16953575611114502,0.24764752388000488,0]
[null,null,"Energy Wire Manufacturing",0.14187246561050415,0,0.17293025553226471,0.13838620483875275,0.19906774163246155,0.30243039131164551,0.17819248139858246,0.12144212424755096,8.6483567953109741E-2,0.21123915910720825,0.19167858362197876,0,0.13480837643146515,0.2072274386882782,0.15562567114830017,0,0.12110812962055206,0.13256330788135529,0.18147039413452148,0.14708632230758667,0.14582078158855438,0.19822745025157928,0.17240668833255768,0.21399196982383728,0.12851917743682861,0.15342263877391815,0.12267482280731201,null,null,0.14238722622394562,0.15206357836723328,0.13913111388683319,0.17961901426315308,0.11101974546909332,0.2124059647321701,0.17648285627365112,0.13048112392425537,0.1866622120141983,0.14943474531173706,0.18338453769683838,0.20480859279632568,0.245912104845047,0.22822991013526917,0.19446709752082825,0.23386645317077637,0.27485418319702148,0.25250989198684692,0.22476926445960999,0.29942083358764648,0.12691289186477661,0.10885918885469437,0,0.1532309502363205,0.24007974565029144,0.49635326862335205,0.1810041069984436,0.10095598548650742,0.15166939795017242,0.2317647784948349,0.10477615147829056,0.17190068960189819,9.0404249727725983E-2]
[null,null,"Wholesale Trade",0.15846377611160278,0.13808140158653259,0.20513162016868591,0.14689578115940094,0.22255922853946686,0.2374100387096405,0.18876311182975769,0.16634573042392731,0.12405353784561157,0.2244868278503418,0.19682534039020538,0.2104727178812027,0.18142874538898468,0.21263113617897034,0.17424190044403076,0.16994255781173706,0.1581130176782608,0.14814901351928711,0.15537466108798981,0.18694457411766052,0.1869390606880188,0.21822798252105713,0.18276344239711761,0.21615003049373627,0.14865043759346008,0.20123463869094849,0.17036791145801544,null,null,0.19189167022705078,0.18887723982334137,0.18845023214817047,0.20011125504970551,0.17344748973846436,0.20717698335647583,0.20683692395687103,0.14258614182472229,0.20144887268543243,0.16913655400276184,0.20039108395576477,0.20308175683021545,0.22659659385681152,0.21214938163757324,0.22033518552780151,0.2140326201915741,0.2254403680562973,0.19357775151729584,0.21583925187587738,0.23759765923023224,0.19470702111721039,0.15471997857093811,0.16909867525100708,0.19202926754951477,0.1859462708234787,0.28228133916854858,0.21863387525081635,0.16922512650489807,0.19280005991458893,0.19707836210727692,0.13738194108009338,0.20269118249416351,0.11675569415092468]
[null,null,"Retail trade",0.12538319826126099,0.12300696969032288,0.1518857330083847,0.12203105539083481,0.17139899730682373,0.15511423349380493,0.15965259075164795,0.18031018972396851,0.11070933192968369,0.17652046680450439,0.16790507733821869,0.13298697769641876,0.12792502343654633,0.16670699417591095,0.13807526230812073,0.1488015353679657,0.12854042649269104,0.13084331154823303,0.12090718746185303,0.14152921736240387,0.15763735771179199,0.19050808250904083,0.1503431499004364,0.18545167148113251,0.11428797990083694,0.15411098301410675,0.14999370276927948,null,null,0.1541244238615036,0.1291792243719101,0.1499885618686676,0.15625059604644775,0.11862552911043167,0.16239139437675476,0.16600175201892853,0.127372145652771,0.15165472030639648,0.12861961126327515,0.17599806189537048,0.17171794176101685,0.18462297320365906,0.17705121636390686,0.17959445714950562,0.17282164096832275,0.17955543100833893,0.1599666029214859,0.15725715458393097,0.15528836846351624,0.16180300712585449,0.12967182695865631,0.13811388611793518,0.1456533819437027,0.16053345799446106,0.21770301461219788,0.14626398682594299,0.13207018375396729,0.16022355854511261,0.11639218032360077,0.10610012710094452,0.16091802716255188,9.2278458178043365E-2]
[null,null,"TCPU",0.1420605331659317,0.18900245428085327,0.18749937415122986,0.1621766984462738,0.22101972997188568,0.27047926187515259,0.15042388439178467,0.15228718519210815,0.10202343761920929,0.17954155802726746,0.17680196464061737,0.14719678461551666,0.15558797121047974,0.19949910044670105,0.14191415905952454,0.14125509560108185,0.15286681056022644,0.14642888307571411,0.24580597877502441,0.14134304225444794,0.12783001363277435,0.1949138343334198,0.15917907655239105,0.20438677072525024,0.14603102207183838,0.17041455209255219,0.16566082835197449,null,null,0.13924571871757507,0.18959689140319824,0.13247460126876831,0.17088028788566589,0.17371261119842529,0.18740195035934448,0.16626265645027161,0.18570904433727264,0.17296123504638672,0.21505372226238251,0.13063433766365051,0.19365671277046204,0.20042842626571655,0.20530012249946594,0.17572768032550812,0.19510096311569214,0.2071317732334137,0.27290022373199463,0.21371211111545563,0.2664533257484436,0.10684503614902496,0.12512089312076569,0.15070638060569763,0.17332373559474945,0.26618087291717529,0.33190760016441345,0.21377339959144592,0.13764922320842743,0.16528211534023285,0.16806592047214508,0.14455106854438782,0.15685948729515076,0.15551063418388367]
[null,null,"Insurance and Real Estate",0.15822196006774902,0.12656582891941071,0.21033801138401031,0.1568225771188736,0.22715717554092407,0.18030138313770294,0.1466636061668396,0.10220184922218323,0.10718050599098206,0.21665079891681671,0.21007141470909119,0.13515168428421021,0.1926037073135376,0.19174052774906158,0.13841599225997925,0.1362517774105072,0.16686008870601654,0.15161785483360291,0.15100610256195068,0.15225264430046082,0.14990425109863281,0.1844751387834549,0.15457944571971893,0.19053922593593597,0.15798661112785339,0.18520000576972961,0.16977071762084961,null,null,0.16817259788513184,0.22762760519981384,0.16049182415008545,0.18598520755767822,0.12892220914363861,0.17928285896778107,0.2044948935508728,0.1674024760723114,0.18077248334884644,0.190167635679245,0.17428025603294373,0.17394129931926727,0.19341450929641724,0.18667227029800415,0.1920645534992218,0.21243332326412201,0.1932520717382431,0.22346995770931244,0.2164483368396759,0.17922095954418182,0.16453945636749268,0.16133204102516174,0.2082860916852951,0.17825077474117279,0.24353407323360443,0.24783959984779358,0.2801479697227478,0.12610521912574768,0.15680068731307983,0.16205878555774689,9.9321901798248291E-2,0.1684020459651947,0.15184679627418518]
[null,null,"Finance",0.20985755324363708,0.1861109733581543,0.32507389783859253,0.20615972578525543,0.36567211151123047,0.32207882404327393,0.30752992630004883,0.19360131025314331,0.21658876538276672,0.35828393697738647,0.25380516052246094,0.25481009483337402,0.24336302280426025,0.32054758071899414,0.21949061751365662,0.24122673273086548,0.24471506476402283,0.21471159160137177,0.22275304794311523,0.24496735632419586,0.28568351268768311,0.28032079339027405,0.28016048669815063,0.28527840971946716,0.19478517770767212,0.29503989219665527,0.2305791974067688,null,null,0.26179000735282898,0.20494908094406128,0.25343084335327148,0.31682023406028748,0.19986607134342194,0.23404914140701294,0.13638406991958618,0.1600588858127594,0.2636447548866272,0.24818633496761322,0.27175778150558472,0.29116487503051758,0.26827099919319153,0.3052133321762085,0.22080957889556885,0.3023701012134552,0.30689612030982971,0.29776698350906372,0.29706060886383057,0.32058939337730408,0.20476962625980377,0.21963122487068176,0.18670986592769623,0.25199347734451294,0.31158316135406494,0.35390549898147583,0.30431479215621948,0.2253166139125824,0.24111893773078918,0.26912784576416016,0.15477487444877625,0.27194875478744507,0.2020999938249588]
[null,null,"Other Professional Services",0.15343365073204041,0.16030429303646088,0.22607868909835815,0.16390876471996307,0.19479402899742126,0.2134300172328949,0.17711898684501648,0.15666821599006653,7.4569620192050934E-2,0.21771524846553802,0.18789689242839813,0.18637792766094208,0.18368087708950043,0.18166734278202057,0.16696745157241821,0.17713049054145813,0.16669647395610809,0.15302039682865143,0.15563042461872101,0.20436015725135803,0.19165092706680298,0.20161953568458557,0.17622220516204834,0.20832578837871552,0.14843758940696716,0.18605108559131622,0.17920538783073425,null,null,0.1789434403181076,0.18720883131027222,0.19050431251525879,0.18757529556751251,0.17867645621299744,0.16751927137374878,0.20239579677581787,0.17777776718139648,0.19113084673881531,0.17138305306434631,0.20662793517112732,0.17855745553970337,0.19483312964439392,0.19182348251342773,0.19227758049964905,0.20662985742092133,0.20539715886116028,0.19491681456565857,0.2141689658164978,0.21333830058574677,0.18618631362915039,0.16234001517295837,0.18142831325531006,0.18951705098152161,0.18467308580875397,0.25269019603729248,0.24161586165428162,0.15894325077533722,0.17169652879238129,0.19556757807731628,0.1254485547542572,0.19484610855579376,0.11947458237409592]
[null,null,"Office Services",9.2446558177471161E-2,9.2895656824111938E-2,0.12740339338779449,9.2961519956588745E-2,0.11401893198490143,0.12561163306236267,9.4803661108016968E-2,9.9428333342075348E-2,5.8382086455821991E-2,0.12403331696987152,0.11541616916656494,0.11248336732387543,0.10806161910295486,0.11747876554727554,9.7830750048160553E-2,8.8741384446620941E-2,0.10921987891197205,8.6403444409370422E-2,9.0545840561389923E-2,0.11081507056951523,9.9031805992126465E-2,0.10471763461828232,0.10721138119697571,0.11823435127735138,9.2467650771141052E-2,0.11116932332515717,0.11585679650306702,null,null,0.10756519436836243,0.10052652657032013,9.1156207025051117E-2,9.4571664929389954E-2,0.11641082167625427,9.528166800737381E-2,0.12202597409486771,7.7816016972064972E-2,0.10804501920938492,0.10481525957584381,0.13100747764110565,0.11089650541543961,0.10666678845882416,0.10810579359531403,0.11006015539169312,0.11339850723743439,0.12212491780519485,0.11140108853578568,0.12675312161445618,0.12560400366783142,0.12334716320037842,0.10027766227722168,0.11497661471366882,7.6171658933162689E-2,0.1066332533955574,0.14366389811038971,0.1236736923456192,9.2326447367668152E-2,8.4211282432079315E-2,0.12273252010345459,9.4325736165046692E-2,0.11106760799884796,7.7578075230121613E-2]
[null,null,"Architectural and Engineering Services",0.15984627604484558,0.16450412571430206,0.21868161857128143,0.18150016665458679,0.22805994749069214,0.2409692108631134,0.24678881466388702,0.17851802706718445,0.1317361444234848,0.26466616988182068,0.22104422748088837,0.18927539885044098,0.18606624007225037,0.23503178358078003,0.18513490259647369,0.17032124102115631,0.16275607049465179,0.16814488172531128,0.16099439561367035,0.21444578468799591,0.1980130672454834,0.23056599497795105,0.19711461663246155,0.24477118253707886,0.16928814351558685,0.19278131425380707,0.19998282194137573,null,null,0.18274891376495361,0.21770305931568146,0.21529367566108704,0.22919894754886627,0.16891463100910187,0.21063290536403656,0.22089195251464844,0.15059399604797363,0.20796799659729004,0.17878760397434235,0.22774709761142731,0.22555392980575562,0.24311545491218567,0.23885872960090637,0.22124841809272766,0.24002555012702942,0.24184331297874451,0.20680075883865356,0.23122197389602661,0.24077114462852478,0.23496749997138977,0.16724881529808044,0.20315845310688019,0.20733723044395447,0.20579418540000916,0.29627725481987,0.23360764980316162,0.19047367572784424,0.18726059794425964,0.23230919241905212,0.14589396119117737,0.22409909963607788,0.1453995406627655]
[null,null,"Other services",0.15290102362632751,0.15819242596626282,0.18937863409519196,0.15403930842876434,0.20371505618095398,0.20886769890785217,0.1814713180065155,0.18521815538406372,0.13139194250106812,0.22003075480461121,0.20039212703704834,0.16429373621940613,0.17061080038547516,0.21180716156959534,0.16171993315219879,0.17111557722091675,0.15696276724338531,0.14836105704307556,0.15565299987792969,0.18313752114772797,0.18069133162498474,0.21121901273727417,0.18409635126590729,0.20539738237857819,0.14551152288913727,0.18334211409091949,0.16719876229763031,null,null,0.17850247025489807,0.16887123882770538,0.1834636926651001,0.1911359429359436,0.14508281648159027,0.20097890496253967,0.19646467268466949,0.16008578240871429,0.19346615672111511,0.15929745137691498,0.19669517874717712,0.19257596135139465,0.2232958972454071,0.20678974688053131,0.20695662498474121,0.21232250332832336,0.22294521331787109,0.19904546439647675,0.20720043778419495,0.20875227451324463,0.19375532865524292,0.15331313014030457,0.17912490665912628,0.17526440322399139,0.19691678881645203,0.28164291381835938,0.21043922007083893,0.16905277967453003,0.17626094818115234,0.18979114294052124,0.12753802537918091,0.192051962018013,0.12395841628313065]
[null,null,"Government",2.537410706281662E-2,1.6666710376739502E-2,2.0782787352800369E-2,2.2725887596607208E-2,2.0771143957972527E-2,2.8353948146104813E-2,1.8802300095558167E-2,3.4850873053073883E-2,4.7177891246974468E-3,2.8962643817067146E-2,1.9893238320946693E-2,1.3216441497206688E-2,1.8014011904597282E-2,3.5208381712436676E-2,1.8186075612902641E-2,2.1148357540369034E-2,1.8166715279221535E-2,1.5193222090601921E-2,1.7042465507984161E-2,2.2692987695336342E-2,1.2742474675178528E-2,4.1969429701566696E-2,2.1988730877637863E-2,3.1052246689796448E-2,1.5932079404592514E-2,2.5889674201607704E-2,2.0173352211713791E-2,null,null,2.3177267983555794E-2,2.1222401410341263E-2,3.3280156552791595E-2,3.4096620976924896E-2,1.4476580545306206E-2,5.7048093527555466E-2,1.5745813027024269E-2,2.3162428289651871E-2,2.8057914227247238E-2,1.6058482229709625E-2,3.6310438066720963E-2,4.2995139956474304E-2,5.2239105105400085E-2,4.092029482126236E-2,1.5503085218369961E-2,2.9580950736999512E-2,3.2941967248916626E-2,2.5451261550188065E-2,2.894275076687336E-2,2.755427360534668E-2,2.0773973315954208E-2,1.4609092846512794E-2,2.6517918333411217E-2,4.3830029666423798E-2,2.4261303246021271E-2,4.3718151748180389E-2,2.3637223988771439E-2,2.1220728754997253E-2,1.418653130531311E-2,3.519028052687645E-2,1.7166955396533012E-2,2.7566106989979744E-2,1.6672087833285332E-2]
[null,null,"Semiconductor (solar cell/module) manufacturing",0.19637566804885864,0,0.26311704516410828,0.2289905846118927,0.31846258044242859,0.38864302635192871,0.32132872939109802,0.25345727801322937,0.15918144583702087,0.30949693918228149,0.26978197693824768,0.25562754273414612,0.16864509880542755,0.30793648958206177,0.19303907454013824,0.21230116486549377,0.15997973084449768,0.19264791905879974,0.18582668900489807,0.20147016644477844,0.27257663011550903,0.31470483541488647,0.29907280206680298,0.34087425470352173,0.15355566143989563,0.26053363084793091,0.20723846554756165,null,null,0.22436150908470154,0.26291602849960327,0.24799805879592896,0.36159592866897583,0.10612428933382034,0.3353581428527832,0.24077947437763214,0,0.29469066858291626,0.13843813538551331,0.11078736186027527,0.30267283320426941,0.37488725781440735,0.35286396741867065,0.28756284713745117,0.28712475299835205,0.36825841665267944,0.26390233635902405,0.18452939391136169,0.38545060157775879,0.27588260173797607,0.20811869204044342,0.2220512330532074,0.15386040508747101,0.27774104475975037,0.4120141863822937,0.28287750482559204,0.20104776322841644,0.26455184817314148,0.32493272423744202,0.18444091081619263,0.25373378396034241,0]
[]
[null,null,"Value Added Per Million Dollars Change in Final Demand"]
[null,null,"  Value Added Induced Multipliers","Alabama","Alaska","Arizona","Arkansas","Colorado","California","Connecticut","Delaware","District of Columbia","Florida","Georgia","Hawaii","Idaho","Illinois","Indiana","Iowa","Kansas","Kentucky","Louisiana","Maine","Maryland","Massachusetts","Michigan","Minnesota","Mississippi","Missouri","Montana",null,null,"Nebraska","Nevada","New Hampshire","New Jersey","New Mexico","New York","North Carolina","North Dakota","Ohio","Oklahoma","Oregon","Pennsylvania","REGION1","REGION2","REGION3","REGION4","REGION5","REGION6","REGION7","REGION8","Rhode Island","South Carolina","South Dakota","Tennessee","Texas","United States","Utah","Vermont","Virginia","Washington","West Virginia","Wisconsin","Wyoming"]
[null,null,"Ag, Forestry, Fish & Hunting",0.10986007004976273,0.17329826951026917,0.2266961932182312,0.11564521491527557,0.18654356896877289,0.32378503680229187,0.18587139248847961,9.6821993589401245E-2,0,0.25588935613632202,0.21760185062885284,0.19599415361881256,0.17375043034553528,0.21781532466411591,0.14005844295024872,0.15973109006881714,0.1466764509677887,0.12392948567867279,0.13790658116340637,0.24096442759037018,0.14208787679672241,0.24740350246429443,0.22425279021263123,0.20654632151126862,0.11923438310623169,0.17360688745975494,0.10739798843860626,null,null,0.16566064953804016,0.12258726358413696,0.28023439645767212,0.20802250504493713,0.17856875061988831,0.23526602983474731,0.16598112881183624,0.13587391376495361,0.20888912677764893,0.11403694748878479,0.22542983293533325,0.21683824062347412,0.28423339128494263,0.22546514868736267,0.18104946613311768,0.22581082582473755,0.2591380774974823,0.19893583655357361,0.25485813617706299,0.3217674195766449,0.20594531297683716,0.11074718087911606,0.21547633409500122,0.12480014562606812,0.19219048321247101,0.4469265341758728,0.11687906831502914,0.26782798767089844,0.13538303971290588,0.28543257713317871,0.12116827070713043,0.21369048953056335,6.1984363943338394E-2]
[null,null,"Mining",0.11493416130542755,6.7336037755012512E-2,0.11167503893375397,0.11771193146705627,0.22652906179428101,0.16826102137565613,0.26530760526657104,0.25963395833969116,0,0.19288474321365356,0.77705264091491699,0.1450556218624115,9.7129017114639282E-2,0.22255077958106995,0.16849586367607117,0.16869992017745972,0.12996187806129456,0.1366303563117981,9.446185827255249E-2,0.14901518821716309,0.26634705066680908,0.24414357542991638,0.1578524261713028,0.17863559722900391,0.13244587182998657,0.2632487416267395,0.13768661022186279,null,null,0.16823878884315491,0.11161999404430389,0.21966281533241272,0.31329023838043213,0.10684780776500702,0.22727109491825104,0.1794145405292511,0.12297822535037994,0.22335809469223022,0.15135626494884491,0.17907124757766724,0.18189862370491028,0.37704628705978394,0.21977818012237549,0.22677341103553772,0.26065200567245483,0.24451988935470581,0.19151788949966431,0.17671617865562439,0.16753476858139038,3.9185271263122559,0.13646388053894043,0.12332268059253693,0.23354947566986084,0.19383326172828674,0.33978700637817383,0.17223644256591797,0.14382518827915192,0.18010734021663666,0.16197101771831512,0.1152309775352478,0.15779310464859009,6.8388499319553375E-2]
[null,null,"Construction",0.17856425046920776,0.19274747371673584,0.24675975739955902,0.16185562312602997,0.28592616319656372,0.32849270105361938,0.26187598705291748,0.19814616441726685,6.4289495348930359E-2,0.24824684858322144,0.23883113265037537,0.17930178344249725,0.17073637247085571,0.29192829132080078,0.20997369289398193,0.19094344973564148,0.18409496545791626,0.16365604102611542,0.19038155674934387,0.20816779136657715,0.24984294176101685,0.28231403231620789,0.24521568417549133,0.26483297348022461,0.14276760816574097,0.23771251738071442,0.16811251640319824,null,null,0.20355018973350525,0.20632094144821167,0.24172358214855194,0.28895619511604309,0.149982750415802,0.25226610898971558,0.21278882026672363,0.15775111317634583,0.25395312905311584,0.18086931109428406,0.23988771438598633,0.27766591310501099,0.30685609579086304,0.30724209547042847,0.27125507593154907,0.26764845848083496,0.32570701837539673,0.27439326047897339,0.28051787614822388,0.32470300793647766,0.21031498908996582,0.17621567845344543,0.16309913992881775,0.24938812851905823,0.27278041839599609,0.50086319446563721,0.24232733249664307,0.17091533541679382,0.22873583436012268,0.281717449426651,0.14594978094100952,0.25130397081375122,0.12410149723291397]
[null,null,"Construction/Installations - Non Residential",0.19555333256721497,0.21492081880569458,0.26822853088378906,0.18066194653511047,0.31761500239372253,0.35241329669952393,0.29869973659515381,0.21967402100563049,7.1051627397537231E-2,0.27165639400482178,0.26031076908111572,0.19724038243293762,0.18849444389343262,0.31813418865203857,0.23463946580886841,0.2165076732635498,0.21043002605438232,0.18305763602256775,0.21171486377716064,0.23571428656578064,0.27550280094146729,0.3143351674079895,0.26971578598022461,0.28915309906005859,0.15719056129455566,0.26773589849472046,0.18940994143486023,null,null,0.23119212687015533,0.22739334404468536,0.29135102033615112,0.3133637011051178,0.1698603481054306,0.27331489324569702,0.2340083122253418,0.18223413825035095,0.27910798788070679,0.20068365335464478,0.26244202256202698,0.31157928705215454,0.33615875244140625,0.33859780430793762,0.2963528037071228,0.29202806949615479,0.35295000672340393,0.29729962348937988,0.30809670686721802,0.34844404458999634,0.2302643358707428,0.19448766112327576,0.18525314331054688,0.28287208080291748,0.29356014728546143,0.52953851222991943,0.26411300897598267,0.20313611626625061,0.25263667106628418,0.30801302194595337,0.166341632604599,0.28027522563934326,0.14443859457969666]
[null,null,"Construction/Installation Residential",0.19213876128196716,7.1629270911216736E-2,0.21557965874671936,0.17475864291191101,0.12441182881593704,0.30642324686050415,8.2802310585975647E-2,0.19446380436420441,4.8669420182704926E-2,0.20557582378387451,0.24521142244338989,0.15591569244861603,0.18383961915969849,0.26696181297302246,0.19134211540222168,8.3433479070663452E-2,7.4971824884414673E-2,0.17150956392288208,0.17664238810539246,8.8349014520645142E-2,0.14863796532154083,9.0635433793067932E-2,0.2049349844455719,0.24512723088264465,0.15692466497421265,9.3687012791633606E-2,0.17222893238067627,null,null,0.12081827223300934,0.19205504655838013,5.3568571805953979E-2,0.22482314705848694,0.13395637273788452,0.23128160834312439,0.21372681856155396,3.8820244371891022E-2,0.2355085015296936,0.18958026170730591,0.22123980522155762,9.2092365026473999E-2,0.14008408784866333,0.13968759775161743,0.22094447910785675,0.19745849072933197,0.24154314398765564,0.23515696823596954,0.17325575649738312,0.30154246091842651,0.2133713960647583,0.17031185328960419,8.6558401584625244E-2,9.1220177710056305E-2,0.27666792273521423,0.3356698751449585,0.23380622267723083,4.1495747864246368E-2,0.20489600300788879,0.21524998545646667,0.13253512978553772,0.10877732932567596,4.5548141002655029E-2]
[null,null,"Manufacturing",8.1282034516334534E-2,6.012967973947525E-2,0.16539570689201355,8.6614131927490234E-2,0.16206228733062744,0.19505977630615234,0.16040334105491638,8.2290336489677429E-2,3.0704716220498085E-2,0.16997891664505005,0.1316545307636261,7.2054177522659302E-2,8.9554071426391602E-2,0.1593136340379715,9.3575775623321533E-2,9.2392735183238983E-2,9.2106640338897705E-2,7.4909612536430359E-2,6.1531022191047668E-2,0.12363669276237488,0.13118346035480499,0.1658644825220108,0.13282904028892517,0.16524626314640045,6.7544057965278625E-2,0.12024009227752686,6.5506458282470703E-2,null,null,9.8251968622207642E-2,0.11680701375007629,0.14518739283084869,0.15906603634357452,7.290320098400116E-2,0.13499034941196442,0.10770003497600555,6.0741238296031952E-2,0.1339205801486969,9.8281942307949066E-2,0.13733065128326416,0.14540360867977142,0.18238168954849243,0.16807016730308533,0.13864478468894958,0.1555059403181076,0.18966189026832581,0.13721436262130737,0.16215384006500244,0.1926124095916748,0.13210402429103851,9.0586408972740173E-2,9.041595458984375E-2,0.12469528615474701,0.13271133601665497,0.34028548002243042,0.12047563493251801,9.9932417273521423E-2,0.11161839962005615,0.15132325887680054,6.0759186744689941E-2,0.14064039289951324,3.4502364695072174E-2]
[null,null,"Fabricated Metals",0.12273569405078888,0.11073300987482071,0.21128326654434204,0.11010085046291351,0.20912717282772064,0.25038844347000122,0.18144188821315765,0.13334882259368896,0,0.21024712920188904,0.17063610255718231,0.13115131855010986,0.12765631079673767,0.21214091777801514,0.13787087798118591,0.13793626427650452,0.12331907451152802,0.11545457690954208,0.14666002988815308,0.14770103991031647,0.16471515595912933,0.18368259072303772,0.17623257637023926,0.20770703256130219,0.10708656907081604,0.16921299695968628,0.11547286063432693,null,null,0.14015667140483856,0.14456838369369507,0.16539222002029419,0.21040894091129303,9.8265409469604492E-2,0.18543034791946411,0.15955914556980133,0.10034799575805664,0.17842668294906616,0.1334514319896698,0.19033709168434143,0.19117963314056396,0.22173529863357544,0.21517485380172729,0.19815489649772644,0.20892560482025146,0.244209885597229,0.20688092708587646,0.21024349331855774,0.24800752103328705,0.1579759418964386,0.13206037878990173,0.11656172573566437,0.17398735880851746,0.20363914966583252,0.41122061014175415,0.18771630525588989,0.13501718640327454,0.17075689136981964,0.19578734040260315,9.2663206160068512E-2,0.18355616927146912,7.077479362487793E-2]
[null,null,"Machinery",0.10461379587650299,6.4853087067604065E-2,0.17619314789772034,0.10295158624649048,0.16872996091842651,0.2414080798625946,0.19654715061187744,0.13185396790504456,2.7280654758214951E-2,0.22862529754638672,0.15150429308414459,0,0.11093595623970032,0.18235871195793152,0.12465006113052368,9.144303947687149E-2,0.11118599772453308,0.11302466690540314,0.10620217025279999,0.13684260845184326,0.13949279487133026,0.19075047969818115,0.18408358097076416,0.21016949415206909,0.10241676867008209,0.15011882781982422,9.1545760631561279E-2,null,null,0.11555576324462891,0.12766048312187195,0.17739656567573547,0.19714057445526123,9.9641278386116028E-2,0.17490638792514801,0.11732752621173859,5.4256319999694824E-2,0.17569562792778015,0.12119440734386444,0.16447576880455017,0.17325375974178314,0.22165538370609283,0.20270870625972748,0.1470232754945755,0.19381953775882721,0.22564539313316345,0.1708468496799469,0.16964611411094666,0.23896400630474091,0.1437915712594986,0.10086937993764877,8.8678449392318726E-2,0.14606994390487671,0.16535021364688873,0.36766165494918823,0.1860772967338562,0.12378674745559692,0.12404765188694,0.14583057165145874,8.7229341268539429E-2,0.17120504379272461,8.0624863505363464E-2]
[null,null,"Electrical Equip",0.10734237730503082,4.9294367432594299E-2,0.19835370779037476,0.11444234848022461,0.20180225372314453,0.2617647647857666,0.2268485426902771,0.13437449932098389,5.6342169642448425E-2,0.22009299695491791,0.18939487636089325,0,0.11287218332290649,0.21665504574775696,0.13002359867095947,0.12669743597507477,0.10011686384677887,0.10674355924129486,0.12882369756698608,0.15156936645507813,0.16222108900547028,0.23164364695549011,0.16457566618919373,0.201325923204422,9.4237662851810455E-2,0.13634741306304932,0.12696832418441772,null,null,0.13158333301544189,0.1588815450668335,0.1890939474105835,0.19381493330001831,8.3951577544212341E-2,0.19489336013793945,0.15389689803123474,6.9300204515457153E-2,0.18008115887641907,0.12299277633428574,0.16931940615177155,0.20322051644325256,0.2566731870174408,0.22334159910678864,0.18143415451049805,0.20271311700344086,0.24574935436248779,0.18386849761009216,0.19520360231399536,0.25895324349403381,0.18375186622142792,0.11234408617019653,8.3552688360214233E-2,0.15491645038127899,0.1909080445766449,0.40646940469741821,0.15417620539665222,0.12833043932914734,0.15764552354812622,0.19564372301101685,9.3881659209728241E-2,0.18937431275844574,6.7919529974460602E-2]
[null,null,"Battery Manufacturing",0,0,0.19227686524391174,0.13652285933494568,0.18925151228904724,0.2570001482963562,0.1874639093875885,0.15549364686012268,0,0.23258338868618011,0.19692160189151764,0,0,0.22770404815673828,0.14739722013473511,0.12368348985910416,0.11297808587551117,0.10684946179389954,0,0,0.16033118963241577,0.21142305433750153,0.19300612807273865,0.20757007598876953,7.8977689146995544E-2,0.15107479691505432,0,null,null,0,0,0,0.20941539108753204,0,0.17343293130397797,0.15923553705215454,6.8475976586341858E-2,0.18153777718544006,0.11610160768032074,0.17175447940826416,0.2019212543964386,0.23336443305015564,0.23149877786636353,0.18977680802345276,0.21559995412826538,0.24974851310253143,0.18726500868797302,0.19404187798500061,0.25429737567901611,0.14876028895378113,0.12324202060699463,0,0.1601237952709198,0.20839869976043701,0.41093540191650391,0.15500654280185699,0,0,0.17565751075744629,9.2454314231872559E-2,0.18387456238269806,0]
[null,null,"Energy Wire Manufacturing",6.577802449464798E-2,0,0.12876659631729126,9.64236781001091E-2,0.12569181621074677,0.20553646981716156,0.12505511939525604,0.10638384521007538,3.7911437451839447E-2,0.13967709243297577,0.10489121079444885,0,7.3963716626167297E-2,0.16134507954120636,9.1481976211071014E-2,0,7.5227126479148865E-2,7.12994784116745E-2,9.4594389200210571E-2,8.5202142596244812E-2,0.13125039637088776,0.14511370658874512,0.11416642367839813,0.14282393455505371,5.0868827849626541E-2,9.1026417911052704E-2,7.7449828386306763E-2,null,null,8.9329436421394348E-2,8.2658529281616211E-2,0.12405538558959961,0.1473717987537384,4.775671660900116E-2,0.11213609576225281,0.10875524580478668,4.2858682572841644E-2,0.11483268439769745,7.7887937426567078E-2,0.11891540884971619,0.1323232501745224,0.16403861343860626,0.15846039354801178,0.13168597221374512,0.13888245820999146,0.18593364953994751,0.15834009647369385,0.13417300581932068,0.20311069488525391,9.6997544169425964E-2,8.3105795085430145E-2,0,0.10786566138267517,0.15688306093215942,0.34461832046508789,0.10274162888526917,7.8132763504981995E-2,0.1053406298160553,0.12529031932353973,6.390005350112915E-2,0.13080218434333801,3.5410437732934952E-2]
[null,null,"Wholesale Trade",0.17132431268692017,0.12325352430343628,0.28551709651947021,0.1612343043088913,0.29594293236732483,0.29142457246780396,0.24377551674842834,0.20116065442562103,6.5369211137294769E-2,0.2796739935874939,0.26170039176940918,0.16795778274536133,0.18070763349533081,0.28699895739555359,0.20120352506637573,0.18665057420730591,0.18235020339488983,0.15852607786655426,0.17523962259292603,0.21335253119468689,0.22724413871765137,0.28921473026275635,0.23755386471748352,0.29446679353713989,0.14554581046104431,0.23768052458763123,0.16790668666362762,null,null,0.19261470437049866,0.20195962488651276,0.2664167582988739,0.26589834690093994,0.15224787592887878,0.23388367891311646,0.23909197747707367,0.13846738636493683,0.24942895770072937,0.17474678158760071,0.25292748212814331,0.26289543509483337,0.28912907838821411,0.28532174229621887,0.27117538452148438,0.27647304534912109,0.30858194828033447,0.25477990508079529,0.27306041121482849,0.28900605440139771,0.22912931442260742,0.17754393815994263,0.16265514492988586,0.23756450414657593,0.25437313318252563,0.43680930137634277,0.24992603063583374,0.1780582070350647,0.23524248600006104,0.24673764407634735,0.12908320128917694,0.2446424812078476,0.10452180355787277]
[null,null,"Retail trade",0.20261859893798828,0.19987446069717407,0.31115281581878662,0.20717683434486389,0.30866104364395142,0.31362855434417725,0.27347445487976074,0.23457005620002747,6.1740022152662277E-2,0.32096284627914429,0.29073679447174072,0.19181710481643677,0.20672711730003357,0.28442686796188354,0.22286094725131989,0.219300776720047,0.20111885666847229,0.21172049641609192,0.20620059967041016,0.24721637368202209,0.26756954193115234,0.30784755945205688,0.2602752149105072,0.29508054256439209,0.18300294876098633,0.26685386896133423,0.24101456999778748,null,null,0.21938808262348175,0.22025568783283234,0.29347655177116394,0.2929113507270813,0.19628125429153442,0.25818902254104614,0.27796623110771179,0.16499343514442444,0.26507019996643066,0.22588381171226501,0.30103537440299988,0.29061543941497803,0.31574356555938721,0.31510800123214722,0.30780720710754395,0.31978166103363037,0.32091006636619568,0.29060631990432739,0.29427421092987061,0.3110542893409729,0.26600587368011475,0.223075270652771,0.19107593595981598,0.28178268671035767,0.28567701578140259,0.46855667233467102,0.26532036066055298,0.21619588136672974,0.25713598728179932,0.24115699529647827,0.16471025347709656,0.26316165924072266,0.13059966266155243]
[null,null,"TCPU",0.12233929336071014,8.6997739970684052E-2,0.19260039925575256,0.1414286345243454,0.2172057032585144,0.23772010207176208,0.16087710857391357,0.13839802145957947,2.7853716164827347E-2,0.17285819351673126,0.18748165667057037,0.10344304144382477,0.13343355059623718,0.20751816034317017,0.14251233637332916,0.13897070288658142,0.12550894916057587,0.12172901630401611,0.14252623915672302,0.14672267436981201,0.13891258835792542,0.18306533992290497,0.17514491081237793,0.19857563078403473,0.11165063083171844,0.17150726914405823,0.12624575197696686,null,null,0.15490710735321045,0.12917855381965637,0.14873829483985901,0.17724305391311646,0.11574984341859818,0.15903343260288239,0.15230827033519745,0.12485744059085846,0.17947301268577576,0.18128162622451782,0.12756374478340149,0.19281210005283356,0.19507938623428345,0.2045440673828125,0.17370767891407013,0.19753068685531616,0.22583171725273132,0.2341744601726532,0.19557932019233704,0.23235902190208435,0.14380961656570435,0.11982785910367966,0.12583626806735992,0.20162931084632874,0.24073883891105652,0.35479295253753662,0.19704371690750122,0.13489583134651184,0.155133455991745,0.17410483956336975,0.10110580921173096,0.18031999468803406,7.8700996935367584E-2]
[null,null,"Insurance and Real Estate",0.10685466229915619,8.3054423332214355E-2,0.15234246850013733,9.4655275344848633E-2,0.18143966794013977,0.14479944109916687,0.13527338206768036,4.4604748487472534E-2,3.7713475525379181E-2,0.16513313353061676,0.1720673143863678,8.2764439284801483E-2,9.2883303761482239E-2,0.15279173851013184,9.3916580080986023E-2,8.9926630258560181E-2,0.11557586491107941,0.10764950513839722,9.806494414806366E-2,0.12313279509544373,0.11080178618431091,0.15737828612327576,0.10222010314464569,0.16967953741550446,7.7940553426742554E-2,0.14803820848464966,8.9178383350372314E-2,null,null,0.10450488328933716,9.2742651700973511E-2,0.12907956540584564,0.14411722123622894,6.4853072166442871E-2,0.15035676956176758,0.12190745770931244,7.5040698051452637E-2,0.1473177969455719,0.10931652784347534,0.1160251796245575,0.14852401614189148,0.172930508852005,0.15107379853725433,0.13988104462623596,0.17115887999534607,0.16144037246704102,0.16556228697299957,0.1480884850025177,0.14327025413513184,0.10148234665393829,0.1096748560667038,9.561021625995636E-2,0.15361723303794861,0.1748090386390686,0.24785998463630676,0.14211191236972809,8.7166853249073029E-2,0.11713561415672302,0.11982499063014984,7.0934474468231201E-2,0.12004996836185455,5.0951424986124039E-2]
[null,null,"Finance",0.12361691147089005,0.11892792582511902,0.26505446434020996,0.1207737997174263,0.31778272986412048,0.31128609180450439,0.34394049644470215,0.14569368958473206,7.6191507279872894E-2,0.28737008571624756,0.20268054306507111,0.13967585563659668,0.1391453742980957,0.28402447700500488,0.14300267398357391,0.18283605575561523,0.14268749952316284,0.14148253202438354,0.14129585027694702,0.19046163558959961,0.24583011865615845,0.31650972366333008,0.23040592670440674,0.22123762965202332,0.10170342028141022,0.22018451988697052,0.14078511297702789,null,null,0.1767677515745163,9.3096926808357239E-2,0.20827573537826538,0.26377230882644653,0.12037381529808044,0.32356831431388855,0.10801457613706589,6.1511695384979248E-2,0.19070474803447723,0.14357574284076691,0.1947917640209198,0.22749820351600647,0.37105154991149902,0.25865069031715393,0.19027319550514221,0.24873434007167816,0.27247893810272217,0.22690320014953613,0.22088669240474701,0.30702435970306396,0.16253316402435303,0.19599990546703339,8.532831072807312E-2,0.21822391450405121,0.23261842131614685,0.42613136768341064,0.17267736792564392,0.14785715937614441,0.20376700162887573,0.22041581571102142,8.6442254483699799E-2,0.20716530084609985,9.2569947242736816E-2]
[null,null,"Other Professional Services",0.23593536019325256,0.21970471739768982,0.37336975336074829,0.24813157320022583,0.38073664903640747,0.395424485206604,0.33614569902420044,0.2671167254447937,9.3793109059333801E-2,0.39657551050186157,0.34978482127189636,0.23862563073635101,0.2537427544593811,0.38303065299987793,0.26369184255599976,0.24660426378250122,0.24318081140518188,0.23238274455070496,0.23893404006958008,0.29468083381652832,0.30737936496734619,0.35173279047012329,0.33179247379302979,0.37424671649932861,0.20987743139266968,0.30856019258499146,0.23107337951660156,null,null,0.26321151852607727,0.28953146934509277,0.32307180762290955,0.3614194393157959,0.22173003852367401,0.31265714764595032,0.31195634603500366,0.19351240992546082,0.33588069677352905,0.25278490781784058,0.31746786832809448,0.34234577417373657,0.37635523080825806,0.37739497423171997,0.36794239282608032,0.3832089900970459,0.40864360332489014,0.34212398529052734,0.36481362581253052,0.39232134819030762,0.30387020111083984,0.25492942333221436,0.23075079917907715,0.32359215617179871,0.33987152576446533,0.57227683067321777,0.32850438356399536,0.24625504016876221,0.33041682839393616,0.33486863970756531,0.17957422137260437,0.3188316822052002,0.16527143120765686]
[null,null,"Office Services",0.22466017305850983,0.18073928356170654,0.30802273750305176,0.19300907850265503,0.30783149600028992,0.34046646952629089,0.26079785823822021,0.22608980536460876,0.115948386490345,0.31876653432846069,0.30878692865371704,0.20841309428215027,0.20826317369937897,0.36251389980316162,0.2443041056394577,0.20716819167137146,0.20346179604530334,0.23007401823997498,0.22201570868492126,0.25850337743759155,0.27598416805267334,0.32014113664627075,0.28778755664825439,0.30327367782592773,0.18916109204292297,0.28511777520179749,0.20191174745559692,null,null,0.23854240775108337,0.22359991073608398,0.25010013580322266,0.29789584875106812,0.20800694823265076,0.29379409551620483,0.27367907762527466,0.16767904162406921,0.28867816925048828,0.21245077252388,0.26646667718887329,0.32211339473724365,0.33886593580245972,0.33264726400375366,0.32647126913070679,0.32943570613861084,0.35974285006523132,0.29611384868621826,0.30220204591751099,0.33777534961700439,0.27464604377746582,0.22686418890953064,0.19658029079437256,0.29432201385498047,0.29093241691589355,0.4900323748588562,0.24458035826683044,0.20380955934524536,0.28031361103057861,0.30050629377365112,0.20087750256061554,0.27984598278999329,0.14324034750461578]
[null,null,"Architectural and Engineering Services",0.28173092007637024,0.24863475561141968,0.41802161931991577,0.25349578261375427,0.41265082359313965,0.43747895956039429,0.34713366627693176,0.30779862403869629,0.10875002294778824,0.41224479675292969,0.38218206167221069,0.26686263084411621,0.27136039733886719,0.41359812021255493,0.28742647171020508,0.27293530106544495,0.27786111831665039,0.25852915644645691,0.2826310396194458,0.32664996385574341,0.34901559352874756,0.39074307680130005,0.35683554410934448,0.38781088590621948,0.23423448204994202,0.34917908906936646,0.25745794177055359,null,null,0.29513156414031982,0.29763031005859375,0.33840993046760559,0.37988126277923584,0.24325257539749146,0.34574738144874573,0.3332785964012146,0.22551888227462769,0.35068175196647644,0.27755892276763916,0.33179688453674316,0.38414806127548218,0.41335767507553101,0.41327518224716187,0.41001302003860474,0.41455626487731934,0.43632233142852783,0.38822543621063232,0.39933717250823975,0.43410462141036987,0.32440748810768127,0.29067081212997437,0.23903387784957886,0.35860872268676758,0.38534721732139587,0.63055682182312012,0.34153753519058228,0.24462789297103882,0.36303043365478516,0.37488394975662231,0.21489600837230682,0.33597588539123535,0.16746586561203003]
[null,null,"Other services",0.17777666449546814,0.16993564367294312,0.27368450164794922,0.1769467294216156,0.26320219039916992,0.30588090419769287,0.24312640726566315,0.19977805018424988,7.9977743327617645E-2,0.28692871332168579,0.25316637754440308,0.19727776944637299,0.1823526918888092,0.28752076625823975,0.20460218191146851,0.1811792403459549,0.17603467404842377,0.17766281962394714,0.1823597252368927,0.23443937301635742,0.23989838361740112,0.28591355681419373,0.23887893557548523,0.26305419206619263,0.15556991100311279,0.23582738637924194,0.17555832862854004,null,null,0.19416019320487976,0.20868831872940063,0.24815467000007629,0.25831019878387451,0.15835495293140411,0.25285041332244873,0.23136270046234131,0.13873052597045898,0.25283145904541016,0.1804368793964386,0.23484158515930176,0.26957184076309204,0.3021399974822998,0.28604435920715332,0.28023040294647217,0.28472328186035156,0.30482104420661926,0.25521841645240784,0.26657453179359436,0.30413395166397095,0.23541775345802307,0.18730607628822327,0.17044118046760559,0.25869756937026978,0.25210714340209961,0.44567623734474182,0.24420282244682312,0.19109061360359192,0.24114447832107544,0.24847859144210815,0.14258778095245361,0.23773491382598877,0.10828530043363571]
[null,null,"Government",0.28158211708068848,0.23255515098571777,0.4216727614402771,0.30320334434509277,0.36942026019096375,0.46082991361618042,0.41364020109176636,0.27362078428268433,8.3439134061336517E-2,0.42417451739311218,0.37258905172348022,0.24160586297512054,0.29716390371322632,0.45436319708824158,0.34701821208000183,0.31976497173309326,0.25782832503318787,0.24946625530719757,0.28315597772598267,0.37052518129348755,0.3450162410736084,0.3995196521282196,0.40021833777427673,0.43644899129867554,0.26066464185714722,0.37569460272789001,0.28907394409179688,null,null,0.30114555358886719,0.30935084819793701,0.36907792091369629,0.42707419395446777,0.24858763813972473,0.39916002750396729,0.32768934965133667,0.21723820269107819,0.40193778276443481,0.28034436702728271,0.36940491199493408,0.41101828217506409,0.45864075422286987,0.44199222326278687,0.38404273986816406,0.4088701605796814,0.48453068733215332,0.39139831066131592,0.39286702871322632,0.45037350058555603,0.34999755024909973,0.29392796754837036,0.25754612684249878,0.34353238344192505,0.39097699522972107,0.62139314413070679,0.38068348169326782,0.30703765153884888,0.33176305890083313,0.36787950992584229,0.23072382807731628,0.39770165085792542,0.20033583045005798]
[null,null,"Semiconductor (solar cell/module) manufacturing",8.7729975581169128E-2,0,0.17219345271587372,8.0146446824073792E-2,0.17220303416252136,0.24147209525108337,0.15622918307781219,9.9425524473190308E-2,3.555607795715332E-2,0.17527997493743896,0.15239284932613373,7.7758066356182098E-2,7.5907893478870392E-2,0.16190212965011597,0.10053445398807526,0.10869395732879639,8.5753582417964935E-2,0.10097447037696838,9.6538536250591278E-2,0.10669019818305969,0.12808261811733246,0.1729651540517807,0.15140783786773682,0.17856577038764954,6.2066707760095596E-2,0.13292917609214783,7.1689188480377197E-2,null,null,0.10441866517066956,0.10375766456127167,0.13411137461662292,0.18411257863044739,5.16161248087883E-2,0.16226260364055634,0.11416859924793243,0,0.15706133842468262,8.3374738693237305E-2,5.414862185716629E-2,0.1518501341342926,0.20155414938926697,0.18574056029319763,0.14904892444610596,0.1650257408618927,0.20858143270015717,0.14276538789272308,9.7762413322925568E-2,0.23861610889434814,0.14201396703720093,9.7389303147792816E-2,8.1503286957740784E-2,6.8161740899085999E-2,0.15002232789993286,0.28291082382202148,0.13993169367313385,0.10081677883863449,0.13221143186092377,0.15262694656848907,6.5580740571022034E-2,0.12994104623794556,0]
[null,null,{"$f":"CONCATENATE(\"Source:  IMPLAN™, using \",D2,\" state data.\")","v":"Source:  IMPLAN™, using 2012 state data."}]
[]
[]
[null,null,"State Specific Multipliers"]
[null,null,null,"Jobs Per Million Dollars Change in Final Demand",null,null,null,"Earnings Per Million Dollars Change in Final Demand",null,null,null,"Output Per Million Dollars Change in Final Demand"]
[null,null,null,"Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total","Direct","Indirect","Induced","Total",null,"PCE"]
[null,2,"Ag, Forestry, Fish & Hunting",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B308)","v":14.333661498816959},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B308)","v":2.1288097108007284},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B308)","v":1.5633784321228772},{"$f":"SUM(D308:F308)","v":18.025849641740564},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B308)","v":0.24748954176902771},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B308)","v":7.6242111623287201E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B308)","v":7.1149401366710663E-2},{"$f":"SUM(H308:J308)","v":0.39488105475902557},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B308)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B308)","v":0.29919695854187012},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B308)","v":0.20194107294082642},{"$f":"SUM(L308:N308)","v":1.5011380314826965},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B308)","v":3.0838041219334949E-3}]
[null,3,"Mining",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B309)","v":3.6088771958282031},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B309)","v":2.2980234035547231},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B309)","v":1.9777440748352937},{"$f":"SUM(D309:F309)","v":7.8846446742182197},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B309)","v":0.24465478956699371},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B309)","v":0.1133577823638916},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B309)","v":7.8382968902587891E-2},{"$f":"SUM(H309:J309)","v":0.43639554083347321},{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B309)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B309)","v":0.33413434028625488},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B309)","v":0.22265319526195526},{"$f":"SUM(L309:N309)","v":1.5567875355482101},null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B309)","v":4.6116517374535116E-6}]
[null,4,"Construction",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B310)","v":6.2760063208195733},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B310)","v":2.2425673398201775},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B310)","v":2.2915367081637261},10.810110368803477,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B310)","v":0.32171908020973206},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B310)","v":0.10695380717515945},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B310)","v":9.3902453780174255E-2},0.52257534116506577,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B310)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B310)","v":0.31960022449493408},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B310)","v":0.26669019460678101},1.5862904191017151,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B310)","v":0}]
[null,5,"Construction/Installations - Non Residential",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B311)","v":7.3097363821899641},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B311)","v":2.1196854808710843},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B311)","v":2.562815715417428},11.992237578478477,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B311)","v":0.37917056679725647},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B311)","v":0.10067515820264816},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B311)","v":0.10502425581216812},0.58486998081207275,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B311)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B311)","v":0.29733955860137939},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B311)","v":0.29830965399742126},1.5956492125988007,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B311)","v":0}]
[null,6,"Construction/Installation Residential",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B312)","v":6.4906503295073668},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B312)","v":2.3507037392646208},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B312)","v":2.404342018358987},11.245696087130975,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B312)","v":0.34513896703720093},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B312)","v":0.10222864151000977},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B312)","v":9.8486118018627167E-2},0.54585372656583786,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B312)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B312)","v":0.30118870735168457},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B312)","v":0.27946621179580688},1.5806549191474915,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B312)","v":0}]
[null,7,"Manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B313)","v":1.5373483551675102},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B313)","v":1.7450079526380531},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B313)","v":1.0682468559156886},4.3506031637212521,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B313)","v":0.11022321134805679},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B313)","v":8.62087681889534E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B313)","v":4.2966492474079132E-2},0.23939847201108932,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B313)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B313)","v":0.30365371704101563},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B313)","v":0.12207523733377457},1.4257289543747902,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B313)","v":5.7036131277808079E-2}]
[null,8,"Fabricated Metals",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B314)","v":3.5232261179423916},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B314)","v":1.7697588496091889},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B314)","v":1.6461846474103812},6.9391696149619619,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B314)","v":0.21237535774707794},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B314)","v":9.0449348092079163E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B314)","v":6.6221378743648529E-2},0.36904608458280563,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B314)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B314)","v":0.30718362331390381},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B314)","v":0.18814884126186371},1.4953324645757675,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B314)","v":1.4061975723396164E-6}]
[null,9,"Machinery",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B315)","v":2.6981648523360491},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B315)","v":1.5916879163123667},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B315)","v":1.6159414317226037},5.9057942003710195,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B315)","v":0.21335919201374054},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B315)","v":8.3090037107467651E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B315)","v":6.4830206334590912E-2},0.3612794354557991,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B315)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B315)","v":0.27246296405792236},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B315)","v":0.18418827652931213},1.4566512405872345,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B315)","v":3.7522030571898745E-6}]
[null,10,"Electrical Equip",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B316)","v":2.5190537719316382},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B316)","v":1.5066320614148212},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B316)","v":1.5335151508290281},5.5592009841754875,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B316)","v":0.19842234253883362},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B316)","v":8.1783175468444824E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B316)","v":6.1220966279506683E-2},0.34142648428678513,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B316)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B316)","v":0.2699275016784668},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B316)","v":0.17395435273647308},1.4438818544149399,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B316)","v":8.3786724881726178E-6}]
[null,11,"Battery Manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B317)","v":2.6466636452623593},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B317)","v":2.4389280093613492},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B317)","v":1.5351284767991753},6.6207201314228845,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B317)","v":0.15975974500179291},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B317)","v":0.12037375569343567},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B317)","v":6.1283949762582779E-2},0.34141745045781136,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B317)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B317)","v":0.39412713050842285},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B317)","v":0.17412608861923218},1.568253219127655,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B317)","v":4.8990808519088157E-5}]
[null,12,"Energy Wire Manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B318)","v":1.6573592360301685},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B318)","v":1.335818039473667},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B318)","v":1.02433951311214},4.0175167886159757,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B318)","v":0.11371615529060364},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B318)","v":7.3379963636398315E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B318)","v":4.0893275290727615E-2},0.22798939421772957,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B318)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B318)","v":0.28870749473571777},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B318)","v":0.1161927729845047},1.4049002677202225,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B318)","v":0}]
[null,13,"Wholesale Trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B319)","v":4.6005617841966888},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B319)","v":1.8135021145934949},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B319)","v":2.241896496680825},8.6559603954710092,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B319)","v":0.32964271306991577},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B319)","v":8.598635345697403E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B319)","v":9.0933717787265778E-2},0.50656278431415558,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B319)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B319)","v":0.23839294910430908},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B319)","v":0.25833755731582642},1.4967305064201355,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B319)","v":6.3862134252957517E-2}]
[null,14,"Retail trade",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B320)","v":14.025471256735797},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B320)","v":1.4392688911118194},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B320)","v":2.6700690897638926},18.13480923761151,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B320)","v":0.48348355293273926},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B320)","v":7.1803085505962372E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B320)","v":0.12145467847585678},0.67674131691455841,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B320)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B320)","v":0.21291756629943848},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B320)","v":0.34502238035202026},1.5579399466514587,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B320)","v":0.13288439610918604}]
[null,15,"TCPU",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B321)","v":3.3479832448036908},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B321)","v":1.7352274094296156},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B321)","v":1.67872525759535},6.7619359118286564,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B321)","v":0.23396249115467072},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B321)","v":8.5128627717494965E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B321)","v":6.9826111197471619E-2},0.3889172300696373,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B321)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B321)","v":0.2632911205291748},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B321)","v":0.1983722597360611},1.4616633802652359,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B321)","v":4.3160603620142957E-2}]
[null,16,"Insurance and Real Estate",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B322)","v":6.3237970561760717},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B322)","v":1.6098545502980268},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B322)","v":1.4854539779028844},9.4191055843769824,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B322)","v":0.21079607307910919},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B322)","v":7.1578852832317352E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B322)","v":6.1751924455165863E-2},0.34412685036659241,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B322)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B322)","v":0.24806582927703857},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B322)","v":0.17542754113674164},1.4234933704137802,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B322)","v":8.0459726770594833E-2}]
[null,17,"Finance",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B323)","v":4.8348646667288042},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B323)","v":2.4417980750460764},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B323)","v":2.0032324259214085},9.2798951676962886,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B323)","v":0.25642725825309753},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B323)","v":0.11453944444656372},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B323)","v":8.1153474748134613E-2},0.45212017744779587,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B323)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B323)","v":0.35731649398803711},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B323)","v":0.23056402802467346},1.5878805220127106,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B323)","v":3.6309917148667638E-2}]
[null,18,"Other Professional Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B324)","v":6.5870511883686822},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B324)","v":1.9322368714642326},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B324)","v":3.2313760152195945},11.750664075052509,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B324)","v":0.51961410045623779},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B324)","v":9.0044260025024414E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B324)","v":0.13329462707042694},0.74295298755168915,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B324)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B324)","v":0.24959754943847656},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B324)","v":0.37869748473167419},1.6282950341701508,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B324)","v":6.0525435246985976E-3}]
[null,19,"Office Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B325)","v":9.2840086408601881},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B325)","v":1.0499543415897548},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B325)","v":3.1836792816373829},13.517642264087327,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B325)","v":0.55395549535751343},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B325)","v":4.9084872007369995E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B325)","v":0.13200762867927551},0.73504799604415894,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B325)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B325)","v":0.13747513294219971},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B325)","v":0.37492474913597107},1.5123998820781708,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B325)","v":1.0271393358652888E-3}]
[null,20,"Architectural and Engineering Services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B326)","v":8.8760630582085458},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B326)","v":2.1148921183953791},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B326)","v":3.5769104661743043},14.56786564277823,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B326)","v":0.57694554328918457},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B326)","v":0.10064104944467545},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B326)","v":0.14831943809986115},0.82590603083372116,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B326)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B326)","v":0.27455902099609375},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B326)","v":0.42129868268966675},1.6958577036857605,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B326)","v":7.9436292844118858E-5}]
[null,21,"Other services",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B327)","v":8.9747730784172379},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B327)","v":1.709807034647945},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B327)","v":2.3431053356187697},13.027685448683952,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B327)","v":0.38287118077278137},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B327)","v":8.2916565239429474E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B327)","v":0.10191655904054642},0.56770430505275726,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B327)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B327)","v":0.24734079837799072},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B327)","v":0.28952166438102722},1.5368624627590179,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B327)","v":0.57030790926487451}]
[null,22,"Government",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B328)","v":9.2826876323819594},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B328)","v":0.1606377031923123},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B328)","v":3.063943221393421},12.507268556967693,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B328)","v":0.64670413732528687},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B328)","v":9.3407398089766502E-3},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B328)","v":0.14306792616844177},0.79911280330270529,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B328)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B328)","v":2.8362631797790527E-2},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B328)","v":0.40654516220092773},1.4349077939987183,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B328)","v":5.6691187470526479E-3}]
[null,23,"Semiconductor (solar cell/module) manufacturing",{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$4:$BM$26,$B329)","v":1.0848905744267181},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$29:$BM$51,B329)","v":2.1586730177973359},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$54:$BM$76,$B329)","v":1.4590639602130566},4.7026275524371108,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$79:$BM$101,B329)","v":0.14809350669384003},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$104:$BM$126,$B329)","v":0.11669588834047318},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$129:$BM$151,$B329)","v":5.7913031429052353E-2},0.32270242646336555,{"$f":"HLOOKUP(Calculations!E$1,Multipliers!$D$154:$BM$176,B329)","v":1},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$179:$BM$201,$B329)","v":0.34044456481933594},{"$f":"HLOOKUP(Calculations!$E$1,Multipliers!$D$204:$BM$226,$B329)","v":0.16455228626728058},1.5049968510866165,null,{"$f":"HLOOKUP(Calculations!$E$1,'Household Exp'!$C$3:$BL$25,$B329)","v":0}]